{"text_format":"1","workbook":"xlsx","n_sheets":73,"sheets":["Choose","News","Home","DFCOriginal1819","PEGrantOriginal11819","1718OriginalFunding","Home - BEYA","Home - Hampden Way Nursery","Home - Brookhill Nursery","Home-St Margarets Nursery","TRANS","EOY1718","Payments","Payments - BEYA","Payments - Brookhill Nursery","Payments - Hampden Way Nursery","Payments - St Margarets Nursery","BudgetShare","TopUps","Schools","Pupillist","HighNeeds","HNRates","MFG","Pupils","OCT17Census","AdjustedFactors1819","NEWISB","Rates","CFR","1819Expansions.Growth18.12.17","Sheet1","Growth","MthlyAcadPivot","AdjustedFactors1718","TopUpsTRANSlinesOriginal1718","1718TRANS VALUE","1718UIFSMOriginals","1617TRANSFORMULA","PupilPremiumfor1718Originals","UIFSM1617Final.1718&1819Prov","1718UIFSMJulyActuals","Grants","AprMthly","SixthForm","Post16Originals1718","EYDataACTUALS1718","PayLookup","EYDataOriginal1819","SPR17 Revised EY Data","EYPP&SummerAdjustments","Summer17EarlyYearsPivot","EYPP&AutumnAdjustments","aUT DATA","EarlyYears","OCT16Census","SUMA16 reporting calcs","BEYA Early Years Summary","Early Years - Brookhill Nursery","Early Years-Hampden Way Nursery","Early Years - St Margarets","PupilPremium","HNPlaceList","NotionalSEN","EOYTRANS1617","Compare","CostCentres","Autopivot","Autopay1","Autopay2","Autopay3","Autopay4","Tabs"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":56,"defined_names":22330,"comments":13,"pivot_tables":5},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Choose","index":0,"n_rows":187,"n_cols":18,"rows_kept":187,"cut":false,"hidden":false,"merged":[[24,7,24,8],[21,7,21,8],[22,7,22,8],[23,7,23,8],[5,11,9,11],[5,3,9,9],[19,7,19,8],[20,7,20,8],[12,5,12,6],[11,5,11,6],[12,8,12,9],[11,8,11,9],[10,1,11,1],[1,3,1,9],[4,3,4,9],[2,4,2,6],[2,8,2,9],[3,3,3,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheet","No. of Errors",null,"BEYA Check Only","No. of Errors"]
[null,{"$f":"HYPERLINK(\"#Home!h10\",N2)","v":"Home"},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,"Home",{"$f":"INDIRECT(\"'\"&N2&\"'!$B$4\")","v":{"$error":"#N/A"}},null,"Home - BEYA",{"$f":"IF(Target.Address=\"Barnet Early Years Alliance (BEYA)\",INDIRECT(\"'\"&Q2&\"'!$B$4\"),0)","v":0}]
[null,{"$f":"HYPERLINK(\"#\"&N3&\"!h10\",N3)","v":"News"},null,"Last Updated:",{"$f":"Home!M14","v":"2018-06-01"},null,null,null,{"$f":"Home!M16","v":"Version 3.0"},null,null,null,null,"News",null,null,"Home - Brookhill Nursery",0]
[null,"BudgetShare",null,"Please select the school you want to know about from the drop-down box below, then click the Home button.  For details of funding changes click on News below.",null,null,null,null,null,null,null,null,null,"BudgetShare",{"$f":"INDIRECT(\"'\"&N4&\"'!$B$4\")","v":{"$error":"#N/A"}},null,"Home - Hampden Way Nursery",0]
[null,null,null,"Note: Order of schools is Nurseries, Primaries, PRUs, Secondaries, All through, Specials, alphabetical by school name.",null,null,null,null,null,null,null,null,null,"Payments",{"$error":"#N/A"},null,"Home-St Margarets Nursery",0]
[null,"CFR",null,"Please choose a school",null,null,null,null,null,null,null,{"$f":"IF(Target.Address=\"Barnet Early Years Alliance (BEYA)\",IF($R$13=0,\"\",$R$13),IF(ISERROR(IF(DFENO=0,\"\",IF($O$19=0,\"\",O19&\" ERRORS\"))),\"\",IF(DFENO=0,\"\",IF($O$19=0,\"\",O19&\" ERRORS\"))))","v":""},null,"CFR",0,null,"Payments - BEYA",0]
[null,"Pupils",null,null,null,null,null,null,null,null,null,null,null,"Pupils",{"$error":"#N/A"},null,"Pupils",0]
[null,"HighNeeds",null,null,null,null,null,null,null,null,null,null,null,"HighNeeds",{"$error":"#N/A"},null,"BEYA Early Years Summary",0]
[null,"TopUps",null,null,null,null,null,null,null,null,null,null,null,"TopUps",0,null,"Early Years - Brookhill Nursery",0]
[null,"HNRates",null,null,null,null,null,null,null,null,null,null,null,"HNRates",0,null,"Early Years-Hampden Way Nursery",0]
[null,"Click on a link",null,null,null,null,null,null,null,null,null,null,null,"PupilPremium",0,null,"Early Years - St Margarets",0]
[null,null,null,"Current funding allocation",null,null,null,null,"Comparison with 2017/18 End of Year allocation",null,null,null,null,"EarlyYears",{"$error":"#N/A"},null,"TopUps",{"$f":"INDIRECT(\"'\"&Q12&\"'!$B$4\")","v":0}]
[null,{"$f":"HYPERLINK(\"#\"&N11&\"!h10\",N11)","v":"PupilPremium"},null,{"$f":"Home!AC21","v":0},null,null,null,null,{"$f":"IF(Home!L33=0,0,D13-Home!L33)","v":0},null,null,null,null,"Grants",{"$error":"#N/A"},null,"Total",{"$f":"SUM(R2:R12)","v":0}]
[null,"EarlyYears",null,null,null,null,null,null,null,null,null,null,null,"SixthForm",{"$error":"#N/A"}]
[null,"Grants",null,"Adjustments:              Original","April","May","June",null,"July","Aug","Sept",null,null,"Growth",0]
[null,"SixthForm",null,{"$f":"Home!Q33","v":0},{"$f":"Home!R33","v":0},{"$f":"Home!S33","v":0},{"$f":"Home!T33","v":0},null,{"$f":"Home!U33","v":0},{"$f":"Home!V33","v":0},{"$f":"Home!W33","v":0},null,null,"MFG",{"$error":"#N/A"}]
[null,"Growth",null,"                                          Oct","Nov","Dec","Jan",null,"Feb","Mar","Final 2018/19",null,null,"NotionalSEN",0]
[null,"MFG",null,{"$f":"Home!X33","v":0},{"$f":"Home!Y33","v":0},{"$f":"Home!Z33","v":0},{"$f":"Home!AA33","v":0},null,{"$f":"Home!AB33","v":0},{"$f":"Home!AC33","v":0},null,null,null,"Compare",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(O2:O18)","v":{"$error":"#N/A"}}]
[null,"Compare"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Home!B165","v":"Please choose a school"},{"$f":"Home!C165","v":"Phase"},{"$f":"Home!D165","v":"Academy Type"},null,{"$f":"Home!E165","v":"Blank"},{"$f":"Home!F165","v":0},{"$f":"Home!G165","v":"X"},{"$f":"Home!H165","v":"OldDfe"},{"$f":"Home!I165","v":0}]
[null,{"$f":"Home!B166","v":"Barnet Early Years Alliance (BEYA)"},{"$f":"Home!C166","v":"Nursery"},{"$f":"Home!D166","v":0},null,{"$f":"Home!E166","v":0},{"$f":"Home!F166","v":3020135},{"$f":"Home!G166","v":0},{"$f":"Home!H166","v":3020135},{"$f":"Home!I166","v":0}]
[null,{"$f":"Home!B167","v":"Moss Hall Nursery"},{"$f":"Home!C167","v":"Nursery"},{"$f":"Home!D167","v":0},null,{"$f":"Home!E167","v":0},{"$f":"Home!F167","v":3021002},{"$f":"Home!G167","v":"X"},{"$f":"Home!H167","v":3021002},{"$f":"Home!I167","v":0}]
[null,{"$f":"Home!B168","v":"-"},{"$f":"Home!C168","v":"Phase"},{"$f":"Home!D168","v":"Academy Type"},null,{"$f":"Home!E168","v":"Blank"},{"$f":"Home!F168","v":0},{"$f":"Home!G168","v":"X"},{"$f":"Home!H168","v":"OldDfe"},{"$f":"Home!I168","v":0}]
[null,{"$f":"Home!B169","v":"Akiva School"},{"$f":"Home!C169","v":"Primary"},{"$f":"Home!D169","v":0},null,{"$f":"Home!E169","v":0},{"$f":"Home!F169","v":3023520},{"$f":"Home!G169","v":"Pri"},{"$f":"Home!H169","v":3023520},{"$f":"Home!I169","v":0}]
[null,{"$f":"Home!B170","v":"All Saints' CE Primary School NW2"},{"$f":"Home!C170","v":"Primary"},{"$f":"Home!D170","v":0},null,{"$f":"Home!E170","v":0},{"$f":"Home!F170","v":3023300},{"$f":"Home!G170","v":"Pri"},{"$f":"Home!H170","v":3023300},{"$f":"Home!I170","v":0}]
[null,{"$f":"Home!B171","v":"All Saints' CE Primary School, N20"},{"$f":"Home!C171","v":"Primary"},{"$f":"Home!D171","v":0},null,{"$f":"Home!E171","v":0},{"$f":"Home!F171","v":3023317},{"$f":"Home!G171","v":"Pri"},{"$f":"Home!H171","v":3023317},{"$f":"Home!I171","v":0}]
[null,{"$f":"Home!B172","v":"Alma Primary"},{"$f":"Home!C172","v":"Primary"},{"$f":"Home!D172","v":"Recoupment Academy"},null,{"$f":"Home!E172","v":0},{"$f":"Home!F172","v":3022020},{"$f":"Home!G172","v":"Pri"},{"$f":"Home!H172","v":3022020},{"$f":"Home!I172","v":0}]
[null,{"$f":"Home!B173","v":"Annunciation Catholic Infant School"},{"$f":"Home!C173","v":"Primary"},{"$f":"Home!D173","v":0},null,{"$f":"Home!E173","v":0},{"$f":"Home!F173","v":3023500},{"$f":"Home!G173","v":"Pri"},{"$f":"Home!H173","v":3023500},{"$f":"Home!I173","v":0}]
[null,{"$f":"Home!B174","v":"Annunciation Catholic Junior School"},{"$f":"Home!C174","v":"Primary"},{"$f":"Home!D174","v":0},null,{"$f":"Home!E174","v":0},{"$f":"Home!F174","v":3023514},{"$f":"Home!G174","v":"Pri"},{"$f":"Home!H174","v":3023514},{"$f":"Home!I174","v":0}]
[null,{"$f":"Home!B175","v":"Ashmole Primary School"},{"$f":"Home!C175","v":"Primary"},{"$f":"Home!D175","v":"Recoupment Academy"},null,{"$f":"Home!E175","v":0},{"$f":"Home!F175","v":3022050},{"$f":"Home!G175","v":"Pri"},{"$f":"Home!H175","v":3022050},{"$f":"Home!I175","v":0}]
[null,{"$f":"Home!B176","v":"Barnfield School"},{"$f":"Home!C176","v":"Primary"},{"$f":"Home!D176","v":0},null,{"$f":"Home!E176","v":0},{"$f":"Home!F176","v":3022002},{"$f":"Home!G176","v":"Pri"},{"$f":"Home!H176","v":3022002},{"$f":"Home!I176","v":0}]
[null,{"$f":"Home!B177","v":"Beis Yaakov"},{"$f":"Home!C177","v":"Primary"},{"$f":"Home!D177","v":0},null,{"$f":"Home!E177","v":0},{"$f":"Home!F177","v":3022079},{"$f":"Home!G177","v":"Pri"},{"$f":"Home!H177","v":3022079},{"$f":"Home!I177","v":0}]
[null,{"$f":"Home!B178","v":"Beit Shvidler Primary School"},{"$f":"Home!C178","v":"Primary"},{"$f":"Home!D178","v":0},null,{"$f":"Home!E178","v":0},{"$f":"Home!F178","v":3023524},{"$f":"Home!G178","v":"Pri"},{"$f":"Home!H178","v":3023524},{"$f":"Home!I178","v":0}]
[null,{"$f":"Home!B179","v":"Bell Lane Primary School"},{"$f":"Home!C179","v":"Primary"},{"$f":"Home!D179","v":0},null,{"$f":"Home!E179","v":0},{"$f":"Home!F179","v":3022003},{"$f":"Home!G179","v":"Pri"},{"$f":"Home!H179","v":3022003},{"$f":"Home!I179","v":0}]
[null,{"$f":"Home!B180","v":"Blessed Dominic School"},{"$f":"Home!C180","v":"Primary"},{"$f":"Home!D180","v":0},null,{"$f":"Home!E180","v":0},{"$f":"Home!F180","v":3023511},{"$f":"Home!G180","v":"Pri"},{"$f":"Home!H180","v":3023511},{"$f":"Home!I180","v":0}]
[null,{"$f":"Home!B181","v":"Broadfields Primary School"},{"$f":"Home!C181","v":"Primary"},{"$f":"Home!D181","v":"Recoupment Academy"},null,{"$f":"Home!E181","v":0},{"$f":"Home!F181","v":3023519},{"$f":"Home!G181","v":"Pri"},{"$f":"Home!H181","v":3023519},{"$f":"Home!I181","v":0}]
[null,{"$f":"Home!B182","v":"Brookland Infant  & Nursery School"},{"$f":"Home!C182","v":"Primary"},{"$f":"Home!D182","v":0},null,{"$f":"Home!E182","v":0},{"$f":"Home!F182","v":3022008},{"$f":"Home!G182","v":"Pri"},{"$f":"Home!H182","v":3022008},{"$f":"Home!I182","v":0}]
[null,{"$f":"Home!B183","v":"Brookland Junior School"},{"$f":"Home!C183","v":"Primary"},{"$f":"Home!D183","v":0},null,{"$f":"Home!E183","v":0},{"$f":"Home!F183","v":3022007},{"$f":"Home!G183","v":"Pri"},{"$f":"Home!H183","v":3022007},{"$f":"Home!I183","v":0}]
[null,{"$f":"Home!B184","v":"Brunswick Park Primary & Nursery School"},{"$f":"Home!C184","v":"Primary"},{"$f":"Home!D184","v":0},null,{"$f":"Home!E184","v":0},{"$f":"Home!F184","v":3022009},{"$f":"Home!G184","v":"Pri"},{"$f":"Home!H184","v":3022009},{"$f":"Home!I184","v":0}]
[null,{"$f":"Home!B185","v":"Chalgrove Primary School"},{"$f":"Home!C185","v":"Primary"},{"$f":"Home!D185","v":0},null,{"$f":"Home!E185","v":0},{"$f":"Home!F185","v":3022067},{"$f":"Home!G185","v":"Pri"},{"$f":"Home!H185","v":3022067},{"$f":"Home!I185","v":0}]
[null,{"$f":"Home!B186","v":"Child's Hill School"},{"$f":"Home!C186","v":"Primary"},{"$f":"Home!D186","v":0},null,{"$f":"Home!E186","v":0},{"$f":"Home!F186","v":3022010},{"$f":"Home!G186","v":"Pri"},{"$f":"Home!H186","v":3022010},{"$f":"Home!I186","v":0}]
[null,{"$f":"Home!B187","v":"Christ Church CE Primary School"},{"$f":"Home!C187","v":"Primary"},{"$f":"Home!D187","v":0},null,{"$f":"Home!E187","v":0},{"$f":"Home!F187","v":3023302},{"$f":"Home!G187","v":"Pri"},{"$f":"Home!H187","v":3023302},{"$f":"Home!I187","v":0}]
[null,{"$f":"Home!B188","v":"Church Hill Primary School"},{"$f":"Home!C188","v":"Primary"},{"$f":"Home!D188","v":0},null,{"$f":"Home!E188","v":0},{"$f":"Home!F188","v":3022011},{"$f":"Home!G188","v":"Pri"},{"$f":"Home!H188","v":3022011},{"$f":"Home!I188","v":0}]
[null,{"$f":"Home!B189","v":"Claremont Academy"},{"$f":"Home!C189","v":"Primary"},{"$f":"Home!D189","v":"Recoupment Academy"},null,{"$f":"Home!E189","v":0},{"$f":"Home!F189","v":3023522},{"$f":"Home!G189","v":"Pri"},{"$f":"Home!H189","v":3023522},{"$f":"Home!I189","v":0}]
[null,{"$f":"Home!B190","v":"Colindale School"},{"$f":"Home!C190","v":"Primary"},{"$f":"Home!D190","v":0},null,{"$f":"Home!E190","v":0},{"$f":"Home!F190","v":3022014},{"$f":"Home!G190","v":"Pri"},{"$f":"Home!H190","v":3022014},{"$f":"Home!I190","v":0}]
[null,{"$f":"Home!B191","v":"Coppetts Wood"},{"$f":"Home!C191","v":"Primary"},{"$f":"Home!D191","v":0},null,{"$f":"Home!E191","v":0},{"$f":"Home!F191","v":3022015},{"$f":"Home!G191","v":"Pri"},{"$f":"Home!H191","v":3022015},{"$f":"Home!I191","v":0}]
[null,{"$f":"Home!B192","v":"Courtland School"},{"$f":"Home!C192","v":"Primary"},{"$f":"Home!D192","v":0},null,{"$f":"Home!E192","v":0},{"$f":"Home!F192","v":3022016},{"$f":"Home!G192","v":"Pri"},{"$f":"Home!H192","v":3022016},{"$f":"Home!I192","v":0}]
[null,{"$f":"Home!B193","v":"Cromer Road Primary School"},{"$f":"Home!C193","v":"Primary"},{"$f":"Home!D193","v":0},null,{"$f":"Home!E193","v":0},{"$f":"Home!F193","v":3022017},{"$f":"Home!G193","v":"Pri"},{"$f":"Home!H193","v":3022017},{"$f":"Home!I193","v":0}]
[null,{"$f":"Home!B194","v":"Danegrove JMI School"},{"$f":"Home!C194","v":"Primary"},{"$f":"Home!D194","v":0},null,{"$f":"Home!E194","v":0},{"$f":"Home!F194","v":3022073},{"$f":"Home!G194","v":"Pri"},{"$f":"Home!H194","v":3022073},{"$f":"Home!I194","v":0}]
[null,{"$f":"Home!B195","v":"Deansbrook Infant School"},{"$f":"Home!C195","v":"Primary"},{"$f":"Home!D195","v":0},null,{"$f":"Home!E195","v":0},{"$f":"Home!F195","v":3022019},{"$f":"Home!G195","v":"Pri"},{"$f":"Home!H195","v":3022019},{"$f":"Home!I195","v":0}]
[null,{"$f":"Home!B196","v":"Deansbrook Junior School"},{"$f":"Home!C196","v":"Primary"},{"$f":"Home!D196","v":"Recoupment Academy"},null,{"$f":"Home!E196","v":0},{"$f":"Home!F196","v":3022018},{"$f":"Home!G196","v":"Pri"},{"$f":"Home!H196","v":3022018},{"$f":"Home!I196","v":0}]
[null,{"$f":"Home!B197","v":"Dollis Infant School"},{"$f":"Home!C197","v":"Primary"},{"$f":"Home!D197","v":0},null,{"$f":"Home!E197","v":0},{"$f":"Home!F197","v":3022021},{"$f":"Home!G197","v":"Pri"},{"$f":"Home!H197","v":3022021},{"$f":"Home!I197","v":0}]
[null,{"$f":"Home!B198","v":"Dollis Junior School"},{"$f":"Home!C198","v":"Primary"},{"$f":"Home!D198","v":0},null,{"$f":"Home!E198","v":0},{"$f":"Home!F198","v":3025200},{"$f":"Home!G198","v":"Pri"},{"$f":"Home!H198","v":3025200},{"$f":"Home!I198","v":0}]
[null,{"$f":"Home!B199","v":"Edgware Primary School"},{"$f":"Home!C199","v":"Primary"},{"$f":"Home!D199","v":0},null,{"$f":"Home!E199","v":0},{"$f":"Home!F199","v":3022023},{"$f":"Home!G199","v":"Pri"},{"$f":"Home!H199","v":3022023},{"$f":"Home!I199","v":0}]
[null,{"$f":"Home!B200","v":"Etz Chaim Jewish Primary School"},{"$f":"Home!C200","v":"Primary"},{"$f":"Home!D200","v":"Recoupment Academy"},null,{"$f":"Home!E200","v":0},{"$f":"Home!F200","v":3022001},{"$f":"Home!G200","v":"Pri"},{"$f":"Home!H200","v":3022001},{"$f":"Home!I200","v":0}]
[null,{"$f":"Home!B201","v":"Fairway Primary School"},{"$f":"Home!C201","v":"Primary"},{"$f":"Home!D201","v":0},null,{"$f":"Home!E201","v":0},{"$f":"Home!F201","v":3022024},{"$f":"Home!G201","v":"Pri"},{"$f":"Home!H201","v":3022024},{"$f":"Home!I201","v":0}]
[null,{"$f":"Home!B202","v":"Foulds"},{"$f":"Home!C202","v":"Primary"},{"$f":"Home!D202","v":0},null,{"$f":"Home!E202","v":0},{"$f":"Home!F202","v":3022025},{"$f":"Home!G202","v":"Pri"},{"$f":"Home!H202","v":3022025},{"$f":"Home!I202","v":0}]
[null,{"$f":"Home!B203","v":"Frith Manor School"},{"$f":"Home!C203","v":"Primary"},{"$f":"Home!D203","v":0},null,{"$f":"Home!E203","v":0},{"$f":"Home!F203","v":3022026},{"$f":"Home!G203","v":"Pri"},{"$f":"Home!H203","v":3022026},{"$f":"Home!I203","v":0}]
[null,{"$f":"Home!B204","v":"Garden Suburb Infant School"},{"$f":"Home!C204","v":"Primary"},{"$f":"Home!D204","v":0},null,{"$f":"Home!E204","v":0},{"$f":"Home!F204","v":3022028},{"$f":"Home!G204","v":"Pri"},{"$f":"Home!H204","v":3022028},{"$f":"Home!I204","v":0}]
[null,{"$f":"Home!B205","v":"Garden Suburb Junior"},{"$f":"Home!C205","v":"Primary"},{"$f":"Home!D205","v":0},null,{"$f":"Home!E205","v":0},{"$f":"Home!F205","v":3022027},{"$f":"Home!G205","v":"Pri"},{"$f":"Home!H205","v":3022027},{"$f":"Home!I205","v":0}]
[null,{"$f":"Home!B206","v":"Goldbeaters Primary School"},{"$f":"Home!C206","v":"Primary"},{"$f":"Home!D206","v":0},null,{"$f":"Home!E206","v":0},{"$f":"Home!F206","v":3022029},{"$f":"Home!G206","v":"Pri"},{"$f":"Home!H206","v":3022029},{"$f":"Home!I206","v":0}]
[null,{"$f":"Home!B207","v":"Grasvenor Avenue Infants"},{"$f":"Home!C207","v":"Primary"},{"$f":"Home!D207","v":"Recoupment Academy"},null,{"$f":"Home!E207","v":0},{"$f":"Home!F207","v":3022030},{"$f":"Home!G207","v":"Pri"},{"$f":"Home!H207","v":3022030},{"$f":"Home!I207","v":0}]
[null,{"$f":"Home!B208","v":"Hasmonean Primary School"},{"$f":"Home!C208","v":"Primary"},{"$f":"Home!D208","v":0},null,{"$f":"Home!E208","v":0},{"$f":"Home!F208","v":3023516},{"$f":"Home!G208","v":"Pri"},{"$f":"Home!H208","v":3023516},{"$f":"Home!I208","v":0}]
[null,{"$f":"Home!B209","v":"Hollickwood JMI School"},{"$f":"Home!C209","v":"Primary"},{"$f":"Home!D209","v":0},null,{"$f":"Home!E209","v":0},{"$f":"Home!F209","v":3022031},{"$f":"Home!G209","v":"Pri"},{"$f":"Home!H209","v":3022031},{"$f":"Home!I209","v":0}]
[null,{"$f":"Home!B210","v":"Holly Park School"},{"$f":"Home!C210","v":"Primary"},{"$f":"Home!D210","v":0},null,{"$f":"Home!E210","v":0},{"$f":"Home!F210","v":3022032},{"$f":"Home!G210","v":"Pri"},{"$f":"Home!H210","v":3022032},{"$f":"Home!I210","v":0}]
[null,{"$f":"Home!B211","v":"Holy Trinity School"},{"$f":"Home!C211","v":"Primary"},{"$f":"Home!D211","v":0},null,{"$f":"Home!E211","v":0},{"$f":"Home!F211","v":3023304},{"$f":"Home!G211","v":"Pri"},{"$f":"Home!H211","v":3023304},{"$f":"Home!I211","v":0}]
[null,{"$f":"Home!B212","v":"Hyde School"},{"$f":"Home!C212","v":"Primary"},{"$f":"Home!D212","v":"Recoupment Academy"},null,{"$f":"Home!E212","v":0},{"$f":"Home!F212","v":3022047},{"$f":"Home!G212","v":"Pri"},{"$f":"Home!H212","v":3022047},{"$f":"Home!I212","v":0}]
[null,{"$f":"Home!B213","v":"Independent Jewish Day School"},{"$f":"Home!C213","v":"Primary"},{"$f":"Home!D213","v":"Recoupment Academy"},null,{"$f":"Home!E213","v":0},{"$f":"Home!F213","v":3023515},{"$f":"Home!G213","v":"Pri"},{"$f":"Home!H213","v":3023515},{"$f":"Home!I213","v":0}]
[null,{"$f":"Home!B214","v":"Livingstone School"},{"$f":"Home!C214","v":"Primary"},{"$f":"Home!D214","v":0},null,{"$f":"Home!E214","v":0},{"$f":"Home!F214","v":3022036},{"$f":"Home!G214","v":"Pri"},{"$f":"Home!H214","v":3022036},{"$f":"Home!I214","v":0}]
[null,{"$f":"Home!B215","v":"Manorside Primary School"},{"$f":"Home!C215","v":"Primary"},{"$f":"Home!D215","v":0},null,{"$f":"Home!E215","v":0},{"$f":"Home!F215","v":3022037},{"$f":"Home!G215","v":"Pri"},{"$f":"Home!H215","v":3022037},{"$f":"Home!I215","v":0}]
[null,{"$f":"Home!B216","v":"Martin Primary School"},{"$f":"Home!C216","v":"Primary"},{"$f":"Home!D216","v":0},null,{"$f":"Home!E216","v":0},{"$f":"Home!F216","v":3023523},{"$f":"Home!G216","v":"Pri"},{"$f":"Home!H216","v":3023523},{"$f":"Home!I216","v":0}]
[null,{"$f":"Home!B217","v":"Mathilda Marks-Kennedy School"},{"$f":"Home!C217","v":"Primary"},{"$f":"Home!D217","v":0},null,{"$f":"Home!E217","v":0},{"$f":"Home!F217","v":3025948},{"$f":"Home!G217","v":"Pri"},{"$f":"Home!H217","v":3025948},{"$f":"Home!I217","v":0}]
[null,{"$f":"Home!B218","v":"Menorah Foundation School"},{"$f":"Home!C218","v":"Primary"},{"$f":"Home!D218","v":0},null,{"$f":"Home!E218","v":0},{"$f":"Home!F218","v":3025949},{"$f":"Home!G218","v":"Pri"},{"$f":"Home!H218","v":3025949},{"$f":"Home!I218","v":0}]
[null,{"$f":"Home!B219","v":"Menorah Primary School"},{"$f":"Home!C219","v":"Primary"},{"$f":"Home!D219","v":0},null,{"$f":"Home!E219","v":0},{"$f":"Home!F219","v":3023513},{"$f":"Home!G219","v":"Pri"},{"$f":"Home!H219","v":3023513},{"$f":"Home!I219","v":0}]
[null,{"$f":"Home!B220","v":"Millbrook Park CE Primary School"},{"$f":"Home!C220","v":"Primary"},{"$f":"Home!D220","v":"Recoupment Academy"},null,{"$f":"Home!E220","v":0},{"$f":"Home!F220","v":3022048},{"$f":"Home!G220","v":"Pri"},{"$f":"Home!H220","v":3022048},{"$f":"Home!I220","v":0}]
[null,{"$f":"Home!B221","v":"Monken Hadley C E Primary School"},{"$f":"Home!C221","v":"Primary"},{"$f":"Home!D221","v":0},null,{"$f":"Home!E221","v":0},{"$f":"Home!F221","v":3023305},{"$f":"Home!G221","v":"Pri"},{"$f":"Home!H221","v":3023305},{"$f":"Home!I221","v":0}]
[null,{"$f":"Home!B222","v":"Monkfrith School"},{"$f":"Home!C222","v":"Primary"},{"$f":"Home!D222","v":0},null,{"$f":"Home!E222","v":0},{"$f":"Home!F222","v":3022042},{"$f":"Home!G222","v":"Pri"},{"$f":"Home!H222","v":3022042},{"$f":"Home!I222","v":0}]
[null,{"$f":"Home!B223","v":"Moss Hall Infant School"},{"$f":"Home!C223","v":"Primary"},{"$f":"Home!D223","v":0},null,{"$f":"Home!E223","v":0},{"$f":"Home!F223","v":3022044},{"$f":"Home!G223","v":"Pri"},{"$f":"Home!H223","v":3022044},{"$f":"Home!I223","v":0}]
[null,{"$f":"Home!B224","v":"Moss Hall Junior School"},{"$f":"Home!C224","v":"Primary"},{"$f":"Home!D224","v":0},null,{"$f":"Home!E224","v":0},{"$f":"Home!F224","v":3022043},{"$f":"Home!G224","v":"Pri"},{"$f":"Home!H224","v":3022043},{"$f":"Home!I224","v":0}]
[null,{"$f":"Home!B225","v":"Noam Jewish Primary School"},{"$f":"Home!C225","v":"Primary"},{"$f":"Home!D225","v":0},null,{"$f":"Home!E225","v":0},{"$f":"Home!F225","v":3026112},{"$f":"Home!G225","v":"Pri"},{"$f":"Home!H225","v":3026112},{"$f":"Home!I225","v":0}]
[null,{"$f":"Home!B226","v":"Northside School"},{"$f":"Home!C226","v":"Primary"},{"$f":"Home!D226","v":0},null,{"$f":"Home!E226","v":0},{"$f":"Home!F226","v":3022045},{"$f":"Home!G226","v":"Pri"},{"$f":"Home!H226","v":3022045},{"$f":"Home!I226","v":0}]
[null,{"$f":"Home!B227","v":"Orion Primary School"},{"$f":"Home!C227","v":"Primary"},{"$f":"Home!D227","v":0},null,{"$f":"Home!E227","v":0},{"$f":"Home!F227","v":3022077},{"$f":"Home!G227","v":"Pri"},{"$f":"Home!H227","v":3022077},{"$f":"Home!I227","v":0}]
[null,{"$f":"Home!B228","v":"Osidge Primary School"},{"$f":"Home!C228","v":"Primary"},{"$f":"Home!D228","v":0},null,{"$f":"Home!E228","v":0},{"$f":"Home!F228","v":3025201},{"$f":"Home!G228","v":"Pri"},{"$f":"Home!H228","v":3025201},{"$f":"Home!I228","v":0}]
[null,{"$f":"Home!B229","v":"Our Lady of Lourdes School"},{"$f":"Home!C229","v":"Primary"},{"$f":"Home!D229","v":0},null,{"$f":"Home!E229","v":0},{"$f":"Home!F229","v":3023501},{"$f":"Home!G229","v":"Pri"},{"$f":"Home!H229","v":3023501},{"$f":"Home!I229","v":0}]
[null,{"$f":"Home!B230","v":"Pardes House School"},{"$f":"Home!C230","v":"Primary"},{"$f":"Home!D230","v":0},null,{"$f":"Home!E230","v":0},{"$f":"Home!F230","v":3022078},{"$f":"Home!G230","v":"Pri"},{"$f":"Home!H230","v":3022078},{"$f":"Home!I230","v":0}]
[null,{"$f":"Home!B231","v":"Parkfield Primary School"},{"$f":"Home!C231","v":"Primary"},{"$f":"Home!D231","v":"Recoupment Academy"},null,{"$f":"Home!E231","v":0},{"$f":"Home!F231","v":3022038},{"$f":"Home!G231","v":"Pri"},{"$f":"Home!H231","v":3022038},{"$f":"Home!I231","v":0}]
[null,{"$f":"Home!B232","v":"Queenswell Infant and Nursery School"},{"$f":"Home!C232","v":"Primary"},{"$f":"Home!D232","v":0},null,{"$f":"Home!E232","v":0},{"$f":"Home!F232","v":3022071},{"$f":"Home!G232","v":"Pri"},{"$f":"Home!H232","v":3022071},{"$f":"Home!I232","v":0}]
[null,{"$f":"Home!B233","v":"Queenswell Junior School"},{"$f":"Home!C233","v":"Primary"},{"$f":"Home!D233","v":0},null,{"$f":"Home!E233","v":0},{"$f":"Home!F233","v":3022072},{"$f":"Home!G233","v":"Pri"},{"$f":"Home!H233","v":3022072},{"$f":"Home!I233","v":0}]
[null,{"$f":"Home!B234","v":"Rimon Jewish Primary School"},{"$f":"Home!C234","v":"Primary"},{"$f":"Home!D234","v":"Recoupment Academy"},null,{"$f":"Home!E234","v":0},{"$f":"Home!F234","v":3022004},{"$f":"Home!G234","v":"Pri"},{"$f":"Home!H234","v":3022004},{"$f":"Home!I234","v":0}]
[null,{"$f":"Home!B235","v":"Rosh Pinah"},{"$f":"Home!C235","v":"Primary"},{"$f":"Home!D235","v":0},null,{"$f":"Home!E235","v":0},{"$f":"Home!F235","v":3023512},{"$f":"Home!G235","v":"Pri"},{"$f":"Home!H235","v":3023512},{"$f":"Home!I235","v":0}]
[null,{"$f":"Home!B236","v":"Sacks Morasha Jewish Primary School"},{"$f":"Home!C236","v":"Primary"},{"$f":"Home!D236","v":0},null,{"$f":"Home!E236","v":0},{"$f":"Home!F236","v":3022041},{"$f":"Home!G236","v":"Pri"},{"$f":"Home!H236","v":3022041},{"$f":"Home!I236","v":0}]
[null,{"$f":"Home!B237","v":"Sacred Heart School"},{"$f":"Home!C237","v":"Primary"},{"$f":"Home!D237","v":0},null,{"$f":"Home!E237","v":0},{"$f":"Home!F237","v":3023510},{"$f":"Home!G237","v":"Pri"},{"$f":"Home!H237","v":3023510},{"$f":"Home!I237","v":0}]
[null,{"$f":"Home!B238","v":"St Agnes RC Primary School"},{"$f":"Home!C238","v":"Primary"},{"$f":"Home!D238","v":0},null,{"$f":"Home!E238","v":0},{"$f":"Home!F238","v":3023502},{"$f":"Home!G238","v":"Pri"},{"$f":"Home!H238","v":3023502},{"$f":"Home!I238","v":0}]
[null,{"$f":"Home!B239","v":"St Andrew's C E"},{"$f":"Home!C239","v":"Primary"},{"$f":"Home!D239","v":0},null,{"$f":"Home!E239","v":0},{"$f":"Home!F239","v":3023315},{"$f":"Home!G239","v":"Pri"},{"$f":"Home!H239","v":3023315},{"$f":"Home!I239","v":0}]
[null,{"$f":"Home!B240","v":"St Catherines R C Primary"},{"$f":"Home!C240","v":"Primary"},{"$f":"Home!D240","v":0},null,{"$f":"Home!E240","v":0},{"$f":"Home!F240","v":3023504},{"$f":"Home!G240","v":"Pri"},{"$f":"Home!H240","v":3023504},{"$f":"Home!I240","v":0}]
[null,{"$f":"Home!B241","v":"St John's CE School N11"},{"$f":"Home!C241","v":"Primary"},{"$f":"Home!D241","v":0},null,{"$f":"Home!E241","v":0},{"$f":"Home!F241","v":3023307},{"$f":"Home!G241","v":"Pri"},{"$f":"Home!H241","v":3023307},{"$f":"Home!I241","v":0}]
[null,{"$f":"Home!B242","v":"St Johns CE N20"},{"$f":"Home!C242","v":"Primary"},{"$f":"Home!D242","v":0},null,{"$f":"Home!E242","v":0},{"$f":"Home!F242","v":3023309},{"$f":"Home!G242","v":"Pri"},{"$f":"Home!H242","v":3023309},{"$f":"Home!I242","v":0}]
[null,{"$f":"Home!B243","v":"St Joseph's Primary School"},{"$f":"Home!C243","v":"Primary"},{"$f":"Home!D243","v":0},null,{"$f":"Home!E243","v":0},{"$f":"Home!F243","v":3023509},{"$f":"Home!G243","v":"Pri"},{"$f":"Home!H243","v":3023509},{"$f":"Home!I243","v":0}]
[null,{"$f":"Home!B244","v":"St Mary's C E Primary School N3"},{"$f":"Home!C244","v":"Primary"},{"$f":"Home!D244","v":0},null,{"$f":"Home!E244","v":0},{"$f":"Home!F244","v":3023311},{"$f":"Home!G244","v":"Pri"},{"$f":"Home!H244","v":3023311},{"$f":"Home!I244","v":0}]
[null,{"$f":"Home!B245","v":"St Mary's School EN4"},{"$f":"Home!C245","v":"Primary"},{"$f":"Home!D245","v":0},null,{"$f":"Home!E245","v":0},{"$f":"Home!F245","v":3023312},{"$f":"Home!G245","v":"Pri"},{"$f":"Home!H245","v":3023312},{"$f":"Home!I245","v":0}]
[null,{"$f":"Home!B246","v":"St Pauls CE Primary, NW7"},{"$f":"Home!C246","v":"Primary"},{"$f":"Home!D246","v":0},null,{"$f":"Home!E246","v":0},{"$f":"Home!F246","v":3023314},{"$f":"Home!G246","v":"Pri"},{"$f":"Home!H246","v":3023314},{"$f":"Home!I246","v":0}]
[null,{"$f":"Home!B247","v":"St Paul's School, N11"},{"$f":"Home!C247","v":"Primary"},{"$f":"Home!D247","v":0},null,{"$f":"Home!E247","v":0},{"$f":"Home!F247","v":3023313},{"$f":"Home!G247","v":"Pri"},{"$f":"Home!H247","v":3023313},{"$f":"Home!I247","v":0}]
[null,{"$f":"Home!B248","v":"St Vincent's Catholic Primary School"},{"$f":"Home!C248","v":"Primary"},{"$f":"Home!D248","v":0},null,{"$f":"Home!E248","v":0},{"$f":"Home!F248","v":3023506},{"$f":"Home!G248","v":"Pri"},{"$f":"Home!H248","v":3023506},{"$f":"Home!I248","v":0}]
[null,{"$f":"Home!B249","v":"St Theresa's R.C. Primary School"},{"$f":"Home!C249","v":"Primary"},{"$f":"Home!D249","v":0},null,{"$f":"Home!E249","v":0},{"$f":"Home!F249","v":3023507},{"$f":"Home!G249","v":"Pri"},{"$f":"Home!H249","v":3023507},{"$f":"Home!I249","v":0}]
[null,{"$f":"Home!B250","v":"Summerside Primary Academy"},{"$f":"Home!C250","v":"Primary"},{"$f":"Home!D250","v":"Recoupment Academy"},null,{"$f":"Home!E250","v":0},{"$f":"Home!F250","v":3022051},{"$f":"Home!G250","v":"Pri"},{"$f":"Home!H250","v":3022052},{"$f":"Home!I250","v":0}]
[null,{"$f":"Home!B251","v":"Sunnyfields Primary School"},{"$f":"Home!C251","v":"Primary"},{"$f":"Home!D251","v":0},null,{"$f":"Home!E251","v":0},{"$f":"Home!F251","v":3022070},{"$f":"Home!G251","v":"Pri"},{"$f":"Home!H251","v":3022070},{"$f":"Home!I251","v":0}]
[null,{"$f":"Home!B252","v":"Trent  C of E Primary School"},{"$f":"Home!C252","v":"Primary"},{"$f":"Home!D252","v":0},null,{"$f":"Home!E252","v":0},{"$f":"Home!F252","v":3023316},{"$f":"Home!G252","v":"Pri"},{"$f":"Home!H252","v":3023316},{"$f":"Home!I252","v":0}]
[null,{"$f":"Home!B253","v":"Tudor School"},{"$f":"Home!C253","v":"Primary"},{"$f":"Home!D253","v":0},null,{"$f":"Home!E253","v":0},{"$f":"Home!F253","v":3022055},{"$f":"Home!G253","v":"Pri"},{"$f":"Home!H253","v":3022055},{"$f":"Home!I253","v":0}]
[null,{"$f":"Home!B254","v":"Underhill School"},{"$f":"Home!C254","v":"Primary"},{"$f":"Home!D254","v":0},null,{"$f":"Home!E254","v":0},{"$f":"Home!F254","v":3022057},{"$f":"Home!G254","v":"Pri"},{"$f":"Home!H254","v":3022057},{"$f":"Home!I254","v":0}]
[null,{"$f":"Home!B255","v":"Watling Park Free School"},{"$f":"Home!C255","v":"Primary"},{"$f":"Home!D255","v":"Recoupment Academy"},null,{"$f":"Home!E255","v":0},{"$f":"Home!F255","v":3022049},{"$f":"Home!G255","v":"Pri"},{"$f":"Home!H255","v":3022049},{"$f":"Home!I255","v":0}]
[null,{"$f":"Home!B256","v":"Wessex  Gardens Primary School"},{"$f":"Home!C256","v":"Primary"},{"$f":"Home!D256","v":0},null,{"$f":"Home!E256","v":0},{"$f":"Home!F256","v":3022076},{"$f":"Home!G256","v":"Pri"},{"$f":"Home!H256","v":3022076},{"$f":"Home!I256","v":0}]
[null,{"$f":"Home!B257","v":"Whitings Hill Primary School"},{"$f":"Home!C257","v":"Primary"},{"$f":"Home!D257","v":0},null,{"$f":"Home!E257","v":0},{"$f":"Home!F257","v":3022060},{"$f":"Home!G257","v":"Pri"},{"$f":"Home!H257","v":3022060},{"$f":"Home!I257","v":0}]
[null,{"$f":"Home!B258","v":"Woodcroft Primary School"},{"$f":"Home!C258","v":"Primary"},{"$f":"Home!D258","v":0},null,{"$f":"Home!E258","v":0},{"$f":"Home!F258","v":3023518},{"$f":"Home!G258","v":"Pri"},{"$f":"Home!H258","v":3023518},{"$f":"Home!I258","v":0}]
[null,{"$f":"Home!B259","v":"Woodridge  Primary School"},{"$f":"Home!C259","v":"Primary"},{"$f":"Home!D259","v":0},null,{"$f":"Home!E259","v":0},{"$f":"Home!F259","v":3022054},{"$f":"Home!G259","v":"Pri"},{"$f":"Home!H259","v":3022054},{"$f":"Home!I259","v":0}]
[null,{"$f":"Home!B260","v":"-"},{"$f":"Home!C260","v":"Phase"},{"$f":"Home!D260","v":"Academy Type"},null,{"$f":"Home!E260","v":"Blank"},{"$f":"Home!F260","v":"LAESTAB"},{"$f":"Home!G260","v":"X"},{"$f":"Home!H260","v":"OldDfe"},{"$f":"Home!I260","v":0}]
[null,{"$f":"Home!B261","v":"Northgate"},{"$f":"Home!C261","v":"PRU"},{"$f":"Home!D261","v":0},null,{"$f":"Home!E261","v":0},{"$f":"Home!F261","v":3021102},{"$f":"Home!G261","v":"Sec"},{"$f":"Home!H261","v":3021102},{"$f":"Home!I261","v":0}]
[null,{"$f":"Home!B262","v":"Pavilion"},{"$f":"Home!C262","v":"PRU"},{"$f":"Home!D262","v":0},null,{"$f":"Home!E262","v":0},{"$f":"Home!F262","v":3021100},{"$f":"Home!G262","v":"Sec"},{"$f":"Home!H262","v":3021100},{"$f":"Home!I262","v":0}]
[null,{"$f":"Home!B263","v":"-"},{"$f":"Home!C263","v":"Phase"},{"$f":"Home!D263","v":"Academy Type"},null,{"$f":"Home!E263","v":"Blank"},{"$f":"Home!F263","v":"LAESTAB"},{"$f":"Home!G263","v":"X"},{"$f":"Home!H263","v":"OldDfe"},{"$f":"Home!I263","v":0}]
[null,{"$f":"Home!B264","v":"Archer Academy"},{"$f":"Home!C264","v":"Secondary"},{"$f":"Home!D264","v":"Recoupment Academy"},null,{"$f":"Home!E264","v":0},{"$f":"Home!F264","v":3024001},{"$f":"Home!G264","v":"Sec"},{"$f":"Home!H264","v":3024001},{"$f":"Home!I264","v":0}]
[null,{"$f":"Home!B265","v":"Ashmole Academy"},{"$f":"Home!C265","v":"Secondary"},{"$f":"Home!D265","v":"Recoupment Academy"},null,{"$f":"Home!E265","v":0},{"$f":"Home!F265","v":3025406},{"$f":"Home!G265","v":"Sec"},{"$f":"Home!H265","v":3025406},{"$f":"Home!I265","v":0}]
[null,{"$f":"Home!B266","v":"Bishop Douglass Academy"},{"$f":"Home!C266","v":"Secondary"},{"$f":"Home!D266","v":"Recoupment Academy"},null,{"$f":"Home!E266","v":0},{"$f":"Home!F266","v":3025408},{"$f":"Home!G266","v":"Sec"},{"$f":"Home!H266","v":3025408},{"$f":"Home!I266","v":0}]
[null,{"$f":"Home!B267","v":"Christ's College Finchley"},{"$f":"Home!C267","v":"Secondary"},{"$f":"Home!D267","v":"Recoupment Academy"},null,{"$f":"Home!E267","v":0},{"$f":"Home!F267","v":3024211},{"$f":"Home!G267","v":"Sec"},{"$f":"Home!H267","v":3024211},{"$f":"Home!I267","v":0}]
[null,{"$f":"Home!B268","v":"Compton School"},{"$f":"Home!C268","v":"Secondary"},{"$f":"Home!D268","v":"Recoupment Academy"},null,{"$f":"Home!E268","v":0},{"$f":"Home!F268","v":3024215},{"$f":"Home!G268","v":"Sec"},{"$f":"Home!H268","v":3024215},{"$f":"Home!I268","v":0}]
[null,{"$f":"Home!B269","v":"Copthall School"},{"$f":"Home!C269","v":"Secondary"},{"$f":"Home!D269","v":"Recoupment Academy"},null,{"$f":"Home!E269","v":0},{"$f":"Home!F269","v":3024210},{"$f":"Home!G269","v":"Sec"},{"$f":"Home!H269","v":3024210},{"$f":"Home!I269","v":0}]
[null,{"$f":"Home!B270","v":"East Barnet School"},{"$f":"Home!C270","v":"Secondary"},{"$f":"Home!D270","v":"Recoupment Academy"},null,{"$f":"Home!E270","v":0},{"$f":"Home!F270","v":3024212},{"$f":"Home!G270","v":"Sec"},{"$f":"Home!H270","v":3024212},{"$f":"Home!I270","v":0}]
[null,{"$f":"Home!B271","v":"Finchley Catholic High School"},{"$f":"Home!C271","v":"Secondary"},{"$f":"Home!D271","v":0},null,{"$f":"Home!E271","v":0},{"$f":"Home!F271","v":3025405},{"$f":"Home!G271","v":"Sec"},{"$f":"Home!H271","v":3025405},{"$f":"Home!I271","v":0}]
[null,{"$f":"Home!B272","v":"Friern Barnet School"},{"$f":"Home!C272","v":"Secondary"},{"$f":"Home!D272","v":0},null,{"$f":"Home!E272","v":0},{"$f":"Home!F272","v":3024003},{"$f":"Home!G272","v":"Sec"},{"$f":"Home!H272","v":3024003},{"$f":"Home!I272","v":0}]
[null,{"$f":"Home!B273","v":"Hasmonean High School"},{"$f":"Home!C273","v":"Secondary"},{"$f":"Home!D273","v":"Recoupment Academy"},null,{"$f":"Home!E273","v":0},{"$f":"Home!F273","v":3025409},{"$f":"Home!G273","v":"Sec"},{"$f":"Home!H273","v":3025409},{"$f":"Home!I273","v":0}]
[null,{"$f":"Home!B274","v":"Hendon School"},{"$f":"Home!C274","v":"Secondary"},{"$f":"Home!D274","v":"Recoupment Academy"},null,{"$f":"Home!E274","v":0},{"$f":"Home!F274","v":3025400},{"$f":"Home!G274","v":"Sec"},{"$f":"Home!H274","v":3025400},{"$f":"Home!I274","v":0}]
[null,{"$f":"Home!B275","v":"Henrietta Barnett School"},{"$f":"Home!C275","v":"Secondary"},{"$f":"Home!D275","v":"Recoupment Academy"},null,{"$f":"Home!E275","v":0},{"$f":"Home!F275","v":3024752},{"$f":"Home!G275","v":"Sec"},{"$f":"Home!H275","v":3024752},{"$f":"Home!I275","v":0}]
[null,{"$f":"Home!B276","v":"JCoSS"},{"$f":"Home!C276","v":"Secondary"},{"$f":"Home!D276","v":0},null,{"$f":"Home!E276","v":0},{"$f":"Home!F276","v":3025427},{"$f":"Home!G276","v":"Sec"},{"$f":"Home!H276","v":3025427},{"$f":"Home!I276","v":0}]
[null,{"$f":"Home!B277","v":"Menorah High School (Girls)"},{"$f":"Home!C277","v":"Secondary"},{"$f":"Home!D277","v":0},null,{"$f":"Home!E277","v":0},{"$f":"Home!F277","v":3024004},{"$f":"Home!G277","v":"Sec"},{"$f":"Home!H277","v":3024004},{"$f":"Home!I277","v":0}]
[null,{"$f":"Home!B278","v":"Mill Hill County High School"},{"$f":"Home!C278","v":"Secondary"},{"$f":"Home!D278","v":"Recoupment Academy"},null,{"$f":"Home!E278","v":0},{"$f":"Home!F278","v":3025402},{"$f":"Home!G278","v":"Sec"},{"$f":"Home!H278","v":3025402},{"$f":"Home!I278","v":0}]
[null,{"$f":"Home!B279","v":"Queen Elizabeth's Girls' School"},{"$f":"Home!C279","v":"Secondary"},{"$f":"Home!D279","v":"Recoupment Academy"},null,{"$f":"Home!E279","v":0},{"$f":"Home!F279","v":3024208},{"$f":"Home!G279","v":"Sec"},{"$f":"Home!H279","v":3024208},{"$f":"Home!I279","v":0}]
[null,{"$f":"Home!B280","v":"Queen Elizabeth's School (Boys)"},{"$f":"Home!C280","v":"Secondary"},{"$f":"Home!D280","v":"Recoupment Academy"},null,{"$f":"Home!E280","v":0},{"$f":"Home!F280","v":3025401},{"$f":"Home!G280","v":"Sec"},{"$f":"Home!H280","v":3025401},{"$f":"Home!I280","v":0}]
[null,{"$f":"Home!B281","v":"St Andrew the Apostle Greek Orthodox School"},{"$f":"Home!C281","v":"Secondary"},{"$f":"Home!D281","v":"Recoupment Academy"},null,{"$f":"Home!E281","v":0},{"$f":"Home!F281","v":3024000},{"$f":"Home!G281","v":"Sec"},{"$f":"Home!H281","v":3024000},{"$f":"Home!I281","v":0}]
[null,{"$f":"Home!B282","v":"St Michaels Catholic Grammar School"},{"$f":"Home!C282","v":"Secondary"},{"$f":"Home!D282","v":0},null,{"$f":"Home!E282","v":0},{"$f":"Home!F282","v":3025404},{"$f":"Home!G282","v":"Sec"},{"$f":"Home!H282","v":3025404},{"$f":"Home!I282","v":0}]
[null,{"$f":"Home!B283","v":"St. James' Catholic High School"},{"$f":"Home!C283","v":"Secondary"},{"$f":"Home!D283","v":0},null,{"$f":"Home!E283","v":0},{"$f":"Home!F283","v":3025407},{"$f":"Home!G283","v":"Sec"},{"$f":"Home!H283","v":3025407},{"$f":"Home!I283","v":0}]
[null,{"$f":"Home!B284","v":"Totteridge Academy"},{"$f":"Home!C284","v":"Secondary"},{"$f":"Home!D284","v":"Recoupment Academy"},null,{"$f":"Home!E284","v":0},{"$f":"Home!F284","v":3024010},{"$f":"Home!G284","v":"Sec"},{"$f":"Home!H284","v":3024010},{"$f":"Home!I284","v":0}]
[null,{"$f":"Home!B285","v":"Whitefield School"},{"$f":"Home!C285","v":"Secondary"},{"$f":"Home!D285","v":"Recoupment Academy"},null,{"$f":"Home!E285","v":0},{"$f":"Home!F285","v":3024012},{"$f":"Home!G285","v":"Sec"},{"$f":"Home!H285","v":3024012},{"$f":"Home!I285","v":0}]
[null,{"$f":"Home!B286","v":"-"},{"$f":"Home!C286","v":"Phase"},{"$f":"Home!D286","v":"Academy Type"},null,{"$f":"Home!E286","v":"Blank"},{"$f":"Home!F286","v":"LAESTAB"},{"$f":"Home!G286","v":"X"},{"$f":"Home!H286","v":"OldDfe"},{"$f":"Home!I286","v":0}]
[null,{"$f":"Home!B287","v":"St Mary's & St John's CE School"},{"$f":"Home!C287","v":"All through"},{"$f":"Home!D287","v":0},null,{"$f":"Home!E287","v":0},{"$f":"Home!F287","v":3023521},{"$f":"Home!G287","v":"AT"},{"$f":"Home!H287","v":3023521},{"$f":"Home!I287","v":0}]
[null,{"$f":"Home!B288","v":"London Academy"},{"$f":"Home!C288","v":"All through"},{"$f":"Home!D288","v":"Recoupment Academy"},null,{"$f":"Home!E288","v":0},{"$f":"Home!F288","v":3026905},{"$f":"Home!G288","v":"AT"},{"$f":"Home!H288","v":3026905},{"$f":"Home!I288","v":0}]
[null,{"$f":"Home!B289","v":"Wren Academy"},{"$f":"Home!C289","v":"All through"},{"$f":"Home!D289","v":"Recoupment Academy"},null,{"$f":"Home!E289","v":0},{"$f":"Home!F289","v":3026906},{"$f":"Home!G289","v":"AT"},{"$f":"Home!H289","v":3026906},{"$f":"Home!I289","v":0}]
[null,{"$f":"Home!B290","v":"-"},{"$f":"Home!C290","v":"Phase"},{"$f":"Home!D290","v":"Academy Type"},null,{"$f":"Home!E290","v":"Blank"},{"$f":"Home!F290","v":"LAESTAB"},{"$f":"Home!G290","v":"X"},{"$f":"Home!H290","v":"OldDfe"},{"$f":"Home!I290","v":0}]
[null,{"$f":"Home!B291","v":"Mapledown"},{"$f":"Home!C291","v":"Special"},{"$f":"Home!D291","v":0},null,{"$f":"Home!E291","v":0},{"$f":"Home!F291","v":3027010},{"$f":"Home!G291","v":"Sec"},{"$f":"Home!H291","v":3027010},{"$f":"Home!I291","v":0}]
[null,{"$f":"Home!B292","v":"Northway"},{"$f":"Home!C292","v":"Special"},{"$f":"Home!D292","v":0},null,{"$f":"Home!E292","v":0},{"$f":"Home!F292","v":3027005},{"$f":"Home!G292","v":"Pri"},{"$f":"Home!H292","v":3027005},{"$f":"Home!I292","v":0}]
[null,{"$f":"Home!B293","v":"Oakleigh"},{"$f":"Home!C293","v":"Special"},{"$f":"Home!D293","v":0},null,{"$f":"Home!E293","v":0},{"$f":"Home!F293","v":3027009},{"$f":"Home!G293","v":"Pri"},{"$f":"Home!H293","v":3027009},{"$f":"Home!I293","v":0}]
[null,{"$f":"Home!B294","v":"Oak Lodge Academy"},{"$f":"Home!C294","v":"Special"},{"$f":"Home!D294","v":"Special Academy"},null,{"$f":"Home!E294","v":0},{"$f":"Home!F294","v":3027000},{"$f":"Home!G294","v":"Sec"},{"$f":"Home!H294","v":3027000},{"$f":"Home!I294","v":0}]
[null,{"$f":"Home!B295","v":"Oak Hill School"},{"$f":"Home!C295","v":"ARP"},{"$f":"Home!D295","v":"ARP Academy"},null,{"$f":"Home!E295","v":0},{"$f":"Home!F295","v":3025950},{"$f":"Home!G295","v":"Sec"},{"$f":"Home!H295","v":3025950},{"$f":"Home!I295","v":0}]
[null,{"$f":"Home!B296","v":0},{"$f":"Home!C296","v":0},{"$f":"Home!D296","v":0},null,{"$f":"Home!E296","v":0},{"$f":"Home!F296","v":0},{"$f":"Home!G296","v":0},{"$f":"Home!H296","v":0},{"$f":"Home!I296","v":0}]
[null,{"$f":"Home!B297","v":"Not used"},{"$f":"Home!C297","v":"Phase"},{"$f":"Home!D297","v":"Academy Type"},null,{"$f":"Home!E297","v":"Blank"},{"$f":"Home!F297","v":"LAESTAB"},{"$f":"Home!G297","v":"X"},{"$f":"Home!H297","v":"OldDfe"},{"$f":"Home!I297","v":0}]
[null,{"$f":"Home!B298","v":"St Joseph's Infants closed 31/3/14"},{"$f":"Home!C298","v":"Primary"},{"$f":"Home!D298","v":0},null,{"$f":"Home!E298","v":0},{"$f":"Home!F298","v":3023508},{"$f":"Home!G298","v":"Pri"},{"$f":"Home!H298","v":3023508},{"$f":"Home!I298","v":0}]
[null,{"$f":"Home!B299","v":"Bishop Douglass School"},{"$f":"Home!C299","v":"Secondary"},{"$f":"Home!D299","v":0},null,{"$f":"Home!E299","v":0},{"$f":"Home!F299","v":3025408},{"$f":"Home!G299","v":"Sec"},{"$f":"Home!H299","v":3025408},{"$f":"Home!I299","v":0}]
[null,{"$f":"Home!B300","v":"Kisharon Inclusive Special Free School"},{"$f":"Home!C300","v":"Special"},{"$f":"Home!D300","v":"Special Academy"},null,{"$f":"Home!E300","v":0},{"$f":"Home!F300","v":3026085},{"$f":"Home!G300","v":"AT"},{"$f":"Home!H300","v":3026085},{"$f":"Home!I300","v":0}]
[null,{"$f":"Home!B301","v":"Oak Lodge"},{"$f":"Home!C301","v":"Special"},{"$f":"Home!D301","v":0},null,{"$f":"Home!E301","v":0},{"$f":"Home!F301","v":3027000},{"$f":"Home!G301","v":"Sec"},{"$f":"Home!H301","v":3027000},{"$f":"Home!I301","v":0}]
[null,{"$f":"Home!B302","v":"Underhill Junior School - closed"},{"$f":"Home!C302","v":"Primary"},{"$f":"Home!D302","v":0},null,{"$f":"Home!E302","v":0},{"$f":"Home!F302","v":3022056},{"$f":"Home!G302","v":"Pri"},{"$f":"Home!H302","v":3022056},{"$f":"Home!I302","v":0}]
[null,{"$f":"Home!B303","v":"Claremont Primary School (closed)"},{"$f":"Home!C303","v":"Primary"},{"$f":"Home!D303","v":0},null,{"$f":"Home!E303","v":0},{"$f":"Home!F303","v":3022999},{"$f":"Home!G303","v":"Pri"},{"$f":"Home!H303","v":3022999},{"$f":"Home!I303","v":0}]
[null,{"$f":"Home!B304","v":"Edgware Junior School - closed"},{"$f":"Home!C304","v":"Primary"},{"$f":"Home!D304","v":0},null,{"$f":"Home!E304","v":0},{"$f":"Home!F304","v":3022022},{"$f":"Home!G304","v":"Pri"},{"$f":"Home!H304","v":3022022},{"$f":"Home!I304","v":0}]
[null,{"$f":"Home!B305","v":"Menorah Grammar School (Boys)"},{"$f":"Home!C305","v":"Secondary"},{"$f":"Home!D305","v":0},null,{"$f":"Home!E305","v":0},{"$f":"Home!F305","v":3026089},{"$f":"Home!G305","v":"Sec"},{"$f":"Home!H305","v":3026089},{"$f":"Home!I305","v":0}]
[null,{"$f":"Home!B306","v":"St. Mary's CE High School"},{"$f":"Home!C306","v":"Secondary"},{"$f":"Home!D306","v":0},null,{"$f":"Home!E306","v":0},{"$f":"Home!F306","v":3025403},{"$f":"Home!G306","v":"Sec"},{"$f":"Home!H306","v":3025403},{"$f":"Home!I306","v":0}]
[null,{"$f":"Home!B307","v":"Summerside Primary School"},{"$f":"Home!C307","v":"Primary"},{"$f":"Home!D307","v":0},null,{"$f":"Home!E307","v":0},{"$f":"Home!F307","v":3022052},{"$f":"Home!G307","v":"Pri"},{"$f":"Home!H307","v":3022052},{"$f":"Home!I307","v":0}]
[null,{"$f":"Home!B308","v":"Brookhill Nursery"},{"$f":"Home!C308","v":"Nursery"},{"$f":"Home!D308","v":0},null,{"$f":"Home!E308","v":0},{"$f":"Home!F308","v":3021000},{"$f":"Home!G308","v":"X"},{"$f":"Home!H308","v":3021000},{"$f":"Home!I308","v":0}]
[null,{"$f":"Home!B309","v":"Hampden Way Nursery"},{"$f":"Home!C309","v":"Nursery"},{"$f":"Home!D309","v":0},null,{"$f":"Home!E309","v":0},{"$f":"Home!F309","v":3021001},{"$f":"Home!G309","v":"X"},{"$f":"Home!H309","v":3021001},{"$f":"Home!I309","v":0}]
[null,{"$f":"Home!B310","v":"St Margaret's Nursery"},{"$f":"Home!C310","v":"Nursery"},{"$f":"Home!D310","v":0},null,{"$f":"Home!E310","v":0},{"$f":"Home!F310","v":3021003},{"$f":"Home!G310","v":"X"},{"$f":"Home!H310","v":3021003},{"$f":"Home!I310","v":0}]
[null,{"$f":"Home!B311","v":0},{"$f":"Home!C311","v":0},{"$f":"Home!D311","v":0},null,{"$f":"Home!E311","v":0},{"$f":"Home!F311","v":0},{"$f":"Home!G311","v":0},{"$f":"Home!H311","v":0},{"$f":"Home!I311","v":0}]
[null,{"$f":"Home!B312","v":0},{"$f":"Home!C312","v":0},{"$f":"Home!D312","v":0},null,{"$f":"Home!E312","v":0},{"$f":"Home!F312","v":0},{"$f":"Home!G312","v":0},{"$f":"Home!H312","v":0},{"$f":"Home!I312","v":0}]
[null,{"$f":"Home!B313","v":0},{"$f":"Home!C313","v":0},{"$f":"Home!D313","v":0},null,{"$f":"Home!E313","v":0},{"$f":"Home!F313","v":0},{"$f":"Home!G313","v":0},{"$f":"Home!H313","v":0},{"$f":"Home!I313","v":0}]
[null,{"$f":"Home!B314","v":0},{"$f":"Home!C314","v":0},{"$f":"Home!D314","v":0},null,{"$f":"Home!E314","v":0},{"$f":"Home!F314","v":0},{"$f":"Home!G314","v":0},{"$f":"Home!H314","v":0},{"$f":"Home!I314","v":0}]
[null,{"$f":"Home!B315","v":0},{"$f":"Home!C315","v":0},{"$f":"Home!D315","v":0},null,{"$f":"Home!E315","v":0},{"$f":"Home!F315","v":0},{"$f":"Home!G315","v":0},{"$f":"Home!H315","v":0},{"$f":"Home!I315","v":0}]
[null,{"$f":"Home!B316","v":0},{"$f":"Home!C316","v":0},{"$f":"Home!D316","v":0},null,{"$f":"Home!E316","v":0},{"$f":"Home!F316","v":0},{"$f":"Home!G316","v":0},{"$f":"Home!H316","v":0},{"$f":"Home!I316","v":0}]
[null,{"$f":"Home!B317","v":0},{"$f":"Home!C317","v":0},{"$f":"Home!D317","v":0},null,{"$f":"Home!E317","v":0},{"$f":"Home!F317","v":0},{"$f":"Home!G317","v":0},{"$f":"Home!H317","v":0},{"$f":"Home!I317","v":0}]
[null,{"$f":"Home!B318","v":0},{"$f":"Home!C318","v":0},{"$f":"Home!D318","v":0},null,{"$f":"Home!E318","v":0},{"$f":"Home!F318","v":0},{"$f":"Home!G318","v":0},{"$f":"Home!H318","v":0},{"$f":"Home!I318","v":0}]
[null,{"$f":"Home!B319","v":0},{"$f":"Home!C319","v":0},{"$f":"Home!D319","v":0},null,{"$f":"Home!E319","v":0},{"$f":"Home!F319","v":0},{"$f":"Home!G319","v":0},{"$f":"Home!H319","v":0},{"$f":"Home!I319","v":0}]
[null,{"$f":"Home!B320","v":0},{"$f":"Home!C320","v":0},{"$f":"Home!D320","v":0},null,{"$f":"Home!E320","v":0},{"$f":"Home!F320","v":0},{"$f":"Home!G320","v":0},{"$f":"Home!H320","v":0},{"$f":"Home!I320","v":0}]

{"sheet":"News","index":1,"n_rows":68,"n_cols":6,"rows_kept":68,"cut":false,"hidden":false,"merged":[[35,2,45,2],[44,3,44,5],[64,3,64,4],[35,3,38,4],[62,2,67,2],[62,3,62,5],[45,3,45,5],[39,3,42,4],[39,5,42,5],[35,5,38,5],[55,2,61,2],[55,3,59,3],[60,3,61,5],[46,3,46,5],[47,2,50,2],[51,2,54,2],[51,3,54,3],[33,3,33,4],[50,3,50,5],[47,3,49,5],[22,3,27,3],[43,3,43,5],[3,5,4,5],[6,5,7,5],[6,2,6,3],[7,2,7,3],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,27,2],[28,2,34,2],[34,3,34,5],[28,3,32,4]]}
[]
[]
[null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,"News"]
[null,null,null,{"$f":"Version","v":"Version 3.0"}]
[]
[null,null,"For queries please contact",null,null,{"$f":"HYPERLINK(\"#choose!d6\", \"Choose a school\")","v":"Choose a school"}]
[null,null,"schoolfunding@barnet.gov.uk"]
[]
[]
[null,null,"Version (date)","Subject","Link","Details of change"]
[null,null,"V3.0 (30/05/2018)","BEYA Nursery schools",{"$f":"HYPERLINK(\"#Choose!D6\",\"Choose\")","v":"Choose"},"Funding for Brookhill, Hampden Way and St Margaret's nursery schools now shown as BEYA in the school dropdown list."]
[null,null,"V3.0 (30/05/2018)","High Needs Top-Ups",{"$f":"HYPERLINK(D12,\"TopUps\")","v":"TopUps"},"Revised top-up allocations based on actual summer pupil numbers. TopUps report shows (anonymised) pupil level funding."]
[null,null,"V3.0 (30/05/2018)","NNDR",{"$f":"HYPERLINK(\"#Home!j21\",\"Home\")","v":"Home"},"Adjustments according to latest bills."]
[null,null,"V2.0 (24/04/2018)","High Needs Place Funding",{"$f":"HYPERLINK(\"#HighNeeds!j21\",\"HighNeeds\")","v":"HighNeeds"},"Adjustments to Northway and Pavilion's funding."]
[null,null,"V2.0 (24/04/2018)","Post-16 Funding",{"$f":"HYPERLINK(\"#SixthForm!j21\",\"SixthForm\")","v":"SixthForm"},"Adjustments based on latest allocations for academic year 2018/19 from the ESFA."]
[null,null,"V2.0 (24/04/2018)","Diseconomies Funding",{"$f":"HYPERLINK(\"#Growth!j21\",\"Growth\")","v":"Growth"},"Diseconomy allocation for SMSJ."]
[null,null,"V2.0 (24/04/2018)","NNDR",{"$f":"HYPERLINK(\"#Home!j21\",\"Home\")","v":"Home"},"Adjustments according to latest bills."]
[]
[null,null,"Commentary on the School Funding Allocations April 2018 – March 2019               (Version 1.0: 21st February 2018)"]
[null,null,"NB: Funding sheets issued in February 2018 are a mixture of final allocations and estimates.  "]
[null,null,"Information is issued for all schools and academies, but academies should note that the funding in their General Annual Grant for the financial year September 2018 – August 2019 may vary from the estimates provided by Barnet depending on the funding agreement with the Education Funding Agency (EFA)."]
[null,null,"Updated allocations","We will issue updated allocations periodically throughout the year.  The dates will vary but the following is a rough guide:",null,"April 2018                  Post 16 allocations"]
[null,null,null,null,null,"July 2018                    Pupil Premium, high needs top-ups, Early Years, growth, NNDR, UIFSM"]
[null,null,null,null,null,"October 2018             PE grant, NNDR"]
[null,null,null,null,null,"December 2018         Early Years, high needs top-ups"]
[null,null,null,null,null,"February 2019           Early Years, high needs top-ups, NNDR, Trade Union support"]
[]
[null,null,"Budget shares – for mainstream pupils, Reception to Year 11","The formula funding rates used for 2018/19 are the National Funding Formula rates, which are lower than the 2017/18 factor rates used in Barnet, but schools are protected by a 0% minimum funding guarantee to ensure the per pupil MFG funding is no less than received in 2017/18.",null,"1. Minimum Funding Guarantee - schools have been protected to ensure that the funding per pupil has not reduced from the 2017/18 allocation."]
[null,null,null,null,null,"2. Capping system – schools where the per pupil funding has risen since last year now keep up to 0.24% of the increase."]
[null,null,null,null,null,"3. IDACI (Income Deprivation Affecting Children Index) – the National Funding Formula funds IDACI bands A to F for all schools"]
[null,null,null,null,null,"4. Prior Attainment - this is a factor used in the National Funding Formula but not used in the local formula previously."]
[null,null,null,null,null,"5. Lump sum - this is lower in the National Funding Formula than was applied in Barnet previously, but the reduction has been protected within the Minimum Funding Guarantee calculation."]
[null,null,null,"2018/19 NNDR",null,"NNDR is funded based on 2017/18 figures.  Maintained schools are required to submit revised NNDR bills if the liability is not as shown. Academies claim NNDR adjustments via the ESFA."]
[null,null,null,"Other than the NNDR mentioned above, budget share allocations are final for the year."]
[null,null,"High Needs (Statements / EHCPs,  Special Schools,  PRUs,  Additional Resourced Provision)","Place funding for special schools and PRUs remains at £10,000 per annum as required by the government.",null,"Top-up funding rates for special schools and PRUs remain at 2017/18 levels."]
[]
[]
[]
[null,null,null,"NEW: Place funding for ARPs is now £6,000 per occupied place per annum as required by the government.  Unoccupied places are funded at £10,000 per place per annum.\nARP pupils now receive all elements of formula funding, whereas they were excluded from this in 2017/18.",null,"Top-up funding rates for ARPs have been adjusted to take account of the additional amount received through the funding formula to ensure the total funding per ARP pupil remains the same as received in 2017/18."]
[]
[]
[]
[null,null,null,"To calculate initial estimates of high needs top-ups we have assumed that the number of pupils at each band at each school remains the same as in the Spring term 2018.  We do not try to predict leavers (e.g. from Year 6) since in many cases leavers will be replaced by a new admission.  In the summer term we will replace the band estimates with allocations for individual pupils and these will be updated in the autumn and spring terms for admissions and leavers."]
[]
[null,null,null,"Each high needs pupil has a unique “LA Ref” number which is used by the SEN team and also allows us to issue anonymous funding reports for each school.  Please ensure a list of “LA Ref” numbers is maintained in school so that the funding reports can be checked for accuracy throughout the year."]
[null,null,"Post 16 allocations","Sixth form learner funding for the 8 month period August 2018– March 2019 has not yet been released by the EFA.  In the meantime we have used the Academic Year (August 2017-July 2018) as an estimate for secondary schools where known.  We do not have information about funding for academy 6th forms.  Special school 6th form allocations include place funding for Years 12, 13 and 14 instead of an allocation from the post 16 funding formula."]
[null,null,"Early Years National Funding Formula (EYNFF)","All nursery providers will receive the same hourly base rate of £5.17, together with a deprivation supplement based on the IDACI score of the child. \n\nThe calculation for 2018/19 is:\n          Free entitlement hours per child * £5.17\n          Free entitlement hours per child * child level IDACI score * £1.53 deprivation supplement.\n\nAny eligible children receiving additional hours under the ‘working parent’ 30 hour entitlement will be funded using exactly the same EYNFF formula.\n\nWe have estimated the take-up of the Free Entitlement for Early Education for 3 and 4 year olds based on the hours funded in 2017/18."]
[]
[]
[null,null,null,"Funding for two year olds is not included in the funding sheets.  Schools with eligible two year olds should continue to claim through the Early Years team (earlyyears@barnet.gov.uk)"]
[null,null,"Grants","Grant allocations are calculated by the EFA and paid by the local authority to maintained schools.  Academies receive the money directly from the EFA.  VA schools also receive their Devolved Formula Capital funding directly from the EFA.  ",null,"1.      Devolved Formula Capital (DFC):  this has been estimated using the same rates as 2017/18.  These will be firmed up later in the year."]
[null,null,null,null,null,"2.       Universal Infant Free School Meals (UIFSM): estimates are based on allocations for 2017/18. No estimates have been attempted for growth or reduction in infant pupil numbers.  We should have more accurate allocations in the summer term."]
[null,null,null,null,null,"3.       PE Grant: we have not received confirmation that this grant will continue into the academic year 2018/19 so at present are only paying the amount already announced for the summer term 2018."]
[null,null,null,null,null,"4.       No estimates have been made for any other grants that some schools may receive."]
[null,null,"Pupil Premium","The EFA normally announces the Pupil Premium in the summer, so allocations have been estimated. There are 5 elements to the Pupil Premium:",null,"1.       Free School Meals (Ever 6) – estimates the same as 2017/18"]
[null,null,null,null,null,"2.       Service Children – estimates the same as 2017/18"]
[null,null,null,null,null,"3.       Post LAC – i.e. children adopted from care – estimates the same as 2017/18"]
[null,null,null,null,null,"4.       Early Years Pupil Premium – no estimates until we receive the termly census data"]
[null,null,null,null,null,"5.       Looked After Children – no estimates as allocations are decided by the Virtual School"]
[null,null,null,"Please note that once the pupil premium has been announced later this year, the Key to Success website will show the list of pupils on the January 2018 census which have attracted funding.  No adjustments are made for in-year joiners or leavers."]
[]
[null,null,"Growth: planned increase in pupil numbers","Mainstream schools opening whole new year groups in September 2018 have been funded for the extra pupils through the main funding formula, pro rata for the 7 months from September 2018 to March 2019.  These allocations are final."]
[null,null,null,"Growth funding rates are the same as 2017/18.    ",null,"1.       Bulge classes"]
[null,null,null,"Allocations will change if current plans for new classes are revised over the next few months.",null,"2.       Permanent expansions"]
[null,null,null,"All other growth funding is provided as a lump sum.",null,"3.       Protection for bulge classes that have less than 22 pupils (1 or 2 form entry primaries only)"]
[null,null,null,null,null,"4.       Diseconomies of scale for new schools opened to meet basic need which do not have all year groups open."]
[null,null,null,null,null,"5.       Academies only – summer term expansion funding where lump sum was paid in the previous financial year"]

{"sheet":"Home","index":2,"n_rows":310,"n_cols":58,"rows_kept":310,"cut":false,"hidden":false,"merged":[[31,10,31,11],[128,14,134,14],[142,14,147,14],[152,14,156,14],[34,14,40,14],[69,14,74,14],[81,14,87,14],[94,14,99,14],[115,14,120,14],[28,16,28,29],[25,28,25,29],[20,28,24,29],[20,10,24,15],[28,10,28,11],[13,29,17,29],[16,14,17,19],[13,28,17,28],[13,14,15,19],[11,10,16,10],[11,12,11,28]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Home"}]
[1,2,3,4,5,6,null,7,8,9,10,11,12,13,14,15,16,null,17,18,19,20,21,22,23,24,25,26,27,28,29,31,32,null,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57]
["OLDLAESTAB:",{"$f":"VLOOKUP(DFENO,$A$165:$H$300,8,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"ERROR CHECK","TOTAL","17/18 Original",{"$f":"L30&L31","v":"2017/18EOY"},"spare","spare","spare","spare","Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Total"]
["Total Errors:",{"$f":"$J$7","v":{"$error":"#N/A"}},null,null,null,null,null,null,"CurrentSheetTotal","blank",{"$f":"K33","v":0},{"$f":"L33","v":0},null,null,null,null,{"$f":"Q33","v":0},{"$f":"R33","v":0},{"$f":"S33","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"TRANS","blank",{"$f":"IF(X21=0,0,IF(T21=\"oldLAESTAB\",0,IF(ISERROR(VLOOKUP(OLDLAESTAB,'1718OriginalFunding'!F:G,2,0)),0,VLOOKUP(OLDLAESTAB,'1718OriginalFunding'!F:G,2,0))))","v":{"$error":"#N/A"}},{"$f":"SUMIF('EOY1718'!A:A,DFENO,'EOY1718'!D:D)","v":0},null,null,null,null,{"$f":"SUMIF(TRANS!$AH:$AH,Q31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,R31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,S31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,T31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,U31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,V31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,W31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,X31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Y31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Z31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AA31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AB31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AC31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!E:E,DFENO,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,null,null,"Subsheet","blank",{"$f":"K4","v":0},{"$f":"L4","v":0},null,null,null,null,{"$f":"Q4","v":0},{"$f":"R4","v":0},{"$f":"S4","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(J7>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(K7:AD7)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(K4:K6)/3,0)=ROUND(K4,0),0,1)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(L4:L6)/3,0)=ROUND(L4,0),0,1)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM(K8:AD8),1)","v":{"$error":"#N/A"}},{"$f":"K5-K4","v":{"$error":"#N/A"}},{"$f":"L5-L4","v":0},{"$f":"M5-M4","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$J$7","v":{"$error":"#N/A"}},null,"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2018-06-01","Released","Home",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#Choose!d10\",\"Choose another school\")","v":"Choose another school"},{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2018-06-01T10:54:13"},"Printed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version 3.0"]
[null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,{"$f":"AD33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH19=0,\"\",AG19)","v":""},{"$f":"IF(AH28=0,\"\",AG28)","v":""}]
[null,"Sector","Option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH20=0,\"\",AG20)","v":""},{"$f":"IF(AH30=0,\"\",AG30)","v":""}]
[null,"Nursery","B",null,null,null,null,null,null,null,{"$f":"IF(Choose!D6=\"Please choose a school\",\"Please go to the Choose tab\",Choose!D6)","v":"Please go to the Choose tab"},null,null,null,null,null,null,null,"DfENo",{"$f":"VLOOKUP(K21,$B$165:$F$438,5,0)","v":{"$error":"#N/A"}},null,null,"Sector",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,3,0)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AD33","v":0}]
[null,"CC","B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vendor#",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,11,0)","v":{"$error":"#N/A"}},null,null,"Phase",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,20,0)","v":{"$error":"#N/A"}}]
[null,"Phase","E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Centre",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,12,0)=\"Academy\",\"None\",VLOOKUP(DFENO,Schools!$B:$R,12,0))","v":{"$error":"#N/A"}},null,null,"Type",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,17,0)","v":{"$error":"#N/A"}}]
[null,"Primary","C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay Option",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,16,0)=\"Academy\",\"EFA\",VLOOKUP(DFENO,Schools!$B:$R,16,0))","v":{"$error":"#N/A"}},null,null,"6th Form",{"$f":"VLOOKUP(DFENO,Schools!$B:$S,18,0)","v":{"$error":"#N/A"}}]
[null,"Secondary","D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARP",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,21,0)","v":{"$error":"#N/A"}},null,null,"Nursery",{"$f":"VLOOKUP(DFENO,Schools!$B:$T,19,0)","v":{"$error":"#N/A"}}]
[null,"All through","E"]
[null,"ARP","G"]
[null,"Special","F"]
[null,"PRU","H",null,null,null,null,null,null,null,"2017/18 Funding",null,null,null,null,null,"2018/19 Funding"]
[null,null,null,null,null,null,null,null,null,null,"2017/18",{"$f":"K30","v":"2017/18"},"CFR",null,null,null,"Apr 18 - Mar 19","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment",{"$f":"X30","v":"Adjustment"},{"$f":"Y30","v":"Adjustment"},{"$f":"Z30","v":"Adjustment"},{"$f":"AA30","v":"Adjustment"},"Adjustment"]
["Area","Nursery","Primary","Secondary","Allthrough","Special","ARP","PRU","This School",null,"Original","EOY","Code","Funding Element",null,null,"Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","TOTAL"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DFENO=3022999,\"NB Includes primary school\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K68+K80+K93+K114+K127+K141+K161+K151","v":0},{"$f":"L68+L80+L93+L114+L127+L141+L161+L151","v":0},null,{"$f":"\"Total funding for \"&K21","v":"Total funding for Please go to the Choose tab"},null,"Status",{"$f":"Q68+Q80+Q93+Q114+Q127+Q141+Q161+Q151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Area","Early Years","Budget Shares","Budget Shares","Budget Shares","High Needs","High Needs","High Needs",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I35","v":{"$error":"#N/A"}},{"$f":"IF($N35=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N35,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}}]
[{"$f":"VLOOKUP(I36,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"HOURS","Pri AWPU","Sec AWPU","Pri AWPU","SPECIALNURBASE","ARPRY11BASE","PRURY11BASE",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I36,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I36,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I36,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I36,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!A:L,3,0)),\"\",VLOOKUP(I36,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I36,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I36,TRANS!$S:$S)","v":0},{"$f":"SUM(Q36:AC36)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I36,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I37,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"BASIC","Pri FSM","Sec AWPU KS3","Sec AWPU","SPECIALRY11BASE","ARPTOPUP","HOSPITAL",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I37,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I37,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I37,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!A:L,3,0)),\"\",VLOOKUP(I37,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I37,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I37,TRANS!$S:$S)","v":0},{"$f":"SUM(Q37:AC37)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I37,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I38,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"FLEX","Pri FSM6","Sec AWPU KS4","Sec AWPU KS3","SPECIALP16BASE","ARPGuaranteed","STMTPY",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I38,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I38,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I38,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!A:L,3,0)),\"\",VLOOKUP(I38,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I38,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I38,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I38,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I39,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"IDACI","Pri IDACI A","Sec FSM","Sec AWPU KS4","NURSPECTOPUP","blank","STMTTOPUPSEC",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I39,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I39,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I39,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I39,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!A:L,3,0)),\"\",VLOOKUP(I39,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I39,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I39,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I39,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I40,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"EYPP","Pri IDACI B","Sec FSM6","Pri FSM","SPECIALTOPUP","blank","EXCLUSIONS",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I40,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I40,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I40,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I40,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!A:L,3,0)),\"\",VLOOKUP(I40,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I40,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I40,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I40,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I41,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"ADJ","Pri IDACI C","Sec IDACI A","Sec FSM","POST16SPECTOPUP","blank","PRUASSESSBASE",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I41,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I41,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I41,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I41,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!A:L,3,0)),\"\",VLOOKUP(I41,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I41,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I41,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I41,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I42,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"NTRANSIT","Pri IDACI D","Sec IDACI B","Pri FSM6","SPECPY","blank","POST16TOPUP",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I42,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I42,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I42,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I42,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!A:L,3,0)),\"\",VLOOKUP(I42,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N35,$J$168:$M$185,4,0),IF(N35=\"Not Used\",\"\",N35))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I42,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I42,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I42,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I43,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"NNEWDEL","Pri IDACI E","Sec IDACI C","Sec FSM6","ARPGuaranteed","blank","STMTTOPUPPRI",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I43,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I43,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I43,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!A:L,3,0)),\"\",VLOOKUP(I43,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I43,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I43,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I43,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I44,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"MNS Supp","Pri IDACI F","Sec IDACI D","Pri IDACI A","ARPPY","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I44,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I44,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I44,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I44,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!A:L,3,0)),\"\",VLOOKUP(I44,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I44,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I44,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I44,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I45,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","Pri EAL 2","Sec IDACI E","Pri IDACI B","ARPRY11BASE","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I45,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I45,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I45,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!A:L,3,0)),\"\",VLOOKUP(I45,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I45,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I45,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I45,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I46,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","Pri MOB","Sec IDACI F","Pri IDACI C","ARPTOPUP","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I46,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I46,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I46,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!A:L,3,0)),\"\",VLOOKUP(I46,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I46,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I46,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I46,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I47,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","Pri LPA","Sec EAL 2","Pri IDACI D","STMTtopupPRI","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I47,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I47,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I47,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!A:L,3,0)),\"\",VLOOKUP(I47,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I47,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I47,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I47,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I48,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NNDR","Sec MOB","Pri IDACI E","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I48,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I48,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I48,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!A:L,3,0)),\"\",VLOOKUP(I48,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I48,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I48,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I48,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I49,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NNDRPY","Sec LPA","Pri IDACI F","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I49,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I49,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I49,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!A:L,3,0)),\"\",VLOOKUP(I49,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I49,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I49,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I49,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I50,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","LUMP SUM","NNDR","Sec IDACI A","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I50,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I50,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I50,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!A:L,3,0)),\"\",VLOOKUP(I50,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I50,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I50,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I50,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I51,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","SPLIT SITES","NNDRPY","Sec IDACI B","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I51,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I51,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I51,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!A:L,3,0)),\"\",VLOOKUP(I51,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I51,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I51,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I51,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I52,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ADDLUMP","LUMP SUM","Sec IDACI C","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I52,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I52,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I52,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!A:L,3,0)),\"\",VLOOKUP(I52,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I52,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I52,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I52,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I53,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","MFG","SPLIT SITES","Sec IDACI D","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I53,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I53,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I53,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!A:L,3,0)),\"\",VLOOKUP(I53,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I53,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I53,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I53,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I54,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXCLUSIONS","MFG","Sec IDACI E","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I54,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I54,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I54,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!A:L,3,0)),\"\",VLOOKUP(I54,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I54,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I54,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I54,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I55,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","Pri FFAdj","EXCLUSIONS","Sec IDACI F","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I55,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I55,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I55,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!A:L,3,0)),\"\",VLOOKUP(I55,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I55,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I55,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I55,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I56,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Pri EAL 2","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I56,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I56,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I56,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!A:L,3,0)),\"\",VLOOKUP(I56,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I56,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I56,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I56,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I57,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Sec EAL 2","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I57,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I57,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I57,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I57,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!A:L,3,0)),\"\",VLOOKUP(I57,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I57,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I57,TRANS!$S:$S)","v":0},{"$f":"SUM(Q57:AC57)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I57,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I58,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Pri MOB","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I58,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I58,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I58,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I58,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!A:L,3,0)),\"\",VLOOKUP(I58,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I58,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I58,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I58,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I59,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Sec MOB","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I59,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I59,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I59,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I59,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!A:L,3,0)),\"\",VLOOKUP(I59,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I59,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I59,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I59,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I60,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Pri LPA","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I60,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I60,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I60,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I60,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!A:L,3,0)),\"\",VLOOKUP(I60,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I60,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I60,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I60,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I61,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Sec LPA","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I61,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I61,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I61,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I61,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!A:L,3,0)),\"\",VLOOKUP(I61,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I61,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I61,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I61,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I62,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NNDR","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I62,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I62,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I62,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I62,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I62,Rates!A:L,3,0)),\"\",VLOOKUP(I62,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I62,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I62,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I63,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NNDRPY","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I63,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I63,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I63,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I63,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I63,Rates!A:L,3,0)),\"\",VLOOKUP(I63,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I63,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I63,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I64,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","LUMP SUM","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I64,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I64,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I64,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I64,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I64,Rates!A:L,3,0)),\"\",VLOOKUP(I64,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I64,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I64,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I65,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","SPLIT SITES","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I65,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I65,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I65,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I65,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I65,Rates!A:L,3,0)),\"\",VLOOKUP(I65,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I65,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I65,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I66,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","MFG","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I66,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I66,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I66,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I66,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I66,Rates!A:L,3,0)),\"\",VLOOKUP(I66,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I66,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I66,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I67,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","EXCLUSIONS","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I67,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I67,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I67,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I67,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I67,Rates!A:L,3,0)),\"\",VLOOKUP(I67,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I67,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I67,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I68,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL",{"$error":"#N/A"},null,{"$f":"SUM(K36:K67)","v":0},{"$f":"SUM(L36:L67)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!A:L,3,0)),\"\",VLOOKUP(I68,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q36:Q67)","v":0},{"$f":"SUM(R36:R67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I68,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I69,Rates!A:L,2,0)","v":"REPORT"},19,12,12,19,7,7,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I69,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I69,Rates!$A:$AP,42,0))","v":0}]
[null,"High Needs","De-Delegation","De-Delegation","De-Delegation","Post 16","Post 16","PRUTop-ups",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I70","v":{"$error":"#N/A"}},{"$f":"IF($N70=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N70,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I70,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I70,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I71,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"NURSERYTOPUP","NDPDEUPEG","NDSDEUPEG","NDPDEUPEG","EFAHN","EFAHN","PRUTOPUP",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I71,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I71,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I71,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I30:I71,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!A:L,3,0)),\"\",VLOOKUP(I71,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I71,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I71,TRANS!$S:$S)","v":0},{"$f":"SUM(Q71:AC71)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I71,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I72,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"OTHERTOPUP","NDPDEBS","NDSDESupply","NDSDEUPEG","EFAPROG","EFAPROG","OTHERTOPUP",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I72,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I72,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I72,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I31:I72,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!A:L,3,0)),\"\",VLOOKUP(I72,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I72,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I72,TRANS!$S:$S)","v":0},{"$f":"SUM(Q72:AC72)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I72,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I73,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"STMTPY","NDPDESupply","NDSecDELConting","NDPDEBS","BURSARY","BURSARY","STATEMENTTOPUP",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I73,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I73,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I73,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I32:I73,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!A:L,3,0)),\"\",VLOOKUP(I73,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I73,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I73,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I73,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I74,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"NURSERYEX","NDPriDELConting","NDSecDELImprov","NDPDESupply","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I74,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I74,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I74,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I33:I74,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!A:L,3,0)),\"\",VLOOKUP(I74,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I74,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I74,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I74,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I75,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NDPriDELImprov","blank","NDSDESupply","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I75,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I75,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I75,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I34:I75,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!A:L,3,0)),\"\",VLOOKUP(I75,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I75,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I75,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I75,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I76,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NDPriDELConting","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I76,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I76,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I76,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I35:I76,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!A:L,3,0)),\"\",VLOOKUP(I76,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N70,$J$168:$M$185,4,0),IF(N70=\"Not Used\",\"\",N70))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I76,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I76,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I76,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I77,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NDPriDELImprov","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I77,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I77,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I77,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I36:I77,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!A:L,3,0)),\"\",VLOOKUP(I77,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I77,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I77,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I77,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I78,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NDSecDELConting","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I78,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I78,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I78,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37:I78,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I78,Rates!A:L,3,0)),\"\",VLOOKUP(I78,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I78,TRANS!$S:$S)","v":0},{"$f":"SUM(Q78:AC78)","v":0}]
[{"$f":"VLOOKUP(I79,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NDSecDELImprov","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I79,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I79,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I79,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38:I79,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I79,Rates!A:L,3,0)),\"\",VLOOKUP(I79,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I79,TRANS!$S:$S)","v":0},{"$f":"SUM(Q79:AC79)","v":0}]
[{"$f":"VLOOKUP(I80,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K70:K79)","v":0},{"$f":"SUM(L70:L79)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!A:L,3,0)),\"\",VLOOKUP(I80,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q70:Q79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD70:AD79)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I80,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I81,Rates!A:L,2,0)","v":"REPORT"},3,3,3,6,7,7,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I81,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I81,Rates!$A:$AP,42,0))","v":0}]
[null,"Grants","PupilPremium","Post 16","Post 16","PupilPremium","PupilPremium","PupilPremium",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I82","v":{"$error":"#N/A"}},{"$f":"IF($N82=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N82,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I82,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I82,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I83,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"DFC","PPFSMPri","EFAADD","EFAADD","PPFSMPri","PPFSMPri","PPFSMPri",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I83,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I83,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I83,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I42:I83,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!A:L,3,0)),\"\",VLOOKUP(I83,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I83,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I83,TRANS!$S:$S)","v":0},{"$f":"SUM(Q83:AC83)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I83,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I84,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPSERVICE","EFAFP","EFAFP","PPFSMSec","PPFSMSec","PPFSMSec",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I84,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I84,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I84,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43:I84,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!A:L,3,0)),\"\",VLOOKUP(I84,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I84,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I84,TRANS!$S:$S)","v":0},{"$f":"SUM(Q84:AC84)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I84,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I85,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPLOOKEDAFTER","EFAHN","EFAHN","PPSERVICE","PPSERVICE","PPSERVICE",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I85,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I85,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I85,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I44:I85,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!A:L,3,0)),\"\",VLOOKUP(I85,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I85,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I85,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I85,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I86,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPPOST-LAC","EFAALS","EFAALS","PPLOOKEDAFTER","PPLOOKEDAFTER","PPLOOKEDAFTER",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I86,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I86,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I86,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45:I86,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!A:L,3,0)),\"\",VLOOKUP(I86,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I86,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I86,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I86,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I87,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPPY","EFAPROG","EFAPROG","PPPOST-LAC","PPPOST-LAC","PPPOST-LAC",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I87,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I87,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I87,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46:I87,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!A:L,3,0)),\"\",VLOOKUP(I87,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I87,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I87,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I87,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I88,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPEXCLUSIONS","EFATRANS","EFATRANS","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I88,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I88,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I88,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47:I88,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!A:L,3,0)),\"\",VLOOKUP(I88,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I88,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I88,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I88,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I89,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","BURSARY","BURSARY","EYPP","EYPP","PPFSMPRU",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I89,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I89,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I89,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48:I89,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!A:L,3,0)),\"\",VLOOKUP(I89,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N82,$J$168:$M$185,4,0),IF(N82=\"Not Used\",\"\",N82))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I89,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I89,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I89,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I90,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","EFAPY","blank","PPPY","PPPY","PPPY",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I90,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I90,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I90,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49:I90,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!A:L,3,0)),\"\",VLOOKUP(I90,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I90,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I90,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I90,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I91,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","PPEXCLUSIONS","PPEXCLUSIONS","PPEXCLUSIONS",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I91,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I91,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I91,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50:I91,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!A:L,3,0)),\"\",VLOOKUP(I91,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I91,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I91,TRANS!$S:$S)","v":0},{"$f":"SUM(Q91:AC91)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I91,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I92,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","blank","blank",null,{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I92,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I92,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I92,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51:I92,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!A:L,3,0)),\"\",VLOOKUP(I92,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I92,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I92,TRANS!$S:$S)","v":0},{"$f":"SUM(Q92:AC92)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I92,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I93,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K83:K92)","v":0},{"$f":"SUM(L83:L92)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!A:L,3,0)),\"\",VLOOKUP(I93,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q82:Q92)","v":0},{"$f":"SUM(R82:R92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I93,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I94,Rates!A:L,2,0)","v":"REPORT"},2,7,7,7,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I94,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I94,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","High Needs","High Needs","High Needs","Grants","Grants","Grants",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I95","v":{"$error":"#N/A"}},{"$f":"IF($N95=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N95,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I95,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I95,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I96,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ARPNURBASE","ARPRY11BASE","ARPNURBASE","DFC","DFC","DFC",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I96,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I96,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I96,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52:I96,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!A:L,3,0)),\"\",VLOOKUP(I96,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I96,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I96,TRANS!$S:$S)","v":0},{"$f":"SUM(Q96:AC96)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I96,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I97,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ARPRY11BASE","OCCARPRY11BASE","ARPRY11BASE","Y7catchup","Y7catchup","TU",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I97,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I97,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I97,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53:I97,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!A:L,3,0)),\"\",VLOOKUP(I97,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I97,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I97,TRANS!$S:$S)","v":0},{"$f":"SUM(Q97:AC97)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I97,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I98,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","OCCARPRY11BASE","UNOCCARPRY11BASE","OCCARPRY11BASE","TU","TU","PEGRANT",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I98,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I98,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I98,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54:I98,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!A:L,3,0)),\"\",VLOOKUP(I98,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I98,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I98,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I98,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I99,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","UNOCCARPRY11BASE","ARPP16BASE","UNOCCARPRY11BASE","PEGRANT","PEGRANT","UIFSM",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I99,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I99,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I99,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55:I99,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!A:L,3,0)),\"\",VLOOKUP(I99,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I99,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I99,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I99,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I100,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PRURY11BASE","STATEMENTTOPUP","ARPP16BASE","UIFSM","UIFSM","NCTL",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I100,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I100,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I100,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56:I100,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!A:L,3,0)),\"\",VLOOKUP(I100,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I100,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I100,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I100,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I101,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NURSERYTOPUP","POST16TOPUP","NURSERYTOPUP","NCTL","NCTL","y7catchup",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I101,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I101,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I101,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I68:I101,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!A:L,3,0)),\"\",VLOOKUP(I101,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N95,$J$168:$M$185,4,0),IF(N95=\"Not Used\",\"\",N95))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I101,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I101,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I101,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I102,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","STATEMENTTOPUP","STMTTOPUPSEC","POST16TOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I102,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I102,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I102,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I69:I102,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!A:L,3,0)),\"\",VLOOKUP(I102,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I102,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I102,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I102,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I103,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","STMTTOPUPPRI","ARPTOPUP","STATEMENTTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I103,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I103,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I103,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I70:I103,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!A:L,3,0)),\"\",VLOOKUP(I103,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I103,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I103,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I103,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I104,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NURARPTOPUP","POST16ARPTOPUP","STMTTOPUPPRI","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I104,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I104,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I104,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I71:I104,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!A:L,3,0)),\"\",VLOOKUP(I104,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I104,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I104,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I104,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I105,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ARPTOPUP","OTHERTOPUP","STMTTOPUPSEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I105,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I105,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I105,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I72:I105,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!A:L,3,0)),\"\",VLOOKUP(I105,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I105,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I105,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I105,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I106,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PRUTOPUP","STMTPY","NURARPTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I106,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I106,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I106,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I73:I106,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!A:L,3,0)),\"\",VLOOKUP(I106,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I106,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I106,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I106,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I107,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","OTHERTOPUP","ARPPY","ARPTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I107,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I107,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I107,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I74:I107,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!A:L,3,0)),\"\",VLOOKUP(I107,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I107,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I107,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I107,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I108,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","STMTPY","SPECIALRY11BASE","POST16ARPTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I108,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I108,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I108,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I75:I108,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!A:L,3,0)),\"\",VLOOKUP(I108,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I108,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I108,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I108,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I109,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ARPPY","blank","OTHERTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I109,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I109,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I109,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I76:I109,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!A:L,3,0)),\"\",VLOOKUP(I109,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I109,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I109,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I109,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I110,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NURSERYEX","blank","STMTPY","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I110,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I110,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I110,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I110,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!A:L,3,0)),\"\",VLOOKUP(I110,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I110,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I110,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I110,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I111,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NOTIONALSEN","blank","ARPPY","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I111,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I111,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I111,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I78:I111,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I111,Rates!A:L,3,0)),\"\",VLOOKUP(I111,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I111,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I111,TRANS!$S:$S)","v":0},{"$f":"SUM(Q111:AC111)","v":0}]
[{"$f":"VLOOKUP(I112,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NURSERYEX","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I112,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I112,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I112,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I79:I112,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I112,Rates!A:L,3,0)),\"\",VLOOKUP(I112,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I112,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I112,TRANS!$S:$S)","v":0},{"$f":"SUM(Q112:AC112)","v":0}]
[{"$f":"VLOOKUP(I113,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I113,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I113,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I113,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I113,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I113,Rates!A:L,3,0)),\"\",VLOOKUP(I113,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I113,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I113,TRANS!$S:$S)","v":0},{"$f":"SUM(Q113:AC113)","v":0}]
[{"$f":"VLOOKUP(I114,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K96:K113)","v":0},{"$f":"SUM(L96:L113)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!A:L,3,0)),\"\",VLOOKUP(I114,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q96:Q113)","v":0},{"$f":"SUM(R96:R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I114,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I115,Rates!A:L,2,0)","v":"REPORT"},2,9,7,10,7,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I115,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I115,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Grants","PupilPremium","PupilPremium","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I116","v":{"$error":"#N/A"}},{"$f":"IF($N116=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N116,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I116,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I116,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I117,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","DFC","PPFSMSec","PPFSMPri","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I117,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I117,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I117,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I117,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!A:L,3,0)),\"\",VLOOKUP(I117,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I117,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I117,TRANS!$S:$S)","v":0},{"$f":"SUM(Q117:AC117)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I117,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I118,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","dfcloan","PPSERVICE","PPFSMSec","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I118,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I118,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I118,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I118,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!A:L,3,0)),\"\",VLOOKUP(I118,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I118,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I118,TRANS!$S:$S)","v":0},{"$f":"SUM(Q118:AC118)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I118,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I119,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","tu","PPLOOKEDAFTER","PPSERVICE","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I119,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I119,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I119,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I81:I119,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!A:L,3,0)),\"\",VLOOKUP(I119,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I119,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I119,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I119,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I120,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PEGRANT","PPPOST-LAC","PPLOOKEDAFTER","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I120,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I120,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I120,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I82:I120,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!A:L,3,0)),\"\",VLOOKUP(I120,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I120,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I120,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I120,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I121,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","UIFSM","SUMMERSCHOOLSGRANT","PPPOST-LAC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I121,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I121,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I121,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I83:I121,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!A:L,3,0)),\"\",VLOOKUP(I121,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I121,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I121,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I121,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I122,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","RBASELINE","PPPY","SUMMERSCHOOLSGRANT","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I122,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I122,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I122,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I84:I122,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!A:L,3,0)),\"\",VLOOKUP(I122,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N116,$J$168:$M$185,4,0),IF(N116=\"Not Used\",\"\",N116))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I122,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I122,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I122,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I123,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NCTL","PPEXCLUSIONS","PPEXCLUSIONS","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I123,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I123,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I123,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I85:I123,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!A:L,3,0)),\"\",VLOOKUP(I123,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I123,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I123,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I123,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I124,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","PPPY","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I124,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I124,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I124,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I86:I124,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!A:L,3,0)),\"\",VLOOKUP(I124,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I124,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I124,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I124,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I125,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I125,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I125,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I125,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I87:I125,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!A:L,3,0)),\"\",VLOOKUP(I125,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I125,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I125,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I125,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I126,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I126,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I126,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I126,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I126,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!A:L,3,0)),\"\",VLOOKUP(I126,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I126,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I126,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I126,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I127,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K117:K126)","v":0},{"$f":"SUM(L117:L126)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!A:L,3,0)),\"\",VLOOKUP(I127,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q117:Q126)","v":0},{"$f":"SUM(R117:R126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I127,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I128,Rates!A:L,2,0)","v":"REPORT"},0,4,4,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I128,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I128,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I129,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"Not used","Growth","Growth","Growth","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I129","v":{"$error":"#N/A"}},{"$f":"IF($N129=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N129,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I129,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I129,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I130,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BULGE","BULGESEC","BULGE","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I130,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I130,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I130,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I130,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!A:L,3,0)),\"\",VLOOKUP(I130,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I130,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I130,TRANS!$S:$S)","v":0},{"$f":"SUM(Q130:AC130)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I130,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I131,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BULGEPRI","EXPANDPRI","EXPANDPRI","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I131,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I131,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I131,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I89:I131,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!A:L,3,0)),\"\",VLOOKUP(I131,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I131,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I131,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I131,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I132,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXPANDPRI","EXPANDSEC","EXPANDPRIHALF","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I132,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I132,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I132,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I90:I132,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!A:L,3,0)),\"\",VLOOKUP(I132,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I132,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I132,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I132,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I133,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXPANDPRIHALF","PYGROWTH1","EXPANDSEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I133,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I133,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I133,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I93:I133,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!A:L,3,0)),\"\",VLOOKUP(I133,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I133,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I133,TRANS!$S:$S)","v":0},{"$f":"SUM(Q133:AC133)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I133,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I134,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PYGROWTH1","NEWSTART","PYGROWTH1","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I134,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I134,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I134,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I134,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!A:L,3,0)),\"\",VLOOKUP(I134,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I134,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I134,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I134,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I135,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NEWSTART","DISECON","NEWSTART","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I135,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I135,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I135,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I135,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!A:L,3,0)),\"\",VLOOKUP(I135,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I135,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I135,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I135,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I136,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","DISECON","blank","DISECON","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I136,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I136,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I136,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I95:I136,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!A:L,3,0)),\"\",VLOOKUP(I136,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N129,$J$168:$M$185,4,0),IF(N129=\"Not Used\",\"\",N129))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I136,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I136,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I136,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I137,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BULGEPROT","blank","BULGEPROT","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I137,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I137,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I137,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I97:I137,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!A:L,3,0)),\"\",VLOOKUP(I137,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I137,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I137,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I137,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I138,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BULGEHALF","blank","BULGESEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I138,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I138,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I138,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I98:I138,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!A:L,3,0)),\"\",VLOOKUP(I138,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I138,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I138,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I138,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I139,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXPANDHALF","blank","BULGESEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I139,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I139,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I139,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I99:I139,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!A:L,3,0)),\"\",VLOOKUP(I139,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I139,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I139,TRANS!$S:$S)","v":0},{"$f":"SUM(Q139:AC139)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I139,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I140,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXPANDSEC","blank","BULGESEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I140,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I140,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I140,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I100:I140,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!A:L,3,0)),\"\",VLOOKUP(I140,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I140,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I140,TRANS!$S:$S)","v":0},{"$f":"SUM(Q140:AC140)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I140,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I141,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K130:K140)","v":0},{"$f":"SUM(L130:L140)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!A:L,3,0)),\"\",VLOOKUP(I141,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q130:Q140)","v":0},{"$f":"SUM(R130:R140)","v":0},{"$f":"SUM(S130:S140)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I141,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I142,Rates!A:L,2,0)","v":"REPORT"},0,9,9,9,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I142,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I142,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Early Years","Grants","Early Years","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I143","v":{"$error":"#N/A"}},{"$f":"IF($N143=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N143,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I143,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I143,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I144,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","HOURS","DFC","HOURS","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I144,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I144,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I144,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I144,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!A:L,3,0)),\"\",VLOOKUP(I144,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I144,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I144,TRANS!$S:$S)","v":0},{"$f":"SUM(Q144:AC144)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I144,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I145,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BASIC","dfcloan","BASIC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I145,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I145,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I145,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I145,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!A:L,3,0)),\"\",VLOOKUP(I145,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I145,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I145,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I145,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I146,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","FLEX","tu","FLEX","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I146,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I146,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I146,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I128:I146,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!A:L,3,0)),\"\",VLOOKUP(I146,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I146,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I146,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I146,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I147,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","IDACI","PEGRANT","IDACI","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I147,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I147,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I147,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I129:I147,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!A:L,3,0)),\"\",VLOOKUP(I147,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I147,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I147,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I147,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I148,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EYPP","NCTL","EYPP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I148,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I148,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I148,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I130:I148,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!A:L,3,0)),\"\",VLOOKUP(I148,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I148,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I148,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I148,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I149,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ADJ","Y7CATCHUP","ADJ","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I149,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I149,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I149,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I131:I149,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!A:L,3,0)),\"\",VLOOKUP(I149,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N143,$J$168:$M$185,4,0),IF(N143=\"Not Used\",\"\",N143))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I149,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I149,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I149,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I150,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ADD","blank","ADD","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I150,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I150,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I150,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I132:I150,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!A:L,3,0)),\"\",VLOOKUP(I150,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I150,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I150,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I150,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I151,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K144:K150)","v":0},{"$f":"SUM(L143:L150)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!A:L,3,0)),\"\",VLOOKUP(I151,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q143:Q150)","v":0},{"$f":"SUM(R143:R150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I151,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I152,Rates!A:L,2,0)","v":"REPORT"},0,19,0,19,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I152,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I152,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Not used","Other","Grants","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I153","v":{"$error":"#N/A"}},{"$f":"IF(OR($N153=\"Not used\",$N153=\"Other\"),\"\",\"For more detail please go to the \"&VLOOKUP($N153,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I153,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I153,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I154,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","DFC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I154,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I154,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I154,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I104:I154,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!A:L,3,0)),\"\",VLOOKUP(I154,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I154,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I154,TRANS!$S:$S)","v":0},{"$f":"SUM(Q154:AC154)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I154,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I155,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","dfcloan","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I155,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I155,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I155,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I106:I155,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!A:L,3,0)),\"\",VLOOKUP(I155,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I155,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I155,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I155,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I156,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","tu","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I156,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I156,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I156,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I110:I156,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!A:L,3,0)),\"\",VLOOKUP(I156,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I156,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I156,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I156,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I157,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","PEGRANT","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I157,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I157,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I157,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I114:I157,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!A:L,3,0)),\"\",VLOOKUP(I157,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I157,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I157,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I157,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I158,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","UIFSM","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I158,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I158,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I158,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I115:I158,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!A:L,3,0)),\"\",VLOOKUP(I158,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N153,$J$168:$M$185,4,0),IF(OR(N153=\"Not Used\",N153=\"Other\"),\"\",N153))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I158,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I158,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I158,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I159,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Y7CATCHUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I159,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I159,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I159,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I116:I159,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!A:L,3,0)),\"\",VLOOKUP(I159,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I159,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I159,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I159,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I160,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NCTL","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I160,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I160,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&Home!I160,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I117:I160,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!A:L,3,0)),\"\",VLOOKUP(I160,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I160,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&Home!$I160,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I160,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I161,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K154:K160)","v":0},{"$f":"SUM(L154:L160)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!A:L,3,0)),\"\",VLOOKUP(I161,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q154:Q160)","v":0},{"$f":"SUM(R154:R160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I161,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I162,Rates!A:L,2,0)","v":"REPORT"},0,0,8,8,0,"blank",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I162,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I162,Rates!$A:$AP,42,0))","v":0}]
[]
[]
["LAESTAB","Please choose a school","Phase","Academy Type","Blank",0,"X","OldDfe"]
[3020135,"Barnet Early Years Alliance (BEYA)","Nursery",0,null,3020135,null,3020135]
[3021002,"Moss Hall Nursery","Nursery",0,null,{"$f":"A167","v":3021002},"X",3021002,null,"Hyperlink Look-up table"]
["LAESTAB","-","Phase","Academy Type","Blank",0,"X","OldDfe",null,"Early Years","EarlyYears",1,"#EarlyYears!p13"]
[3023520,"Akiva School","Primary",0,null,3023520,"Pri",3023520,null,"Budget Shares","BudgetShare",2,"#BudgetShare!p13"]
[3023300,"All Saints' CE Primary School NW2","Primary",0,null,{"$f":"A170","v":3023300},"Pri",3023300,null,"Grants","Grants",3,"#Grants!p13"]
[3023317,"All Saints' CE Primary School, N20","Primary",0,null,3023317,"Pri",3023317,null,"Not Used"]
[3022020,"Alma Primary","Primary","Recoupment Academy",null,3022020,"Pri",3022020,null,"PupilPremium","PupilPremium",4,"#PupilPremium!p13"]
[3023500,"Annunciation Catholic Infant School","Primary",0,null,3023500,"Pri",3023500,null,"Growth","Growth",5,"#Growth!p13"]
[3023514,"Annunciation Catholic Junior School","Primary",0,null,3023514,"Pri",3023514,null,"High Needs","HighNeeds",6,"#HighNeeds!p13"]
[3022050,"Ashmole Primary School","Primary","Recoupment Academy",null,3022050,"Pri",3022050,null,"Post 16","SixthForm",7,"#SixthForm!p13"]
[3022002,"Barnfield School","Primary",0,null,3022002,"Pri",3022002,null,"De-Delegation","BudgetShare",8,"#BudgetShare!p13"]
[3022079,"Beis Yaakov","Primary",0,null,3022079,"Pri",3022079,null,"Top-ups","Top-ups",9,"#Top-ups!p13"]
[3023524,"Beit Shvidler Primary School","Primary",0,null,3023524,"Pri",3023524,null,"Other"]
[3022003,"Bell Lane Primary School","Primary",0,null,3022003,"Pri",3022003,null,"PRUtop-ups",{"$f":"J179","v":"PRUtop-ups"},10,"#PRUTopups!q13"]
[3023511,"Blessed Dominic School","Primary",0,null,3023511,"Pri",3023511]
[3023519,"Broadfields Primary School","Primary","Recoupment Academy",null,3023519,"Pri",3023519]
[3022008,"Brookland Infant  & Nursery School","Primary",0,null,3022008,"Pri",3022008]
[3022007,"Brookland Junior School","Primary",0,null,3022007,"Pri",3022007]
[3022009,"Brunswick Park Primary & Nursery School","Primary",0,null,3022009,"Pri",3022009]
[3022067,"Chalgrove Primary School","Primary",0,null,3022067,"Pri",3022067]
[3022010,"Child's Hill School","Primary",0,null,3022010,"Pri",3022010]
[3023302,"Christ Church CE Primary School","Primary",0,null,3023302,"Pri",3023302]
[3022011,"Church Hill Primary School","Primary",0,null,3022011,"Pri",3022011]
[3023522,"Claremont Academy","Primary","Recoupment Academy",null,3023522,"Pri",3023522]
[3022014,"Colindale School","Primary",0,null,3022014,"Pri",3022014]
[3022015,"Coppetts Wood","Primary",0,null,3022015,"Pri",3022015]
[3022016,"Courtland School","Primary",0,null,3022016,"Pri",3022016]
[3022017,"Cromer Road Primary School","Primary",0,null,3022017,"Pri",3022017]
[3022073,"Danegrove JMI School","Primary",0,null,3022073,"Pri",3022073]
[3022019,"Deansbrook Infant School","Primary",0,null,3022019,"Pri",3022019]
[3022018,"Deansbrook Junior School","Primary","Recoupment Academy",null,3022018,"Pri",3022018]
[3022021,"Dollis Infant School","Primary",0,null,3022021,"Pri",3022021]
[3025200,"Dollis Junior School","Primary",0,null,3025200,"Pri",3025200]
[3022023,"Edgware Primary School","Primary",0,null,3022023,"Pri",3022023]
[3022001,"Etz Chaim Jewish Primary School","Primary","Recoupment Academy",null,3022001,"Pri",3022001]
[3022024,"Fairway Primary School","Primary",0,null,3022024,"Pri",3022024]
[3022025,"Foulds","Primary",0,null,3022025,"Pri",3022025]
[3022026,"Frith Manor School","Primary",0,null,3022026,"Pri",3022026]
[3022028,"Garden Suburb Infant School","Primary",0,null,3022028,"Pri",3022028]
[3022027,"Garden Suburb Junior","Primary",0,null,3022027,"Pri",3022027]
[3022029,"Goldbeaters Primary School","Primary",0,null,3022029,"Pri",3022029]
[3022030,"Grasvenor Avenue Infants","Primary","Recoupment Academy",null,3022030,"Pri",3022030]
[3023516,"Hasmonean Primary School","Primary",0,null,3023516,"Pri",3023516]
[3022031,"Hollickwood JMI School","Primary",0,null,3022031,"Pri",3022031]
[3022032,"Holly Park School","Primary",0,null,3022032,"Pri",3022032]
[3023304,"Holy Trinity School","Primary",0,null,3023304,"Pri",3023304]
[3022047,"Hyde School","Primary","Recoupment Academy",null,3022047,"Pri",3022047]
[3023515,"Independent Jewish Day School","Primary","Recoupment Academy",null,3023515,"Pri",3023515]
[3022036,"Livingstone School","Primary",0,null,3022036,"Pri",3022036]
[3022037,"Manorside Primary School","Primary",0,null,3022037,"Pri",3022037]
[3023523,"Martin Primary School","Primary",0,null,3023523,"Pri",3023523]
[3025948,"Mathilda Marks-Kennedy School","Primary",0,null,3025948,"Pri",3025948]
[3025949,"Menorah Foundation School","Primary",0,null,3025949,"Pri",3025949]
[3023513,"Menorah Primary School","Primary",0,null,3023513,"Pri",3023513]
[3022048,"Millbrook Park CE Primary School","Primary","Recoupment Academy",null,3022048,"Pri",3022048]
[3023305,"Monken Hadley C E Primary School","Primary",0,null,3023305,"Pri",3023305]
[3022042,"Monkfrith School","Primary",0,null,3022042,"Pri",3022042]
[3022044,"Moss Hall Infant School","Primary",0,null,3022044,"Pri",3022044]
[3022043,"Moss Hall Junior School","Primary",0,null,3022043,"Pri",3022043]
[3026112,"Noam Jewish Primary School","Primary",0,null,{"$f":"A225","v":3026112},"Pri",3026112]
[3022045,"Northside School","Primary",0,null,3022045,"Pri",3022045]
[3022077,"Orion Primary School","Primary",0,null,3022077,"Pri",3022077]
[3025201,"Osidge Primary School","Primary",0,null,3025201,"Pri",3025201]
[3023501,"Our Lady of Lourdes School","Primary",0,null,3023501,"Pri",3023501]
[3022078,"Pardes House School","Primary",0,null,3022078,"Pri",3022078]
[3022038,"Parkfield Primary School","Primary","Recoupment Academy",null,3022038,"Pri",3022038]
[3022071,"Queenswell Infant and Nursery School","Primary",0,null,3022071,"Pri",3022071]
[3022072,"Queenswell Junior School","Primary",0,null,{"$f":"A233","v":3022072},"Pri",3022072]
[3022004,"Rimon Jewish Primary School","Primary","Recoupment Academy",null,3022004,"Pri",3022004]
[3023512,"Rosh Pinah","Primary",0,null,3023512,"Pri",3023512]
[3022041,"Sacks Morasha Jewish Primary School","Primary",0,null,3022041,"Pri",3022041]
[3023510,"Sacred Heart School","Primary",0,null,3023510,"Pri",3023510]
[3023502,"St Agnes RC Primary School","Primary",0,null,3023502,"Pri",3023502]
[3023315,"St Andrew's C E","Primary",0,null,3023315,"Pri",3023315]
[3023504,"St Catherines R C Primary","Primary",0,null,3023504,"Pri",3023504]
[3023307,"St John's CE School N11","Primary",0,null,3023307,"Pri",3023307]
[3023309,"St Johns CE N20","Primary",0,null,3023309,"Pri",3023309]
[3023509,"St Joseph's Primary School","Primary",0,null,3023509,"Pri",3023509]
[3023311,"St Mary's C E Primary School N3","Primary",0,null,3023311,"Pri",3023311]
[3023312,"St Mary's School EN4","Primary",0,null,3023312,"Pri",3023312]
[3023314,"St Pauls CE Primary, NW7","Primary",0,null,3023314,"Pri",3023314]
[3023313,"St Paul's School, N11","Primary",0,null,3023313,"Pri",3023313]
[3023506,"St Vincent's Catholic Primary School","Primary",0,null,3023506,"Pri",3023506]
[3023507,"St Theresa's R.C. Primary School","Primary",0,null,3023507,"Pri",3023507]
[3022051,"Summerside Primary Academy","Primary","Recoupment Academy",null,{"$f":"A250","v":3022051},"Pri",3022052]
[3022070,"Sunnyfields Primary School","Primary",0,null,3022070,"Pri",3022070]
[3023316,"Trent  C of E Primary School","Primary",0,null,3023316,"Pri",3023316]
[3022055,"Tudor School","Primary",0,null,3022055,"Pri",3022055]
[3022057,"Underhill School","Primary",0,null,3022057,"Pri",3022057]
[3022049,"Watling Park Free School","Primary","Recoupment Academy",null,3022049,"Pri",3022049]
[3022076,"Wessex  Gardens Primary School","Primary",0,null,3022076,"Pri",3022076]
[3022060,"Whitings Hill Primary School","Primary",0,null,3022060,"Pri",3022060]
[3023518,"Woodcroft Primary School","Primary",0,null,3023518,"Pri",3023518]
[3022054,"Woodridge  Primary School","Primary",0,null,3022054,"Pri",3022054]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A260","v":"LAESTAB"},"X","OldDfe"]
[3021102,"Northgate","PRU",0,null,{"$f":"A261","v":3021102},"Sec",3021102]
[3021100,"Pavilion","PRU",0,null,{"$f":"A262","v":3021100},"Sec",3021100]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A263","v":"LAESTAB"},"X","OldDfe"]
[3024001,"Archer Academy","Secondary","Recoupment Academy",null,{"$f":"A264","v":3024001},"Sec",3024001]
[3025406,"Ashmole Academy","Secondary","Recoupment Academy",null,{"$f":"A265","v":3025406},"Sec",3025406]
[3025408,"Bishop Douglass Academy","Secondary","Recoupment Academy",null,3025408,"Sec",3025408]
[3024211,"Christ's College Finchley","Secondary","Recoupment Academy",null,3024211,"Sec",3024211]
[3024215,"Compton School","Secondary","Recoupment Academy",null,3024215,"Sec",3024215]
[3024210,"Copthall School","Secondary","Recoupment Academy",null,3024210,"Sec",3024210]
[3024212,"East Barnet School","Secondary","Recoupment Academy",null,3024212,"Sec",3024212]
[3025405,"Finchley Catholic High School","Secondary",0,null,3025405,"Sec",3025405]
[3024003,"Friern Barnet School","Secondary",0,null,3024003,"Sec",3024003]
[3025409,"Hasmonean High School","Secondary","Recoupment Academy",null,3025409,"Sec",3025409]
[3025400,"Hendon School","Secondary","Recoupment Academy",null,3025400,"Sec",3025400]
[3024752,"Henrietta Barnett School","Secondary","Recoupment Academy",null,3024752,"Sec",3024752]
[3025427,"JCoSS","Secondary",0,null,3025427,"Sec",3025427]
[3024004,"Menorah High School (Girls)","Secondary",0,null,3024004,"Sec",3024004]
[3025402,"Mill Hill County High School","Secondary","Recoupment Academy",null,3025402,"Sec",3025402]
[3024208,"Queen Elizabeth's Girls' School","Secondary","Recoupment Academy",null,3024208,"Sec",3024208]
[3025401,"Queen Elizabeth's School (Boys)","Secondary","Recoupment Academy",null,3025401,"Sec",3025401]
[3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","Recoupment Academy",null,3024000,"Sec",3024000]
[3025404,"St Michaels Catholic Grammar School","Secondary",0,null,3025404,"Sec",3025404]
[3025407,"St. James' Catholic High School","Secondary",0,null,3025407,"Sec",3025407]
[3024010,"Totteridge Academy","Secondary","Recoupment Academy",null,3024010,"Sec",3024010]
[3024012,"Whitefield School","Secondary","Recoupment Academy",null,3024012,"Sec",3024012]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3023521,"St Mary's & St John's CE School","All through",0,null,{"$f":"A287","v":3023521},"AT",3023521]
[3026905,"London Academy","All through","Recoupment Academy",null,3026905,"AT",3026905]
[3026906,"Wren Academy","All through","Recoupment Academy",null,3026906,"AT",3026906]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3027010,"Mapledown","Special",0,null,3027010,"Sec",3027010]
[3027005,"Northway","Special",0,null,3027005,"Pri",3027005]
[3027009,"Oakleigh","Special",0,null,3027009,"Pri",3027009]
[3027000,"Oak Lodge Academy","Special","Special Academy",null,3027000,"Sec",3027000]
[3025950,"Oak Hill School","ARP","ARP Academy",null,3025950,"Sec",3025950]
[]
["LAESTAB","Not used","Phase","Academy Type","Blank",{"$f":"A297","v":"LAESTAB"},"X","OldDfe"]
[3023508,"St Joseph's Infants closed 31/3/14","Primary",0,null,{"$f":"A298","v":3023508},"Pri",3023508]
[3025408,"Bishop Douglass School","Secondary",0,null,3025408,"Sec",3025408]
[3026085,"Kisharon Inclusive Special Free School","Special","Special Academy",null,3026085,"AT",3026085]
[3027000,"Oak Lodge","Special",0,null,3027000,"Sec",3027000]
[3022056,"Underhill Junior School - closed","Primary",0,null,3022056,"Pri",3022056]
[3022999,"Claremont Primary School (closed)","Primary",0,null,3022999,"Pri",3022999]
[3022022,"Edgware Junior School - closed","Primary",0,null,3022022,"Pri",3022022]
[3026089,"Menorah Grammar School (Boys)","Secondary",0,null,3026089,"Sec",3026089]
[3025403,"St. Mary's CE High School","Secondary",0,null,3025403,"Sec",3025403]
[3022052,"Summerside Primary School","Primary",0,null,{"$f":"A307","v":3022052},"Pri",3022052]
[3021000,"Brookhill Nursery","Nursery",0,null,{"$f":"A308","v":3021000},"X",3021000]
[3021001,"Hampden Way Nursery","Nursery",0,null,{"$f":"A309","v":3021001},"X",3021001]
[3021003,"St Margaret's Nursery","Nursery",0,null,{"$f":"A310","v":3021003},"X",3021003]

{"sheet":"DFCOriginal1819","index":3,"n_rows":138,"n_cols":7,"rows_kept":138,"cut":false,"hidden":true,"merged":[[1,0,1,8]]}
[]
["EFA PROVISIONAL ALLOCATIONS for 2016-17 to be confirmed after March"]
[]
[null,"Per non-boarding Pupil","Per boarding Pupil","Lump sum per school"]
[null,"2016-17","2016-17","2016-17"]
["Nursery/Primary",11.25,33.75,4000]
["Secondary",16.875,33.75,4000]
["Post-16",22.5,33.75,4000]
["Special/PRU",33.75,33.75,4000]
["1. The rates shown above are used for all schools except voluntary aided schools, whose lump sum and per pupil rates are 8% higher."]
["2. The data source for all school data and pupil numbers is the School Census (Jan 2015)."]
["3. Pupil Counts for all schools include both sole and dual main registrations."]
[]
[]
["URN","LA No.","LA Name","LAEstab ","School Name","VA flag","DFC"]
[101251,302,"Barnet",3021000,"Brookhill Nursery School",null,4719.55]
[101252,302,"Barnet",3021001,"Hampden Way Nursery School",null,4626.8500000000004]
[101253,302,"Barnet",3021002,"Moss Hall Nursery School",null,5053]
[101254,302,"Barnet",3021003,"St Margaret's Nursery School",null,4800.55]
[101255,302,"Barnet",3021100,"Pavilion Study Centre",null,6666.25]
[101258,302,"Barnet",3022002,"Barnfield Primary School",null,9838.75]
[101259,302,"Barnet",3022003,"Bell Lane Primary School",null,8977]
[101262,302,"Barnet",3022007,"Brookland Junior School",null,8038.75]
[101263,302,"Barnet",3022008,"Brookland Infant and Nursery School",null,7388.5]
[101264,302,"Barnet",3022009,"Brunswick Park Primary and Nursery School",null,8302]
[101265,302,"Barnet",3022010,"Childs Hill School",null,7975.75]
[101266,302,"Barnet",3022011,"Church Hill School",null,6553.75]
[101269,302,"Barnet",3022014,"Colindale Primary School",null,11951.5]
[101270,302,"Barnet",3022015,"Coppetts Wood Primary School",null,7051]
[101271,302,"Barnet",3022016,"Courtland School",null,6362.5]
[101272,302,"Barnet",3022017,"Cromer Road Primary School",null,8657.5]
[101274,302,"Barnet",3022019,"Deansbrook Infant School",null,7483]
[101275,302,"Barnet",3022021,"Dollis Infant School",null,7339]
[101277,302,"Barnet",3022023,"Edgware Primary School",null,11239.38]
[101278,302,"Barnet",3022024,"Fairway Primary School and Children's Centre",null,6954.25]
[101279,302,"Barnet",3022025,"Foulds School",null,7543.75]
[101280,302,"Barnet",3022026,"Frith Manor Primary School",null,11308]
[101281,302,"Barnet",3022027,"Garden Suburb Junior School",null,8038.75]
[101282,302,"Barnet",3022028,"Garden Suburb Infant School",null,7026.25]
[101283,302,"Barnet",3022029,"Goldbeaters Primary School",null,9114.25]
[101285,302,"Barnet",3022031,"Hollickwood Primary School",null,6499.75]
[101286,302,"Barnet",3022032,"Holly Park Primary School",null,9832]
[101289,302,"Barnet",3022036,"Livingstone Primary and Nursery School",null,7246.75]
[101290,302,"Barnet",3022037,"Manorside Primary School",null,7696.75]
[101293,302,"Barnet",3022042,"Monkfrith Primary School",null,7408.75]
[101294,302,"Barnet",3022043,"Moss Hall Junior School",null,8646.25]
[101295,302,"Barnet",3022044,"Moss Hall Infant School",null,8083.75]
[101296,302,"Barnet",3022045,"Northside Primary School",null,7033]
[101297,302,"Barnet",3022051,"Summerside Primary School",null,9546.25]
[101298,302,"Barnet",3022054,"Woodridge Primary School",null,6688.75]
[101299,302,"Barnet",3022055,"Tudor Primary School",null,6601]
[101301,302,"Barnet",3022057,"Underhill School",null,9920.2000000000007]
[101304,302,"Barnet",3022060,"Whitings Hill Primary School",null,9019.75]
[101309,302,"Barnet",3022067,"Chalgrove Primary School",null,6958.75]
[101311,302,"Barnet",3022070,"Sunnyfields Primary School",null,6616.75]
[101312,302,"Barnet",3022071,"Queenswell Infant & Nursery School",null,7399.75]
[101313,302,"Barnet",3022072,"Queenswell Junior School",null,7825]
[101314,302,"Barnet",3022073,"Danegrove Primary School",null,11391.25]
[101315,302,"Barnet",3023300,"All Saints' CofE Primary School NW2","VA",6847.2]
[101316,302,"Barnet",3023302,"Christ Church Primary School","VA",6978.42]
[101317,302,"Barnet",3023304,"Holy Trinity CofE Primary School","VA",7355.07]
[101318,302,"Barnet",3023305,"Monken Hadley CofE Primary School","VA",6106.05]
[101319,302,"Barnet",3023307,"St John's CofE Junior Mixed and Infant School","VA",7157.75]
[101321,302,"Barnet",3023309,"St John's CofE Primary School","VA",7116.93]
[101323,302,"Barnet",3023311,"St Mary's CofE Primary School","VA",9926.01]
[101324,302,"Barnet",3023312,"St Mary's CofE Primary School, East Barnet","VA",6944.4]
[101325,302,"Barnet",3023313,"St Paul's CofE Primary School N11","VA",7042.82]
[101326,302,"Barnet",3023314,"St Paul's CofE Primary School NW7","VA",6835.05]
[101327,302,"Barnet",3023315,"St Andrew's CofE Voluntary Aided Primary School, Totteridge","VA",6847.2]
[101328,302,"Barnet",3023316,"Trent CofE Primary School","VA",6859.35]
[101329,302,"Barnet",3023317,"All Saints' CofE Primary School N20","VA",7481.43]
[101330,302,"Barnet",3023500,"The Annunciation Catholic Infant School","VA",6679.53]
[101331,302,"Barnet",3023501,"Our Lady of Lourdes RC School","VA",7199.79]
[101332,302,"Barnet",3023502,"St Agnes RC School","VA",8407.75]
[101333,302,"Barnet",3023504,"St Catherine's RC School","VA",10142.280000000001]
[101334,302,"Barnet",3023506,"St Vincent's Catholic Primary School","VA",8305.2000000000007]
[101335,302,"Barnet",3023507,"St Theresa's Catholic Primary School","VA",7223.85]
[101337,302,"Barnet",3023509,"St Joseph's Catholic Primary School","VA",10360.98]
[101338,302,"Barnet",3023510,"Sacred Heart Roman Catholic Primary School","VA",9410.85]
[101339,302,"Barnet",3023511,"Blessed Dominic Catholic Primary School","VA",8856.81]
[101340,302,"Barnet",3023512,"Rosh Pinah Primary School","VA",9505.6200000000008]
[101341,302,"Barnet",3023513,"Menorah Primary School","VA",9440.01]
[101342,302,"Barnet",3023514,"The Annunciation RC Junior School","VA",7053.75]
[101345,302,"Barnet",3024003,"Friern Barnet School",null,17297.5]
[101355,302,"Barnet",3025200,"Dollis Junior School",null,7892.5]
[101356,302,"Barnet",3025201,"Osidge Primary School",null,8882.5]
[101361,302,"Barnet",3025404,"St Michael's Catholic Grammar School","VA",20090.7]
[101362,302,"Barnet",3025405,"Finchley Catholic High School","VA",27149.85]
[101364,302,"Barnet",3025407,"St James' Catholic High School","VA",25789.05]
[101376,302,"Barnet",3025948,"Mathilda Marks-Kennedy Jewish Primary School","VA",6951.69]
[101395,302,"Barnet",3027005,"Northway School",null,7341.25]
[101396,302,"Barnet",3027009,"Oakleigh School & Acorn Assessment Centre",null,7510]
[101397,302,"Barnet",3027010,"Mapledown School",null,6396.25]
[103119,302,"Barnet",3023521,"St Mary's and St John's CofE School","VA",15551.46]
[130998,302,"Barnet",3023516,"Hasmonean Primary School","VA",7065.9]
[131359,302,"Barnet",3025949,"Menorah Foundation School","VA",8441.2800000000007]
[131617,302,"Barnet",3022076,"Wessex Gardens Primary School",null,9368.5]
[131970,302,"Barnet",3022077,"The Orion Primary School",null,13049.5]
[133364,302,"Barnet",3022078,"Pardes House Primary School","VA",7539.75]
[133365,302,"Barnet",3022079,"Beis Yaakov Primary School","VA",10241.91]
[133749,302,"Barnet",3021102,"Northgate School",null,4135]
[134677,302,"Barnet",3023518,"Woodcroft Primary School",null,9359.5]
[135086,302,"Barnet",3023520,"Akiva School","VA",9435.15]
[135226,302,"Barnet",3023523,"Martin Primary School",null,11056]
[135747,302,"Barnet",3025427,"JCoSS","VA",25631.1]
[136402,302,"Barnet",3023524,"Beit Shvidler Primary School","VA",7078.05]
[139727,302,"Barnet",3022041,"Sacks Morasha Jewish Primary School","VA",6810.75]
[134798,302,"Barnet",3026905,"London Academy",null,30611.88]
[135507,302,"Barnet",3026906,"Wren Academy",null,24272.5]
[136290,302,"Barnet",3025401,"Queen Elizabeth's School, Barnet",null,25735]
[136308,302,"Barnet",3025406,"Ashmole Academy",null,31691.88]
[136418,302,"Barnet",3024215,"The Compton School",null,23670.63]
[136658,302,"Barnet",3024212,"East Barnet School",null,28181.88]
[136938,302,"Barnet",3022001,"Etz Chaim Jewish Primary School",null,5739.25]
[137131,302,"Barnet",3024208,"Queen Elizabeth's Girls' School",null,23344.38]
[137303,302,"Barnet",3023515,"Independent Jewish Day School",null,6421]
[137361,302,"Barnet",3024012,"Whitefield School",null,18011.88]
[137386,302,"Barnet",3025402,"Mill Hill County High School",null,34037.5]
[137388,302,"Barnet",3024211,"Christ's College Finchley",null,19513.75]
[137539,302,"Barnet",3025409,"Hasmonean High School",null,23867.5]
[137645,302,"Barnet",3025400,"Hendon School",null,26100.63]
[138051,302,"Barnet",3024752,"The Henrietta Barnett School",null,18034.38]
[138272,302,"Barnet",3022004,"Rimon Jewish Primary School",null,5181.25]
[138649,302,"Barnet",3022030,"Grasvenor Avenue Infant School",null,5158.75]
[138685,302,"Barnet",3024210,"Copthall School",null,22793.13]
[139410,302,"Barnet",3024000,"St Andrew the Apostle Greek Orthodox School",null,9332.5]
[139489,302,"Barnet",3022018,"Deansbrook Junior School",null,8747.5]
[139562,302,"Barnet",3022020,"Alma Primary",null,5012.5]
[139594,302,"Barnet",3024001,"The Archer Academy",null,11576.88]
[139633,302,"Barnet",3022038,"Parkfield Primary School",null,8806]
[139817,302,"Barnet",3022047,"The Hyde School",null,9226.75]
[140236,302,"Barnet",3023519,"Broadfields Primary School",null,11452]
[140601,302,"Barnet",3022048,"Millbrook Park Primary School",null,5336.5]
[142114,302,"Barnet",3022049,"Watling Park school",null,4607.5]
[142636,302,"Barnet",3023522,"Claremont Primary School",null,8797]
[143082,302,"Barnet",3025408,"Bishop Douglass School Finchley",null,16465]
[143865,302,"Barnet",3027000,"Oak Lodge School",null,9568.75]
[144502,302,"Barnet",3024010,"The Totteridge Academy",null,13585]

{"sheet":"PEGrantOriginal11819","index":4,"n_rows":109,"n_cols":13,"rows_kept":109,"cut":false,"hidden":true,"merged":[[11,0,11,1],[0,0,0,11],[1,1,1,2],[2,1,2,5],[3,1,3,2],[4,1,5,4],[4,6,5,10],[8,5,10,5]]}
["Standard Header for 2016/17 School Funding System"]
["Setup:","2015-01-07T16:13:53.260"]
["File:",{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]PEGrantOriginal11819"}]
["Date:",{"$f":"NOW()","v":"2018-06-01T10:54:13"}]
["Sheet:",{"$f":"RIGHT(B3,LEN(B3)-FIND(\"]\",B3))","v":"PEGrantOriginal11819"},null,null,null,null,{"$f":"LEFT(B3,FIND(\"]\",B3)-1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm"}]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,20]
[null,null,null,"FY 2017/18 (7 months)","FY 2018/19 (5 months)","Note: No announcement for 2017/18 academic year yet, so no allocations for autumn 2017 & spring 2018 yet."]
["LAEstab (at Sep 16)","School Name (at Sep 16)","Total Allocation","Aut/Spr","Summer (for 2017/18 originals)"]
["DfE No","School","2017/18 Academic Year allocation (Sep 17 - Aug 18)","First instalment (7/12) Autumn 17 (paid in 17/18 financial year to cover Sept 17 to March 18)","Second Instalment (5/12) Summer 17 paid in 18/19 financial year to cover Apr to Aug]"]
["Academies"]
[3026905,"London Academy",16300,{"$f":"C13*7/12","v":9508.3333333333339},{"$f":"C13-D13","v":6791.6666666666661}]
[3026906,"Wren Academy",16600,{"$f":"C14*7/12","v":9683.3333333333339},{"$f":"C14-D14","v":6916.6666666666661}]
[3022001,"Etz Chaim Jewish Primary School",17360,10126.666666666666,7233.3333333333339]
[3023515,"Independent Jewish Day School",17740,10348.333333333334,7391.6666666666661]
[3022004,"Rimon Jewish Primary School",17050,9945.8333333333339,7104.1666666666661]
[3022030,"Grasvenor Avenue Infant School",16540,9648.3333333333339,6891.6666666666661]
[3022018,"Deansbrook Junior School",19850,11579.166666666666,8270.8333333333339]
[3022020,"Alma Primary",16900,9858.3333333333339,7041.6666666666661]
[3022038,"Parkfield Primary School",19440,11340,8100]
[3022047,"The Hyde School",19580,11421.666666666666,8158.3333333333339]
[3023519,"Broadfields Primary School",21590,12594.166666666666,8995.8333333333339]
[3022048,"Millbrook Park Primary School",17060,9951.6666666666661,7108.3333333333339]
[3022049,"Watling Park school",16580,9671.6666666666661,6908.3333333333339]
[3023522,"Claremont Primary School",19210,11205.833333333334,8004.1666666666661]
[3022051,"Summerside Primary Academy",20200,11783.333333333334,8416.6666666666661]
[]
["LA Maintained schools"]
[3021100,"Pavilion Study Centre",2000,{"$f":"C30*7/12","v":1166.6666666666667},{"$f":"C30-D30","v":833.33333333333326}]
[3022002,"Barnfield Primary School",20130,{"$f":"C31*7/12","v":11742.5},{"$f":"C31-D31","v":8387.5}]
[3022003,"Bell Lane Primary School",19350,11287.5,8062.5]
[3022007,"Brookland Junior School",19550,11404.166666666666,8145.8333333333339]
[3022008,"Brookland Infant and Nursery School",17790,10377.5,7412.5]
[3022009,"Brunswick Park Primary and Nursery School",19320,11270,8050]
[3022010,"Childs Hill School",18680,10896.666666666666,7783.3333333333339]
[3022011,"Church Hill School",17980,10488.333333333334,7491.6666666666661]
[3022014,"Colindale Primary School",21680,12646.666666666666,9033.3333333333339]
[3022015,"Coppetts Wood Primary School",18100,10558.333333333334,7541.6666666666661]
[3022016,"Courtland School",17820,10395,7425]
[3022017,"Cromer Road Primary School",19490,11369.166666666666,8120.8333333333339]
[3022019,"Deansbrook Infant School",17750,10354.166666666666,7395.8333333333339]
[3022021,"Dollis Infant School",17680,10313.333333333334,7366.6666666666661]
[3022023,"Edgware Primary School",20970,12232.5,8737.5]
[3022024,"Fairway Primary School and Children's Centre",18090,10552.5,7537.5]
[3022025,"Foulds School",18670,10890.833333333334,7779.1666666666661]
[3022026,"Frith Manor Primary School",21180,12355,8825]
[3022027,"Garden Suburb Junior School",19580,11421.666666666666,8158.3333333333339]
[3022028,"Garden Suburb Infant School",17790,10377.5,7412.5]
[3022029,"Goldbeaters Primary School",19590,11427.5,8162.5]
[3022031,"Hollickwood Primary School",17670,10307.5,7362.5]
[3022032,"Holly Park Primary School",20150,11754.166666666666,8395.8333333333339]
[3022036,"Livingstone Primary and Nursery School",18350,10704.166666666666,7645.8333333333339]
[3022037,"Manorside Primary School",18710,10914.166666666666,7795.8333333333339]
[3022042,"Monkfrith Primary School",18710,10914.166666666666,7795.8333333333339]
[3022043,"Moss Hall Junior School",20140,11748.333333333334,8391.6666666666661]
[3022044,"Moss Hall Infant School",18390,10727.5,7662.5]
[3022045,"Northside Primary School",18140,10581.666666666666,7558.3333333333339]
[3022054,"Woodridge Primary School",18080,10546.666666666666,7533.3333333333339]
[3022055,"Tudor Primary School",17940,10465,7475]
[3022057,"Underhill School",20580,12005,8575]
[3022060,"Whitings Hill Primary School",19600,11433.333333333334,8166.6666666666661]
[3022067,"Chalgrove Primary School",18250,10645.833333333334,7604.1666666666661]
[3022070,"Sunnyfields Primary School",17780,10371.666666666666,7408.3333333333339]
[3022071,"Queenswell Infant & Nursery School",17750,10354.166666666666,7395.8333333333339]
[3022072,"Queenswell Junior School",19480,11363.333333333334,8116.6666666666661]
[3022073,"Danegrove Primary School",21650,12629.166666666666,9020.8333333333339]
[3023300,"All Saints' CofE Primary School NW2",17770,10365.833333333334,7404.1666666666661]
[3023302,"Christ Church Primary School",17750,10354.166666666666,7395.8333333333339]
[3023304,"Holy Trinity CofE Primary School",17950,10470.833333333334,7479.1666666666661]
[3023305,"Monken Hadley CofE Primary School",17200,10033.333333333334,7166.6666666666661]
[3023307,"St John's CofE Junior Mixed and Infant School",17800,10383.333333333334,7416.6666666666661]
[3023309,"St John's CofE Primary School",17790,10377.5,7412.5]
[3023311,"St Mary's CofE Primary School",19580,11421.666666666666,8158.3333333333339]
[3023312,"St Mary's CofE Primary School, East Barnet",17860,10418.333333333334,7441.6666666666661]
[3023313,"St Paul's CofE Primary School N11",17780,10371.666666666666,7408.3333333333339]
[3023314,"St Paul's CofE Primary School NW7",17810,10389.166666666666,7420.8333333333339]
[3023315,"St Andrew's CofE Voluntary Aided Primary School, Totteridge",17760,10360,7400]
[3023316,"Trent CofE Primary School",17780,10371.666666666666,7408.3333333333339]
[3023317,"All Saints' CofE Primary School N20",18080,10546.666666666666,7533.3333333333339]
[3023500,"The Annunciation Catholic Infant School",17120,9986.6666666666661,7133.3333333333339]
[3023501,"Our Lady of Lourdes RC School",17810,10389.166666666666,7420.8333333333339]
[3023502,"St Agnes RC School",18650,10879.166666666666,7770.8333333333339]
[3023504,"St Catherine's RC School",19870,11590.833333333334,8279.1666666666661]
[3023506,"St Vincent's Catholic Primary School",18850,10995.833333333334,7854.1666666666661]
[3023507,"St Theresa's Catholic Primary School",18080,10546.666666666666,7533.3333333333339]
[3023509,"St Joseph's Catholic Primary School",20040,11690,8350]
[3023510,"Sacred Heart Roman Catholic Primary School",19600,11433.333333333334,8166.6666666666661]
[3023511,"Blessed Dominic Catholic Primary School",19230,11217.5,8012.5]
[3023512,"Rosh Pinah Primary School",19420,11328.333333333334,8091.6666666666661]
[3023513,"Menorah Primary School",19330,11275.833333333334,8054.1666666666661]
[3023514,"The Annunciation RC Junior School",18240,10640,7600]
[3025200,"Dollis Junior School",19360,11293.333333333334,8066.6666666666661]
[3025201,"Osidge Primary School",19630,11450.833333333334,8179.1666666666661]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School",17730,{"$f":"C95*7/12","v":10342.5},{"$f":"C95-D95","v":7387.5}]
[3027005,"Northway School",16920,9870,7050]
[3027009,"Oakleigh School & Acorn Assessment Centre",16730,9759.1666666666661,6970.8333333333339]
[3023521,"St Mary's and St John's CofE School",20710,12080.833333333334,8629.1666666666661]
[3023516,"Hasmonean Primary School",17790,10377.5,7412.5]
[3025949,"Menorah Foundation School",18680,10896.666666666666,7783.3333333333339]
[3022076,"Wessex Gardens Primary School",19440,11340,8100]
[3022077,"The Orion Primary School",22610,13189.166666666666,9420.8333333333339]
[3022078,"Pardes House Primary School",18460,10768.333333333334,7691.6666666666661]
[3022079,"Beis Yaakov Primary School",19950,11637.5,8312.5]
[3023518,"Woodcroft Primary School",19870,11590.833333333334,8279.1666666666661]
[3023520,"Akiva School",19600,11433.333333333334,8166.6666666666661]
[3023523,"Martin Primary School",21030,12267.5,8762.5]
[3023524,"Beit Shvidler Primary School",17730,10342.5,7387.5]
[3022041,"Sacks Morasha Jewish Primary School",17780,10371.666666666666,7408.3333333333339]

{"sheet":"1718OriginalFunding","index":5,"n_rows":2445,"n_cols":7,"rows_kept":2445,"cut":false,"hidden":true,"merged":[]}
["RUN"," Original ","Taken from December 2017 report",null,null,"RUN","Original"]
["Phase"," (All) "]
[]
["Sum of Funding",null,null,null,null,"Sum of Funding"]
["DfE Number"," Total ","Run+Dfe+Type2","Amount",null,"DfE Number","Total"]
[3021000,4803.25,"Original3021000DFC",4803.25,null,3021000,327236.84000000003]
[3021000,288586.59000000003,"Original3021000HOURS",288586.59000000003,null,3021001,283453.09999999998]
[3021000,14248.49,"Original3021000IDACI",14248.49,null,3021002,467762.67]
[3021000,16745.84,"Original3021000MNS Supp",16745.84,null,3021003,435462.18]
[3021000,2852.67,"Original3021000NURSERYTOPUP",2852.67,null,3021100,2211708.25]
[3021001,4580.5,"Original3021001DFC",4580.5,null,3021102,414923.5]
[3021001,247191.73,"Original3021001HOURS",247191.73,null,3022001,898554.72]
[3021001,10048.02,"Original3021001IDACI",10048.02,null,3022002,2929167.1]
[3021001,14343.81,"Original3021001MNS Supp",14343.81,null,3022003,2361194.9]
[3021001,7289.04,"Original3021001NURSERYEX",7289.04,null,3022004,752747.34]
[3021001,"                                      -  ","Original3021001NURSERYTOPUP",0,null,3022007,1642145.16]
[3021002,5053,"Original3021002DFC",5053,null,3022008,1550083.17]
[3021002,412368.8,"Original3021002HOURS",412368.8,null,3022009,2181642.1]
[3021002,14652.14,"Original3021002IDACI",14652.14,null,3022010,2384502.2999999998]
[3021002,23928.560000000001,"Original3021002MNS Supp",23928.560000000001,null,3022011,1126185.6000000001]
[3021002,6768,"Original3021002NURSERYEX",6768,null,3022014,3908390.84]
[3021002,4992.17,"Original3021002NURSERYTOPUP",4992.17,null,3022015,1722651.99]
[3021003,5100.25,"Original3021003DFC",5100.25,null,3022016,1070508.3600000001]
[3021003,377612.67,"Original3021003HOURS",377612.67,null,3022017,2022337.03]
[3021003,21832.67,"Original3021003IDACI",21832.67,null,3022018,2101965.5099999998]
[3021003,21911.759999999998,"Original3021003MNS Supp",21911.759999999998,null,3022019,1676280.33]
[3021003,5439,"Original3021003NURSERYEX",5439,null,3022020,639586.81000000006]
[3021003,3565.83,"Original3021003NURSERYTOPUP",3565.83,null,3022021,1644922.94]
[3021100,6463.75,"Original3021100DFC",6463.75,null,3022022,0]
[3021100,234840,"Original3021100HOSPITAL",234840,null,3022023,3354568.7]
[3021100,"                                      -  ","Original3021100othertopup",0,null,3022024,1518827.01]
[3021100,416.67,"Original3021100PEGRANT",416.67,null,3022025,1421304.29]
[3021100,660,"Original3021100PPFSMPRI",660,null,3022026,3029098.89]
[3021100,46282.5,"Original3021100PPFSMSEC",46282.5,null,3022027,1727176.94]
[3021100,1900,"Original3021100pppost-lac",1900,null,3022028,1332919.75]
[3021100,1165833.33,"Original3021100PRURY11BASE",1165833.33,null,3022029,2634239.29]
[3021100,751442,"Original3021100PRUTOPUP",751442,null,3022030,539703.6]
[3021100,3360,"Original3021100STMTTOPUPSEC",3360,null,3022031,1304234.94]
[3021100,510,"Original3021100UIFSM",510,null,3022032,2511641.33]
[3021102,4472.5,"Original3021102DFC",4472.5,null,3022036,2264423.5]
[3021102,306306,"Original3021102HOSPITAL",306306,null,3022037,1739566.41]
[3021102,1200,"Original3021102NCTL",1200,null,3022038,2239307.2400000002]
[3021102,"                                      -  ","Original3021102PEGRANT",0,null,3022041,874586.83]
[3021102,935,"Original3021102PPFSMSEC",935,null,3022042,1589425.83]
[3021102,100000,"Original3021102PRURY11BASE",100000,null,3022043,2010609.33]
[3021102,2010,"Original3021102PRUTOPUP",2010,null,3022044,1875367.59]
[3021102,"                                      -  ","Original3021102UIFSM",0,null,3022045,1468155.77]
[3022001,5424.25,"Original3022001DFC",5424.25,null,3022047,2549863.4700000002]
[3022001,72411.759999999995,"Original3022001HOURS",72411.759999999995,null,3022048,1084241.47]
[3022001,1895.61,"Original3022001IDACI",1895.61,null,3022049,843390.81]
[3022001,122000,"Original3022001LUMP SUM",122000,null,3022050,437946.25]
[3022001,"                                      -  ","Original3022001MFG",0,null,3022052,3007851.42]
[3022001,13959,"Original3022001NNDR",13959,null,3022054,1101731.26]
[3022001,3564.58,"Original3022001PEGRANT",3564.58,null,3022055,1473491.62]
[3022001,5280,"Original3022001PPFSMPRI",5280,null,3022056,0]
[3022001,609720.82999999996,"Original3022001Pri AWPU",609720.82999999996,null,3022057,3243131.36]
[3022001,699.04,"Original3022001Pri EAL 2",699.04,null,3022060,2610100.19]
[3022001,7510.39,"Original3022001Pri FSM6",7510.39,null,3022067,1369861.93]
[3022001,"                                      -  ","Original3022001Pri IDACI A",0,null,3022070,1410967.76]
[3022001,"                                      -  ","Original3022001Pri IDACI B",0,null,3022071,1649826.93]
[3022001,"                                      -  ","Original3022001Pri IDACI C",0,null,3022072,1966161.67]
[3022001,"                                      -  ","Original3022001Pri MOB",0,null,3022073,3252520.69]
[3022001,20253.830000000002,"Original3022001STMTTOPUPPRI",20253.830000000002,null,3022076,2423256.84]
[3022001,35835.43,"Original3022001UIFSM",35835.43,null,3022077,5830282.2699999996]
[3022002,"                                      -  ","Original3022002blank",0,null,3022078,1320283.6599999999]
[3022002,9802.75,"Original3022002DFC",9802.75,null,3022079,2025542.32]
[3022002,156914.67000000001,"Original3022002HOURS",156914.67000000001,null,3022999,0]
[3022002,12592.88,"Original3022002IDACI",12592.88,null,3023300,1182662.3799999999]
[3022002,122000,"Original3022002LUMP SUM",122000,null,3023302,1025196.02]
[3022002,"                                      -  ","Original3022002MFG",0,null,3023304,1305431.23]
[3022002,-1368.05,"Original3022002NDPDEBS",-1368.05,null,3023305,671710.78]
[3022002,-754.47,"Original3022002NDPDESupply",-754.47,null,3023307,1093994.79]
[3022002,-2758.85,"Original3022002NDPDEUPEG",-2758.85,null,3023309,1063609.5900000001]
[3022002,27216,"Original3022002NNDR",27216,null,3023311,1979380.69]
[3022002,4214.58,"Original3022002PEGRANT",4214.58,null,3023312,1028935.86]
[3022002,403920,"Original3022002PPFSMPRI",403920,null,3023313,1123000.82]
[3022002,1900,"Original3022002pppost-lac",1900,null,3023314,1001734.63]
[3022002,1511553.38,"Original3022002Pri AWPU",1511553.38,null,3023315,972683.05]
[3022002,66743.95,"Original3022002Pri EAL 2",66743.95,null,3023316,920894.45]
[3022002,411245.26,"Original3022002Pri FSM6",411245.26,null,3023317,1301375.46]
[3022002,"                                      -  ","Original3022002Pri IDACI A",0,null,3023500,1043842.76]
[3022002,34449.360000000001,"Original3022002Pri IDACI B",34449.360000000001,null,3023501,1185896.22]
[3022002,45006.11,"Original3022002Pri IDACI C",45006.11,null,3023502,1698686.4]
[3022002,"                                      -  ","Original3022002Pri MOB",0,null,3023504,2224494.63]
[3022002,92402.67,"Original3022002STMTTOPUPPRI",92402.67,null,3023506,1519950.6]
[3022002,34086.86,"Original3022002UIFSM",34086.86,null,3023507,1074629.08]
[3022003,8826.48,"Original3022003DFC",8826.48,null,3023508,0]
[3022003,133541.1,"Original3022003HOURS",133541.1,null,3023509,2379708.66]
[3022003,6561.69,"Original3022003IDACI",6561.69,null,3023510,1777973.85]
[3022003,122000,"Original3022003LUMP SUM",122000,null,3023511,2297315.71]
[3022003,-2040.74,"Original3022003MFG",-2040.74,null,3023512,1843449.82]
[3022003,-1173.9000000000001,"Original3022003NDPDEBS",-1173.9000000000001,null,3023513,1857903.26]
[3022003,-647.4,"Original3022003NDPDESupply",-647.4,null,3023514,1073248.57]
[3022003,-1894.28,"Original3022003NDPDEUPEG",-1894.28,null,3023515,987489.39]
[3022003,22016.25,"Original3022003NNDR",22016.25,null,3023516,1064687.69]
[3022003,7545.52,"Original3022003NURSERYEX",7545.52,null,3023518,2662031.1800000002]
[3022003,"                                      -  ","Original3022003NURSERYTOPUP",0,null,3023519,4123793.99]
[3022003,4058.33,"Original3022003PEGRANT",4058.33,null,3023520,1701465.68]
[3022003,273240,"Original3022003PPFSMPRI",273240,null,3023521,5435041.4400000004]
[3022003,1297042.5,"Original3022003Pri AWPU",1297042.5,null,3023522,2435859.0299999998]
[3022003,77743.88,"Original3022003Pri EAL 2",77743.88,null,3023523,3270008.7]
[3022003,282368.55,"Original3022003Pri FSM6",282368.55,null,3023524,1087431.3500000001]
[3022003,"                                      -  ","Original3022003Pri IDACI A",0,null,3024000,3269002.86]
[3022003,10581.4,"Original3022003Pri IDACI B",10581.4,null,3024001,4185110.77]
[3022003,20396.900000000001,"Original3022003Pri IDACI C",20396.900000000001,null,3024003,5252042.54]
[3022003,12687,"Original3022003Pri MOB",12687,null,3024004,1315372.04]
[3022003,52943.33,"Original3022003STMTTOPUPPRI",52943.33,null,3024010,3460748.3]
[3022003,35398.29,"Original3022003UIFSM",35398.29,null,3024012,5119072.66]
[3022004,4877.5,"Original3022004DFC",4877.5,null,3024208,5243395.95]
[3022004,"                                      -  ","Original3022004HOURS",0,null,3024210,5553317.3300000001]
[3022004,"                                      -  ","Original3022004IDACI",0,null,3024211,3911335.8]
[3022004,122000,"Original3022004LUMP SUM",122000,null,3024212,6531349.2599999998]
[3022004,12104.19,"Original3022004MFG",12104.19,null,3024215,6683119.2400000002]
[3022004,6759.2,"Original3022004NNDR",6759.2,null,3024752,2630969.37]
[3022004,3495.83,"Original3022004PEGRANT",3495.83,null,3025200,1934915.78]
[3022004,10560,"Original3022004PPFSMPRI",10560,null,3025201,1902240.47]
[3022004,503851.13,"Original3022004Pri AWPU",503851.13,null,3025400,7662728.0899999999]
[3022004,16213.41,"Original3022004Pri EAL 2",16213.41,null,3025401,4708788.38]
[3022004,16431.95,"Original3022004Pri FSM6",16431.95,null,3025402,7204596.1500000004]
[3022004,"                                      -  ","Original3022004Pri IDACI A",0,null,3025404,4055139.68]
[3022004,2374.25,"Original3022004Pri IDACI B",2374.25,null,3025405,6309392.0499999998]
[3022004,994.93,"Original3022004Pri IDACI C",994.93,null,3025406,6545200]
[3022004,286.88,"Original3022004Pri MOB",286.88,null,3025407,6483692.9400000004]
[3022004,21769.5,"Original3022004STMTTOPUPPRI",21769.5,null,3025408,3664043.75]
[3022004,31028.57,"Original3022004UIFSM",31028.57,null,3025409,4797073.05]
[3022007,8050,"Original3022007DFC",8050,null,3025427,7763032.9299999997]
[3022007,"                                      -  ","Original3022007HOURS",0,null,3025948,1036904.54]
[3022007,"                                      -  ","Original3022007IDACI",0,null,3025949,1597444.51]
[3022007,122000,"Original3022007LUMP SUM",122000,null,3025950,841666.67]
[3022007,-27637.62,"Original3022007MFG",-27637.62,null,3026085,0]
[3022007,-1071.56,"Original3022007NDPDEBS",-1071.56,null,3026112,0]
[3022007,-590.96,"Original3022007NDPDESupply",-590.96,null,3026905,7750433.6200000001]
[3022007,-767.09,"Original3022007NDPDEUPEG",-767.09,null,3026906,5875078.3099999996]
[3022007,16027,"Original3022007NNDR",16027,null,3027000,3677334]
[3022007,4081.25,"Original3022007PEGRANT",4081.25,null,3027005,2268270.62]
[3022007,106920,"Original3022007PPFSMPRI",106920,null,3027009,3054088.88]
[3022007,7600,"Original3022007pppost-lac",7600,null,3027010,2437650]
[3022007,1183967,"Original3022007Pri AWPU",1183967,null,"Grand Total",307929090.19999999]
[3022007,10070,"Original3022007Pri EAL 2",10070]
[3022007,114344.78,"Original3022007Pri FSM6",114344.78,null,"Grand Total",311082398.73000002]
[3022007,"                                      -  ","Original3022007Pri IDACI A",0]
[3022007,6335.59,"Original3022007Pri IDACI B",6335.59]
[3022007,7079.77,"Original3022007Pri IDACI C",7079.77]
[3022007,"                                      -  ","Original3022007Pri MOB",0]
[3022007,85737,"Original3022007STMTTOPUPPRI",85737]
[3022007,"                                      -  ","Original3022007UIFSM",0]
[3022008,7388.5,"Original3022008DFC",7388.5]
[3022008,133195.45000000001,"Original3022008HOURS",133195.45000000001]
[3022008,4233.45,"Original3022008IDACI",4233.45]
[3022008,122000,"Original3022008LUMP SUM",122000]
[3022008,-7615.42,"Original3022008MFG",-7615.42]
[3022008,-812.7,"Original3022008NDPDEBS",-812.7]
[3022008,-448.2,"Original3022008NDPDESupply",-448.2]
[3022008,-362.9,"Original3022008NDPDEUPEG",-362.9]
[3022008,16027,"Original3022008NNDR",16027]
[3022008,1638.28,"Original3022008NURSERYEX",1638.28]
[3022008,3708.33,"Original3022008PEGRANT",3708.33]
[3022008,50160,"Original3022008PPFSMPRI",50160]
[3022008,897952.5,"Original3022008Pri AWPU",897952.5]
[3022008,74730,"Original3022008Pri EAL 2",74730]
[3022008,54095.28,"Original3022008Pri FSM6",54095.28]
[3022008,"                                      -  ","Original3022008Pri IDACI A",0]
[3022008,"                                      -  ","Original3022008Pri IDACI B",0]
[3022008,1779.78,"Original3022008Pri IDACI C",1779.78]
[3022008,"                                      -  ","Original3022008Pri MOB",0]
[3022008,92121.25,"Original3022008STMTTOPUPPRI",92121.25]
[3022008,100292.57,"Original3022008UIFSM",100292.57]
[3022009,7901.5,"Original3022009DFC",7901.5]
[3022009,48000,"Original3022009EXPANDPRI",48000]
[3022009,109376.52,"Original3022009HOURS",109376.52]
[3022009,6864.86,"Original3022009IDACI",6864.86]
[3022009,122000,"Original3022009LUMP SUM",122000]
[3022009,"                                      -  ","Original3022009MFG",0]
[3022009,3927.28,"Original3022009NCTL",3927.28]
[3022009,-1176.9100000000001,"Original3022009NDPDEBS",-1176.9100000000001]
[3022009,-649.05999999999995,"Original3022009NDPDESupply",-649.05999999999995]
[3022009,-1029.72,"Original3022009NDPDEUPEG",-1029.72]
[3022009,36448.5,"Original3022009NNDR",36448.5]
[3022009,3954.17,"Original3022009PEGRANT",3954.17]
[3022009,130680,"Original3022009PPFSMPRI",130680]
[3022009,1300368.25,"Original3022009Pri AWPU",1300368.25]
[3022009,30677.55,"Original3022009Pri EAL 2",30677.55]
[3022009,153494.66,"Original3022009Pri FSM6",153494.66]
[3022009,"                                      -  ","Original3022009Pri IDACI A",0]
[3022009,139312.6,"Original3022009Pri IDACI B",139312.6]
[3022009,2653.57,"Original3022009Pri IDACI C",2653.57]
[3022009,"                                      -  ","Original3022009Pri MOB",0]
[3022009,29186.33,"Original3022009STMTTOPUPPRI",29186.33]
[3022009,59652,"Original3022009UIFSM",59652]
[3022010,130000,"Original3022010ARPRY11BASE",130000]
[3022010,245607.92,"Original3022010ARPTOPUP",245607.92]
[3022010,7892.5,"Original3022010DFC",7892.5]
[3022010,38000,"Original3022010expandprihalf",38000]
[3022010,168615.86,"Original3022010HOURS",168615.86]
[3022010,13134.13,"Original3022010IDACI",13134.13]
[3022010,122000,"Original3022010LUMP SUM",122000]
[3022010,48491.74,"Original3022010MFG",48491.74]
[3022010,-906.01,"Original3022010NDPDEBS",-906.01]
[3022010,-499.66,"Original3022010NDPDESupply",-499.66]
[3022010,-1377.96,"Original3022010NDPDEUPEG",-1377.96]
[3022010,19802.95,"Original3022010NNDR",19802.95]
[3022010,2836.79,"Original3022010NURSERYEX",2836.79]
[3022010,3893.75,"Original3022010PEGRANT",3893.75]
[3022010,199320,"Original3022010PPFSMPRI",199320]
[3022010,1001050.75,"Original3022010Pri AWPU",1001050.75]
[3022010,49929.24,"Original3022010Pri EAL 2",49929.24]
[3022010,205403.89,"Original3022010Pri FSM6",205403.89]
[3022010,"                                      -  ","Original3022010Pri IDACI A",0]
[3022010,8182.52,"Original3022010Pri IDACI B",8182.52]
[3022010,52290.23,"Original3022010Pri IDACI C",52290.23]
[3022010,243.23,"Original3022010Pri MOB",243.23]
[3022010,37815,"Original3022010STMTTOPUPPRI",37815]
[3022010,32775.43,"Original3022010UIFSM",32775.43]
[3022011,6610,"Original3022011DFC",6610]
[3022011,"                                      -  ","Original3022011HOURS",0]
[3022011,"                                      -  ","Original3022011IDACI",0]
[3022011,122000,"Original3022011LUMP SUM",122000]
[3022011,-9392.84,"Original3022011MFG",-9392.84]
[3022011,-680.26,"Original3022011NDPDEBS",-680.26]
[3022011,-375.16,"Original3022011NDPDESupply",-375.16]
[3022011,-456.38,"Original3022011NDPDEUPEG",-456.38]
[3022011,9971.5,"Original3022011NNDR",9971.5]
[3022011,"                                      -  ","Original3022011othertopup",0]
[3022011,3743.75,"Original3022011PEGRANT",3743.75]
[3022011,60720,"Original3022011PPFSMPRI",60720]
[3022011,7600,"Original3022011pppost-lac",7600]
[3022011,751619.5,"Original3022011Pri AWPU",751619.5]
[3022011,10232.459999999999,"Original3022011Pri EAL 2",10232.459999999999]
[3022011,68029.86,"Original3022011Pri FSM6",68029.86]
[3022011,"                                      -  ","Original3022011Pri IDACI A",0]
[3022011,14831.25,"Original3022011Pri IDACI B",14831.25]
[3022011,"                                      -  ","Original3022011Pri IDACI C",0]
[3022011,"                                      -  ","Original3022011Pri MOB",0]
[3022011,52451.92,"Original3022011STMTTOPUPPRI",52451.92]
[3022011,29280,"Original3022011UIFSM",29280]
[3022014,90000,"Original3022014ARPRY11BASE",90000]
[3022014,139044.67000000001,"Original3022014ARPTOPUP",139044.67000000001]
[3022014,11686.45,"Original3022014DFC",11686.45]
[3022014,219417.75,"Original3022014HOURS",219417.75]
[3022014,15357.89,"Original3022014IDACI",15357.89]
[3022014,122000,"Original3022014LUMP SUM",122000]
[3022014,-21402.19,"Original3022014MFG",-21402.19]
[3022014,-1956.5,"Original3022014NDPDEBS",-1956.5]
[3022014,-1079,"Original3022014NDPDESupply",-1079]
[3022014,-2022.14,"Original3022014NDPDEUPEG",-2022.14]
[3022014,126665,"Original3022014NNDR",126665]
[3022014,2900.57,"Original3022014NURSERYEX",2900.57]
[3022014,6418.5,"Original3022014NURSERYTOPUP",6418.5]
[3022014,4520.83,"Original3022014PEGRANT",4520.83]
[3022014,283800,"Original3022014PPFSMPRI",283800]
[3022014,2161737.5,"Original3022014Pri AWPU",2161737.5]
[3022014,91422.67,"Original3022014Pri EAL 2",91422.67]
[3022014,301428.05,"Original3022014Pri FSM6",301428.05]
[3022014,"                                      -  ","Original3022014Pri IDACI A",0]
[3022014,29264.93,"Original3022014Pri IDACI B",29264.93]
[3022014,111246.55,"Original3022014Pri IDACI C",111246.55]
[3022014,41.71,"Original3022014Pri MOB",41.71]
[3022014,133774.17000000001,"Original3022014STMTTOPUPPRI",133774.17000000001]
[3022014,84123.43,"Original3022014UIFSM",84123.43]
[3022015,120000,"Original3022015ARPRY11BASE",120000]
[3022015,76988.75,"Original3022015ARPTOPUP",76988.75]
[3022015,7066.75,"Original3022015DFC",7066.75]
[3022015,125436.01,"Original3022015HOURS",125436.01]
[3022015,9005.01,"Original3022015IDACI",9005.01]
[3022015,122000,"Original3022015LUMP SUM",122000]
[3022015,102534.93,"Original3022015MFG",102534.93]
[3022015,-689.29,"Original3022015NDPDEBS",-689.29]
[3022015,-380.14,"Original3022015NDPDESupply",-380.14]
[3022015,-856.56,"Original3022015NDPDEUPEG",-856.56]
[3022015,21992.25,"Original3022015NNDR",21992.25]
[3022015,1853.14,"Original3022015NURSERYEX",1853.14]
[3022015,3770.83,"Original3022015PEGRANT",3770.83]
[3022015,124080,"Original3022015PPFSMPRI",124080]
[3022015,"                                      -  ","Original3022015pppost-lac",0]
[3022015,761596.75,"Original3022015Pri AWPU",761596.75]
[3022015,23696.05,"Original3022015Pri EAL 2",23696.05]
[3022015,127681.47,"Original3022015Pri FSM6",127681.47]
[3022015,"                                      -  ","Original3022015Pri IDACI A",0]
[3022015,14084.94,"Original3022015Pri IDACI B",14084.94]
[3022015,18549.96,"Original3022015Pri IDACI C",18549.96]
[3022015,"                                      -  ","Original3022015Pri MOB",0]
[3022015,38676,"Original3022015STMTTOPUPPRI",38676]
[3022015,25565.14,"Original3022015UIFSM",25565.14]
[3022016,6396.25,"Original3022016DFC",6396.25]
[3022016,"                                      -  ","Original3022016HOURS",0]
[3022016,"                                      -  ","Original3022016IDACI",0]
[3022016,122000,"Original3022016LUMP SUM",122000]
[3022016,-110.79,"Original3022016MFG",-110.79]
[3022016,-638.12,"Original3022016NDPDEBS",-638.12]
[3022016,-351.92,"Original3022016NDPDESupply",-351.92]
[3022016,-395.28,"Original3022016NDPDEUPEG",-395.28]
[3022016,15158.5,"Original3022016NNDR",15158.5]
[3022016,3710.42,"Original3022016PEGRANT",3710.42]
[3022016,54120,"Original3022016PPFSMPRI",54120]
[3022016,1900,"Original3022016pppost-lac",1900]
[3022016,705059,"Original3022016Pri AWPU",705059]
[3022016,30417.9,"Original3022016Pri EAL 2",30417.9]
[3022016,58921.83,"Original3022016Pri FSM6",58921.83]
[3022016,"                                      -  ","Original3022016Pri IDACI A",0]
[3022016,"                                      -  ","Original3022016Pri IDACI B",0]
[3022016,"                                      -  ","Original3022016Pri IDACI C",0]
[3022016,"                                      -  ","Original3022016Pri MOB",0]
[3022016,41108,"Original3022016STMTTOPUPPRI",41108]
[3022016,33212.57,"Original3022016UIFSM",33212.57]
[3022017,8680,"Original3022017DFC",8680]
[3022017,"                                      -  ","Original3022017HOURS",0]
[3022017,"                                      -  ","Original3022017IDACI",0]
[3022017,122000,"Original3022017LUMP SUM",122000]
[3022017,"                                      -  ","Original3022017MFG",0]
[3022017,-1243.1300000000001,"Original3022017NDPDEBS",-1243.1300000000001]
[3022017,-685.58,"Original3022017NDPDESupply",-685.58]
[3022017,-1200.3900000000001,"Original3022017NDPDEUPEG",-1200.3900000000001]
[3022017,18389,"Original3022017NNDR",18389]
[3022017,4077.08,"Original3022017PEGRANT",4077.08]
[3022017,166320,"Original3022017PPFSMPRI",166320]
[3022017,3800,"Original3022017pppost-lac",3800]
[3022017,1373534.75,"Original3022017Pri AWPU",1373534.75]
[3022017,31723.19,"Original3022017Pri EAL 2",31723.19]
[3022017,178935.3,"Original3022017Pri FSM6",178935.3]
[3022017,"                                      -  ","Original3022017Pri IDACI A",0]
[3022017,21205.38,"Original3022017Pri IDACI B",21205.38]
[3022017,5331.64,"Original3022017Pri IDACI C",5331.64]
[3022017,"                                      -  ","Original3022017Pri MOB",0]
[3022017,34003.5,"Original3022017STMTTOPUPPRI",34003.5]
[3022017,57466.29,"Original3022017UIFSM",57466.29]
[3022018,8353.75,"Original3022018DFC",8353.75]
[3022018,"                                      -  ","Original3022018HOURS",0]
[3022018,"                                      -  ","Original3022018IDACI",0]
[3022018,122000,"Original3022018LUMP SUM",122000]
[3022018,4526.41,"Original3022018MFG",4526.41]
[3022018,937.44,"Original3022018NNDR",937.44]
[3022018,4212.5,"Original3022018PEGRANT",4212.5]
[3022018,275880,"Original3022018PPFSMPRI",275880]
[3022018,300,"Original3022018ppservice",300]
[3022018,1277088,"Original3022018Pri AWPU",1277088]
[3022018,12753.21,"Original3022018Pri EAL 2",12753.21]
[3022018,270732.78000000003,"Original3022018Pri FSM6",270732.78000000003]
[3022018,"                                      -  ","Original3022018Pri IDACI A",0]
[3022018,16800,"Original3022018Pri IDACI B",16800]
[3022018,22880,"Original3022018Pri IDACI C",22880]
[3022018,"                                      -  ","Original3022018Pri MOB",0]
[3022018,85501.42,"Original3022018STMTTOPUPPRI",85501.42]
[3022018,"                                      -  ","Original3022018UIFSM",0]
[3022019,7782.25,"Original3022019DFC",7782.25]
[3022019,174146.28,"Original3022019HOURS",174146.28]
[3022019,11939.56,"Original3022019IDACI",11939.56]
[3022019,122000,"Original3022019LUMP SUM",122000]
[3022019,22224.97,"Original3022019MFG",22224.97]
[3022019,-800.66,"Original3022019NDPDEBS",-800.66]
[3022019,-441.56,"Original3022019NDPDESupply",-441.56]
[3022019,-755.48,"Original3022019NDPDEUPEG",-755.48]
[3022019,15450,"Original3022019NNDR",15450]
[3022019,3708.33,"Original3022019PEGRANT",3708.33]
[3022019,105600,"Original3022019PPFSMPRI",105600]
[3022019,884649.5,"Original3022019Pri AWPU",884649.5]
[3022019,97418.76,"Original3022019Pri EAL 2",97418.76]
[3022019,112614.71,"Original3022019Pri FSM6",112614.71]
[3022019,4000,"Original3022019Pri IDACI A",4000]
[3022019,8400,"Original3022019Pri IDACI B",8400]
[3022019,9680,"Original3022019Pri IDACI C",9680]
[3022019,"                                      -  ","Original3022019Pri MOB",0]
[3022019,27431.67,"Original3022019STMTTOPUPPRI",27431.67]
[3022019,71232,"Original3022019UIFSM",71232]
[3022020,4675,"Original3022020DFC",4675]
[3022020,"                                      -  ","Original3022020HOURS",0]
[3022020,"                                      -  ","Original3022020IDACI",0]
[3022020,122000,"Original3022020LUMP SUM",122000]
[3022020,"                                      -  ","Original3022020MFG",0]
[3022020,1074.74,"Original3022020NNDR",1074.74]
[3022020,3458.33,"Original3022020PEGRANT",3458.33]
[3022020,3960,"Original3022020PPFSMPRI",3960]
[3022020,457290.63,"Original3022020Pri AWPU",457290.63]
[3022020,3238.89,"Original3022020Pri EAL 2",3238.89]
[3022020,6524.65,"Original3022020Pri FSM6",6524.65]
[3022020,"                                      -  ","Original3022020Pri IDACI A",0]
[3022020,"                                      -  ","Original3022020Pri IDACI B",0]
[3022020,"                                      -  ","Original3022020Pri IDACI C",0]
[3022020,"                                      -  ","Original3022020Pri MOB",0]
[3022020,37364.57,"Original3022020UIFSM",37364.57]
[3022021,7253.5,"Original3022021DFC",7253.5]
[3022021,129204.94,"Original3022021HOURS",129204.94]
[3022021,7448.51,"Original3022021IDACI",7448.51]
[3022021,122000,"Original3022021LUMP SUM",122000]
[3022021,"                                      -  ","Original3022021MFG",0]
[3022021,-722.4,"Original3022021NDPDEBS",-722.4]
[3022021,-398.4,"Original3022021NDPDESupply",-398.4]
[3022021,-812.46,"Original3022021NDPDEUPEG",-812.46]
[3022021,19010.25,"Original3022021NNDR",19010.25]
[3022021,"                                      -  ","Original3022021NURSERYEX",0]
[3022021,"                                      -  ","Original3022021NURSERYTOPUP",0]
[3022021,"                                      -  ","Original3022021othertopup",0]
[3022021,3710.42,"Original3022021PEGRANT",3710.42]
[3022021,124080,"Original3022021PPFSMPRI",124080]
[3022021,1900,"Original3022021pppost-lac",1900]
[3022021,798180,"Original3022021Pri AWPU",798180]
[3022021,100856.8,"Original3022021Pri EAL 2",100856.8]
[3022021,121108.84,"Original3022021Pri FSM6",121108.84]
[3022021,"                                      -  ","Original3022021Pri IDACI A",0]
[3022021,16800,"Original3022021Pri IDACI B",16800]
[3022021,23760,"Original3022021Pri IDACI C",23760]
[3022021,"                                      -  ","Original3022021Pri MOB",0]
[3022021,86108.08,"Original3022021STMTTOPUPPRI",86108.08]
[3022021,85434.86,"Original3022021UIFSM",85434.86]
[3022022,"                                      -  ","Original3022022HOURS",0]
[3022022,"                                      -  ","Original3022022IDACI",0]
[3022022,"                                      -  ","Original3022022PEGRANT",0]
[3022022,"                                      -  ","Original3022022UIFSM",0]
[3022023,11146,"Original3022023DFC",11146]
[3022023,170946.79,"Original3022023HOURS",170946.79]
[3022023,11734.64,"Original3022023IDACI",11734.64]
[3022023,122000,"Original3022023LUMP SUM",122000]
[3022023,"                                      -  ","Original3022023MFG",0]
[3022023,-1809.01,"Original3022023NDPDEBS",-1809.01]
[3022023,-997.66,"Original3022023NDPDESupply",-997.66]
[3022023,-2043.7,"Original3022023NDPDEUPEG",-2043.7]
[3022023,17417.939999999999,"Original3022023NNDR",17417.939999999999]
[3022023,4250.1400000000003,"Original3022023NURSERYEX",4250.1400000000003]
[3022023,3565.83,"Original3022023NURSERYTOPUP",3565.83]
[3022023,"                                      -  ","Original3022023othertopup",0]
[3022023,4406.25,"Original3022023PEGRANT",4406.25]
[3022023,279840,"Original3022023PPFSMPRI",279840]
[3022023,1998775.75,"Original3022023Pri AWPU",1998775.75]
[3022023,123281.75,"Original3022023Pri EAL 2",123281.75]
[3022023,304641.84000000003,"Original3022023Pri FSM6",304641.84000000003]
[3022023,"                                      -  ","Original3022023Pri IDACI A",0]
[3022023,58996.33,"Original3022023Pri IDACI B",58996.33]
[3022023,25605.21,"Original3022023Pri IDACI C",25605.21]
[3022023,18142.41,"Original3022023Pri MOB",18142.41]
[3022023,123385.33,"Original3022023STMTTOPUPPRI",123385.33]
[3022023,"                                      -  ","Original3022023STMTtopupSEC",0]
[3022023,81282.86,"Original3022023UIFSM",81282.86]
[3022024,6963.25,"Original3022024DFC",6963.25]
[3022024,192361.89,"Original3022024HOURS",192361.89]
[3022024,10608.39,"Original3022024IDACI",10608.39]
[3022024,122000,"Original3022024LUMP SUM",122000]
[3022024,"                                      -  ","Original3022024MFG",0]
[3022024,-689.29,"Original3022024NDPDEBS",-689.29]
[3022024,-380.14,"Original3022024NDPDESupply",-380.14]
[3022024,-808.62,"Original3022024NDPDEUPEG",-808.62]
[3022024,48732,"Original3022024NNDR",48732]
[3022024,10697.5,"Original3022024NURSERYTOPUP",10697.5]
[3022024,3766.67,"Original3022024PEGRANT",3766.67]
[3022024,113520,"Original3022024PPFSMPRI",113520]
[3022024,3800,"Original3022024pppost-lac",3800]
[3022024,761596.75,"Original3022024Pri AWPU",761596.75]
[3022024,31714.77,"Original3022024Pri EAL 2",31714.77]
[3022024,120536.06,"Original3022024Pri FSM6",120536.06]
[3022024,"                                      -  ","Original3022024Pri IDACI A",0]
[3022024,18982.89,"Original3022024Pri IDACI B",18982.89]
[3022024,1767.72,"Original3022024Pri IDACI C",1767.72]
[3022024,1733.89,"Original3022024Pri MOB",1733.89]
[3022024,52476.42,"Original3022024STMTTOPUPPRI",52476.42]
[3022024,19446.86,"Original3022024UIFSM",19446.86]
[3022025,7543.75,"Original3022025DFC",7543.75]
[3022025,"                                      -  ","Original3022025HOURS",0]
[3022025,"                                      -  ","Original3022025IDACI",0]
[3022025,122000,"Original3022025LUMP SUM",122000]
[3022025,"                                      -  ","Original3022025MFG",0]
[3022025,-942.13,"Original3022025NDPDEBS",-942.13]
[3022025,-519.58000000000004,"Original3022025NDPDESupply",-519.58000000000004]
[3022025,-237.23,"Original3022025NDPDEUPEG",-237.23]
[3022025,20749.75,"Original3022025NNDR",20749.75]
[3022025,5214,"Original3022025NOTIONALSEN",5214]
[3022025,"                                      -  ","Original3022025othertopup",0]
[3022025,3897.92,"Original3022025PEGRANT",3897.92]
[3022025,33000,"Original3022025PPFSMPRI",33000]
[3022025,17100,"Original3022025pppost-lac",17100]
[3022025,1040959.75,"Original3022025Pri AWPU",1040959.75]
[3022025,9903.8799999999992,"Original3022025Pri EAL 2",9903.8799999999992]
[3022025,35363.040000000001,"Original3022025Pri FSM6",35363.040000000001]
[3022025,"                                      -  ","Original3022025Pri IDACI A",0]
[3022025,"                                      -  ","Original3022025Pri IDACI B",0]
[3022025,"                                      -  ","Original3022025Pri IDACI C",0]
[3022025,"                                      -  ","Original3022025Pri MOB",0]
[3022025,77670,"Original3022025STMTTOPUPPRI",77670]
[3022025,49601.14,"Original3022025UIFSM",49601.14]
[3022026,11301.25,"Original3022026DFC",11301.25]
[3022026,149963.97,"Original3022026HOURS",149963.97]
[3022026,6294.57,"Original3022026IDACI",6294.57]
[3022026,122000,"Original3022026LUMP SUM",122000]
[3022026,"                                      -  ","Original3022026MFG",0]
[3022026,-1857.17,"Original3022026NDPDEBS",-1857.17]
[3022026,-1024.22,"Original3022026NDPDESupply",-1024.22]
[3022026,-1157.43,"Original3022026NDPDEUPEG",-1157.43]
[3022026,42470,"Original3022026NNDR",42470]
[3022026,"                                      -  ","Original3022026NURSERYTOPUP",0]
[3022026,"                                      -  ","Original3022026othertopup",0]
[3022026,4431.25,"Original3022026PEGRANT",4431.25]
[3022026,159720,"Original3022026PPFSMPRI",159720]
[3022026,1900,"Original3022026pppost-lac",1900]
[3022026,2051987.75,"Original3022026Pri AWPU",2051987.75]
[3022026,92361.600000000006,"Original3022026Pri EAL 2",92361.600000000006]
[3022026,172530.39,"Original3022026Pri FSM6",172530.39]
[3022026,"                                      -  ","Original3022026Pri IDACI A",0]
[3022026,19023.330000000002,"Original3022026Pri IDACI B",19023.330000000002]
[3022026,9743.16,"Original3022026Pri IDACI C",9743.16]
[3022026,4778.7700000000004,"Original3022026Pri MOB",4778.7700000000004]
[3022026,98759.67,"Original3022026STMTTOPUPPRI",98759.67]
[3022026,85872,"Original3022026UIFSM",85872]
[3022027,7982.5,"Original3022027DFC",7982.5]
[3022027,"                                      -  ","Original3022027HOURS",0]
[3022027,"                                      -  ","Original3022027IDACI",0]
[3022027,122000,"Original3022027LUMP SUM",122000]
[3022027,-6286.22,"Original3022027MFG",-6286.22]
[3022027,-1065.54,"Original3022027NDPDEBS",-1065.54]
[3022027,-587.64,"Original3022027NDPDESupply",-587.64]
[3022027,-866.36,"Original3022027NDPDEUPEG",-866.36]
[3022027,17947,"Original3022027NNDR",17947]
[3022027,4081.25,"Original3022027PEGRANT",4081.25]
[3022027,121440,"Original3022027PPFSMPRI",121440]
[3022027,1900,"Original3022027pppost-lac",1900]
[3022027,1177315.5,"Original3022027Pri AWPU",1177315.5]
[3022027,13250,"Original3022027Pri EAL 2",13250]
[3022027,129143.46,"Original3022027Pri FSM6",129143.46]
[3022027,"                                      -  ","Original3022027Pri IDACI A",0]
[3022027,16847.59,"Original3022027Pri IDACI B",16847.59]
[3022027,7059.94,"Original3022027Pri IDACI C",7059.94]
[3022027,1099.54,"Original3022027Pri MOB",1099.54]
[3022027,115915.92,"Original3022027STMTTOPUPPRI",115915.92]
[3022027,"                                      -  ","Original3022027UIFSM",0]
[3022028,6925,"Original3022028DFC",6925]
[3022028,"                                      -  ","Original3022028HOURS",0]
[3022028,"                                      -  ","Original3022028IDACI",0]
[3022028,122000,"Original3022028LUMP SUM",122000]
[3022028,-28314.14,"Original3022028MFG",-28314.14]
[3022028,-812.7,"Original3022028NDPDEBS",-812.7]
[3022028,-448.2,"Original3022028NDPDESupply",-448.2]
[3022028,-306.74,"Original3022028NDPDEUPEG",-306.74]
[3022028,17947,"Original3022028NNDR",17947]
[3022028,3708.33,"Original3022028PEGRANT",3708.33]
[3022028,42240,"Original3022028PPFSMPRI",42240]
[3022028,3800,"Original3022028pppost-lac",3800]
[3022028,897952.5,"Original3022028Pri AWPU",897952.5]
[3022028,94605,"Original3022028Pri EAL 2",94605]
[3022028,45723.27,"Original3022028Pri FSM6",45723.27]
[3022028,"                                      -  ","Original3022028Pri IDACI A",0]
[3022028,2107.81,"Original3022028Pri IDACI B",2107.81]
[3022028,4416.3599999999997,"Original3022028Pri IDACI C",4416.3599999999997]
[3022028,"                                      -  ","Original3022028Pri MOB",0]
[3022028,30916.83,"Original3022028STMTTOPUPPRI",30916.83]
[3022028,90459.43,"Original3022028UIFSM",90459.43]
[3022029,8970.25,"Original3022029DFC",8970.25]
[3022029,147538.88,"Original3022029HOURS",147538.88]
[3022029,13990.91,"Original3022029IDACI",13990.91]
[3022029,122000,"Original3022029LUMP SUM",122000]
[3022029,"                                      -  ","Original3022029MFG",0]
[3022029,-1258.18,"Original3022029NDPDEBS",-1258.18]
[3022029,-693.88,"Original3022029NDPDESupply",-693.88]
[3022029,-2104.9899999999998,"Original3022029NDPDEUPEG",-2104.9899999999998]
[3022029,23561.25,"Original3022029NNDR",23561.25]
[3022029,2139.5,"Original3022029NURSERYTOPUP",2139.5]
[3022029,4087.5,"Original3022029PEGRANT",4087.5]
[3022029,291720,"Original3022029PPFSMPRI",291720]
[3022029,5700,"Original3022029pppost-lac",5700]
[3022029,300,"Original3022029ppservice",300]
[3022029,1390163.5,"Original3022029Pri AWPU",1390163.5]
[3022029,51981.45,"Original3022029Pri EAL 2",51981.45]
[3022029,313778.32,"Original3022029Pri FSM6",313778.32]
[3022029,12115.94,"Original3022029Pri IDACI A",12115.94]
[3022029,63608.7,"Original3022029Pri IDACI B",63608.7]
[3022029,112839.81,"Original3022029Pri IDACI C",112839.81]
[3022029,"                                      -  ","Original3022029Pri MOB",0]
[3022029,39276.33,"Original3022029STMTTOPUPPRI",39276.33]
[3022029,34524,"Original3022029UIFSM",34524]
[3022030,5260,"Original3022030DFC",5260]
[3022030,"                                      -  ","Original3022030HOURS",0]
[3022030,"                                      -  ","Original3022030IDACI",0]
[3022030,122000,"Original3022030LUMP SUM",122000]
[3022030,18152.41,"Original3022030MFG",18152.41]
[3022030,327.35000000000002,"Original3022030NNDR",327.35000000000002]
[3022030,3487.5,"Original3022030PEGRANT",3487.5]
[3022030,15840,"Original3022030PPFSMPRI",15840]
[3022030,289340.25,"Original3022030Pri AWPU",289340.25]
[3022030,14601.5,"Original3022030Pri EAL 2",14601.5]
[3022030,14429.09,"Original3022030Pri FSM6",14429.09]
[3022030,"                                      -  ","Original3022030Pri IDACI A",0]
[3022030,8400,"Original3022030Pri IDACI B",8400]
[3022030,"                                      -  ","Original3022030Pri IDACI C",0]
[3022030,"                                      -  ","Original3022030Pri MOB",0]
[3022030,11157.5,"Original3022030STMTTOPUPPRI",11157.5]
[3022030,36708,"Original3022030UIFSM",36708]
[3022031,6614.05,"Original3022031DFC",6614.05]
[3022031,91761.59,"Original3022031HOURS",91761.59]
[3022031,6862.25,"Original3022031IDACI",6862.25]
[3022031,122000,"Original3022031LUMP SUM",122000]
[3022031,29294.1,"Original3022031MFG",29294.1]
[3022031,-580.92999999999995,"Original3022031NDPDEBS",-580.92999999999995]
[3022031,-320.38,"Original3022031NDPDESupply",-320.38]
[3022031,-912.36,"Original3022031NDPDEUPEG",-912.36]
[3022031,2906.77,"Original3022031NNDR",2906.77]
[3022031,3687.5,"Original3022031PEGRANT",3687.5]
[3022031,130680,"Original3022031PPFSMPRI",130680]
[3022031,641869.75,"Original3022031Pri AWPU",641869.75]
[3022031,17464.150000000001,"Original3022031Pri EAL 2",17464.150000000001]
[3022031,135999.79999999999,"Original3022031Pri FSM6",135999.79999999999]
[3022031,"                                      -  ","Original3022031Pri IDACI A",0]
[3022031,14700,"Original3022031Pri IDACI B",14700]
[3022031,47520,"Original3022031Pri IDACI C",47520]
[3022031,1564.73,"Original3022031Pri MOB",1564.73]
[3022031,30179.919999999998,"Original3022031STMTTOPUPPRI",30179.919999999998]
[3022031,22944,"Original3022031UIFSM",22944]
[3022032,48000,"Original3022032BULGEPRI",48000]
[3022032,9818.5,"Original3022032DFC",9818.5]
[3022032,198816.04,"Original3022032HOURS",198816.04]
[3022032,11763.31,"Original3022032IDACI",11763.31]
[3022032,122000,"Original3022032LUMP SUM",122000]
[3022032,"                                      -  ","Original3022032MFG",0]
[3022032,-1374.07,"Original3022032NDPDEBS",-1374.07]
[3022032,-757.79,"Original3022032NDPDESupply",-757.79]
[3022032,-1175.51,"Original3022032NDPDEUPEG",-1175.51]
[3022032,22402.5,"Original3022032NNDR",22402.5]
[3022032,"                                      -  ","Original3022032NURSERYTOPUP",0]
[3022032,4191.67,"Original3022032PEGRANT",4191.67]
[3022032,166320,"Original3022032PPFSMPRI",166320]
[3022032,3800,"Original3022032pppost-lac",3800]
[3022032,300,"Original3022032ppservice",300]
[3022032,1518204.88,"Original3022032Pri AWPU",1518204.88]
[3022032,38758.18,"Original3022032Pri EAL 2",38758.18]
[3022032,175226.33,"Original3022032Pri FSM6",175226.33]
[3022032,"                                      -  ","Original3022032Pri IDACI A",0]
[3022032,30990.84,"Original3022032Pri IDACI B",30990.84]
[3022032,14718.19,"Original3022032Pri IDACI C",14718.19]
[3022032,"                                      -  ","Original3022032Pri MOB",0]
[3022032,96978.83,"Original3022032STMTTOPUPPRI",96978.83]
[3022032,52659.43,"Original3022032UIFSM",52659.43]
[3022036,134034,"Original3022036ARPNURBASE",134034]
[3022036,140000,"Original3022036ARPRY11BASE",140000]
[3022036,261954.58,"Original3022036ARPTOPUP",261954.58]
[3022036,7152.25,"Original3022036DFC",7152.25]
[3022036,102228.63,"Original3022036HOURS",102228.63]
[3022036,7760.83,"Original3022036IDACI",7760.83]
[3022036,122000,"Original3022036LUMP SUM",122000]
[3022036,129997.23,"Original3022036MFG",129997.23]
[3022036,-761.53,"Original3022036NDPDEBS",-761.53]
[3022036,-419.98,"Original3022036NDPDESupply",-419.98]
[3022036,-1257.8499999999999,"Original3022036NDPDEUPEG",-1257.8499999999999]
[3022036,13791.75,"Original3022036NNDR",13791.75]
[3022036,"                                      -  ","Original3022036NURSERYTOPUP",0]
[3022036,3825,"Original3022036PEGRANT",3825]
[3022036,183480,"Original3022036PPFSMPRI",183480]
[3022036,841414.75,"Original3022036Pri AWPU",841414.75]
[3022036,26704.36,"Original3022036Pri EAL 2",26704.36]
[3022036,187499.38,"Original3022036Pri FSM6",187499.38]
[3022036,"                                      -  ","Original3022036Pri IDACI A",0]
[3022036,11894.78,"Original3022036Pri IDACI B",11894.78]
[3022036,3322.99,"Original3022036Pri IDACI C",3322.99]
[3022036,1981.36,"Original3022036Pri MOB",1981.36]
[3022036,57011.83,"Original3022036STMTTOPUPPRI",57011.83]
[3022036,30809.14,"Original3022036UIFSM",30809.14]
[3022037,7384,"Original3022037DFC",7384]
[3022037,132111.96,"Original3022037HOURS",132111.96]
[3022037,5162.53,"Original3022037IDACI",5162.53]
[3022037,122000,"Original3022037LUMP SUM",122000]
[3022037,44195.58,"Original3022037MFG",44195.58]
[3022037,-912.03,"Original3022037NDPDEBS",-912.03]
[3022037,-502.98,"Original3022037NDPDESupply",-502.98]
[3022037,-682.56,"Original3022037NDPDEUPEG",-682.56]
[3022037,17688,"Original3022037NNDR",17688]
[3022037,3835.42,"Original3022037PEGRANT",3835.42]
[3022037,92400,"Original3022037PPFSMPRI",92400]
[3022037,1007702.25,"Original3022037Pri AWPU",1007702.25]
[3022037,45628.89,"Original3022037Pri EAL 2",45628.89]
[3022037,101744.34,"Original3022037Pri FSM6",101744.34]
[3022037,"                                      -  ","Original3022037Pri IDACI A",0]
[3022037,23176.49,"Original3022037Pri IDACI B",23176.49]
[3022037,8829.14,"Original3022037Pri IDACI C",8829.14]
[3022037,"                                      -  ","Original3022037Pri MOB",0]
[3022037,76271.67,"Original3022037STMTTOPUPPRI",76271.67]
[3022037,53533.71,"Original3022037UIFSM",53533.71]
[3022038,8758.75,"Original3022038DFC",8758.75]
[3022038,131376.35,"Original3022038HOURS",131376.35]
[3022038,7401.64,"Original3022038IDACI",7401.64]
[3022038,122000,"Original3022038LUMP SUM",122000]
[3022038,-30845.69,"Original3022038MFG",-30845.69]
[3022038,11684.2,"Original3022038NNDR",11684.2]
[3022038,2860.28,"Original3022038NURSERYEX",2860.28]
[3022038,4047.92,"Original3022038PEGRANT",4047.92]
[3022038,150480,"Original3022038PPFSMPRI",150480]
[3022038,1356906,"Original3022038Pri AWPU",1356906]
[3022038,86246.01,"Original3022038Pri EAL 2",86246.01]
[3022038,164913.13,"Original3022038Pri FSM6",164913.13]
[3022038,4000,"Original3022038Pri IDACI A",4000]
[3022038,63000,"Original3022038Pri IDACI B",63000]
[3022038,19360,"Original3022038Pri IDACI C",19360]
[3022038,15308.98,"Original3022038Pri MOB",15308.98]
[3022038,67401.67,"Original3022038STMTTOPUPPRI",67401.67]
[3022038,54408,"Original3022038UIFSM",54408]
[3022041,"                                      -  ","Original3022041HOURS",0]
[3022041,"                                      -  ","Original3022041IDACI",0]
[3022041,122000,"Original3022041LUMP SUM",122000]
[3022041,"                                      -  ","Original3022041MFG",0]
[3022041,-626.08000000000004,"Original3022041NDPDEBS",-626.08000000000004]
[3022041,-345.28,"Original3022041NDPDESupply",-345.28]
[3022041,-48.45,"Original3022041NDPDEUPEG",-48.45]
[3022041,2028.28,"Original3022041NNDR",2028.28]
[3022041,3697.92,"Original3022041PEGRANT",3697.92]
[3022041,6600,"Original3022041PPFSMPRI",6600]
[3022041,691756,"Original3022041Pri AWPU",691756]
[3022041,1857.98,"Original3022041Pri EAL 2",1857.98]
[3022041,7221.96,"Original3022041Pri FSM6",7221.96]
[3022041,"                                      -  ","Original3022041Pri IDACI A",0]
[3022041,"                                      -  ","Original3022041Pri IDACI B",0]
[3022041,1768.5,"Original3022041Pri IDACI C",1768.5]
[3022041,"                                      -  ","Original3022041Pri MOB",0]
[3022041,38676,"Original3022041UIFSM",38676]
[3022042,7071.25,"Original3022042DFC",7071.25]
[3022042,"                                      -  ","Original3022042HOURS",0]
[3022042,"                                      -  ","Original3022042IDACI",0]
[3022042,122000,"Original3022042LUMP SUM",122000]
[3022042,-4011.88,"Original3022042MFG",-4011.88]
[3022042,-999.32,"Original3022042NDPDEBS",-999.32]
[3022042,-551.12,"Original3022042NDPDESupply",-551.12]
[3022042,-512.74,"Original3022042NDPDEUPEG",-512.74]
[3022042,16351.25,"Original3022042NNDR",16351.25]
[3022042,7267,"Original3022042NOTIONALSEN",7267]
[3022042,3839.58,"Original3022042PEGRANT",3839.58]
[3022042,64680,"Original3022042PPFSMPRI",64680]
[3022042,3800,"Original3022042pppost-lac",3800]
[3022042,1104149,"Original3022042Pri AWPU",1104149]
[3022042,19551.11,"Original3022042Pri EAL 2",19551.11]
[3022042,76430.61,"Original3022042Pri FSM6",76430.61]
[3022042,"                                      -  ","Original3022042Pri IDACI A",0]
[3022042,10628.05,"Original3022042Pri IDACI B",10628.05]
[3022042,890.73,"Original3022042Pri IDACI C",890.73]
[3022042,"                                      -  ","Original3022042Pri MOB",0]
[3022042,107057.17,"Original3022042STMTTOPUPPRI",107057.17]
[3022042,51785.14,"Original3022042UIFSM",51785.14]
[3022043,8331.25,"Original3022043DFC",8331.25]
[3022043,48000,"Original3022043EXPANDpri",48000]
[3022043,"                                      -  ","Original3022043HOURS",0]
[3022043,"                                      -  ","Original3022043IDACI",0]
[3022043,122000,"Original3022043LUMP SUM",122000]
[3022043,10684.85,"Original3022043MFG",10684.85]
[3022043,-1243.1300000000001,"Original3022043NDPDEBS",-1243.1300000000001]
[3022043,-685.58,"Original3022043NDPDESupply",-685.58]
[3022043,-830.85,"Original3022043NDPDEUPEG",-830.85]
[3022043,13571.96,"Original3022043NNDR",13571.96]
[3022043,"                                      -  ","Original3022043othertopup",0]
[3022043,4193.75,"Original3022043PEGRANT",4193.75]
[3022043,113520,"Original3022043PPFSMPRI",113520]
[3022043,1373534.75,"Original3022043Pri AWPU",1373534.75]
[3022043,13250,"Original3022043Pri EAL 2",13250]
[3022043,123849.72,"Original3022043Pri FSM6",123849.72]
[3022043,"                                      -  ","Original3022043Pri IDACI A",0]
[3022043,"                                      -  ","Original3022043Pri IDACI B",0]
[3022043,4443.03,"Original3022043Pri IDACI C",4443.03]
[3022043,"                                      -  ","Original3022043Pri MOB",0]
[3022043,177989.58,"Original3022043STMTTOPUPPRI",177989.58]
[3022043,"                                      -  ","Original3022043UIFSM",0]
[3022044,8061.25,"Original3022044DFC",8061.25]
[3022044,"                                      -  ","Original3022044HOURS",0]
[3022044,"                                      -  ","Original3022044IDACI",0]
[3022044,122000,"Original3022044LUMP SUM",122000]
[3022044,-5150.6499999999996,"Original3022044MFG",-5150.6499999999996]
[3022044,-1068.55,"Original3022044NDPDEBS",-1068.55]
[3022044,-589.29999999999995,"Original3022044NDPDESupply",-589.29999999999995]
[3022044,-737.82,"Original3022044NDPDEUPEG",-737.82]
[3022044,13571.96,"Original3022044NNDR",13571.96]
[3022044,"                                      -  ","Original3022044othertopup",0]
[3022044,3839.58,"Original3022044PEGRANT",3839.58]
[3022044,101640,"Original3022044PPFSMPRI",101640]
[3022044,5700,"Original3022044pppost-lac",5700]
[3022044,1180641.25,"Original3022044Pri AWPU",1180641.25]
[3022044,108886.81,"Original3022044Pri EAL 2",108886.81]
[3022044,109982.76,"Original3022044Pri FSM6",109982.76]
[3022044,"                                      -  ","Original3022044Pri IDACI A",0]
[3022044,"                                      -  ","Original3022044Pri IDACI B",0]
[3022044,5294.92,"Original3022044Pri IDACI C",5294.92]
[3022044,"                                      -  ","Original3022044Pri MOB",0]
[3022044,99405.67,"Original3022044STMTTOPUPPRI",99405.67]
[3022044,123889.71,"Original3022044UIFSM",123889.71]
[3022045,7021.75,"Original3022045DFC",7021.75]
[3022045,119659.65,"Original3022045HOURS",119659.65]
[3022045,5746.44,"Original3022045IDACI",5746.44]
[3022045,122000,"Original3022045LUMP SUM",122000]
[3022045,106446.78,"Original3022045MFG",106446.78]
[3022045,-734.44,"Original3022045NDPDEBS",-734.44]
[3022045,-405.04,"Original3022045NDPDESupply",-405.04]
[3022045,-653.24,"Original3022045NDPDEUPEG",-653.24]
[3022045,19404,"Original3022045NNDR",19404]
[3022045,2333.21,"Original3022045NURSERYEX",2333.21]
[3022045,"                                      -  ","Original3022045NURSERYTOPUP",0]
[3022045,3766.67,"Original3022045PEGRANT",3766.67]
[3022045,88440,"Original3022045PPFSMPRI",88440]
[3022045,1900,"Original3022045pppost-lac",1900]
[3022045,300,"Original3022045ppservice",300]
[3022045,811483,"Original3022045Pri AWPU",811483]
[3022045,35653.64,"Original3022045Pri EAL 2",35653.64]
[3022045,97373.89,"Original3022045Pri FSM6",97373.89]
[3022045,"                                      -  ","Original3022045Pri IDACI A",0]
[3022045,"                                      -  ","Original3022045Pri IDACI B",0]
[3022045,880,"Original3022045Pri IDACI C",880]
[3022045,253.74,"Original3022045Pri MOB",253.74]
[3022045,17568.580000000002,"Original3022045STMTTOPUPPRI",17568.580000000002]
[3022045,29717.14,"Original3022045UIFSM",29717.14]
[3022047,9141.7000000000007,"Original3022047DFC",9141.7000000000007]
[3022047,188736.76,"Original3022047HOURS",188736.76]
[3022047,15011.69,"Original3022047IDACI",15011.69]
[3022047,122000,"Original3022047LUMP SUM",122000]
[3022047,-60026.82,"Original3022047MFG",-60026.82]
[3022047,4796.05,"Original3022047NNDR",4796.05]
[3022047,3162.43,"Original3022047NURSERYEX",3162.43]
[3022047,"                                      -  ","Original3022047NURSERYTOPUP",0]
[3022047,4089.58,"Original3022047PEGRANT",4089.58]
[3022047,203280,"Original3022047PPFSMPRI",203280]
[3022047,1416769.5,"Original3022047Pri AWPU",1416769.5]
[3022047,77321.919999999998,"Original3022047Pri EAL 2",77321.919999999998]
[3022047,221306.23,"Original3022047Pri FSM6",221306.23]
[3022047,8000,"Original3022047Pri IDACI A",8000]
[3022047,174300,"Original3022047Pri IDACI B",174300]
[3022047,26400,"Original3022047Pri IDACI C",26400]
[3022047,4821.0600000000004,"Original3022047Pri MOB",4821.0600000000004]
[3022047,72195.08,"Original3022047STMTTOPUPPRI",72195.08]
[3022047,58558.29,"Original3022047UIFSM",58558.29]
[3022048,4607.5,"Original3022048DFC",4607.5]
[3022048,84081.93,"Original3022048HOURS",84081.93]
[3022048,5697.33,"Original3022048IDACI",5697.33]
[3022048,122000,"Original3022048LUMP SUM",122000]
[3022048,"                                      -  ","Original3022048MFG",0]
[3022048,"                                      -  ","Original3022048NNDR",0]
[3022048,1517.43,"Original3022048NURSERYEX",1517.43]
[3022048,"                                      -  ","Original3022048othertopup",0]
[3022048,3458.33,"Original3022048PEGRANT",3458.33]
[3022048,25080,"Original3022048PPFSMPRI",25080]
[3022048,665150,"Original3022048Pri AWPU",665150]
[3022048,67638.100000000006,"Original3022048Pri EAL 2",67638.100000000006]
[3022048,55199.27,"Original3022048Pri FSM6",55199.27]
[3022048,"                                      -  ","Original3022048Pri IDACI A",0]
[3022048,5090.91,"Original3022048Pri IDACI B",5090.91]
[3022048,3200,"Original3022048Pri IDACI C",3200]
[3022048,"                                      -  ","Original3022048Pri MOB",0]
[3022048,12240.67,"Original3022048STMTTOPUPPRI",12240.67]
[3022048,29280,"Original3022048UIFSM",29280]
[3022049,"                                      -  ","Original3022049HOURS",0]
[3022049,"                                      -  ","Original3022049IDACI",0]
[3022049,122000,"Original3022049LUMP SUM",122000]
[3022049,"                                      -  ","Original3022049MFG",0]
[3022049,"                                      -  ","Original3022049NNDR",0]
[3022049,"                                      -  ","Original3022049PEGRANT",0]
[3022049,34320,"Original3022049PPFSMPRI",34320]
[3022049,1900,"Original3022049pppost-lac",1900]
[3022049,482233.75,"Original3022049Pri AWPU",482233.75]
[3022049,54706.78,"Original3022049Pri EAL 2",54706.78]
[3022049,104172.66,"Original3022049Pri FSM6",104172.66]
[3022049,"                                      -  ","Original3022049Pri IDACI A",0]
[3022049,8380.73,"Original3022049Pri IDACI B",8380.73]
[3022049,29266.06,"Original3022049Pri IDACI C",29266.06]
[3022049,"                                      -  ","Original3022049Pri MOB",0]
[3022049,6410.83,"Original3022049STMTTOPUPPRI",6410.83]
[3022049,"                                      -  ","Original3022049UIFSM",0]
[3022050,"                                      -  ","Original3022050HOURS",0]
[3022050,"                                      -  ","Original3022050IDACI",0]
[3022050,122000,"Original3022050LUMP SUM",122000]
[3022050,"                                      -  ","Original3022050MFG",0]
[3022050,"                                      -  ","Original3022050NNDR",0]
[3022050,"                                      -  ","Original3022050PEGRANT",0]
[3022050,315946.25,"Original3022050Pri AWPU",315946.25]
[3022050,"                                      -  ","Original3022050Pri EAL 2",0]
[3022050,"                                      -  ","Original3022050Pri FSM6",0]
[3022050,"                                      -  ","Original3022050Pri IDACI A",0]
[3022050,"                                      -  ","Original3022050Pri IDACI B",0]
[3022050,"                                      -  ","Original3022050Pri IDACI C",0]
[3022050,"                                      -  ","Original3022050Pri MOB",0]
[3022050,"                                      -  ","Original3022050UIFSM",0]
[3022052,110000,"Original3022052ARPRY11BASE",110000]
[3022052,114945.67,"Original3022052ARPTOPUP",114945.67]
[3022052,9424.75,"Original3022052DFC",9424.75]
[3022052,106987.98,"Original3022052HOURS",106987.98]
[3022052,6344.86,"Original3022052IDACI",6344.86]
[3022052,122000,"Original3022052LUMP SUM",122000]
[3022052,"                                      -  ","Original3022052MFG",0]
[3022052,-1429.75,"Original3022052NDPDEBS",-1429.75]
[3022052,-788.5,"Original3022052NDPDESupply",-788.5]
[3022052,-1934.43,"Original3022052NDPDEUPEG",-1934.43]
[3022052,25872,"Original3022052NNDR",25872]
[3022052,12235.67,"Original3022052NURARPTOPUP",12235.67]
[3022052,"                                      -  ","Original3022052NURSERYTOPUP",0]
[3022052,4150,"Original3022052PEGRANT",4150]
[3022052,264000,"Original3022052PPFSMPRI",264000]
[3022052,300,"Original3022052ppservice",300]
[3022052,1579731.25,"Original3022052Pri AWPU",1579731.25]
[3022052,85891.18,"Original3022052Pri EAL 2",85891.18]
[3022052,288354.37,"Original3022052Pri FSM6",288354.37]
[3022052,7835.05,"Original3022052Pri IDACI A",7835.05]
[3022052,47304.12,"Original3022052Pri IDACI B",47304.12]
[3022052,14651.55,"Original3022052Pri IDACI C",14651.55]
[3022052,24965.02,"Original3022052Pri MOB",24965.02]
[3022052,122988.92,"Original3022052STMTTOPUPPRI",122988.92]
[3022052,64021.71,"Original3022052UIFSM",64021.71]
[3022054,6700,"Original3022054DFC",6700]
[3022054,"                                      -  ","Original3022054HOURS",0]
[3022054,"                                      -  ","Original3022054IDACI",0]
[3022054,122000,"Original3022054LUMP SUM",122000]
[3022054,"                                      -  ","Original3022054MFG",0]
[3022054,-722.4,"Original3022054NDPDEBS",-722.4]
[3022054,-398.4,"Original3022054NDPDESupply",-398.4]
[3022054,-201.39,"Original3022054NDPDEUPEG",-201.39]
[3022054,12797.75,"Original3022054NNDR",12797.75]
[3022054,3768.75,"Original3022054PEGRANT",3768.75]
[3022054,27720,"Original3022054PPFSMPRI",27720]
[3022054,798180,"Original3022054Pri AWPU",798180]
[3022054,20692.82,"Original3022054Pri EAL 2",20692.82]
[3022054,30019.84,"Original3022054Pri FSM6",30019.84]
[3022054,"                                      -  ","Original3022054Pri IDACI A",0]
[3022054,8400,"Original3022054Pri IDACI B",8400]
[3022054,1760,"Original3022054Pri IDACI C",1760]
[3022054,"                                      -  ","Original3022054Pri MOB",0]
[3022054,38676,"Original3022054STMTTOPUPPRI",38676]
[3022054,32338.29,"Original3022054UIFSM",32338.29]
[3022055,6592,"Original3022055DFC",6592]
[3022055,48000,"Original3022055EXPANDPRI",48000]
[3022055,69857.039999999994,"Original3022055HOURS",69857.039999999994]
[3022055,3942.03,"Original3022055IDACI",3942.03]
[3022055,122000,"Original3022055LUMP SUM",122000]
[3022055,13921.08,"Original3022055MFG",13921.08]
[3022055,-710.36,"Original3022055NDPDEBS",-710.36]
[3022055,-391.76,"Original3022055NDPDESupply",-391.76]
[3022055,-730.54,"Original3022055NDPDEUPEG",-730.54]
[3022055,16884,"Original3022055NNDR",16884]
[3022055,3727.08,"Original3022055PEGRANT",3727.08]
[3022055,93060,"Original3022055PPFSMPRI",93060]
[3022055,784877,"Original3022055Pri AWPU",784877]
[3022055,42826.3,"Original3022055Pri EAL 2",42826.3]
[3022055,108897.43,"Original3022055Pri FSM6",108897.43]
[3022055,"                                      -  ","Original3022055Pri IDACI A",0]
[3022055,66509.09,"Original3022055Pri IDACI B",66509.09]
[3022055,9889.52,"Original3022055Pri IDACI C",9889.52]
[3022055,9472.9599999999991,"Original3022055Pri MOB",9472.9599999999991]
[3022055,46680.75,"Original3022055STMTTOPUPPRI",46680.75]
[3022055,28188,"Original3022055UIFSM",28188]
[3022056,"                                      -  ","Original3022056HOURS",0]
[3022056,"                                      -  ","Original3022056IDACI",0]
[3022056,"                                      -  ","Original3022056PEGRANT",0]
[3022056,"                                      -  ","Original3022056UIFSM",0]
[3022057,48000,"Original3022057BULGEPRI",48000]
[3022057,9519.25,"Original3022057DFC",9519.25]
[3022057,144320.10999999999,"Original3022057HOURS",144320.10999999999]
[3022057,11578.3,"Original3022057IDACI",11578.3]
[3022057,122000,"Original3022057LUMP SUM",122000]
[3022057,-52582.74,"Original3022057MFG",-52582.74]
[3022057,-1605.84,"Original3022057NDPDEBS",-1605.84]
[3022057,-885.61,"Original3022057NDPDESupply",-885.61]
[3022057,-2489.1999999999998,"Original3022057NDPDEUPEG",-2489.1999999999998]
[3022057,49115,"Original3022057NNDR",49115]
[3022057,2135.15,"Original3022057NURSERYEX",2135.15]
[3022057,3565.83,"Original3022057NURSERYTOPUP",3565.83]
[3022057,4187.5,"Original3022057PEGRANT",4187.5]
[3022057,307560,"Original3022057PPFSMPRI",307560]
[3022057,3800,"Original3022057pppost-lac",3800]
[3022057,1774287.63,"Original3022057Pri AWPU",1774287.63]
[3022057,55806.91,"Original3022057Pri EAL 2",55806.91]
[3022057,371050.47,"Original3022057Pri FSM6",371050.47]
[3022057,"                                      -  ","Original3022057Pri IDACI A",0]
[3022057,208006.16,"Original3022057Pri IDACI B",208006.16]
[3022057,4315.07,"Original3022057Pri IDACI C",4315.07]
[3022057,2825.33,"Original3022057Pri MOB",2825.33]
[3022057,131643.75,"Original3022057STMTTOPUPPRI",131643.75]
[3022057,46978.29,"Original3022057UIFSM",46978.29]
[3022060,9103,"Original3022060DFC",9103]
[3022060,156750.71,"Original3022060HOURS",156750.71]
[3022060,12178.21,"Original3022060IDACI",12178.21]
[3022060,122000,"Original3022060LUMP SUM",122000]
[3022060,276718.15000000002,"Original3022060MFG",276718.15000000002]
[3022060,-1252.1600000000001,"Original3022060NDPDEBS",-1252.1600000000001]
[3022060,-690.56,"Original3022060NDPDESupply",-690.56]
[3022060,-1639.26,"Original3022060NDPDEUPEG",-1639.26]
[3022060,20328,"Original3022060NNDR",20328]
[3022060,4068.75,"Original3022060PEGRANT",4068.75]
[3022060,224400,"Original3022060PPFSMPRI",224400]
[3022060,"                                      -  ","Original3022060pppost-lac",0]
[3022060,1383512,"Original3022060Pri AWPU",1383512]
[3022060,26631.01,"Original3022060Pri EAL 2",26631.01]
[3022060,244354.77,"Original3022060Pri FSM6",244354.77]
[3022060,"                                      -  ","Original3022060Pri IDACI A",0]
[3022060,52753.62,"Original3022060Pri IDACI B",52753.62]
[3022060,4421.26,"Original3022060Pri IDACI C",4421.26]
[3022060,2283.66,"Original3022060Pri MOB",2283.66]
[3022060,25452.17,"Original3022060STMTTOPUPPRI",25452.17]
[3022060,48726.86,"Original3022060UIFSM",48726.86]
[3022067,6452.5,"Original3022067DFC",6452.5]
[3022067,"                                      -  ","Original3022067HOURS",0]
[3022067,"                                      -  ","Original3022067IDACI",0]
[3022067,122000,"Original3022067LUMP SUM",122000]
[3022067,-11734.63,"Original3022067MFG",-11734.63]
[3022067,-773.57,"Original3022067NDPDEBS",-773.57]
[3022067,-426.62,"Original3022067NDPDESupply",-426.62]
[3022067,-690.58,"Original3022067NDPDEUPEG",-690.58]
[3022067,15372,"Original3022067NNDR",15372]
[3022067,3770.83,"Original3022067PEGRANT",3770.83]
[3022067,97680,"Original3022067PPFSMPRI",97680]
[3022067,1200,"Original3022067ppservice",1200]
[3022067,854717.75,"Original3022067Pri AWPU",854717.75]
[3022067,65117.94,"Original3022067Pri EAL 2",65117.94]
[3022067,102940.17,"Original3022067Pri FSM6",102940.17]
[3022067,"                                      -  ","Original3022067Pri IDACI A",0]
[3022067,19048.240000000002,"Original3022067Pri IDACI B",19048.240000000002]
[3022067,5321.41,"Original3022067Pri IDACI C",5321.41]
[3022067,3510.07,"Original3022067Pri MOB",3510.07]
[3022067,42436.42,"Original3022067STMTTOPUPPRI",42436.42]
[3022067,43920,"Original3022067UIFSM",43920]
[3022070,6673,"Original3022070DFC",6673]
[3022070,105654.12,"Original3022070HOURS",105654.12]
[3022070,7348.53,"Original3022070IDACI",7348.53]
[3022070,122000,"Original3022070LUMP SUM",122000]
[3022070,-25542.73,"Original3022070MFG",-25542.73]
[3022070,-623.07000000000005,"Original3022070NDPDEBS",-623.07000000000005]
[3022070,-343.62,"Original3022070NDPDESupply",-343.62]
[3022070,-1026.44,"Original3022070NDPDEUPEG",-1026.44]
[3022070,12100,"Original3022070NNDR",12100]
[3022070,"                                      -  ","Original3022070othertopup",0]
[3022070,3708.33,"Original3022070PEGRANT",3708.33]
[3022070,142560,"Original3022070PPFSMPRI",142560]
[3022070,688430.25,"Original3022070Pri AWPU",688430.25]
[3022070,32851.019999999997,"Original3022070Pri EAL 2",32851.019999999997]
[3022070,153005.32,"Original3022070Pri FSM6",153005.32]
[3022070,"                                      -  ","Original3022070Pri IDACI A",0]
[3022070,6361.46,"Original3022070Pri IDACI B",6361.46]
[3022070,39986.339999999997,"Original3022070Pri IDACI C",39986.339999999997]
[3022070,"                                      -  ","Original3022070Pri MOB",0]
[3022070,94881.25,"Original3022070STMTTOPUPPRI",94881.25]
[3022070,22944,"Original3022070UIFSM",22944]
[3022071,7691.13,"Original3022071DFC",7691.13]
[3022071,159832.76999999999,"Original3022071HOURS",159832.76999999999]
[3022071,8671.7800000000007,"Original3022071IDACI",8671.7800000000007]
[3022071,122000,"Original3022071LUMP SUM",122000]
[3022071,"                                      -  ","Original3022071MFG",0]
[3022071,-803.67,"Original3022071NDPDEBS",-803.67]
[3022071,-443.22,"Original3022071NDPDESupply",-443.22]
[3022071,-780.95,"Original3022071NDPDEUPEG",-780.95]
[3022071,11981.68,"Original3022071NNDR",11981.68]
[3022071,2175.4299999999998,"Original3022071NURSERYEX",2175.4299999999998]
[3022071,2852.67,"Original3022071NURSERYTOPUP",2852.67]
[3022071,3710.42,"Original3022071PEGRANT",3710.42]
[3022071,109560,"Original3022071PPFSMPRI",109560]
[3022071,600,"Original3022071ppservice",600]
[3022071,887975.25,"Original3022071Pri AWPU",887975.25]
[3022071,92220,"Original3022071Pri EAL 2",92220]
[3022071,116411.49,"Original3022071Pri FSM6",116411.49]
[3022071,"                                      -  ","Original3022071Pri IDACI A",0]
[3022071,8400,"Original3022071Pri IDACI B",8400]
[3022071,1760,"Original3022071Pri IDACI C",1760]
[3022071,"                                      -  ","Original3022071Pri MOB",0]
[3022071,36695.58,"Original3022071STMTTOPUPPRI",36695.58]
[3022071,79316.570000000007,"Original3022071UIFSM",79316.570000000007]
[3022072,7735,"Original3022072DFC",7735]
[3022072,"                                      -  ","Original3022072HOURS",0]
[3022072,"                                      -  ","Original3022072IDACI",0]
[3022072,122000,"Original3022072LUMP SUM",122000]
[3022072,"                                      -  ","Original3022072MFG",0]
[3022072,-1080.5899999999999,"Original3022072NDPDEBS",-1080.5899999999999]
[3022072,-595.94000000000005,"Original3022072NDPDESupply",-595.94000000000005]
[3022072,-1573.05,"Original3022072NDPDEUPEG",-1573.05]
[3022072,10880.25,"Original3022072NNDR",10880.25]
[3022072,4041.67,"Original3022072PEGRANT",4041.67]
[3022072,203280,"Original3022072PPFSMPRI",203280]
[3022072,300,"Original3022072ppservice",300]
[3022072,1193944.25,"Original3022072Pri AWPU",1193944.25]
[3022072,20670,"Original3022072Pri EAL 2",20670]
[3022072,234485.45,"Original3022072Pri FSM6",234485.45]
[3022072,"                                      -  ","Original3022072Pri IDACI A",0]
[3022072,42235.29,"Original3022072Pri IDACI B",42235.29]
[3022072,8849.2999999999993,"Original3022072Pri IDACI C",8849.2999999999993]
[3022072,4271.29,"Original3022072Pri MOB",4271.29]
[3022072,116718.75,"Original3022072STMTTOPUPPRI",116718.75]
[3022072,"                                      -  ","Original3022072UIFSM",0]
[3022073,11323.75,"Original3022073DFC",11323.75]
[3022073,"                                      -  ","Original3022073HOURS",0]
[3022073,"                                      -  ","Original3022073IDACI",0]
[3022073,122000,"Original3022073LUMP SUM",122000]
[3022073,-45101.599999999999,"Original3022073MFG",-45101.599999999999]
[3022073,-1974.56,"Original3022073NDPDEBS",-1974.56]
[3022073,-1088.96,"Original3022073NDPDESupply",-1088.96]
[3022073,-1792.67,"Original3022073NDPDEUPEG",-1792.67]
[3022073,42910,"Original3022073NNDR",42910]
[3022073,"                                      -  ","Original3022073othertopup",0]
[3022073,4512.5,"Original3022073PEGRANT",4512.5]
[3022073,246840,"Original3022073PPFSMPRI",246840]
[3022073,2181692,"Original3022073Pri AWPU",2181692]
[3022073,90592.68,"Original3022073Pri EAL 2",90592.68]
[3022073,267221.93,"Original3022073Pri FSM6",267221.93]
[3022073,"                                      -  ","Original3022073Pri IDACI A",0]
[3022073,16955.080000000002,"Original3022073Pri IDACI B",16955.080000000002]
[3022073,2664.37,"Original3022073Pri IDACI C",2664.37]
[3022073,"                                      -  ","Original3022073Pri MOB",0]
[3022073,30000,"Original3022073PRURY11BASE",30000]
[3022073,"                                      -  ","Original3022073PRUTOPUP",0]
[3022073,29958.1,"Original3022073SPLIT SITES",29958.1]
[3022073,167095.5,"Original3022073STMTTOPUPPRI",167095.5]
[3022073,88712.57,"Original3022073UIFSM",88712.57]
[3022076,9386.5,"Original3022076DFC",9386.5]
[3022076,142239.99,"Original3022076HOURS",142239.99]
[3022076,10565.65,"Original3022076IDACI",10565.65]
[3022076,122000,"Original3022076LUMP SUM",122000]
[3022076,"                                      -  ","Original3022076MFG",0]
[3022076,-1240.1199999999999,"Original3022076NDPDEBS",-1240.1199999999999]
[3022076,-683.92,"Original3022076NDPDESupply",-683.92]
[3022076,-1545.42,"Original3022076NDPDEUPEG",-1545.42]
[3022076,26208,"Original3022076NNDR",26208]
[3022076,1329.43,"Original3022076NURSERYEX",1329.43]
[3022076,4131.25,"Original3022076PEGRANT",4131.25]
[3022076,228360,"Original3022076PPFSMPRI",228360]
[3022076,1370209,"Original3022076Pri AWPU",1370209]
[3022076,70718.86,"Original3022076Pri EAL 2",70718.86]
[3022076,230366.07,"Original3022076Pri FSM6",230366.07]
[3022076,12029.2,"Original3022076Pri IDACI A",12029.2]
[3022076,8420.44,"Original3022076Pri IDACI B",8420.44]
[3022076,78510.559999999998,"Original3022076Pri IDACI C",78510.559999999998]
[3022076,4990.22,"Original3022076Pri MOB",4990.22]
[3022076,52635.42,"Original3022076STMTTOPUPPRI",52635.42]
[3022076,54625.71,"Original3022076UIFSM",54625.71]
[3022077,167500,"Original3022077ARPRY11BASE",167500]
[3022077,240591,"Original3022077ARPTOPUP",240591]
[3022077,12091,"Original3022077DFC",12091]
[3022077,48000,"Original3022077EXPANDPRI",48000]
[3022077,327243.27,"Original3022077HOURS",327243.27]
[3022077,35844.39,"Original3022077IDACI",35844.39]
[3022077,122000,"Original3022077LUMP SUM",122000]
[3022077,-190662.97,"Original3022077MFG",-190662.97]
[3022077,-2323.7199999999998,"Original3022077NDPDEBS",-2323.7199999999998]
[3022077,-1281.52,"Original3022077NDPDESupply",-1281.52]
[3022077,-4380.97,"Original3022077NDPDEUPEG",-4380.97]
[3022077,27192,"Original3022077NNDR",27192]
[3022077,785.57,"Original3022077NURSERYEX",785.57]
[3022077,"                                      -  ","Original3022077NURSERYTOPUP",0]
[3022077,4597.92,"Original3022077PEGRANT",4597.92]
[3022077,564960,"Original3022077PPFSMPRI",564960]
[3022077,2567479,"Original3022077Pri AWPU",2567479]
[3022077,109484.71,"Original3022077Pri EAL 2",109484.71]
[3022077,653043.94999999995,"Original3022077Pri FSM6",653043.94999999995]
[3022077,"                                      -  ","Original3022077Pri IDACI A",0]
[3022077,583632,"Original3022077Pri IDACI B",583632]
[3022077,243693.01,"Original3022077Pri IDACI C",243693.01]
[3022077,3860.67,"Original3022077Pri MOB",3860.67]
[3022077,30000,"Original3022077PRURY11BASE",30000]
[3022077,"                                      -  ","Original3022077PRUTOPUP",0]
[3022077,198002.67,"Original3022077STMTTOPUPPRI",198002.67]
[3022077,88930.29,"Original3022077UIFSM",88930.29]
[3022078,38000,"Original3022078EXPANDHALF",38000]
[3022078,"                                      -  ","Original3022078HOURS",0]
[3022078,"                                      -  ","Original3022078IDACI",0]
[3022078,122000,"Original3022078LUMP SUM",122000]
[3022078,"                                      -  ","Original3022078MFG",0]
[3022078,-881.93,"Original3022078NDPDEBS",-881.93]
[3022078,-486.38,"Original3022078NDPDESupply",-486.38]
[3022078,-348.45,"Original3022078NDPDEUPEG",-348.45]
[3022078,17964,"Original3022078NNDR",17964]
[3022078,3779.17,"Original3022078PEGRANT",3779.17]
[3022078,43560,"Original3022078PPFSMPRI",43560]
[3022078,974444.75,"Original3022078Pri AWPU",974444.75]
[3022078,7963.59,"Original3022078Pri EAL 2",7963.59]
[3022078,51941.14,"Original3022078Pri FSM6",51941.14]
[3022078,"                                      -  ","Original3022078Pri IDACI A",0]
[3022078,"                                      -  ","Original3022078Pri IDACI B",0]
[3022078,2667.31,"Original3022078Pri IDACI C",2667.31]
[3022078,"                                      -  ","Original3022078Pri MOB",0]
[3022078,14450.75,"Original3022078STMTTOPUPPRI",14450.75]
[3022078,45229.71,"Original3022078UIFSM",45229.71]
[3022079,150245.37,"Original3022079HOURS",150245.37]
[3022079,3288.61,"Original3022079IDACI",3288.61]
[3022079,122000,"Original3022079LUMP SUM",122000]
[3022079,-20625.46,"Original3022079MFG",-20625.46]
[3022079,-1360.52,"Original3022079NDPDEBS",-1360.52]
[3022079,-750.32,"Original3022079NDPDESupply",-750.32]
[3022079,-483.84,"Original3022079NDPDEUPEG",-483.84]
[3022079,14372.6,"Original3022079NNDR",14372.6]
[3022079,"                                      -  ","Original3022079othertopup",0]
[3022079,4156.25,"Original3022079PEGRANT",4156.25]
[3022079,67320,"Original3022079PPFSMPRI",67320]
[3022079,1503239,"Original3022079Pri AWPU",1503239]
[3022079,23652.76,"Original3022079Pri EAL 2",23652.76]
[3022079,72122.87,"Original3022079Pri FSM6",72122.87]
[3022079,"                                      -  ","Original3022079Pri IDACI A",0]
[3022079,"                                      -  ","Original3022079Pri IDACI B",0]
[3022079,1760,"Original3022079Pri IDACI C",1760]
[3022079,"                                      -  ","Original3022079Pri MOB",0]
[3022079,10129,"Original3022079STMTTOPUPPRI",10129]
[3022079,76476,"Original3022079UIFSM",76476]
[3022999,"                                      -  ","Original3022999HOURS",0]
[3022999,"                                      -  ","Original3022999IDACI",0]
[3022999,"                                      -  ","Original3022999PEGRANT",0]
[3022999,"                                      -  ","Original3022999UIFSM",0]
[3023300,"                                      -  ","Original3023300HOURS",0]
[3023300,"                                      -  ","Original3023300IDACI",0]
[3023300,122000,"Original3023300LUMP SUM",122000]
[3023300,"                                      -  ","Original3023300MFG",0]
[3023300,-632.1,"Original3023300NDPDEBS",-632.1]
[3023300,-348.6,"Original3023300NDPDESupply",-348.6]
[3023300,-858.12,"Original3023300NDPDEUPEG",-858.12]
[3023300,2548.19,"Original3023300NNDR",2548.19]
[3023300,3704.17,"Original3023300PEGRANT",3704.17]
[3023300,117480,"Original3023300PPFSMPRI",117480]
[3023300,698407.5,"Original3023300Pri AWPU",698407.5]
[3023300,23006.15,"Original3023300Pri EAL 2",23006.15]
[3023300,127915.08,"Original3023300Pri FSM6",127915.08]
[3023300,"                                      -  ","Original3023300Pri IDACI A",0]
[3023300,6391.3,"Original3023300Pri IDACI B",6391.3]
[3023300,14284.06,"Original3023300Pri IDACI C",14284.06]
[3023300,"                                      -  ","Original3023300Pri MOB",0]
[3023300,44728.75,"Original3023300STMTTOPUPPRI",44728.75]
[3023300,24036,"Original3023300UIFSM",24036]
[3023302,76852.490000000005,"Original3023302HOURS",76852.490000000005]
[3023302,3005.8,"Original3023302IDACI",3005.8]
[3023302,122000,"Original3023302LUMP SUM",122000]
[3023302,"                                      -  ","Original3023302MFG",0]
[3023302,-620.05999999999995,"Original3023302NDPDEBS",-620.05999999999995]
[3023302,-341.96,"Original3023302NDPDESupply",-341.96]
[3023302,-196.73,"Original3023302NDPDEUPEG",-196.73]
[3023302,2868.78,"Original3023302NNDR",2868.78]
[3023302,3691.67,"Original3023302PEGRANT",3691.67]
[3023302,18480,"Original3023302PPFSMPRI",18480]
[3023302,685104.5,"Original3023302Pri AWPU",685104.5]
[3023302,9925.4500000000007,"Original3023302Pri EAL 2",9925.4500000000007]
[3023302,29325.34,"Original3023302Pri FSM6",29325.34]
[3023302,"                                      -  ","Original3023302Pri IDACI A",0]
[3023302,6361.76,"Original3023302Pri IDACI B",6361.76]
[3023302,888.63,"Original3023302Pri IDACI C",888.63]
[3023302,"                                      -  ","Original3023302Pri MOB",0]
[3023302,35074.92,"Original3023302STMTTOPUPPRI",35074.92]
[3023302,32775.43,"Original3023302UIFSM",32775.43]
[3023304,16628.75,"Original3023304BULGEPROT",16628.75]
[3023304,83228.88,"Original3023304HOURS",83228.88]
[3023304,4510.3900000000003,"Original3023304IDACI",4510.3900000000003]
[3023304,122000,"Original3023304LUMP SUM",122000]
[3023304,-20386.7,"Original3023304MFG",-20386.7]
[3023304,-677.25,"Original3023304NDPDEBS",-677.25]
[3023304,-373.5,"Original3023304NDPDESupply",-373.5]
[3023304,-663.31,"Original3023304NDPDEUPEG",-663.31]
[3023304,2672.91,"Original3023304NNDR",2672.91]
[3023304,3750,"Original3023304PEGRANT",3750]
[3023304,93720,"Original3023304PPFSMPRI",93720]
[3023304,11400,"Original3023304pppost-lac",11400]
[3023304,748293.75,"Original3023304Pri AWPU",748293.75]
[3023304,16511.54,"Original3023304Pri EAL 2",16511.54]
[3023304,98875.53,"Original3023304Pri FSM6",98875.53]
[3023304,"                                      -  ","Original3023304Pri IDACI A",0]
[3023304,31640.63,"Original3023304Pri IDACI B",31640.63]
[3023304,14142.86,"Original3023304Pri IDACI C",14142.86]
[3023304,"                                      -  ","Original3023304Pri MOB",0]
[3023304,45632.75,"Original3023304STMTTOPUPPRI",45632.75]
[3023304,34524,"Original3023304UIFSM",34524]
[3023305,"                                      -  ","Original3023305HOURS",0]
[3023305,"                                      -  ","Original3023305IDACI",0]
[3023305,122000,"Original3023305LUMP SUM",122000]
[3023305,"                                      -  ","Original3023305MFG",0]
[3023305,-439.46,"Original3023305NDPDEBS",-439.46]
[3023305,-242.36,"Original3023305NDPDESupply",-242.36]
[3023305,-66.400000000000006,"Original3023305NDPDEUPEG",-66.400000000000006]
[3023305,1310.29,"Original3023305NNDR",1310.29]
[3023305,3597.92,"Original3023305PEGRANT",3597.92]
[3023305,9240,"Original3023305PPFSMPRI",9240]
[3023305,1900,"Original3023305pppost-lac",1900]
[3023305,485559.5,"Original3023305Pri AWPU",485559.5]
[3023305,4368.2299999999996,"Original3023305Pri EAL 2",4368.2299999999996]
[3023305,9897.1299999999992,"Original3023305Pri FSM6",9897.1299999999992]
[3023305,"                                      -  ","Original3023305Pri IDACI A",0]
[3023305,"                                      -  ","Original3023305Pri IDACI B",0]
[3023305,"                                      -  ","Original3023305Pri IDACI C",0]
[3023305,592.05999999999995,"Original3023305Pri MOB",592.05999999999995]
[3023305,12143.58,"Original3023305STMTTOPUPPRI",12143.58]
[3023305,21850.29,"Original3023305UIFSM",21850.29]
[3023307,89578.23,"Original3023307HOURS",89578.23]
[3023307,4424.83,"Original3023307IDACI",4424.83]
[3023307,122000,"Original3023307LUMP SUM",122000]
[3023307,"                                      -  ","Original3023307MFG",0]
[3023307,-632.1,"Original3023307NDPDEBS",-632.1]
[3023307,-348.6,"Original3023307NDPDESupply",-348.6]
[3023307,-323.16000000000003,"Original3023307NDPDEUPEG",-323.16000000000003]
[3023307,3076.64,"Original3023307NNDR",3076.64]
[3023307,3710.42,"Original3023307PEGRANT",3710.42]
[3023307,43560,"Original3023307PPFSMPRI",43560]
[3023307,3800,"Original3023307pppost-lac",3800]
[3023307,698407.5,"Original3023307Pri AWPU",698407.5]
[3023307,12366.67,"Original3023307Pri EAL 2",12366.67]
[3023307,48171.65,"Original3023307Pri FSM6",48171.65]
[3023307,"                                      -  ","Original3023307Pri IDACI A",0]
[3023307,4200,"Original3023307Pri IDACI B",4200]
[3023307,3520,"Original3023307Pri IDACI C",3520]
[3023307,"                                      -  ","Original3023307Pri MOB",0]
[3023307,24833,"Original3023307STMTTOPUPPRI",24833]
[3023307,33649.71,"Original3023307UIFSM",33649.71]
[3023309,92554.82,"Original3023309HOURS",92554.82]
[3023309,3562.28,"Original3023309IDACI",3562.28]
[3023309,122000,"Original3023309LUMP SUM",122000]
[3023309,"                                      -  ","Original3023309MFG",0]
[3023309,-626.08000000000004,"Original3023309NDPDEBS",-626.08000000000004]
[3023309,-345.28,"Original3023309NDPDESupply",-345.28]
[3023309,-248.3,"Original3023309NDPDEUPEG",-248.3]
[3023309,2628.42,"Original3023309NNDR",2628.42]
[3023309,3704.17,"Original3023309PEGRANT",3704.17]
[3023309,34320,"Original3023309PPFSMPRI",34320]
[3023309,3800,"Original3023309pppost-lac",3800]
[3023309,1200,"Original3023309ppservice",1200]
[3023309,691756,"Original3023309Pri AWPU",691756]
[3023309,8670.56,"Original3023309Pri EAL 2",8670.56]
[3023309,37012.559999999998,"Original3023309Pri FSM6",37012.559999999998]
[3023309,"                                      -  ","Original3023309Pri IDACI A",0]
[3023309,4220.29,"Original3023309Pri IDACI B",4220.29]
[3023309,1768.5,"Original3023309Pri IDACI C",1768.5]
[3023309,"                                      -  ","Original3023309Pri MOB",0]
[3023309,25511.08,"Original3023309STMTTOPUPPRI",25511.08]
[3023309,32120.57,"Original3023309UIFSM",32120.57]
[3023311,176760.83,"Original3023311HOURS",176760.83]
[3023311,6427.14,"Original3023311IDACI",6427.14]
[3023311,122000,"Original3023311LUMP SUM",122000]
[3023311,-5608.65,"Original3023311MFG",-5608.65]
[3023311,-1252.1600000000001,"Original3023311NDPDEBS",-1252.1600000000001]
[3023311,-690.56,"Original3023311NDPDESupply",-690.56]
[3023311,-331.07,"Original3023311NDPDEUPEG",-331.07]
[3023311,22754.400000000001,"Original3023311NNDR",22754.400000000001]
[3023311,4083.33,"Original3023311PEGRANT",4083.33]
[3023311,46200,"Original3023311PPFSMPRI",46200]
[3023311,3800,"Original3023311pppost-lac",3800]
[3023311,1383512,"Original3023311Pri AWPU",1383512]
[3023311,61659.66,"Original3023311Pri EAL 2",61659.66]
[3023311,49350.080000000002,"Original3023311Pri FSM6",49350.080000000002]
[3023311,"                                      -  ","Original3023311Pri IDACI A",0]
[3023311,4230.51,"Original3023311Pri IDACI B",4230.51]
[3023311,2659.18,"Original3023311Pri IDACI C",2659.18]
[3023311,"                                      -  ","Original3023311Pri MOB",0]
[3023311,37838,"Original3023311STMTTOPUPPRI",37838]
[3023311,65988,"Original3023311UIFSM",65988]
[3023312,"                                      -  ","Original3023312HOURS",0]
[3023312,"                                      -  ","Original3023312IDACI",0]
[3023312,122000,"Original3023312LUMP SUM",122000]
[3023312,"                                      -  ","Original3023312MFG",0]
[3023312,-644.14,"Original3023312NDPDEBS",-644.14]
[3023312,-355.24,"Original3023312NDPDESupply",-355.24]
[3023312,-274.39,"Original3023312NDPDEUPEG",-274.39]
[3023312,3061.69,"Original3023312NNDR",3061.69]
[3023312,"                                      -  ","Original3023312othertopup",0]
[3023312,3720.83,"Original3023312PEGRANT",3720.83]
[3023312,38280,"Original3023312PPFSMPRI",38280]
[3023312,5700,"Original3023312pppost-lac",5700]
[3023312,711710.5,"Original3023312Pri AWPU",711710.5]
[3023312,6164.13,"Original3023312Pri EAL 2",6164.13]
[3023312,40900.99,"Original3023312Pri FSM6",40900.99]
[3023312,"                                      -  ","Original3023312Pri IDACI A",0]
[3023312,6420,"Original3023312Pri IDACI B",6420]
[3023312,"                                      -  ","Original3023312Pri IDACI C",0]
[3023312,"                                      -  ","Original3023312Pri MOB",0]
[3023312,60130.92,"Original3023312STMTTOPUPPRI",60130.92]
[3023312,32120.57,"Original3023312UIFSM",32120.57]
[3023313,85296.14,"Original3023313HOURS",85296.14]
[3023313,5298.6,"Original3023313IDACI",5298.6]
[3023313,122000,"Original3023313LUMP SUM",122000]
[3023313,"                                      -  ","Original3023313MFG",0]
[3023313,-598.99,"Original3023313NDPDEBS",-598.99]
[3023313,-330.34,"Original3023313NDPDESupply",-330.34]
[3023313,-425.47,"Original3023313NDPDEUPEG",-425.47]
[3023313,2833.68,"Original3023313NNDR",2833.68]
[3023313,3693.75,"Original3023313PEGRANT",3693.75]
[3023313,59400,"Original3023313PPFSMPRI",59400]
[3023313,1900,"Original3023313pppost-lac",1900]
[3023313,661824.25,"Original3023313Pri AWPU",661824.25]
[3023313,16653.16,"Original3023313Pri EAL 2",16653.16]
[3023313,63422.79,"Original3023313Pri FSM6",63422.79]
[3023313,"                                      -  ","Original3023313Pri IDACI A",0]
[3023313,4221.21,"Original3023313Pri IDACI B",4221.21]
[3023313,39800,"Original3023313Pri IDACI C",39800]
[3023313,"                                      -  ","Original3023313Pri MOB",0]
[3023313,30698.33,"Original3023313STMTTOPUPPRI",30698.33]
[3023313,27313.71,"Original3023313UIFSM",27313.71]
[3023314,"                                      -  ","Original3023314HOURS",0]
[3023314,"                                      -  ","Original3023314IDACI",0]
[3023314,122000,"Original3023314LUMP SUM",122000]
[3023314,"                                      -  ","Original3023314MFG",0]
[3023314,-635.11,"Original3023314NDPDEBS",-635.11]
[3023314,-350.26,"Original3023314NDPDESupply",-350.26]
[3023314,-155.75,"Original3023314NDPDEUPEG",-155.75]
[3023314,2492.65,"Original3023314NNDR",2492.65]
[3023314,3702.08,"Original3023314PEGRANT",3702.08]
[3023314,21120,"Original3023314PPFSMPRI",21120]
[3023314,5700,"Original3023314pppost-lac",5700]
[3023314,701733.25,"Original3023314Pri AWPU",701733.25]
[3023314,14210.44,"Original3023314Pri EAL 2",14210.44]
[3023314,23217.09,"Original3023314Pri FSM6",23217.09]
[3023314,"                                      -  ","Original3023314Pri IDACI A",0]
[3023314,10500,"Original3023314Pri IDACI B",10500]
[3023314,3520,"Original3023314Pri IDACI C",3520]
[3023314,"                                      -  ","Original3023314Pri MOB",0]
[3023314,61467.67,"Original3023314STMTTOPUPPRI",61467.67]
[3023314,33212.57,"Original3023314UIFSM",33212.57]
[3023315,"                                      -  ","Original3023315HOURS",0]
[3023315,"                                      -  ","Original3023315IDACI",0]
[3023315,122000,"Original3023315LUMP SUM",122000]
[3023315,-11613.36,"Original3023315MFG",-11613.36]
[3023315,-629.09,"Original3023315NDPDEBS",-629.09]
[3023315,-346.94,"Original3023315NDPDESupply",-346.94]
[3023315,-220.71,"Original3023315NDPDEUPEG",-220.71]
[3023315,3209.3,"Original3023315NNDR",3209.3]
[3023315,3708.33,"Original3023315PEGRANT",3708.33]
[3023315,30360,"Original3023315PPFSMPRI",30360]
[3023315,695081.75,"Original3023315Pri AWPU",695081.75]
[3023315,16708.32,"Original3023315Pri EAL 2",16708.32]
[3023315,32899.29,"Original3023315Pri FSM6",32899.29]
[3023315,"                                      -  ","Original3023315Pri IDACI A",0]
[3023315,16880.77,"Original3023315Pri IDACI B",16880.77]
[3023315,1768.46,"Original3023315Pri IDACI C",1768.46]
[3023315,3848.39,"Original3023315Pri MOB",3848.39]
[3023315,25378.83,"Original3023315STMTTOPUPPRI",25378.83]
[3023315,33649.71,"Original3023315UIFSM",33649.71]
[3023316,"                                      -  ","Original3023316HOURS",0]
[3023316,"                                      -  ","Original3023316IDACI",0]
[3023316,122000,"Original3023316LUMP SUM",122000]
[3023316,"                                      -  ","Original3023316MFG",0]
[3023316,-623.07000000000005,"Original3023316NDPDEBS",-623.07000000000005]
[3023316,-343.62,"Original3023316NDPDESupply",-343.62]
[3023316,-189.17,"Original3023316NDPDEUPEG",-189.17]
[3023316,2936.49,"Original3023316NNDR",2936.49]
[3023316,3706.25,"Original3023316PEGRANT",3706.25]
[3023316,26400,"Original3023316PPFSMPRI",26400]
[3023316,3800,"Original3023316pppost-lac",3800]
[3023316,688430.25,"Original3023316Pri AWPU",688430.25]
[3023316,10088.280000000001,"Original3023316Pri EAL 2",10088.280000000001]
[3023316,28198.75,"Original3023316Pri FSM6",28198.75]
[3023316,"                                      -  ","Original3023316Pri IDACI A",0]
[3023316,"                                      -  ","Original3023316Pri IDACI B",0]
[3023316,"                                      -  ","Original3023316Pri IDACI C",0]
[3023316,"                                      -  ","Original3023316Pri MOB",0]
[3023316,36490.29,"Original3023316UIFSM",36490.29]
[3023317,105213.19,"Original3023317HOURS",105213.19]
[3023317,5821.65,"Original3023317IDACI",5821.65]
[3023317,122000,"Original3023317LUMP SUM",122000]
[3023317,-6843.19,"Original3023317MFG",-6843.19]
[3023317,-725.41,"Original3023317NDPDEBS",-725.41]
[3023317,-400.06,"Original3023317NDPDESupply",-400.06]
[3023317,-551.21,"Original3023317NDPDEUPEG",-551.21]
[3023317,3209.3,"Original3023317NNDR",3209.3]
[3023317,3766.67,"Original3023317PEGRANT",3766.67]
[3023317,75240,"Original3023317PPFSMPRI",75240]
[3023317,801505.75,"Original3023317Pri AWPU",801505.75]
[3023317,19371.37,"Original3023317Pri EAL 2",19371.37]
[3023317,82165.73,"Original3023317Pri FSM6",82165.73]
[3023317,"                                      -  ","Original3023317Pri IDACI A",0]
[3023317,16870,"Original3023317Pri IDACI B",16870]
[3023317,6185.67,"Original3023317Pri IDACI C",6185.67]
[3023317,"                                      -  ","Original3023317Pri MOB",0]
[3023317,27686,"Original3023317STMTTOPUPPRI",27686]
[3023317,40860,"Original3023317UIFSM",40860]
[3023500,122710.69,"Original3023500HOURS",122710.69]
[3023500,10407.61,"Original3023500IDACI",10407.61]
[3023500,122000,"Original3023500LUMP SUM",122000]
[3023500,-15013.41,"Original3023500MFG",-15013.41]
[3023500,-523.74,"Original3023500NDPDEBS",-523.74]
[3023500,-288.83999999999997,"Original3023500NDPDESupply",-288.83999999999997]
[3023500,-260.27,"Original3023500NDPDEUPEG",-260.27]
[3023500,2135.86,"Original3023500NNDR",2135.86]
[3023500,3568.75,"Original3023500PEGRANT",3568.75]
[3023500,34320,"Original3023500PPFSMPRI",34320]
[3023500,578680.5,"Original3023500Pri AWPU",578680.5]
[3023500,48536.84,"Original3023500Pri EAL 2",48536.84]
[3023500,38796.300000000003,"Original3023500Pri FSM6",38796.300000000003]
[3023500,"                                      -  ","Original3023500Pri IDACI A",0]
[3023500,12600,"Original3023500Pri IDACI B",12600]
[3023500,14080,"Original3023500Pri IDACI C",14080]
[3023500,"                                      -  ","Original3023500Pri MOB",0]
[3023500,12003.33,"Original3023500STMTTOPUPPRI",12003.33]
[3023500,60089.14,"Original3023500UIFSM",60089.14]
[3023501,101284.96,"Original3023501HOURS",101284.96]
[3023501,5741.47,"Original3023501IDACI",5741.47]
[3023501,122000,"Original3023501LUMP SUM",122000]
[3023501,"                                      -  ","Original3023501MFG",0]
[3023501,-635.11,"Original3023501NDPDEBS",-635.11]
[3023501,-350.26,"Original3023501NDPDESupply",-350.26]
[3023501,-513.27,"Original3023501NDPDEUPEG",-513.27]
[3023501,3496.7,"Original3023501NNDR",3496.7]
[3023501,3712.5,"Original3023501PEGRANT",3712.5]
[3023501,69960,"Original3023501PPFSMPRI",69960]
[3023501,701733.25,"Original3023501Pri AWPU",701733.25]
[3023501,12974.75,"Original3023501Pri EAL 2",12974.75]
[3023501,76509.64,"Original3023501Pri FSM6",76509.64]
[3023501,"                                      -  ","Original3023501Pri IDACI A",0]
[3023501,29681.34,"Original3023501Pri IDACI B",29681.34]
[3023501,3553.68,"Original3023501Pri IDACI C",3553.68]
[3023501,"                                      -  ","Original3023501Pri MOB",0]
[3023501,27686,"Original3023501STMTTOPUPPRI",27686]
[3023501,29060.57,"Original3023501UIFSM",29060.57]
[3023502,118952.84,"Original3023502HOURS",118952.84]
[3023502,9611.4699999999993,"Original3023502IDACI",9611.4699999999993]
[3023502,122000,"Original3023502LUMP SUM",122000]
[3023502,"                                      -  ","Original3023502MFG",0]
[3023502,-972.23,"Original3023502NDPDEBS",-972.23]
[3023502,-536.17999999999995,"Original3023502NDPDESupply",-536.17999999999995]
[3023502,-698.79,"Original3023502NDPDEUPEG",-698.79]
[3023502,5016.13,"Original3023502NNDR",5016.13]
[3023502,3484.71,"Original3023502NURSERYEX",3484.71]
[3023502,2852.67,"Original3023502NURSERYTOPUP",2852.67]
[3023502,3883.33,"Original3023502PEGRANT",3883.33]
[3023502,91080,"Original3023502PPFSMPRI",91080]
[3023502,5700,"Original3023502pppost-lac",5700]
[3023502,1074217.25,"Original3023502Pri AWPU",1074217.25]
[3023502,42797.5,"Original3023502Pri EAL 2",42797.5]
[3023502,104164.05,"Original3023502Pri FSM6",104164.05]
[3023502,"                                      -  ","Original3023502Pri IDACI A",0]
[3023502,10500,"Original3023502Pri IDACI B",10500]
[3023502,51040,"Original3023502Pri IDACI C",51040]
[3023502,"                                      -  ","Original3023502Pri MOB",0]
[3023502,16045.08,"Original3023502STMTTOPUPPRI",16045.08]
[3023502,39548.57,"Original3023502UIFSM",39548.57]
[3023504,130133.33,"Original3023504HOURS",130133.33]
[3023504,7327.39,"Original3023504IDACI",7327.39]
[3023504,122000,"Original3023504LUMP SUM",122000]
[3023504,-9398.3799999999992,"Original3023504MFG",-9398.3799999999992]
[3023504,-1351.49,"Original3023504NDPDEBS",-1351.49]
[3023504,-745.34,"Original3023504NDPDESupply",-745.34]
[3023504,-679.56,"Original3023504NDPDEUPEG",-679.56]
[3023504,5724.2,"Original3023504NNDR",5724.2]
[3023504,"                                      -  ","Original3023504NURSERYTOPUP",0]
[3023504,4141.67,"Original3023504PEGRANT",4141.67]
[3023504,93720,"Original3023504PPFSMPRI",93720]
[3023504,1900,"Original3023504pppost-lac",1900]
[3023504,300,"Original3023504ppservice",300]
[3023504,1493261.75,"Original3023504Pri AWPU",1493261.75]
[3023504,25693.42,"Original3023504Pri EAL 2",25693.42]
[3023504,101298.37,"Original3023504Pri FSM6",101298.37]
[3023504,"                                      -  ","Original3023504Pri IDACI A",0]
[3023504,48954.18,"Original3023504Pri IDACI B",48954.18]
[3023504,2675.76,"Original3023504Pri IDACI C",2675.76]
[3023504,"                                      -  ","Original3023504Pri MOB",0]
[3023504,129399.33,"Original3023504STMTTOPUPPRI",129399.33]
[3023504,70140,"Original3023504UIFSM",70140]
[3023506,"                                      -  ","Original3023506HOURS",0]
[3023506,"                                      -  ","Original3023506IDACI",0]
[3023506,122000,"Original3023506LUMP SUM",122000]
[3023506,-856.63,"Original3023506MFG",-856.63]
[3023506,-990.29,"Original3023506NDPDEBS",-990.29]
[3023506,-546.14,"Original3023506NDPDESupply",-546.14]
[3023506,-565.16999999999996,"Original3023506NDPDEUPEG",-565.16999999999996]
[3023506,2670.96,"Original3023506NNDR",2670.96]
[3023506,3925,"Original3023506PEGRANT",3925]
[3023506,77880,"Original3023506PPFSMPRI",77880]
[3023506,1900,"Original3023506pppost-lac",1900]
[3023506,1094171.75,"Original3023506Pri AWPU",1094171.75]
[3023506,17252.16,"Original3023506Pri EAL 2",17252.16]
[3023506,84246.11,"Original3023506Pri FSM6",84246.11]
[3023506,"                                      -  ","Original3023506Pri IDACI A",0]
[3023506,25276.83,"Original3023506Pri IDACI B",25276.83]
[3023506,8826.83,"Original3023506Pri IDACI C",8826.83]
[3023506,"                                      -  ","Original3023506Pri MOB",0]
[3023506,40184.33,"Original3023506STMTTOPUPPRI",40184.33]
[3023506,44574.86,"Original3023506UIFSM",44574.86]
[3023507,"                                      -  ","Original3023507HOURS",0]
[3023507,"                                      -  ","Original3023507IDACI",0]
[3023507,122000,"Original3023507LUMP SUM",122000]
[3023507,"                                      -  ","Original3023507MFG",0]
[3023507,-719.39,"Original3023507NDPDEBS",-719.39]
[3023507,-396.74,"Original3023507NDPDESupply",-396.74]
[3023507,-296.05,"Original3023507NDPDEUPEG",-296.05]
[3023507,2928.69,"Original3023507NNDR",2928.69]
[3023507,3770.83,"Original3023507PEGRANT",3770.83]
[3023507,40920,"Original3023507PPFSMPRI",40920]
[3023507,600,"Original3023507ppservice",600]
[3023507,794854.25,"Original3023507Pri AWPU",794854.25]
[3023507,18182.3,"Original3023507Pri EAL 2",18182.3]
[3023507,44130.36,"Original3023507Pri FSM6",44130.36]
[3023507,"                                      -  ","Original3023507Pri IDACI A",0]
[3023507,2117.7199999999998,"Original3023507Pri IDACI B",2117.7199999999998]
[3023507,14198.82,"Original3023507Pri IDACI C",14198.82]
[3023507,"                                      -  ","Original3023507Pri MOB",0]
[3023507,32338.29,"Original3023507UIFSM",32338.29]
[3023508,"                                      -  ","Original3023508HOURS",0]
[3023508,"                                      -  ","Original3023508IDACI",0]
[3023508,"                                      -  ","Original3023508PEGRANT",0]
[3023508,"                                      -  ","Original3023508UIFSM",0]
[3023509,48000,"Original3023509EXPANDPRI",48000]
[3023509,148160.38,"Original3023509HOURS",148160.38]
[3023509,7848.48,"Original3023509IDACI",7848.48]
[3023509,122000,"Original3023509LUMP SUM",122000]
[3023509,-86043.81,"Original3023509MFG",-86043.81]
[3023509,-1465.87,"Original3023509NDPDEBS",-1465.87]
[3023509,-808.42,"Original3023509NDPDESupply",-808.42]
[3023509,-678.66,"Original3023509NDPDEUPEG",-678.66]
[3023509,6322.8,"Original3023509NNDR",6322.8]
[3023509,"                                      -  ","Original3023509NURSERYTOPUP",0]
[3023509,4116.67,"Original3023509PEGRANT",4116.67]
[3023509,89760,"Original3023509PPFSMPRI",89760]
[3023509,1900,"Original3023509pppost-lac",1900]
[3023509,1619640.25,"Original3023509Pri AWPU",1619640.25]
[3023509,56054.19,"Original3023509Pri EAL 2",56054.19]
[3023509,101164.41,"Original3023509Pri FSM6",101164.41]
[3023509,"                                      -  ","Original3023509Pri IDACI A",0]
[3023509,42086.42,"Original3023509Pri IDACI B",42086.42]
[3023509,34390.620000000003,"Original3023509Pri IDACI C",34390.620000000003]
[3023509,52143.57,"Original3023509Pri MOB",52143.57]
[3023509,54271.92,"Original3023509STMTTOPUPPRI",54271.92]
[3023509,80845.710000000006,"Original3023509UIFSM",80845.710000000006]
[3023510,"                                      -  ","Original3023510HOURS",0]
[3023510,"                                      -  ","Original3023510IDACI",0]
[3023510,122000,"Original3023510LUMP SUM",122000]
[3023510,"                                      -  ","Original3023510MFG",0]
[3023510,-1264.2,"Original3023510NDPDEBS",-1264.2]
[3023510,-697.2,"Original3023510NDPDESupply",-697.2]
[3023510,-392.48,"Original3023510NDPDEUPEG",-392.48]
[3023510,4478.6499999999996,"Original3023510NNDR",4478.6499999999996]
[3023510,4081.25,"Original3023510PEGRANT",4081.25]
[3023510,54120,"Original3023510PPFSMPRI",54120]
[3023510,1396815,"Original3023510Pri AWPU",1396815]
[3023510,22878.33,"Original3023510Pri EAL 2",22878.33]
[3023510,58505.26,"Original3023510Pri FSM6",58505.26]
[3023510,"                                      -  ","Original3023510Pri IDACI A",0]
[3023510,8480.77,"Original3023510Pri IDACI B",8480.77]
[3023510,888.46,"Original3023510Pri IDACI C",888.46]
[3023510,"                                      -  ","Original3023510Pri MOB",0]
[3023510,40780.58,"Original3023510STMTTOPUPPRI",40780.58]
[3023510,67299.429999999993,"Original3023510UIFSM",67299.429999999993]
[3023511,48000,"Original3023511EXPANDPRI",48000]
[3023511,115081.98,"Original3023511HOURS",115081.98]
[3023511,11724.86,"Original3023511IDACI",11724.86]
[3023511,122000,"Original3023511LUMP SUM",122000]
[3023511,-124690.47,"Original3023511MFG",-124690.47]
[3023511,-1146.81,"Original3023511NDPDEBS",-1146.81]
[3023511,-632.46,"Original3023511NDPDESupply",-632.46]
[3023511,-1228.47,"Original3023511NDPDEUPEG",-1228.47]
[3023511,"                                      -  ","Original3023511NNDR",0]
[3023511,"                                      -  ","Original3023511NURSERYTOPUP",0]
[3023511,3937.5,"Original3023511PEGRANT",3937.5]
[3023511,153120,"Original3023511PPFSMPRI",153120]
[3023511,3800,"Original3023511pppost-lac",3800]
[3023511,1267110.75,"Original3023511Pri AWPU",1267110.75]
[3023511,61648.41,"Original3023511Pri EAL 2",61648.41]
[3023511,183119.92,"Original3023511Pri FSM6",183119.92]
[3023511,"                                      -  ","Original3023511Pri IDACI A",0]
[3023511,168000,"Original3023511Pri IDACI B",168000]
[3023511,108240,"Original3023511Pri IDACI C",108240]
[3023511,"                                      -  ","Original3023511Pri MOB",0]
[3023511,128974.5,"Original3023511STMTTOPUPPRI",128974.5]
[3023511,50256,"Original3023511UIFSM",50256]
[3023512,133004.9,"Original3023512HOURS",133004.9]
[3023512,6025.96,"Original3023512IDACI",6025.96]
[3023512,122000,"Original3023512LUMP SUM",122000]
[3023512,"                                      -  ","Original3023512MFG",0]
[3023512,-1210.02,"Original3023512NDPDEBS",-1210.02]
[3023512,-667.32,"Original3023512NDPDESupply",-667.32]
[3023512,-154.34,"Original3023512NDPDEUPEG",-154.34]
[3023512,12475,"Original3023512NNDR",12475]
[3023512,940,"Original3023512NURSERYEX",940]
[3023512,"                                      -  ","Original3023512NURSERYTOPUP",0]
[3023512,4037.5,"Original3023512PEGRANT",4037.5]
[3023512,21120,"Original3023512PPFSMPRI",21120]
[3023512,1900,"Original3023512pppost-lac",1900]
[3023512,1336951.5,"Original3023512Pri AWPU",1336951.5]
[3023512,4360.88,"Original3023512Pri EAL 2",4360.88]
[3023512,23005.87,"Original3023512Pri FSM6",23005.87]
[3023512,"                                      -  ","Original3023512Pri IDACI A",0]
[3023512,16800,"Original3023512Pri IDACI B",16800]
[3023512,"                                      -  ","Original3023512Pri IDACI C",0]
[3023512,"                                      -  ","Original3023512Pri MOB",0]
[3023512,90098.75,"Original3023512STMTTOPUPPRI",90098.75]
[3023512,72761.14,"Original3023512UIFSM",72761.14]
[3023513,164793.75,"Original3023513HOURS",164793.75]
[3023513,3851.83,"Original3023513IDACI",3851.83]
[3023513,122000,"Original3023513LUMP SUM",122000]
[3023513,"                                      -  ","Original3023513MFG",0]
[3023513,-1167.8800000000001,"Original3023513NDPDEBS",-1167.8800000000001]
[3023513,-644.08000000000004,"Original3023513NDPDESupply",-644.08000000000004]
[3023513,-248.3,"Original3023513NDPDEUPEG",-248.3]
[3023513,4231.4399999999996,"Original3023513NNDR",4231.4399999999996]
[3023513,2852.67,"Original3023513NURSERYTOPUP",2852.67]
[3023513,4022.92,"Original3023513PEGRANT",4022.92]
[3023513,34320,"Original3023513PPFSMPRI",34320]
[3023513,1290391,"Original3023513Pri AWPU",1290391]
[3023513,11115.68,"Original3023513Pri EAL 2",11115.68]
[3023513,37012.559999999998,"Original3023513Pri FSM6",37012.559999999998]
[3023513,"                                      -  ","Original3023513Pri IDACI A",0]
[3023513,"                                      -  ","Original3023513Pri IDACI B",0]
[3023513,880,"Original3023513Pri IDACI C",880]
[3023513,"                                      -  ","Original3023513Pri MOB",0]
[3023513,126807.67,"Original3023513STMTTOPUPPRI",126807.67]
[3023513,57684,"Original3023513UIFSM",57684]
[3023514,"                                      -  ","Original3023514HOURS",0]
[3023514,"                                      -  ","Original3023514IDACI",0]
[3023514,122000,"Original3023514LUMP SUM",122000]
[3023514,"                                      -  ","Original3023514MFG",0]
[3023514,-671.23,"Original3023514NDPDEBS",-671.23]
[3023514,-370.18,"Original3023514NDPDESupply",-370.18]
[3023514,-463.79,"Original3023514NDPDEUPEG",-463.79]
[3023514,3305.94,"Original3023514NNDR",3305.94]
[3023514,3802.08,"Original3023514PEGRANT",3802.08]
[3023514,64680,"Original3023514PPFSMPRI",64680]
[3023514,741642.25,"Original3023514Pri AWPU",741642.25]
[3023514,1688.43,"Original3023514Pri EAL 2",1688.43]
[3023514,69134.399999999994,"Original3023514Pri FSM6",69134.399999999994]
[3023514,"                                      -  ","Original3023514Pri IDACI A",0]
[3023514,19071.04,"Original3023514Pri IDACI B",19071.04]
[3023514,21311.13,"Original3023514Pri IDACI C",21311.13]
[3023514,"                                      -  ","Original3023514Pri MOB",0]
[3023514,28118.5,"Original3023514STMTTOPUPPRI",28118.5]
[3023514,"                                      -  ","Original3023514UIFSM",0]
[3023515,6387.25,"Original3023515DFC",6387.25]
[3023515,75726.47,"Original3023515HOURS",75726.47]
[3023515,1871.26,"Original3023515IDACI",1871.26]
[3023515,122000,"Original3023515LUMP SUM",122000]
[3023515,"                                      -  ","Original3023515MFG",0]
[3023515,"                                      -  ","Original3023515NNDR",0]
[3023515,3689.58,"Original3023515PEGRANT",3689.58]
[3023515,3960,"Original3023515PPFSMPRI",3960]
[3023515,671801.5,"Original3023515Pri AWPU",671801.5]
[3023515,6188.44,"Original3023515Pri EAL 2",6188.44]
[3023515,5751.18,"Original3023515Pri FSM6",5751.18]
[3023515,"                                      -  ","Original3023515Pri IDACI A",0]
[3023515,"                                      -  ","Original3023515Pri IDACI B",0]
[3023515,"                                      -  ","Original3023515Pri IDACI C",0]
[3023515,"                                      -  ","Original3023515Pri MOB",0]
[3023515,55372,"Original3023515STMTTOPUPPRI",55372]
[3023515,34741.71,"Original3023515UIFSM",34741.71]
[3023516,88872.3,"Original3023516HOURS",88872.3]
[3023516,2571.62,"Original3023516IDACI",2571.62]
[3023516,122000,"Original3023516LUMP SUM",122000]
[3023516,"                                      -  ","Original3023516MFG",0]
[3023516,-620.05999999999995,"Original3023516NDPDEBS",-620.05999999999995]
[3023516,-341.96,"Original3023516NDPDESupply",-341.96]
[3023516,-177.06,"Original3023516NDPDEUPEG",-177.06]
[3023516,15568.8,"Original3023516NNDR",15568.8]
[3023516,6418.5,"Original3023516NURSERYTOPUP",6418.5]
[3023516,"                                      -  ","Original3023516othertopup",0]
[3023516,3704.17,"Original3023516PEGRANT",3704.17]
[3023516,17160,"Original3023516PPFSMPRI",17160]
[3023516,685104.5,"Original3023516Pri AWPU",685104.5]
[3023516,6823.75,"Original3023516Pri EAL 2",6823.75]
[3023516,26392.799999999999,"Original3023516Pri FSM6",26392.799999999999]
[3023516,"                                      -  ","Original3023516Pri IDACI A",0]
[3023516,"                                      -  ","Original3023516Pri IDACI B",0]
[3023516,"                                      -  ","Original3023516Pri IDACI C",0]
[3023516,"                                      -  ","Original3023516Pri MOB",0]
[3023516,55594.33,"Original3023516STMTTOPUPPRI",55594.33]
[3023516,35616,"Original3023516UIFSM",35616]
[3023518,9233.5,"Original3023518DFC",9233.5]
[3023518,130676.18,"Original3023518HOURS",130676.18]
[3023518,11394.56,"Original3023518IDACI",11394.56]
[3023518,122000,"Original3023518LUMP SUM",122000]
[3023518,"                                      -  ","Original3023518MFG",0]
[3023518,-1256.68,"Original3023518NDPDEBS",-1256.68]
[3023518,-693.05,"Original3023518NDPDESupply",-693.05]
[3023518,-2149.66,"Original3023518NDPDEUPEG",-2149.66]
[3023518,24601.5,"Original3023518NNDR",24601.5]
[3023518,4145.83,"Original3023518PEGRANT",4145.83]
[3023518,318120,"Original3023518PPFSMPRI",318120]
[3023518,1900,"Original3023518pppost-lac",1900]
[3023518,1388500.63,"Original3023518Pri AWPU",1388500.63]
[3023518,51961.68,"Original3023518Pri EAL 2",51961.68]
[3023518,320436.34999999998,"Original3023518Pri FSM6",320436.34999999998]
[3023518,"                                      -  ","Original3023518Pri IDACI A",0]
[3023518,62481.03,"Original3023518Pri IDACI B",62481.03]
[3023518,91216.55,"Original3023518Pri IDACI C",91216.55]
[3023518,"                                      -  ","Original3023518Pri MOB",0]
[3023518,92535.33,"Original3023518STMTTOPUPPRI",92535.33]
[3023518,36927.43,"Original3023518UIFSM",36927.43]
[3023519,240000,"Original3023519ARPRY11BASE",240000]
[3023519,448393.67,"Original3023519ARPTOPUP",448393.67]
[3023519,11148.25,"Original3023519DFC",11148.25]
[3023519,163422.22,"Original3023519HOURS",163422.22]
[3023519,10915.5,"Original3023519IDACI",10915.5]
[3023519,122000,"Original3023519LUMP SUM",122000]
[3023519,33122.17,"Original3023519MFG",33122.17]
[3023519,17578,"Original3023519NNDR",17578]
[3023519,"                                      -  ","Original3023519NURSERYTOPUP",0]
[3023519,4439.58,"Original3023519PEGRANT",4439.58]
[3023519,300960,"Original3023519PPFSMPRI",300960]
[3023519,3800,"Original3023519pppost-lac",3800]
[3023519,2091896.75,"Original3023519Pri AWPU",2091896.75]
[3023519,79175.38,"Original3023519Pri EAL 2",79175.38]
[3023519,328607.38,"Original3023519Pri FSM6",328607.38]
[3023519,"                                      -  ","Original3023519Pri IDACI A",0]
[3023519,71676.740000000005,"Original3023519Pri IDACI B",71676.740000000005]
[3023519,17163.41,"Original3023519Pri IDACI C",17163.41]
[3023519,1914.58,"Original3023519Pri MOB",1914.58]
[3023519,34285.71,"Original3023519PYGROWTH1",34285.71]
[3023519,52398.080000000002,"Original3023519STMTTOPUPPRI",52398.080000000002]
[3023519,90896.57,"Original3023519UIFSM",90896.57]
[3023520,"                                      -  ","Original3023520HOURS",0]
[3023520,"                                      -  ","Original3023520IDACI",0]
[3023520,122000,"Original3023520LUMP SUM",122000]
[3023520,"                                      -  ","Original3023520MFG",0]
[3023520,-1264.2,"Original3023520NDPDEBS",-1264.2]
[3023520,-697.2,"Original3023520NDPDESupply",-697.2]
[3023520,-28.58,"Original3023520NDPDEUPEG",-28.58]
[3023520,11676.6,"Original3023520NNDR",11676.6]
[3023520,4085.42,"Original3023520PEGRANT",4085.42]
[3023520,3960,"Original3023520PPFSMPRI",3960]
[3023520,1396815,"Original3023520Pri AWPU",1396815]
[3023520,10659.72,"Original3023520Pri EAL 2",10659.72]
[3023520,4260.54,"Original3023520Pri FSM6",4260.54]
[3023520,"                                      -  ","Original3023520Pri IDACI A",0]
[3023520,"                                      -  ","Original3023520Pri IDACI B",0]
[3023520,"                                      -  ","Original3023520Pri IDACI C",0]
[3023520,"                                      -  ","Original3023520Pri MOB",0]
[3023520,75488.67,"Original3023520STMTTOPUPPRI",75488.67]
[3023520,74509.710000000006,"Original3023520UIFSM",74509.710000000006]
[3023521,48000,"Original3023521EXPANDPRI",48000]
[3023521,116706.1,"Original3023521HOURS",116706.1]
[3023521,6936.34,"Original3023521IDACI",6936.34]
[3023521,122000,"Original3023521LUMP SUM",122000]
[3023521,-117517.11,"Original3023521MFG",-117517.11]
[3023521,-1640.45,"Original3023521NDPDEBS",-1640.45]
[3023521,-904.7,"Original3023521NDPDESupply",-904.7]
[3023521,-1232.58,"Original3023521NDPDEUPEG",-1232.58]
[3023521,-465.12,"Original3023521NDSDESupply",-465.12]
[3023521,-2576.8200000000002,"Original3023521NDSDEUPEG",-2576.8200000000002]
[3023521,5628.81,"Original3023521NNDR",5628.81]
[3023521,4275,"Original3023521PEGRANT",4275]
[3023521,167640,"Original3023521PPFSMPRI",167640]
[3023521,77605,"Original3023521PPFSMSEC",77605]
[3023521,11400,"Original3023521pppost-lac",11400]
[3023521,1812533.75,"Original3023521Pri AWPU",1812533.75]
[3023521,67335.399999999994,"Original3023521Pri EAL 2",67335.399999999994]
[3023521,183732.74,"Original3023521Pri FSM6",183732.74]
[3023521,"                                      -  ","Original3023521Pri IDACI A",0]
[3023521,44262.43,"Original3023521Pri IDACI B",44262.43]
[3023521,48578.27,"Original3023521Pri IDACI C",48578.27]
[3023521,"                                      -  ","Original3023521Pri MOB",0]
[3023521,2180984.16,"Original3023521Sec AWPU",2180984.16]
[3023521,23473.52,"Original3023521Sec EAL 2",23473.52]
[3023521,79638.5,"Original3023521Sec FSM6",79638.5]
[3023521,"                                      -  ","Original3023521Sec IDACI A",0]
[3023521,115392.16,"Original3023521Sec IDACI B",115392.16]
[3023521,142220.03,"Original3023521Sec IDACI C",142220.03]
[3023521,"                                      -  ","Original3023521Sec MOB",0]
[3023521,101203.37,"Original3023521SPLIT SITES",101203.37]
[3023521,53145.08,"Original3023521STMTTOPUPPRI",53145.08]
[3023521,63438.42,"Original3023521STMTTOPUPSEC",63438.42]
[3023521,83249.14,"Original3023521UIFSM",83249.14]
[3023522,8871.25,"Original3023522DFC",8871.25]
[3023522,108902.36,"Original3023522HOURS",108902.36]
[3023522,10540.01,"Original3023522IDACI",10540.01]
[3023522,122000,"Original3023522LUMP SUM",122000]
[3023522,"                                      -  ","Original3023522MFG",0]
[3023522,3914,"Original3023522NNDR",3914]
[3023522,"                                      -  ","Original3023522NURSERYTOPUP",0]
[3023522,4037.5,"Original3023522PEGRANT",4037.5]
[3023522,340560,"Original3023522PPFSMPRI",340560]
[3023522,3800,"Original3023522pppost-lac",3800]
[3023522,1233853.25,"Original3023522Pri AWPU",1233853.25]
[3023522,62061.34,"Original3023522Pri EAL 2",62061.34]
[3023522,347215.97,"Original3023522Pri FSM6",347215.97]
[3023522,"                                      -  ","Original3023522Pri IDACI A",0]
[3023522,10643.44,"Original3023522Pri IDACI B",10643.44]
[3023522,117746.89,"Original3023522Pri IDACI C",117746.89]
[3023522,5032.51,"Original3023522Pri MOB",5032.51]
[3023522,31333.08,"Original3023522STMTTOPUPPRI",31333.08]
[3023522,25347.43,"Original3023522UIFSM",25347.43]
[3023523,10576.75,"Original3023523DFC",10576.75]
[3023523,48000,"Original3023523EXPANDPRI",48000]
[3023523,226337.43,"Original3023523HOURS",226337.43]
[3023523,11544.22,"Original3023523IDACI",11544.22]
[3023523,122000,"Original3023523LUMP SUM",122000]
[3023523,4383.58,"Original3023523MFG",4383.58]
[3023523,-1787.94,"Original3023523NDPDEBS",-1787.94]
[3023523,-986.04,"Original3023523NDPDESupply",-986.04]
[3023523,-1338.84,"Original3023523NDPDEUPEG",-1338.84]
[3023523,35414.5,"Original3023523NNDR",35414.5]
[3023523,3565.83,"Original3023523NURSERYTOPUP",3565.83]
[3023523,"                                      -  ","Original3023523othertopup",0]
[3023523,4337.5,"Original3023523PEGRANT",4337.5]
[3023523,176880,"Original3023523PPFSMPRI",176880]
[3023523,5700,"Original3023523pppost-lac",5700]
[3023523,1975495.5,"Original3023523Pri AWPU",1975495.5]
[3023523,39430.74,"Original3023523Pri EAL 2",39430.74]
[3023523,199572.16,"Original3023523Pri FSM6",199572.16]
[3023523,"                                      -  ","Original3023523Pri IDACI A",0]
[3023523,119700,"Original3023523Pri IDACI B",119700]
[3023523,39600,"Original3023523Pri IDACI C",39600]
[3023523,"                                      -  ","Original3023523Pri MOB",0]
[3023523,157846.17000000001,"Original3023523STMTTOPUPPRI",157846.17000000001]
[3023523,93737.14,"Original3023523UIFSM",93737.14]
[3023524,80946.69,"Original3023524HOURS",80946.69]
[3023524,2975.97,"Original3023524IDACI",2975.97]
[3023524,122000,"Original3023524LUMP SUM",122000]
[3023524,15390.78,"Original3023524MFG",15390.78]
[3023524,-614.04,"Original3023524NDPDEBS",-614.04]
[3023524,-338.64,"Original3023524NDPDESupply",-338.64]
[3023524,-177.11,"Original3023524NDPDEUPEG",-177.11]
[3023524,7235.5,"Original3023524NNDR",7235.5]
[3023524,1342.86,"Original3023524NURSERYEX",1342.86]
[3023524,3706.25,"Original3023524PEGRANT",3706.25]
[3023524,25080,"Original3023524PPFSMPRI",25080]
[3023524,678453,"Original3023524Pri AWPU",678453]
[3023524,2485.52,"Original3023524Pri EAL 2",2485.52]
[3023524,26400.57,"Original3023524Pri FSM6",26400.57]
[3023524,"                                      -  ","Original3023524Pri IDACI A",0]
[3023524,"                                      -  ","Original3023524Pri IDACI B",0]
[3023524,"                                      -  ","Original3023524Pri IDACI C",0]
[3023524,"                                      -  ","Original3023524Pri MOB",0]
[3023524,85836,"Original3023524STMTTOPUPPRI",85836]
[3023524,36708,"Original3023524UIFSM",36708]
[3024000,6784.38,"Original3024000DFC",6784.38]
[3024000,122000,"Original3024000LUMP SUM",122000]
[3024000,"                                      -  ","Original3024000MFG",0]
[3024000,10567.8,"Original3024000NNDR",10567.8]
[3024000,77605,"Original3024000PPFSMSEC",77605]
[3024000,2561221.5299999998,"Original3024000Sec AWPU",2561221.5299999998]
[3024000,33090.54,"Original3024000Sec EAL 2",33090.54]
[3024000,72741.570000000007,"Original3024000Sec FSM6",72741.570000000007]
[3024000,23844.720000000001,"Original3024000Sec IDACI A",23844.720000000001]
[3024000,212814.17,"Original3024000Sec IDACI B",212814.17]
[3024000,123277.23,"Original3024000Sec IDACI C",123277.23]
[3024000,"                                      -  ","Original3024000Sec MOB",0]
[3024000,25055.919999999998,"Original3024000STMTTOPUPSEC",25055.919999999998]
[3024001,9062.5,"Original3024001DFC",9062.5]
[3024001,122000,"Original3024001LUMP SUM",122000]
[3024001,"                                      -  ","Original3024001MFG",0]
[3024001,54905.4,"Original3024001NNDR",54905.4]
[3024001,121550,"Original3024001PPFSMSEC",121550]
[3024001,3800,"Original3024001pppost-lac",3800]
[3024001,3269084.81,"Original3024001Sec AWPU",3269084.81]
[3024001,17412.59,"Original3024001Sec EAL 2",17412.59]
[3024001,100930.68,"Original3024001Sec FSM6",100930.68]
[3024001,11451.5,"Original3024001Sec IDACI A",11451.5]
[3024001,102204.65,"Original3024001Sec IDACI B",102204.65]
[3024001,93215.22,"Original3024001Sec IDACI C",93215.22]
[3024001,"                                      -  ","Original3024001Sec MOB",0]
[3024001,91127.67,"Original3024001SPLIT SITES",91127.67]
[3024001,188365.75,"Original3024001STMTTOPUPSEC",188365.75]
[3024003,17415.63,"Original3024003DFC",17415.63]
[3024003,122000,"Original3024003LUMP SUM",122000]
[3024003,"                                      -  ","Original3024003MFG",0]
[3024003,"                                      -  ","Original3024003NDPDEBS",0]
[3024003,-797.64,"Original3024003NDSDESupply",-797.64]
[3024003,-6729.47,"Original3024003NDSDEUPEG",-6729.47]
[3024003,58164,"Original3024003NNDR",58164]
[3024003,386155,"Original3024003PPFSMSEC",386155]
[3024003,3800,"Original3024003pppost-lac",3800]
[3024003,1500,"Original3024003ppservice",1500]
[3024003,3740196.52,"Original3024003Sec AWPU",3740196.52]
[3024003,67608.460000000006,"Original3024003Sec EAL 2",67608.460000000006]
[3024003,207979.25,"Original3024003Sec FSM6",207979.25]
[3024003,"                                      -  ","Original3024003Sec IDACI A",0]
[3024003,287731.94,"Original3024003Sec IDACI B",287731.94]
[3024003,214839.85,"Original3024003Sec IDACI C",214839.85]
[3024003,"                                      -  ","Original3024003Sec MOB",0]
[3024003,152179,"Original3024003STMTTOPUPSEC",152179]
[3024004,3540,"Original3024004BURSARY",3540]
[3024004,"                                      -  ","Original3024004EFAHN",0]
[3024004,153534,"Original3024004EFAPROG",153534]
[3024004,122000,"Original3024004LUMP SUM",122000]
[3024004,"                                      -  ","Original3024004MFG",0]
[3024004,"                                      -  ","Original3024004NDPDEBS",0]
[3024004,-216.24,"Original3024004NDSDESupply",-216.24]
[3024004,-34.64,"Original3024004NDSDEUPEG",-34.64]
[3024004,8789,"Original3024004NNDR",8789]
[3024004,1013966.32,"Original3024004Sec AWPU",1013966.32]
[3024004,"                                      -  ","Original3024004Sec EAL 2",0]
[3024004,1070.5999999999999,"Original3024004Sec FSM6",1070.5999999999999]
[3024004,"                                      -  ","Original3024004Sec IDACI A",0]
[3024004,"                                      -  ","Original3024004Sec IDACI B",0]
[3024004,"                                      -  ","Original3024004Sec IDACI C",0]
[3024004,"                                      -  ","Original3024004Sec MOB",0]
[3024004,12723,"Original3024004STMTTOPUPSEC",12723]
[3024010,14181.25,"Original3024010DFC",14181.25]
[3024010,122000,"Original3024010LUMP SUM",122000]
[3024010,101841.97,"Original3024010MFG",101841.97]
[3024010,20078.8,"Original3024010NNDR",20078.8]
[3024010,"                                      -  ","Original3024010POST16TOPUP",0]
[3024010,226270,"Original3024010PPFSMSEC",226270]
[3024010,600,"Original3024010ppservice",600]
[3024010,2233595.62,"Original3024010Sec AWPU",2233595.62]
[3024010,77333.600000000006,"Original3024010Sec EAL 2",77333.600000000006]
[3024010,105345.41,"Original3024010Sec FSM6",105345.41]
[3024010,"                                      -  ","Original3024010Sec IDACI A",0]
[3024010,374165.64,"Original3024010Sec IDACI B",374165.64]
[3024010,68459.009999999995,"Original3024010Sec IDACI C",68459.009999999995]
[3024010,"                                      -  ","Original3024010Sec MOB",0]
[3024010,116877,"Original3024010STMTTOPUPSEC",116877]
[3024012,6000,"Original3024012ARPP16BASE",6000]
[3024012,30000,"Original3024012ARPRY11BASE",30000]
[3024012,"                                      -  ","Original3024012ARPTOPUP",0]
[3024012,17342.5,"Original3024012DFC",17342.5]
[3024012,122000,"Original3024012LUMP SUM",122000]
[3024012,126653.08,"Original3024012MFG",126653.08]
[3024012,6098.4,"Original3024012NNDR",6098.4]
[3024012,"                                      -  ","Original3024012POST16ARPTOPUP",0]
[3024012,"                                      -  ","Original3024012POST16TOPUP",0]
[3024012,341275,"Original3024012PPFSMSEC",341275]
[3024012,3261910.52,"Original3024012Sec AWPU",3261910.52]
[3024012,186860.02,"Original3024012Sec EAL 2",186860.02]
[3024012,187489.47,"Original3024012Sec FSM6",187489.47]
[3024012,19904,"Original3024012Sec IDACI A",19904]
[3024012,339612,"Original3024012Sec IDACI B",339612]
[3024012,343742.08,"Original3024012Sec IDACI C",343742.08]
[3024012,34178.07,"Original3024012Sec MOB",34178.07]
[3024012,96007.52,"Original3024012STMTTOPUPSEC",96007.52]
[3024208,24531.25,"Original3024208DFC",24531.25]
[3024208,122000,"Original3024208LUMP SUM",122000]
[3024208,-103013.37,"Original3024208MFG",-103013.37]
[3024208,24651.200000000001,"Original3024208NNDR",24651.200000000001]
[3024208,"                                      -  ","Original3024208POST16TOPUP",0]
[3024208,236555,"Original3024208PPFSMSEC",236555]
[3024208,1200,"Original3024208ppservice",1200]
[3024208,4251962.54,"Original3024208Sec AWPU",4251962.54]
[3024208,41479.980000000003,"Original3024208Sec EAL 2",41479.980000000003]
[3024208,130528.02,"Original3024208Sec FSM6",130528.02]
[3024208,19926.41,"Original3024208Sec IDACI A",19926.41]
[3024208,376609.23,"Original3024208Sec IDACI B",376609.23]
[3024208,43838.11,"Original3024208Sec IDACI C",43838.11]
[3024208,"                                      -  ","Original3024208Sec MOB",0]
[3024208,73127.58,"Original3024208STMTTOPUPSEC",73127.58]
[3024210,23153.13,"Original3024210DFC",23153.13]
[3024210,122000,"Original3024210LUMP SUM",122000]
[3024210,"                                      -  ","Original3024210MFG",0]
[3024210,10081.5,"Original3024210NNDR",10081.5]
[3024210,47296.92,"Original3024210POST16TOPUP",47296.92]
[3024210,362780,"Original3024210PPFSMSEC",362780]
[3024210,4151522.48,"Original3024210Sec AWPU",4151522.48]
[3024210,73627.77,"Original3024210Sec EAL 2",73627.77]
[3024210,190158.62,"Original3024210Sec FSM6",190158.62]
[3024210,9963.48,"Original3024210Sec IDACI A",9963.48]
[3024210,235387.18,"Original3024210Sec IDACI B",235387.18]
[3024210,236732.25,"Original3024210Sec IDACI C",236732.25]
[3024210,"                                      -  ","Original3024210Sec MOB",0]
[3024210,90614,"Original3024210STMTTOPUPSEC",90614]
[3024211,19840,"Original3024211DFC",19840]
[3024211,122000,"Original3024211LUMP SUM",122000]
[3024211,-11746.98,"Original3024211MFG",-11746.98]
[3024211,29469,"Original3024211NNDR",29469]
[3024211,13807.83,"Original3024211POST16TOPUP",13807.83]
[3024211,244970,"Original3024211PPFSMSEC",244970]
[3024211,2917544.6,"Original3024211Sec AWPU",2917544.6]
[3024211,64876.98,"Original3024211Sec EAL 2",64876.98]
[3024211,128598.65,"Original3024211Sec FSM6",128598.65]
[3024211,19904,"Original3024211Sec IDACI A",19904]
[3024211,172418.4,"Original3024211Sec IDACI B",172418.4]
[3024211,131366.39999999999,"Original3024211Sec IDACI C",131366.39999999999]
[3024211,"                                      -  ","Original3024211Sec MOB",0]
[3024211,58286.92,"Original3024211STMTTOPUPSEC",58286.92]
[3024212,28266.25,"Original3024212DFC",28266.25]
[3024212,61000,"Original3024212EXPANDSEC",61000]
[3024212,122000,"Original3024212LUMP SUM",122000]
[3024212,"                                      -  ","Original3024212MFG",0]
[3024212,73414,"Original3024212NNDR",73414]
[3024212,54008.25,"Original3024212POST16TOPUP",54008.25]
[3024212,244970,"Original3024212PPFSMSEC",244970]
[3024212,13300,"Original3024212pppost-lac",13300]
[3024212,1200,"Original3024212ppservice",1200]
[3024212,43571.43,"Original3024212PYGROWTH1",43571.43]
[3024212,5165488.8,"Original3024212Sec AWPU",5165488.8]
[3024212,37206,"Original3024212Sec EAL 2",37206]
[3024212,137259.87,"Original3024212Sec FSM6",137259.87]
[3024212,"                                      -  ","Original3024212Sec IDACI A",0]
[3024212,182868,"Original3024212Sec IDACI B",182868]
[3024212,15326.08,"Original3024212Sec IDACI C",15326.08]
[3024212,"                                      -  ","Original3024212Sec MOB",0]
[3024212,351470.58,"Original3024212STMTTOPUPSEC",351470.58]
[3024215,20554.38,"Original3024215DFC",20554.38]
[3024215,122000,"Original3024215LUMP SUM",122000]
[3024215,"                                      -  ","Original3024215MFG",0]
[3024215,14214.2,"Original3024215NNDR",14214.2]
[3024215,35920.5,"Original3024215POST16TOPUP",35920.5]
[3024215,378675,"Original3024215PPFSMSEC",378675]
[3024215,11400,"Original3024215pppost-lac",11400]
[3024215,300,"Original3024215ppservice",300]
[3024215,43571.43,"Original3024215PYGROWTH1",43571.43]
[3024215,4988522.9800000004,"Original3024215Sec AWPU",4988522.9800000004]
[3024215,40154.5,"Original3024215Sec EAL 2",40154.5]
[3024215,210582.52,"Original3024215Sec FSM6",210582.52]
[3024215,29884.65,"Original3024215Sec IDACI A",29884.65]
[3024215,313788.84999999998,"Original3024215Sec IDACI B",313788.84999999998]
[3024215,96427.81,"Original3024215Sec IDACI C",96427.81]
[3024215,"                                      -  ","Original3024215Sec MOB",0]
[3024215,377122.42,"Original3024215STMTTOPUPSEC",377122.42]
[3024752,17753.13,"Original3024752DFC",17753.13]
[3024752,122000,"Original3024752LUMP SUM",122000]
[3024752,"                                      -  ","Original3024752MFG",0]
[3024752,"                                      -  ","Original3024752NNDR",0]
[3024752,20570,"Original3024752PPFSMSEC",20570]
[3024752,2357949.98,"Original3024752Sec AWPU",2357949.98]
[3024752,22551.17,"Original3024752Sec EAL 2",22551.17]
[3024752,11293.26,"Original3024752Sec FSM6",11293.26]
[3024752,20025.86,"Original3024752Sec IDACI A",20025.86]
[3024752,36797.519999999997,"Original3024752Sec IDACI B",36797.519999999997]
[3024752,22028.45,"Original3024752Sec IDACI C",22028.45]
[3024752,"                                      -  ","Original3024752Sec MOB",0]
[3024752,"                                      -  ","Original3024752STMTtopupSEC",0]
[3025200,7870,"Original3025200DFC",7870]
[3025200,"                                      -  ","Original3025200HOURS",0]
[3025200,"                                      -  ","Original3025200IDACI",0]
[3025200,122000,"Original3025200LUMP SUM",122000]
[3025200,"                                      -  ","Original3025200MFG",0]
[3025200,-993.3,"Original3025200NDPDEBS",-993.3]
[3025200,-547.79999999999995,"Original3025200NDPDESupply",-547.79999999999995]
[3025200,-1703.27,"Original3025200NDPDEUPEG",-1703.27]
[3025200,5173.2,"Original3025200NNDR",5173.2]
[3025200,4054.17,"Original3025200PEGRANT",4054.17]
[3025200,246840,"Original3025200PPFSMPRI",246840]
[3025200,1097497.5,"Original3025200Pri AWPU",1097497.5]
[3025200,18550,"Original3025200Pri EAL 2",18550]
[3025200,253895.63,"Original3025200Pri FSM6",253895.63]
[3025200,"                                      -  ","Original3025200Pri IDACI A",0]
[3025200,27466.46,"Original3025200Pri IDACI B",27466.46]
[3025200,28331.71,"Original3025200Pri IDACI C",28331.71]
[3025200,422.9,"Original3025200Pri MOB",422.9]
[3025200,126058.58,"Original3025200STMTTOPUPPRI",126058.58]
[3025200,"                                      -  ","Original3025200UIFSM",0]
[3025201,8943.25,"Original3025201DFC",8943.25]
[3025201,29313.9,"Original3025201HOURS",29313.9]
[3025201,874.45,"Original3025201IDACI",874.45]
[3025201,122000,"Original3025201LUMP SUM",122000]
[3025201,"                                      -  ","Original3025201MFG",0]
[3025201,-1234.0999999999999,"Original3025201NDPDEBS",-1234.0999999999999]
[3025201,-680.6,"Original3025201NDPDESupply",-680.6]
[3025201,-594.4,"Original3025201NDPDEUPEG",-594.4]
[3025201,5843.08,"Original3025201NNDR",5843.08]
[3025201,4083.33,"Original3025201PEGRANT",4083.33]
[3025201,83160,"Original3025201PPFSMPRI",83160]
[3025201,15200,"Original3025201pppost-lac",15200]
[3025201,1363557.5,"Original3025201Pri AWPU",1363557.5]
[3025201,58108.08,"Original3025201Pri EAL 2",58108.08]
[3025201,88603.75,"Original3025201Pri FSM6",88603.75]
[3025201,"                                      -  ","Original3025201Pri IDACI A",0]
[3025201,6362.07,"Original3025201Pri IDACI B",6362.07]
[3025201,2666.01,"Original3025201Pri IDACI C",2666.01]
[3025201,"                                      -  ","Original3025201Pri MOB",0]
[3025201,52449.58,"Original3025201STMTTOPUPPRI",52449.58]
[3025201,63584.57,"Original3025201UIFSM",63584.57]
[3025400,54000,"Original3025400ARPP16BASE",54000]
[3025400,410000,"Original3025400ARPRY11BASE",410000]
[3025400,370467.33,"Original3025400ARPTOPUP",370467.33]
[3025400,27371.88,"Original3025400DFC",27371.88]
[3025400,122000,"Original3025400LUMP SUM",122000]
[3025400,-96003.57,"Original3025400MFG",-96003.57]
[3025400,"                                      -  ","Original3025400NNDR",0]
[3025400,114234.17,"Original3025400POST16ARPTOPUP",114234.17]
[3025400,59735.25,"Original3025400POST16TOPUP",59735.25]
[3025400,439450,"Original3025400PPFSMSEC",439450]
[3025400,1900,"Original3025400pppost-lac",1900]
[3025400,4658505.6399999997,"Original3025400Sec AWPU",4658505.6399999997]
[3025400,45226.81,"Original3025400Sec EAL 2",45226.81]
[3025400,228247.06,"Original3025400Sec FSM6",228247.06]
[3025400,28734.92,"Original3025400Sec IDACI A",28734.92]
[3025400,543090.07999999996,"Original3025400Sec IDACI B",543090.07999999996]
[3025400,362443.19,"Original3025400Sec IDACI C",362443.19]
[3025400,"                                      -  ","Original3025400Sec MOB",0]
[3025400,293325.33,"Original3025400STMTTOPUPSEC",293325.33]
[3025401,25768.75,"Original3025401DFC",25768.75]
[3025401,122000,"Original3025401LUMP SUM",122000]
[3025401,-3303.5,"Original3025401MFG",-3303.5]
[3025401,"                                      -  ","Original3025401NNDR",0]
[3025401,43010,"Original3025401PPFSMSEC",43010]
[3025401,3800,"Original3025401pppost-lac",3800]
[3025401,4309356.8600000003,"Original3025401Sec AWPU",4309356.8600000003]
[3025401,29002.38,"Original3025401Sec EAL 2",29002.38]
[3025401,23255.81,"Original3025401Sec FSM6",23255.81]
[3025401,19904,"Original3025401Sec IDACI A",19904]
[3025401,109720.8,"Original3025401Sec IDACI B",109720.8]
[3025401,26273.279999999999,"Original3025401Sec IDACI C",26273.279999999999]
[3025401,"                                      -  ","Original3025401Sec MOB",0]
[3025402,29166.67,"Original3025402ARPRY11BASE",29166.67]
[3025402,51666.67,"Original3025402ARPTOPUP",51666.67]
[3025402,34583.129999999997,"Original3025402DFC",34583.129999999997]
[3025402,122000,"Original3025402LUMP SUM",122000]
[3025402,116186.09,"Original3025402MFG",116186.09]
[3025402,"                                      -  ","Original3025402NNDR",0]
[3025402,"                                      -  ","Original3025402othertopup",0]
[3025402,37620.17,"Original3025402POST16TOPUP",37620.17]
[3025402,294057.5,"Original3025402PPFSMSEC",294057.5]
[3025402,11400,"Original3025402pppost-lac",11400]
[3025402,1500,"Original3025402ppservice",1500]
[3025402,5744214.8600000003,"Original3025402Sec AWPU",5744214.8600000003]
[3025402,24140.68,"Original3025402Sec EAL 2",24140.68]
[3025402,158293.16,"Original3025402Sec FSM6",158293.16]
[3025402,"                                      -  ","Original3025402Sec IDACI A",0]
[3025402,121943.02,"Original3025402Sec IDACI B",121943.02]
[3025402,106458.2,"Original3025402Sec IDACI C",106458.2]
[3025402,"                                      -  ","Original3025402Sec MOB",0]
[3025402,351366,"Original3025402STMTTOPUPSEC",351366]
[3025404,16303,"Original3025404BURSARY",16303]
[3025404,37212,"Original3025404EFAFP",37212]
[3025404,"                                      -  ","Original3025404EFAHN",0]
[3025404,1290445,"Original3025404EFAPROG",1290445]
[3025404,122000,"Original3025404LUMP SUM",122000]
[3025404,-40436.9,"Original3025404MFG",-40436.9]
[3025404,6036.36,"Original3025404NCTL",6036.36]
[3025404,"                                      -  ","Original3025404NDPDEBS",0]
[3025404,-489.6,"Original3025404NDSDESupply",-489.6]
[3025404,-555.55999999999995,"Original3025404NDSDEUPEG",-555.55999999999995]
[3025404,16591.400000000001,"Original3025404NNDR",16591.400000000001]
[3025404,31790,"Original3025404PPFSMSEC",31790]
[3025404,1900,"Original3025404pppost-lac",1900]
[3025404,2295772.7999999998,"Original3025404Sec AWPU",2295772.7999999998]
[3025404,1378,"Original3025404Sec EAL 2",1378]
[3025404,17170,"Original3025404Sec FSM6",17170]
[3025404,50178.15,"Original3025404Sec IDACI A",50178.15]
[3025404,136986.35,"Original3025404Sec IDACI B",136986.35]
[3025404,72858.679999999993,"Original3025404Sec IDACI C",72858.679999999993]
[3025404,"                                      -  ","Original3025404Sec MOB",0]
[3025405,15709,"Original3025405BURSARY",15709]
[3025405,12000,"Original3025405EFAHN",12000]
[3025405,1359026,"Original3025405EFAPROG",1359026]
[3025405,122000,"Original3025405LUMP SUM",122000]
[3025405,"                                      -  ","Original3025405MFG",0]
[3025405,"                                      -  ","Original3025405NDPDEBS",0]
[3025405,-881.28,"Original3025405NDSDESupply",-881.28]
[3025405,-2221.33,"Original3025405NDSDEUPEG",-2221.33]
[3025405,20649.52,"Original3025405NNDR",20649.52]
[3025405,28936.67,"Original3025405POST16TOPUP",28936.67]
[3025405,126225,"Original3025405PPFSMSEC",126225]
[3025405,1900,"Original3025405pppost-lac",1900]
[3025405,300,"Original3025405ppservice",300]
[3025405,4132391.04,"Original3025405Sec AWPU",4132391.04]
[3025405,1381.2,"Original3025405Sec EAL 2",1381.2]
[3025405,68651.75,"Original3025405Sec FSM6",68651.75]
[3025405,19973.349999999999,"Original3025405Sec IDACI A",19973.349999999999]
[3025405,146804.14000000001,"Original3025405Sec IDACI B",146804.14000000001]
[3025405,114247.57,"Original3025405Sec IDACI C",114247.57]
[3025405,"                                      -  ","Original3025405Sec MOB",0]
[3025405,142299.42000000001,"Original3025405STMTTOPUPSEC",142299.42000000001]
[3025406,31168.75,"Original3025406DFC",31168.75]
[3025406,61000,"Original3025406EXPANDSEC",61000]
[3025406,122000,"Original3025406LUMP SUM",122000]
[3025406,"                                      -  ","Original3025406MFG",0]
[3025406,"                                      -  ","Original3025406NNDR",0]
[3025406,13843,"Original3025406POST16TOPUP",13843]
[3025406,186065,"Original3025406PPFSMSEC",186065]
[3025406,"                                      -  ","Original3025406pppost-lac",0]
[3025406,43571.43,"Original3025406PYGROWTH1",43571.43]
[3025406,5624643.3600000003,"Original3025406Sec AWPU",5624643.3600000003]
[3025406,13780,"Original3025406Sec EAL 2",13780]
[3025406,105185.23,"Original3025406Sec FSM6",105185.23]
[3025406,39841.879999999997,"Original3025406Sec IDACI A",39841.879999999997]
[3025406,162106.65,"Original3025406Sec IDACI B",162106.65]
[3025406,46017.37,"Original3025406Sec IDACI C",46017.37]
[3025406,"                                      -  ","Original3025406Sec MOB",0]
[3025406,95977.33,"Original3025406STMTTOPUPSEC",95977.33]
[3025407,71000,"Original3025407BULGESEC",71000]
[3025407,24567,"Original3025407BURSARY",24567]
[3025407,48000,"Original3025407EFAHN",48000]
[3025407,1033333,"Original3025407EFAPROG",1033333]
[3025407,122000,"Original3025407LUMP SUM",122000]
[3025407,-466739.20000000001,"Original3025407MFG",-466739.20000000001]
[3025407,"                                      -  ","Original3025407NDPDEBS",0]
[3025407,-907.8,"Original3025407NDSDESupply",-907.8]
[3025407,-4131.79,"Original3025407NDSDEUPEG",-4131.79]
[3025407,37768.43,"Original3025407NNDR",37768.43]
[3025407,3390.42,"Original3025407POST16TOPUP",3390.42]
[3025407,236555,"Original3025407PPFSMSEC",236555]
[3025407,"                                      -  ","Original3025407pppost-lac",0]
[3025407,4256745.4000000004,"Original3025407Sec AWPU",4256745.4000000004]
[3025407,16536,"Original3025407Sec EAL 2",16536]
[3025407,127696.09,"Original3025407Sec FSM6",127696.09]
[3025407,39808,"Original3025407Sec IDACI A",39808]
[3025407,459782.40000000002,"Original3025407Sec IDACI B",459782.40000000002]
[3025407,374394.24,"Original3025407Sec IDACI C",374394.24]
[3025407,"                                      -  ","Original3025407Sec MOB",0]
[3025407,103895.75,"Original3025407STMTTOPUPSEC",103895.75]
[3025408,19422.45,"Original3025408DFC",19422.45]
[3025408,122000,"Original3025408LUMP SUM",122000]
[3025408,-1522.02,"Original3025408MFG",-1522.02]
[3025408,"                                      -  ","Original3025408NNDR",0]
[3025408,27580.080000000002,"Original3025408POST16TOPUP",27580.080000000002]
[3025408,197753.29,"Original3025408PPFSMSEC",197753.29]
[3025408,600,"Original3025408ppservice",600]
[3025408,2386647.14,"Original3025408Sec AWPU",2386647.14]
[3025408,93704,"Original3025408Sec EAL 2",93704]
[3025408,114105.9,"Original3025408Sec FSM6",114105.9]
[3025408,129376,"Original3025408Sec IDACI A",129376]
[3025408,365736,"Original3025408Sec IDACI B",365736]
[3025408,181723.51999999999,"Original3025408Sec IDACI C",181723.51999999999]
[3025408,4391.5600000000004,"Original3025408Sec MOB",4391.5600000000004]
[3025408,22525.83,"Original3025408STMTTOPUPSEC",22525.83]
[3025409,23344.38,"Original3025409DFC",23344.38]
[3025409,122000,"Original3025409LUMP SUM",122000]
[3025409,"                                      -  ","Original3025409MFG",0]
[3025409,"                                      -  ","Original3025409NNDR",0]
[3025409,"                                      -  ","Original3025409othertopup",0]
[3025409,42716.75,"Original3025409POST16TOPUP",42716.75]
[3025409,85552.5,"Original3025409PPFSMSEC",85552.5]
[3025409,4122825.32,"Original3025409Sec AWPU",4122825.32]
[3025409,22202.54,"Original3025409Sec EAL 2",22202.54]
[3025409,48949.47,"Original3025409Sec FSM6",48949.47]
[3025409,"                                      -  ","Original3025409Sec IDACI A",0]
[3025409,15674.4,"Original3025409Sec IDACI B",15674.4]
[3025409,4378.88,"Original3025409Sec IDACI C",4378.88]
[3025409,"                                      -  ","Original3025409Sec MOB",0]
[3025409,174300.56,"Original3025409SPLIT SITES",174300.56]
[3025409,135128.25,"Original3025409STMTTOPUPSEC",135128.25]
[3025427,75500,"Original3025427ARPP16BASE",75500]
[3025427,368333.33,"Original3025427ARPRY11BASE",368333.33]
[3025427,537810,"Original3025427ARPTOPUP",537810]
[3025427,18989,"Original3025427BURSARY",18989]
[3025427,"                                      -  ","Original3025427EFAHN",0]
[3025427,771934,"Original3025427EFAPROG",771934]
[3025427,122000,"Original3025427LUMP SUM",122000]
[3025427,897548.80000000005,"Original3025427MFG",897548.80000000005]
[3025427,"                                      -  ","Original3025427NDPDEBS",0]
[3025427,-914.94,"Original3025427NDSDESupply",-914.94]
[3025427,-1424.98,"Original3025427NDSDEUPEG",-1424.98]
[3025427,69680.479999999996,"Original3025427NNDR",69680.479999999996]
[3025427,"                                      -  ","Original3025427othertopup",0]
[3025427,196980.75,"Original3025427POST16ARPTOPUP",196980.75]
[3025427,30523.58,"Original3025427POST16TOPUP",30523.58]
[3025427,85085,"Original3025427PPFSMSEC",85085]
[3025427,13300,"Original3025427pppost-lac",13300]
[3025427,4290225.42,"Original3025427Sec AWPU",4290225.42]
[3025427,7940.47,"Original3025427Sec EAL 2",7940.47]
[3025427,44040.21,"Original3025427Sec FSM6",44040.21]
[3025427,9588.5499999999993,"Original3025427Sec IDACI A",9588.5499999999993]
[3025427,45305.919999999998,"Original3025427Sec IDACI B",45305.919999999998]
[3025427,18985.34,"Original3025427Sec IDACI C",18985.34]
[3025427,"                                      -  ","Original3025427Sec MOB",0]
[3025427,161602,"Original3025427STMTTOPUPSEC",161602]
[3025948,76606.11,"Original3025948HOURS",76606.11]
[3025948,3361.36,"Original3025948IDACI",3361.36]
[3025948,122000,"Original3025948LUMP SUM",122000]
[3025948,"                                      -  ","Original3025948MFG",0]
[3025948,-611.03,"Original3025948NDPDEBS",-611.03]
[3025948,-336.98,"Original3025948NDPDESupply",-336.98]
[3025948,-115.74,"Original3025948NDPDEUPEG",-115.74]
[3025948,13572.8,"Original3025948NNDR",13572.8]
[3025948,3689.58,"Original3025948PEGRANT",3689.58]
[3025948,15840,"Original3025948PPFSMPRI",15840]
[3025948,1900,"Original3025948pppost-lac",1900]
[3025948,675127.25,"Original3025948Pri AWPU",675127.25]
[3025948,4353.3500000000004,"Original3025948Pri EAL 2",4353.3500000000004]
[3025948,17252.7,"Original3025948Pri FSM6",17252.7]
[3025948,"                                      -  ","Original3025948Pri IDACI A",0]
[3025948,"                                      -  ","Original3025948Pri IDACI B",0]
[3025948,"                                      -  ","Original3025948Pri IDACI C",0]
[3025948,"                                      -  ","Original3025948Pri MOB",0]
[3025948,68212,"Original3025948STMTTOPUPPRI",68212]
[3025948,36053.14,"Original3025948UIFSM",36053.14]
[3025949,48000,"Original3025949EXPANDPRI",48000]
[3025949,153865.85,"Original3025949HOURS",153865.85]
[3025949,4205.67,"Original3025949IDACI",4205.67]
[3025949,122000,"Original3025949LUMP SUM",122000]
[3025949,-192.51,"Original3025949MFG",-192.51]
[3025949,-978.25,"Original3025949NDPDEBS",-978.25]
[3025949,-539.5,"Original3025949NDPDESupply",-539.5]
[3025949,-211.62,"Original3025949NDPDEUPEG",-211.62]
[3025949,"                                      -  ","Original3025949NNDR",0]
[3025949,6418.5,"Original3025949NURSERYTOPUP",6418.5]
[3025949,3860.42,"Original3025949PEGRANT",3860.42]
[3025949,27720,"Original3025949PPFSMPRI",27720]
[3025949,1900,"Original3025949pppost-lac",1900]
[3025949,1080868.75,"Original3025949Pri AWPU",1080868.75]
[3025949,13199.23,"Original3025949Pri EAL 2",13199.23]
[3025949,31544.799999999999,"Original3025949Pri FSM6",31544.799999999999]
[3025949,"                                      -  ","Original3025949Pri IDACI A",0]
[3025949,"                                      -  ","Original3025949Pri IDACI B",0]
[3025949,"                                      -  ","Original3025949Pri IDACI C",0]
[3025949,"                                      -  ","Original3025949Pri MOB",0]
[3025949,38703.17,"Original3025949STMTTOPUPPRI",38703.17]
[3025949,67080,"Original3025949UIFSM",67080]
[3025950,350000,"Original3025950SPECIALRY11BASE",350000]
[3025950,491666.67,"Original3025950SPECIALTOPUP",491666.67]
[3025950,"                                      -  ","Original3025950PEGRANT",0]
[3025950,"                                      -  ","Original3025950UIFSM",0]
[3026085,"                                      -  ","Original3026085PEGRANT",0]
[3026085,"                                      -  ","Original3026085UIFSM",0]
[3026112,"                                      -  ","Original3026112HOURS",0]
[3026112,"                                      -  ","Original3026112IDACI",0]
[3026112,"                                      -  ","Original3026112PEGRANT",0]
[3026112,"                                      -  ","Original3026112UIFSM",0]
[3026905,"                                      -  ","Original3026905ARPP16BASE",0]
[3026905,180000,"Original3026905ARPRY11BASE",180000]
[3026905,106429.17,"Original3026905ARPTOPUP",106429.17]
[3026905,30195.63,"Original3026905DFC",30195.63]
[3026905,"                                      -  ","Original3026905HOURS",0]
[3026905,"                                      -  ","Original3026905IDACI",0]
[3026905,122000,"Original3026905LUMP SUM",122000]
[3026905,"                                      -  ","Original3026905MFG",0]
[3026905,74053,"Original3026905NNDR",74053]
[3026905,"                                      -  ","Original3026905othertopup",0]
[3026905,"                                      -  ","Original3026905PEGRANT",0]
[3026905,40658.33,"Original3026905POST16ARPTOPUP",40658.33]
[3026905,21980,"Original3026905POST16TOPUP",21980]
[3026905,7920,"Original3026905PPFSMPRI",7920]
[3026905,529210,"Original3026905PPFSMSEC",529210]
[3026905,293497.44,"Original3026905Pri AWPU",293497.44]
[3026905,21587.31,"Original3026905Pri EAL 2",21587.31]
[3026905,25125.83,"Original3026905Pri FSM6",25125.83]
[3026905,"                                      -  ","Original3026905Pri IDACI A",0]
[3026905,65760.479999999996,"Original3026905Pri IDACI B",65760.479999999996]
[3026905,"                                      -  ","Original3026905Pri IDACI C",0]
[3026905,481.56,"Original3026905Pri MOB",481.56]
[3026905,4821122.88,"Original3026905Sec AWPU",4821122.88]
[3026905,134949.34,"Original3026905Sec EAL 2",134949.34]
[3026905,280662.56,"Original3026905Sec FSM6",280662.56]
[3026905,9796.5,"Original3026905Sec IDACI A",9796.5]
[3026905,534888.9,"Original3026905Sec IDACI B",534888.9]
[3026905,265093.28999999998,"Original3026905Sec IDACI C",265093.28999999998]
[3026905,"                                      -  ","Original3026905Sec MOB",0]
[3026905,174968.83,"Original3026905STMTTOPUPSEC",174968.83]
[3026905,10052.57,"Original3026905UIFSM",10052.57]
[3026906,23063.13,"Original3026906DFC",23063.13]
[3026906,"                                      -  ","Original3026906HOURS",0]
[3026906,"                                      -  ","Original3026906IDACI",0]
[3026906,122000,"Original3026906LUMP SUM",122000]
[3026906,"                                      -  ","Original3026906MFG",0]
[3026906,21868,"Original3026906NNDR",21868]
[3026906,"                                      -  ","Original3026906PEGRANT",0]
[3026906,16044.67,"Original3026906POST16TOPUP",16044.67]
[3026906,23760,"Original3026906PPFSMPRI",23760]
[3026906,174377.5,"Original3026906PPFSMSEC",174377.5]
[3026906,13300,"Original3026906pppost-lac",13300]
[3026906,300,"Original3026906ppservice",300]
[3026906,515491.25,"Original3026906Pri AWPU",515491.25]
[3026906,23275.83,"Original3026906Pri EAL 2",23275.83]
[3026906,66195.539999999994,"Original3026906Pri FSM6",66195.539999999994]
[3026906,"                                      -  ","Original3026906Pri IDACI A",0]
[3026906,5425,"Original3026906Pri IDACI B",5425]
[3026906,1136.67,"Original3026906Pri IDACI C",1136.67]
[3026906,"                                      -  ","Original3026906Pri MOB",0]
[3026906,4338054.0199999996,"Original3026906Sec AWPU",4338054.0199999996]
[3026906,4134,"Original3026906Sec EAL 2",4134]
[3026906,96495.42,"Original3026906Sec FSM6",96495.42]
[3026906,19925.97,"Original3026906Sec IDACI A",19925.97]
[3026906,146455.87,"Original3026906Sec IDACI B",146455.87]
[3026906,37261.56,"Original3026906Sec IDACI C",37261.56]
[3026906,"                                      -  ","Original3026906Sec MOB",0]
[3026906,26664.67,"Original3026906STMTTOPUPPRI",26664.67]
[3026906,176687.5,"Original3026906STMTTOPUPSEC",176687.5]
[3026906,23161.71,"Original3026906UIFSM",23161.71]
[3027000,9298.75,"Original3027000DFC",9298.75]
[3027000,"                                      -  ","Original3027000PEGRANT",0]
[3027000,550899.42000000004,"Original3027000POST16SPECTOPUP",550899.42000000004]
[3027000,"                                      -  ","Original3027000POST16TOPUP",0]
[3027000,53295,"Original3027000PPFSMSEC",53295]
[3027000,525000,"Original3027000SPECIALP16BASE",525000]
[3027000,1283333.33,"Original3027000SPECIALRY11Base",1283333.33]
[3027000,1255507.5,"Original3027000SPECIALTOPUP",1255507.5]
[3027000,"                                      -  ","Original3027000UIFSM",0]
[3027005,7172.5,"Original3027005DFC",7172.5]
[3027005,3508.33,"Original3027005PEGRANT",3508.33]
[3027005,64680,"Original3027005PPFSMPRI",64680]
[3027005,1000000,"Original3027005SPECIALRY11Base",1000000]
[3027005,1185480.08,"Original3027005SPECIALTOPUP",1185480.08]
[3027005,7429.71,"Original3027005UIFSM",7429.71]
[3027009,7304.13,"Original3027009DFC",7304.13]
[3027009,"                                      -  ","Original3027009NURSPECTOPUP",0]
[3027009,3475,"Original3027009PEGRANT",3475]
[3027009,48840,"Original3027009PPFSMPRI",48840]
[3027009,1900,"Original3027009pppost-lac",1900]
[3027009,583488,"Original3027009SPECIALNURBase",583488]
[3027009,820000,"Original3027009SPECIALRY11Base",820000]
[3027009,1581869.75,"Original3027009SPECIALTOPUP",1581869.75]
[3027009,7212,"Original3027009UIFSM",7212]
[3027010,1180,"Original3027010BURSARY",1180]
[3027010,6463.75,"Original3027010DFC",6463.75]
[3027010,110000,"Original3027010EFAHN",110000]
[3027010,"                                      -  ","Original3027010EFAPROG",0]
[3027010,"                                      -  ","Original3027010PEGRANT",0]
[3027010,578892.25,"Original3027010POST16SPECTOPUP",578892.25]
[3027010,21505,"Original3027010PPFSMSEC",21505]
[3027010,300000,"Original3027010SPECIALP16BASE",300000]
[3027010,480000,"Original3027010SPECIALRY11Base",480000]
[3027010,939609,"Original3027010SPECIALTOPUP",939609]
[3027010,"                                      -  ","Original3027010UIFSM",0]

{"sheet":"Home - BEYA","index":6,"n_rows":310,"n_cols":58,"rows_kept":310,"cut":false,"hidden":true,"merged":[[13,29,17,29],[16,14,17,19],[31,10,31,11],[11,10,16,10],[11,12,11,28],[13,14,15,19],[13,28,17,28],[20,10,24,15],[20,28,24,29],[25,28,25,29],[28,10,28,11],[28,16,28,29],[142,14,147,14],[152,14,156,14],[34,14,40,14],[69,14,74,14],[81,14,87,14],[94,14,99,14],[115,14,120,14],[128,14,134,14]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Home - BEYA"}]
[1,2,3,4,5,6,null,7,8,9,10,11,12,13,14,15,16,null,17,18,19,20,21,22,23,24,25,26,27,28,29,31,32,null,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57]
["OLDLAESTAB:",{"$f":"VLOOKUP(DFENO,$A$165:$H$300,8,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"ERROR CHECK","TOTAL","17/18 Original","16/17 Final","spare","spare","spare","spare","Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Total"]
["Total Errors:",{"$f":"$J$7","v":0},null,null,null,null,null,null,"CurrentSheetTotal","blank",{"$f":"K33","v":1046152.1200000001},{"$f":"L33","v":0},null,null,null,null,{"$f":"Q33","v":1123304.2799999998},{"$f":"R33","v":0},{"$f":"S33","v":28989.46},0,0,0,0,0,0,0,0,0,0,1152293.7399999998]
[null,null,null,null,null,null,null,null,"TRANS","blank",{"$f":"SUM('Home - Brookhill Nursery'!K5+'Home - Hampden Way Nursery'!K5+'Home-St Margarets Nursery'!K5)","v":1046152.1199999999},{"$f":"SUMIF('EOY1718'!A:A,DFENO,'EOY1718'!D:D)","v":0},null,null,null,null,{"$f":"SUM('Home - Brookhill Nursery'!Q5+'Home - Hampden Way Nursery'!Q5+'Home-St Margarets Nursery'!Q5)","v":1123304.28},{"$f":"SUM('Home - Brookhill Nursery'!R5+'Home - Hampden Way Nursery'!R5+'Home-St Margarets Nursery'!R5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S5+'Home - Hampden Way Nursery'!S5+'Home-St Margarets Nursery'!S5)","v":28989.46},{"$f":"SUM('Home - Brookhill Nursery'!T5+'Home - Hampden Way Nursery'!T5+'Home-St Margarets Nursery'!T5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U5+'Home - Hampden Way Nursery'!U5+'Home-St Margarets Nursery'!U5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V5+'Home - Hampden Way Nursery'!V5+'Home-St Margarets Nursery'!V5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W5+'Home - Hampden Way Nursery'!W5+'Home-St Margarets Nursery'!W5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X5+'Home - Hampden Way Nursery'!X5+'Home-St Margarets Nursery'!X5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y5+'Home - Hampden Way Nursery'!Y5+'Home-St Margarets Nursery'!Y5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z5+'Home - Hampden Way Nursery'!Z5+'Home-St Margarets Nursery'!Z5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA5+'Home - Hampden Way Nursery'!AA5+'Home-St Margarets Nursery'!AA5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB5+'Home - Hampden Way Nursery'!AB5+'Home-St Margarets Nursery'!AB5)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC5+'Home - Hampden Way Nursery'!AC5+'Home-St Margarets Nursery'!AC5)","v":0},{"$f":"SUM(Q5:AC5)","v":1152293.74}]
[null,null,null,null,null,null,null,null,"Subsheet","blank",{"$f":"K4","v":1046152.1200000001},{"$f":"L4","v":0},null,null,null,null,{"$f":"Q4","v":1123304.2799999998},{"$f":"R4","v":0},{"$f":"S4","v":28989.46},0,0,0,0,0,0,0,0,0,0,1152293.7399999998]
[null,null,null,null,null,null,null,null,{"$f":"IF(J7>0,\"Errors\",\"No Errors\")","v":"No Errors"},{"$f":"SUM(K7:AD7)","v":0},{"$f":"IF(ROUND(SUM(K4:K6)/3,0)=ROUND(K4,0),0,1)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM(K8:AD8),1)","v":0},{"$f":"K5-K4","v":0},null,{"$f":"M5-M4","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$J$7","v":0},null,"Barnet School Funding Allocation April 2018-March 2019 - April Adjustments"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-26","Released","Home",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#Choose!d10\",\"Choose another school\")","v":"Choose another school"},{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2018-06-01T10:54:12.400"},"Printed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version 2.0"]
[null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,{"$f":"AD33","v":1152293.7399999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH19=0,\"\",AG19)","v":""},{"$f":"IF(AH28=0,\"\",AG28)","v":""}]
[null,"Sector","Option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH20=0,\"\",AG20)","v":""},{"$f":"IF(AH30=0,\"\",AG30)","v":""}]
[null,"Nursery","B",null,null,null,null,null,null,null,{"$f":"IF(Choose!D6=\"Please choose a school\",\"Please go to the Choose tab\",Choose!D6)","v":"Please go to the Choose tab"},null,null,null,null,null,null,null,"DfENo",{"$f":"VLOOKUP(K21,$B$165:$F$438,5,0)","v":{"$error":"#N/A"}},null,null,"Sector",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,3,0)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AD33","v":1152293.7399999998}]
[null,"CC","B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vendor#",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,11,0)","v":{"$error":"#N/A"}},null,null,"Phase",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,20,0)","v":{"$error":"#N/A"}}]
[null,"Phase","E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Centre",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,12,0)=\"Academy\",\"None\",VLOOKUP(DFENO,Schools!$B:$R,12,0))","v":{"$error":"#N/A"}},null,null,"Type",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,17,0)","v":{"$error":"#N/A"}}]
[null,"Primary","C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay Option",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,16,0)=\"Academy\",\"EFA\",VLOOKUP(DFENO,Schools!$B:$R,16,0))","v":{"$error":"#N/A"}},null,null,"6th Form",{"$f":"VLOOKUP(DFENO,Schools!$B:$S,18,0)","v":{"$error":"#N/A"}}]
[null,"Secondary","D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARP",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,21,0)","v":{"$error":"#N/A"}},null,null,"Nursery",{"$f":"VLOOKUP(DFENO,Schools!$B:$T,19,0)","v":{"$error":"#N/A"}}]
[null,"All through","E"]
[null,"ARP","G"]
[null,"Special","F"]
[null,"PRU","H",null,null,null,null,null,null,null,"2017/18 Funding",null,null,null,null,null,"2018/19 Funding"]
[null,null,null,null,null,null,null,null,null,null,"2017/18",{"$f":"K30","v":"2017/18"},"CFR",null,null,null,"Apr 18 - Mar 19","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment",{"$f":"X30","v":"Adjustment"},{"$f":"Y30","v":"Adjustment"},{"$f":"Z30","v":"Adjustment"},{"$f":"AA30","v":"Adjustment"},"Adjustment"]
["Area","Nursery","Primary","Secondary","Allthrough","Special","ARP","PRU","This School",null,"Original","EOY","Code","Funding Element",null,null,"Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","TOTAL"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DFENO=3022999,\"NB Includes primary school\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K68+K80+K93+K114+K127+K141+K161+K151","v":1046152.1200000001},{"$f":"L68+L80+L93+L114+L127+L141+L161+L151","v":0},null,{"$f":"\"Total funding for \"&K21","v":"Total funding for Please go to the Choose tab"},null,"Status",{"$f":"Q68+Q80+Q93+Q114+Q127+Q141+Q161+Q151","v":1123304.2799999998},0,28989.46,0,0,0,0,0,0,0,0,0,0,1152293.7399999998]
[null,null,null,null,null,null,null,null,null,null,null,"To be hidden"]
["Area","Early Years","Budget Shares","Budget Shares","Budget Shares","High Needs","High Needs","High Needs",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I35","v":{"$error":"#N/A"}},{"$f":"IF($N35=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N35,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}}]
[{"$f":"VLOOKUP(I36,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"HOURS","Pri AWPU","Sec AWPU","Pri AWPU","SPECIALNURBASE","ARPRY11BASE","PRURY11BASE",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,{"$f":"SUM('Home - Brookhill Nursery'!K36+'Home - Hampden Way Nursery'!K36+'Home-St Margarets Nursery'!K36)","v":913390.99},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I36,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I36,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!A:L,3,0)),\"\",VLOOKUP(I36,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I36,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q36+'Home - Hampden Way Nursery'!Q36+'Home-St Margarets Nursery'!Q36)","v":1041579.1399999999},{"$f":"SUM('Home - Brookhill Nursery'!R36+'Home - Hampden Way Nursery'!R36+'Home-St Margarets Nursery'!R36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S36+'Home - Hampden Way Nursery'!S36+'Home-St Margarets Nursery'!S36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T36+'Home - Hampden Way Nursery'!T36+'Home-St Margarets Nursery'!T36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U36+'Home - Hampden Way Nursery'!U36+'Home-St Margarets Nursery'!U36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V36+'Home - Hampden Way Nursery'!V36+'Home-St Margarets Nursery'!V36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W36+'Home - Hampden Way Nursery'!W36+'Home-St Margarets Nursery'!W36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X36+'Home - Hampden Way Nursery'!X36+'Home-St Margarets Nursery'!X36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y36+'Home - Hampden Way Nursery'!Y36+'Home-St Margarets Nursery'!Y36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z36+'Home - Hampden Way Nursery'!Z36+'Home-St Margarets Nursery'!Z36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA36+'Home - Hampden Way Nursery'!AA36+'Home-St Margarets Nursery'!AA36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB36+'Home - Hampden Way Nursery'!AB36+'Home-St Margarets Nursery'!AB36)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC36+'Home - Hampden Way Nursery'!AC36+'Home-St Margarets Nursery'!AC36)","v":0},{"$f":"SUM(Q36:AC36)","v":1041579.1399999999},null,null,{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I36,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I37,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"BASIC","Pri FSM","Sec AWPU KS3","Sec AWPU","SPECIALRY11BASE","ARPTOPUP","HOSPITAL",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K37+'Home - Hampden Way Nursery'!K37+'Home-St Margarets Nursery'!K37)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I37,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!A:L,3,0)),\"\",VLOOKUP(I37,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I37,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q37+'Home - Hampden Way Nursery'!Q37+'Home-St Margarets Nursery'!Q37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R37+'Home - Hampden Way Nursery'!R37+'Home-St Margarets Nursery'!R37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S37+'Home - Hampden Way Nursery'!S37+'Home-St Margarets Nursery'!S37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T37+'Home - Hampden Way Nursery'!T37+'Home-St Margarets Nursery'!T37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U37+'Home - Hampden Way Nursery'!U37+'Home-St Margarets Nursery'!U37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V37+'Home - Hampden Way Nursery'!V37+'Home-St Margarets Nursery'!V37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W37+'Home - Hampden Way Nursery'!W37+'Home-St Margarets Nursery'!W37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X37+'Home - Hampden Way Nursery'!X37+'Home-St Margarets Nursery'!X37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y37+'Home - Hampden Way Nursery'!Y37+'Home-St Margarets Nursery'!Y37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z37+'Home - Hampden Way Nursery'!Z37+'Home-St Margarets Nursery'!Z37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA37+'Home - Hampden Way Nursery'!AA37+'Home-St Margarets Nursery'!AA37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB37+'Home - Hampden Way Nursery'!AB37+'Home-St Margarets Nursery'!AB37)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC37+'Home - Hampden Way Nursery'!AC37+'Home-St Margarets Nursery'!AC37)","v":0},{"$f":"SUM(Q37:AC37)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I37,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I38,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"FLEX","Pri FSM6","Sec AWPU KS4","Sec AWPU KS3","SPECIALP16BASE","ARPGuaranteed","STMTPY",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K38+'Home - Hampden Way Nursery'!K38+'Home-St Margarets Nursery'!K38)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I38,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!A:L,3,0)),\"\",VLOOKUP(I38,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I38,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q38+'Home - Hampden Way Nursery'!Q38+'Home-St Margarets Nursery'!Q38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R38+'Home - Hampden Way Nursery'!R38+'Home-St Margarets Nursery'!R38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S38+'Home - Hampden Way Nursery'!S38+'Home-St Margarets Nursery'!S38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T38+'Home - Hampden Way Nursery'!T38+'Home-St Margarets Nursery'!T38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U38+'Home - Hampden Way Nursery'!U38+'Home-St Margarets Nursery'!U38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V38+'Home - Hampden Way Nursery'!V38+'Home-St Margarets Nursery'!V38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W38+'Home - Hampden Way Nursery'!W38+'Home-St Margarets Nursery'!W38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X38+'Home - Hampden Way Nursery'!X38+'Home-St Margarets Nursery'!X38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y38+'Home - Hampden Way Nursery'!Y38+'Home-St Margarets Nursery'!Y38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z38+'Home - Hampden Way Nursery'!Z38+'Home-St Margarets Nursery'!Z38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA38+'Home - Hampden Way Nursery'!AA38+'Home-St Margarets Nursery'!AA38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB38+'Home - Hampden Way Nursery'!AB38+'Home-St Margarets Nursery'!AB38)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC38+'Home - Hampden Way Nursery'!AC38+'Home-St Margarets Nursery'!AC38)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I38,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I39,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"IDACI","Pri IDACI A","Sec FSM","Sec AWPU KS4","NURSPECTOPUP","blank","STMTTOPUPSEC",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K39+'Home - Hampden Way Nursery'!K39+'Home-St Margarets Nursery'!K39)","v":46129.18},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I39,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I39,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!A:L,3,0)),\"\",VLOOKUP(I39,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I39,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q39+'Home - Hampden Way Nursery'!Q39+'Home-St Margarets Nursery'!Q39)","v":56722.63},{"$f":"SUM('Home - Brookhill Nursery'!R39+'Home - Hampden Way Nursery'!R39+'Home-St Margarets Nursery'!R39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S39+'Home - Hampden Way Nursery'!S39+'Home-St Margarets Nursery'!S39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T39+'Home - Hampden Way Nursery'!T39+'Home-St Margarets Nursery'!T39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U39+'Home - Hampden Way Nursery'!U39+'Home-St Margarets Nursery'!U39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V39+'Home - Hampden Way Nursery'!V39+'Home-St Margarets Nursery'!V39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W39+'Home - Hampden Way Nursery'!W39+'Home-St Margarets Nursery'!W39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X39+'Home - Hampden Way Nursery'!X39+'Home-St Margarets Nursery'!X39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y39+'Home - Hampden Way Nursery'!Y39+'Home-St Margarets Nursery'!Y39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z39+'Home - Hampden Way Nursery'!Z39+'Home-St Margarets Nursery'!Z39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA39+'Home - Hampden Way Nursery'!AA39+'Home-St Margarets Nursery'!AA39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB39+'Home - Hampden Way Nursery'!AB39+'Home-St Margarets Nursery'!AB39)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC39+'Home - Hampden Way Nursery'!AC39+'Home-St Margarets Nursery'!AC39)","v":0},56722.63,null,null,{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I39,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I40,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"EYPP","Pri IDACI B","Sec FSM6","Pri FSM","SPECIALTOPUP","blank","EXCLUSIONS",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K40+'Home - Hampden Way Nursery'!K40+'Home-St Margarets Nursery'!K40)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I40,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I40,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!A:L,3,0)),\"\",VLOOKUP(I40,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I40,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q40+'Home - Hampden Way Nursery'!Q40+'Home-St Margarets Nursery'!Q40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R40+'Home - Hampden Way Nursery'!R40+'Home-St Margarets Nursery'!R40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S40+'Home - Hampden Way Nursery'!S40+'Home-St Margarets Nursery'!S40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T40+'Home - Hampden Way Nursery'!T40+'Home-St Margarets Nursery'!T40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U40+'Home - Hampden Way Nursery'!U40+'Home-St Margarets Nursery'!U40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V40+'Home - Hampden Way Nursery'!V40+'Home-St Margarets Nursery'!V40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W40+'Home - Hampden Way Nursery'!W40+'Home-St Margarets Nursery'!W40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X40+'Home - Hampden Way Nursery'!X40+'Home-St Margarets Nursery'!X40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y40+'Home - Hampden Way Nursery'!Y40+'Home-St Margarets Nursery'!Y40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z40+'Home - Hampden Way Nursery'!Z40+'Home-St Margarets Nursery'!Z40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA40+'Home - Hampden Way Nursery'!AA40+'Home-St Margarets Nursery'!AA40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB40+'Home - Hampden Way Nursery'!AB40+'Home-St Margarets Nursery'!AB40)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC40+'Home - Hampden Way Nursery'!AC40+'Home-St Margarets Nursery'!AC40)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I40,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I41,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"ADJ","Pri IDACI C","Sec IDACI A","Sec FSM","POST16SPECTOPUP","blank","PRUASSESSBASE",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K41+'Home - Hampden Way Nursery'!K41+'Home-St Margarets Nursery'!K41)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I41,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I41,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!A:L,3,0)),\"\",VLOOKUP(I41,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I41,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q41+'Home - Hampden Way Nursery'!Q41+'Home-St Margarets Nursery'!Q41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R41+'Home - Hampden Way Nursery'!R41+'Home-St Margarets Nursery'!R41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S41+'Home - Hampden Way Nursery'!S41+'Home-St Margarets Nursery'!S41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T41+'Home - Hampden Way Nursery'!T41+'Home-St Margarets Nursery'!T41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U41+'Home - Hampden Way Nursery'!U41+'Home-St Margarets Nursery'!U41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V41+'Home - Hampden Way Nursery'!V41+'Home-St Margarets Nursery'!V41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W41+'Home - Hampden Way Nursery'!W41+'Home-St Margarets Nursery'!W41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X41+'Home - Hampden Way Nursery'!X41+'Home-St Margarets Nursery'!X41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y41+'Home - Hampden Way Nursery'!Y41+'Home-St Margarets Nursery'!Y41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z41+'Home - Hampden Way Nursery'!Z41+'Home-St Margarets Nursery'!Z41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA41+'Home - Hampden Way Nursery'!AA41+'Home-St Margarets Nursery'!AA41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB41+'Home - Hampden Way Nursery'!AB41+'Home-St Margarets Nursery'!AB41)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC41+'Home - Hampden Way Nursery'!AC41+'Home-St Margarets Nursery'!AC41)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I41,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I42,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"NTRANSIT","Pri IDACI D","Sec IDACI B","Pri FSM6","SPECPY","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K42+'Home - Hampden Way Nursery'!K42+'Home-St Margarets Nursery'!K42)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I42,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I42,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!A:L,3,0)),\"\",VLOOKUP(I42,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N35,$J$168:$M$185,4,0),IF(N35=\"Not Used\",\"\",N35))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I42,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q42+'Home - Hampden Way Nursery'!Q42+'Home-St Margarets Nursery'!Q42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R42+'Home - Hampden Way Nursery'!R42+'Home-St Margarets Nursery'!R42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S42+'Home - Hampden Way Nursery'!S42+'Home-St Margarets Nursery'!S42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T42+'Home - Hampden Way Nursery'!T42+'Home-St Margarets Nursery'!T42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U42+'Home - Hampden Way Nursery'!U42+'Home-St Margarets Nursery'!U42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V42+'Home - Hampden Way Nursery'!V42+'Home-St Margarets Nursery'!V42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W42+'Home - Hampden Way Nursery'!W42+'Home-St Margarets Nursery'!W42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X42+'Home - Hampden Way Nursery'!X42+'Home-St Margarets Nursery'!X42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y42+'Home - Hampden Way Nursery'!Y42+'Home-St Margarets Nursery'!Y42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z42+'Home - Hampden Way Nursery'!Z42+'Home-St Margarets Nursery'!Z42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA42+'Home - Hampden Way Nursery'!AA42+'Home-St Margarets Nursery'!AA42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB42+'Home - Hampden Way Nursery'!AB42+'Home-St Margarets Nursery'!AB42)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC42+'Home - Hampden Way Nursery'!AC42+'Home-St Margarets Nursery'!AC42)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I42,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I43,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"NNEWDEL","Pri IDACI E","Sec IDACI C","Sec FSM6","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K43+'Home - Hampden Way Nursery'!K43+'Home-St Margarets Nursery'!K43)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I43,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!A:L,3,0)),\"\",VLOOKUP(I43,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I43,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q43+'Home - Hampden Way Nursery'!Q43+'Home-St Margarets Nursery'!Q43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R43+'Home - Hampden Way Nursery'!R43+'Home-St Margarets Nursery'!R43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S43+'Home - Hampden Way Nursery'!S43+'Home-St Margarets Nursery'!S43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T43+'Home - Hampden Way Nursery'!T43+'Home-St Margarets Nursery'!T43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U43+'Home - Hampden Way Nursery'!U43+'Home-St Margarets Nursery'!U43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V43+'Home - Hampden Way Nursery'!V43+'Home-St Margarets Nursery'!V43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W43+'Home - Hampden Way Nursery'!W43+'Home-St Margarets Nursery'!W43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X43+'Home - Hampden Way Nursery'!X43+'Home-St Margarets Nursery'!X43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y43+'Home - Hampden Way Nursery'!Y43+'Home-St Margarets Nursery'!Y43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z43+'Home - Hampden Way Nursery'!Z43+'Home-St Margarets Nursery'!Z43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA43+'Home - Hampden Way Nursery'!AA43+'Home-St Margarets Nursery'!AA43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB43+'Home - Hampden Way Nursery'!AB43+'Home-St Margarets Nursery'!AB43)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC43+'Home - Hampden Way Nursery'!AC43+'Home-St Margarets Nursery'!AC43)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I43,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I44,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"MNS Supp","Pri IDACI F","Sec IDACI D","Pri IDACI A","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K44+'Home - Hampden Way Nursery'!K44+'Home-St Margarets Nursery'!K44)","v":53001.41},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I44,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I44,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!A:L,3,0)),\"\",VLOOKUP(I44,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I44,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q44+'Home - Hampden Way Nursery'!Q44+'Home-St Margarets Nursery'!Q44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R44+'Home - Hampden Way Nursery'!R44+'Home-St Margarets Nursery'!R44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S44+'Home - Hampden Way Nursery'!S44+'Home-St Margarets Nursery'!S44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T44+'Home - Hampden Way Nursery'!T44+'Home-St Margarets Nursery'!T44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U44+'Home - Hampden Way Nursery'!U44+'Home-St Margarets Nursery'!U44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V44+'Home - Hampden Way Nursery'!V44+'Home-St Margarets Nursery'!V44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W44+'Home - Hampden Way Nursery'!W44+'Home-St Margarets Nursery'!W44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X44+'Home - Hampden Way Nursery'!X44+'Home-St Margarets Nursery'!X44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y44+'Home - Hampden Way Nursery'!Y44+'Home-St Margarets Nursery'!Y44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z44+'Home - Hampden Way Nursery'!Z44+'Home-St Margarets Nursery'!Z44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA44+'Home - Hampden Way Nursery'!AA44+'Home-St Margarets Nursery'!AA44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB44+'Home - Hampden Way Nursery'!AB44+'Home-St Margarets Nursery'!AB44)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC44+'Home - Hampden Way Nursery'!AC44+'Home-St Margarets Nursery'!AC44)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I44,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I45,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","Pri EAL 2","Sec IDACI E","Pri IDACI B","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K45+'Home - Hampden Way Nursery'!K45+'Home-St Margarets Nursery'!K45)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I45,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!A:L,3,0)),\"\",VLOOKUP(I45,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I45,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q45+'Home - Hampden Way Nursery'!Q45+'Home-St Margarets Nursery'!Q45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R45+'Home - Hampden Way Nursery'!R45+'Home-St Margarets Nursery'!R45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S45+'Home - Hampden Way Nursery'!S45+'Home-St Margarets Nursery'!S45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T45+'Home - Hampden Way Nursery'!T45+'Home-St Margarets Nursery'!T45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U45+'Home - Hampden Way Nursery'!U45+'Home-St Margarets Nursery'!U45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V45+'Home - Hampden Way Nursery'!V45+'Home-St Margarets Nursery'!V45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W45+'Home - Hampden Way Nursery'!W45+'Home-St Margarets Nursery'!W45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X45+'Home - Hampden Way Nursery'!X45+'Home-St Margarets Nursery'!X45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y45+'Home - Hampden Way Nursery'!Y45+'Home-St Margarets Nursery'!Y45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z45+'Home - Hampden Way Nursery'!Z45+'Home-St Margarets Nursery'!Z45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA45+'Home - Hampden Way Nursery'!AA45+'Home-St Margarets Nursery'!AA45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB45+'Home - Hampden Way Nursery'!AB45+'Home-St Margarets Nursery'!AB45)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC45+'Home - Hampden Way Nursery'!AC45+'Home-St Margarets Nursery'!AC45)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I45,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I46,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","Pri MOB","Sec IDACI F","Pri IDACI C","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K46+'Home - Hampden Way Nursery'!K46+'Home-St Margarets Nursery'!K46)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I46,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!A:L,3,0)),\"\",VLOOKUP(I46,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I46,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q46+'Home - Hampden Way Nursery'!Q46+'Home-St Margarets Nursery'!Q46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R46+'Home - Hampden Way Nursery'!R46+'Home-St Margarets Nursery'!R46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S46+'Home - Hampden Way Nursery'!S46+'Home-St Margarets Nursery'!S46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T46+'Home - Hampden Way Nursery'!T46+'Home-St Margarets Nursery'!T46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U46+'Home - Hampden Way Nursery'!U46+'Home-St Margarets Nursery'!U46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V46+'Home - Hampden Way Nursery'!V46+'Home-St Margarets Nursery'!V46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W46+'Home - Hampden Way Nursery'!W46+'Home-St Margarets Nursery'!W46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X46+'Home - Hampden Way Nursery'!X46+'Home-St Margarets Nursery'!X46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y46+'Home - Hampden Way Nursery'!Y46+'Home-St Margarets Nursery'!Y46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z46+'Home - Hampden Way Nursery'!Z46+'Home-St Margarets Nursery'!Z46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA46+'Home - Hampden Way Nursery'!AA46+'Home-St Margarets Nursery'!AA46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB46+'Home - Hampden Way Nursery'!AB46+'Home-St Margarets Nursery'!AB46)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC46+'Home - Hampden Way Nursery'!AC46+'Home-St Margarets Nursery'!AC46)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I46,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I47,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","Pri LPA","Sec EAL 2","Pri IDACI D","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K47+'Home - Hampden Way Nursery'!K47+'Home-St Margarets Nursery'!K47)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I47,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!A:L,3,0)),\"\",VLOOKUP(I47,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I47,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q47+'Home - Hampden Way Nursery'!Q47+'Home-St Margarets Nursery'!Q47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R47+'Home - Hampden Way Nursery'!R47+'Home-St Margarets Nursery'!R47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S47+'Home - Hampden Way Nursery'!S47+'Home-St Margarets Nursery'!S47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T47+'Home - Hampden Way Nursery'!T47+'Home-St Margarets Nursery'!T47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U47+'Home - Hampden Way Nursery'!U47+'Home-St Margarets Nursery'!U47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V47+'Home - Hampden Way Nursery'!V47+'Home-St Margarets Nursery'!V47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W47+'Home - Hampden Way Nursery'!W47+'Home-St Margarets Nursery'!W47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X47+'Home - Hampden Way Nursery'!X47+'Home-St Margarets Nursery'!X47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y47+'Home - Hampden Way Nursery'!Y47+'Home-St Margarets Nursery'!Y47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z47+'Home - Hampden Way Nursery'!Z47+'Home-St Margarets Nursery'!Z47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA47+'Home - Hampden Way Nursery'!AA47+'Home-St Margarets Nursery'!AA47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB47+'Home - Hampden Way Nursery'!AB47+'Home-St Margarets Nursery'!AB47)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC47+'Home - Hampden Way Nursery'!AC47+'Home-St Margarets Nursery'!AC47)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I47,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I48,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NNDR","Sec MOB","Pri IDACI E","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K48+'Home - Hampden Way Nursery'!K48+'Home-St Margarets Nursery'!K48)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I48,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!A:L,3,0)),\"\",VLOOKUP(I48,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I48,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q48+'Home - Hampden Way Nursery'!Q48+'Home-St Margarets Nursery'!Q48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R48+'Home - Hampden Way Nursery'!R48+'Home-St Margarets Nursery'!R48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S48+'Home - Hampden Way Nursery'!S48+'Home-St Margarets Nursery'!S48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T48+'Home - Hampden Way Nursery'!T48+'Home-St Margarets Nursery'!T48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U48+'Home - Hampden Way Nursery'!U48+'Home-St Margarets Nursery'!U48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V48+'Home - Hampden Way Nursery'!V48+'Home-St Margarets Nursery'!V48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W48+'Home - Hampden Way Nursery'!W48+'Home-St Margarets Nursery'!W48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X48+'Home - Hampden Way Nursery'!X48+'Home-St Margarets Nursery'!X48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y48+'Home - Hampden Way Nursery'!Y48+'Home-St Margarets Nursery'!Y48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z48+'Home - Hampden Way Nursery'!Z48+'Home-St Margarets Nursery'!Z48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA48+'Home - Hampden Way Nursery'!AA48+'Home-St Margarets Nursery'!AA48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB48+'Home - Hampden Way Nursery'!AB48+'Home-St Margarets Nursery'!AB48)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC48+'Home - Hampden Way Nursery'!AC48+'Home-St Margarets Nursery'!AC48)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I48,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I49,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NNDRPY","Sec LPA","Pri IDACI F","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K49+'Home - Hampden Way Nursery'!K49+'Home-St Margarets Nursery'!K49)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I49,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!A:L,3,0)),\"\",VLOOKUP(I49,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I49,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q49+'Home - Hampden Way Nursery'!Q49+'Home-St Margarets Nursery'!Q49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R49+'Home - Hampden Way Nursery'!R49+'Home-St Margarets Nursery'!R49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S49+'Home - Hampden Way Nursery'!S49+'Home-St Margarets Nursery'!S49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T49+'Home - Hampden Way Nursery'!T49+'Home-St Margarets Nursery'!T49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U49+'Home - Hampden Way Nursery'!U49+'Home-St Margarets Nursery'!U49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V49+'Home - Hampden Way Nursery'!V49+'Home-St Margarets Nursery'!V49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W49+'Home - Hampden Way Nursery'!W49+'Home-St Margarets Nursery'!W49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X49+'Home - Hampden Way Nursery'!X49+'Home-St Margarets Nursery'!X49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y49+'Home - Hampden Way Nursery'!Y49+'Home-St Margarets Nursery'!Y49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z49+'Home - Hampden Way Nursery'!Z49+'Home-St Margarets Nursery'!Z49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA49+'Home - Hampden Way Nursery'!AA49+'Home-St Margarets Nursery'!AA49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB49+'Home - Hampden Way Nursery'!AB49+'Home-St Margarets Nursery'!AB49)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC49+'Home - Hampden Way Nursery'!AC49+'Home-St Margarets Nursery'!AC49)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I49,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I50,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","LUMP SUM","NNDR","Sec IDACI A","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K50+'Home - Hampden Way Nursery'!K50+'Home-St Margarets Nursery'!K50)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I50,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!A:L,3,0)),\"\",VLOOKUP(I50,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I50,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q50+'Home - Hampden Way Nursery'!Q50+'Home-St Margarets Nursery'!Q50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R50+'Home - Hampden Way Nursery'!R50+'Home-St Margarets Nursery'!R50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S50+'Home - Hampden Way Nursery'!S50+'Home-St Margarets Nursery'!S50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T50+'Home - Hampden Way Nursery'!T50+'Home-St Margarets Nursery'!T50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U50+'Home - Hampden Way Nursery'!U50+'Home-St Margarets Nursery'!U50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V50+'Home - Hampden Way Nursery'!V50+'Home-St Margarets Nursery'!V50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W50+'Home - Hampden Way Nursery'!W50+'Home-St Margarets Nursery'!W50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X50+'Home - Hampden Way Nursery'!X50+'Home-St Margarets Nursery'!X50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y50+'Home - Hampden Way Nursery'!Y50+'Home-St Margarets Nursery'!Y50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z50+'Home - Hampden Way Nursery'!Z50+'Home-St Margarets Nursery'!Z50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA50+'Home - Hampden Way Nursery'!AA50+'Home-St Margarets Nursery'!AA50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB50+'Home - Hampden Way Nursery'!AB50+'Home-St Margarets Nursery'!AB50)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC50+'Home - Hampden Way Nursery'!AC50+'Home-St Margarets Nursery'!AC50)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I50,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I51,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","SPLIT SITES","NNDRPY","Sec IDACI B","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K51+'Home - Hampden Way Nursery'!K51+'Home-St Margarets Nursery'!K51)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I51,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!A:L,3,0)),\"\",VLOOKUP(I51,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I51,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q51+'Home - Hampden Way Nursery'!Q51+'Home-St Margarets Nursery'!Q51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R51+'Home - Hampden Way Nursery'!R51+'Home-St Margarets Nursery'!R51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S51+'Home - Hampden Way Nursery'!S51+'Home-St Margarets Nursery'!S51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T51+'Home - Hampden Way Nursery'!T51+'Home-St Margarets Nursery'!T51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U51+'Home - Hampden Way Nursery'!U51+'Home-St Margarets Nursery'!U51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V51+'Home - Hampden Way Nursery'!V51+'Home-St Margarets Nursery'!V51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W51+'Home - Hampden Way Nursery'!W51+'Home-St Margarets Nursery'!W51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X51+'Home - Hampden Way Nursery'!X51+'Home-St Margarets Nursery'!X51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y51+'Home - Hampden Way Nursery'!Y51+'Home-St Margarets Nursery'!Y51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z51+'Home - Hampden Way Nursery'!Z51+'Home-St Margarets Nursery'!Z51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA51+'Home - Hampden Way Nursery'!AA51+'Home-St Margarets Nursery'!AA51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB51+'Home - Hampden Way Nursery'!AB51+'Home-St Margarets Nursery'!AB51)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC51+'Home - Hampden Way Nursery'!AC51+'Home-St Margarets Nursery'!AC51)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I51,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I52,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ADDLUMP","LUMP SUM","Sec IDACI C","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K52+'Home - Hampden Way Nursery'!K52+'Home-St Margarets Nursery'!K52)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I52,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!A:L,3,0)),\"\",VLOOKUP(I52,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I52,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q52+'Home - Hampden Way Nursery'!Q52+'Home-St Margarets Nursery'!Q52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R52+'Home - Hampden Way Nursery'!R52+'Home-St Margarets Nursery'!R52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S52+'Home - Hampden Way Nursery'!S52+'Home-St Margarets Nursery'!S52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T52+'Home - Hampden Way Nursery'!T52+'Home-St Margarets Nursery'!T52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U52+'Home - Hampden Way Nursery'!U52+'Home-St Margarets Nursery'!U52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V52+'Home - Hampden Way Nursery'!V52+'Home-St Margarets Nursery'!V52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W52+'Home - Hampden Way Nursery'!W52+'Home-St Margarets Nursery'!W52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X52+'Home - Hampden Way Nursery'!X52+'Home-St Margarets Nursery'!X52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y52+'Home - Hampden Way Nursery'!Y52+'Home-St Margarets Nursery'!Y52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z52+'Home - Hampden Way Nursery'!Z52+'Home-St Margarets Nursery'!Z52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA52+'Home - Hampden Way Nursery'!AA52+'Home-St Margarets Nursery'!AA52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB52+'Home - Hampden Way Nursery'!AB52+'Home-St Margarets Nursery'!AB52)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC52+'Home - Hampden Way Nursery'!AC52+'Home-St Margarets Nursery'!AC52)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I52,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I53,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","MFG","SPLIT SITES","Sec IDACI D","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K53+'Home - Hampden Way Nursery'!K53+'Home-St Margarets Nursery'!K53)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I53,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!A:L,3,0)),\"\",VLOOKUP(I53,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I53,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q53+'Home - Hampden Way Nursery'!Q53+'Home-St Margarets Nursery'!Q53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R53+'Home - Hampden Way Nursery'!R53+'Home-St Margarets Nursery'!R53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S53+'Home - Hampden Way Nursery'!S53+'Home-St Margarets Nursery'!S53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T53+'Home - Hampden Way Nursery'!T53+'Home-St Margarets Nursery'!T53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U53+'Home - Hampden Way Nursery'!U53+'Home-St Margarets Nursery'!U53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V53+'Home - Hampden Way Nursery'!V53+'Home-St Margarets Nursery'!V53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W53+'Home - Hampden Way Nursery'!W53+'Home-St Margarets Nursery'!W53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X53+'Home - Hampden Way Nursery'!X53+'Home-St Margarets Nursery'!X53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y53+'Home - Hampden Way Nursery'!Y53+'Home-St Margarets Nursery'!Y53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z53+'Home - Hampden Way Nursery'!Z53+'Home-St Margarets Nursery'!Z53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA53+'Home - Hampden Way Nursery'!AA53+'Home-St Margarets Nursery'!AA53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB53+'Home - Hampden Way Nursery'!AB53+'Home-St Margarets Nursery'!AB53)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC53+'Home - Hampden Way Nursery'!AC53+'Home-St Margarets Nursery'!AC53)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I53,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I54,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXCLUSIONS","MFG","Sec IDACI E","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K54+'Home - Hampden Way Nursery'!K54+'Home-St Margarets Nursery'!K54)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I54,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!A:L,3,0)),\"\",VLOOKUP(I54,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I54,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q54+'Home - Hampden Way Nursery'!Q54+'Home-St Margarets Nursery'!Q54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R54+'Home - Hampden Way Nursery'!R54+'Home-St Margarets Nursery'!R54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S54+'Home - Hampden Way Nursery'!S54+'Home-St Margarets Nursery'!S54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T54+'Home - Hampden Way Nursery'!T54+'Home-St Margarets Nursery'!T54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U54+'Home - Hampden Way Nursery'!U54+'Home-St Margarets Nursery'!U54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V54+'Home - Hampden Way Nursery'!V54+'Home-St Margarets Nursery'!V54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W54+'Home - Hampden Way Nursery'!W54+'Home-St Margarets Nursery'!W54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X54+'Home - Hampden Way Nursery'!X54+'Home-St Margarets Nursery'!X54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y54+'Home - Hampden Way Nursery'!Y54+'Home-St Margarets Nursery'!Y54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z54+'Home - Hampden Way Nursery'!Z54+'Home-St Margarets Nursery'!Z54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA54+'Home - Hampden Way Nursery'!AA54+'Home-St Margarets Nursery'!AA54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB54+'Home - Hampden Way Nursery'!AB54+'Home-St Margarets Nursery'!AB54)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC54+'Home - Hampden Way Nursery'!AC54+'Home-St Margarets Nursery'!AC54)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I54,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I55,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","Pri FFAdj","EXCLUSIONS","Sec IDACI F","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K55+'Home - Hampden Way Nursery'!K55+'Home-St Margarets Nursery'!K55)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I55,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!A:L,3,0)),\"\",VLOOKUP(I55,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I55,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q55+'Home - Hampden Way Nursery'!Q55+'Home-St Margarets Nursery'!Q55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R55+'Home - Hampden Way Nursery'!R55+'Home-St Margarets Nursery'!R55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S55+'Home - Hampden Way Nursery'!S55+'Home-St Margarets Nursery'!S55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T55+'Home - Hampden Way Nursery'!T55+'Home-St Margarets Nursery'!T55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U55+'Home - Hampden Way Nursery'!U55+'Home-St Margarets Nursery'!U55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V55+'Home - Hampden Way Nursery'!V55+'Home-St Margarets Nursery'!V55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W55+'Home - Hampden Way Nursery'!W55+'Home-St Margarets Nursery'!W55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X55+'Home - Hampden Way Nursery'!X55+'Home-St Margarets Nursery'!X55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y55+'Home - Hampden Way Nursery'!Y55+'Home-St Margarets Nursery'!Y55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z55+'Home - Hampden Way Nursery'!Z55+'Home-St Margarets Nursery'!Z55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA55+'Home - Hampden Way Nursery'!AA55+'Home-St Margarets Nursery'!AA55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB55+'Home - Hampden Way Nursery'!AB55+'Home-St Margarets Nursery'!AB55)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC55+'Home - Hampden Way Nursery'!AC55+'Home-St Margarets Nursery'!AC55)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I55,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I56,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Pri EAL 2","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K56+'Home - Hampden Way Nursery'!K56+'Home-St Margarets Nursery'!K56)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I56,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!A:L,3,0)),\"\",VLOOKUP(I56,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I56,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q56+'Home - Hampden Way Nursery'!Q56+'Home-St Margarets Nursery'!Q56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R56+'Home - Hampden Way Nursery'!R56+'Home-St Margarets Nursery'!R56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S56+'Home - Hampden Way Nursery'!S56+'Home-St Margarets Nursery'!S56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T56+'Home - Hampden Way Nursery'!T56+'Home-St Margarets Nursery'!T56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U56+'Home - Hampden Way Nursery'!U56+'Home-St Margarets Nursery'!U56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V56+'Home - Hampden Way Nursery'!V56+'Home-St Margarets Nursery'!V56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W56+'Home - Hampden Way Nursery'!W56+'Home-St Margarets Nursery'!W56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X56+'Home - Hampden Way Nursery'!X56+'Home-St Margarets Nursery'!X56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y56+'Home - Hampden Way Nursery'!Y56+'Home-St Margarets Nursery'!Y56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z56+'Home - Hampden Way Nursery'!Z56+'Home-St Margarets Nursery'!Z56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA56+'Home - Hampden Way Nursery'!AA56+'Home-St Margarets Nursery'!AA56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB56+'Home - Hampden Way Nursery'!AB56+'Home-St Margarets Nursery'!AB56)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC56+'Home - Hampden Way Nursery'!AC56+'Home-St Margarets Nursery'!AC56)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I56,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I57,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Sec EAL 2","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K57+'Home - Hampden Way Nursery'!K57+'Home-St Margarets Nursery'!K57)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I57,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I57,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!A:L,3,0)),\"\",VLOOKUP(I57,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I57,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q57+'Home - Hampden Way Nursery'!Q57+'Home-St Margarets Nursery'!Q57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R57+'Home - Hampden Way Nursery'!R57+'Home-St Margarets Nursery'!R57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S57+'Home - Hampden Way Nursery'!S57+'Home-St Margarets Nursery'!S57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T57+'Home - Hampden Way Nursery'!T57+'Home-St Margarets Nursery'!T57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U57+'Home - Hampden Way Nursery'!U57+'Home-St Margarets Nursery'!U57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V57+'Home - Hampden Way Nursery'!V57+'Home-St Margarets Nursery'!V57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W57+'Home - Hampden Way Nursery'!W57+'Home-St Margarets Nursery'!W57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X57+'Home - Hampden Way Nursery'!X57+'Home-St Margarets Nursery'!X57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y57+'Home - Hampden Way Nursery'!Y57+'Home-St Margarets Nursery'!Y57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z57+'Home - Hampden Way Nursery'!Z57+'Home-St Margarets Nursery'!Z57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA57+'Home - Hampden Way Nursery'!AA57+'Home-St Margarets Nursery'!AA57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB57+'Home - Hampden Way Nursery'!AB57+'Home-St Margarets Nursery'!AB57)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC57+'Home - Hampden Way Nursery'!AC57+'Home-St Margarets Nursery'!AC57)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I57,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I58,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Pri MOB","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K58+'Home - Hampden Way Nursery'!K58+'Home-St Margarets Nursery'!K58)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I58,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I58,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!A:L,3,0)),\"\",VLOOKUP(I58,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I58,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q58+'Home - Hampden Way Nursery'!Q58+'Home-St Margarets Nursery'!Q58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R58+'Home - Hampden Way Nursery'!R58+'Home-St Margarets Nursery'!R58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S58+'Home - Hampden Way Nursery'!S58+'Home-St Margarets Nursery'!S58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T58+'Home - Hampden Way Nursery'!T58+'Home-St Margarets Nursery'!T58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U58+'Home - Hampden Way Nursery'!U58+'Home-St Margarets Nursery'!U58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V58+'Home - Hampden Way Nursery'!V58+'Home-St Margarets Nursery'!V58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W58+'Home - Hampden Way Nursery'!W58+'Home-St Margarets Nursery'!W58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X58+'Home - Hampden Way Nursery'!X58+'Home-St Margarets Nursery'!X58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y58+'Home - Hampden Way Nursery'!Y58+'Home-St Margarets Nursery'!Y58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z58+'Home - Hampden Way Nursery'!Z58+'Home-St Margarets Nursery'!Z58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA58+'Home - Hampden Way Nursery'!AA58+'Home-St Margarets Nursery'!AA58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB58+'Home - Hampden Way Nursery'!AB58+'Home-St Margarets Nursery'!AB58)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC58+'Home - Hampden Way Nursery'!AC58+'Home-St Margarets Nursery'!AC58)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I58,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I59,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Sec MOB","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K59+'Home - Hampden Way Nursery'!K59+'Home-St Margarets Nursery'!K59)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I59,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I59,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!A:L,3,0)),\"\",VLOOKUP(I59,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I59,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q59+'Home - Hampden Way Nursery'!Q59+'Home-St Margarets Nursery'!Q59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R59+'Home - Hampden Way Nursery'!R59+'Home-St Margarets Nursery'!R59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S59+'Home - Hampden Way Nursery'!S59+'Home-St Margarets Nursery'!S59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T59+'Home - Hampden Way Nursery'!T59+'Home-St Margarets Nursery'!T59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U59+'Home - Hampden Way Nursery'!U59+'Home-St Margarets Nursery'!U59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V59+'Home - Hampden Way Nursery'!V59+'Home-St Margarets Nursery'!V59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W59+'Home - Hampden Way Nursery'!W59+'Home-St Margarets Nursery'!W59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X59+'Home - Hampden Way Nursery'!X59+'Home-St Margarets Nursery'!X59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y59+'Home - Hampden Way Nursery'!Y59+'Home-St Margarets Nursery'!Y59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z59+'Home - Hampden Way Nursery'!Z59+'Home-St Margarets Nursery'!Z59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA59+'Home - Hampden Way Nursery'!AA59+'Home-St Margarets Nursery'!AA59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB59+'Home - Hampden Way Nursery'!AB59+'Home-St Margarets Nursery'!AB59)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC59+'Home - Hampden Way Nursery'!AC59+'Home-St Margarets Nursery'!AC59)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I59,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I60,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Pri LPA","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K60+'Home - Hampden Way Nursery'!K60+'Home-St Margarets Nursery'!K60)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I60,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I60,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!A:L,3,0)),\"\",VLOOKUP(I60,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I60,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q60+'Home - Hampden Way Nursery'!Q60+'Home-St Margarets Nursery'!Q60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R60+'Home - Hampden Way Nursery'!R60+'Home-St Margarets Nursery'!R60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S60+'Home - Hampden Way Nursery'!S60+'Home-St Margarets Nursery'!S60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T60+'Home - Hampden Way Nursery'!T60+'Home-St Margarets Nursery'!T60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U60+'Home - Hampden Way Nursery'!U60+'Home-St Margarets Nursery'!U60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V60+'Home - Hampden Way Nursery'!V60+'Home-St Margarets Nursery'!V60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W60+'Home - Hampden Way Nursery'!W60+'Home-St Margarets Nursery'!W60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X60+'Home - Hampden Way Nursery'!X60+'Home-St Margarets Nursery'!X60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y60+'Home - Hampden Way Nursery'!Y60+'Home-St Margarets Nursery'!Y60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z60+'Home - Hampden Way Nursery'!Z60+'Home-St Margarets Nursery'!Z60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA60+'Home - Hampden Way Nursery'!AA60+'Home-St Margarets Nursery'!AA60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB60+'Home - Hampden Way Nursery'!AB60+'Home-St Margarets Nursery'!AB60)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC60+'Home - Hampden Way Nursery'!AC60+'Home-St Margarets Nursery'!AC60)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I60,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I61,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Sec LPA","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K61+'Home - Hampden Way Nursery'!K61+'Home-St Margarets Nursery'!K61)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I61,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I61,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!A:L,3,0)),\"\",VLOOKUP(I61,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I61,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q61+'Home - Hampden Way Nursery'!Q61+'Home-St Margarets Nursery'!Q61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R61+'Home - Hampden Way Nursery'!R61+'Home-St Margarets Nursery'!R61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S61+'Home - Hampden Way Nursery'!S61+'Home-St Margarets Nursery'!S61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T61+'Home - Hampden Way Nursery'!T61+'Home-St Margarets Nursery'!T61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U61+'Home - Hampden Way Nursery'!U61+'Home-St Margarets Nursery'!U61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V61+'Home - Hampden Way Nursery'!V61+'Home-St Margarets Nursery'!V61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W61+'Home - Hampden Way Nursery'!W61+'Home-St Margarets Nursery'!W61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X61+'Home - Hampden Way Nursery'!X61+'Home-St Margarets Nursery'!X61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y61+'Home - Hampden Way Nursery'!Y61+'Home-St Margarets Nursery'!Y61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z61+'Home - Hampden Way Nursery'!Z61+'Home-St Margarets Nursery'!Z61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA61+'Home - Hampden Way Nursery'!AA61+'Home-St Margarets Nursery'!AA61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB61+'Home - Hampden Way Nursery'!AB61+'Home-St Margarets Nursery'!AB61)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC61+'Home - Hampden Way Nursery'!AC61+'Home-St Margarets Nursery'!AC61)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I61,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I62,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NNDR","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K62+'Home - Hampden Way Nursery'!K62+'Home-St Margarets Nursery'!K62)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I62,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I62,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I62,Rates!A:L,3,0)),\"\",VLOOKUP(I62,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I62,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q62+'Home - Hampden Way Nursery'!Q62+'Home-St Margarets Nursery'!Q62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R62+'Home - Hampden Way Nursery'!R62+'Home-St Margarets Nursery'!R62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S62+'Home - Hampden Way Nursery'!S62+'Home-St Margarets Nursery'!S62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T62+'Home - Hampden Way Nursery'!T62+'Home-St Margarets Nursery'!T62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U62+'Home - Hampden Way Nursery'!U62+'Home-St Margarets Nursery'!U62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V62+'Home - Hampden Way Nursery'!V62+'Home-St Margarets Nursery'!V62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W62+'Home - Hampden Way Nursery'!W62+'Home-St Margarets Nursery'!W62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X62+'Home - Hampden Way Nursery'!X62+'Home-St Margarets Nursery'!X62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y62+'Home - Hampden Way Nursery'!Y62+'Home-St Margarets Nursery'!Y62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z62+'Home - Hampden Way Nursery'!Z62+'Home-St Margarets Nursery'!Z62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA62+'Home - Hampden Way Nursery'!AA62+'Home-St Margarets Nursery'!AA62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB62+'Home - Hampden Way Nursery'!AB62+'Home-St Margarets Nursery'!AB62)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC62+'Home - Hampden Way Nursery'!AC62+'Home-St Margarets Nursery'!AC62)","v":0},0]
[{"$f":"VLOOKUP(I63,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NNDRPY","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K63+'Home - Hampden Way Nursery'!K63+'Home-St Margarets Nursery'!K63)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I63,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I63,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I63,Rates!A:L,3,0)),\"\",VLOOKUP(I63,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I63,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q63+'Home - Hampden Way Nursery'!Q63+'Home-St Margarets Nursery'!Q63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R63+'Home - Hampden Way Nursery'!R63+'Home-St Margarets Nursery'!R63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S63+'Home - Hampden Way Nursery'!S63+'Home-St Margarets Nursery'!S63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T63+'Home - Hampden Way Nursery'!T63+'Home-St Margarets Nursery'!T63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U63+'Home - Hampden Way Nursery'!U63+'Home-St Margarets Nursery'!U63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V63+'Home - Hampden Way Nursery'!V63+'Home-St Margarets Nursery'!V63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W63+'Home - Hampden Way Nursery'!W63+'Home-St Margarets Nursery'!W63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X63+'Home - Hampden Way Nursery'!X63+'Home-St Margarets Nursery'!X63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y63+'Home - Hampden Way Nursery'!Y63+'Home-St Margarets Nursery'!Y63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z63+'Home - Hampden Way Nursery'!Z63+'Home-St Margarets Nursery'!Z63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA63+'Home - Hampden Way Nursery'!AA63+'Home-St Margarets Nursery'!AA63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB63+'Home - Hampden Way Nursery'!AB63+'Home-St Margarets Nursery'!AB63)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC63+'Home - Hampden Way Nursery'!AC63+'Home-St Margarets Nursery'!AC63)","v":0},0]
[{"$f":"VLOOKUP(I64,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","LUMP SUM","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K64+'Home - Hampden Way Nursery'!K64+'Home-St Margarets Nursery'!K64)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I64,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I64,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I64,Rates!A:L,3,0)),\"\",VLOOKUP(I64,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I64,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q64+'Home - Hampden Way Nursery'!Q64+'Home-St Margarets Nursery'!Q64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R64+'Home - Hampden Way Nursery'!R64+'Home-St Margarets Nursery'!R64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S64+'Home - Hampden Way Nursery'!S64+'Home-St Margarets Nursery'!S64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T64+'Home - Hampden Way Nursery'!T64+'Home-St Margarets Nursery'!T64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U64+'Home - Hampden Way Nursery'!U64+'Home-St Margarets Nursery'!U64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V64+'Home - Hampden Way Nursery'!V64+'Home-St Margarets Nursery'!V64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W64+'Home - Hampden Way Nursery'!W64+'Home-St Margarets Nursery'!W64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X64+'Home - Hampden Way Nursery'!X64+'Home-St Margarets Nursery'!X64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y64+'Home - Hampden Way Nursery'!Y64+'Home-St Margarets Nursery'!Y64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z64+'Home - Hampden Way Nursery'!Z64+'Home-St Margarets Nursery'!Z64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA64+'Home - Hampden Way Nursery'!AA64+'Home-St Margarets Nursery'!AA64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB64+'Home - Hampden Way Nursery'!AB64+'Home-St Margarets Nursery'!AB64)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC64+'Home - Hampden Way Nursery'!AC64+'Home-St Margarets Nursery'!AC64)","v":0},0]
[{"$f":"VLOOKUP(I65,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","SPLIT SITES","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K65+'Home - Hampden Way Nursery'!K65+'Home-St Margarets Nursery'!K65)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I65,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I65,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I65,Rates!A:L,3,0)),\"\",VLOOKUP(I65,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I65,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q65+'Home - Hampden Way Nursery'!Q65+'Home-St Margarets Nursery'!Q65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R65+'Home - Hampden Way Nursery'!R65+'Home-St Margarets Nursery'!R65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S65+'Home - Hampden Way Nursery'!S65+'Home-St Margarets Nursery'!S65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T65+'Home - Hampden Way Nursery'!T65+'Home-St Margarets Nursery'!T65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U65+'Home - Hampden Way Nursery'!U65+'Home-St Margarets Nursery'!U65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V65+'Home - Hampden Way Nursery'!V65+'Home-St Margarets Nursery'!V65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W65+'Home - Hampden Way Nursery'!W65+'Home-St Margarets Nursery'!W65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X65+'Home - Hampden Way Nursery'!X65+'Home-St Margarets Nursery'!X65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y65+'Home - Hampden Way Nursery'!Y65+'Home-St Margarets Nursery'!Y65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z65+'Home - Hampden Way Nursery'!Z65+'Home-St Margarets Nursery'!Z65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA65+'Home - Hampden Way Nursery'!AA65+'Home-St Margarets Nursery'!AA65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB65+'Home - Hampden Way Nursery'!AB65+'Home-St Margarets Nursery'!AB65)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC65+'Home - Hampden Way Nursery'!AC65+'Home-St Margarets Nursery'!AC65)","v":0},0]
[{"$f":"VLOOKUP(I66,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","MFG","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K66+'Home - Hampden Way Nursery'!K66+'Home-St Margarets Nursery'!K66)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I66,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I66,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I66,Rates!A:L,3,0)),\"\",VLOOKUP(I66,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I66,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q66+'Home - Hampden Way Nursery'!Q66+'Home-St Margarets Nursery'!Q66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R66+'Home - Hampden Way Nursery'!R66+'Home-St Margarets Nursery'!R66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S66+'Home - Hampden Way Nursery'!S66+'Home-St Margarets Nursery'!S66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T66+'Home - Hampden Way Nursery'!T66+'Home-St Margarets Nursery'!T66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U66+'Home - Hampden Way Nursery'!U66+'Home-St Margarets Nursery'!U66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V66+'Home - Hampden Way Nursery'!V66+'Home-St Margarets Nursery'!V66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W66+'Home - Hampden Way Nursery'!W66+'Home-St Margarets Nursery'!W66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X66+'Home - Hampden Way Nursery'!X66+'Home-St Margarets Nursery'!X66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y66+'Home - Hampden Way Nursery'!Y66+'Home-St Margarets Nursery'!Y66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z66+'Home - Hampden Way Nursery'!Z66+'Home-St Margarets Nursery'!Z66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA66+'Home - Hampden Way Nursery'!AA66+'Home-St Margarets Nursery'!AA66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB66+'Home - Hampden Way Nursery'!AB66+'Home-St Margarets Nursery'!AB66)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC66+'Home - Hampden Way Nursery'!AC66+'Home-St Margarets Nursery'!AC66)","v":0},0]
[{"$f":"VLOOKUP(I67,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","EXCLUSIONS","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K67+'Home - Hampden Way Nursery'!K67+'Home-St Margarets Nursery'!K67)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I67,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I67,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I67,Rates!A:L,3,0)),\"\",VLOOKUP(I67,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I67,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q67+'Home - Hampden Way Nursery'!Q67+'Home-St Margarets Nursery'!Q67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R67+'Home - Hampden Way Nursery'!R67+'Home-St Margarets Nursery'!R67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S67+'Home - Hampden Way Nursery'!S67+'Home-St Margarets Nursery'!S67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T67+'Home - Hampden Way Nursery'!T67+'Home-St Margarets Nursery'!T67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U67+'Home - Hampden Way Nursery'!U67+'Home-St Margarets Nursery'!U67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V67+'Home - Hampden Way Nursery'!V67+'Home-St Margarets Nursery'!V67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W67+'Home - Hampden Way Nursery'!W67+'Home-St Margarets Nursery'!W67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X67+'Home - Hampden Way Nursery'!X67+'Home-St Margarets Nursery'!X67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y67+'Home - Hampden Way Nursery'!Y67+'Home-St Margarets Nursery'!Y67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z67+'Home - Hampden Way Nursery'!Z67+'Home-St Margarets Nursery'!Z67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA67+'Home - Hampden Way Nursery'!AA67+'Home-St Margarets Nursery'!AA67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB67+'Home - Hampden Way Nursery'!AB67+'Home-St Margarets Nursery'!AB67)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC67+'Home - Hampden Way Nursery'!AC67+'Home-St Margarets Nursery'!AC67)","v":0},0]
[{"$f":"VLOOKUP(I68,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL",{"$error":"#N/A"},null,{"$f":"SUM(K36:K67)","v":1012521.5800000001},{"$f":"SUM(L36:L61)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!A:L,3,0)),\"\",VLOOKUP(I68,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q36:Q67)","v":1098301.7699999998},{"$f":"SUM(R36:R67)","v":0},0,0,0,0,0,0,0,0,0,0,0,1098301.7699999998,null,null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I68,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I69,Rates!A:L,2,0)","v":"REPORT"},19,12,12,19,7,7,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I69,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I69,Rates!$A:$AP,42,0))","v":0}]
[null,"High Needs","De-Delegation","De-Delegation","De-Delegation","Post 16","Post 16","PRUTop-ups",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I70","v":{"$error":"#N/A"}},{"$f":"IF($N70=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N70,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I70,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I70,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I71,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"NURSERYTOPUP","NDPDEUPEG","NDSDEUPEG","NDPDEUPEG","EFAHN","EFAHN","PRUTOPUP",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K71+'Home - Hampden Way Nursery'!K71+'Home-St Margarets Nursery'!K71)","v":6418.5},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I71,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I30:I71,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!A:L,3,0)),\"\",VLOOKUP(I71,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I71,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q71+'Home - Hampden Way Nursery'!Q71+'Home-St Margarets Nursery'!Q71)","v":10855.560000000001},{"$f":"SUM('Home - Brookhill Nursery'!R71+'Home - Hampden Way Nursery'!R71+'Home-St Margarets Nursery'!R71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S71+'Home - Hampden Way Nursery'!S71+'Home-St Margarets Nursery'!S71)","v":5835.47},{"$f":"SUM('Home - Brookhill Nursery'!T71+'Home - Hampden Way Nursery'!T71+'Home-St Margarets Nursery'!T71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U71+'Home - Hampden Way Nursery'!U71+'Home-St Margarets Nursery'!U71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V71+'Home - Hampden Way Nursery'!V71+'Home-St Margarets Nursery'!V71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W71+'Home - Hampden Way Nursery'!W71+'Home-St Margarets Nursery'!W71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X71+'Home - Hampden Way Nursery'!X71+'Home-St Margarets Nursery'!X71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y71+'Home - Hampden Way Nursery'!Y71+'Home-St Margarets Nursery'!Y71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z71+'Home - Hampden Way Nursery'!Z71+'Home-St Margarets Nursery'!Z71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA71+'Home - Hampden Way Nursery'!AA71+'Home-St Margarets Nursery'!AA71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB71+'Home - Hampden Way Nursery'!AB71+'Home-St Margarets Nursery'!AB71)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC71+'Home - Hampden Way Nursery'!AC71+'Home-St Margarets Nursery'!AC71)","v":0},{"$f":"SUM(Q71:AC71)","v":16691.030000000002},null,null,{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I71,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I72,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"OTHERTOPUP","NDPDEBS","NDSDESupply","NDSDEUPEG","EFAPROG","EFAPROG","OTHERTOPUP",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K72+'Home - Hampden Way Nursery'!K72+'Home-St Margarets Nursery'!K72)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I72,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I31:I72,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!A:L,3,0)),\"\",VLOOKUP(I72,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I72,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q72+'Home - Hampden Way Nursery'!Q72+'Home-St Margarets Nursery'!Q72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R72+'Home - Hampden Way Nursery'!R72+'Home-St Margarets Nursery'!R72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S72+'Home - Hampden Way Nursery'!S72+'Home-St Margarets Nursery'!S72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T72+'Home - Hampden Way Nursery'!T72+'Home-St Margarets Nursery'!T72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U72+'Home - Hampden Way Nursery'!U72+'Home-St Margarets Nursery'!U72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V72+'Home - Hampden Way Nursery'!V72+'Home-St Margarets Nursery'!V72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W72+'Home - Hampden Way Nursery'!W72+'Home-St Margarets Nursery'!W72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X72+'Home - Hampden Way Nursery'!X72+'Home-St Margarets Nursery'!X72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y72+'Home - Hampden Way Nursery'!Y72+'Home-St Margarets Nursery'!Y72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z72+'Home - Hampden Way Nursery'!Z72+'Home-St Margarets Nursery'!Z72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA72+'Home - Hampden Way Nursery'!AA72+'Home-St Margarets Nursery'!AA72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB72+'Home - Hampden Way Nursery'!AB72+'Home-St Margarets Nursery'!AB72)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC72+'Home - Hampden Way Nursery'!AC72+'Home-St Margarets Nursery'!AC72)","v":0},{"$f":"SUM(Q72:AC72)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I72,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I73,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"STMTPY","NDPDESupply","NDSecDELConting","NDPDEBS","BURSARY","BURSARY","STATEMENTTOPUP",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K73+'Home - Hampden Way Nursery'!K73+'Home-St Margarets Nursery'!K73)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I73,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I32:I73,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!A:L,3,0)),\"\",VLOOKUP(I73,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I73,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q73+'Home - Hampden Way Nursery'!Q73+'Home-St Margarets Nursery'!Q73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R73+'Home - Hampden Way Nursery'!R73+'Home-St Margarets Nursery'!R73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S73+'Home - Hampden Way Nursery'!S73+'Home-St Margarets Nursery'!S73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T73+'Home - Hampden Way Nursery'!T73+'Home-St Margarets Nursery'!T73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U73+'Home - Hampden Way Nursery'!U73+'Home-St Margarets Nursery'!U73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V73+'Home - Hampden Way Nursery'!V73+'Home-St Margarets Nursery'!V73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W73+'Home - Hampden Way Nursery'!W73+'Home-St Margarets Nursery'!W73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X73+'Home - Hampden Way Nursery'!X73+'Home-St Margarets Nursery'!X73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y73+'Home - Hampden Way Nursery'!Y73+'Home-St Margarets Nursery'!Y73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z73+'Home - Hampden Way Nursery'!Z73+'Home-St Margarets Nursery'!Z73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA73+'Home - Hampden Way Nursery'!AA73+'Home-St Margarets Nursery'!AA73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB73+'Home - Hampden Way Nursery'!AB73+'Home-St Margarets Nursery'!AB73)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC73+'Home - Hampden Way Nursery'!AC73+'Home-St Margarets Nursery'!AC73)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I73,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I74,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"NURSERYEX","NDPriDELConting","NDSecDELImprov","NDPDESupply","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K74+'Home - Hampden Way Nursery'!K74+'Home-St Margarets Nursery'!K74)","v":12728.04},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I74,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I33:I74,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!A:L,3,0)),\"\",VLOOKUP(I74,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I74,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q74+'Home - Hampden Way Nursery'!Q74+'Home-St Margarets Nursery'!Q74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R74+'Home - Hampden Way Nursery'!R74+'Home-St Margarets Nursery'!R74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S74+'Home - Hampden Way Nursery'!S74+'Home-St Margarets Nursery'!S74)","v":23153.989999999998},{"$f":"SUM('Home - Brookhill Nursery'!T74+'Home - Hampden Way Nursery'!T74+'Home-St Margarets Nursery'!T74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U74+'Home - Hampden Way Nursery'!U74+'Home-St Margarets Nursery'!U74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V74+'Home - Hampden Way Nursery'!V74+'Home-St Margarets Nursery'!V74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W74+'Home - Hampden Way Nursery'!W74+'Home-St Margarets Nursery'!W74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X74+'Home - Hampden Way Nursery'!X74+'Home-St Margarets Nursery'!X74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y74+'Home - Hampden Way Nursery'!Y74+'Home-St Margarets Nursery'!Y74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z74+'Home - Hampden Way Nursery'!Z74+'Home-St Margarets Nursery'!Z74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA74+'Home - Hampden Way Nursery'!AA74+'Home-St Margarets Nursery'!AA74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB74+'Home - Hampden Way Nursery'!AB74+'Home-St Margarets Nursery'!AB74)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC74+'Home - Hampden Way Nursery'!AC74+'Home-St Margarets Nursery'!AC74)","v":0},23153.989999999998,null,null,{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I74,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I75,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NDPriDELImprov","blank","NDSDESupply","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K75+'Home - Hampden Way Nursery'!K75+'Home-St Margarets Nursery'!K75)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I75,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I34:I75,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!A:L,3,0)),\"\",VLOOKUP(I75,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I75,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q75+'Home - Hampden Way Nursery'!Q75+'Home-St Margarets Nursery'!Q75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R75+'Home - Hampden Way Nursery'!R75+'Home-St Margarets Nursery'!R75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S75+'Home - Hampden Way Nursery'!S75+'Home-St Margarets Nursery'!S75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T75+'Home - Hampden Way Nursery'!T75+'Home-St Margarets Nursery'!T75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U75+'Home - Hampden Way Nursery'!U75+'Home-St Margarets Nursery'!U75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V75+'Home - Hampden Way Nursery'!V75+'Home-St Margarets Nursery'!V75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W75+'Home - Hampden Way Nursery'!W75+'Home-St Margarets Nursery'!W75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X75+'Home - Hampden Way Nursery'!X75+'Home-St Margarets Nursery'!X75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y75+'Home - Hampden Way Nursery'!Y75+'Home-St Margarets Nursery'!Y75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z75+'Home - Hampden Way Nursery'!Z75+'Home-St Margarets Nursery'!Z75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA75+'Home - Hampden Way Nursery'!AA75+'Home-St Margarets Nursery'!AA75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB75+'Home - Hampden Way Nursery'!AB75+'Home-St Margarets Nursery'!AB75)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC75+'Home - Hampden Way Nursery'!AC75+'Home-St Margarets Nursery'!AC75)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I75,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I76,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NDPriDELConting","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K76+'Home - Hampden Way Nursery'!K76+'Home-St Margarets Nursery'!K76)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I76,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I35:I76,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!A:L,3,0)),\"\",VLOOKUP(I76,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N70,$J$168:$M$185,4,0),IF(N70=\"Not Used\",\"\",N70))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I76,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q76+'Home - Hampden Way Nursery'!Q76+'Home-St Margarets Nursery'!Q76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R76+'Home - Hampden Way Nursery'!R76+'Home-St Margarets Nursery'!R76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S76+'Home - Hampden Way Nursery'!S76+'Home-St Margarets Nursery'!S76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T76+'Home - Hampden Way Nursery'!T76+'Home-St Margarets Nursery'!T76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U76+'Home - Hampden Way Nursery'!U76+'Home-St Margarets Nursery'!U76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V76+'Home - Hampden Way Nursery'!V76+'Home-St Margarets Nursery'!V76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W76+'Home - Hampden Way Nursery'!W76+'Home-St Margarets Nursery'!W76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X76+'Home - Hampden Way Nursery'!X76+'Home-St Margarets Nursery'!X76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y76+'Home - Hampden Way Nursery'!Y76+'Home-St Margarets Nursery'!Y76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z76+'Home - Hampden Way Nursery'!Z76+'Home-St Margarets Nursery'!Z76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA76+'Home - Hampden Way Nursery'!AA76+'Home-St Margarets Nursery'!AA76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB76+'Home - Hampden Way Nursery'!AB76+'Home-St Margarets Nursery'!AB76)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC76+'Home - Hampden Way Nursery'!AC76+'Home-St Margarets Nursery'!AC76)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I76,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I77,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NDPriDELImprov","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K77+'Home - Hampden Way Nursery'!K77+'Home-St Margarets Nursery'!K77)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I77,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I36:I77,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!A:L,3,0)),\"\",VLOOKUP(I77,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I77,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q77+'Home - Hampden Way Nursery'!Q77+'Home-St Margarets Nursery'!Q77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R77+'Home - Hampden Way Nursery'!R77+'Home-St Margarets Nursery'!R77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S77+'Home - Hampden Way Nursery'!S77+'Home-St Margarets Nursery'!S77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T77+'Home - Hampden Way Nursery'!T77+'Home-St Margarets Nursery'!T77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U77+'Home - Hampden Way Nursery'!U77+'Home-St Margarets Nursery'!U77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V77+'Home - Hampden Way Nursery'!V77+'Home-St Margarets Nursery'!V77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W77+'Home - Hampden Way Nursery'!W77+'Home-St Margarets Nursery'!W77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X77+'Home - Hampden Way Nursery'!X77+'Home-St Margarets Nursery'!X77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y77+'Home - Hampden Way Nursery'!Y77+'Home-St Margarets Nursery'!Y77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z77+'Home - Hampden Way Nursery'!Z77+'Home-St Margarets Nursery'!Z77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA77+'Home - Hampden Way Nursery'!AA77+'Home-St Margarets Nursery'!AA77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB77+'Home - Hampden Way Nursery'!AB77+'Home-St Margarets Nursery'!AB77)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC77+'Home - Hampden Way Nursery'!AC77+'Home-St Margarets Nursery'!AC77)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I77,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I78,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NDSecDELConting","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K78+'Home - Hampden Way Nursery'!K78+'Home-St Margarets Nursery'!K78)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I78,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37:I78,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I78,Rates!A:L,3,0)),\"\",VLOOKUP(I78,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM('Home - Brookhill Nursery'!Q78+'Home - Hampden Way Nursery'!Q78+'Home-St Margarets Nursery'!Q78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R78+'Home - Hampden Way Nursery'!R78+'Home-St Margarets Nursery'!R78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S78+'Home - Hampden Way Nursery'!S78+'Home-St Margarets Nursery'!S78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T78+'Home - Hampden Way Nursery'!T78+'Home-St Margarets Nursery'!T78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U78+'Home - Hampden Way Nursery'!U78+'Home-St Margarets Nursery'!U78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V78+'Home - Hampden Way Nursery'!V78+'Home-St Margarets Nursery'!V78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W78+'Home - Hampden Way Nursery'!W78+'Home-St Margarets Nursery'!W78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X78+'Home - Hampden Way Nursery'!X78+'Home-St Margarets Nursery'!X78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y78+'Home - Hampden Way Nursery'!Y78+'Home-St Margarets Nursery'!Y78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z78+'Home - Hampden Way Nursery'!Z78+'Home-St Margarets Nursery'!Z78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA78+'Home - Hampden Way Nursery'!AA78+'Home-St Margarets Nursery'!AA78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB78+'Home - Hampden Way Nursery'!AB78+'Home-St Margarets Nursery'!AB78)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC78+'Home - Hampden Way Nursery'!AC78+'Home-St Margarets Nursery'!AC78)","v":0},{"$f":"SUM(Q78:AC78)","v":0}]
[{"$f":"VLOOKUP(I79,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NDSecDELImprov","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K79+'Home - Hampden Way Nursery'!K79+'Home-St Margarets Nursery'!K79)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I79,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38:I79,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I79,Rates!A:L,3,0)),\"\",VLOOKUP(I79,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM('Home - Brookhill Nursery'!Q79+'Home - Hampden Way Nursery'!Q79+'Home-St Margarets Nursery'!Q79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R79+'Home - Hampden Way Nursery'!R79+'Home-St Margarets Nursery'!R79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S79+'Home - Hampden Way Nursery'!S79+'Home-St Margarets Nursery'!S79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T79+'Home - Hampden Way Nursery'!T79+'Home-St Margarets Nursery'!T79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U79+'Home - Hampden Way Nursery'!U79+'Home-St Margarets Nursery'!U79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V79+'Home - Hampden Way Nursery'!V79+'Home-St Margarets Nursery'!V79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W79+'Home - Hampden Way Nursery'!W79+'Home-St Margarets Nursery'!W79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X79+'Home - Hampden Way Nursery'!X79+'Home-St Margarets Nursery'!X79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y79+'Home - Hampden Way Nursery'!Y79+'Home-St Margarets Nursery'!Y79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z79+'Home - Hampden Way Nursery'!Z79+'Home-St Margarets Nursery'!Z79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA79+'Home - Hampden Way Nursery'!AA79+'Home-St Margarets Nursery'!AA79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB79+'Home - Hampden Way Nursery'!AB79+'Home-St Margarets Nursery'!AB79)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC79+'Home - Hampden Way Nursery'!AC79+'Home-St Margarets Nursery'!AC79)","v":0},{"$f":"SUM(Q79:AC79)","v":0}]
[{"$f":"VLOOKUP(I80,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K70:K79)","v":19146.54},{"$f":"SUM(L70:L79)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!A:L,3,0)),\"\",VLOOKUP(I80,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q70:Q79)","v":10855.560000000001},0,28989.46,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD70:AD79)","v":39845.020000000004},null,null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I80,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I81,Rates!A:L,2,0)","v":"REPORT"},3,3,3,6,7,7,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I81,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I81,Rates!$A:$AP,42,0))","v":0}]
[null,"Grants","PupilPremium","Post 16","Post 16","PupilPremium","PupilPremium","PupilPremium",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I82","v":{"$error":"#N/A"}},{"$f":"IF($N82=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N82,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I82,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I82,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I83,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"DFC","PPFSMPri","EFAADD","EFAADD","PPFSMPri","PPFSMPri","PPFSMPri",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K83+'Home - Hampden Way Nursery'!K83+'Home-St Margarets Nursery'!K83)","v":14484},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I83,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I42:I83,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!A:L,3,0)),\"\",VLOOKUP(I83,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I83,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q83+'Home - Hampden Way Nursery'!Q83+'Home-St Margarets Nursery'!Q83)","v":14146.95},{"$f":"SUM('Home - Brookhill Nursery'!R83+'Home - Hampden Way Nursery'!R83+'Home-St Margarets Nursery'!R83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S83+'Home - Hampden Way Nursery'!S83+'Home-St Margarets Nursery'!S83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T83+'Home - Hampden Way Nursery'!T83+'Home-St Margarets Nursery'!T83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U83+'Home - Hampden Way Nursery'!U83+'Home-St Margarets Nursery'!U83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V83+'Home - Hampden Way Nursery'!V83+'Home-St Margarets Nursery'!V83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W83+'Home - Hampden Way Nursery'!W83+'Home-St Margarets Nursery'!W83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X83+'Home - Hampden Way Nursery'!X83+'Home-St Margarets Nursery'!X83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y83+'Home - Hampden Way Nursery'!Y83+'Home-St Margarets Nursery'!Y83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z83+'Home - Hampden Way Nursery'!Z83+'Home-St Margarets Nursery'!Z83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA83+'Home - Hampden Way Nursery'!AA83+'Home-St Margarets Nursery'!AA83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB83+'Home - Hampden Way Nursery'!AB83+'Home-St Margarets Nursery'!AB83)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC83+'Home - Hampden Way Nursery'!AC83+'Home-St Margarets Nursery'!AC83)","v":0},{"$f":"SUM(Q83:AC83)","v":14146.95},null,null,{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I83,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I84,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPSERVICE","EFAFP","EFAFP","PPFSMSec","PPFSMSec","PPFSMSec",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K84+'Home - Hampden Way Nursery'!K84+'Home-St Margarets Nursery'!K84)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I84,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43:I84,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!A:L,3,0)),\"\",VLOOKUP(I84,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I84,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q84+'Home - Hampden Way Nursery'!Q84+'Home-St Margarets Nursery'!Q84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R84+'Home - Hampden Way Nursery'!R84+'Home-St Margarets Nursery'!R84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S84+'Home - Hampden Way Nursery'!S84+'Home-St Margarets Nursery'!S84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T84+'Home - Hampden Way Nursery'!T84+'Home-St Margarets Nursery'!T84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U84+'Home - Hampden Way Nursery'!U84+'Home-St Margarets Nursery'!U84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V84+'Home - Hampden Way Nursery'!V84+'Home-St Margarets Nursery'!V84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W84+'Home - Hampden Way Nursery'!W84+'Home-St Margarets Nursery'!W84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X84+'Home - Hampden Way Nursery'!X84+'Home-St Margarets Nursery'!X84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y84+'Home - Hampden Way Nursery'!Y84+'Home-St Margarets Nursery'!Y84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z84+'Home - Hampden Way Nursery'!Z84+'Home-St Margarets Nursery'!Z84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA84+'Home - Hampden Way Nursery'!AA84+'Home-St Margarets Nursery'!AA84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB84+'Home - Hampden Way Nursery'!AB84+'Home-St Margarets Nursery'!AB84)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC84+'Home - Hampden Way Nursery'!AC84+'Home-St Margarets Nursery'!AC84)","v":0},{"$f":"SUM(Q84:AC84)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I84,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I85,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPLOOKEDAFTER","EFAHN","EFAHN","PPSERVICE","PPSERVICE","PPSERVICE",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K85+'Home - Hampden Way Nursery'!K85+'Home-St Margarets Nursery'!K85)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I85,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I44:I85,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!A:L,3,0)),\"\",VLOOKUP(I85,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I85,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q85+'Home - Hampden Way Nursery'!Q85+'Home-St Margarets Nursery'!Q85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R85+'Home - Hampden Way Nursery'!R85+'Home-St Margarets Nursery'!R85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S85+'Home - Hampden Way Nursery'!S85+'Home-St Margarets Nursery'!S85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T85+'Home - Hampden Way Nursery'!T85+'Home-St Margarets Nursery'!T85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U85+'Home - Hampden Way Nursery'!U85+'Home-St Margarets Nursery'!U85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V85+'Home - Hampden Way Nursery'!V85+'Home-St Margarets Nursery'!V85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W85+'Home - Hampden Way Nursery'!W85+'Home-St Margarets Nursery'!W85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X85+'Home - Hampden Way Nursery'!X85+'Home-St Margarets Nursery'!X85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y85+'Home - Hampden Way Nursery'!Y85+'Home-St Margarets Nursery'!Y85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z85+'Home - Hampden Way Nursery'!Z85+'Home-St Margarets Nursery'!Z85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA85+'Home - Hampden Way Nursery'!AA85+'Home-St Margarets Nursery'!AA85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB85+'Home - Hampden Way Nursery'!AB85+'Home-St Margarets Nursery'!AB85)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC85+'Home - Hampden Way Nursery'!AC85+'Home-St Margarets Nursery'!AC85)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I85,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I86,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPPOST-LAC","EFAALS","EFAALS","PPLOOKEDAFTER","PPLOOKEDAFTER","PPLOOKEDAFTER",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K86+'Home - Hampden Way Nursery'!K86+'Home-St Margarets Nursery'!K86)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I86,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45:I86,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!A:L,3,0)),\"\",VLOOKUP(I86,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I86,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q86+'Home - Hampden Way Nursery'!Q86+'Home-St Margarets Nursery'!Q86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R86+'Home - Hampden Way Nursery'!R86+'Home-St Margarets Nursery'!R86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S86+'Home - Hampden Way Nursery'!S86+'Home-St Margarets Nursery'!S86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T86+'Home - Hampden Way Nursery'!T86+'Home-St Margarets Nursery'!T86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U86+'Home - Hampden Way Nursery'!U86+'Home-St Margarets Nursery'!U86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V86+'Home - Hampden Way Nursery'!V86+'Home-St Margarets Nursery'!V86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W86+'Home - Hampden Way Nursery'!W86+'Home-St Margarets Nursery'!W86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X86+'Home - Hampden Way Nursery'!X86+'Home-St Margarets Nursery'!X86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y86+'Home - Hampden Way Nursery'!Y86+'Home-St Margarets Nursery'!Y86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z86+'Home - Hampden Way Nursery'!Z86+'Home-St Margarets Nursery'!Z86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA86+'Home - Hampden Way Nursery'!AA86+'Home-St Margarets Nursery'!AA86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB86+'Home - Hampden Way Nursery'!AB86+'Home-St Margarets Nursery'!AB86)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC86+'Home - Hampden Way Nursery'!AC86+'Home-St Margarets Nursery'!AC86)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I86,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I87,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPPY","EFAPROG","EFAPROG","PPPOST-LAC","PPPOST-LAC","PPPOST-LAC",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K87+'Home - Hampden Way Nursery'!K87+'Home-St Margarets Nursery'!K87)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I87,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46:I87,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!A:L,3,0)),\"\",VLOOKUP(I87,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I87,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q87+'Home - Hampden Way Nursery'!Q87+'Home-St Margarets Nursery'!Q87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R87+'Home - Hampden Way Nursery'!R87+'Home-St Margarets Nursery'!R87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S87+'Home - Hampden Way Nursery'!S87+'Home-St Margarets Nursery'!S87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T87+'Home - Hampden Way Nursery'!T87+'Home-St Margarets Nursery'!T87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U87+'Home - Hampden Way Nursery'!U87+'Home-St Margarets Nursery'!U87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V87+'Home - Hampden Way Nursery'!V87+'Home-St Margarets Nursery'!V87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W87+'Home - Hampden Way Nursery'!W87+'Home-St Margarets Nursery'!W87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X87+'Home - Hampden Way Nursery'!X87+'Home-St Margarets Nursery'!X87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y87+'Home - Hampden Way Nursery'!Y87+'Home-St Margarets Nursery'!Y87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z87+'Home - Hampden Way Nursery'!Z87+'Home-St Margarets Nursery'!Z87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA87+'Home - Hampden Way Nursery'!AA87+'Home-St Margarets Nursery'!AA87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB87+'Home - Hampden Way Nursery'!AB87+'Home-St Margarets Nursery'!AB87)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC87+'Home - Hampden Way Nursery'!AC87+'Home-St Margarets Nursery'!AC87)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I87,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I88,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PPEXCLUSIONS","EFATRANS","EFATRANS","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K88+'Home - Hampden Way Nursery'!K88+'Home-St Margarets Nursery'!K88)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I88,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47:I88,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!A:L,3,0)),\"\",VLOOKUP(I88,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I88,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q88+'Home - Hampden Way Nursery'!Q88+'Home-St Margarets Nursery'!Q88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R88+'Home - Hampden Way Nursery'!R88+'Home-St Margarets Nursery'!R88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S88+'Home - Hampden Way Nursery'!S88+'Home-St Margarets Nursery'!S88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T88+'Home - Hampden Way Nursery'!T88+'Home-St Margarets Nursery'!T88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U88+'Home - Hampden Way Nursery'!U88+'Home-St Margarets Nursery'!U88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V88+'Home - Hampden Way Nursery'!V88+'Home-St Margarets Nursery'!V88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W88+'Home - Hampden Way Nursery'!W88+'Home-St Margarets Nursery'!W88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X88+'Home - Hampden Way Nursery'!X88+'Home-St Margarets Nursery'!X88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y88+'Home - Hampden Way Nursery'!Y88+'Home-St Margarets Nursery'!Y88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z88+'Home - Hampden Way Nursery'!Z88+'Home-St Margarets Nursery'!Z88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA88+'Home - Hampden Way Nursery'!AA88+'Home-St Margarets Nursery'!AA88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB88+'Home - Hampden Way Nursery'!AB88+'Home-St Margarets Nursery'!AB88)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC88+'Home - Hampden Way Nursery'!AC88+'Home-St Margarets Nursery'!AC88)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I88,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I89,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","BURSARY","BURSARY","EYPP","EYPP","PPFSMPRU",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K89+'Home - Hampden Way Nursery'!K89+'Home-St Margarets Nursery'!K89)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I89,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48:I89,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!A:L,3,0)),\"\",VLOOKUP(I89,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N82,$J$168:$M$185,4,0),IF(N82=\"Not Used\",\"\",N82))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I89,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q89+'Home - Hampden Way Nursery'!Q89+'Home-St Margarets Nursery'!Q89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R89+'Home - Hampden Way Nursery'!R89+'Home-St Margarets Nursery'!R89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S89+'Home - Hampden Way Nursery'!S89+'Home-St Margarets Nursery'!S89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T89+'Home - Hampden Way Nursery'!T89+'Home-St Margarets Nursery'!T89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U89+'Home - Hampden Way Nursery'!U89+'Home-St Margarets Nursery'!U89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V89+'Home - Hampden Way Nursery'!V89+'Home-St Margarets Nursery'!V89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W89+'Home - Hampden Way Nursery'!W89+'Home-St Margarets Nursery'!W89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X89+'Home - Hampden Way Nursery'!X89+'Home-St Margarets Nursery'!X89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y89+'Home - Hampden Way Nursery'!Y89+'Home-St Margarets Nursery'!Y89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z89+'Home - Hampden Way Nursery'!Z89+'Home-St Margarets Nursery'!Z89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA89+'Home - Hampden Way Nursery'!AA89+'Home-St Margarets Nursery'!AA89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB89+'Home - Hampden Way Nursery'!AB89+'Home-St Margarets Nursery'!AB89)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC89+'Home - Hampden Way Nursery'!AC89+'Home-St Margarets Nursery'!AC89)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I89,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I90,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","EFAPY","blank","PPPY","PPPY","PPPY",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K90+'Home - Hampden Way Nursery'!K90+'Home-St Margarets Nursery'!K90)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I90,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49:I90,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!A:L,3,0)),\"\",VLOOKUP(I90,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I90,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q90+'Home - Hampden Way Nursery'!Q90+'Home-St Margarets Nursery'!Q90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R90+'Home - Hampden Way Nursery'!R90+'Home-St Margarets Nursery'!R90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S90+'Home - Hampden Way Nursery'!S90+'Home-St Margarets Nursery'!S90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T90+'Home - Hampden Way Nursery'!T90+'Home-St Margarets Nursery'!T90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U90+'Home - Hampden Way Nursery'!U90+'Home-St Margarets Nursery'!U90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V90+'Home - Hampden Way Nursery'!V90+'Home-St Margarets Nursery'!V90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W90+'Home - Hampden Way Nursery'!W90+'Home-St Margarets Nursery'!W90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X90+'Home - Hampden Way Nursery'!X90+'Home-St Margarets Nursery'!X90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y90+'Home - Hampden Way Nursery'!Y90+'Home-St Margarets Nursery'!Y90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z90+'Home - Hampden Way Nursery'!Z90+'Home-St Margarets Nursery'!Z90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA90+'Home - Hampden Way Nursery'!AA90+'Home-St Margarets Nursery'!AA90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB90+'Home - Hampden Way Nursery'!AB90+'Home-St Margarets Nursery'!AB90)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC90+'Home - Hampden Way Nursery'!AC90+'Home-St Margarets Nursery'!AC90)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I90,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I91,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","PPEXCLUSIONS","PPEXCLUSIONS","PPEXCLUSIONS",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K91+'Home - Hampden Way Nursery'!K91+'Home-St Margarets Nursery'!K91)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I91,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50:I91,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!A:L,3,0)),\"\",VLOOKUP(I91,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I91,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q91+'Home - Hampden Way Nursery'!Q91+'Home-St Margarets Nursery'!Q91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R91+'Home - Hampden Way Nursery'!R91+'Home-St Margarets Nursery'!R91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S91+'Home - Hampden Way Nursery'!S91+'Home-St Margarets Nursery'!S91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T91+'Home - Hampden Way Nursery'!T91+'Home-St Margarets Nursery'!T91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U91+'Home - Hampden Way Nursery'!U91+'Home-St Margarets Nursery'!U91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V91+'Home - Hampden Way Nursery'!V91+'Home-St Margarets Nursery'!V91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W91+'Home - Hampden Way Nursery'!W91+'Home-St Margarets Nursery'!W91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X91+'Home - Hampden Way Nursery'!X91+'Home-St Margarets Nursery'!X91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y91+'Home - Hampden Way Nursery'!Y91+'Home-St Margarets Nursery'!Y91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z91+'Home - Hampden Way Nursery'!Z91+'Home-St Margarets Nursery'!Z91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA91+'Home - Hampden Way Nursery'!AA91+'Home-St Margarets Nursery'!AA91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB91+'Home - Hampden Way Nursery'!AB91+'Home-St Margarets Nursery'!AB91)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC91+'Home - Hampden Way Nursery'!AC91+'Home-St Margarets Nursery'!AC91)","v":0},{"$f":"SUM(Q91:AC91)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I91,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I92,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","blank","blank",null,{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K92+'Home - Hampden Way Nursery'!K92+'Home-St Margarets Nursery'!K92)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I92,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51:I92,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!A:L,3,0)),\"\",VLOOKUP(I92,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I92,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q92+'Home - Hampden Way Nursery'!Q92+'Home-St Margarets Nursery'!Q92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R92+'Home - Hampden Way Nursery'!R92+'Home-St Margarets Nursery'!R92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S92+'Home - Hampden Way Nursery'!S92+'Home-St Margarets Nursery'!S92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T92+'Home - Hampden Way Nursery'!T92+'Home-St Margarets Nursery'!T92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U92+'Home - Hampden Way Nursery'!U92+'Home-St Margarets Nursery'!U92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V92+'Home - Hampden Way Nursery'!V92+'Home-St Margarets Nursery'!V92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W92+'Home - Hampden Way Nursery'!W92+'Home-St Margarets Nursery'!W92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X92+'Home - Hampden Way Nursery'!X92+'Home-St Margarets Nursery'!X92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y92+'Home - Hampden Way Nursery'!Y92+'Home-St Margarets Nursery'!Y92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z92+'Home - Hampden Way Nursery'!Z92+'Home-St Margarets Nursery'!Z92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA92+'Home - Hampden Way Nursery'!AA92+'Home-St Margarets Nursery'!AA92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB92+'Home - Hampden Way Nursery'!AB92+'Home-St Margarets Nursery'!AB92)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC92+'Home - Hampden Way Nursery'!AC92+'Home-St Margarets Nursery'!AC92)","v":0},{"$f":"SUM(Q92:AC92)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I92,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I93,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K83:K92)","v":14484},{"$f":"SUM(L83:L92)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!A:L,3,0)),\"\",VLOOKUP(I93,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q82:Q92)","v":14146.95},{"$f":"SUM(R82:R92)","v":0},0,0,0,0,0,0,0,0,0,0,0,14146.95,null,null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I93,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I94,Rates!A:L,2,0)","v":"REPORT"},2,7,7,7,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I94,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I94,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","High Needs","High Needs","High Needs","Grants","Grants","Grants",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I95","v":{"$error":"#N/A"}},{"$f":"IF($N95=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N95,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I95,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I95,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I96,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ARPNURBASE","ARPRY11BASE","ARPNURBASE","DFC","DFC","DFC",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K96+'Home - Hampden Way Nursery'!K96+'Home-St Margarets Nursery'!K96)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I96,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52:I96,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!A:L,3,0)),\"\",VLOOKUP(I96,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I96,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q96+'Home - Hampden Way Nursery'!Q96+'Home-St Margarets Nursery'!Q96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R96+'Home - Hampden Way Nursery'!R96+'Home-St Margarets Nursery'!R96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S96+'Home - Hampden Way Nursery'!S96+'Home-St Margarets Nursery'!S96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T96+'Home - Hampden Way Nursery'!T96+'Home-St Margarets Nursery'!T96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U96+'Home - Hampden Way Nursery'!U96+'Home-St Margarets Nursery'!U96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V96+'Home - Hampden Way Nursery'!V96+'Home-St Margarets Nursery'!V96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W96+'Home - Hampden Way Nursery'!W96+'Home-St Margarets Nursery'!W96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X96+'Home - Hampden Way Nursery'!X96+'Home-St Margarets Nursery'!X96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y96+'Home - Hampden Way Nursery'!Y96+'Home-St Margarets Nursery'!Y96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z96+'Home - Hampden Way Nursery'!Z96+'Home-St Margarets Nursery'!Z96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA96+'Home - Hampden Way Nursery'!AA96+'Home-St Margarets Nursery'!AA96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB96+'Home - Hampden Way Nursery'!AB96+'Home-St Margarets Nursery'!AB96)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC96+'Home - Hampden Way Nursery'!AC96+'Home-St Margarets Nursery'!AC96)","v":0},{"$f":"SUM(Q96:AC96)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I96,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I97,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ARPRY11BASE","OCCARPRY11BASE","ARPRY11BASE","Y7catchup","Y7catchup","TU",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K97+'Home - Hampden Way Nursery'!K97+'Home-St Margarets Nursery'!K97)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I97,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53:I97,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!A:L,3,0)),\"\",VLOOKUP(I97,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I97,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q97+'Home - Hampden Way Nursery'!Q97+'Home-St Margarets Nursery'!Q97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R97+'Home - Hampden Way Nursery'!R97+'Home-St Margarets Nursery'!R97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S97+'Home - Hampden Way Nursery'!S97+'Home-St Margarets Nursery'!S97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T97+'Home - Hampden Way Nursery'!T97+'Home-St Margarets Nursery'!T97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U97+'Home - Hampden Way Nursery'!U97+'Home-St Margarets Nursery'!U97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V97+'Home - Hampden Way Nursery'!V97+'Home-St Margarets Nursery'!V97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W97+'Home - Hampden Way Nursery'!W97+'Home-St Margarets Nursery'!W97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X97+'Home - Hampden Way Nursery'!X97+'Home-St Margarets Nursery'!X97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y97+'Home - Hampden Way Nursery'!Y97+'Home-St Margarets Nursery'!Y97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z97+'Home - Hampden Way Nursery'!Z97+'Home-St Margarets Nursery'!Z97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA97+'Home - Hampden Way Nursery'!AA97+'Home-St Margarets Nursery'!AA97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB97+'Home - Hampden Way Nursery'!AB97+'Home-St Margarets Nursery'!AB97)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC97+'Home - Hampden Way Nursery'!AC97+'Home-St Margarets Nursery'!AC97)","v":0},{"$f":"SUM(Q97:AC97)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I97,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I98,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","OCCARPRY11BASE","UNOCCARPRY11BASE","OCCARPRY11BASE","TU","TU","PEGRANT",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K98+'Home - Hampden Way Nursery'!K98+'Home-St Margarets Nursery'!K98)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I98,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54:I98,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!A:L,3,0)),\"\",VLOOKUP(I98,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I98,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q98+'Home - Hampden Way Nursery'!Q98+'Home-St Margarets Nursery'!Q98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R98+'Home - Hampden Way Nursery'!R98+'Home-St Margarets Nursery'!R98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S98+'Home - Hampden Way Nursery'!S98+'Home-St Margarets Nursery'!S98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T98+'Home - Hampden Way Nursery'!T98+'Home-St Margarets Nursery'!T98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U98+'Home - Hampden Way Nursery'!U98+'Home-St Margarets Nursery'!U98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V98+'Home - Hampden Way Nursery'!V98+'Home-St Margarets Nursery'!V98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W98+'Home - Hampden Way Nursery'!W98+'Home-St Margarets Nursery'!W98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X98+'Home - Hampden Way Nursery'!X98+'Home-St Margarets Nursery'!X98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y98+'Home - Hampden Way Nursery'!Y98+'Home-St Margarets Nursery'!Y98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z98+'Home - Hampden Way Nursery'!Z98+'Home-St Margarets Nursery'!Z98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA98+'Home - Hampden Way Nursery'!AA98+'Home-St Margarets Nursery'!AA98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB98+'Home - Hampden Way Nursery'!AB98+'Home-St Margarets Nursery'!AB98)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC98+'Home - Hampden Way Nursery'!AC98+'Home-St Margarets Nursery'!AC98)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I98,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I99,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","UNOCCARPRY11BASE","ARPP16BASE","UNOCCARPRY11BASE","PEGRANT","PEGRANT","UIFSM",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K99+'Home - Hampden Way Nursery'!K99+'Home-St Margarets Nursery'!K99)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I99,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55:I99,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!A:L,3,0)),\"\",VLOOKUP(I99,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I99,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q99+'Home - Hampden Way Nursery'!Q99+'Home-St Margarets Nursery'!Q99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R99+'Home - Hampden Way Nursery'!R99+'Home-St Margarets Nursery'!R99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S99+'Home - Hampden Way Nursery'!S99+'Home-St Margarets Nursery'!S99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T99+'Home - Hampden Way Nursery'!T99+'Home-St Margarets Nursery'!T99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U99+'Home - Hampden Way Nursery'!U99+'Home-St Margarets Nursery'!U99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V99+'Home - Hampden Way Nursery'!V99+'Home-St Margarets Nursery'!V99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W99+'Home - Hampden Way Nursery'!W99+'Home-St Margarets Nursery'!W99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X99+'Home - Hampden Way Nursery'!X99+'Home-St Margarets Nursery'!X99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y99+'Home - Hampden Way Nursery'!Y99+'Home-St Margarets Nursery'!Y99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z99+'Home - Hampden Way Nursery'!Z99+'Home-St Margarets Nursery'!Z99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA99+'Home - Hampden Way Nursery'!AA99+'Home-St Margarets Nursery'!AA99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB99+'Home - Hampden Way Nursery'!AB99+'Home-St Margarets Nursery'!AB99)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC99+'Home - Hampden Way Nursery'!AC99+'Home-St Margarets Nursery'!AC99)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I99,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I100,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PRURY11BASE","STATEMENTTOPUP","ARPP16BASE","UIFSM","UIFSM","NCTL",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K100+'Home - Hampden Way Nursery'!K100+'Home-St Margarets Nursery'!K100)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I100,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56:I100,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!A:L,3,0)),\"\",VLOOKUP(I100,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I100,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q100+'Home - Hampden Way Nursery'!Q100+'Home-St Margarets Nursery'!Q100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R100+'Home - Hampden Way Nursery'!R100+'Home-St Margarets Nursery'!R100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S100+'Home - Hampden Way Nursery'!S100+'Home-St Margarets Nursery'!S100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T100+'Home - Hampden Way Nursery'!T100+'Home-St Margarets Nursery'!T100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U100+'Home - Hampden Way Nursery'!U100+'Home-St Margarets Nursery'!U100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V100+'Home - Hampden Way Nursery'!V100+'Home-St Margarets Nursery'!V100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W100+'Home - Hampden Way Nursery'!W100+'Home-St Margarets Nursery'!W100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X100+'Home - Hampden Way Nursery'!X100+'Home-St Margarets Nursery'!X100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y100+'Home - Hampden Way Nursery'!Y100+'Home-St Margarets Nursery'!Y100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z100+'Home - Hampden Way Nursery'!Z100+'Home-St Margarets Nursery'!Z100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA100+'Home - Hampden Way Nursery'!AA100+'Home-St Margarets Nursery'!AA100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB100+'Home - Hampden Way Nursery'!AB100+'Home-St Margarets Nursery'!AB100)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC100+'Home - Hampden Way Nursery'!AC100+'Home-St Margarets Nursery'!AC100)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I100,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I101,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NURSERYTOPUP","POST16TOPUP","NURSERYTOPUP","NCTL","NCTL","y7catchup",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K101+'Home - Hampden Way Nursery'!K101+'Home-St Margarets Nursery'!K101)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I101,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I68:I101,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!A:L,3,0)),\"\",VLOOKUP(I101,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N95,$J$168:$M$185,4,0),IF(N95=\"Not Used\",\"\",N95))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I101,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q101+'Home - Hampden Way Nursery'!Q101+'Home-St Margarets Nursery'!Q101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R101+'Home - Hampden Way Nursery'!R101+'Home-St Margarets Nursery'!R101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S101+'Home - Hampden Way Nursery'!S101+'Home-St Margarets Nursery'!S101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T101+'Home - Hampden Way Nursery'!T101+'Home-St Margarets Nursery'!T101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U101+'Home - Hampden Way Nursery'!U101+'Home-St Margarets Nursery'!U101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V101+'Home - Hampden Way Nursery'!V101+'Home-St Margarets Nursery'!V101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W101+'Home - Hampden Way Nursery'!W101+'Home-St Margarets Nursery'!W101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X101+'Home - Hampden Way Nursery'!X101+'Home-St Margarets Nursery'!X101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y101+'Home - Hampden Way Nursery'!Y101+'Home-St Margarets Nursery'!Y101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z101+'Home - Hampden Way Nursery'!Z101+'Home-St Margarets Nursery'!Z101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA101+'Home - Hampden Way Nursery'!AA101+'Home-St Margarets Nursery'!AA101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB101+'Home - Hampden Way Nursery'!AB101+'Home-St Margarets Nursery'!AB101)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC101+'Home - Hampden Way Nursery'!AC101+'Home-St Margarets Nursery'!AC101)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I101,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I102,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","STATEMENTTOPUP","STMTTOPUPSEC","POST16TOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K102+'Home - Hampden Way Nursery'!K102+'Home-St Margarets Nursery'!K102)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I102,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I69:I102,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!A:L,3,0)),\"\",VLOOKUP(I102,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I102,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q102+'Home - Hampden Way Nursery'!Q102+'Home-St Margarets Nursery'!Q102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R102+'Home - Hampden Way Nursery'!R102+'Home-St Margarets Nursery'!R102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S102+'Home - Hampden Way Nursery'!S102+'Home-St Margarets Nursery'!S102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T102+'Home - Hampden Way Nursery'!T102+'Home-St Margarets Nursery'!T102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U102+'Home - Hampden Way Nursery'!U102+'Home-St Margarets Nursery'!U102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V102+'Home - Hampden Way Nursery'!V102+'Home-St Margarets Nursery'!V102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W102+'Home - Hampden Way Nursery'!W102+'Home-St Margarets Nursery'!W102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X102+'Home - Hampden Way Nursery'!X102+'Home-St Margarets Nursery'!X102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y102+'Home - Hampden Way Nursery'!Y102+'Home-St Margarets Nursery'!Y102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z102+'Home - Hampden Way Nursery'!Z102+'Home-St Margarets Nursery'!Z102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA102+'Home - Hampden Way Nursery'!AA102+'Home-St Margarets Nursery'!AA102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB102+'Home - Hampden Way Nursery'!AB102+'Home-St Margarets Nursery'!AB102)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC102+'Home - Hampden Way Nursery'!AC102+'Home-St Margarets Nursery'!AC102)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I102,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I103,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","STMTTOPUPPRI","ARPTOPUP","STATEMENTTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K103+'Home - Hampden Way Nursery'!K103+'Home-St Margarets Nursery'!K103)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I103,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I70:I103,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!A:L,3,0)),\"\",VLOOKUP(I103,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I103,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q103+'Home - Hampden Way Nursery'!Q103+'Home-St Margarets Nursery'!Q103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R103+'Home - Hampden Way Nursery'!R103+'Home-St Margarets Nursery'!R103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S103+'Home - Hampden Way Nursery'!S103+'Home-St Margarets Nursery'!S103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T103+'Home - Hampden Way Nursery'!T103+'Home-St Margarets Nursery'!T103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U103+'Home - Hampden Way Nursery'!U103+'Home-St Margarets Nursery'!U103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V103+'Home - Hampden Way Nursery'!V103+'Home-St Margarets Nursery'!V103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W103+'Home - Hampden Way Nursery'!W103+'Home-St Margarets Nursery'!W103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X103+'Home - Hampden Way Nursery'!X103+'Home-St Margarets Nursery'!X103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y103+'Home - Hampden Way Nursery'!Y103+'Home-St Margarets Nursery'!Y103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z103+'Home - Hampden Way Nursery'!Z103+'Home-St Margarets Nursery'!Z103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA103+'Home - Hampden Way Nursery'!AA103+'Home-St Margarets Nursery'!AA103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB103+'Home - Hampden Way Nursery'!AB103+'Home-St Margarets Nursery'!AB103)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC103+'Home - Hampden Way Nursery'!AC103+'Home-St Margarets Nursery'!AC103)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I103,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I104,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NURARPTOPUP","POST16ARPTOPUP","STMTTOPUPPRI","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K104+'Home - Hampden Way Nursery'!K104+'Home-St Margarets Nursery'!K104)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I104,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I71:I104,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!A:L,3,0)),\"\",VLOOKUP(I104,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I104,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q104+'Home - Hampden Way Nursery'!Q104+'Home-St Margarets Nursery'!Q104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R104+'Home - Hampden Way Nursery'!R104+'Home-St Margarets Nursery'!R104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S104+'Home - Hampden Way Nursery'!S104+'Home-St Margarets Nursery'!S104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T104+'Home - Hampden Way Nursery'!T104+'Home-St Margarets Nursery'!T104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U104+'Home - Hampden Way Nursery'!U104+'Home-St Margarets Nursery'!U104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V104+'Home - Hampden Way Nursery'!V104+'Home-St Margarets Nursery'!V104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W104+'Home - Hampden Way Nursery'!W104+'Home-St Margarets Nursery'!W104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X104+'Home - Hampden Way Nursery'!X104+'Home-St Margarets Nursery'!X104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y104+'Home - Hampden Way Nursery'!Y104+'Home-St Margarets Nursery'!Y104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z104+'Home - Hampden Way Nursery'!Z104+'Home-St Margarets Nursery'!Z104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA104+'Home - Hampden Way Nursery'!AA104+'Home-St Margarets Nursery'!AA104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB104+'Home - Hampden Way Nursery'!AB104+'Home-St Margarets Nursery'!AB104)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC104+'Home - Hampden Way Nursery'!AC104+'Home-St Margarets Nursery'!AC104)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I104,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I105,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ARPTOPUP","OTHERTOPUP","STMTTOPUPSEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K105+'Home - Hampden Way Nursery'!K105+'Home-St Margarets Nursery'!K105)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I105,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I72:I105,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!A:L,3,0)),\"\",VLOOKUP(I105,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I105,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q105+'Home - Hampden Way Nursery'!Q105+'Home-St Margarets Nursery'!Q105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R105+'Home - Hampden Way Nursery'!R105+'Home-St Margarets Nursery'!R105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S105+'Home - Hampden Way Nursery'!S105+'Home-St Margarets Nursery'!S105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T105+'Home - Hampden Way Nursery'!T105+'Home-St Margarets Nursery'!T105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U105+'Home - Hampden Way Nursery'!U105+'Home-St Margarets Nursery'!U105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V105+'Home - Hampden Way Nursery'!V105+'Home-St Margarets Nursery'!V105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W105+'Home - Hampden Way Nursery'!W105+'Home-St Margarets Nursery'!W105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X105+'Home - Hampden Way Nursery'!X105+'Home-St Margarets Nursery'!X105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y105+'Home - Hampden Way Nursery'!Y105+'Home-St Margarets Nursery'!Y105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z105+'Home - Hampden Way Nursery'!Z105+'Home-St Margarets Nursery'!Z105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA105+'Home - Hampden Way Nursery'!AA105+'Home-St Margarets Nursery'!AA105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB105+'Home - Hampden Way Nursery'!AB105+'Home-St Margarets Nursery'!AB105)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC105+'Home - Hampden Way Nursery'!AC105+'Home-St Margarets Nursery'!AC105)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I105,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I106,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PRUTOPUP","STMTPY","NURARPTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K106+'Home - Hampden Way Nursery'!K106+'Home-St Margarets Nursery'!K106)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I106,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I73:I106,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!A:L,3,0)),\"\",VLOOKUP(I106,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I106,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q106+'Home - Hampden Way Nursery'!Q106+'Home-St Margarets Nursery'!Q106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R106+'Home - Hampden Way Nursery'!R106+'Home-St Margarets Nursery'!R106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S106+'Home - Hampden Way Nursery'!S106+'Home-St Margarets Nursery'!S106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T106+'Home - Hampden Way Nursery'!T106+'Home-St Margarets Nursery'!T106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U106+'Home - Hampden Way Nursery'!U106+'Home-St Margarets Nursery'!U106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V106+'Home - Hampden Way Nursery'!V106+'Home-St Margarets Nursery'!V106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W106+'Home - Hampden Way Nursery'!W106+'Home-St Margarets Nursery'!W106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X106+'Home - Hampden Way Nursery'!X106+'Home-St Margarets Nursery'!X106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y106+'Home - Hampden Way Nursery'!Y106+'Home-St Margarets Nursery'!Y106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z106+'Home - Hampden Way Nursery'!Z106+'Home-St Margarets Nursery'!Z106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA106+'Home - Hampden Way Nursery'!AA106+'Home-St Margarets Nursery'!AA106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB106+'Home - Hampden Way Nursery'!AB106+'Home-St Margarets Nursery'!AB106)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC106+'Home - Hampden Way Nursery'!AC106+'Home-St Margarets Nursery'!AC106)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I106,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I107,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","OTHERTOPUP","ARPPY","ARPTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K107+'Home - Hampden Way Nursery'!K107+'Home-St Margarets Nursery'!K107)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I107,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I74:I107,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!A:L,3,0)),\"\",VLOOKUP(I107,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I107,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q107+'Home - Hampden Way Nursery'!Q107+'Home-St Margarets Nursery'!Q107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R107+'Home - Hampden Way Nursery'!R107+'Home-St Margarets Nursery'!R107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S107+'Home - Hampden Way Nursery'!S107+'Home-St Margarets Nursery'!S107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T107+'Home - Hampden Way Nursery'!T107+'Home-St Margarets Nursery'!T107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U107+'Home - Hampden Way Nursery'!U107+'Home-St Margarets Nursery'!U107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V107+'Home - Hampden Way Nursery'!V107+'Home-St Margarets Nursery'!V107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W107+'Home - Hampden Way Nursery'!W107+'Home-St Margarets Nursery'!W107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X107+'Home - Hampden Way Nursery'!X107+'Home-St Margarets Nursery'!X107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y107+'Home - Hampden Way Nursery'!Y107+'Home-St Margarets Nursery'!Y107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z107+'Home - Hampden Way Nursery'!Z107+'Home-St Margarets Nursery'!Z107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA107+'Home - Hampden Way Nursery'!AA107+'Home-St Margarets Nursery'!AA107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB107+'Home - Hampden Way Nursery'!AB107+'Home-St Margarets Nursery'!AB107)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC107+'Home - Hampden Way Nursery'!AC107+'Home-St Margarets Nursery'!AC107)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I107,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I108,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","STMTPY","SPECIALRY11BASE","POST16ARPTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K108+'Home - Hampden Way Nursery'!K108+'Home-St Margarets Nursery'!K108)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I108,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I75:I108,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!A:L,3,0)),\"\",VLOOKUP(I108,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I108,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q108+'Home - Hampden Way Nursery'!Q108+'Home-St Margarets Nursery'!Q108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R108+'Home - Hampden Way Nursery'!R108+'Home-St Margarets Nursery'!R108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S108+'Home - Hampden Way Nursery'!S108+'Home-St Margarets Nursery'!S108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T108+'Home - Hampden Way Nursery'!T108+'Home-St Margarets Nursery'!T108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U108+'Home - Hampden Way Nursery'!U108+'Home-St Margarets Nursery'!U108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V108+'Home - Hampden Way Nursery'!V108+'Home-St Margarets Nursery'!V108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W108+'Home - Hampden Way Nursery'!W108+'Home-St Margarets Nursery'!W108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X108+'Home - Hampden Way Nursery'!X108+'Home-St Margarets Nursery'!X108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y108+'Home - Hampden Way Nursery'!Y108+'Home-St Margarets Nursery'!Y108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z108+'Home - Hampden Way Nursery'!Z108+'Home-St Margarets Nursery'!Z108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA108+'Home - Hampden Way Nursery'!AA108+'Home-St Margarets Nursery'!AA108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB108+'Home - Hampden Way Nursery'!AB108+'Home-St Margarets Nursery'!AB108)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC108+'Home - Hampden Way Nursery'!AC108+'Home-St Margarets Nursery'!AC108)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I108,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I109,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ARPPY","blank","OTHERTOPUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K109+'Home - Hampden Way Nursery'!K109+'Home-St Margarets Nursery'!K109)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I109,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I76:I109,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!A:L,3,0)),\"\",VLOOKUP(I109,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I109,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q109+'Home - Hampden Way Nursery'!Q109+'Home-St Margarets Nursery'!Q109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R109+'Home - Hampden Way Nursery'!R109+'Home-St Margarets Nursery'!R109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S109+'Home - Hampden Way Nursery'!S109+'Home-St Margarets Nursery'!S109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T109+'Home - Hampden Way Nursery'!T109+'Home-St Margarets Nursery'!T109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U109+'Home - Hampden Way Nursery'!U109+'Home-St Margarets Nursery'!U109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V109+'Home - Hampden Way Nursery'!V109+'Home-St Margarets Nursery'!V109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W109+'Home - Hampden Way Nursery'!W109+'Home-St Margarets Nursery'!W109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X109+'Home - Hampden Way Nursery'!X109+'Home-St Margarets Nursery'!X109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y109+'Home - Hampden Way Nursery'!Y109+'Home-St Margarets Nursery'!Y109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z109+'Home - Hampden Way Nursery'!Z109+'Home-St Margarets Nursery'!Z109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA109+'Home - Hampden Way Nursery'!AA109+'Home-St Margarets Nursery'!AA109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB109+'Home - Hampden Way Nursery'!AB109+'Home-St Margarets Nursery'!AB109)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC109+'Home - Hampden Way Nursery'!AC109+'Home-St Margarets Nursery'!AC109)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I109,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I110,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NURSERYEX","blank","STMTPY","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K110+'Home - Hampden Way Nursery'!K110+'Home-St Margarets Nursery'!K110)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I110,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I110,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!A:L,3,0)),\"\",VLOOKUP(I110,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I110,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q110+'Home - Hampden Way Nursery'!Q110+'Home-St Margarets Nursery'!Q110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R110+'Home - Hampden Way Nursery'!R110+'Home-St Margarets Nursery'!R110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S110+'Home - Hampden Way Nursery'!S110+'Home-St Margarets Nursery'!S110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T110+'Home - Hampden Way Nursery'!T110+'Home-St Margarets Nursery'!T110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U110+'Home - Hampden Way Nursery'!U110+'Home-St Margarets Nursery'!U110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V110+'Home - Hampden Way Nursery'!V110+'Home-St Margarets Nursery'!V110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W110+'Home - Hampden Way Nursery'!W110+'Home-St Margarets Nursery'!W110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X110+'Home - Hampden Way Nursery'!X110+'Home-St Margarets Nursery'!X110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y110+'Home - Hampden Way Nursery'!Y110+'Home-St Margarets Nursery'!Y110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z110+'Home - Hampden Way Nursery'!Z110+'Home-St Margarets Nursery'!Z110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA110+'Home - Hampden Way Nursery'!AA110+'Home-St Margarets Nursery'!AA110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB110+'Home - Hampden Way Nursery'!AB110+'Home-St Margarets Nursery'!AB110)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC110+'Home - Hampden Way Nursery'!AC110+'Home-St Margarets Nursery'!AC110)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I110,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I111,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NOTIONALSEN","blank","ARPPY","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K111+'Home - Hampden Way Nursery'!K111+'Home-St Margarets Nursery'!K111)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I111,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I78:I111,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I111,Rates!A:L,3,0)),\"\",VLOOKUP(I111,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I111,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q111+'Home - Hampden Way Nursery'!Q111+'Home-St Margarets Nursery'!Q111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R111+'Home - Hampden Way Nursery'!R111+'Home-St Margarets Nursery'!R111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S111+'Home - Hampden Way Nursery'!S111+'Home-St Margarets Nursery'!S111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T111+'Home - Hampden Way Nursery'!T111+'Home-St Margarets Nursery'!T111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U111+'Home - Hampden Way Nursery'!U111+'Home-St Margarets Nursery'!U111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V111+'Home - Hampden Way Nursery'!V111+'Home-St Margarets Nursery'!V111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W111+'Home - Hampden Way Nursery'!W111+'Home-St Margarets Nursery'!W111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X111+'Home - Hampden Way Nursery'!X111+'Home-St Margarets Nursery'!X111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y111+'Home - Hampden Way Nursery'!Y111+'Home-St Margarets Nursery'!Y111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z111+'Home - Hampden Way Nursery'!Z111+'Home-St Margarets Nursery'!Z111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA111+'Home - Hampden Way Nursery'!AA111+'Home-St Margarets Nursery'!AA111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB111+'Home - Hampden Way Nursery'!AB111+'Home-St Margarets Nursery'!AB111)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC111+'Home - Hampden Way Nursery'!AC111+'Home-St Margarets Nursery'!AC111)","v":0},{"$f":"SUM(Q111:AC111)","v":0}]
[{"$f":"VLOOKUP(I112,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NURSERYEX","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K112+'Home - Hampden Way Nursery'!K112+'Home-St Margarets Nursery'!K112)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I112,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I79:I112,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I112,Rates!A:L,3,0)),\"\",VLOOKUP(I112,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I112,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q112+'Home - Hampden Way Nursery'!Q112+'Home-St Margarets Nursery'!Q112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R112+'Home - Hampden Way Nursery'!R112+'Home-St Margarets Nursery'!R112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S112+'Home - Hampden Way Nursery'!S112+'Home-St Margarets Nursery'!S112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T112+'Home - Hampden Way Nursery'!T112+'Home-St Margarets Nursery'!T112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U112+'Home - Hampden Way Nursery'!U112+'Home-St Margarets Nursery'!U112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V112+'Home - Hampden Way Nursery'!V112+'Home-St Margarets Nursery'!V112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W112+'Home - Hampden Way Nursery'!W112+'Home-St Margarets Nursery'!W112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X112+'Home - Hampden Way Nursery'!X112+'Home-St Margarets Nursery'!X112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y112+'Home - Hampden Way Nursery'!Y112+'Home-St Margarets Nursery'!Y112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z112+'Home - Hampden Way Nursery'!Z112+'Home-St Margarets Nursery'!Z112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA112+'Home - Hampden Way Nursery'!AA112+'Home-St Margarets Nursery'!AA112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB112+'Home - Hampden Way Nursery'!AB112+'Home-St Margarets Nursery'!AB112)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC112+'Home - Hampden Way Nursery'!AC112+'Home-St Margarets Nursery'!AC112)","v":0},{"$f":"SUM(Q112:AC112)","v":0}]
[{"$f":"VLOOKUP(I113,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K113+'Home - Hampden Way Nursery'!K113+'Home-St Margarets Nursery'!K113)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I113,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I113,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I113,Rates!A:L,3,0)),\"\",VLOOKUP(I113,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I113,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q113+'Home - Hampden Way Nursery'!Q113+'Home-St Margarets Nursery'!Q113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R113+'Home - Hampden Way Nursery'!R113+'Home-St Margarets Nursery'!R113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S113+'Home - Hampden Way Nursery'!S113+'Home-St Margarets Nursery'!S113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T113+'Home - Hampden Way Nursery'!T113+'Home-St Margarets Nursery'!T113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U113+'Home - Hampden Way Nursery'!U113+'Home-St Margarets Nursery'!U113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V113+'Home - Hampden Way Nursery'!V113+'Home-St Margarets Nursery'!V113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W113+'Home - Hampden Way Nursery'!W113+'Home-St Margarets Nursery'!W113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X113+'Home - Hampden Way Nursery'!X113+'Home-St Margarets Nursery'!X113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y113+'Home - Hampden Way Nursery'!Y113+'Home-St Margarets Nursery'!Y113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z113+'Home - Hampden Way Nursery'!Z113+'Home-St Margarets Nursery'!Z113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA113+'Home - Hampden Way Nursery'!AA113+'Home-St Margarets Nursery'!AA113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB113+'Home - Hampden Way Nursery'!AB113+'Home-St Margarets Nursery'!AB113)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC113+'Home - Hampden Way Nursery'!AC113+'Home-St Margarets Nursery'!AC113)","v":0},{"$f":"SUM(Q113:AC113)","v":0}]
[{"$f":"VLOOKUP(I114,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K96:K113)","v":0},{"$f":"SUM(L96:L113)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!A:L,3,0)),\"\",VLOOKUP(I114,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q96:Q113)","v":0},{"$f":"SUM(R96:R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I114,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I115,Rates!A:L,2,0)","v":"REPORT"},2,9,7,10,7,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I115,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I115,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Grants","PupilPremium","PupilPremium","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I116","v":{"$error":"#N/A"}},{"$f":"IF($N116=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N116,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I116,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I116,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I117,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","DFC","PPFSMSec","PPFSMPri","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K117+'Home - Hampden Way Nursery'!K117+'Home-St Margarets Nursery'!K117)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I117,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I117,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!A:L,3,0)),\"\",VLOOKUP(I117,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I117,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q117+'Home - Hampden Way Nursery'!Q117+'Home-St Margarets Nursery'!Q117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R117+'Home - Hampden Way Nursery'!R117+'Home-St Margarets Nursery'!R117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S117+'Home - Hampden Way Nursery'!S117+'Home-St Margarets Nursery'!S117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T117+'Home - Hampden Way Nursery'!T117+'Home-St Margarets Nursery'!T117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U117+'Home - Hampden Way Nursery'!U117+'Home-St Margarets Nursery'!U117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V117+'Home - Hampden Way Nursery'!V117+'Home-St Margarets Nursery'!V117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W117+'Home - Hampden Way Nursery'!W117+'Home-St Margarets Nursery'!W117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X117+'Home - Hampden Way Nursery'!X117+'Home-St Margarets Nursery'!X117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y117+'Home - Hampden Way Nursery'!Y117+'Home-St Margarets Nursery'!Y117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z117+'Home - Hampden Way Nursery'!Z117+'Home-St Margarets Nursery'!Z117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA117+'Home - Hampden Way Nursery'!AA117+'Home-St Margarets Nursery'!AA117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB117+'Home - Hampden Way Nursery'!AB117+'Home-St Margarets Nursery'!AB117)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC117+'Home - Hampden Way Nursery'!AC117+'Home-St Margarets Nursery'!AC117)","v":0},{"$f":"SUM(Q117:AC117)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I117,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I118,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","dfcloan","PPSERVICE","PPFSMSec","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K118+'Home - Hampden Way Nursery'!K118+'Home-St Margarets Nursery'!K118)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I118,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I118,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!A:L,3,0)),\"\",VLOOKUP(I118,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I118,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q118+'Home - Hampden Way Nursery'!Q118+'Home-St Margarets Nursery'!Q118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R118+'Home - Hampden Way Nursery'!R118+'Home-St Margarets Nursery'!R118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S118+'Home - Hampden Way Nursery'!S118+'Home-St Margarets Nursery'!S118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T118+'Home - Hampden Way Nursery'!T118+'Home-St Margarets Nursery'!T118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U118+'Home - Hampden Way Nursery'!U118+'Home-St Margarets Nursery'!U118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V118+'Home - Hampden Way Nursery'!V118+'Home-St Margarets Nursery'!V118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W118+'Home - Hampden Way Nursery'!W118+'Home-St Margarets Nursery'!W118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X118+'Home - Hampden Way Nursery'!X118+'Home-St Margarets Nursery'!X118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y118+'Home - Hampden Way Nursery'!Y118+'Home-St Margarets Nursery'!Y118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z118+'Home - Hampden Way Nursery'!Z118+'Home-St Margarets Nursery'!Z118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA118+'Home - Hampden Way Nursery'!AA118+'Home-St Margarets Nursery'!AA118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB118+'Home - Hampden Way Nursery'!AB118+'Home-St Margarets Nursery'!AB118)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC118+'Home - Hampden Way Nursery'!AC118+'Home-St Margarets Nursery'!AC118)","v":0},{"$f":"SUM(Q118:AC118)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I118,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I119,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","tu","PPLOOKEDAFTER","PPSERVICE","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K119+'Home - Hampden Way Nursery'!K119+'Home-St Margarets Nursery'!K119)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I119,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I81:I119,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!A:L,3,0)),\"\",VLOOKUP(I119,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I119,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q119+'Home - Hampden Way Nursery'!Q119+'Home-St Margarets Nursery'!Q119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R119+'Home - Hampden Way Nursery'!R119+'Home-St Margarets Nursery'!R119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S119+'Home - Hampden Way Nursery'!S119+'Home-St Margarets Nursery'!S119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T119+'Home - Hampden Way Nursery'!T119+'Home-St Margarets Nursery'!T119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U119+'Home - Hampden Way Nursery'!U119+'Home-St Margarets Nursery'!U119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V119+'Home - Hampden Way Nursery'!V119+'Home-St Margarets Nursery'!V119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W119+'Home - Hampden Way Nursery'!W119+'Home-St Margarets Nursery'!W119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X119+'Home - Hampden Way Nursery'!X119+'Home-St Margarets Nursery'!X119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y119+'Home - Hampden Way Nursery'!Y119+'Home-St Margarets Nursery'!Y119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z119+'Home - Hampden Way Nursery'!Z119+'Home-St Margarets Nursery'!Z119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA119+'Home - Hampden Way Nursery'!AA119+'Home-St Margarets Nursery'!AA119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB119+'Home - Hampden Way Nursery'!AB119+'Home-St Margarets Nursery'!AB119)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC119+'Home - Hampden Way Nursery'!AC119+'Home-St Margarets Nursery'!AC119)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I119,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I120,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PEGRANT","PPPOST-LAC","PPLOOKEDAFTER","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K120+'Home - Hampden Way Nursery'!K120+'Home-St Margarets Nursery'!K120)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I120,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I82:I120,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!A:L,3,0)),\"\",VLOOKUP(I120,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I120,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q120+'Home - Hampden Way Nursery'!Q120+'Home-St Margarets Nursery'!Q120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R120+'Home - Hampden Way Nursery'!R120+'Home-St Margarets Nursery'!R120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S120+'Home - Hampden Way Nursery'!S120+'Home-St Margarets Nursery'!S120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T120+'Home - Hampden Way Nursery'!T120+'Home-St Margarets Nursery'!T120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U120+'Home - Hampden Way Nursery'!U120+'Home-St Margarets Nursery'!U120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V120+'Home - Hampden Way Nursery'!V120+'Home-St Margarets Nursery'!V120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W120+'Home - Hampden Way Nursery'!W120+'Home-St Margarets Nursery'!W120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X120+'Home - Hampden Way Nursery'!X120+'Home-St Margarets Nursery'!X120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y120+'Home - Hampden Way Nursery'!Y120+'Home-St Margarets Nursery'!Y120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z120+'Home - Hampden Way Nursery'!Z120+'Home-St Margarets Nursery'!Z120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA120+'Home - Hampden Way Nursery'!AA120+'Home-St Margarets Nursery'!AA120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB120+'Home - Hampden Way Nursery'!AB120+'Home-St Margarets Nursery'!AB120)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC120+'Home - Hampden Way Nursery'!AC120+'Home-St Margarets Nursery'!AC120)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I120,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I121,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","UIFSM","SUMMERSCHOOLSGRANT","PPPOST-LAC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K121+'Home - Hampden Way Nursery'!K121+'Home-St Margarets Nursery'!K121)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I121,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I83:I121,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!A:L,3,0)),\"\",VLOOKUP(I121,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I121,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q121+'Home - Hampden Way Nursery'!Q121+'Home-St Margarets Nursery'!Q121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R121+'Home - Hampden Way Nursery'!R121+'Home-St Margarets Nursery'!R121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S121+'Home - Hampden Way Nursery'!S121+'Home-St Margarets Nursery'!S121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T121+'Home - Hampden Way Nursery'!T121+'Home-St Margarets Nursery'!T121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U121+'Home - Hampden Way Nursery'!U121+'Home-St Margarets Nursery'!U121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V121+'Home - Hampden Way Nursery'!V121+'Home-St Margarets Nursery'!V121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W121+'Home - Hampden Way Nursery'!W121+'Home-St Margarets Nursery'!W121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X121+'Home - Hampden Way Nursery'!X121+'Home-St Margarets Nursery'!X121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y121+'Home - Hampden Way Nursery'!Y121+'Home-St Margarets Nursery'!Y121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z121+'Home - Hampden Way Nursery'!Z121+'Home-St Margarets Nursery'!Z121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA121+'Home - Hampden Way Nursery'!AA121+'Home-St Margarets Nursery'!AA121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB121+'Home - Hampden Way Nursery'!AB121+'Home-St Margarets Nursery'!AB121)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC121+'Home - Hampden Way Nursery'!AC121+'Home-St Margarets Nursery'!AC121)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I121,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I122,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","RBASELINE","PPPY","SUMMERSCHOOLSGRANT","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K122+'Home - Hampden Way Nursery'!K122+'Home-St Margarets Nursery'!K122)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I122,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I84:I122,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!A:L,3,0)),\"\",VLOOKUP(I122,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N116,$J$168:$M$185,4,0),IF(N116=\"Not Used\",\"\",N116))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I122,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q122+'Home - Hampden Way Nursery'!Q122+'Home-St Margarets Nursery'!Q122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R122+'Home - Hampden Way Nursery'!R122+'Home-St Margarets Nursery'!R122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S122+'Home - Hampden Way Nursery'!S122+'Home-St Margarets Nursery'!S122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T122+'Home - Hampden Way Nursery'!T122+'Home-St Margarets Nursery'!T122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U122+'Home - Hampden Way Nursery'!U122+'Home-St Margarets Nursery'!U122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V122+'Home - Hampden Way Nursery'!V122+'Home-St Margarets Nursery'!V122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W122+'Home - Hampden Way Nursery'!W122+'Home-St Margarets Nursery'!W122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X122+'Home - Hampden Way Nursery'!X122+'Home-St Margarets Nursery'!X122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y122+'Home - Hampden Way Nursery'!Y122+'Home-St Margarets Nursery'!Y122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z122+'Home - Hampden Way Nursery'!Z122+'Home-St Margarets Nursery'!Z122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA122+'Home - Hampden Way Nursery'!AA122+'Home-St Margarets Nursery'!AA122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB122+'Home - Hampden Way Nursery'!AB122+'Home-St Margarets Nursery'!AB122)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC122+'Home - Hampden Way Nursery'!AC122+'Home-St Margarets Nursery'!AC122)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I122,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I123,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NCTL","PPEXCLUSIONS","PPEXCLUSIONS","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K123+'Home - Hampden Way Nursery'!K123+'Home-St Margarets Nursery'!K123)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I123,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I85:I123,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!A:L,3,0)),\"\",VLOOKUP(I123,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I123,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q123+'Home - Hampden Way Nursery'!Q123+'Home-St Margarets Nursery'!Q123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R123+'Home - Hampden Way Nursery'!R123+'Home-St Margarets Nursery'!R123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S123+'Home - Hampden Way Nursery'!S123+'Home-St Margarets Nursery'!S123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T123+'Home - Hampden Way Nursery'!T123+'Home-St Margarets Nursery'!T123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U123+'Home - Hampden Way Nursery'!U123+'Home-St Margarets Nursery'!U123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V123+'Home - Hampden Way Nursery'!V123+'Home-St Margarets Nursery'!V123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W123+'Home - Hampden Way Nursery'!W123+'Home-St Margarets Nursery'!W123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X123+'Home - Hampden Way Nursery'!X123+'Home-St Margarets Nursery'!X123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y123+'Home - Hampden Way Nursery'!Y123+'Home-St Margarets Nursery'!Y123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z123+'Home - Hampden Way Nursery'!Z123+'Home-St Margarets Nursery'!Z123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA123+'Home - Hampden Way Nursery'!AA123+'Home-St Margarets Nursery'!AA123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB123+'Home - Hampden Way Nursery'!AB123+'Home-St Margarets Nursery'!AB123)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC123+'Home - Hampden Way Nursery'!AC123+'Home-St Margarets Nursery'!AC123)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I123,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I124,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","PPPY","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K124+'Home - Hampden Way Nursery'!K124+'Home-St Margarets Nursery'!K124)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I124,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I86:I124,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!A:L,3,0)),\"\",VLOOKUP(I124,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I124,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q124+'Home - Hampden Way Nursery'!Q124+'Home-St Margarets Nursery'!Q124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R124+'Home - Hampden Way Nursery'!R124+'Home-St Margarets Nursery'!R124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S124+'Home - Hampden Way Nursery'!S124+'Home-St Margarets Nursery'!S124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T124+'Home - Hampden Way Nursery'!T124+'Home-St Margarets Nursery'!T124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U124+'Home - Hampden Way Nursery'!U124+'Home-St Margarets Nursery'!U124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V124+'Home - Hampden Way Nursery'!V124+'Home-St Margarets Nursery'!V124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W124+'Home - Hampden Way Nursery'!W124+'Home-St Margarets Nursery'!W124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X124+'Home - Hampden Way Nursery'!X124+'Home-St Margarets Nursery'!X124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y124+'Home - Hampden Way Nursery'!Y124+'Home-St Margarets Nursery'!Y124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z124+'Home - Hampden Way Nursery'!Z124+'Home-St Margarets Nursery'!Z124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA124+'Home - Hampden Way Nursery'!AA124+'Home-St Margarets Nursery'!AA124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB124+'Home - Hampden Way Nursery'!AB124+'Home-St Margarets Nursery'!AB124)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC124+'Home - Hampden Way Nursery'!AC124+'Home-St Margarets Nursery'!AC124)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I124,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I125,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K125+'Home - Hampden Way Nursery'!K125+'Home-St Margarets Nursery'!K125)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I125,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I87:I125,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!A:L,3,0)),\"\",VLOOKUP(I125,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I125,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q125+'Home - Hampden Way Nursery'!Q125+'Home-St Margarets Nursery'!Q125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R125+'Home - Hampden Way Nursery'!R125+'Home-St Margarets Nursery'!R125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S125+'Home - Hampden Way Nursery'!S125+'Home-St Margarets Nursery'!S125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T125+'Home - Hampden Way Nursery'!T125+'Home-St Margarets Nursery'!T125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U125+'Home - Hampden Way Nursery'!U125+'Home-St Margarets Nursery'!U125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V125+'Home - Hampden Way Nursery'!V125+'Home-St Margarets Nursery'!V125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W125+'Home - Hampden Way Nursery'!W125+'Home-St Margarets Nursery'!W125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X125+'Home - Hampden Way Nursery'!X125+'Home-St Margarets Nursery'!X125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y125+'Home - Hampden Way Nursery'!Y125+'Home-St Margarets Nursery'!Y125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z125+'Home - Hampden Way Nursery'!Z125+'Home-St Margarets Nursery'!Z125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA125+'Home - Hampden Way Nursery'!AA125+'Home-St Margarets Nursery'!AA125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB125+'Home - Hampden Way Nursery'!AB125+'Home-St Margarets Nursery'!AB125)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC125+'Home - Hampden Way Nursery'!AC125+'Home-St Margarets Nursery'!AC125)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I125,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I126,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","blank","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K126+'Home - Hampden Way Nursery'!K126+'Home-St Margarets Nursery'!K126)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I126,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I126,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!A:L,3,0)),\"\",VLOOKUP(I126,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I126,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q126+'Home - Hampden Way Nursery'!Q126+'Home-St Margarets Nursery'!Q126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R126+'Home - Hampden Way Nursery'!R126+'Home-St Margarets Nursery'!R126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S126+'Home - Hampden Way Nursery'!S126+'Home-St Margarets Nursery'!S126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T126+'Home - Hampden Way Nursery'!T126+'Home-St Margarets Nursery'!T126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U126+'Home - Hampden Way Nursery'!U126+'Home-St Margarets Nursery'!U126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V126+'Home - Hampden Way Nursery'!V126+'Home-St Margarets Nursery'!V126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W126+'Home - Hampden Way Nursery'!W126+'Home-St Margarets Nursery'!W126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X126+'Home - Hampden Way Nursery'!X126+'Home-St Margarets Nursery'!X126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y126+'Home - Hampden Way Nursery'!Y126+'Home-St Margarets Nursery'!Y126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z126+'Home - Hampden Way Nursery'!Z126+'Home-St Margarets Nursery'!Z126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA126+'Home - Hampden Way Nursery'!AA126+'Home-St Margarets Nursery'!AA126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB126+'Home - Hampden Way Nursery'!AB126+'Home-St Margarets Nursery'!AB126)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC126+'Home - Hampden Way Nursery'!AC126+'Home-St Margarets Nursery'!AC126)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I126,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I127,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K117:K126)","v":0},{"$f":"SUM(L117:L126)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!A:L,3,0)),\"\",VLOOKUP(I127,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q117:Q126)","v":0},{"$f":"SUM(R117:R126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I127,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I128,Rates!A:L,2,0)","v":"REPORT"},0,4,4,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I128,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I128,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I129,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"Not used","Growth","Growth","Growth","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I129","v":{"$error":"#N/A"}},{"$f":"IF($N129=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N129,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I129,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I129,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I130,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BULGE","BULGESEC","BULGE","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K130+'Home - Hampden Way Nursery'!K130+'Home-St Margarets Nursery'!K130)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I130,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I130,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!A:L,3,0)),\"\",VLOOKUP(I130,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I130,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q130+'Home - Hampden Way Nursery'!Q130+'Home-St Margarets Nursery'!Q130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R130+'Home - Hampden Way Nursery'!R130+'Home-St Margarets Nursery'!R130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S130+'Home - Hampden Way Nursery'!S130+'Home-St Margarets Nursery'!S130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T130+'Home - Hampden Way Nursery'!T130+'Home-St Margarets Nursery'!T130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U130+'Home - Hampden Way Nursery'!U130+'Home-St Margarets Nursery'!U130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V130+'Home - Hampden Way Nursery'!V130+'Home-St Margarets Nursery'!V130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W130+'Home - Hampden Way Nursery'!W130+'Home-St Margarets Nursery'!W130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X130+'Home - Hampden Way Nursery'!X130+'Home-St Margarets Nursery'!X130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y130+'Home - Hampden Way Nursery'!Y130+'Home-St Margarets Nursery'!Y130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z130+'Home - Hampden Way Nursery'!Z130+'Home-St Margarets Nursery'!Z130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA130+'Home - Hampden Way Nursery'!AA130+'Home-St Margarets Nursery'!AA130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB130+'Home - Hampden Way Nursery'!AB130+'Home-St Margarets Nursery'!AB130)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC130+'Home - Hampden Way Nursery'!AC130+'Home-St Margarets Nursery'!AC130)","v":0},{"$f":"SUM(Q130:AC130)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I130,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I131,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BULGEPRI","EXPANDPRI","EXPANDPRI","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K131+'Home - Hampden Way Nursery'!K131+'Home-St Margarets Nursery'!K131)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I131,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I89:I131,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!A:L,3,0)),\"\",VLOOKUP(I131,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I131,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q131+'Home - Hampden Way Nursery'!Q131+'Home-St Margarets Nursery'!Q131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R131+'Home - Hampden Way Nursery'!R131+'Home-St Margarets Nursery'!R131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S131+'Home - Hampden Way Nursery'!S131+'Home-St Margarets Nursery'!S131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T131+'Home - Hampden Way Nursery'!T131+'Home-St Margarets Nursery'!T131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U131+'Home - Hampden Way Nursery'!U131+'Home-St Margarets Nursery'!U131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V131+'Home - Hampden Way Nursery'!V131+'Home-St Margarets Nursery'!V131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W131+'Home - Hampden Way Nursery'!W131+'Home-St Margarets Nursery'!W131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X131+'Home - Hampden Way Nursery'!X131+'Home-St Margarets Nursery'!X131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y131+'Home - Hampden Way Nursery'!Y131+'Home-St Margarets Nursery'!Y131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z131+'Home - Hampden Way Nursery'!Z131+'Home-St Margarets Nursery'!Z131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA131+'Home - Hampden Way Nursery'!AA131+'Home-St Margarets Nursery'!AA131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB131+'Home - Hampden Way Nursery'!AB131+'Home-St Margarets Nursery'!AB131)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC131+'Home - Hampden Way Nursery'!AC131+'Home-St Margarets Nursery'!AC131)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I131,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I132,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXPANDPRI","EXPANDSEC","EXPANDPRIHALF","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K132+'Home - Hampden Way Nursery'!K132+'Home-St Margarets Nursery'!K132)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I132,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I90:I132,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!A:L,3,0)),\"\",VLOOKUP(I132,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I132,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q132+'Home - Hampden Way Nursery'!Q132+'Home-St Margarets Nursery'!Q132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R132+'Home - Hampden Way Nursery'!R132+'Home-St Margarets Nursery'!R132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S132+'Home - Hampden Way Nursery'!S132+'Home-St Margarets Nursery'!S132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T132+'Home - Hampden Way Nursery'!T132+'Home-St Margarets Nursery'!T132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U132+'Home - Hampden Way Nursery'!U132+'Home-St Margarets Nursery'!U132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V132+'Home - Hampden Way Nursery'!V132+'Home-St Margarets Nursery'!V132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W132+'Home - Hampden Way Nursery'!W132+'Home-St Margarets Nursery'!W132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X132+'Home - Hampden Way Nursery'!X132+'Home-St Margarets Nursery'!X132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y132+'Home - Hampden Way Nursery'!Y132+'Home-St Margarets Nursery'!Y132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z132+'Home - Hampden Way Nursery'!Z132+'Home-St Margarets Nursery'!Z132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA132+'Home - Hampden Way Nursery'!AA132+'Home-St Margarets Nursery'!AA132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB132+'Home - Hampden Way Nursery'!AB132+'Home-St Margarets Nursery'!AB132)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC132+'Home - Hampden Way Nursery'!AC132+'Home-St Margarets Nursery'!AC132)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I132,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I133,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXPANDPRIHALF","PYGROWTH1","EXPANDSEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K133+'Home - Hampden Way Nursery'!K133+'Home-St Margarets Nursery'!K133)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I133,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I93:I133,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!A:L,3,0)),\"\",VLOOKUP(I133,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I133,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q133+'Home - Hampden Way Nursery'!Q133+'Home-St Margarets Nursery'!Q133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R133+'Home - Hampden Way Nursery'!R133+'Home-St Margarets Nursery'!R133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S133+'Home - Hampden Way Nursery'!S133+'Home-St Margarets Nursery'!S133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T133+'Home - Hampden Way Nursery'!T133+'Home-St Margarets Nursery'!T133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U133+'Home - Hampden Way Nursery'!U133+'Home-St Margarets Nursery'!U133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V133+'Home - Hampden Way Nursery'!V133+'Home-St Margarets Nursery'!V133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W133+'Home - Hampden Way Nursery'!W133+'Home-St Margarets Nursery'!W133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X133+'Home - Hampden Way Nursery'!X133+'Home-St Margarets Nursery'!X133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y133+'Home - Hampden Way Nursery'!Y133+'Home-St Margarets Nursery'!Y133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z133+'Home - Hampden Way Nursery'!Z133+'Home-St Margarets Nursery'!Z133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA133+'Home - Hampden Way Nursery'!AA133+'Home-St Margarets Nursery'!AA133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB133+'Home - Hampden Way Nursery'!AB133+'Home-St Margarets Nursery'!AB133)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC133+'Home - Hampden Way Nursery'!AC133+'Home-St Margarets Nursery'!AC133)","v":0},{"$f":"SUM(Q133:AC133)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I133,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I134,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","PYGROWTH1","NEWSTART","PYGROWTH1","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K134+'Home - Hampden Way Nursery'!K134+'Home-St Margarets Nursery'!K134)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I134,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I134,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!A:L,3,0)),\"\",VLOOKUP(I134,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I134,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q134+'Home - Hampden Way Nursery'!Q134+'Home-St Margarets Nursery'!Q134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R134+'Home - Hampden Way Nursery'!R134+'Home-St Margarets Nursery'!R134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S134+'Home - Hampden Way Nursery'!S134+'Home-St Margarets Nursery'!S134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T134+'Home - Hampden Way Nursery'!T134+'Home-St Margarets Nursery'!T134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U134+'Home - Hampden Way Nursery'!U134+'Home-St Margarets Nursery'!U134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V134+'Home - Hampden Way Nursery'!V134+'Home-St Margarets Nursery'!V134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W134+'Home - Hampden Way Nursery'!W134+'Home-St Margarets Nursery'!W134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X134+'Home - Hampden Way Nursery'!X134+'Home-St Margarets Nursery'!X134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y134+'Home - Hampden Way Nursery'!Y134+'Home-St Margarets Nursery'!Y134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z134+'Home - Hampden Way Nursery'!Z134+'Home-St Margarets Nursery'!Z134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA134+'Home - Hampden Way Nursery'!AA134+'Home-St Margarets Nursery'!AA134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB134+'Home - Hampden Way Nursery'!AB134+'Home-St Margarets Nursery'!AB134)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC134+'Home - Hampden Way Nursery'!AC134+'Home-St Margarets Nursery'!AC134)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I134,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I135,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","NEWSTART","DISECON","NEWSTART","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K135+'Home - Hampden Way Nursery'!K135+'Home-St Margarets Nursery'!K135)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I135,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I135,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!A:L,3,0)),\"\",VLOOKUP(I135,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I135,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q135+'Home - Hampden Way Nursery'!Q135+'Home-St Margarets Nursery'!Q135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R135+'Home - Hampden Way Nursery'!R135+'Home-St Margarets Nursery'!R135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S135+'Home - Hampden Way Nursery'!S135+'Home-St Margarets Nursery'!S135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T135+'Home - Hampden Way Nursery'!T135+'Home-St Margarets Nursery'!T135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U135+'Home - Hampden Way Nursery'!U135+'Home-St Margarets Nursery'!U135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V135+'Home - Hampden Way Nursery'!V135+'Home-St Margarets Nursery'!V135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W135+'Home - Hampden Way Nursery'!W135+'Home-St Margarets Nursery'!W135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X135+'Home - Hampden Way Nursery'!X135+'Home-St Margarets Nursery'!X135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y135+'Home - Hampden Way Nursery'!Y135+'Home-St Margarets Nursery'!Y135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z135+'Home - Hampden Way Nursery'!Z135+'Home-St Margarets Nursery'!Z135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA135+'Home - Hampden Way Nursery'!AA135+'Home-St Margarets Nursery'!AA135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB135+'Home - Hampden Way Nursery'!AB135+'Home-St Margarets Nursery'!AB135)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC135+'Home - Hampden Way Nursery'!AC135+'Home-St Margarets Nursery'!AC135)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I135,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I136,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","DISECON","blank","DISECON","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K136+'Home - Hampden Way Nursery'!K136+'Home-St Margarets Nursery'!K136)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I136,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I95:I136,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!A:L,3,0)),\"\",VLOOKUP(I136,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N129,$J$168:$M$185,4,0),IF(N129=\"Not Used\",\"\",N129))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I136,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q136+'Home - Hampden Way Nursery'!Q136+'Home-St Margarets Nursery'!Q136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R136+'Home - Hampden Way Nursery'!R136+'Home-St Margarets Nursery'!R136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S136+'Home - Hampden Way Nursery'!S136+'Home-St Margarets Nursery'!S136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T136+'Home - Hampden Way Nursery'!T136+'Home-St Margarets Nursery'!T136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U136+'Home - Hampden Way Nursery'!U136+'Home-St Margarets Nursery'!U136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V136+'Home - Hampden Way Nursery'!V136+'Home-St Margarets Nursery'!V136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W136+'Home - Hampden Way Nursery'!W136+'Home-St Margarets Nursery'!W136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X136+'Home - Hampden Way Nursery'!X136+'Home-St Margarets Nursery'!X136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y136+'Home - Hampden Way Nursery'!Y136+'Home-St Margarets Nursery'!Y136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z136+'Home - Hampden Way Nursery'!Z136+'Home-St Margarets Nursery'!Z136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA136+'Home - Hampden Way Nursery'!AA136+'Home-St Margarets Nursery'!AA136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB136+'Home - Hampden Way Nursery'!AB136+'Home-St Margarets Nursery'!AB136)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC136+'Home - Hampden Way Nursery'!AC136+'Home-St Margarets Nursery'!AC136)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I136,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I137,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BULGEPROT","blank","BULGEPROT","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K137+'Home - Hampden Way Nursery'!K137+'Home-St Margarets Nursery'!K137)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I137,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I97:I137,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!A:L,3,0)),\"\",VLOOKUP(I137,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I137,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q137+'Home - Hampden Way Nursery'!Q137+'Home-St Margarets Nursery'!Q137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R137+'Home - Hampden Way Nursery'!R137+'Home-St Margarets Nursery'!R137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S137+'Home - Hampden Way Nursery'!S137+'Home-St Margarets Nursery'!S137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T137+'Home - Hampden Way Nursery'!T137+'Home-St Margarets Nursery'!T137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U137+'Home - Hampden Way Nursery'!U137+'Home-St Margarets Nursery'!U137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V137+'Home - Hampden Way Nursery'!V137+'Home-St Margarets Nursery'!V137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W137+'Home - Hampden Way Nursery'!W137+'Home-St Margarets Nursery'!W137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X137+'Home - Hampden Way Nursery'!X137+'Home-St Margarets Nursery'!X137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y137+'Home - Hampden Way Nursery'!Y137+'Home-St Margarets Nursery'!Y137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z137+'Home - Hampden Way Nursery'!Z137+'Home-St Margarets Nursery'!Z137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA137+'Home - Hampden Way Nursery'!AA137+'Home-St Margarets Nursery'!AA137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB137+'Home - Hampden Way Nursery'!AB137+'Home-St Margarets Nursery'!AB137)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC137+'Home - Hampden Way Nursery'!AC137+'Home-St Margarets Nursery'!AC137)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I137,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I138,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BULGEHALF","blank","BULGESEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K138+'Home - Hampden Way Nursery'!K138+'Home-St Margarets Nursery'!K138)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I138,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I98:I138,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!A:L,3,0)),\"\",VLOOKUP(I138,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I138,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q138+'Home - Hampden Way Nursery'!Q138+'Home-St Margarets Nursery'!Q138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R138+'Home - Hampden Way Nursery'!R138+'Home-St Margarets Nursery'!R138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S138+'Home - Hampden Way Nursery'!S138+'Home-St Margarets Nursery'!S138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T138+'Home - Hampden Way Nursery'!T138+'Home-St Margarets Nursery'!T138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U138+'Home - Hampden Way Nursery'!U138+'Home-St Margarets Nursery'!U138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V138+'Home - Hampden Way Nursery'!V138+'Home-St Margarets Nursery'!V138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W138+'Home - Hampden Way Nursery'!W138+'Home-St Margarets Nursery'!W138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X138+'Home - Hampden Way Nursery'!X138+'Home-St Margarets Nursery'!X138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y138+'Home - Hampden Way Nursery'!Y138+'Home-St Margarets Nursery'!Y138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z138+'Home - Hampden Way Nursery'!Z138+'Home-St Margarets Nursery'!Z138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA138+'Home - Hampden Way Nursery'!AA138+'Home-St Margarets Nursery'!AA138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB138+'Home - Hampden Way Nursery'!AB138+'Home-St Margarets Nursery'!AB138)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC138+'Home - Hampden Way Nursery'!AC138+'Home-St Margarets Nursery'!AC138)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I138,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I139,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXPANDHALF","blank","BULGESEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K139+'Home - Hampden Way Nursery'!K139+'Home-St Margarets Nursery'!K139)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I139,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I99:I139,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!A:L,3,0)),\"\",VLOOKUP(I139,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I139,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q139+'Home - Hampden Way Nursery'!Q139+'Home-St Margarets Nursery'!Q139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R139+'Home - Hampden Way Nursery'!R139+'Home-St Margarets Nursery'!R139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S139+'Home - Hampden Way Nursery'!S139+'Home-St Margarets Nursery'!S139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T139+'Home - Hampden Way Nursery'!T139+'Home-St Margarets Nursery'!T139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U139+'Home - Hampden Way Nursery'!U139+'Home-St Margarets Nursery'!U139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V139+'Home - Hampden Way Nursery'!V139+'Home-St Margarets Nursery'!V139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W139+'Home - Hampden Way Nursery'!W139+'Home-St Margarets Nursery'!W139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X139+'Home - Hampden Way Nursery'!X139+'Home-St Margarets Nursery'!X139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y139+'Home - Hampden Way Nursery'!Y139+'Home-St Margarets Nursery'!Y139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z139+'Home - Hampden Way Nursery'!Z139+'Home-St Margarets Nursery'!Z139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA139+'Home - Hampden Way Nursery'!AA139+'Home-St Margarets Nursery'!AA139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB139+'Home - Hampden Way Nursery'!AB139+'Home-St Margarets Nursery'!AB139)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC139+'Home - Hampden Way Nursery'!AC139+'Home-St Margarets Nursery'!AC139)","v":0},{"$f":"SUM(Q139:AC139)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I139,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I140,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EXPANDSEC","blank","BULGESEC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K140+'Home - Hampden Way Nursery'!K140+'Home-St Margarets Nursery'!K140)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I140,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I100:I140,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!A:L,3,0)),\"\",VLOOKUP(I140,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I140,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q140+'Home - Hampden Way Nursery'!Q140+'Home-St Margarets Nursery'!Q140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R140+'Home - Hampden Way Nursery'!R140+'Home-St Margarets Nursery'!R140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S140+'Home - Hampden Way Nursery'!S140+'Home-St Margarets Nursery'!S140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T140+'Home - Hampden Way Nursery'!T140+'Home-St Margarets Nursery'!T140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U140+'Home - Hampden Way Nursery'!U140+'Home-St Margarets Nursery'!U140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V140+'Home - Hampden Way Nursery'!V140+'Home-St Margarets Nursery'!V140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W140+'Home - Hampden Way Nursery'!W140+'Home-St Margarets Nursery'!W140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X140+'Home - Hampden Way Nursery'!X140+'Home-St Margarets Nursery'!X140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y140+'Home - Hampden Way Nursery'!Y140+'Home-St Margarets Nursery'!Y140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z140+'Home - Hampden Way Nursery'!Z140+'Home-St Margarets Nursery'!Z140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA140+'Home - Hampden Way Nursery'!AA140+'Home-St Margarets Nursery'!AA140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB140+'Home - Hampden Way Nursery'!AB140+'Home-St Margarets Nursery'!AB140)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC140+'Home - Hampden Way Nursery'!AC140+'Home-St Margarets Nursery'!AC140)","v":0},{"$f":"SUM(Q140:AC140)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I140,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I141,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K130:K140)","v":0},{"$f":"SUM(L130:L140)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!A:L,3,0)),\"\",VLOOKUP(I141,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q130:Q140)","v":0},{"$f":"SUM(R130:R140)","v":0},{"$f":"SUM(S130:S140)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I141,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I142,Rates!A:L,2,0)","v":"REPORT"},0,9,9,9,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I142,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I142,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Early Years","Grants","Early Years","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I143","v":{"$error":"#N/A"}},{"$f":"IF($N143=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N143,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I143,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I143,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I144,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","HOURS","DFC","HOURS","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K144+'Home - Hampden Way Nursery'!K144+'Home-St Margarets Nursery'!K144)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I144,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I144,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!A:L,3,0)),\"\",VLOOKUP(I144,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I144,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q144+'Home - Hampden Way Nursery'!Q144+'Home-St Margarets Nursery'!Q144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R144+'Home - Hampden Way Nursery'!R144+'Home-St Margarets Nursery'!R144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S144+'Home - Hampden Way Nursery'!S144+'Home-St Margarets Nursery'!S144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T144+'Home - Hampden Way Nursery'!T144+'Home-St Margarets Nursery'!T144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U144+'Home - Hampden Way Nursery'!U144+'Home-St Margarets Nursery'!U144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V144+'Home - Hampden Way Nursery'!V144+'Home-St Margarets Nursery'!V144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W144+'Home - Hampden Way Nursery'!W144+'Home-St Margarets Nursery'!W144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X144+'Home - Hampden Way Nursery'!X144+'Home-St Margarets Nursery'!X144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y144+'Home - Hampden Way Nursery'!Y144+'Home-St Margarets Nursery'!Y144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z144+'Home - Hampden Way Nursery'!Z144+'Home-St Margarets Nursery'!Z144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA144+'Home - Hampden Way Nursery'!AA144+'Home-St Margarets Nursery'!AA144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB144+'Home - Hampden Way Nursery'!AB144+'Home-St Margarets Nursery'!AB144)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC144+'Home - Hampden Way Nursery'!AC144+'Home-St Margarets Nursery'!AC144)","v":0},{"$f":"SUM(Q144:AC144)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I144,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I145,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","BASIC","dfcloan","BASIC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K145+'Home - Hampden Way Nursery'!K145+'Home-St Margarets Nursery'!K145)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I145,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I145,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!A:L,3,0)),\"\",VLOOKUP(I145,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I145,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q145+'Home - Hampden Way Nursery'!Q145+'Home-St Margarets Nursery'!Q145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R145+'Home - Hampden Way Nursery'!R145+'Home-St Margarets Nursery'!R145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S145+'Home - Hampden Way Nursery'!S145+'Home-St Margarets Nursery'!S145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T145+'Home - Hampden Way Nursery'!T145+'Home-St Margarets Nursery'!T145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U145+'Home - Hampden Way Nursery'!U145+'Home-St Margarets Nursery'!U145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V145+'Home - Hampden Way Nursery'!V145+'Home-St Margarets Nursery'!V145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W145+'Home - Hampden Way Nursery'!W145+'Home-St Margarets Nursery'!W145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X145+'Home - Hampden Way Nursery'!X145+'Home-St Margarets Nursery'!X145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y145+'Home - Hampden Way Nursery'!Y145+'Home-St Margarets Nursery'!Y145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z145+'Home - Hampden Way Nursery'!Z145+'Home-St Margarets Nursery'!Z145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA145+'Home - Hampden Way Nursery'!AA145+'Home-St Margarets Nursery'!AA145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB145+'Home - Hampden Way Nursery'!AB145+'Home-St Margarets Nursery'!AB145)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC145+'Home - Hampden Way Nursery'!AC145+'Home-St Margarets Nursery'!AC145)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I145,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I146,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","FLEX","tu","FLEX","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K146+'Home - Hampden Way Nursery'!K146+'Home-St Margarets Nursery'!K146)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I146,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I128:I146,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!A:L,3,0)),\"\",VLOOKUP(I146,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I146,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q146+'Home - Hampden Way Nursery'!Q146+'Home-St Margarets Nursery'!Q146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R146+'Home - Hampden Way Nursery'!R146+'Home-St Margarets Nursery'!R146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S146+'Home - Hampden Way Nursery'!S146+'Home-St Margarets Nursery'!S146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T146+'Home - Hampden Way Nursery'!T146+'Home-St Margarets Nursery'!T146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U146+'Home - Hampden Way Nursery'!U146+'Home-St Margarets Nursery'!U146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V146+'Home - Hampden Way Nursery'!V146+'Home-St Margarets Nursery'!V146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W146+'Home - Hampden Way Nursery'!W146+'Home-St Margarets Nursery'!W146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X146+'Home - Hampden Way Nursery'!X146+'Home-St Margarets Nursery'!X146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y146+'Home - Hampden Way Nursery'!Y146+'Home-St Margarets Nursery'!Y146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z146+'Home - Hampden Way Nursery'!Z146+'Home-St Margarets Nursery'!Z146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA146+'Home - Hampden Way Nursery'!AA146+'Home-St Margarets Nursery'!AA146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB146+'Home - Hampden Way Nursery'!AB146+'Home-St Margarets Nursery'!AB146)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC146+'Home - Hampden Way Nursery'!AC146+'Home-St Margarets Nursery'!AC146)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I146,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I147,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","IDACI","PEGRANT","IDACI","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K147+'Home - Hampden Way Nursery'!K147+'Home-St Margarets Nursery'!K147)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I147,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I129:I147,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!A:L,3,0)),\"\",VLOOKUP(I147,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I147,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q147+'Home - Hampden Way Nursery'!Q147+'Home-St Margarets Nursery'!Q147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R147+'Home - Hampden Way Nursery'!R147+'Home-St Margarets Nursery'!R147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S147+'Home - Hampden Way Nursery'!S147+'Home-St Margarets Nursery'!S147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T147+'Home - Hampden Way Nursery'!T147+'Home-St Margarets Nursery'!T147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U147+'Home - Hampden Way Nursery'!U147+'Home-St Margarets Nursery'!U147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V147+'Home - Hampden Way Nursery'!V147+'Home-St Margarets Nursery'!V147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W147+'Home - Hampden Way Nursery'!W147+'Home-St Margarets Nursery'!W147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X147+'Home - Hampden Way Nursery'!X147+'Home-St Margarets Nursery'!X147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y147+'Home - Hampden Way Nursery'!Y147+'Home-St Margarets Nursery'!Y147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z147+'Home - Hampden Way Nursery'!Z147+'Home-St Margarets Nursery'!Z147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA147+'Home - Hampden Way Nursery'!AA147+'Home-St Margarets Nursery'!AA147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB147+'Home - Hampden Way Nursery'!AB147+'Home-St Margarets Nursery'!AB147)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC147+'Home - Hampden Way Nursery'!AC147+'Home-St Margarets Nursery'!AC147)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I147,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I148,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","EYPP","NCTL","EYPP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K148+'Home - Hampden Way Nursery'!K148+'Home-St Margarets Nursery'!K148)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I148,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I130:I148,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!A:L,3,0)),\"\",VLOOKUP(I148,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I148,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q148+'Home - Hampden Way Nursery'!Q148+'Home-St Margarets Nursery'!Q148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R148+'Home - Hampden Way Nursery'!R148+'Home-St Margarets Nursery'!R148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S148+'Home - Hampden Way Nursery'!S148+'Home-St Margarets Nursery'!S148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T148+'Home - Hampden Way Nursery'!T148+'Home-St Margarets Nursery'!T148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U148+'Home - Hampden Way Nursery'!U148+'Home-St Margarets Nursery'!U148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V148+'Home - Hampden Way Nursery'!V148+'Home-St Margarets Nursery'!V148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W148+'Home - Hampden Way Nursery'!W148+'Home-St Margarets Nursery'!W148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X148+'Home - Hampden Way Nursery'!X148+'Home-St Margarets Nursery'!X148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y148+'Home - Hampden Way Nursery'!Y148+'Home-St Margarets Nursery'!Y148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z148+'Home - Hampden Way Nursery'!Z148+'Home-St Margarets Nursery'!Z148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA148+'Home - Hampden Way Nursery'!AA148+'Home-St Margarets Nursery'!AA148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB148+'Home - Hampden Way Nursery'!AB148+'Home-St Margarets Nursery'!AB148)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC148+'Home - Hampden Way Nursery'!AC148+'Home-St Margarets Nursery'!AC148)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I148,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I149,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ADJ","Y7CATCHUP","ADJ","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K149+'Home - Hampden Way Nursery'!K149+'Home-St Margarets Nursery'!K149)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I149,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I131:I149,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!A:L,3,0)),\"\",VLOOKUP(I149,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N143,$J$168:$M$185,4,0),IF(N143=\"Not Used\",\"\",N143))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I149,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q149+'Home - Hampden Way Nursery'!Q149+'Home-St Margarets Nursery'!Q149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R149+'Home - Hampden Way Nursery'!R149+'Home-St Margarets Nursery'!R149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S149+'Home - Hampden Way Nursery'!S149+'Home-St Margarets Nursery'!S149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T149+'Home - Hampden Way Nursery'!T149+'Home-St Margarets Nursery'!T149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U149+'Home - Hampden Way Nursery'!U149+'Home-St Margarets Nursery'!U149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V149+'Home - Hampden Way Nursery'!V149+'Home-St Margarets Nursery'!V149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W149+'Home - Hampden Way Nursery'!W149+'Home-St Margarets Nursery'!W149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X149+'Home - Hampden Way Nursery'!X149+'Home-St Margarets Nursery'!X149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y149+'Home - Hampden Way Nursery'!Y149+'Home-St Margarets Nursery'!Y149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z149+'Home - Hampden Way Nursery'!Z149+'Home-St Margarets Nursery'!Z149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA149+'Home - Hampden Way Nursery'!AA149+'Home-St Margarets Nursery'!AA149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB149+'Home - Hampden Way Nursery'!AB149+'Home-St Margarets Nursery'!AB149)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC149+'Home - Hampden Way Nursery'!AC149+'Home-St Margarets Nursery'!AC149)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I149,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I150,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","ADD","blank","ADD","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K150+'Home - Hampden Way Nursery'!K150+'Home-St Margarets Nursery'!K150)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I150,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I132:I150,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!A:L,3,0)),\"\",VLOOKUP(I150,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I150,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q150+'Home - Hampden Way Nursery'!Q150+'Home-St Margarets Nursery'!Q150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R150+'Home - Hampden Way Nursery'!R150+'Home-St Margarets Nursery'!R150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S150+'Home - Hampden Way Nursery'!S150+'Home-St Margarets Nursery'!S150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T150+'Home - Hampden Way Nursery'!T150+'Home-St Margarets Nursery'!T150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U150+'Home - Hampden Way Nursery'!U150+'Home-St Margarets Nursery'!U150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V150+'Home - Hampden Way Nursery'!V150+'Home-St Margarets Nursery'!V150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W150+'Home - Hampden Way Nursery'!W150+'Home-St Margarets Nursery'!W150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X150+'Home - Hampden Way Nursery'!X150+'Home-St Margarets Nursery'!X150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y150+'Home - Hampden Way Nursery'!Y150+'Home-St Margarets Nursery'!Y150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z150+'Home - Hampden Way Nursery'!Z150+'Home-St Margarets Nursery'!Z150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA150+'Home - Hampden Way Nursery'!AA150+'Home-St Margarets Nursery'!AA150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB150+'Home - Hampden Way Nursery'!AB150+'Home-St Margarets Nursery'!AB150)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC150+'Home - Hampden Way Nursery'!AC150+'Home-St Margarets Nursery'!AC150)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I150,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I151,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K144:K150)","v":0},{"$f":"SUM(L143:L150)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!A:L,3,0)),\"\",VLOOKUP(I151,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q143:Q150)","v":0},{"$f":"SUM(R143:R150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I151,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I152,Rates!A:L,2,0)","v":"REPORT"},0,19,0,19,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I152,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I152,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Not used","Other","Grants","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I153","v":{"$error":"#N/A"}},{"$f":"IF(OR($N153=\"Not used\",$N153=\"Other\"),\"\",\"For more detail please go to the \"&VLOOKUP($N153,$J$168:$K$185,2,0)&\" tab\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I153,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I153,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I154,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","DFC","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K154+'Home - Hampden Way Nursery'!K154+'Home-St Margarets Nursery'!K154)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I154,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I104:I154,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!A:L,3,0)),\"\",VLOOKUP(I154,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I154,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q154+'Home - Hampden Way Nursery'!Q154+'Home-St Margarets Nursery'!Q154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R154+'Home - Hampden Way Nursery'!R154+'Home-St Margarets Nursery'!R154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S154+'Home - Hampden Way Nursery'!S154+'Home-St Margarets Nursery'!S154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T154+'Home - Hampden Way Nursery'!T154+'Home-St Margarets Nursery'!T154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U154+'Home - Hampden Way Nursery'!U154+'Home-St Margarets Nursery'!U154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V154+'Home - Hampden Way Nursery'!V154+'Home-St Margarets Nursery'!V154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W154+'Home - Hampden Way Nursery'!W154+'Home-St Margarets Nursery'!W154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X154+'Home - Hampden Way Nursery'!X154+'Home-St Margarets Nursery'!X154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y154+'Home - Hampden Way Nursery'!Y154+'Home-St Margarets Nursery'!Y154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z154+'Home - Hampden Way Nursery'!Z154+'Home-St Margarets Nursery'!Z154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA154+'Home - Hampden Way Nursery'!AA154+'Home-St Margarets Nursery'!AA154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB154+'Home - Hampden Way Nursery'!AB154+'Home-St Margarets Nursery'!AB154)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC154+'Home - Hampden Way Nursery'!AC154+'Home-St Margarets Nursery'!AC154)","v":0},{"$f":"SUM(Q154:AC154)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I154,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I155,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","dfcloan","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K155+'Home - Hampden Way Nursery'!K155+'Home-St Margarets Nursery'!K155)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I155,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I106:I155,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!A:L,3,0)),\"\",VLOOKUP(I155,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I155,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q155+'Home - Hampden Way Nursery'!Q155+'Home-St Margarets Nursery'!Q155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R155+'Home - Hampden Way Nursery'!R155+'Home-St Margarets Nursery'!R155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S155+'Home - Hampden Way Nursery'!S155+'Home-St Margarets Nursery'!S155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T155+'Home - Hampden Way Nursery'!T155+'Home-St Margarets Nursery'!T155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U155+'Home - Hampden Way Nursery'!U155+'Home-St Margarets Nursery'!U155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V155+'Home - Hampden Way Nursery'!V155+'Home-St Margarets Nursery'!V155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W155+'Home - Hampden Way Nursery'!W155+'Home-St Margarets Nursery'!W155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X155+'Home - Hampden Way Nursery'!X155+'Home-St Margarets Nursery'!X155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y155+'Home - Hampden Way Nursery'!Y155+'Home-St Margarets Nursery'!Y155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z155+'Home - Hampden Way Nursery'!Z155+'Home-St Margarets Nursery'!Z155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA155+'Home - Hampden Way Nursery'!AA155+'Home-St Margarets Nursery'!AA155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB155+'Home - Hampden Way Nursery'!AB155+'Home-St Margarets Nursery'!AB155)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC155+'Home - Hampden Way Nursery'!AC155+'Home-St Margarets Nursery'!AC155)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I155,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I156,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","tu","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K156+'Home - Hampden Way Nursery'!K156+'Home-St Margarets Nursery'!K156)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I156,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I110:I156,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!A:L,3,0)),\"\",VLOOKUP(I156,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I156,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q156+'Home - Hampden Way Nursery'!Q156+'Home-St Margarets Nursery'!Q156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R156+'Home - Hampden Way Nursery'!R156+'Home-St Margarets Nursery'!R156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S156+'Home - Hampden Way Nursery'!S156+'Home-St Margarets Nursery'!S156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T156+'Home - Hampden Way Nursery'!T156+'Home-St Margarets Nursery'!T156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U156+'Home - Hampden Way Nursery'!U156+'Home-St Margarets Nursery'!U156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V156+'Home - Hampden Way Nursery'!V156+'Home-St Margarets Nursery'!V156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W156+'Home - Hampden Way Nursery'!W156+'Home-St Margarets Nursery'!W156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X156+'Home - Hampden Way Nursery'!X156+'Home-St Margarets Nursery'!X156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y156+'Home - Hampden Way Nursery'!Y156+'Home-St Margarets Nursery'!Y156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z156+'Home - Hampden Way Nursery'!Z156+'Home-St Margarets Nursery'!Z156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA156+'Home - Hampden Way Nursery'!AA156+'Home-St Margarets Nursery'!AA156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB156+'Home - Hampden Way Nursery'!AB156+'Home-St Margarets Nursery'!AB156)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC156+'Home - Hampden Way Nursery'!AC156+'Home-St Margarets Nursery'!AC156)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I156,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I157,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","PEGRANT","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K157+'Home - Hampden Way Nursery'!K157+'Home-St Margarets Nursery'!K157)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I157,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I114:I157,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!A:L,3,0)),\"\",VLOOKUP(I157,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I157,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q157+'Home - Hampden Way Nursery'!Q157+'Home-St Margarets Nursery'!Q157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R157+'Home - Hampden Way Nursery'!R157+'Home-St Margarets Nursery'!R157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S157+'Home - Hampden Way Nursery'!S157+'Home-St Margarets Nursery'!S157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T157+'Home - Hampden Way Nursery'!T157+'Home-St Margarets Nursery'!T157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U157+'Home - Hampden Way Nursery'!U157+'Home-St Margarets Nursery'!U157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V157+'Home - Hampden Way Nursery'!V157+'Home-St Margarets Nursery'!V157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W157+'Home - Hampden Way Nursery'!W157+'Home-St Margarets Nursery'!W157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X157+'Home - Hampden Way Nursery'!X157+'Home-St Margarets Nursery'!X157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y157+'Home - Hampden Way Nursery'!Y157+'Home-St Margarets Nursery'!Y157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z157+'Home - Hampden Way Nursery'!Z157+'Home-St Margarets Nursery'!Z157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA157+'Home - Hampden Way Nursery'!AA157+'Home-St Margarets Nursery'!AA157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB157+'Home - Hampden Way Nursery'!AB157+'Home-St Margarets Nursery'!AB157)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC157+'Home - Hampden Way Nursery'!AC157+'Home-St Margarets Nursery'!AC157)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I157,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I158,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","UIFSM","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K158+'Home - Hampden Way Nursery'!K158+'Home-St Margarets Nursery'!K158)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I158,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I115:I158,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!A:L,3,0)),\"\",VLOOKUP(I158,Rates!A:L,3,0))","v":""},{"$f":"HYPERLINK(VLOOKUP(N153,$J$168:$M$185,4,0),IF(OR(N153=\"Not Used\",N153=\"Other\"),\"\",N153))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I158,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q158+'Home - Hampden Way Nursery'!Q158+'Home-St Margarets Nursery'!Q158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R158+'Home - Hampden Way Nursery'!R158+'Home-St Margarets Nursery'!R158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S158+'Home - Hampden Way Nursery'!S158+'Home-St Margarets Nursery'!S158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T158+'Home - Hampden Way Nursery'!T158+'Home-St Margarets Nursery'!T158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U158+'Home - Hampden Way Nursery'!U158+'Home-St Margarets Nursery'!U158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V158+'Home - Hampden Way Nursery'!V158+'Home-St Margarets Nursery'!V158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W158+'Home - Hampden Way Nursery'!W158+'Home-St Margarets Nursery'!W158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X158+'Home - Hampden Way Nursery'!X158+'Home-St Margarets Nursery'!X158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y158+'Home - Hampden Way Nursery'!Y158+'Home-St Margarets Nursery'!Y158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z158+'Home - Hampden Way Nursery'!Z158+'Home-St Margarets Nursery'!Z158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA158+'Home - Hampden Way Nursery'!AA158+'Home-St Margarets Nursery'!AA158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB158+'Home - Hampden Way Nursery'!AB158+'Home-St Margarets Nursery'!AB158)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC158+'Home - Hampden Way Nursery'!AC158+'Home-St Margarets Nursery'!AC158)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I158,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I159,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","Y7CATCHUP","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K159+'Home - Hampden Way Nursery'!K159+'Home-St Margarets Nursery'!K159)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I159,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I116:I159,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!A:L,3,0)),\"\",VLOOKUP(I159,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I159,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q159+'Home - Hampden Way Nursery'!Q159+'Home-St Margarets Nursery'!Q159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R159+'Home - Hampden Way Nursery'!R159+'Home-St Margarets Nursery'!R159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S159+'Home - Hampden Way Nursery'!S159+'Home-St Margarets Nursery'!S159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T159+'Home - Hampden Way Nursery'!T159+'Home-St Margarets Nursery'!T159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U159+'Home - Hampden Way Nursery'!U159+'Home-St Margarets Nursery'!U159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V159+'Home - Hampden Way Nursery'!V159+'Home-St Margarets Nursery'!V159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W159+'Home - Hampden Way Nursery'!W159+'Home-St Margarets Nursery'!W159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X159+'Home - Hampden Way Nursery'!X159+'Home-St Margarets Nursery'!X159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y159+'Home - Hampden Way Nursery'!Y159+'Home-St Margarets Nursery'!Y159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z159+'Home - Hampden Way Nursery'!Z159+'Home-St Margarets Nursery'!Z159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA159+'Home - Hampden Way Nursery'!AA159+'Home-St Margarets Nursery'!AA159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB159+'Home - Hampden Way Nursery'!AB159+'Home-St Margarets Nursery'!AB159)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC159+'Home - Hampden Way Nursery'!AC159+'Home-St Margarets Nursery'!AC159)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I159,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I160,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"blank","blank","blank","NCTL","blank","blank","blank",{"$error":"#N/A"},null,{"$f":"SUM('Home - Brookhill Nursery'!K160+'Home - Hampden Way Nursery'!K160+'Home-St Margarets Nursery'!K160)","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - BEYA'!I160,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I117:I160,Rates!A:L,8,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!A:L,3,0)),\"\",VLOOKUP(I160,Rates!A:L,3,0))","v":""},null,{"$f":"VLOOKUP(I160,Rates!A:AO,41,0)","v":{"$error":"#N/A"}},{"$f":"SUM('Home - Brookhill Nursery'!Q160+'Home - Hampden Way Nursery'!Q160+'Home-St Margarets Nursery'!Q160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!R160+'Home - Hampden Way Nursery'!R160+'Home-St Margarets Nursery'!R160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!S160+'Home - Hampden Way Nursery'!S160+'Home-St Margarets Nursery'!S160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!T160+'Home - Hampden Way Nursery'!T160+'Home-St Margarets Nursery'!T160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!U160+'Home - Hampden Way Nursery'!U160+'Home-St Margarets Nursery'!U160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!V160+'Home - Hampden Way Nursery'!V160+'Home-St Margarets Nursery'!V160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!W160+'Home - Hampden Way Nursery'!W160+'Home-St Margarets Nursery'!W160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!X160+'Home - Hampden Way Nursery'!X160+'Home-St Margarets Nursery'!X160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Y160+'Home - Hampden Way Nursery'!Y160+'Home-St Margarets Nursery'!Y160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!Z160+'Home - Hampden Way Nursery'!Z160+'Home-St Margarets Nursery'!Z160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AA160+'Home - Hampden Way Nursery'!AA160+'Home-St Margarets Nursery'!AA160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AB160+'Home - Hampden Way Nursery'!AB160+'Home-St Margarets Nursery'!AB160)","v":0},{"$f":"SUM('Home - Brookhill Nursery'!AC160+'Home - Hampden Way Nursery'!AC160+'Home-St Margarets Nursery'!AC160)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I160,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I161,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",{"$error":"#N/A"},null,{"$f":"SUM(K154:K160)","v":0},{"$f":"SUM(L154:L160)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!A:L,3,0)),\"\",VLOOKUP(I161,Rates!A:L,3,0))","v":""},null,null,{"$f":"SUM(Q154:Q160)","v":0},{"$f":"SUM(R154:R160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I161,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I162,Rates!A:L,2,0)","v":"REPORT"},0,0,8,8,0,"blank",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I162,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I162,Rates!$A:$AP,42,0))","v":0}]
[]
[]
["LAESTAB","Please choose a school","Phase","Academy Type","Blank",0,"X","OldDfe"]
[3020135,"Barnet Early Years Alliance (BEYA)","Nursery",0,null,3020135,null,3020135]
[3021002,"Moss Hall Nursery","Nursery",0,null,{"$f":"A167","v":3021002},"X",3021002,null,"Hyperlink Look-up table"]
["LAESTAB","-","Phase","Academy Type","Blank",0,"X","OldDfe",null,"Early Years","EarlyYears",1,"#EarlyYears!p13"]
[3023520,"Akiva School","Primary",0,null,3023520,"Pri",3023520,null,"Budget Shares","BudgetShare",2,"#BudgetShare!p13"]
[3023300,"All Saints' CE Primary School NW2","Primary",0,null,3023300,"Pri",3023300,null,"Grants","Grants",3,"#Grants!p13"]
[3023317,"All Saints' CE Primary School, N20","Primary",0,null,3023317,"Pri",3023317,null,"Not Used"]
[3022020,"Alma Primary","Primary","Recoupment Academy",null,3022020,"Pri",3022020,null,"PupilPremium","PupilPremium",4,"#PupilPremium!p13"]
[3023500,"Annunciation Catholic Infant School","Primary",0,null,3023500,"Pri",3023500,null,"Growth","Growth",5,"#Growth!p13"]
[3023514,"Annunciation Catholic Junior School","Primary",0,null,3023514,"Pri",3023514,null,"High Needs","HighNeeds",6,"#HighNeeds!p13"]
[3022050,"Ashmole Primary School","Primary","Recoupment Academy",null,3022050,"Pri",3022050,null,"Post 16","SixthForm",7,"#SixthForm!p13"]
[3022002,"Barnfield School","Primary",0,null,3022002,"Pri",3022002,null,"De-Delegation","BudgetShare",8,"#BudgetShare!p13"]
[3022079,"Beis Yaakov","Primary",0,null,3022079,"Pri",3022079,null,"Top-ups","Top-ups",9,"#Top-ups!p13"]
[3023524,"Beit Shvidler Primary School","Primary",0,null,3023524,"Pri",3023524,null,"Other"]
[3022003,"Bell Lane Primary School","Primary",0,null,3022003,"Pri",3022003,null,"PRUtop-ups",{"$f":"J179","v":"PRUtop-ups"},10,"#PRUTopups!q13"]
[3023511,"Blessed Dominic School","Primary",0,null,3023511,"Pri",3023511]
[3023519,"Broadfields Primary School","Primary","Recoupment Academy",null,3023519,"Pri",3023519]
[3022008,"Brookland Infant  & Nursery School","Primary",0,null,3022008,"Pri",3022008]
[3022007,"Brookland Junior School","Primary",0,null,3022007,"Pri",3022007]
[3022009,"Brunswick Park Primary & Nursery School","Primary",0,null,3022009,"Pri",3022009]
[3022067,"Chalgrove Primary School","Primary",0,null,3022067,"Pri",3022067]
[3022010,"Child's Hill School","Primary",0,null,3022010,"Pri",3022010]
[3023302,"Christ Church CE Primary School","Primary",0,null,3023302,"Pri",3023302]
[3022011,"Church Hill Primary School","Primary",0,null,3022011,"Pri",3022011]
[3023522,"Claremont Academy","Primary","Recoupment Academy",null,3023522,"Pri",3023522]
[3022014,"Colindale School","Primary",0,null,3022014,"Pri",3022014]
[3022015,"Coppetts Wood","Primary",0,null,3022015,"Pri",3022015]
[3022016,"Courtland School","Primary",0,null,3022016,"Pri",3022016]
[3022017,"Cromer Road Primary School","Primary",0,null,3022017,"Pri",3022017]
[3022073,"Danegrove JMI School","Primary",0,null,3022073,"Pri",3022073]
[3022019,"Deansbrook Infant School","Primary",0,null,3022019,"Pri",3022019]
[3022018,"Deansbrook Junior School","Primary","Recoupment Academy",null,3022018,"Pri",3022018]
[3022021,"Dollis Infant School","Primary",0,null,3022021,"Pri",3022021]
[3025200,"Dollis Junior School","Primary",0,null,3025200,"Pri",3025200]
[3022023,"Edgware Primary School","Primary",0,null,3022023,"Pri",3022023]
[3022001,"Etz Chaim Jewish Primary School","Primary","Recoupment Academy",null,3022001,"Pri",3022001]
[3022024,"Fairway Primary School","Primary",0,null,3022024,"Pri",3022024]
[3022025,"Foulds","Primary",0,null,3022025,"Pri",3022025]
[3022026,"Frith Manor School","Primary",0,null,3022026,"Pri",3022026]
[3022028,"Garden Suburb Infant School","Primary",0,null,3022028,"Pri",3022028]
[3022027,"Garden Suburb Junior","Primary",0,null,3022027,"Pri",3022027]
[3022029,"Goldbeaters Primary School","Primary",0,null,3022029,"Pri",3022029]
[3022030,"Grasvenor Avenue Infants","Primary","Recoupment Academy",null,3022030,"Pri",3022030]
[3023516,"Hasmonean Primary School","Primary",0,null,3023516,"Pri",3023516]
[3022031,"Hollickwood JMI School","Primary",0,null,3022031,"Pri",3022031]
[3022032,"Holly Park School","Primary",0,null,3022032,"Pri",3022032]
[3023304,"Holy Trinity School","Primary",0,null,3023304,"Pri",3023304]
[3022047,"Hyde School","Primary","Recoupment Academy",null,3022047,"Pri",3022047]
[3023515,"Independent Jewish Day School","Primary","Recoupment Academy",null,3023515,"Pri",3023515]
[3022036,"Livingstone School","Primary",0,null,3022036,"Pri",3022036]
[3022037,"Manorside Primary School","Primary",0,null,3022037,"Pri",3022037]
[3023523,"Martin Primary School","Primary",0,null,3023523,"Pri",3023523]
[3025948,"Mathilda Marks-Kennedy School","Primary",0,null,3025948,"Pri",3025948]
[3025949,"Menorah Foundation School","Primary",0,null,3025949,"Pri",3025949]
[3023513,"Menorah Primary School","Primary",0,null,3023513,"Pri",3023513]
[3022048,"Millbrook Park CE Primary School","Primary","Recoupment Academy",null,3022048,"Pri",3022048]
[3023305,"Monken Hadley C E Primary School","Primary",0,null,3023305,"Pri",3023305]
[3022042,"Monkfrith School","Primary",0,null,3022042,"Pri",3022042]
[3022044,"Moss Hall Infant School","Primary",0,null,3022044,"Pri",3022044]
[3022043,"Moss Hall Junior School","Primary",0,null,3022043,"Pri",3022043]
[3026112,"Noam Jewish Primary School","Primary",0,null,{"$f":"A225","v":3026112},"Pri",3026112]
[3022045,"Northside School","Primary",0,null,3022045,"Pri",3022045]
[3022077,"Orion Primary School","Primary",0,null,3022077,"Pri",3022077]
[3025201,"Osidge Primary School","Primary",0,null,3025201,"Pri",3025201]
[3023501,"Our Lady of Lourdes School","Primary",0,null,3023501,"Pri",3023501]
[3022078,"Pardes House School","Primary",0,null,3022078,"Pri",3022078]
[3022038,"Parkfield Primary School","Primary","Recoupment Academy",null,{"$f":"A231","v":3022038},"Pri",3022038]
[3022071,"Queenswell Infant and Nursery School","Primary",0,null,3022071,"Pri",3022071]
[3022072,"Queenswell Junior School","Primary",0,null,3022072,"Pri",3022072]
[3022004,"Rimon Jewish Primary School","Primary","Recoupment Academy",null,3022004,"Pri",3022004]
[3023512,"Rosh Pinah","Primary",0,null,3023512,"Pri",3023512]
[3022041,"Sacks Morasha Jewish Primary School","Primary",0,null,3022041,"Pri",3022041]
[3023510,"Sacred Heart School","Primary",0,null,3023510,"Pri",3023510]
[3023502,"St Agnes RC Primary School","Primary",0,null,3023502,"Pri",3023502]
[3023315,"St Andrew's C E","Primary",0,null,3023315,"Pri",3023315]
[3023504,"St Catherines R C Primary","Primary",0,null,3023504,"Pri",3023504]
[3023307,"St John's CE School N11","Primary",0,null,3023307,"Pri",3023307]
[3023309,"St Johns CE N20","Primary",0,null,3023309,"Pri",3023309]
[3023509,"St Joseph's Primary School","Primary",0,null,3023509,"Pri",3023509]
[3023311,"St Mary's C E Primary School N3","Primary",0,null,3023311,"Pri",3023311]
[3023312,"St Mary's School EN4","Primary",0,null,3023312,"Pri",3023312]
[3023314,"St Pauls CE Primary, NW7","Primary",0,null,3023314,"Pri",3023314]
[3023313,"St Paul's School, N11","Primary",0,null,3023313,"Pri",3023313]
[3023506,"St Vincent's Catholic Primary School","Primary",0,null,3023506,"Pri",3023506]
[3023507,"St Theresa's R.C. Primary School","Primary",0,null,3023507,"Pri",3023507]
[3022051,"Summerside Primary Academy","Primary","Recoupment Academy",null,{"$f":"A250","v":3022051},"Pri",3022052]
[3022070,"Sunnyfields Primary School","Primary",0,null,3022070,"Pri",3022070]
[3023316,"Trent  C of E Primary School","Primary",0,null,3023316,"Pri",3023316]
[3022055,"Tudor School","Primary",0,null,3022055,"Pri",3022055]
[3022057,"Underhill School","Primary",0,null,3022057,"Pri",3022057]
[3022049,"Watling Park Free School","Primary","Recoupment Academy",null,3022049,"Pri",3022049]
[3022076,"Wessex  Gardens Primary School","Primary",0,null,3022076,"Pri",3022076]
[3022060,"Whitings Hill Primary School","Primary",0,null,3022060,"Pri",3022060]
[3023518,"Woodcroft Primary School","Primary",0,null,3023518,"Pri",3023518]
[3022054,"Woodridge  Primary School","Primary",0,null,3022054,"Pri",3022054]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A260","v":"LAESTAB"},"X","OldDfe"]
[3021102,"Northgate","PRU",0,null,{"$f":"A261","v":3021102},"Sec",3021102]
[3021100,"Pavilion","PRU",0,null,{"$f":"A262","v":3021100},"Sec",3021100]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A263","v":"LAESTAB"},"X","OldDfe"]
[3024001,"Archer Academy","Secondary","Recoupment Academy",null,{"$f":"A264","v":3024001},"Sec",3024001]
[3025406,"Ashmole Academy","Secondary","Recoupment Academy",null,{"$f":"A265","v":3025406},"Sec",3025406]
[3025408,"Bishop Douglass Academy","Secondary","Recoupment Academy",null,3025408,"Sec",3025408]
[3024211,"Christ's College Finchley","Secondary","Recoupment Academy",null,3024211,"Sec",3024211]
[3024215,"Compton School","Secondary","Recoupment Academy",null,3024215,"Sec",3024215]
[3024210,"Copthall School","Secondary","Recoupment Academy",null,3024210,"Sec",3024210]
[3024212,"East Barnet School","Secondary","Recoupment Academy",null,3024212,"Sec",3024212]
[3025405,"Finchley Catholic High School","Secondary",0,null,3025405,"Sec",3025405]
[3024003,"Friern Barnet School","Secondary",0,null,3024003,"Sec",3024003]
[3025409,"Hasmonean High School","Secondary","Recoupment Academy",null,3025409,"Sec",3025409]
[3025400,"Hendon School","Secondary","Recoupment Academy",null,3025400,"Sec",3025400]
[3024752,"Henrietta Barnett School","Secondary","Recoupment Academy",null,3024752,"Sec",3024752]
[3025427,"JCoSS","Secondary",0,null,3025427,"Sec",3025427]
[3024004,"Menorah High School (Girls)","Secondary",0,null,3024004,"Sec",3024004]
[3025402,"Mill Hill County High School","Secondary","Recoupment Academy",null,3025402,"Sec",3025402]
[3024208,"Queen Elizabeth's Girls' School","Secondary","Recoupment Academy",null,3024208,"Sec",3024208]
[3025401,"Queen Elizabeth's School (Boys)","Secondary","Recoupment Academy",null,3025401,"Sec",3025401]
[3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","Recoupment Academy",null,3024000,"Sec",3024000]
[3025404,"St Michaels Catholic Grammar School","Secondary",0,null,3025404,"Sec",3025404]
[3025407,"St. James' Catholic High School","Secondary",0,null,3025407,"Sec",3025407]
[3024010,"Totteridge Academy","Secondary","Recoupment Academy",null,3024010,"Sec",3024010]
[3024012,"Whitefield School","Secondary","Recoupment Academy",null,3024012,"Sec",3024012]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3023521,"St Mary's & St John's CE School","All through",0,null,{"$f":"A287","v":3023521},"AT",3023521]
[3026905,"London Academy","All through","Recoupment Academy",null,3026905,"AT",3026905]
[3026906,"Wren Academy","All through","Recoupment Academy",null,3026906,"AT",3026906]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3027010,"Mapledown","Special",0,null,3027010,"Sec",3027010]
[3027005,"Northway","Special",0,null,3027005,"Pri",3027005]
[3027009,"Oakleigh","Special",0,null,3027009,"Pri",3027009]
[3027000,"Oak Lodge Academy","Special","Special Academy",null,3027000,"Sec",3027000]
[3025950,"Oak Hill School","ARP","ARP Academy",null,3025950,"Sec",3025950]
[]
["LAESTAB","Not used","Phase","Academy Type","Blank",{"$f":"A297","v":"LAESTAB"},"X","OldDfe"]
[3023508,"St Joseph's Infants closed 31/3/14","Primary",0,null,{"$f":"A298","v":3023508},"Pri",3023508]
[3025408,"Bishop Douglass School","Secondary",0,null,3025408,"Sec",3025408]
[3026085,"Kisharon Inclusive Special Free School","Special","Special Academy",null,3026085,"AT",3026085]
[3027000,"Oak Lodge","Special",0,null,3027000,"Sec",3027000]
[3022056,"Underhill Junior School - closed","Primary",0,null,3022056,"Pri",3022056]
[3022999,"Claremont Primary School (closed)","Primary",0,null,3022999,"Pri",3022999]
[3022022,"Edgware Junior School - closed","Primary",0,null,3022022,"Pri",3022022]
[3026089,"Menorah Grammar School (Boys)","Secondary",0,null,3026089,"Sec",3026089]
[3025403,"St. Mary's CE High School","Secondary",0,null,3025403,"Sec",3025403]
[3022052,"Summerside Primary School","Primary",0,null,{"$f":"A307","v":3022052},"Pri",3022052]
[3021000,"Brookhill Nursery","Nursery",0,null,{"$f":"A308","v":3021000},"X",3021000]
[3021001,"Hampden Way Nursery","Nursery",0,null,{"$f":"A309","v":3021001},"X",3021001]
[3021003,"St Margaret's Nursery","Nursery",0,null,{"$f":"A310","v":3021003},"X",3021003]

{"sheet":"Home - Hampden Way Nursery","index":7,"n_rows":310,"n_cols":58,"rows_kept":310,"cut":false,"hidden":true,"merged":[[13,29,17,29],[16,14,17,19],[31,10,31,11],[11,10,16,10],[11,12,11,28],[13,14,15,19],[13,28,17,28],[20,10,24,15],[20,28,24,29],[25,28,25,29],[28,10,28,11],[28,16,28,29],[142,14,147,14],[152,14,156,14],[34,14,40,14],[69,14,74,14],[81,14,87,14],[94,14,99,14],[115,14,120,14],[128,14,134,14]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Home - Hampden Way Nursery"}]
[1,2,3,4,5,6,null,7,8,9,10,11,12,13,14,15,16,null,17,18,19,20,21,22,23,24,25,26,27,28,29,31,32,null,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57]
["OLDLAESTAB:",{"$f":"VLOOKUP(DFENO,$A$165:$H$310,8,0)","v":3021001},null,null,null,null,null,null,"ERROR CHECK","TOTAL","17/18 Original","16/17 Final","spare","spare","spare","spare","Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Total"]
["Total Errors:",{"$f":"$J$7","v":0},null,null,null,null,null,null,"CurrentSheetTotal","blank",{"$f":"K33","v":283453.09999999998},{"$f":"L33","v":368536.73},null,null,null,null,{"$f":"Q33","v":350266.42999999993},{"$f":"R33","v":0},{"$f":"S33","v":7071.68},0,0,0,0,0,0,0,0,0,0,357338.11]
[null,null,null,null,null,null,null,null,"TRANS","blank",{"$f":"IF(X21=0,0,IF(T21=\"oldLAESTAB\",0,IF(ISERROR(VLOOKUP(OLDLAESTAB,'1718OriginalFunding'!F:G,2,0)),0,VLOOKUP(OLDLAESTAB,'1718OriginalFunding'!F:G,2,0))))","v":283453.09999999998},{"$f":"SUMIF('EOY1718'!A:A,DFENO,'EOY1718'!D:D)","v":368536.73},null,null,null,null,{"$f":"SUMIF(TRANS!$AH:$AH,Q31&DFENO,TRANS!$S:$S)","v":350266.42999999993},{"$f":"SUMIF(TRANS!$AH:$AH,R31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,S31&DFENO,TRANS!$S:$S)","v":7071.68},{"$f":"SUMIF(TRANS!$AH:$AH,T31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,U31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,V31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,W31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,X31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Y31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Z31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AA31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AB31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AC31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!E:E,DFENO,TRANS!S:S)","v":357338.10999999993}]
[null,null,null,null,null,null,null,null,"Subsheet","blank",{"$f":"K4","v":283453.09999999998},{"$f":"L4","v":368536.73},null,null,null,null,{"$f":"Q4","v":350266.42999999993},{"$f":"R4","v":0},{"$f":"S4","v":7071.68},0,0,0,0,0,0,0,0,0,0,357338.11]
[null,null,null,null,null,null,null,null,{"$f":"IF(J7>0,\"Errors\",\"No Errors\")","v":"No Errors"},{"$f":"SUM(K7:AD7)","v":0},{"$f":"IF(ROUND(SUM(K4:K6)/3,0)=ROUND(K4,0),0,1)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM(K8:AD8),1)","v":0},{"$f":"K5-K4","v":0},null,{"$f":"M5-M4","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$J$7","v":0},null,"Barnet School Funding Allocation April 2018-March 2019 - April Adjustments"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-26","Released","Home",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#Choose!d10\",\"Choose another school\")","v":"Choose another school"},{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2018-06-01T10:54:12.400"},"Printed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version 2.0"]
[null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,{"$f":"AD33","v":357338.11}]
[null,null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH19=0,\"\",AG19)","v":""},{"$f":"IF(AH28=0,\"\",AG28)","v":""}]
[null,"Sector","Option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH20=0,\"\",AG20)","v":""},{"$f":"IF(AH30=0,\"\",AG30)","v":""}]
[null,"Nursery","B",null,null,null,null,null,null,null,"Hampden Way (BEYA)",null,null,null,null,null,null,null,"DfENo",3021001,null,null,"Sector",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,3,0)","v":"Nursery"},null,null,null,null,{"$f":"AD33","v":357338.11}]
[null,"CC","B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vendor#",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,11,0)","v":400102},null,null,"Phase",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,20,0)","v":"Nursery"}]
[null,"Phase","E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Centre",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,12,0)=\"Academy\",\"None\",VLOOKUP(DFENO,Schools!$B:$R,12,0))","v":10131},null,null,"Type",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,17,0)","v":"COM"}]
[null,"Primary","C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay Option",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,16,0)=\"Academy\",\"EFA\",VLOOKUP(DFENO,Schools!$B:$R,16,0))","v":"A"},null,null,"6th Form",{"$f":"VLOOKUP(DFENO,Schools!$B:$S,18,0)","v":"No"}]
[null,"Secondary","D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARP",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,21,0)","v":"No"},null,null,"Nursery",{"$f":"VLOOKUP(DFENO,Schools!$B:$T,19,0)","v":"Yes"}]
[null,"All through","E"]
[null,"ARP","G"]
[null,"Special","F"]
[null,"PRU","H",null,null,null,null,null,null,null,"2017/18 Funding",null,null,null,null,null,"2018/19 Funding"]
[null,null,null,null,null,null,null,null,null,null,"2017/18",{"$f":"K30","v":"2017/18"},"CFR",null,null,null,"Apr 18 - Mar 19","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment",{"$f":"X30","v":"Adjustment"},{"$f":"Y30","v":"Adjustment"},{"$f":"Z30","v":"Adjustment"},{"$f":"AA30","v":"Adjustment"},"Adjustment"]
["Area","Nursery","Primary","Secondary","Allthrough","Special","ARP","PRU","This School",null,"Original","EOY","Code","Funding Element",null,null,"Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","TOTAL"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DFENO=3022999,\"NB Includes primary school\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K68+K80+K93+K114+K127+K141+K161+K151","v":283453.09999999998},{"$f":"L68+L80+L93+L114+L127+L141+L161+L151","v":368536.73},null,{"$f":"\"Total funding for \"&K21","v":"Total funding for Hampden Way (BEYA)"},null,"Status",{"$f":"Q68+Q80+Q93+Q114+Q127+Q141+Q161+Q151","v":350266.42999999993},0,7071.68,0,0,0,0,0,0,0,0,0,0,357338.11]
[null,null,null,null,null,null,null,null,null,null,null,"To be hidden"]
["Area","Early Years","Budget Shares","Budget Shares","Budget Shares","High Needs","High Needs","High Needs",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Early Years"},null,null,null,null,{"$f":"I35","v":"Early Years"},{"$f":"IF($N35=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N35,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the EarlyYears tab"}]
[{"$f":"VLOOKUP(I36,Rates!A:L,2,0)","v":"REPORT"},"HOURS","Pri AWPU","Sec AWPU","Pri AWPU","SPECIALNURBASE","ARPRY11BASE","PRURY11BASE",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"HOURS"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I36,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I36,'1718OriginalFunding'!C:D,2,0))","v":247191.73},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I36,'EOY1718'!D:D)","v":324186.46999999997},{"$f":"VLOOKUP(I36,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!A:L,3,0)),\"\",VLOOKUP(I36,Rates!A:L,3,0))","v":"Hourly funding"},null,{"$f":"VLOOKUP(I36,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":324186.46999999997},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUM(Q36:AC36)","v":324186.46999999997},null,null,{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I36,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I37,Rates!A:L,2,0)","v":"REPORT"},"BASIC","Pri FSM","Sec AWPU KS3","Sec AWPU","SPECIALRY11BASE","ARPTOPUP","HOSPITAL","BASIC",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I37,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I37,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I37,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!A:L,3,0)),\"\",VLOOKUP(I37,Rates!A:L,3,0))","v":"Basic entitlement"},null,{"$f":"VLOOKUP(I37,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUM(Q37:AC37)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I37,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I38,Rates!A:L,2,0)","v":"REPORT"},"FLEX","Pri FSM6","Sec AWPU KS4","Sec AWPU KS3","SPECIALP16BASE","ARPGuaranteed","STMTPY","FLEX",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I38,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I38,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I38,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!A:L,3,0)),\"\",VLOOKUP(I38,Rates!A:L,3,0))","v":"Flexibility"},null,{"$f":"VLOOKUP(I38,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I38,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I38,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I39,Rates!A:L,2,0)","v":"REPORT"},"IDACI","Pri IDACI A","Sec FSM","Sec AWPU KS4","NURSPECTOPUP","blank","STMTTOPUPSEC","IDACI",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I39,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I39,'1718OriginalFunding'!C:D,2,0))","v":10048.02},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I39,'EOY1718'!D:D)","v":14883.07},{"$f":"VLOOKUP(I39,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!A:L,3,0)),\"\",VLOOKUP(I39,Rates!A:L,3,0))","v":"Deprivation (IDACI)"},null,{"$f":"VLOOKUP(I39,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":15265.76},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I39,TRANS!$S:$S)","v":0},15265.76,null,null,{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I39,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I40,Rates!A:L,2,0)","v":"REPORT"},"EYPP","Pri IDACI B","Sec FSM6","Pri FSM","SPECIALTOPUP","blank","EXCLUSIONS","EYPP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I40,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I40,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I40,'EOY1718'!D:D)","v":1919.13},{"$f":"VLOOKUP(I40,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!A:L,3,0)),\"\",VLOOKUP(I40,Rates!A:L,3,0))","v":"Early Years Pupil Premium"},null,{"$f":"VLOOKUP(I40,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I40,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I40,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I41,Rates!A:L,2,0)","v":"REPORT"},"ADJ","Pri IDACI C","Sec IDACI A","Sec FSM","POST16SPECTOPUP","blank","PRUASSESSBASE","ADJ",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I41,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I41,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I41,'EOY1718'!D:D)","v":-6674.0599999999995},{"$f":"VLOOKUP(I41,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!A:L,3,0)),\"\",VLOOKUP(I41,Rates!A:L,3,0))","v":"Adjustments after the census"},null,{"$f":"VLOOKUP(I41,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I41,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I41,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I42,Rates!A:L,2,0)","v":"EARLYYEARS"},"NTRANSIT","Pri IDACI D","Sec IDACI B","Pri FSM6","SPECPY","blank","blank","NTRANSIT",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I42,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I42,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I42,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I42,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!A:L,3,0)),\"\",VLOOKUP(I42,Rates!A:L,3,0))","v":"Nursery School Transition Funding"},{"$f":"HYPERLINK(VLOOKUP(N35,$J$168:$M$185,4,0),IF(N35=\"Not Used\",\"\",N35))","v":"Early Years"},{"$f":"VLOOKUP(I42,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I42,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I42,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I43,Rates!A:L,2,0)","v":"EARLYYEARS"},"NNEWDEL","Pri IDACI E","Sec IDACI C","Sec FSM6","blank","blank","blank","NNEWDEL",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I43,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I43,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I43,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!A:L,3,0)),\"\",VLOOKUP(I43,Rates!A:L,3,0))","v":"Nursery school delegated insurance"},null,{"$f":"VLOOKUP(I43,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I43,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I43,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I44,Rates!A:L,2,0)","v":"EARLYYEARS"},"MNS Supp","Pri IDACI F","Sec IDACI D","Pri IDACI A","blank","blank","blank","MNS Supp",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I44,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I44,'1718OriginalFunding'!C:D,2,0))","v":14343.81},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I44,'EOY1718'!D:D)","v":18811.489999999998},{"$f":"VLOOKUP(I44,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!A:L,3,0)),\"\",VLOOKUP(I44,Rates!A:L,3,0))","v":"Maintained Nursery School Supplement"},null,{"$f":"VLOOKUP(I44,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I44,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I44,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I45,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri EAL 2","Sec IDACI E","Pri IDACI B","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I45,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I45,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I45,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!A:L,3,0)),\"\",VLOOKUP(I45,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I45,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I45,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I45,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I46,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri MOB","Sec IDACI F","Pri IDACI C","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I46,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I46,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I46,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!A:L,3,0)),\"\",VLOOKUP(I46,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I46,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I46,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I46,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I47,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri LPA","Sec EAL 2","Pri IDACI D","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I47,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I47,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I47,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!A:L,3,0)),\"\",VLOOKUP(I47,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I47,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I47,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I47,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I48,Rates!A:L,2,0)","v":"REPORT"},"blank","NNDR","Sec MOB","Pri IDACI E","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I48,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I48,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I48,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!A:L,3,0)),\"\",VLOOKUP(I48,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I48,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I48,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I48,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I49,Rates!A:L,2,0)","v":"REPORT"},"blank","NNDRPY","Sec LPA","Pri IDACI F","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I49,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I49,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I49,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!A:L,3,0)),\"\",VLOOKUP(I49,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I49,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I49,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I49,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I50,Rates!A:L,2,0)","v":"REPORT"},"blank","LUMP SUM","NNDR","Sec IDACI A","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I50,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I50,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I50,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!A:L,3,0)),\"\",VLOOKUP(I50,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I50,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I50,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I50,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I51,Rates!A:L,2,0)","v":"REPORT"},"blank","SPLIT SITES","NNDRPY","Sec IDACI B","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I51,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I51,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I51,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!A:L,3,0)),\"\",VLOOKUP(I51,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I51,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I51,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I51,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I52,Rates!A:L,2,0)","v":"REPORT"},"blank","ADDLUMP","LUMP SUM","Sec IDACI C","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I52,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I52,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I52,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!A:L,3,0)),\"\",VLOOKUP(I52,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I52,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I52,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I52,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I53,Rates!A:L,2,0)","v":"REPORT"},"blank","MFG","SPLIT SITES","Sec IDACI D","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I53,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I53,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I53,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!A:L,3,0)),\"\",VLOOKUP(I53,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I53,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I53,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I53,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I54,Rates!A:L,2,0)","v":"REPORT"},"blank","EXCLUSIONS","MFG","Sec IDACI E","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I54,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I54,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I54,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!A:L,3,0)),\"\",VLOOKUP(I54,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I54,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I54,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I54,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I55,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri FFAdj","EXCLUSIONS","Sec IDACI F","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I55,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I55,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I55,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!A:L,3,0)),\"\",VLOOKUP(I55,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I55,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I55,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I55,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I56,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri EAL 2","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I56,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I56,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I56,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!A:L,3,0)),\"\",VLOOKUP(I56,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I56,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I56,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I56,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I57,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec EAL 2","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I57,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I57,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I57,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I57,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!A:L,3,0)),\"\",VLOOKUP(I57,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I57,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I57,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I57,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I58,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri MOB","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I58,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I58,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I58,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I58,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!A:L,3,0)),\"\",VLOOKUP(I58,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I58,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I58,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I58,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I59,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec MOB","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I59,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I59,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I59,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I59,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!A:L,3,0)),\"\",VLOOKUP(I59,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I59,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I59,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I59,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I60,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri LPA","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I60,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I60,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I60,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I60,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!A:L,3,0)),\"\",VLOOKUP(I60,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I60,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I60,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I60,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I61,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec LPA","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I61,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I61,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I61,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I61,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!A:L,3,0)),\"\",VLOOKUP(I61,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I61,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I61,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I61,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I62,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NNDR","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I62,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I62,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I62,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I62,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I62,Rates!A:L,3,0)),\"\",VLOOKUP(I62,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I62,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I62,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I63,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NNDRPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I63,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I63,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I63,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I63,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I63,Rates!A:L,3,0)),\"\",VLOOKUP(I63,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I63,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I63,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I64,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","LUMP SUM","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I64,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I64,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I64,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I64,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I64,Rates!A:L,3,0)),\"\",VLOOKUP(I64,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I64,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I64,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I65,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","SPLIT SITES","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I65,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I65,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I65,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I65,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I65,Rates!A:L,3,0)),\"\",VLOOKUP(I65,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I65,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I65,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I66,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","MFG","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I66,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I66,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I66,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I66,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I66,Rates!A:L,3,0)),\"\",VLOOKUP(I66,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I66,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I66,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I67,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","EXCLUSIONS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I67,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I67,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I67,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I67,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I67,Rates!A:L,3,0)),\"\",VLOOKUP(I67,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I67,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I67,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I68,Rates!A:L,2,0)","v":"REPORT"},"SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL",null,{"$f":"SUM(K36:K67)","v":271583.56},{"$f":"SUM(L36:L61)","v":353126.1},null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!A:L,3,0)),\"\",VLOOKUP(I68,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q36:Q67)","v":339452.23},{"$f":"SUM(R36:R67)","v":0},0,0,0,0,0,0,0,0,0,0,0,339452.23,null,null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I68,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I69,Rates!A:L,2,0)","v":"REPORT"},19,12,12,19,7,7,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I69,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I69,Rates!$A:$AP,42,0))","v":0}]
[null,"High Needs","De-Delegation","De-Delegation","De-Delegation","Post 16","Post 16","PRUTop-ups",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"High Needs"},null,null,null,null,{"$f":"I70","v":"High Needs"},{"$f":"IF($N70=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N70,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the HighNeeds tab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I70,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I70,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I71,Rates!A:L,2,0)","v":"HIGHNEEDS"},"NURSERYTOPUP","NDPDEUPEG","NDSDEUPEG","NDPDEUPEG","EFAHN","EFAHN","PRUTOPUP","NURSERYTOPUP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I71,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I71,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I71,'EOY1718'!D:D)","v":6187.35},{"$f":"VLOOKUP(I30:I71,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!A:L,3,0)),\"\",VLOOKUP(I71,Rates!A:L,3,0))","v":"Statement top-ups (Nursery)"},null,{"$f":"VLOOKUP(I71,Rates!A:AO,41,0)","v":"Summer18"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":6187.35},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":3093.68},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUM(Q71:AC71)","v":9281.0300000000007},null,null,{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I71,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I72,Rates!A:L,2,0)","v":"HIGHNEEDS"},"OTHERTOPUP","NDPDEBS","NDSDESupply","NDSDEUPEG","EFAPROG","EFAPROG","OTHERTOPUP","OTHERTOPUP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I72,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I72,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I72,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I31:I72,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!A:L,3,0)),\"\",VLOOKUP(I72,Rates!A:L,3,0))","v":"Other Top-ups"},null,{"$f":"VLOOKUP(I72,Rates!A:AO,41,0)","v":"Summer18"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUM(Q72:AC72)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I72,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I73,Rates!A:L,2,0)","v":"HIGHNEEDS"},"STMTPY","NDPDESupply","NDSecDELConting","NDPDEBS","BURSARY","BURSARY","STATEMENTTOPUP","STMTPY",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I73,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I73,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I73,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I32:I73,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!A:L,3,0)),\"\",VLOOKUP(I73,Rates!A:L,3,0))","v":"Statement topup adjustments from previous year"},null,{"$f":"VLOOKUP(I73,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I73,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I73,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I74,Rates!A:L,2,0)","v":"HIGHNEEDS"},"NURSERYEX","NDPriDELConting","NDSecDELImprov","NDPDESupply","blank","blank","blank","NURSERYEX",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I74,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I74,'1718OriginalFunding'!C:D,2,0))","v":7289.04},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I74,'EOY1718'!D:D)","v":4596.43},{"$f":"VLOOKUP(I33:I74,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!A:L,3,0)),\"\",VLOOKUP(I74,Rates!A:L,3,0))","v":"Nursery Exceptional Funding"},null,{"$f":"VLOOKUP(I74,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":3978},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I74,TRANS!$S:$S)","v":0},3978,null,null,{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I74,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I75,Rates!A:L,2,0)","v":"REPORT"},"blank","NDPriDELImprov","blank","NDSDESupply","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I75,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I75,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I75,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I34:I75,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!A:L,3,0)),\"\",VLOOKUP(I75,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I75,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I75,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I75,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I76,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDPriDELConting","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I76,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I76,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I76,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I35:I76,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!A:L,3,0)),\"\",VLOOKUP(I76,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N70,$J$168:$M$185,4,0),IF(N70=\"Not Used\",\"\",N70))","v":"High Needs"},{"$f":"VLOOKUP(I76,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I76,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I76,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I77,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDPriDELImprov","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I77,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I77,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I77,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I36:I77,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!A:L,3,0)),\"\",VLOOKUP(I77,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I77,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I77,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I77,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I78,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDSecDELConting","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I78,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I78,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I78,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37:I78,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I78,Rates!A:L,3,0)),\"\",VLOOKUP(I78,Rates!A:L,3,0))","v":"-"},null,null,{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUM(Q78:AC78)","v":0}]
[{"$f":"VLOOKUP(I79,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDSecDELImprov","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I79,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I79,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I79,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38:I79,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I79,Rates!A:L,3,0)),\"\",VLOOKUP(I79,Rates!A:L,3,0))","v":"-"},null,null,{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUM(Q79:AC79)","v":0}]
[{"$f":"VLOOKUP(I80,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K70:K79)","v":7289.04},{"$f":"SUM(L70:L79)","v":10783.78},null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!A:L,3,0)),\"\",VLOOKUP(I80,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q70:Q79)","v":6187.35},0,7071.68,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD70:AD79)","v":13259.03},null,null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I80,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I81,Rates!A:L,2,0)","v":"REPORT"},3,3,3,6,7,7,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I81,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I81,Rates!$A:$AP,42,0))","v":0}]
[null,"Grants","PupilPremium","Post 16","Post 16","PupilPremium","PupilPremium","PupilPremium",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Grants"},null,null,null,null,{"$f":"I82","v":"Grants"},{"$f":"IF($N82=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N82,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the Grants tab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I82,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I82,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I83,Rates!A:L,2,0)","v":"CAPITAL"},"DFC","PPFSMPri","EFAADD","EFAADD","PPFSMPri","PPFSMPri","PPFSMPri","DFC",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I83,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I83,'1718OriginalFunding'!C:D,2,0))","v":4580.5},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I83,'EOY1718'!D:D)","v":4626.8500000000004},{"$f":"VLOOKUP(I42:I83,Rates!A:L,8,0)","v":"CI01"},{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!A:L,3,0)),\"\",VLOOKUP(I83,Rates!A:L,3,0))","v":"Devolved Formula Capital"},null,{"$f":"VLOOKUP(I83,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":4626.8500000000004},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUM(Q83:AC83)","v":4626.8500000000004},null,null,{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I83,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I84,Rates!A:L,2,0)","v":"REPORT"},"blank","PPSERVICE","EFAFP","EFAFP","PPFSMSec","PPFSMSec","PPFSMSec","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I84,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I84,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I84,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43:I84,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!A:L,3,0)),\"\",VLOOKUP(I84,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I84,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUM(Q84:AC84)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I84,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I85,Rates!A:L,2,0)","v":"REPORT"},"blank","PPLOOKEDAFTER","EFAHN","EFAHN","PPSERVICE","PPSERVICE","PPSERVICE","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I85,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I85,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I85,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I44:I85,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!A:L,3,0)),\"\",VLOOKUP(I85,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I85,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I85,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I85,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I86,Rates!A:L,2,0)","v":"REPORT"},"blank","PPPOST-LAC","EFAALS","EFAALS","PPLOOKEDAFTER","PPLOOKEDAFTER","PPLOOKEDAFTER","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I86,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I86,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I86,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45:I86,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!A:L,3,0)),\"\",VLOOKUP(I86,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I86,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I86,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I86,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I87,Rates!A:L,2,0)","v":"REPORT"},"blank","PPPY","EFAPROG","EFAPROG","PPPOST-LAC","PPPOST-LAC","PPPOST-LAC","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I87,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I87,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I87,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46:I87,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!A:L,3,0)),\"\",VLOOKUP(I87,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I87,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I87,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I87,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I88,Rates!A:L,2,0)","v":"REPORT"},"blank","PPEXCLUSIONS","EFATRANS","EFATRANS","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I88,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I88,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I88,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47:I88,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!A:L,3,0)),\"\",VLOOKUP(I88,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I88,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I88,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I88,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I89,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","BURSARY","BURSARY","EYPP","EYPP","PPFSMPRU","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I89,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I89,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I89,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48:I89,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!A:L,3,0)),\"\",VLOOKUP(I89,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N82,$J$168:$M$185,4,0),IF(N82=\"Not Used\",\"\",N82))","v":"Grants"},{"$f":"VLOOKUP(I89,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I89,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I89,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I90,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","EFAPY","blank","PPPY","PPPY","PPPY","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I90,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I90,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I90,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49:I90,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!A:L,3,0)),\"\",VLOOKUP(I90,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I90,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I90,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I90,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I91,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","PPEXCLUSIONS","PPEXCLUSIONS","PPEXCLUSIONS","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I91,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I91,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I91,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50:I91,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!A:L,3,0)),\"\",VLOOKUP(I91,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I91,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUM(Q91:AC91)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I91,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I92,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank",null,"blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I92,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I92,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I92,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51:I92,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!A:L,3,0)),\"\",VLOOKUP(I92,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I92,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUM(Q92:AC92)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I92,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I93,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K83:K92)","v":4580.5},{"$f":"SUM(L83:L92)","v":4626.8500000000004},null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!A:L,3,0)),\"\",VLOOKUP(I93,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q82:Q92)","v":4626.8500000000004},{"$f":"SUM(R82:R92)","v":0},0,0,0,0,0,0,0,0,0,0,0,4626.8500000000004,null,null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I93,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I94,Rates!A:L,2,0)","v":"REPORT"},2,7,7,7,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I94,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I94,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","High Needs","High Needs","High Needs","Grants","Grants","Grants",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I95","v":"Not used"},{"$f":"IF($N95=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N95,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I95,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I95,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I96,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPNURBASE","ARPRY11BASE","ARPNURBASE","DFC","DFC","DFC","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I96,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I96,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I96,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52:I96,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!A:L,3,0)),\"\",VLOOKUP(I96,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I96,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUM(Q96:AC96)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I96,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I97,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPRY11BASE","OCCARPRY11BASE","ARPRY11BASE","Y7catchup","Y7catchup","TU","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I97,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I97,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I97,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53:I97,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!A:L,3,0)),\"\",VLOOKUP(I97,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I97,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUM(Q97:AC97)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I97,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I98,Rates!A:L,2,0)","v":"REPORT"},"blank","OCCARPRY11BASE","UNOCCARPRY11BASE","OCCARPRY11BASE","TU","TU","PEGRANT","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I98,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I98,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I98,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54:I98,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!A:L,3,0)),\"\",VLOOKUP(I98,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I98,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I98,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I98,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I99,Rates!A:L,2,0)","v":"REPORT"},"blank","UNOCCARPRY11BASE","ARPP16BASE","UNOCCARPRY11BASE","PEGRANT","PEGRANT","UIFSM","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I99,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I99,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I99,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55:I99,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!A:L,3,0)),\"\",VLOOKUP(I99,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I99,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I99,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I99,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I100,Rates!A:L,2,0)","v":"REPORT"},"blank","PRURY11BASE","STATEMENTTOPUP","ARPP16BASE","UIFSM","UIFSM","NCTL","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I100,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I100,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I100,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56:I100,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!A:L,3,0)),\"\",VLOOKUP(I100,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I100,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I100,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I100,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I101,Rates!A:L,2,0)","v":"REPORT"},"blank","NURSERYTOPUP","POST16TOPUP","NURSERYTOPUP","NCTL","NCTL","y7catchup","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I101,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I101,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I101,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I68:I101,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!A:L,3,0)),\"\",VLOOKUP(I101,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N95,$J$168:$M$185,4,0),IF(N95=\"Not Used\",\"\",N95))","v":""},{"$f":"VLOOKUP(I101,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I101,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I101,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I102,Rates!A:L,2,0)","v":"REPORT"},"blank","STATEMENTTOPUP","STMTTOPUPSEC","POST16TOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I102,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I102,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I102,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I69:I102,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!A:L,3,0)),\"\",VLOOKUP(I102,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I102,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I102,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I102,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I103,Rates!A:L,2,0)","v":"REPORT"},"blank","STMTTOPUPPRI","ARPTOPUP","STATEMENTTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I103,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I103,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I103,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I70:I103,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!A:L,3,0)),\"\",VLOOKUP(I103,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I103,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I103,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I103,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I104,Rates!A:L,2,0)","v":"REPORT"},"blank","NURARPTOPUP","POST16ARPTOPUP","STMTTOPUPPRI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I104,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I104,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I104,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I71:I104,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!A:L,3,0)),\"\",VLOOKUP(I104,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I104,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I104,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I104,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I105,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPTOPUP","OTHERTOPUP","STMTTOPUPSEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I105,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I105,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I105,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I72:I105,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!A:L,3,0)),\"\",VLOOKUP(I105,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I105,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I105,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I105,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I106,Rates!A:L,2,0)","v":"REPORT"},"blank","PRUTOPUP","STMTPY","NURARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I106,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I106,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I106,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I73:I106,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!A:L,3,0)),\"\",VLOOKUP(I106,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I106,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I106,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I106,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I107,Rates!A:L,2,0)","v":"REPORT"},"blank","OTHERTOPUP","ARPPY","ARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I107,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I107,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I107,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I74:I107,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!A:L,3,0)),\"\",VLOOKUP(I107,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I107,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I107,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I107,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I108,Rates!A:L,2,0)","v":"REPORT"},"blank","STMTPY","SPECIALRY11BASE","POST16ARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I108,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I108,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I108,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I75:I108,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!A:L,3,0)),\"\",VLOOKUP(I108,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I108,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I108,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I108,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I109,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPPY","blank","OTHERTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I109,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I109,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I109,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I76:I109,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!A:L,3,0)),\"\",VLOOKUP(I109,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I109,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I109,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I109,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I110,Rates!A:L,2,0)","v":"REPORT"},"blank","NURSERYEX","blank","STMTPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I110,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I110,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I110,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I110,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!A:L,3,0)),\"\",VLOOKUP(I110,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I110,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I110,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I110,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I111,Rates!A:L,2,0)","v":"REPORT"},"blank","NOTIONALSEN","blank","ARPPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I111,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I111,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I111,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I78:I111,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I111,Rates!A:L,3,0)),\"\",VLOOKUP(I111,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I111,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUM(Q111:AC111)","v":0}]
[{"$f":"VLOOKUP(I112,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NURSERYEX","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I112,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I112,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I112,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I79:I112,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I112,Rates!A:L,3,0)),\"\",VLOOKUP(I112,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I112,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUM(Q112:AC112)","v":0}]
[{"$f":"VLOOKUP(I113,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I113,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I113,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I113,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I113,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I113,Rates!A:L,3,0)),\"\",VLOOKUP(I113,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I113,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUM(Q113:AC113)","v":0}]
[{"$f":"VLOOKUP(I114,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K96:K113)","v":0},{"$f":"SUM(L96:L113)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!A:L,3,0)),\"\",VLOOKUP(I114,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q96:Q113)","v":0},{"$f":"SUM(R96:R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I114,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I115,Rates!A:L,2,0)","v":"REPORT"},2,9,7,10,7,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I115,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I115,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Grants","PupilPremium","PupilPremium","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I116","v":"Not used"},{"$f":"IF($N116=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N116,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I116,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I116,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I117,Rates!A:L,2,0)","v":"REPORT"},"blank","DFC","PPFSMSec","PPFSMPri","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I117,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I117,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I117,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I117,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!A:L,3,0)),\"\",VLOOKUP(I117,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I117,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUM(Q117:AC117)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I117,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I118,Rates!A:L,2,0)","v":"REPORT"},"blank","dfcloan","PPSERVICE","PPFSMSec","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I118,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I118,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I118,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I118,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!A:L,3,0)),\"\",VLOOKUP(I118,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I118,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUM(Q118:AC118)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I118,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I119,Rates!A:L,2,0)","v":"REPORT"},"blank","tu","PPLOOKEDAFTER","PPSERVICE","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I119,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I119,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I119,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I81:I119,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!A:L,3,0)),\"\",VLOOKUP(I119,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I119,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I119,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I119,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I120,Rates!A:L,2,0)","v":"REPORT"},"blank","PEGRANT","PPPOST-LAC","PPLOOKEDAFTER","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I120,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I120,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I120,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I82:I120,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!A:L,3,0)),\"\",VLOOKUP(I120,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I120,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I120,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I120,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I121,Rates!A:L,2,0)","v":"REPORT"},"blank","UIFSM","SUMMERSCHOOLSGRANT","PPPOST-LAC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I121,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I121,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I121,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I83:I121,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!A:L,3,0)),\"\",VLOOKUP(I121,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I121,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I121,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I121,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I122,Rates!A:L,2,0)","v":"REPORT"},"blank","RBASELINE","PPPY","SUMMERSCHOOLSGRANT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I122,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I122,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I122,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I84:I122,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!A:L,3,0)),\"\",VLOOKUP(I122,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N116,$J$168:$M$185,4,0),IF(N116=\"Not Used\",\"\",N116))","v":""},{"$f":"VLOOKUP(I122,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I122,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I122,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I123,Rates!A:L,2,0)","v":"REPORT"},"blank","NCTL","PPEXCLUSIONS","PPEXCLUSIONS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I123,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I123,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I123,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I85:I123,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!A:L,3,0)),\"\",VLOOKUP(I123,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I123,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I123,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I123,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I124,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","PPPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I124,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I124,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I124,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I86:I124,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!A:L,3,0)),\"\",VLOOKUP(I124,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I124,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I124,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I124,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I125,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I125,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I125,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I125,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I87:I125,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!A:L,3,0)),\"\",VLOOKUP(I125,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I125,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I125,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I125,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I126,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I126,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I126,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I126,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I126,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!A:L,3,0)),\"\",VLOOKUP(I126,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I126,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I126,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I126,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I127,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K117:K126)","v":0},{"$f":"SUM(L117:L126)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!A:L,3,0)),\"\",VLOOKUP(I127,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q117:Q126)","v":0},{"$f":"SUM(R117:R126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I127,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I128,Rates!A:L,2,0)","v":"REPORT"},0,4,4,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I128,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I128,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I129,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"Not used","Growth","Growth","Growth","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I129","v":"Not used"},{"$f":"IF($N129=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N129,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I129,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I129,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I130,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGE","BULGESEC","BULGE","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I130,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I130,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I130,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I130,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!A:L,3,0)),\"\",VLOOKUP(I130,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I130,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUM(Q130:AC130)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I130,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I131,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEPRI","EXPANDPRI","EXPANDPRI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I131,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I131,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I131,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I89:I131,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!A:L,3,0)),\"\",VLOOKUP(I131,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I131,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I131,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I131,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I132,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDPRI","EXPANDSEC","EXPANDPRIHALF","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I132,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I132,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I132,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I90:I132,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!A:L,3,0)),\"\",VLOOKUP(I132,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I132,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I132,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I132,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I133,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDPRIHALF","PYGROWTH1","EXPANDSEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I133,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I133,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I133,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I93:I133,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!A:L,3,0)),\"\",VLOOKUP(I133,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I133,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUM(Q133:AC133)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I133,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I134,Rates!A:L,2,0)","v":"REPORT"},"blank","PYGROWTH1","NEWSTART","PYGROWTH1","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I134,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I134,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I134,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I134,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!A:L,3,0)),\"\",VLOOKUP(I134,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I134,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I134,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I134,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I135,Rates!A:L,2,0)","v":"REPORT"},"blank","NEWSTART","DISECON","NEWSTART","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I135,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I135,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I135,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I135,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!A:L,3,0)),\"\",VLOOKUP(I135,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I135,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I135,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I135,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I136,Rates!A:L,2,0)","v":"REPORT"},"blank","DISECON","blank","DISECON","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I136,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I136,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I136,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I95:I136,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!A:L,3,0)),\"\",VLOOKUP(I136,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N129,$J$168:$M$185,4,0),IF(N129=\"Not Used\",\"\",N129))","v":""},{"$f":"VLOOKUP(I136,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I136,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I136,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I137,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEPROT","blank","BULGEPROT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I137,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I137,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I137,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I97:I137,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!A:L,3,0)),\"\",VLOOKUP(I137,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I137,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I137,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I137,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I138,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEHALF","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I138,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I138,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I138,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I98:I138,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!A:L,3,0)),\"\",VLOOKUP(I138,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I138,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I138,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I138,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I139,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDHALF","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I139,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I139,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I139,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I99:I139,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!A:L,3,0)),\"\",VLOOKUP(I139,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I139,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUM(Q139:AC139)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I139,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I140,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDSEC","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I140,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I140,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I140,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I100:I140,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!A:L,3,0)),\"\",VLOOKUP(I140,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I140,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUM(Q140:AC140)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I140,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I141,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K130:K140)","v":0},{"$f":"SUM(L130:L140)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!A:L,3,0)),\"\",VLOOKUP(I141,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q130:Q140)","v":0},{"$f":"SUM(R130:R140)","v":0},{"$f":"SUM(S130:S140)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I141,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I142,Rates!A:L,2,0)","v":"REPORT"},0,9,9,9,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I142,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I142,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Early Years","Grants","Early Years","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I143","v":"Not used"},{"$f":"IF($N143=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N143,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I143,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I143,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I144,Rates!A:L,2,0)","v":"REPORT"},"blank","HOURS","DFC","HOURS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I144,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I144,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I144,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I144,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!A:L,3,0)),\"\",VLOOKUP(I144,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I144,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUM(Q144:AC144)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I144,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I145,Rates!A:L,2,0)","v":"REPORT"},"blank","BASIC","dfcloan","BASIC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I145,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I145,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I145,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I145,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!A:L,3,0)),\"\",VLOOKUP(I145,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I145,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I145,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I145,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I146,Rates!A:L,2,0)","v":"REPORT"},"blank","FLEX","tu","FLEX","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I146,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I146,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I146,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I128:I146,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!A:L,3,0)),\"\",VLOOKUP(I146,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I146,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I146,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I146,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I147,Rates!A:L,2,0)","v":"REPORT"},"blank","IDACI","PEGRANT","IDACI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I147,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I147,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I147,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I129:I147,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!A:L,3,0)),\"\",VLOOKUP(I147,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I147,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I147,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I147,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I148,Rates!A:L,2,0)","v":"REPORT"},"blank","EYPP","NCTL","EYPP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I148,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I148,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I148,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I130:I148,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!A:L,3,0)),\"\",VLOOKUP(I148,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I148,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I148,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I148,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I149,Rates!A:L,2,0)","v":"REPORT"},"blank","ADJ","Y7CATCHUP","ADJ","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I149,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I149,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I149,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I131:I149,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!A:L,3,0)),\"\",VLOOKUP(I149,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N143,$J$168:$M$185,4,0),IF(N143=\"Not Used\",\"\",N143))","v":""},{"$f":"VLOOKUP(I149,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I149,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I149,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I150,Rates!A:L,2,0)","v":"REPORT"},"blank","ADD","blank","ADD","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I150,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I150,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I150,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I132:I150,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!A:L,3,0)),\"\",VLOOKUP(I150,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I150,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I150,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I150,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I151,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K144:K150)","v":0},{"$f":"SUM(L143:L150)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!A:L,3,0)),\"\",VLOOKUP(I151,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q143:Q150)","v":0},{"$f":"SUM(R143:R150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I151,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I152,Rates!A:L,2,0)","v":"REPORT"},0,19,0,19,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I152,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I152,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Not used","Other","Grants","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I153","v":"Not used"},{"$f":"IF(OR($N153=\"Not used\",$N153=\"Other\"),\"\",\"For more detail please go to the \"&VLOOKUP($N153,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I153,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I153,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I154,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","DFC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I154,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I154,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I154,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I104:I154,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!A:L,3,0)),\"\",VLOOKUP(I154,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I154,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUM(Q154:AC154)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I154,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I155,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","dfcloan","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I155,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I155,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I155,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I106:I155,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!A:L,3,0)),\"\",VLOOKUP(I155,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I155,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I155,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I155,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I156,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","tu","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I156,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I156,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I156,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I110:I156,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!A:L,3,0)),\"\",VLOOKUP(I156,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I156,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I156,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I156,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I157,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","PEGRANT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I157,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I157,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I157,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I114:I157,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!A:L,3,0)),\"\",VLOOKUP(I157,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I157,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I157,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I157,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I158,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","UIFSM","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I158,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I158,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I158,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I115:I158,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!A:L,3,0)),\"\",VLOOKUP(I158,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N153,$J$168:$M$185,4,0),IF(OR(N153=\"Not Used\",N153=\"Other\"),\"\",N153))","v":""},{"$f":"VLOOKUP(I158,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I158,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I158,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I159,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Y7CATCHUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I159,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I159,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I159,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I116:I159,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!A:L,3,0)),\"\",VLOOKUP(I159,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I159,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I159,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I159,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I160,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NCTL","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I160,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I160,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Hampden Way Nursery'!I160,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I117:I160,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!A:L,3,0)),\"\",VLOOKUP(I160,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I160,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Hampden Way Nursery'!$I160,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I160,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I161,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K154:K160)","v":0},{"$f":"SUM(L154:L160)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!A:L,3,0)),\"\",VLOOKUP(I161,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q154:Q160)","v":0},{"$f":"SUM(R154:R160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I161,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I162,Rates!A:L,2,0)","v":"REPORT"},0,0,8,8,0,"blank",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I162,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I162,Rates!$A:$AP,42,0))","v":0}]
[]
[]
["LAESTAB","Please choose a school","Phase","Academy Type","Blank",0,"X","OldDfe"]
[3020135,"Barnet Early Years Alliance (BEYA)","Nursery",0,null,3020135,null,3020135]
[3021002,"Moss Hall Nursery","Nursery",0,null,{"$f":"A167","v":3021002},"X",3021002,null,"Hyperlink Look-up table"]
["LAESTAB","-","Phase","Academy Type","Blank",0,"X","OldDfe",null,"Early Years","EarlyYears",1,"#EarlyYears!p13"]
[3023520,"Akiva School","Primary",0,null,3023520,"Pri",3023520,null,"Budget Shares","BudgetShare",2,"#BudgetShare!p13"]
[3023300,"All Saints' CE Primary School NW2","Primary",0,null,3023300,"Pri",3023300,null,"Grants","Grants",3,"#Grants!p13"]
[3023317,"All Saints' CE Primary School, N20","Primary",0,null,3023317,"Pri",3023317,null,"Not Used"]
[3022020,"Alma Primary","Primary","Recoupment Academy",null,3022020,"Pri",3022020,null,"PupilPremium","PupilPremium",4,"#PupilPremium!p13"]
[3023500,"Annunciation Catholic Infant School","Primary",0,null,3023500,"Pri",3023500,null,"Growth","Growth",5,"#Growth!p13"]
[3023514,"Annunciation Catholic Junior School","Primary",0,null,3023514,"Pri",3023514,null,"High Needs","HighNeeds",6,"#HighNeeds!p13"]
[3022050,"Ashmole Primary School","Primary","Recoupment Academy",null,3022050,"Pri",3022050,null,"Post 16","SixthForm",7,"#SixthForm!p13"]
[3022002,"Barnfield School","Primary",0,null,3022002,"Pri",3022002,null,"De-Delegation","BudgetShare",8,"#BudgetShare!p13"]
[3022079,"Beis Yaakov","Primary",0,null,3022079,"Pri",3022079,null,"Top-ups","Top-ups",9,"#Top-ups!p13"]
[3023524,"Beit Shvidler Primary School","Primary",0,null,3023524,"Pri",3023524,null,"Other"]
[3022003,"Bell Lane Primary School","Primary",0,null,3022003,"Pri",3022003,null,"PRUtop-ups",{"$f":"J179","v":"PRUtop-ups"},10,"#PRUTopups!q13"]
[3023511,"Blessed Dominic School","Primary",0,null,3023511,"Pri",3023511]
[3023519,"Broadfields Primary School","Primary","Recoupment Academy",null,3023519,"Pri",3023519]
[3022008,"Brookland Infant  & Nursery School","Primary",0,null,3022008,"Pri",3022008]
[3022007,"Brookland Junior School","Primary",0,null,3022007,"Pri",3022007]
[3022009,"Brunswick Park Primary & Nursery School","Primary",0,null,3022009,"Pri",3022009]
[3022067,"Chalgrove Primary School","Primary",0,null,3022067,"Pri",3022067]
[3022010,"Child's Hill School","Primary",0,null,3022010,"Pri",3022010]
[3023302,"Christ Church CE Primary School","Primary",0,null,3023302,"Pri",3023302]
[3022011,"Church Hill Primary School","Primary",0,null,3022011,"Pri",3022011]
[3023522,"Claremont Academy","Primary","Recoupment Academy",null,3023522,"Pri",3023522]
[3022014,"Colindale School","Primary",0,null,3022014,"Pri",3022014]
[3022015,"Coppetts Wood","Primary",0,null,3022015,"Pri",3022015]
[3022016,"Courtland School","Primary",0,null,3022016,"Pri",3022016]
[3022017,"Cromer Road Primary School","Primary",0,null,3022017,"Pri",3022017]
[3022073,"Danegrove JMI School","Primary",0,null,3022073,"Pri",3022073]
[3022019,"Deansbrook Infant School","Primary",0,null,3022019,"Pri",3022019]
[3022018,"Deansbrook Junior School","Primary","Recoupment Academy",null,3022018,"Pri",3022018]
[3022021,"Dollis Infant School","Primary",0,null,3022021,"Pri",3022021]
[3025200,"Dollis Junior School","Primary",0,null,3025200,"Pri",3025200]
[3022023,"Edgware Primary School","Primary",0,null,3022023,"Pri",3022023]
[3022001,"Etz Chaim Jewish Primary School","Primary","Recoupment Academy",null,3022001,"Pri",3022001]
[3022024,"Fairway Primary School","Primary",0,null,3022024,"Pri",3022024]
[3022025,"Foulds","Primary",0,null,3022025,"Pri",3022025]
[3022026,"Frith Manor School","Primary",0,null,3022026,"Pri",3022026]
[3022028,"Garden Suburb Infant School","Primary",0,null,3022028,"Pri",3022028]
[3022027,"Garden Suburb Junior","Primary",0,null,3022027,"Pri",3022027]
[3022029,"Goldbeaters Primary School","Primary",0,null,3022029,"Pri",3022029]
[3022030,"Grasvenor Avenue Infants","Primary","Recoupment Academy",null,3022030,"Pri",3022030]
[3023516,"Hasmonean Primary School","Primary",0,null,3023516,"Pri",3023516]
[3022031,"Hollickwood JMI School","Primary",0,null,3022031,"Pri",3022031]
[3022032,"Holly Park School","Primary",0,null,3022032,"Pri",3022032]
[3023304,"Holy Trinity School","Primary",0,null,3023304,"Pri",3023304]
[3022047,"Hyde School","Primary","Recoupment Academy",null,3022047,"Pri",3022047]
[3023515,"Independent Jewish Day School","Primary","Recoupment Academy",null,3023515,"Pri",3023515]
[3022036,"Livingstone School","Primary",0,null,3022036,"Pri",3022036]
[3022037,"Manorside Primary School","Primary",0,null,3022037,"Pri",3022037]
[3023523,"Martin Primary School","Primary",0,null,3023523,"Pri",3023523]
[3025948,"Mathilda Marks-Kennedy School","Primary",0,null,3025948,"Pri",3025948]
[3025949,"Menorah Foundation School","Primary",0,null,3025949,"Pri",3025949]
[3023513,"Menorah Primary School","Primary",0,null,3023513,"Pri",3023513]
[3022048,"Millbrook Park CE Primary School","Primary","Recoupment Academy",null,3022048,"Pri",3022048]
[3023305,"Monken Hadley C E Primary School","Primary",0,null,3023305,"Pri",3023305]
[3022042,"Monkfrith School","Primary",0,null,3022042,"Pri",3022042]
[3022044,"Moss Hall Infant School","Primary",0,null,3022044,"Pri",3022044]
[3022043,"Moss Hall Junior School","Primary",0,null,3022043,"Pri",3022043]
[3026112,"Noam Jewish Primary School","Primary",0,null,{"$f":"A225","v":3026112},"Pri",3026112]
[3022045,"Northside School","Primary",0,null,3022045,"Pri",3022045]
[3022077,"Orion Primary School","Primary",0,null,3022077,"Pri",3022077]
[3025201,"Osidge Primary School","Primary",0,null,3025201,"Pri",3025201]
[3023501,"Our Lady of Lourdes School","Primary",0,null,3023501,"Pri",3023501]
[3022078,"Pardes House School","Primary",0,null,3022078,"Pri",3022078]
[3022038,"Parkfield Primary School","Primary","Recoupment Academy",null,{"$f":"A231","v":3022038},"Pri",3022038]
[3022071,"Queenswell Infant and Nursery School","Primary",0,null,3022071,"Pri",3022071]
[3022072,"Queenswell Junior School","Primary",0,null,3022072,"Pri",3022072]
[3022004,"Rimon Jewish Primary School","Primary","Recoupment Academy",null,3022004,"Pri",3022004]
[3023512,"Rosh Pinah","Primary",0,null,3023512,"Pri",3023512]
[3022041,"Sacks Morasha Jewish Primary School","Primary",0,null,3022041,"Pri",3022041]
[3023510,"Sacred Heart School","Primary",0,null,3023510,"Pri",3023510]
[3023502,"St Agnes RC Primary School","Primary",0,null,3023502,"Pri",3023502]
[3023315,"St Andrew's C E","Primary",0,null,3023315,"Pri",3023315]
[3023504,"St Catherines R C Primary","Primary",0,null,3023504,"Pri",3023504]
[3023307,"St John's CE School N11","Primary",0,null,3023307,"Pri",3023307]
[3023309,"St Johns CE N20","Primary",0,null,3023309,"Pri",3023309]
[3023509,"St Joseph's Primary School","Primary",0,null,3023509,"Pri",3023509]
[3023311,"St Mary's C E Primary School N3","Primary",0,null,3023311,"Pri",3023311]
[3023312,"St Mary's School EN4","Primary",0,null,3023312,"Pri",3023312]
[3023314,"St Pauls CE Primary, NW7","Primary",0,null,3023314,"Pri",3023314]
[3023313,"St Paul's School, N11","Primary",0,null,3023313,"Pri",3023313]
[3023506,"St Vincent's Catholic Primary School","Primary",0,null,3023506,"Pri",3023506]
[3023507,"St Theresa's R.C. Primary School","Primary",0,null,3023507,"Pri",3023507]
[3022051,"Summerside Primary Academy","Primary","Recoupment Academy",null,{"$f":"A250","v":3022051},"Pri",3022052]
[3022070,"Sunnyfields Primary School","Primary",0,null,3022070,"Pri",3022070]
[3023316,"Trent  C of E Primary School","Primary",0,null,3023316,"Pri",3023316]
[3022055,"Tudor School","Primary",0,null,3022055,"Pri",3022055]
[3022057,"Underhill School","Primary",0,null,3022057,"Pri",3022057]
[3022049,"Watling Park Free School","Primary","Recoupment Academy",null,3022049,"Pri",3022049]
[3022076,"Wessex  Gardens Primary School","Primary",0,null,3022076,"Pri",3022076]
[3022060,"Whitings Hill Primary School","Primary",0,null,3022060,"Pri",3022060]
[3023518,"Woodcroft Primary School","Primary",0,null,3023518,"Pri",3023518]
[3022054,"Woodridge  Primary School","Primary",0,null,3022054,"Pri",3022054]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A260","v":"LAESTAB"},"X","OldDfe"]
[3021102,"Northgate","PRU",0,null,{"$f":"A261","v":3021102},"Sec",3021102]
[3021100,"Pavilion","PRU",0,null,{"$f":"A262","v":3021100},"Sec",3021100]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A263","v":"LAESTAB"},"X","OldDfe"]
[3024001,"Archer Academy","Secondary","Recoupment Academy",null,{"$f":"A264","v":3024001},"Sec",3024001]
[3025406,"Ashmole Academy","Secondary","Recoupment Academy",null,{"$f":"A265","v":3025406},"Sec",3025406]
[3025408,"Bishop Douglass Academy","Secondary","Recoupment Academy",null,3025408,"Sec",3025408]
[3024211,"Christ's College Finchley","Secondary","Recoupment Academy",null,3024211,"Sec",3024211]
[3024215,"Compton School","Secondary","Recoupment Academy",null,3024215,"Sec",3024215]
[3024210,"Copthall School","Secondary","Recoupment Academy",null,3024210,"Sec",3024210]
[3024212,"East Barnet School","Secondary","Recoupment Academy",null,3024212,"Sec",3024212]
[3025405,"Finchley Catholic High School","Secondary",0,null,3025405,"Sec",3025405]
[3024003,"Friern Barnet School","Secondary",0,null,3024003,"Sec",3024003]
[3025409,"Hasmonean High School","Secondary","Recoupment Academy",null,3025409,"Sec",3025409]
[3025400,"Hendon School","Secondary","Recoupment Academy",null,3025400,"Sec",3025400]
[3024752,"Henrietta Barnett School","Secondary","Recoupment Academy",null,3024752,"Sec",3024752]
[3025427,"JCoSS","Secondary",0,null,3025427,"Sec",3025427]
[3024004,"Menorah High School (Girls)","Secondary",0,null,3024004,"Sec",3024004]
[3025402,"Mill Hill County High School","Secondary","Recoupment Academy",null,3025402,"Sec",3025402]
[3024208,"Queen Elizabeth's Girls' School","Secondary","Recoupment Academy",null,3024208,"Sec",3024208]
[3025401,"Queen Elizabeth's School (Boys)","Secondary","Recoupment Academy",null,3025401,"Sec",3025401]
[3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","Recoupment Academy",null,3024000,"Sec",3024000]
[3025404,"St Michaels Catholic Grammar School","Secondary",0,null,3025404,"Sec",3025404]
[3025407,"St. James' Catholic High School","Secondary",0,null,3025407,"Sec",3025407]
[3024010,"Totteridge Academy","Secondary","Recoupment Academy",null,3024010,"Sec",3024010]
[3024012,"Whitefield School","Secondary","Recoupment Academy",null,3024012,"Sec",3024012]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3023521,"St Mary's & St John's CE School","All through",0,null,{"$f":"A287","v":3023521},"AT",3023521]
[3026905,"London Academy","All through","Recoupment Academy",null,3026905,"AT",3026905]
[3026906,"Wren Academy","All through","Recoupment Academy",null,3026906,"AT",3026906]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3027010,"Mapledown","Special",0,null,3027010,"Sec",3027010]
[3027005,"Northway","Special",0,null,3027005,"Pri",3027005]
[3027009,"Oakleigh","Special",0,null,3027009,"Pri",3027009]
[3027000,"Oak Lodge Academy","Special","Special Academy",null,3027000,"Sec",3027000]
[3025950,"Oak Hill School","ARP","ARP Academy",null,3025950,"Sec",3025950]
[]
["LAESTAB","Not used","Phase","Academy Type","Blank",{"$f":"A297","v":"LAESTAB"},"X","OldDfe"]
[3023508,"St Joseph's Infants closed 31/3/14","Primary",0,null,{"$f":"A298","v":3023508},"Pri",3023508]
[3025408,"Bishop Douglass School","Secondary",0,null,3025408,"Sec",3025408]
[3026085,"Kisharon Inclusive Special Free School","Special","Special Academy",null,3026085,"AT",3026085]
[3027000,"Oak Lodge","Special",0,null,3027000,"Sec",3027000]
[3022056,"Underhill Junior School - closed","Primary",0,null,3022056,"Pri",3022056]
[3022999,"Claremont Primary School (closed)","Primary",0,null,3022999,"Pri",3022999]
[3022022,"Edgware Junior School - closed","Primary",0,null,3022022,"Pri",3022022]
[3026089,"Menorah Grammar School (Boys)","Secondary",0,null,3026089,"Sec",3026089]
[3025403,"St. Mary's CE High School","Secondary",0,null,3025403,"Sec",3025403]
[3022052,"Summerside Primary School","Primary",0,null,{"$f":"A307","v":3022052},"Pri",3022052]
[3021000,"Brookhill Nursery","Nursery",0,null,{"$f":"A308","v":3021000},"X",3021000]
[3021001,"Hampden Way Nursery","Nursery",0,null,{"$f":"A309","v":3021001},"X",3021001]
[3021003,"St Margaret's Nursery","Nursery",0,null,{"$f":"A310","v":3021003},"X",3021003]

{"sheet":"Home - Brookhill Nursery","index":8,"n_rows":310,"n_cols":58,"rows_kept":310,"cut":false,"hidden":true,"merged":[[13,29,17,29],[16,14,17,19],[31,10,31,11],[11,10,16,10],[11,12,11,28],[13,14,15,19],[13,28,17,28],[20,10,24,15],[20,28,24,29],[25,28,25,29],[28,10,28,11],[28,16,28,29],[142,14,147,14],[152,14,156,14],[34,14,40,14],[69,14,74,14],[81,14,87,14],[94,14,99,14],[115,14,120,14],[128,14,134,14]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Home - Brookhill Nursery"}]
[1,2,3,4,5,6,null,7,8,9,10,11,12,13,14,15,16,null,17,18,19,20,21,22,23,24,25,26,27,28,29,31,32,null,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57]
["OLDLAESTAB:",{"$f":"VLOOKUP(DFENO,$A$165:$H$310,8,0)","v":3021000},null,null,null,null,null,null,"ERROR CHECK","TOTAL","17/18 Original","16/17 Final","spare","spare","spare","spare","Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Total"]
["Total Errors:",{"$f":"$J$7","v":0},null,null,null,null,null,null,"CurrentSheetTotal","blank",{"$f":"K33","v":327236.84000000003},{"$f":"L33","v":403962.07999999996},null,null,null,null,{"$f":"Q33","v":377405.05},{"$f":"R33","v":0},{"$f":"S33","v":8424.2099999999991},0,0,0,0,0,0,0,0,0,0,385829.26]
[null,null,null,null,null,null,null,null,"TRANS","blank",{"$f":"IF(X21=0,0,IF(T21=\"oldLAESTAB\",0,IF(ISERROR(VLOOKUP(OLDLAESTAB,'1718OriginalFunding'!F:G,2,0)),0,VLOOKUP(OLDLAESTAB,'1718OriginalFunding'!F:G,2,0))))","v":327236.84000000003},{"$f":"SUMIF('EOY1718'!A:A,DFENO,'EOY1718'!D:D)","v":403962.07999999996},null,null,null,null,{"$f":"SUMIF(TRANS!$AH:$AH,Q31&DFENO,TRANS!$S:$S)","v":377405.05},{"$f":"SUMIF(TRANS!$AH:$AH,R31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,S31&DFENO,TRANS!$S:$S)","v":8424.2099999999991},{"$f":"SUMIF(TRANS!$AH:$AH,T31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,U31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,V31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,W31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,X31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Y31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Z31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AA31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AB31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AC31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!E:E,DFENO,TRANS!S:S)","v":385829.26}]
[null,null,null,null,null,null,null,null,"Subsheet","blank",{"$f":"K4","v":327236.84000000003},{"$f":"L4","v":403962.07999999996},null,null,null,null,{"$f":"Q4","v":377405.05},{"$f":"R4","v":0},{"$f":"S4","v":8424.2099999999991},0,0,0,0,0,0,0,0,0,0,385829.26]
[null,null,null,null,null,null,null,null,{"$f":"IF(J7>0,\"Errors\",\"No Errors\")","v":"No Errors"},{"$f":"SUM(K7:AD7)","v":0},{"$f":"IF(ROUND(SUM(K4:K6)/3,0)=ROUND(K4,0),0,1)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM(K8:AD8),1)","v":0},{"$f":"K5-K4","v":0},null,{"$f":"M5-M4","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$J$7","v":0},null,"Barnet School Funding Allocation April 2018-March 2019 - April Adjustments"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-26","Released","Home",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#Choose!d10\",\"Choose another school\")","v":"Choose another school"},{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2018-06-01T10:54:12.400"},"Printed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version 2.0"]
[null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,{"$f":"AD33","v":385829.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH19=0,\"\",AG19)","v":""},{"$f":"IF(AH28=0,\"\",AG28)","v":""}]
[null,"Sector","Option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH20=0,\"\",AG20)","v":""},{"$f":"IF(AH30=0,\"\",AG30)","v":""}]
[null,"Nursery","B",null,null,null,null,null,null,null,"Hampden Way (BEYA)",null,null,null,null,null,null,null,"DfENo",3021000,null,null,"Sector",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,3,0)","v":"Nursery"},null,null,null,null,{"$f":"AD33","v":385829.26}]
[null,"CC","B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vendor#",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,11,0)","v":400102},null,null,"Phase",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,20,0)","v":"Nursery"}]
[null,"Phase","E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Centre",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,12,0)=\"Academy\",\"None\",VLOOKUP(DFENO,Schools!$B:$R,12,0))","v":10130},null,null,"Type",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,17,0)","v":"COM"}]
[null,"Primary","C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay Option",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,16,0)=\"Academy\",\"EFA\",VLOOKUP(DFENO,Schools!$B:$R,16,0))","v":"A"},null,null,"6th Form",{"$f":"VLOOKUP(DFENO,Schools!$B:$S,18,0)","v":"No"}]
[null,"Secondary","D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARP",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,21,0)","v":"No"},null,null,"Nursery",{"$f":"VLOOKUP(DFENO,Schools!$B:$T,19,0)","v":"Yes"}]
[null,"All through","E"]
[null,"ARP","G"]
[null,"Special","F"]
[null,"PRU","H",null,null,null,null,null,null,null,"2017/18 Funding",null,null,null,null,null,"2018/19 Funding"]
[null,null,null,null,null,null,null,null,null,null,"2017/18",{"$f":"K30","v":"2017/18"},"CFR",null,null,null,"Apr 18 - Mar 19","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment",{"$f":"X30","v":"Adjustment"},{"$f":"Y30","v":"Adjustment"},{"$f":"Z30","v":"Adjustment"},{"$f":"AA30","v":"Adjustment"},"Adjustment"]
["Area","Nursery","Primary","Secondary","Allthrough","Special","ARP","PRU","This School",null,"Original","EOY","Code","Funding Element",null,null,"Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","TOTAL"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DFENO=3022999,\"NB Includes primary school\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K68+K80+K93+K114+K127+K141+K161+K151","v":327236.84000000003},{"$f":"L68+L80+L93+L114+L127+L141+L161+L151","v":403962.07999999996},null,{"$f":"\"Total funding for \"&K21","v":"Total funding for Hampden Way (BEYA)"},null,"Status",{"$f":"Q68+Q80+Q93+Q114+Q127+Q141+Q161+Q151","v":377405.05},0,8424.2099999999991,0,0,0,0,0,0,0,0,0,0,385829.26]
[null,null,null,null,null,null,null,null,null,null,null,"To be hidden"]
["Area","Early Years","Budget Shares","Budget Shares","Budget Shares","High Needs","High Needs","High Needs",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Early Years"},null,null,null,null,{"$f":"I35","v":"Early Years"},{"$f":"IF($N35=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N35,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the EarlyYears tab"}]
[{"$f":"VLOOKUP(I36,Rates!A:L,2,0)","v":"REPORT"},"HOURS","Pri AWPU","Sec AWPU","Pri AWPU","SPECIALNURBASE","ARPRY11BASE","PRURY11BASE",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"HOURS"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I36,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I36,'1718OriginalFunding'!C:D,2,0))","v":288586.59000000003},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I36,'EOY1718'!D:D)","v":353801.27},{"$f":"VLOOKUP(I36,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!A:L,3,0)),\"\",VLOOKUP(I36,Rates!A:L,3,0))","v":"Hourly funding"},null,{"$f":"VLOOKUP(I36,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":353801.26},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUM(Q36:AC36)","v":353801.26},null,null,{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I36,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I37,Rates!A:L,2,0)","v":"REPORT"},"BASIC","Pri FSM","Sec AWPU KS3","Sec AWPU","SPECIALRY11BASE","ARPTOPUP","HOSPITAL","BASIC",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I37,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I37,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I37,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!A:L,3,0)),\"\",VLOOKUP(I37,Rates!A:L,3,0))","v":"Basic entitlement"},null,{"$f":"VLOOKUP(I37,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUM(Q37:AC37)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I37,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I38,Rates!A:L,2,0)","v":"REPORT"},"FLEX","Pri FSM6","Sec AWPU KS4","Sec AWPU KS3","SPECIALP16BASE","ARPGuaranteed","STMTPY","FLEX",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I38,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I38,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I38,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!A:L,3,0)),\"\",VLOOKUP(I38,Rates!A:L,3,0))","v":"Flexibility"},null,{"$f":"VLOOKUP(I38,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I38,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I38,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I39,Rates!A:L,2,0)","v":"REPORT"},"IDACI","Pri IDACI A","Sec FSM","Sec AWPU KS4","NURSPECTOPUP","blank","STMTTOPUPSEC","IDACI",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I39,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I39,'1718OriginalFunding'!C:D,2,0))","v":14248.49},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I39,'EOY1718'!D:D)","v":18716.600000000002},{"$f":"VLOOKUP(I39,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!A:L,3,0)),\"\",VLOOKUP(I39,Rates!A:L,3,0))","v":"Deprivation (IDACI)"},null,{"$f":"VLOOKUP(I39,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":18884.239999999998},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I39,TRANS!$S:$S)","v":0},18884.239999999998,null,null,{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I39,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I40,Rates!A:L,2,0)","v":"REPORT"},"EYPP","Pri IDACI B","Sec FSM6","Pri FSM","SPECIALTOPUP","blank","EXCLUSIONS","EYPP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I40,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I40,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I40,'EOY1718'!D:D)","v":2753.88},{"$f":"VLOOKUP(I40,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!A:L,3,0)),\"\",VLOOKUP(I40,Rates!A:L,3,0))","v":"Early Years Pupil Premium"},null,{"$f":"VLOOKUP(I40,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I40,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I40,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I41,Rates!A:L,2,0)","v":"REPORT"},"ADJ","Pri IDACI C","Sec IDACI A","Sec FSM","POST16SPECTOPUP","blank","PRUASSESSBASE","ADJ",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I41,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I41,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I41,'EOY1718'!D:D)","v":-3328.57},{"$f":"VLOOKUP(I41,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!A:L,3,0)),\"\",VLOOKUP(I41,Rates!A:L,3,0))","v":"Adjustments after the census"},null,{"$f":"VLOOKUP(I41,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I41,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I41,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I42,Rates!A:L,2,0)","v":"EARLYYEARS"},"NTRANSIT","Pri IDACI D","Sec IDACI B","Pri FSM6","SPECPY","blank","blank","NTRANSIT",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I42,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I42,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I42,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I42,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!A:L,3,0)),\"\",VLOOKUP(I42,Rates!A:L,3,0))","v":"Nursery School Transition Funding"},{"$f":"HYPERLINK(VLOOKUP(N35,$J$168:$M$185,4,0),IF(N35=\"Not Used\",\"\",N35))","v":"Early Years"},{"$f":"VLOOKUP(I42,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I42,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I42,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I43,Rates!A:L,2,0)","v":"EARLYYEARS"},"NNEWDEL","Pri IDACI E","Sec IDACI C","Sec FSM6","blank","blank","blank","NNEWDEL",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I43,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I43,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I43,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!A:L,3,0)),\"\",VLOOKUP(I43,Rates!A:L,3,0))","v":"Nursery school delegated insurance"},null,{"$f":"VLOOKUP(I43,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I43,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I43,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I44,Rates!A:L,2,0)","v":"EARLYYEARS"},"MNS Supp","Pri IDACI F","Sec IDACI D","Pri IDACI A","blank","blank","blank","MNS Supp",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I44,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I44,'1718OriginalFunding'!C:D,2,0))","v":16745.84},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I44,'EOY1718'!D:D)","v":20530.060000000001},{"$f":"VLOOKUP(I44,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!A:L,3,0)),\"\",VLOOKUP(I44,Rates!A:L,3,0))","v":"Maintained Nursery School Supplement"},null,{"$f":"VLOOKUP(I44,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I44,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I44,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I45,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri EAL 2","Sec IDACI E","Pri IDACI B","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I45,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I45,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I45,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!A:L,3,0)),\"\",VLOOKUP(I45,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I45,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I45,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I45,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I46,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri MOB","Sec IDACI F","Pri IDACI C","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I46,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I46,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I46,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!A:L,3,0)),\"\",VLOOKUP(I46,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I46,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I46,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I46,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I47,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri LPA","Sec EAL 2","Pri IDACI D","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I47,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I47,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I47,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!A:L,3,0)),\"\",VLOOKUP(I47,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I47,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I47,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I47,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I48,Rates!A:L,2,0)","v":"REPORT"},"blank","NNDR","Sec MOB","Pri IDACI E","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I48,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I48,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I48,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!A:L,3,0)),\"\",VLOOKUP(I48,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I48,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I48,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I48,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I49,Rates!A:L,2,0)","v":"REPORT"},"blank","NNDRPY","Sec LPA","Pri IDACI F","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I49,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I49,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I49,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!A:L,3,0)),\"\",VLOOKUP(I49,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I49,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I49,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I49,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I50,Rates!A:L,2,0)","v":"REPORT"},"blank","LUMP SUM","NNDR","Sec IDACI A","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I50,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I50,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I50,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!A:L,3,0)),\"\",VLOOKUP(I50,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I50,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I50,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I50,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I51,Rates!A:L,2,0)","v":"REPORT"},"blank","SPLIT SITES","NNDRPY","Sec IDACI B","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I51,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I51,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I51,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!A:L,3,0)),\"\",VLOOKUP(I51,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I51,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I51,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I51,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I52,Rates!A:L,2,0)","v":"REPORT"},"blank","ADDLUMP","LUMP SUM","Sec IDACI C","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I52,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I52,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I52,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!A:L,3,0)),\"\",VLOOKUP(I52,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I52,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I52,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I52,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I53,Rates!A:L,2,0)","v":"REPORT"},"blank","MFG","SPLIT SITES","Sec IDACI D","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I53,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I53,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I53,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!A:L,3,0)),\"\",VLOOKUP(I53,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I53,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I53,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I53,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I54,Rates!A:L,2,0)","v":"REPORT"},"blank","EXCLUSIONS","MFG","Sec IDACI E","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I54,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I54,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I54,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!A:L,3,0)),\"\",VLOOKUP(I54,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I54,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I54,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I54,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I55,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri FFAdj","EXCLUSIONS","Sec IDACI F","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I55,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I55,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I55,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!A:L,3,0)),\"\",VLOOKUP(I55,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I55,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I55,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I55,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I56,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri EAL 2","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I56,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I56,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I56,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!A:L,3,0)),\"\",VLOOKUP(I56,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I56,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I56,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I56,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I57,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec EAL 2","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I57,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I57,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I57,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I57,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!A:L,3,0)),\"\",VLOOKUP(I57,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I57,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I57,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I57,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I58,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri MOB","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I58,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I58,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I58,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I58,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!A:L,3,0)),\"\",VLOOKUP(I58,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I58,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I58,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I58,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I59,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec MOB","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I59,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I59,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I59,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I59,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!A:L,3,0)),\"\",VLOOKUP(I59,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I59,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I59,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I59,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I60,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri LPA","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I60,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I60,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I60,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I60,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!A:L,3,0)),\"\",VLOOKUP(I60,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I60,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I60,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I60,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I61,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec LPA","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I61,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I61,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I61,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I61,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!A:L,3,0)),\"\",VLOOKUP(I61,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I61,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I61,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I61,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I62,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NNDR","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I62,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I62,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I62,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I62,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I62,Rates!A:L,3,0)),\"\",VLOOKUP(I62,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I62,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I62,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I63,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NNDRPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I63,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I63,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I63,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I63,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I63,Rates!A:L,3,0)),\"\",VLOOKUP(I63,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I63,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I63,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I64,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","LUMP SUM","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I64,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I64,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I64,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I64,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I64,Rates!A:L,3,0)),\"\",VLOOKUP(I64,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I64,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I64,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I65,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","SPLIT SITES","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I65,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I65,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I65,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I65,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I65,Rates!A:L,3,0)),\"\",VLOOKUP(I65,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I65,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I65,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I66,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","MFG","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I66,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I66,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I66,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I66,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I66,Rates!A:L,3,0)),\"\",VLOOKUP(I66,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I66,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I66,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I67,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","EXCLUSIONS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I67,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I67,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I67,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I67,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I67,Rates!A:L,3,0)),\"\",VLOOKUP(I67,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I67,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I67,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I68,Rates!A:L,2,0)","v":"REPORT"},"SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL",null,{"$f":"SUM(K36:K67)","v":319580.92000000004},{"$f":"SUM(L36:L61)","v":392473.24},null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!A:L,3,0)),\"\",VLOOKUP(I68,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q36:Q67)","v":372685.5},{"$f":"SUM(R36:R67)","v":0},0,0,0,0,0,0,0,0,0,0,0,372685.5,null,null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I68,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I69,Rates!A:L,2,0)","v":"REPORT"},19,12,12,19,7,7,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I69,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I69,Rates!$A:$AP,42,0))","v":0}]
[null,"High Needs","De-Delegation","De-Delegation","De-Delegation","Post 16","Post 16","PRUTop-ups",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"High Needs"},null,null,null,null,{"$f":"I70","v":"High Needs"},{"$f":"IF($N70=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N70,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the HighNeeds tab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I70,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I70,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I71,Rates!A:L,2,0)","v":"HIGHNEEDS"},"NURSERYTOPUP","NDPDEUPEG","NDSDEUPEG","NDPDEUPEG","EFAHN","EFAHN","PRUTOPUP","NURSERYTOPUP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I71,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I71,'1718OriginalFunding'!C:D,2,0))","v":2852.67},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I71,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I30:I71,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!A:L,3,0)),\"\",VLOOKUP(I71,Rates!A:L,3,0))","v":"Statement top-ups (Nursery)"},null,{"$f":"VLOOKUP(I71,Rates!A:AO,41,0)","v":"Summer18"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":1852.5},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUM(Q71:AC71)","v":1852.5},null,null,{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I71,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I72,Rates!A:L,2,0)","v":"HIGHNEEDS"},"OTHERTOPUP","NDPDEBS","NDSDESupply","NDSDEUPEG","EFAPROG","EFAPROG","OTHERTOPUP","OTHERTOPUP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I72,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I72,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I72,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I31:I72,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!A:L,3,0)),\"\",VLOOKUP(I72,Rates!A:L,3,0))","v":"Other Top-ups"},null,{"$f":"VLOOKUP(I72,Rates!A:AO,41,0)","v":"Summer18"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUM(Q72:AC72)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I72,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I73,Rates!A:L,2,0)","v":"HIGHNEEDS"},"STMTPY","NDPDESupply","NDSecDELConting","NDPDEBS","BURSARY","BURSARY","STATEMENTTOPUP","STMTPY",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I73,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I73,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I73,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I32:I73,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!A:L,3,0)),\"\",VLOOKUP(I73,Rates!A:L,3,0))","v":"Statement topup adjustments from previous year"},null,{"$f":"VLOOKUP(I73,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I73,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I73,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I74,Rates!A:L,2,0)","v":"HIGHNEEDS"},"NURSERYEX","NDPriDELConting","NDSecDELImprov","NDPDESupply","blank","blank","blank","NURSERYEX",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I74,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I74,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I74,'EOY1718'!D:D)","v":6769.29},{"$f":"VLOOKUP(I33:I74,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!A:L,3,0)),\"\",VLOOKUP(I74,Rates!A:L,3,0))","v":"Nursery Exceptional Funding"},null,{"$f":"VLOOKUP(I74,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":6571.71},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I74,TRANS!$S:$S)","v":0},6571.71,null,null,{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I74,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I75,Rates!A:L,2,0)","v":"REPORT"},"blank","NDPriDELImprov","blank","NDSDESupply","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I75,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I75,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I75,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I34:I75,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!A:L,3,0)),\"\",VLOOKUP(I75,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I75,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I75,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I75,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I76,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDPriDELConting","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I76,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I76,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I76,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I35:I76,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!A:L,3,0)),\"\",VLOOKUP(I76,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N70,$J$168:$M$185,4,0),IF(N70=\"Not Used\",\"\",N70))","v":"High Needs"},{"$f":"VLOOKUP(I76,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I76,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I76,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I77,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDPriDELImprov","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I77,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I77,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I77,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I36:I77,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!A:L,3,0)),\"\",VLOOKUP(I77,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I77,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I77,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I77,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I78,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDSecDELConting","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I78,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I78,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I78,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37:I78,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I78,Rates!A:L,3,0)),\"\",VLOOKUP(I78,Rates!A:L,3,0))","v":"-"},null,null,{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUM(Q78:AC78)","v":0}]
[{"$f":"VLOOKUP(I79,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDSecDELImprov","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I79,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I79,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I79,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38:I79,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I79,Rates!A:L,3,0)),\"\",VLOOKUP(I79,Rates!A:L,3,0))","v":"-"},null,null,{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUM(Q79:AC79)","v":0}]
[{"$f":"VLOOKUP(I80,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K70:K79)","v":2852.67},{"$f":"SUM(L70:L79)","v":6769.29},null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!A:L,3,0)),\"\",VLOOKUP(I80,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q70:Q79)","v":0},0,8424.2099999999991,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD70:AD79)","v":8424.2099999999991},null,null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I80,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I81,Rates!A:L,2,0)","v":"REPORT"},3,3,3,6,7,7,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I81,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I81,Rates!$A:$AP,42,0))","v":0}]
[null,"Grants","PupilPremium","Post 16","Post 16","PupilPremium","PupilPremium","PupilPremium",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Grants"},null,null,null,null,{"$f":"I82","v":"Grants"},{"$f":"IF($N82=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N82,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the Grants tab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I82,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I82,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I83,Rates!A:L,2,0)","v":"CAPITAL"},"DFC","PPFSMPri","EFAADD","EFAADD","PPFSMPri","PPFSMPri","PPFSMPri","DFC",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I83,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I83,'1718OriginalFunding'!C:D,2,0))","v":4803.25},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I83,'EOY1718'!D:D)","v":4719.55},{"$f":"VLOOKUP(I42:I83,Rates!A:L,8,0)","v":"CI01"},{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!A:L,3,0)),\"\",VLOOKUP(I83,Rates!A:L,3,0))","v":"Devolved Formula Capital"},null,{"$f":"VLOOKUP(I83,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":4719.55},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUM(Q83:AC83)","v":4719.55},null,null,{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I83,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I84,Rates!A:L,2,0)","v":"REPORT"},"blank","PPSERVICE","EFAFP","EFAFP","PPFSMSec","PPFSMSec","PPFSMSec","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I84,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I84,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I84,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43:I84,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!A:L,3,0)),\"\",VLOOKUP(I84,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I84,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUM(Q84:AC84)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I84,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I85,Rates!A:L,2,0)","v":"REPORT"},"blank","PPLOOKEDAFTER","EFAHN","EFAHN","PPSERVICE","PPSERVICE","PPSERVICE","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I85,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I85,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I85,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I44:I85,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!A:L,3,0)),\"\",VLOOKUP(I85,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I85,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I85,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I85,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I86,Rates!A:L,2,0)","v":"REPORT"},"blank","PPPOST-LAC","EFAALS","EFAALS","PPLOOKEDAFTER","PPLOOKEDAFTER","PPLOOKEDAFTER","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I86,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I86,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I86,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45:I86,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!A:L,3,0)),\"\",VLOOKUP(I86,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I86,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I86,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I86,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I87,Rates!A:L,2,0)","v":"REPORT"},"blank","PPPY","EFAPROG","EFAPROG","PPPOST-LAC","PPPOST-LAC","PPPOST-LAC","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I87,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I87,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I87,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46:I87,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!A:L,3,0)),\"\",VLOOKUP(I87,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I87,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I87,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I87,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I88,Rates!A:L,2,0)","v":"REPORT"},"blank","PPEXCLUSIONS","EFATRANS","EFATRANS","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I88,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I88,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I88,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47:I88,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!A:L,3,0)),\"\",VLOOKUP(I88,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I88,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I88,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I88,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I89,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","BURSARY","BURSARY","EYPP","EYPP","PPFSMPRU","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I89,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I89,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I89,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48:I89,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!A:L,3,0)),\"\",VLOOKUP(I89,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N82,$J$168:$M$185,4,0),IF(N82=\"Not Used\",\"\",N82))","v":"Grants"},{"$f":"VLOOKUP(I89,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I89,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I89,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I90,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","EFAPY","blank","PPPY","PPPY","PPPY","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I90,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I90,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I90,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49:I90,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!A:L,3,0)),\"\",VLOOKUP(I90,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I90,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I90,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I90,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I91,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","PPEXCLUSIONS","PPEXCLUSIONS","PPEXCLUSIONS","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I91,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I91,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I91,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50:I91,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!A:L,3,0)),\"\",VLOOKUP(I91,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I91,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUM(Q91:AC91)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I91,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I92,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank",null,"blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I92,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I92,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I92,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51:I92,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!A:L,3,0)),\"\",VLOOKUP(I92,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I92,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUM(Q92:AC92)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I92,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I93,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K83:K92)","v":4803.25},{"$f":"SUM(L83:L92)","v":4719.55},null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!A:L,3,0)),\"\",VLOOKUP(I93,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q82:Q92)","v":4719.55},{"$f":"SUM(R82:R92)","v":0},0,0,0,0,0,0,0,0,0,0,0,4719.55,null,null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I93,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I94,Rates!A:L,2,0)","v":"REPORT"},2,7,7,7,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I94,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I94,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","High Needs","High Needs","High Needs","Grants","Grants","Grants",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I95","v":"Not used"},{"$f":"IF($N95=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N95,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I95,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I95,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I96,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPNURBASE","ARPRY11BASE","ARPNURBASE","DFC","DFC","DFC","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I96,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I96,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I96,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52:I96,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!A:L,3,0)),\"\",VLOOKUP(I96,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I96,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUM(Q96:AC96)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I96,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I97,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPRY11BASE","OCCARPRY11BASE","ARPRY11BASE","Y7catchup","Y7catchup","TU","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I97,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I97,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I97,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53:I97,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!A:L,3,0)),\"\",VLOOKUP(I97,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I97,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUM(Q97:AC97)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I97,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I98,Rates!A:L,2,0)","v":"REPORT"},"blank","OCCARPRY11BASE","UNOCCARPRY11BASE","OCCARPRY11BASE","TU","TU","PEGRANT","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I98,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I98,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I98,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54:I98,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!A:L,3,0)),\"\",VLOOKUP(I98,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I98,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I98,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I98,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I99,Rates!A:L,2,0)","v":"REPORT"},"blank","UNOCCARPRY11BASE","ARPP16BASE","UNOCCARPRY11BASE","PEGRANT","PEGRANT","UIFSM","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I99,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I99,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I99,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55:I99,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!A:L,3,0)),\"\",VLOOKUP(I99,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I99,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I99,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I99,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I100,Rates!A:L,2,0)","v":"REPORT"},"blank","PRURY11BASE","STATEMENTTOPUP","ARPP16BASE","UIFSM","UIFSM","NCTL","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I100,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I100,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I100,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56:I100,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!A:L,3,0)),\"\",VLOOKUP(I100,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I100,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I100,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I100,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I101,Rates!A:L,2,0)","v":"REPORT"},"blank","NURSERYTOPUP","POST16TOPUP","NURSERYTOPUP","NCTL","NCTL","y7catchup","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I101,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I101,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I101,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I68:I101,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!A:L,3,0)),\"\",VLOOKUP(I101,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N95,$J$168:$M$185,4,0),IF(N95=\"Not Used\",\"\",N95))","v":""},{"$f":"VLOOKUP(I101,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I101,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I101,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I102,Rates!A:L,2,0)","v":"REPORT"},"blank","STATEMENTTOPUP","STMTTOPUPSEC","POST16TOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I102,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I102,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I102,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I69:I102,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!A:L,3,0)),\"\",VLOOKUP(I102,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I102,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I102,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I102,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I103,Rates!A:L,2,0)","v":"REPORT"},"blank","STMTTOPUPPRI","ARPTOPUP","STATEMENTTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I103,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I103,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I103,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I70:I103,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!A:L,3,0)),\"\",VLOOKUP(I103,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I103,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I103,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I103,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I104,Rates!A:L,2,0)","v":"REPORT"},"blank","NURARPTOPUP","POST16ARPTOPUP","STMTTOPUPPRI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I104,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I104,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I104,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I71:I104,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!A:L,3,0)),\"\",VLOOKUP(I104,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I104,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I104,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I104,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I105,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPTOPUP","OTHERTOPUP","STMTTOPUPSEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I105,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I105,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I105,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I72:I105,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!A:L,3,0)),\"\",VLOOKUP(I105,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I105,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I105,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I105,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I106,Rates!A:L,2,0)","v":"REPORT"},"blank","PRUTOPUP","STMTPY","NURARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I106,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I106,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I106,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I73:I106,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!A:L,3,0)),\"\",VLOOKUP(I106,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I106,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I106,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I106,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I107,Rates!A:L,2,0)","v":"REPORT"},"blank","OTHERTOPUP","ARPPY","ARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I107,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I107,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I107,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I74:I107,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!A:L,3,0)),\"\",VLOOKUP(I107,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I107,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I107,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I107,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I108,Rates!A:L,2,0)","v":"REPORT"},"blank","STMTPY","SPECIALRY11BASE","POST16ARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I108,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I108,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I108,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I75:I108,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!A:L,3,0)),\"\",VLOOKUP(I108,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I108,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I108,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I108,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I109,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPPY","blank","OTHERTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I109,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I109,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I109,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I76:I109,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!A:L,3,0)),\"\",VLOOKUP(I109,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I109,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I109,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I109,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I110,Rates!A:L,2,0)","v":"REPORT"},"blank","NURSERYEX","blank","STMTPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I110,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I110,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I110,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I110,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!A:L,3,0)),\"\",VLOOKUP(I110,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I110,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I110,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I110,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I111,Rates!A:L,2,0)","v":"REPORT"},"blank","NOTIONALSEN","blank","ARPPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I111,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I111,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I111,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I78:I111,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I111,Rates!A:L,3,0)),\"\",VLOOKUP(I111,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I111,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUM(Q111:AC111)","v":0}]
[{"$f":"VLOOKUP(I112,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NURSERYEX","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I112,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I112,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I112,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I79:I112,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I112,Rates!A:L,3,0)),\"\",VLOOKUP(I112,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I112,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUM(Q112:AC112)","v":0}]
[{"$f":"VLOOKUP(I113,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I113,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I113,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I113,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I113,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I113,Rates!A:L,3,0)),\"\",VLOOKUP(I113,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I113,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUM(Q113:AC113)","v":0}]
[{"$f":"VLOOKUP(I114,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K96:K113)","v":0},{"$f":"SUM(L96:L113)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!A:L,3,0)),\"\",VLOOKUP(I114,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q96:Q113)","v":0},{"$f":"SUM(R96:R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I114,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I115,Rates!A:L,2,0)","v":"REPORT"},2,9,7,10,7,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I115,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I115,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Grants","PupilPremium","PupilPremium","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I116","v":"Not used"},{"$f":"IF($N116=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N116,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I116,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I116,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I117,Rates!A:L,2,0)","v":"REPORT"},"blank","DFC","PPFSMSec","PPFSMPri","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I117,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I117,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I117,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I117,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!A:L,3,0)),\"\",VLOOKUP(I117,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I117,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUM(Q117:AC117)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I117,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I118,Rates!A:L,2,0)","v":"REPORT"},"blank","dfcloan","PPSERVICE","PPFSMSec","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I118,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I118,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I118,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I118,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!A:L,3,0)),\"\",VLOOKUP(I118,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I118,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUM(Q118:AC118)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I118,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I119,Rates!A:L,2,0)","v":"REPORT"},"blank","tu","PPLOOKEDAFTER","PPSERVICE","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I119,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I119,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I119,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I81:I119,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!A:L,3,0)),\"\",VLOOKUP(I119,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I119,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I119,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I119,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I120,Rates!A:L,2,0)","v":"REPORT"},"blank","PEGRANT","PPPOST-LAC","PPLOOKEDAFTER","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I120,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I120,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I120,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I82:I120,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!A:L,3,0)),\"\",VLOOKUP(I120,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I120,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I120,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I120,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I121,Rates!A:L,2,0)","v":"REPORT"},"blank","UIFSM","SUMMERSCHOOLSGRANT","PPPOST-LAC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I121,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I121,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I121,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I83:I121,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!A:L,3,0)),\"\",VLOOKUP(I121,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I121,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I121,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I121,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I122,Rates!A:L,2,0)","v":"REPORT"},"blank","RBASELINE","PPPY","SUMMERSCHOOLSGRANT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I122,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I122,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I122,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I84:I122,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!A:L,3,0)),\"\",VLOOKUP(I122,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N116,$J$168:$M$185,4,0),IF(N116=\"Not Used\",\"\",N116))","v":""},{"$f":"VLOOKUP(I122,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I122,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I122,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I123,Rates!A:L,2,0)","v":"REPORT"},"blank","NCTL","PPEXCLUSIONS","PPEXCLUSIONS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I123,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I123,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I123,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I85:I123,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!A:L,3,0)),\"\",VLOOKUP(I123,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I123,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I123,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I123,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I124,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","PPPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I124,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I124,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I124,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I86:I124,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!A:L,3,0)),\"\",VLOOKUP(I124,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I124,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I124,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I124,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I125,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I125,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I125,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I125,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I87:I125,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!A:L,3,0)),\"\",VLOOKUP(I125,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I125,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I125,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I125,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I126,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I126,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I126,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I126,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I126,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!A:L,3,0)),\"\",VLOOKUP(I126,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I126,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I126,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I126,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I127,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K117:K126)","v":0},{"$f":"SUM(L117:L126)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!A:L,3,0)),\"\",VLOOKUP(I127,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q117:Q126)","v":0},{"$f":"SUM(R117:R126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I127,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I128,Rates!A:L,2,0)","v":"REPORT"},0,4,4,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I128,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I128,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I129,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"Not used","Growth","Growth","Growth","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I129","v":"Not used"},{"$f":"IF($N129=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N129,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I129,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I129,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I130,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGE","BULGESEC","BULGE","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I130,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I130,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I130,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I130,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!A:L,3,0)),\"\",VLOOKUP(I130,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I130,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUM(Q130:AC130)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I130,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I131,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEPRI","EXPANDPRI","EXPANDPRI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I131,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I131,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I131,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I89:I131,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!A:L,3,0)),\"\",VLOOKUP(I131,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I131,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I131,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I131,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I132,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDPRI","EXPANDSEC","EXPANDPRIHALF","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I132,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I132,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I132,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I90:I132,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!A:L,3,0)),\"\",VLOOKUP(I132,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I132,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I132,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I132,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I133,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDPRIHALF","PYGROWTH1","EXPANDSEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I133,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I133,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I133,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I93:I133,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!A:L,3,0)),\"\",VLOOKUP(I133,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I133,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUM(Q133:AC133)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I133,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I134,Rates!A:L,2,0)","v":"REPORT"},"blank","PYGROWTH1","NEWSTART","PYGROWTH1","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I134,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I134,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I134,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I134,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!A:L,3,0)),\"\",VLOOKUP(I134,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I134,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I134,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I134,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I135,Rates!A:L,2,0)","v":"REPORT"},"blank","NEWSTART","DISECON","NEWSTART","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I135,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I135,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I135,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I135,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!A:L,3,0)),\"\",VLOOKUP(I135,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I135,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I135,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I135,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I136,Rates!A:L,2,0)","v":"REPORT"},"blank","DISECON","blank","DISECON","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I136,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I136,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I136,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I95:I136,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!A:L,3,0)),\"\",VLOOKUP(I136,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N129,$J$168:$M$185,4,0),IF(N129=\"Not Used\",\"\",N129))","v":""},{"$f":"VLOOKUP(I136,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I136,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I136,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I137,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEPROT","blank","BULGEPROT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I137,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I137,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I137,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I97:I137,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!A:L,3,0)),\"\",VLOOKUP(I137,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I137,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I137,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I137,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I138,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEHALF","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I138,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I138,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I138,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I98:I138,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!A:L,3,0)),\"\",VLOOKUP(I138,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I138,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I138,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I138,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I139,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDHALF","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I139,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I139,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I139,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I99:I139,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!A:L,3,0)),\"\",VLOOKUP(I139,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I139,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUM(Q139:AC139)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I139,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I140,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDSEC","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I140,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I140,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I140,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I100:I140,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!A:L,3,0)),\"\",VLOOKUP(I140,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I140,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUM(Q140:AC140)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I140,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I141,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K130:K140)","v":0},{"$f":"SUM(L130:L140)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!A:L,3,0)),\"\",VLOOKUP(I141,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q130:Q140)","v":0},{"$f":"SUM(R130:R140)","v":0},{"$f":"SUM(S130:S140)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I141,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I142,Rates!A:L,2,0)","v":"REPORT"},0,9,9,9,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I142,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I142,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Early Years","Grants","Early Years","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I143","v":"Not used"},{"$f":"IF($N143=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N143,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I143,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I143,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I144,Rates!A:L,2,0)","v":"REPORT"},"blank","HOURS","DFC","HOURS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I144,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I144,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I144,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I144,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!A:L,3,0)),\"\",VLOOKUP(I144,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I144,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUM(Q144:AC144)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I144,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I145,Rates!A:L,2,0)","v":"REPORT"},"blank","BASIC","dfcloan","BASIC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I145,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I145,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I145,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I145,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!A:L,3,0)),\"\",VLOOKUP(I145,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I145,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I145,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I145,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I146,Rates!A:L,2,0)","v":"REPORT"},"blank","FLEX","tu","FLEX","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I146,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I146,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I146,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I128:I146,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!A:L,3,0)),\"\",VLOOKUP(I146,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I146,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I146,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I146,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I147,Rates!A:L,2,0)","v":"REPORT"},"blank","IDACI","PEGRANT","IDACI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I147,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I147,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I147,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I129:I147,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!A:L,3,0)),\"\",VLOOKUP(I147,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I147,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I147,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I147,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I148,Rates!A:L,2,0)","v":"REPORT"},"blank","EYPP","NCTL","EYPP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I148,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I148,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I148,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I130:I148,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!A:L,3,0)),\"\",VLOOKUP(I148,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I148,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I148,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I148,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I149,Rates!A:L,2,0)","v":"REPORT"},"blank","ADJ","Y7CATCHUP","ADJ","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I149,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I149,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I149,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I131:I149,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!A:L,3,0)),\"\",VLOOKUP(I149,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N143,$J$168:$M$185,4,0),IF(N143=\"Not Used\",\"\",N143))","v":""},{"$f":"VLOOKUP(I149,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I149,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I149,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I150,Rates!A:L,2,0)","v":"REPORT"},"blank","ADD","blank","ADD","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I150,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I150,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I150,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I132:I150,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!A:L,3,0)),\"\",VLOOKUP(I150,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I150,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I150,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I150,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I151,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K144:K150)","v":0},{"$f":"SUM(L143:L150)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!A:L,3,0)),\"\",VLOOKUP(I151,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q143:Q150)","v":0},{"$f":"SUM(R143:R150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I151,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I152,Rates!A:L,2,0)","v":"REPORT"},0,19,0,19,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I152,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I152,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Not used","Other","Grants","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I153","v":"Not used"},{"$f":"IF(OR($N153=\"Not used\",$N153=\"Other\"),\"\",\"For more detail please go to the \"&VLOOKUP($N153,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I153,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I153,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I154,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","DFC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I154,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I154,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I154,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I104:I154,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!A:L,3,0)),\"\",VLOOKUP(I154,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I154,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUM(Q154:AC154)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I154,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I155,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","dfcloan","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I155,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I155,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I155,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I106:I155,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!A:L,3,0)),\"\",VLOOKUP(I155,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I155,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I155,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I155,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I156,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","tu","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I156,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I156,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I156,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I110:I156,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!A:L,3,0)),\"\",VLOOKUP(I156,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I156,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I156,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I156,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I157,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","PEGRANT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I157,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I157,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I157,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I114:I157,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!A:L,3,0)),\"\",VLOOKUP(I157,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I157,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I157,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I157,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I158,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","UIFSM","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I158,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I158,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I158,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I115:I158,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!A:L,3,0)),\"\",VLOOKUP(I158,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N153,$J$168:$M$185,4,0),IF(OR(N153=\"Not Used\",N153=\"Other\"),\"\",N153))","v":""},{"$f":"VLOOKUP(I158,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I158,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I158,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I159,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Y7CATCHUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I159,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I159,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I159,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I116:I159,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!A:L,3,0)),\"\",VLOOKUP(I159,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I159,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I159,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I159,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I160,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NCTL","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I160,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I160,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home - Brookhill Nursery'!I160,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I117:I160,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!A:L,3,0)),\"\",VLOOKUP(I160,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I160,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home - Brookhill Nursery'!$I160,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I160,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I161,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K154:K160)","v":0},{"$f":"SUM(L154:L160)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!A:L,3,0)),\"\",VLOOKUP(I161,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q154:Q160)","v":0},{"$f":"SUM(R154:R160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I161,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I162,Rates!A:L,2,0)","v":"REPORT"},0,0,8,8,0,"blank",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I162,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I162,Rates!$A:$AP,42,0))","v":0}]
[]
[]
["LAESTAB","Please choose a school","Phase","Academy Type","Blank",0,"X","OldDfe"]
[3020135,"Barnet Early Years Alliance (BEYA)","Nursery",0,null,3020135,null,3020135]
[3021002,"Moss Hall Nursery","Nursery",0,null,{"$f":"A167","v":3021002},"X",3021002,null,"Hyperlink Look-up table"]
["LAESTAB","-","Phase","Academy Type","Blank",0,"X","OldDfe",null,"Early Years","EarlyYears",1,"#EarlyYears!p13"]
[3023520,"Akiva School","Primary",0,null,3023520,"Pri",3023520,null,"Budget Shares","BudgetShare",2,"#BudgetShare!p13"]
[3023300,"All Saints' CE Primary School NW2","Primary",0,null,3023300,"Pri",3023300,null,"Grants","Grants",3,"#Grants!p13"]
[3023317,"All Saints' CE Primary School, N20","Primary",0,null,3023317,"Pri",3023317,null,"Not Used"]
[3022020,"Alma Primary","Primary","Recoupment Academy",null,3022020,"Pri",3022020,null,"PupilPremium","PupilPremium",4,"#PupilPremium!p13"]
[3023500,"Annunciation Catholic Infant School","Primary",0,null,3023500,"Pri",3023500,null,"Growth","Growth",5,"#Growth!p13"]
[3023514,"Annunciation Catholic Junior School","Primary",0,null,3023514,"Pri",3023514,null,"High Needs","HighNeeds",6,"#HighNeeds!p13"]
[3022050,"Ashmole Primary School","Primary","Recoupment Academy",null,3022050,"Pri",3022050,null,"Post 16","SixthForm",7,"#SixthForm!p13"]
[3022002,"Barnfield School","Primary",0,null,3022002,"Pri",3022002,null,"De-Delegation","BudgetShare",8,"#BudgetShare!p13"]
[3022079,"Beis Yaakov","Primary",0,null,3022079,"Pri",3022079,null,"Top-ups","Top-ups",9,"#Top-ups!p13"]
[3023524,"Beit Shvidler Primary School","Primary",0,null,3023524,"Pri",3023524,null,"Other"]
[3022003,"Bell Lane Primary School","Primary",0,null,3022003,"Pri",3022003,null,"PRUtop-ups",{"$f":"J179","v":"PRUtop-ups"},10,"#PRUTopups!q13"]
[3023511,"Blessed Dominic School","Primary",0,null,3023511,"Pri",3023511]
[3023519,"Broadfields Primary School","Primary","Recoupment Academy",null,3023519,"Pri",3023519]
[3022008,"Brookland Infant  & Nursery School","Primary",0,null,3022008,"Pri",3022008]
[3022007,"Brookland Junior School","Primary",0,null,3022007,"Pri",3022007]
[3022009,"Brunswick Park Primary & Nursery School","Primary",0,null,3022009,"Pri",3022009]
[3022067,"Chalgrove Primary School","Primary",0,null,3022067,"Pri",3022067]
[3022010,"Child's Hill School","Primary",0,null,3022010,"Pri",3022010]
[3023302,"Christ Church CE Primary School","Primary",0,null,3023302,"Pri",3023302]
[3022011,"Church Hill Primary School","Primary",0,null,3022011,"Pri",3022011]
[3023522,"Claremont Academy","Primary","Recoupment Academy",null,3023522,"Pri",3023522]
[3022014,"Colindale School","Primary",0,null,3022014,"Pri",3022014]
[3022015,"Coppetts Wood","Primary",0,null,3022015,"Pri",3022015]
[3022016,"Courtland School","Primary",0,null,3022016,"Pri",3022016]
[3022017,"Cromer Road Primary School","Primary",0,null,3022017,"Pri",3022017]
[3022073,"Danegrove JMI School","Primary",0,null,3022073,"Pri",3022073]
[3022019,"Deansbrook Infant School","Primary",0,null,3022019,"Pri",3022019]
[3022018,"Deansbrook Junior School","Primary","Recoupment Academy",null,3022018,"Pri",3022018]
[3022021,"Dollis Infant School","Primary",0,null,3022021,"Pri",3022021]
[3025200,"Dollis Junior School","Primary",0,null,3025200,"Pri",3025200]
[3022023,"Edgware Primary School","Primary",0,null,3022023,"Pri",3022023]
[3022001,"Etz Chaim Jewish Primary School","Primary","Recoupment Academy",null,3022001,"Pri",3022001]
[3022024,"Fairway Primary School","Primary",0,null,3022024,"Pri",3022024]
[3022025,"Foulds","Primary",0,null,3022025,"Pri",3022025]
[3022026,"Frith Manor School","Primary",0,null,3022026,"Pri",3022026]
[3022028,"Garden Suburb Infant School","Primary",0,null,3022028,"Pri",3022028]
[3022027,"Garden Suburb Junior","Primary",0,null,3022027,"Pri",3022027]
[3022029,"Goldbeaters Primary School","Primary",0,null,3022029,"Pri",3022029]
[3022030,"Grasvenor Avenue Infants","Primary","Recoupment Academy",null,3022030,"Pri",3022030]
[3023516,"Hasmonean Primary School","Primary",0,null,3023516,"Pri",3023516]
[3022031,"Hollickwood JMI School","Primary",0,null,3022031,"Pri",3022031]
[3022032,"Holly Park School","Primary",0,null,3022032,"Pri",3022032]
[3023304,"Holy Trinity School","Primary",0,null,3023304,"Pri",3023304]
[3022047,"Hyde School","Primary","Recoupment Academy",null,3022047,"Pri",3022047]
[3023515,"Independent Jewish Day School","Primary","Recoupment Academy",null,3023515,"Pri",3023515]
[3022036,"Livingstone School","Primary",0,null,3022036,"Pri",3022036]
[3022037,"Manorside Primary School","Primary",0,null,3022037,"Pri",3022037]
[3023523,"Martin Primary School","Primary",0,null,3023523,"Pri",3023523]
[3025948,"Mathilda Marks-Kennedy School","Primary",0,null,3025948,"Pri",3025948]
[3025949,"Menorah Foundation School","Primary",0,null,3025949,"Pri",3025949]
[3023513,"Menorah Primary School","Primary",0,null,3023513,"Pri",3023513]
[3022048,"Millbrook Park CE Primary School","Primary","Recoupment Academy",null,3022048,"Pri",3022048]
[3023305,"Monken Hadley C E Primary School","Primary",0,null,3023305,"Pri",3023305]
[3022042,"Monkfrith School","Primary",0,null,3022042,"Pri",3022042]
[3022044,"Moss Hall Infant School","Primary",0,null,3022044,"Pri",3022044]
[3022043,"Moss Hall Junior School","Primary",0,null,3022043,"Pri",3022043]
[3026112,"Noam Jewish Primary School","Primary",0,null,{"$f":"A225","v":3026112},"Pri",3026112]
[3022045,"Northside School","Primary",0,null,3022045,"Pri",3022045]
[3022077,"Orion Primary School","Primary",0,null,3022077,"Pri",3022077]
[3025201,"Osidge Primary School","Primary",0,null,3025201,"Pri",3025201]
[3023501,"Our Lady of Lourdes School","Primary",0,null,3023501,"Pri",3023501]
[3022078,"Pardes House School","Primary",0,null,3022078,"Pri",3022078]
[3022038,"Parkfield Primary School","Primary","Recoupment Academy",null,{"$f":"A231","v":3022038},"Pri",3022038]
[3022071,"Queenswell Infant and Nursery School","Primary",0,null,3022071,"Pri",3022071]
[3022072,"Queenswell Junior School","Primary",0,null,3022072,"Pri",3022072]
[3022004,"Rimon Jewish Primary School","Primary","Recoupment Academy",null,3022004,"Pri",3022004]
[3023512,"Rosh Pinah","Primary",0,null,3023512,"Pri",3023512]
[3022041,"Sacks Morasha Jewish Primary School","Primary",0,null,3022041,"Pri",3022041]
[3023510,"Sacred Heart School","Primary",0,null,3023510,"Pri",3023510]
[3023502,"St Agnes RC Primary School","Primary",0,null,3023502,"Pri",3023502]
[3023315,"St Andrew's C E","Primary",0,null,3023315,"Pri",3023315]
[3023504,"St Catherines R C Primary","Primary",0,null,3023504,"Pri",3023504]
[3023307,"St John's CE School N11","Primary",0,null,3023307,"Pri",3023307]
[3023309,"St Johns CE N20","Primary",0,null,3023309,"Pri",3023309]
[3023509,"St Joseph's Primary School","Primary",0,null,3023509,"Pri",3023509]
[3023311,"St Mary's C E Primary School N3","Primary",0,null,3023311,"Pri",3023311]
[3023312,"St Mary's School EN4","Primary",0,null,3023312,"Pri",3023312]
[3023314,"St Pauls CE Primary, NW7","Primary",0,null,3023314,"Pri",3023314]
[3023313,"St Paul's School, N11","Primary",0,null,3023313,"Pri",3023313]
[3023506,"St Vincent's Catholic Primary School","Primary",0,null,3023506,"Pri",3023506]
[3023507,"St Theresa's R.C. Primary School","Primary",0,null,3023507,"Pri",3023507]
[3022051,"Summerside Primary Academy","Primary","Recoupment Academy",null,{"$f":"A250","v":3022051},"Pri",3022052]
[3022070,"Sunnyfields Primary School","Primary",0,null,3022070,"Pri",3022070]
[3023316,"Trent  C of E Primary School","Primary",0,null,3023316,"Pri",3023316]
[3022055,"Tudor School","Primary",0,null,3022055,"Pri",3022055]
[3022057,"Underhill School","Primary",0,null,3022057,"Pri",3022057]
[3022049,"Watling Park Free School","Primary","Recoupment Academy",null,3022049,"Pri",3022049]
[3022076,"Wessex  Gardens Primary School","Primary",0,null,3022076,"Pri",3022076]
[3022060,"Whitings Hill Primary School","Primary",0,null,3022060,"Pri",3022060]
[3023518,"Woodcroft Primary School","Primary",0,null,3023518,"Pri",3023518]
[3022054,"Woodridge  Primary School","Primary",0,null,3022054,"Pri",3022054]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A260","v":"LAESTAB"},"X","OldDfe"]
[3021102,"Northgate","PRU",0,null,{"$f":"A261","v":3021102},"Sec",3021102]
[3021100,"Pavilion","PRU",0,null,{"$f":"A262","v":3021100},"Sec",3021100]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A263","v":"LAESTAB"},"X","OldDfe"]
[3024001,"Archer Academy","Secondary","Recoupment Academy",null,{"$f":"A264","v":3024001},"Sec",3024001]
[3025406,"Ashmole Academy","Secondary","Recoupment Academy",null,{"$f":"A265","v":3025406},"Sec",3025406]
[3025408,"Bishop Douglass Academy","Secondary","Recoupment Academy",null,3025408,"Sec",3025408]
[3024211,"Christ's College Finchley","Secondary","Recoupment Academy",null,3024211,"Sec",3024211]
[3024215,"Compton School","Secondary","Recoupment Academy",null,3024215,"Sec",3024215]
[3024210,"Copthall School","Secondary","Recoupment Academy",null,3024210,"Sec",3024210]
[3024212,"East Barnet School","Secondary","Recoupment Academy",null,3024212,"Sec",3024212]
[3025405,"Finchley Catholic High School","Secondary",0,null,3025405,"Sec",3025405]
[3024003,"Friern Barnet School","Secondary",0,null,3024003,"Sec",3024003]
[3025409,"Hasmonean High School","Secondary","Recoupment Academy",null,3025409,"Sec",3025409]
[3025400,"Hendon School","Secondary","Recoupment Academy",null,3025400,"Sec",3025400]
[3024752,"Henrietta Barnett School","Secondary","Recoupment Academy",null,3024752,"Sec",3024752]
[3025427,"JCoSS","Secondary",0,null,3025427,"Sec",3025427]
[3024004,"Menorah High School (Girls)","Secondary",0,null,3024004,"Sec",3024004]
[3025402,"Mill Hill County High School","Secondary","Recoupment Academy",null,3025402,"Sec",3025402]
[3024208,"Queen Elizabeth's Girls' School","Secondary","Recoupment Academy",null,3024208,"Sec",3024208]
[3025401,"Queen Elizabeth's School (Boys)","Secondary","Recoupment Academy",null,3025401,"Sec",3025401]
[3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","Recoupment Academy",null,3024000,"Sec",3024000]
[3025404,"St Michaels Catholic Grammar School","Secondary",0,null,3025404,"Sec",3025404]
[3025407,"St. James' Catholic High School","Secondary",0,null,3025407,"Sec",3025407]
[3024010,"Totteridge Academy","Secondary","Recoupment Academy",null,3024010,"Sec",3024010]
[3024012,"Whitefield School","Secondary","Recoupment Academy",null,3024012,"Sec",3024012]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3023521,"St Mary's & St John's CE School","All through",0,null,{"$f":"A287","v":3023521},"AT",3023521]
[3026905,"London Academy","All through","Recoupment Academy",null,3026905,"AT",3026905]
[3026906,"Wren Academy","All through","Recoupment Academy",null,3026906,"AT",3026906]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3027010,"Mapledown","Special",0,null,3027010,"Sec",3027010]
[3027005,"Northway","Special",0,null,3027005,"Pri",3027005]
[3027009,"Oakleigh","Special",0,null,3027009,"Pri",3027009]
[3027000,"Oak Lodge Academy","Special","Special Academy",null,3027000,"Sec",3027000]
[3025950,"Oak Hill School","ARP","ARP Academy",null,3025950,"Sec",3025950]
[]
["LAESTAB","Not used","Phase","Academy Type","Blank",{"$f":"A297","v":"LAESTAB"},"X","OldDfe"]
[3023508,"St Joseph's Infants closed 31/3/14","Primary",0,null,{"$f":"A298","v":3023508},"Pri",3023508]
[3025408,"Bishop Douglass School","Secondary",0,null,3025408,"Sec",3025408]
[3026085,"Kisharon Inclusive Special Free School","Special","Special Academy",null,3026085,"AT",3026085]
[3027000,"Oak Lodge","Special",0,null,3027000,"Sec",3027000]
[3022056,"Underhill Junior School - closed","Primary",0,null,3022056,"Pri",3022056]
[3022999,"Claremont Primary School (closed)","Primary",0,null,3022999,"Pri",3022999]
[3022022,"Edgware Junior School - closed","Primary",0,null,3022022,"Pri",3022022]
[3026089,"Menorah Grammar School (Boys)","Secondary",0,null,3026089,"Sec",3026089]
[3025403,"St. Mary's CE High School","Secondary",0,null,3025403,"Sec",3025403]
[3022052,"Summerside Primary School","Primary",0,null,{"$f":"A307","v":3022052},"Pri",3022052]
[3021000,"Brookhill Nursery","Nursery",0,null,{"$f":"A308","v":3021000},"X",3021000]
[3021001,"Hampden Way Nursery","Nursery",0,null,{"$f":"A309","v":3021001},"X",3021001]
[3021003,"St Margaret's Nursery","Nursery",0,null,{"$f":"A310","v":3021003},"X",3021003]

{"sheet":"Home-St Margarets Nursery","index":9,"n_rows":310,"n_cols":58,"rows_kept":310,"cut":false,"hidden":true,"merged":[[13,29,17,29],[16,14,17,19],[31,10,31,11],[11,10,16,10],[11,12,11,28],[13,14,15,19],[13,28,17,28],[20,10,24,15],[20,28,24,29],[25,28,25,29],[28,10,28,11],[28,16,28,29],[142,14,147,14],[152,14,156,14],[34,14,40,14],[69,14,74,14],[81,14,87,14],[94,14,99,14],[115,14,120,14],[128,14,134,14]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Home-St Margarets Nursery"}]
[1,2,3,4,5,6,null,7,8,9,10,11,12,13,14,15,16,null,17,18,19,20,21,22,23,24,25,26,27,28,29,31,32,null,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57]
["OLDLAESTAB:",{"$f":"VLOOKUP(DFENO,$A$165:$H$310,8,0)","v":3021003},null,null,null,null,null,null,"ERROR CHECK","TOTAL","17/18 Original","16/17 Final","spare","spare","spare","spare","Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Total"]
["Total Errors:",{"$f":"$J$7","v":0},null,null,null,null,null,null,"CurrentSheetTotal","blank",{"$f":"K33","v":435462.18},{"$f":"L33","v":422773.31},null,null,null,null,{"$f":"Q33","v":395632.8},{"$f":"R33","v":0},{"$f":"S33","v":13493.57},0,0,0,0,0,0,0,0,0,0,409126.36999999994]
[null,null,null,null,null,null,null,null,"TRANS","blank",{"$f":"IF(X21=0,0,IF(T21=\"oldLAESTAB\",0,IF(ISERROR(VLOOKUP(OLDLAESTAB,'1718OriginalFunding'!F:G,2,0)),0,VLOOKUP(OLDLAESTAB,'1718OriginalFunding'!F:G,2,0))))","v":435462.18},{"$f":"SUMIF('EOY1718'!A:A,DFENO,'EOY1718'!D:D)","v":422773.30999999994},null,null,null,null,{"$f":"SUMIF(TRANS!$AH:$AH,Q31&DFENO,TRANS!$S:$S)","v":395632.80000000005},{"$f":"SUMIF(TRANS!$AH:$AH,R31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,S31&DFENO,TRANS!$S:$S)","v":13493.57},{"$f":"SUMIF(TRANS!$AH:$AH,T31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,U31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,V31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,W31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,X31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Y31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Z31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AA31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AB31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AC31&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!E:E,DFENO,TRANS!S:S)","v":409126.37}]
[null,null,null,null,null,null,null,null,"Subsheet","blank",{"$f":"K4","v":435462.18},{"$f":"L4","v":422773.31},null,null,null,null,{"$f":"Q4","v":395632.8},{"$f":"R4","v":0},{"$f":"S4","v":13493.57},0,0,0,0,0,0,0,0,0,0,409126.36999999994]
[null,null,null,null,null,null,null,null,{"$f":"IF(J7>0,\"Errors\",\"No Errors\")","v":"No Errors"},{"$f":"SUM(K7:AD7)","v":0},{"$f":"IF(ROUND(SUM(K4:K6)/3,0)=ROUND(K4,0),0,1)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM(K8:AD8),1)","v":0},{"$f":"K5-K4","v":0},null,{"$f":"M5-M4","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$J$7","v":0},null,"Barnet School Funding Allocation April 2018-March 2019 - April Adjustments"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-26","Released","Home",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#Choose!d10\",\"Choose another school\")","v":"Choose another school"},{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2018-06-01T10:54:12.400"},"Printed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version 2.0"]
[null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,{"$f":"AD33","v":409126.36999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH19=0,\"\",AG19)","v":""},{"$f":"IF(AH28=0,\"\",AG28)","v":""}]
[null,"Sector","Option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH20=0,\"\",AG20)","v":""},{"$f":"IF(AH30=0,\"\",AG30)","v":""}]
[null,"Nursery","B",null,null,null,null,null,null,null,"St Margaret's Nursery ",null,null,null,null,null,null,null,"DfENo",3021003,null,null,"Sector",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,3,0)","v":"Nursery"},null,null,null,null,{"$f":"AD33","v":409126.36999999994}]
[null,"CC","B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vendor#",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,11,0)","v":400102},null,null,"Phase",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,20,0)","v":"Nursery"}]
[null,"Phase","E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Centre",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,12,0)=\"Academy\",\"None\",VLOOKUP(DFENO,Schools!$B:$R,12,0))","v":10133},null,null,"Type",{"$f":"VLOOKUP(DFENO,Schools!$B:$R,17,0)","v":"COM"}]
[null,"Primary","C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay Option",{"$f":"IF(VLOOKUP(DFENO,Schools!$B:$R,16,0)=\"Academy\",\"EFA\",VLOOKUP(DFENO,Schools!$B:$R,16,0))","v":"A"},null,null,"6th Form",{"$f":"VLOOKUP(DFENO,Schools!$B:$S,18,0)","v":"No"}]
[null,"Secondary","D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARP",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,21,0)","v":"No"},null,null,"Nursery",{"$f":"VLOOKUP(DFENO,Schools!$B:$T,19,0)","v":"Yes"}]
[null,"All through","E"]
[null,"ARP","G"]
[null,"Special","F"]
[null,"PRU","H",null,null,null,null,null,null,null,"2017/18 Funding",null,null,null,null,null,"2018/19 Funding"]
[null,null,null,null,null,null,null,null,null,null,"2017/18",{"$f":"K30","v":"2017/18"},"CFR",null,null,null,"Apr 18 - Mar 19","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment","Adjustment",{"$f":"X30","v":"Adjustment"},{"$f":"Y30","v":"Adjustment"},{"$f":"Z30","v":"Adjustment"},{"$f":"AA30","v":"Adjustment"},"Adjustment"]
["Area","Nursery","Primary","Secondary","Allthrough","Special","ARP","PRU","This School",null,"Original","EOY","Code","Funding Element",null,null,"Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","TOTAL"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DFENO=3022999,\"NB Includes primary school\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K68+K80+K93+K114+K127+K141+K161+K151","v":435462.18},{"$f":"L68+L80+L93+L114+L127+L141+L161+L151","v":422773.31},null,{"$f":"\"Total funding for \"&K21","v":"Total funding for St Margaret's Nursery "},null,"Status",{"$f":"Q68+Q80+Q93+Q114+Q127+Q141+Q161+Q151","v":395632.8},0,13493.57,0,0,0,0,0,0,0,0,0,0,409126.36999999994]
[null,null,null,null,null,null,null,null,null,null,null,"To be hidden"]
["Area","Early Years","Budget Shares","Budget Shares","Budget Shares","High Needs","High Needs","High Needs",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Early Years"},null,null,null,null,{"$f":"I35","v":"Early Years"},{"$f":"IF($N35=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N35,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the EarlyYears tab"}]
[{"$f":"VLOOKUP(I36,Rates!A:L,2,0)","v":"REPORT"},"HOURS","Pri AWPU","Sec AWPU","Pri AWPU","SPECIALNURBASE","ARPRY11BASE","PRURY11BASE",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"HOURS"},null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I36,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I36,'1718OriginalFunding'!C:D,2,0))","v":377612.67},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I36,'EOY1718'!D:D)","v":363591.41000000003},{"$f":"VLOOKUP(I36,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!A:L,3,0)),\"\",VLOOKUP(I36,Rates!A:L,3,0))","v":"Hourly funding"},null,{"$f":"VLOOKUP(I36,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":363591.41},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I36,TRANS!$S:$S)","v":0},{"$f":"SUM(Q36:AC36)","v":363591.41},null,null,{"$f":"IF(ISERROR(VLOOKUP(I36,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I36,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I37,Rates!A:L,2,0)","v":"REPORT"},"BASIC","Pri FSM","Sec AWPU KS3","Sec AWPU","SPECIALRY11BASE","ARPTOPUP","HOSPITAL","BASIC",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I37,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I37,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I37,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!A:L,3,0)),\"\",VLOOKUP(I37,Rates!A:L,3,0))","v":"Basic entitlement"},null,{"$f":"VLOOKUP(I37,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I37,TRANS!$S:$S)","v":0},{"$f":"SUM(Q37:AC37)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I37,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I37,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I38,Rates!A:L,2,0)","v":"REPORT"},"FLEX","Pri FSM6","Sec AWPU KS4","Sec AWPU KS3","SPECIALP16BASE","ARPGuaranteed","STMTPY","FLEX",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I38,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I38,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I38,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!A:L,3,0)),\"\",VLOOKUP(I38,Rates!A:L,3,0))","v":"Flexibility"},null,{"$f":"VLOOKUP(I38,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I38,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I38,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I38,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I39,Rates!A:L,2,0)","v":"REPORT"},"IDACI","Pri IDACI A","Sec FSM","Sec AWPU KS4","NURSPECTOPUP","blank","STMTTOPUPSEC","IDACI",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I39,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I39,'1718OriginalFunding'!C:D,2,0))","v":21832.67},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I39,'EOY1718'!D:D)","v":22450.850000000002},{"$f":"VLOOKUP(I39,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!A:L,3,0)),\"\",VLOOKUP(I39,Rates!A:L,3,0))","v":"Deprivation (IDACI)"},null,{"$f":"VLOOKUP(I39,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":22572.629999999997},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I39,TRANS!$S:$S)","v":0},22572.629999999997,null,null,{"$f":"IF(ISERROR(VLOOKUP(I39,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I39,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I40,Rates!A:L,2,0)","v":"REPORT"},"EYPP","Pri IDACI B","Sec FSM6","Pri FSM","SPECIALTOPUP","blank","EXCLUSIONS","EYPP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I40,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I40,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I40,'EOY1718'!D:D)","v":2714.58},{"$f":"VLOOKUP(I40,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!A:L,3,0)),\"\",VLOOKUP(I40,Rates!A:L,3,0))","v":"Early Years Pupil Premium"},null,{"$f":"VLOOKUP(I40,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I40,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I40,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I40,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I41,Rates!A:L,2,0)","v":"REPORT"},"ADJ","Pri IDACI C","Sec IDACI A","Sec FSM","POST16SPECTOPUP","blank","PRUASSESSBASE","ADJ",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I41,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I41,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I41,'EOY1718'!D:D)","v":-1564.32},{"$f":"VLOOKUP(I41,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!A:L,3,0)),\"\",VLOOKUP(I41,Rates!A:L,3,0))","v":"Adjustments after the census"},null,{"$f":"VLOOKUP(I41,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I41,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I41,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I41,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I42,Rates!A:L,2,0)","v":"EARLYYEARS"},"NTRANSIT","Pri IDACI D","Sec IDACI B","Pri FSM6","SPECPY","blank","blank","NTRANSIT",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I42,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I42,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I42,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I42,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!A:L,3,0)),\"\",VLOOKUP(I42,Rates!A:L,3,0))","v":"Nursery School Transition Funding"},{"$f":"HYPERLINK(VLOOKUP(N35,$J$168:$M$185,4,0),IF(N35=\"Not Used\",\"\",N35))","v":"Early Years"},{"$f":"VLOOKUP(I42,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I42,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I42,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I42,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I43,Rates!A:L,2,0)","v":"EARLYYEARS"},"NNEWDEL","Pri IDACI E","Sec IDACI C","Sec FSM6","blank","blank","blank","NNEWDEL",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I43,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I43,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I43,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!A:L,3,0)),\"\",VLOOKUP(I43,Rates!A:L,3,0))","v":"Nursery school delegated insurance"},null,{"$f":"VLOOKUP(I43,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I43,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I43,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I43,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I44,Rates!A:L,2,0)","v":"EARLYYEARS"},"MNS Supp","Pri IDACI F","Sec IDACI D","Pri IDACI A","blank","blank","blank","MNS Supp",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I44,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I44,'1718OriginalFunding'!C:D,2,0))","v":21911.759999999998},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I44,'EOY1718'!D:D)","v":21097.749999999996},{"$f":"VLOOKUP(I44,Rates!A:L,8,0)","v":"I01"},{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!A:L,3,0)),\"\",VLOOKUP(I44,Rates!A:L,3,0))","v":"Maintained Nursery School Supplement"},null,{"$f":"VLOOKUP(I44,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I44,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I44,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I44,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I45,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri EAL 2","Sec IDACI E","Pri IDACI B","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I45,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I45,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I45,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!A:L,3,0)),\"\",VLOOKUP(I45,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I45,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I45,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I45,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I45,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I46,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri MOB","Sec IDACI F","Pri IDACI C","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I46,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I46,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I46,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!A:L,3,0)),\"\",VLOOKUP(I46,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I46,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I46,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I46,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I46,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I47,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri LPA","Sec EAL 2","Pri IDACI D","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I47,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I47,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I47,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!A:L,3,0)),\"\",VLOOKUP(I47,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I47,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I47,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I47,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I47,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I48,Rates!A:L,2,0)","v":"REPORT"},"blank","NNDR","Sec MOB","Pri IDACI E","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I48,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I48,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I48,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!A:L,3,0)),\"\",VLOOKUP(I48,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I48,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I48,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I48,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I48,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I49,Rates!A:L,2,0)","v":"REPORT"},"blank","NNDRPY","Sec LPA","Pri IDACI F","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I49,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I49,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I49,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!A:L,3,0)),\"\",VLOOKUP(I49,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I49,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I49,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I49,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I49,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I50,Rates!A:L,2,0)","v":"REPORT"},"blank","LUMP SUM","NNDR","Sec IDACI A","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I50,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I50,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I50,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!A:L,3,0)),\"\",VLOOKUP(I50,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I50,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I50,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I50,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I50,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I51,Rates!A:L,2,0)","v":"REPORT"},"blank","SPLIT SITES","NNDRPY","Sec IDACI B","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I51,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I51,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I51,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!A:L,3,0)),\"\",VLOOKUP(I51,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I51,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I51,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I51,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I51,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I52,Rates!A:L,2,0)","v":"REPORT"},"blank","ADDLUMP","LUMP SUM","Sec IDACI C","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I52,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I52,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I52,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!A:L,3,0)),\"\",VLOOKUP(I52,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I52,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I52,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I52,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I52,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I53,Rates!A:L,2,0)","v":"REPORT"},"blank","MFG","SPLIT SITES","Sec IDACI D","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I53,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I53,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I53,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!A:L,3,0)),\"\",VLOOKUP(I53,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I53,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I53,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I53,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I53,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I54,Rates!A:L,2,0)","v":"REPORT"},"blank","EXCLUSIONS","MFG","Sec IDACI E","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I54,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I54,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I54,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!A:L,3,0)),\"\",VLOOKUP(I54,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I54,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I54,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I54,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I54,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I55,Rates!A:L,2,0)","v":"REPORT"},"blank","Pri FFAdj","EXCLUSIONS","Sec IDACI F","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I55,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I55,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I55,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!A:L,3,0)),\"\",VLOOKUP(I55,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I55,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I55,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I55,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I55,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I56,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri EAL 2","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I56,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I56,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I56,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!A:L,3,0)),\"\",VLOOKUP(I56,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I56,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I56,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I56,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I56,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I57,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec EAL 2","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I57,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I57,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I57,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I57,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!A:L,3,0)),\"\",VLOOKUP(I57,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I57,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I57,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I57,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I57,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I58,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri MOB","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I58,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I58,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I58,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I58,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!A:L,3,0)),\"\",VLOOKUP(I58,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I58,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I58,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I58,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I58,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I59,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec MOB","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I59,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I59,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I59,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I59,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!A:L,3,0)),\"\",VLOOKUP(I59,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I59,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I59,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I59,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I59,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I60,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Pri LPA","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I60,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I60,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I60,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I60,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!A:L,3,0)),\"\",VLOOKUP(I60,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I60,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I60,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I60,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I60,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I61,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Sec LPA","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I61,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I61,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I61,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I61,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!A:L,3,0)),\"\",VLOOKUP(I61,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I61,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I61,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I61,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I61,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I62,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NNDR","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I62,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I62,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I62,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I62,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I62,Rates!A:L,3,0)),\"\",VLOOKUP(I62,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I62,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I62,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I63,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NNDRPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I63,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I63,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I63,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I63,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I63,Rates!A:L,3,0)),\"\",VLOOKUP(I63,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I63,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I63,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I64,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","LUMP SUM","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I64,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I64,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I64,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I64,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I64,Rates!A:L,3,0)),\"\",VLOOKUP(I64,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I64,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I64,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I65,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","SPLIT SITES","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I65,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I65,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I65,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I65,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I65,Rates!A:L,3,0)),\"\",VLOOKUP(I65,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I65,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I65,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I66,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","MFG","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I66,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I66,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I66,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I66,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I66,Rates!A:L,3,0)),\"\",VLOOKUP(I66,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I66,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I66,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I67,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","EXCLUSIONS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I67,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I67,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I67,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I67,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I67,Rates!A:L,3,0)),\"\",VLOOKUP(I67,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I67,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I67,TRANS!$S:$S)","v":0},0]
[{"$f":"VLOOKUP(I68,Rates!A:L,2,0)","v":"REPORT"},"SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL","SUBTOTAL",null,{"$f":"SUM(K36:K67)","v":421357.1},{"$f":"SUM(L36:L61)","v":408290.27},null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!A:L,3,0)),\"\",VLOOKUP(I68,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q36:Q67)","v":386164.04},{"$f":"SUM(R36:R67)","v":0},0,0,0,0,0,0,0,0,0,0,0,386164.04,null,null,{"$f":"IF(ISERROR(VLOOKUP(I68,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I68,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I69,Rates!A:L,2,0)","v":"REPORT"},19,12,12,19,7,7,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I69,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I69,Rates!$A:$AP,42,0))","v":0}]
[null,"High Needs","De-Delegation","De-Delegation","De-Delegation","Post 16","Post 16","PRUTop-ups",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"High Needs"},null,null,null,null,{"$f":"I70","v":"High Needs"},{"$f":"IF($N70=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N70,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the HighNeeds tab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I70,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I70,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I71,Rates!A:L,2,0)","v":"HIGHNEEDS"},"NURSERYTOPUP","NDPDEUPEG","NDSDEUPEG","NDPDEUPEG","EFAHN","EFAHN","PRUTOPUP","NURSERYTOPUP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I71,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I71,'1718OriginalFunding'!C:D,2,0))","v":3565.83},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I71,'EOY1718'!D:D)","v":4668.21},{"$f":"VLOOKUP(I30:I71,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!A:L,3,0)),\"\",VLOOKUP(I71,Rates!A:L,3,0))","v":"Statement top-ups (Nursery)"},null,{"$f":"VLOOKUP(I71,Rates!A:AO,41,0)","v":"Summer18"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":4668.21},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":889.29},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I71,TRANS!$S:$S)","v":0},{"$f":"SUM(Q71:AC71)","v":5557.5},null,null,{"$f":"IF(ISERROR(VLOOKUP(I71,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I71,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I72,Rates!A:L,2,0)","v":"HIGHNEEDS"},"OTHERTOPUP","NDPDEBS","NDSDESupply","NDSDEUPEG","EFAPROG","EFAPROG","OTHERTOPUP","OTHERTOPUP",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I72,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I72,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I72,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I31:I72,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!A:L,3,0)),\"\",VLOOKUP(I72,Rates!A:L,3,0))","v":"Other Top-ups"},null,{"$f":"VLOOKUP(I72,Rates!A:AO,41,0)","v":"Summer18"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I72,TRANS!$S:$S)","v":0},{"$f":"SUM(Q72:AC72)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I72,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I72,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I73,Rates!A:L,2,0)","v":"HIGHNEEDS"},"STMTPY","NDPDESupply","NDSecDELConting","NDPDEBS","BURSARY","BURSARY","STATEMENTTOPUP","STMTPY",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I73,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I73,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I73,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I32:I73,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!A:L,3,0)),\"\",VLOOKUP(I73,Rates!A:L,3,0))","v":"Statement topup adjustments from previous year"},null,{"$f":"VLOOKUP(I73,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I73,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I73,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I73,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I74,Rates!A:L,2,0)","v":"HIGHNEEDS"},"NURSERYEX","NDPriDELConting","NDSecDELImprov","NDPDESupply","blank","blank","blank","NURSERYEX",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I74,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I74,'1718OriginalFunding'!C:D,2,0))","v":5439},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I74,'EOY1718'!D:D)","v":5014.28},{"$f":"VLOOKUP(I33:I74,Rates!A:L,8,0)","v":"I03"},{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!A:L,3,0)),\"\",VLOOKUP(I74,Rates!A:L,3,0))","v":"Nursery Exceptional Funding"},null,{"$f":"VLOOKUP(I74,Rates!A:AO,41,0)","v":"Current"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":12604.28},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I74,TRANS!$S:$S)","v":0},12604.28,null,null,{"$f":"IF(ISERROR(VLOOKUP(I74,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I74,Rates!$A:$AP,42,0))","v":"Topup"}]
[{"$f":"VLOOKUP(I75,Rates!A:L,2,0)","v":"REPORT"},"blank","NDPriDELImprov","blank","NDSDESupply","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I75,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I75,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I75,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I34:I75,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!A:L,3,0)),\"\",VLOOKUP(I75,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I75,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I75,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I75,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I75,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I76,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDPriDELConting","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I76,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I76,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I76,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I35:I76,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!A:L,3,0)),\"\",VLOOKUP(I76,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N70,$J$168:$M$185,4,0),IF(N70=\"Not Used\",\"\",N70))","v":"High Needs"},{"$f":"VLOOKUP(I76,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I76,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I76,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I76,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I77,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDPriDELImprov","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I77,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I77,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I77,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I36:I77,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!A:L,3,0)),\"\",VLOOKUP(I77,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I77,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I77,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I77,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I77,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I78,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDSecDELConting","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I78,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I78,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I78,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I37:I78,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I78,Rates!A:L,3,0)),\"\",VLOOKUP(I78,Rates!A:L,3,0))","v":"-"},null,null,{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I78,TRANS!$S:$S)","v":0},{"$f":"SUM(Q78:AC78)","v":0}]
[{"$f":"VLOOKUP(I79,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NDSecDELImprov","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I79,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I79,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I79,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I38:I79,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I79,Rates!A:L,3,0)),\"\",VLOOKUP(I79,Rates!A:L,3,0))","v":"-"},null,null,{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I79,TRANS!$S:$S)","v":0},{"$f":"SUM(Q79:AC79)","v":0}]
[{"$f":"VLOOKUP(I80,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K70:K79)","v":9004.83},{"$f":"SUM(L70:L79)","v":9682.49},null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!A:L,3,0)),\"\",VLOOKUP(I80,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q70:Q79)","v":4668.21},0,13493.57,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD70:AD79)","v":18161.78},null,null,{"$f":"IF(ISERROR(VLOOKUP(I80,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I80,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I81,Rates!A:L,2,0)","v":"REPORT"},3,3,3,6,7,7,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I81,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I81,Rates!$A:$AP,42,0))","v":0}]
[null,"Grants","PupilPremium","Post 16","Post 16","PupilPremium","PupilPremium","PupilPremium",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Grants"},null,null,null,null,{"$f":"I82","v":"Grants"},{"$f":"IF($N82=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N82,$J$168:$K$185,2,0)&\" tab\")","v":"For more detail please go to the Grants tab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I82,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I82,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I83,Rates!A:L,2,0)","v":"CAPITAL"},"DFC","PPFSMPri","EFAADD","EFAADD","PPFSMPri","PPFSMPri","PPFSMPri","DFC",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I83,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I83,'1718OriginalFunding'!C:D,2,0))","v":5100.25},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I83,'EOY1718'!D:D)","v":4800.55},{"$f":"VLOOKUP(I42:I83,Rates!A:L,8,0)","v":"CI01"},{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!A:L,3,0)),\"\",VLOOKUP(I83,Rates!A:L,3,0))","v":"Devolved Formula Capital"},null,{"$f":"VLOOKUP(I83,Rates!A:AO,41,0)","v":"Estimate"},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":4800.55},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I83,TRANS!$S:$S)","v":0},{"$f":"SUM(Q83:AC83)","v":4800.55},null,null,{"$f":"IF(ISERROR(VLOOKUP(I83,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I83,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I84,Rates!A:L,2,0)","v":"REPORT"},"blank","PPSERVICE","EFAFP","EFAFP","PPFSMSec","PPFSMSec","PPFSMSec","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I84,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I84,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I84,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I43:I84,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!A:L,3,0)),\"\",VLOOKUP(I84,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I84,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I84,TRANS!$S:$S)","v":0},{"$f":"SUM(Q84:AC84)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I84,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I84,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I85,Rates!A:L,2,0)","v":"REPORT"},"blank","PPLOOKEDAFTER","EFAHN","EFAHN","PPSERVICE","PPSERVICE","PPSERVICE","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I85,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I85,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I85,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I44:I85,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!A:L,3,0)),\"\",VLOOKUP(I85,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I85,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I85,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I85,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I85,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I86,Rates!A:L,2,0)","v":"REPORT"},"blank","PPPOST-LAC","EFAALS","EFAALS","PPLOOKEDAFTER","PPLOOKEDAFTER","PPLOOKEDAFTER","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I86,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I86,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I86,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I45:I86,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!A:L,3,0)),\"\",VLOOKUP(I86,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I86,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I86,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I86,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I86,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I87,Rates!A:L,2,0)","v":"REPORT"},"blank","PPPY","EFAPROG","EFAPROG","PPPOST-LAC","PPPOST-LAC","PPPOST-LAC","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I87,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I87,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I87,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I46:I87,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!A:L,3,0)),\"\",VLOOKUP(I87,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I87,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I87,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I87,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I87,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I88,Rates!A:L,2,0)","v":"REPORT"},"blank","PPEXCLUSIONS","EFATRANS","EFATRANS","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT","SUMMERSCHOOLSGRANT","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I88,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I88,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I88,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I47:I88,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!A:L,3,0)),\"\",VLOOKUP(I88,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I88,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I88,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I88,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I88,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I89,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","BURSARY","BURSARY","EYPP","EYPP","PPFSMPRU","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I89,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I89,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I89,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I48:I89,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!A:L,3,0)),\"\",VLOOKUP(I89,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N82,$J$168:$M$185,4,0),IF(N82=\"Not Used\",\"\",N82))","v":"Grants"},{"$f":"VLOOKUP(I89,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I89,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I89,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I89,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I90,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","EFAPY","blank","PPPY","PPPY","PPPY","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I90,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I90,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I90,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I49:I90,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!A:L,3,0)),\"\",VLOOKUP(I90,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I90,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I90,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I90,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I90,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I91,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","PPEXCLUSIONS","PPEXCLUSIONS","PPEXCLUSIONS","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I91,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I91,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I91,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I50:I91,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!A:L,3,0)),\"\",VLOOKUP(I91,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I91,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I91,TRANS!$S:$S)","v":0},{"$f":"SUM(Q91:AC91)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I91,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I91,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I92,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank",null,"blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I92,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I92,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I92,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I51:I92,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!A:L,3,0)),\"\",VLOOKUP(I92,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I92,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I92,TRANS!$S:$S)","v":0},{"$f":"SUM(Q92:AC92)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I92,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I92,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I93,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K83:K92)","v":5100.25},{"$f":"SUM(L83:L92)","v":4800.55},null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!A:L,3,0)),\"\",VLOOKUP(I93,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q82:Q92)","v":4800.55},{"$f":"SUM(R82:R92)","v":0},0,0,0,0,0,0,0,0,0,0,0,4800.55,null,null,{"$f":"IF(ISERROR(VLOOKUP(I93,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I93,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I94,Rates!A:L,2,0)","v":"REPORT"},2,7,7,7,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I94,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I94,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","High Needs","High Needs","High Needs","Grants","Grants","Grants",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I95","v":"Not used"},{"$f":"IF($N95=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N95,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I95,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I95,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I96,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPNURBASE","ARPRY11BASE","ARPNURBASE","DFC","DFC","DFC","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I96,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I96,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I96,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I52:I96,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!A:L,3,0)),\"\",VLOOKUP(I96,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I96,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I96,TRANS!$S:$S)","v":0},{"$f":"SUM(Q96:AC96)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I96,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I96,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I97,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPRY11BASE","OCCARPRY11BASE","ARPRY11BASE","Y7catchup","Y7catchup","TU","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I97,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I97,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I97,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I53:I97,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!A:L,3,0)),\"\",VLOOKUP(I97,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I97,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I97,TRANS!$S:$S)","v":0},{"$f":"SUM(Q97:AC97)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I97,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I97,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I98,Rates!A:L,2,0)","v":"REPORT"},"blank","OCCARPRY11BASE","UNOCCARPRY11BASE","OCCARPRY11BASE","TU","TU","PEGRANT","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I98,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I98,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I98,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I54:I98,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!A:L,3,0)),\"\",VLOOKUP(I98,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I98,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I98,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I98,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I98,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I99,Rates!A:L,2,0)","v":"REPORT"},"blank","UNOCCARPRY11BASE","ARPP16BASE","UNOCCARPRY11BASE","PEGRANT","PEGRANT","UIFSM","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I99,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I99,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I99,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I55:I99,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!A:L,3,0)),\"\",VLOOKUP(I99,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I99,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I99,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I99,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I99,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I100,Rates!A:L,2,0)","v":"REPORT"},"blank","PRURY11BASE","STATEMENTTOPUP","ARPP16BASE","UIFSM","UIFSM","NCTL","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I100,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I100,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I100,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I56:I100,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!A:L,3,0)),\"\",VLOOKUP(I100,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I100,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I100,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I100,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I100,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I101,Rates!A:L,2,0)","v":"REPORT"},"blank","NURSERYTOPUP","POST16TOPUP","NURSERYTOPUP","NCTL","NCTL","y7catchup","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I101,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I101,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I101,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I68:I101,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!A:L,3,0)),\"\",VLOOKUP(I101,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N95,$J$168:$M$185,4,0),IF(N95=\"Not Used\",\"\",N95))","v":""},{"$f":"VLOOKUP(I101,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I101,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I101,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I101,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I102,Rates!A:L,2,0)","v":"REPORT"},"blank","STATEMENTTOPUP","STMTTOPUPSEC","POST16TOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I102,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I102,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I102,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I69:I102,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!A:L,3,0)),\"\",VLOOKUP(I102,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I102,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I102,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I102,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I102,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I103,Rates!A:L,2,0)","v":"REPORT"},"blank","STMTTOPUPPRI","ARPTOPUP","STATEMENTTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I103,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I103,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I103,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I70:I103,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!A:L,3,0)),\"\",VLOOKUP(I103,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I103,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I103,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I103,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I103,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I104,Rates!A:L,2,0)","v":"REPORT"},"blank","NURARPTOPUP","POST16ARPTOPUP","STMTTOPUPPRI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I104,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I104,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I104,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I71:I104,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!A:L,3,0)),\"\",VLOOKUP(I104,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I104,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I104,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I104,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I104,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I105,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPTOPUP","OTHERTOPUP","STMTTOPUPSEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I105,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I105,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I105,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I72:I105,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!A:L,3,0)),\"\",VLOOKUP(I105,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I105,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I105,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I105,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I105,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I106,Rates!A:L,2,0)","v":"REPORT"},"blank","PRUTOPUP","STMTPY","NURARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I106,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I106,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I106,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I73:I106,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!A:L,3,0)),\"\",VLOOKUP(I106,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I106,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I106,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I106,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I106,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I107,Rates!A:L,2,0)","v":"REPORT"},"blank","OTHERTOPUP","ARPPY","ARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I107,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I107,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I107,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I74:I107,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!A:L,3,0)),\"\",VLOOKUP(I107,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I107,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I107,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I107,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I107,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I108,Rates!A:L,2,0)","v":"REPORT"},"blank","STMTPY","SPECIALRY11BASE","POST16ARPTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I108,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I108,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I108,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I75:I108,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!A:L,3,0)),\"\",VLOOKUP(I108,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I108,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I108,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I108,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I108,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I109,Rates!A:L,2,0)","v":"REPORT"},"blank","ARPPY","blank","OTHERTOPUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I109,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I109,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I109,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I76:I109,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!A:L,3,0)),\"\",VLOOKUP(I109,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I109,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I109,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I109,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I109,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I110,Rates!A:L,2,0)","v":"REPORT"},"blank","NURSERYEX","blank","STMTPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I110,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I110,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I110,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I110,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!A:L,3,0)),\"\",VLOOKUP(I110,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I110,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I110,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I110,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I110,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I111,Rates!A:L,2,0)","v":"REPORT"},"blank","NOTIONALSEN","blank","ARPPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I111,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I111,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I111,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I78:I111,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I111,Rates!A:L,3,0)),\"\",VLOOKUP(I111,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I111,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I111,TRANS!$S:$S)","v":0},{"$f":"SUM(Q111:AC111)","v":0}]
[{"$f":"VLOOKUP(I112,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NURSERYEX","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I112,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I112,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I112,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I79:I112,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I112,Rates!A:L,3,0)),\"\",VLOOKUP(I112,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I112,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I112,TRANS!$S:$S)","v":0},{"$f":"SUM(Q112:AC112)","v":0}]
[{"$f":"VLOOKUP(I113,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I113,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I113,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I113,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I113,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I113,Rates!A:L,3,0)),\"\",VLOOKUP(I113,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I113,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I113,TRANS!$S:$S)","v":0},{"$f":"SUM(Q113:AC113)","v":0}]
[{"$f":"VLOOKUP(I114,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K96:K113)","v":0},{"$f":"SUM(L96:L113)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!A:L,3,0)),\"\",VLOOKUP(I114,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q96:Q113)","v":0},{"$f":"SUM(R96:R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I114,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I114,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I115,Rates!A:L,2,0)","v":"REPORT"},2,9,7,10,7,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I115,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I115,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Grants","PupilPremium","PupilPremium","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I116","v":"Not used"},{"$f":"IF($N116=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N116,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I116,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I116,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I117,Rates!A:L,2,0)","v":"REPORT"},"blank","DFC","PPFSMSec","PPFSMPri","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I117,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I117,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I117,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I77:I117,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!A:L,3,0)),\"\",VLOOKUP(I117,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I117,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I117,TRANS!$S:$S)","v":0},{"$f":"SUM(Q117:AC117)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I117,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I117,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I118,Rates!A:L,2,0)","v":"REPORT"},"blank","dfcloan","PPSERVICE","PPFSMSec","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I118,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I118,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I118,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I80:I118,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!A:L,3,0)),\"\",VLOOKUP(I118,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I118,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I118,TRANS!$S:$S)","v":0},{"$f":"SUM(Q118:AC118)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I118,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I118,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I119,Rates!A:L,2,0)","v":"REPORT"},"blank","tu","PPLOOKEDAFTER","PPSERVICE","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I119,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I119,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I119,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I81:I119,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!A:L,3,0)),\"\",VLOOKUP(I119,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I119,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I119,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I119,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I119,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I120,Rates!A:L,2,0)","v":"REPORT"},"blank","PEGRANT","PPPOST-LAC","PPLOOKEDAFTER","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I120,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I120,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I120,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I82:I120,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!A:L,3,0)),\"\",VLOOKUP(I120,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I120,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I120,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I120,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I120,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I121,Rates!A:L,2,0)","v":"REPORT"},"blank","UIFSM","SUMMERSCHOOLSGRANT","PPPOST-LAC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I121,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I121,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I121,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I83:I121,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!A:L,3,0)),\"\",VLOOKUP(I121,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I121,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I121,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I121,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I121,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I122,Rates!A:L,2,0)","v":"REPORT"},"blank","RBASELINE","PPPY","SUMMERSCHOOLSGRANT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I122,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I122,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I122,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I84:I122,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!A:L,3,0)),\"\",VLOOKUP(I122,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N116,$J$168:$M$185,4,0),IF(N116=\"Not Used\",\"\",N116))","v":""},{"$f":"VLOOKUP(I122,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I122,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I122,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I122,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I123,Rates!A:L,2,0)","v":"REPORT"},"blank","NCTL","PPEXCLUSIONS","PPEXCLUSIONS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I123,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I123,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I123,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I85:I123,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!A:L,3,0)),\"\",VLOOKUP(I123,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I123,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I123,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I123,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I123,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I124,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","PPPY","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I124,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I124,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I124,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I86:I124,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!A:L,3,0)),\"\",VLOOKUP(I124,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I124,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I124,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I124,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I124,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I125,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I125,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I125,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I125,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I87:I125,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!A:L,3,0)),\"\",VLOOKUP(I125,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I125,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I125,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I125,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I125,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I126,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","blank","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I126,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I126,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I126,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I126,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!A:L,3,0)),\"\",VLOOKUP(I126,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I126,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I126,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I126,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I126,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I127,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K117:K126)","v":0},{"$f":"SUM(L117:L126)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!A:L,3,0)),\"\",VLOOKUP(I127,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q117:Q126)","v":0},{"$f":"SUM(R117:R126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I127,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I127,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I128,Rates!A:L,2,0)","v":"REPORT"},0,4,4,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I128,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I128,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I129,Rates!A:L,2,0)","v":{"$error":"#N/A"}},"Not used","Growth","Growth","Growth","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I129","v":"Not used"},{"$f":"IF($N129=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N129,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I129,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I129,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I130,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGE","BULGESEC","BULGE","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I130,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I130,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I130,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I88:I130,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!A:L,3,0)),\"\",VLOOKUP(I130,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I130,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I130,TRANS!$S:$S)","v":0},{"$f":"SUM(Q130:AC130)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I130,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I130,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I131,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEPRI","EXPANDPRI","EXPANDPRI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I131,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I131,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I131,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I89:I131,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!A:L,3,0)),\"\",VLOOKUP(I131,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I131,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I131,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I131,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I131,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I132,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDPRI","EXPANDSEC","EXPANDPRIHALF","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I132,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I132,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I132,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I90:I132,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!A:L,3,0)),\"\",VLOOKUP(I132,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I132,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I132,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I132,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I132,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I133,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDPRIHALF","PYGROWTH1","EXPANDSEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I133,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I133,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I133,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I93:I133,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!A:L,3,0)),\"\",VLOOKUP(I133,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I133,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I133,TRANS!$S:$S)","v":0},{"$f":"SUM(Q133:AC133)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I133,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I133,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I134,Rates!A:L,2,0)","v":"REPORT"},"blank","PYGROWTH1","NEWSTART","PYGROWTH1","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I134,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I134,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I134,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I134,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!A:L,3,0)),\"\",VLOOKUP(I134,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I134,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I134,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I134,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I134,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I135,Rates!A:L,2,0)","v":"REPORT"},"blank","NEWSTART","DISECON","NEWSTART","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I135,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I135,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I135,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I94:I135,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!A:L,3,0)),\"\",VLOOKUP(I135,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I135,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I135,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I135,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I135,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I136,Rates!A:L,2,0)","v":"REPORT"},"blank","DISECON","blank","DISECON","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I136,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I136,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I136,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I95:I136,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!A:L,3,0)),\"\",VLOOKUP(I136,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N129,$J$168:$M$185,4,0),IF(N129=\"Not Used\",\"\",N129))","v":""},{"$f":"VLOOKUP(I136,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I136,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I136,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I136,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I137,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEPROT","blank","BULGEPROT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I137,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I137,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I137,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I97:I137,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!A:L,3,0)),\"\",VLOOKUP(I137,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I137,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I137,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I137,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I137,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I138,Rates!A:L,2,0)","v":"REPORT"},"blank","BULGEHALF","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I138,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I138,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I138,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I98:I138,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!A:L,3,0)),\"\",VLOOKUP(I138,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I138,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I138,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I138,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I138,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I139,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDHALF","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I139,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I139,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I139,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I99:I139,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!A:L,3,0)),\"\",VLOOKUP(I139,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I139,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I139,TRANS!$S:$S)","v":0},{"$f":"SUM(Q139:AC139)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I139,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I139,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I140,Rates!A:L,2,0)","v":"REPORT"},"blank","EXPANDSEC","blank","BULGESEC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I140,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I140,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I140,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I100:I140,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!A:L,3,0)),\"\",VLOOKUP(I140,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I140,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!BQ:BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I140,TRANS!$S:$S)","v":0},{"$f":"SUM(Q140:AC140)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I140,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I140,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I141,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K130:K140)","v":0},{"$f":"SUM(L130:L140)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!A:L,3,0)),\"\",VLOOKUP(I141,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q130:Q140)","v":0},{"$f":"SUM(R130:R140)","v":0},{"$f":"SUM(S130:S140)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I141,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I141,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I142,Rates!A:L,2,0)","v":"REPORT"},0,9,9,9,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I142,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I142,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Early Years","Grants","Early Years","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I143","v":"Not used"},{"$f":"IF($N143=\"Not used\",\"\",\"For more detail please go to the \"&VLOOKUP($N143,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I143,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I143,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I144,Rates!A:L,2,0)","v":"REPORT"},"blank","HOURS","DFC","HOURS","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I144,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I144,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I144,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I144,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!A:L,3,0)),\"\",VLOOKUP(I144,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I144,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I144,TRANS!$S:$S)","v":0},{"$f":"SUM(Q144:AC144)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I144,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I144,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I145,Rates!A:L,2,0)","v":"REPORT"},"blank","BASIC","dfcloan","BASIC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I145,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I145,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I145,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I127:I145,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!A:L,3,0)),\"\",VLOOKUP(I145,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I145,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I145,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I145,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I145,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I146,Rates!A:L,2,0)","v":"REPORT"},"blank","FLEX","tu","FLEX","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I146,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I146,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I146,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I128:I146,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!A:L,3,0)),\"\",VLOOKUP(I146,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I146,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I146,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I146,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I146,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I147,Rates!A:L,2,0)","v":"REPORT"},"blank","IDACI","PEGRANT","IDACI","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I147,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I147,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I147,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I129:I147,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!A:L,3,0)),\"\",VLOOKUP(I147,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I147,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I147,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I147,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I147,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I148,Rates!A:L,2,0)","v":"REPORT"},"blank","EYPP","NCTL","EYPP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I148,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I148,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I148,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I130:I148,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!A:L,3,0)),\"\",VLOOKUP(I148,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I148,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I148,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I148,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I148,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I149,Rates!A:L,2,0)","v":"REPORT"},"blank","ADJ","Y7CATCHUP","ADJ","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I149,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I149,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I149,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I131:I149,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!A:L,3,0)),\"\",VLOOKUP(I149,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N143,$J$168:$M$185,4,0),IF(N143=\"Not Used\",\"\",N143))","v":""},{"$f":"VLOOKUP(I149,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I149,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I149,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I149,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I150,Rates!A:L,2,0)","v":"REPORT"},"blank","ADD","blank","ADD","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I150,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I150,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I150,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I132:I150,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!A:L,3,0)),\"\",VLOOKUP(I150,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I150,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I150,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I150,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I150,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I151,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K144:K150)","v":0},{"$f":"SUM(L143:L150)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!A:L,3,0)),\"\",VLOOKUP(I151,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q143:Q150)","v":0},{"$f":"SUM(R143:R150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I151,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I151,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I152,Rates!A:L,2,0)","v":"REPORT"},0,19,0,19,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I152,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I152,Rates!$A:$AP,42,0))","v":0}]
[null,"Not used","Not used","Other","Grants","Not used","Not used","Not used",{"$f":"INDIRECT(VLOOKUP($X$21,$B$21:$C$29,2,0)&ROW())","v":"Not used"},null,null,null,null,{"$f":"I153","v":"Not used"},{"$f":"IF(OR($N153=\"Not used\",$N153=\"Other\"),\"\",\"For more detail please go to the \"&VLOOKUP($N153,$J$168:$K$185,2,0)&\" tab\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I153,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I153,Rates!$A:$AP,42,0))","v":""}]
[{"$f":"VLOOKUP(I154,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","DFC","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I154,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I154,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I154,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I104:I154,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!A:L,3,0)),\"\",VLOOKUP(I154,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I154,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I154,TRANS!$S:$S)","v":0},{"$f":"SUM(Q154:AC154)","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP(I154,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I154,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I155,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","dfcloan","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I155,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I155,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I155,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I106:I155,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!A:L,3,0)),\"\",VLOOKUP(I155,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I155,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I155,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I155,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I155,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I156,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","tu","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I156,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I156,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I156,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I110:I156,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!A:L,3,0)),\"\",VLOOKUP(I156,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I156,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I156,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I156,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I156,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I157,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","PEGRANT","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I157,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I157,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I157,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I114:I157,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!A:L,3,0)),\"\",VLOOKUP(I157,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I157,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I157,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I157,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I157,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I158,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","UIFSM","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I158,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I158,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I158,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I115:I158,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!A:L,3,0)),\"\",VLOOKUP(I158,Rates!A:L,3,0))","v":"-"},{"$f":"HYPERLINK(VLOOKUP(N153,$J$168:$M$185,4,0),IF(OR(N153=\"Not Used\",N153=\"Other\"),\"\",N153))","v":""},{"$f":"VLOOKUP(I158,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I158,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I158,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I158,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I159,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","Y7CATCHUP","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I159,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I159,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I159,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I116:I159,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!A:L,3,0)),\"\",VLOOKUP(I159,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I159,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I159,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I159,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I159,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I160,Rates!A:L,2,0)","v":"REPORT"},"blank","blank","blank","NCTL","blank","blank","blank","blank",null,{"$f":"IF(ISERROR(VLOOKUP(\"Original\"&OLDLAESTAB&I160,'1718OriginalFunding'!C:D,2,0)),0,VLOOKUP(\"Original\"&OLDLAESTAB&I160,'1718OriginalFunding'!C:D,2,0))","v":0},{"$f":"SUMIF('EOY1718'!E:E,DFENO&'Home-St Margarets Nursery'!I160,'EOY1718'!D:D)","v":0},{"$f":"VLOOKUP(I117:I160,Rates!A:L,8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!A:L,3,0)),\"\",VLOOKUP(I160,Rates!A:L,3,0))","v":"-"},null,{"$f":"VLOOKUP(I160,Rates!A:AO,41,0)","v":""},{"$f":"SUMIF(TRANS!$BQ:$BQ,Q$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,R$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,S$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,T$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,U$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,V$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,W$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,X$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Y$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,Z$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AA$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AB$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$BQ:$BQ,AC$3&DFENO&'Home-St Margarets Nursery'!$I160,TRANS!$S:$S)","v":0},0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I160,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I160,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I161,Rates!A:L,2,0)","v":"REPORT"},"subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal","subtotal",null,{"$f":"SUM(K154:K160)","v":0},{"$f":"SUM(L154:L160)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!A:L,3,0)),\"\",VLOOKUP(I161,Rates!A:L,3,0))","v":"Subtotal"},null,null,{"$f":"SUM(Q154:Q160)","v":0},{"$f":"SUM(R154:R160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP(I161,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I161,Rates!$A:$AP,42,0))","v":0}]
[{"$f":"VLOOKUP(I162,Rates!A:L,2,0)","v":"REPORT"},0,0,8,8,0,"blank",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(I162,Rates!$A:$AP,42,0)),\"\",VLOOKUP(I162,Rates!$A:$AP,42,0))","v":0}]
[]
[]
["LAESTAB","Please choose a school","Phase","Academy Type","Blank",0,"X","OldDfe"]
[3020135,"Barnet Early Years Alliance (BEYA)","Nursery",0,null,3020135,null,3020135]
[3021002,"Moss Hall Nursery","Nursery",0,null,{"$f":"A167","v":3021002},"X",3021002,null,"Hyperlink Look-up table"]
["LAESTAB","-","Phase","Academy Type","Blank",0,"X","OldDfe",null,"Early Years","EarlyYears",1,"#EarlyYears!p13"]
[3023520,"Akiva School","Primary",0,null,3023520,"Pri",3023520,null,"Budget Shares","BudgetShare",2,"#BudgetShare!p13"]
[3023300,"All Saints' CE Primary School NW2","Primary",0,null,3023300,"Pri",3023300,null,"Grants","Grants",3,"#Grants!p13"]
[3023317,"All Saints' CE Primary School, N20","Primary",0,null,3023317,"Pri",3023317,null,"Not Used"]
[3022020,"Alma Primary","Primary","Recoupment Academy",null,3022020,"Pri",3022020,null,"PupilPremium","PupilPremium",4,"#PupilPremium!p13"]
[3023500,"Annunciation Catholic Infant School","Primary",0,null,3023500,"Pri",3023500,null,"Growth","Growth",5,"#Growth!p13"]
[3023514,"Annunciation Catholic Junior School","Primary",0,null,3023514,"Pri",3023514,null,"High Needs","HighNeeds",6,"#HighNeeds!p13"]
[3022050,"Ashmole Primary School","Primary","Recoupment Academy",null,3022050,"Pri",3022050,null,"Post 16","SixthForm",7,"#SixthForm!p13"]
[3022002,"Barnfield School","Primary",0,null,3022002,"Pri",3022002,null,"De-Delegation","BudgetShare",8,"#BudgetShare!p13"]
[3022079,"Beis Yaakov","Primary",0,null,3022079,"Pri",3022079,null,"Top-ups","Top-ups",9,"#Top-ups!p13"]
[3023524,"Beit Shvidler Primary School","Primary",0,null,3023524,"Pri",3023524,null,"Other"]
[3022003,"Bell Lane Primary School","Primary",0,null,3022003,"Pri",3022003,null,"PRUtop-ups",{"$f":"J179","v":"PRUtop-ups"},10,"#PRUTopups!q13"]
[3023511,"Blessed Dominic School","Primary",0,null,3023511,"Pri",3023511]
[3023519,"Broadfields Primary School","Primary","Recoupment Academy",null,3023519,"Pri",3023519]
[3022008,"Brookland Infant  & Nursery School","Primary",0,null,3022008,"Pri",3022008]
[3022007,"Brookland Junior School","Primary",0,null,3022007,"Pri",3022007]
[3022009,"Brunswick Park Primary & Nursery School","Primary",0,null,3022009,"Pri",3022009]
[3022067,"Chalgrove Primary School","Primary",0,null,3022067,"Pri",3022067]
[3022010,"Child's Hill School","Primary",0,null,3022010,"Pri",3022010]
[3023302,"Christ Church CE Primary School","Primary",0,null,3023302,"Pri",3023302]
[3022011,"Church Hill Primary School","Primary",0,null,3022011,"Pri",3022011]
[3023522,"Claremont Academy","Primary","Recoupment Academy",null,3023522,"Pri",3023522]
[3022014,"Colindale School","Primary",0,null,3022014,"Pri",3022014]
[3022015,"Coppetts Wood","Primary",0,null,3022015,"Pri",3022015]
[3022016,"Courtland School","Primary",0,null,3022016,"Pri",3022016]
[3022017,"Cromer Road Primary School","Primary",0,null,3022017,"Pri",3022017]
[3022073,"Danegrove JMI School","Primary",0,null,3022073,"Pri",3022073]
[3022019,"Deansbrook Infant School","Primary",0,null,3022019,"Pri",3022019]
[3022018,"Deansbrook Junior School","Primary","Recoupment Academy",null,3022018,"Pri",3022018]
[3022021,"Dollis Infant School","Primary",0,null,3022021,"Pri",3022021]
[3025200,"Dollis Junior School","Primary",0,null,3025200,"Pri",3025200]
[3022023,"Edgware Primary School","Primary",0,null,3022023,"Pri",3022023]
[3022001,"Etz Chaim Jewish Primary School","Primary","Recoupment Academy",null,3022001,"Pri",3022001]
[3022024,"Fairway Primary School","Primary",0,null,3022024,"Pri",3022024]
[3022025,"Foulds","Primary",0,null,3022025,"Pri",3022025]
[3022026,"Frith Manor School","Primary",0,null,3022026,"Pri",3022026]
[3022028,"Garden Suburb Infant School","Primary",0,null,3022028,"Pri",3022028]
[3022027,"Garden Suburb Junior","Primary",0,null,3022027,"Pri",3022027]
[3022029,"Goldbeaters Primary School","Primary",0,null,3022029,"Pri",3022029]
[3022030,"Grasvenor Avenue Infants","Primary","Recoupment Academy",null,3022030,"Pri",3022030]
[3023516,"Hasmonean Primary School","Primary",0,null,3023516,"Pri",3023516]
[3022031,"Hollickwood JMI School","Primary",0,null,3022031,"Pri",3022031]
[3022032,"Holly Park School","Primary",0,null,3022032,"Pri",3022032]
[3023304,"Holy Trinity School","Primary",0,null,3023304,"Pri",3023304]
[3022047,"Hyde School","Primary","Recoupment Academy",null,3022047,"Pri",3022047]
[3023515,"Independent Jewish Day School","Primary","Recoupment Academy",null,3023515,"Pri",3023515]
[3022036,"Livingstone School","Primary",0,null,3022036,"Pri",3022036]
[3022037,"Manorside Primary School","Primary",0,null,3022037,"Pri",3022037]
[3023523,"Martin Primary School","Primary",0,null,3023523,"Pri",3023523]
[3025948,"Mathilda Marks-Kennedy School","Primary",0,null,3025948,"Pri",3025948]
[3025949,"Menorah Foundation School","Primary",0,null,3025949,"Pri",3025949]
[3023513,"Menorah Primary School","Primary",0,null,3023513,"Pri",3023513]
[3022048,"Millbrook Park CE Primary School","Primary","Recoupment Academy",null,3022048,"Pri",3022048]
[3023305,"Monken Hadley C E Primary School","Primary",0,null,3023305,"Pri",3023305]
[3022042,"Monkfrith School","Primary",0,null,3022042,"Pri",3022042]
[3022044,"Moss Hall Infant School","Primary",0,null,3022044,"Pri",3022044]
[3022043,"Moss Hall Junior School","Primary",0,null,3022043,"Pri",3022043]
[3026112,"Noam Jewish Primary School","Primary",0,null,{"$f":"A225","v":3026112},"Pri",3026112]
[3022045,"Northside School","Primary",0,null,3022045,"Pri",3022045]
[3022077,"Orion Primary School","Primary",0,null,3022077,"Pri",3022077]
[3025201,"Osidge Primary School","Primary",0,null,3025201,"Pri",3025201]
[3023501,"Our Lady of Lourdes School","Primary",0,null,3023501,"Pri",3023501]
[3022078,"Pardes House School","Primary",0,null,3022078,"Pri",3022078]
[3022038,"Parkfield Primary School","Primary","Recoupment Academy",null,{"$f":"A231","v":3022038},"Pri",3022038]
[3022071,"Queenswell Infant and Nursery School","Primary",0,null,3022071,"Pri",3022071]
[3022072,"Queenswell Junior School","Primary",0,null,3022072,"Pri",3022072]
[3022004,"Rimon Jewish Primary School","Primary","Recoupment Academy",null,3022004,"Pri",3022004]
[3023512,"Rosh Pinah","Primary",0,null,3023512,"Pri",3023512]
[3022041,"Sacks Morasha Jewish Primary School","Primary",0,null,3022041,"Pri",3022041]
[3023510,"Sacred Heart School","Primary",0,null,3023510,"Pri",3023510]
[3023502,"St Agnes RC Primary School","Primary",0,null,3023502,"Pri",3023502]
[3023315,"St Andrew's C E","Primary",0,null,3023315,"Pri",3023315]
[3023504,"St Catherines R C Primary","Primary",0,null,3023504,"Pri",3023504]
[3023307,"St John's CE School N11","Primary",0,null,3023307,"Pri",3023307]
[3023309,"St Johns CE N20","Primary",0,null,3023309,"Pri",3023309]
[3023509,"St Joseph's Primary School","Primary",0,null,3023509,"Pri",3023509]
[3023311,"St Mary's C E Primary School N3","Primary",0,null,3023311,"Pri",3023311]
[3023312,"St Mary's School EN4","Primary",0,null,3023312,"Pri",3023312]
[3023314,"St Pauls CE Primary, NW7","Primary",0,null,3023314,"Pri",3023314]
[3023313,"St Paul's School, N11","Primary",0,null,3023313,"Pri",3023313]
[3023506,"St Vincent's Catholic Primary School","Primary",0,null,3023506,"Pri",3023506]
[3023507,"St Theresa's R.C. Primary School","Primary",0,null,3023507,"Pri",3023507]
[3022051,"Summerside Primary Academy","Primary","Recoupment Academy",null,{"$f":"A250","v":3022051},"Pri",3022052]
[3022070,"Sunnyfields Primary School","Primary",0,null,3022070,"Pri",3022070]
[3023316,"Trent  C of E Primary School","Primary",0,null,3023316,"Pri",3023316]
[3022055,"Tudor School","Primary",0,null,3022055,"Pri",3022055]
[3022057,"Underhill School","Primary",0,null,3022057,"Pri",3022057]
[3022049,"Watling Park Free School","Primary","Recoupment Academy",null,3022049,"Pri",3022049]
[3022076,"Wessex  Gardens Primary School","Primary",0,null,3022076,"Pri",3022076]
[3022060,"Whitings Hill Primary School","Primary",0,null,3022060,"Pri",3022060]
[3023518,"Woodcroft Primary School","Primary",0,null,3023518,"Pri",3023518]
[3022054,"Woodridge  Primary School","Primary",0,null,3022054,"Pri",3022054]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A260","v":"LAESTAB"},"X","OldDfe"]
[3021102,"Northgate","PRU",0,null,{"$f":"A261","v":3021102},"Sec",3021102]
[3021100,"Pavilion","PRU",0,null,{"$f":"A262","v":3021100},"Sec",3021100]
["LAESTAB","-","Phase","Academy Type","Blank",{"$f":"A263","v":"LAESTAB"},"X","OldDfe"]
[3024001,"Archer Academy","Secondary","Recoupment Academy",null,{"$f":"A264","v":3024001},"Sec",3024001]
[3025406,"Ashmole Academy","Secondary","Recoupment Academy",null,{"$f":"A265","v":3025406},"Sec",3025406]
[3025408,"Bishop Douglass Academy","Secondary","Recoupment Academy",null,3025408,"Sec",3025408]
[3024211,"Christ's College Finchley","Secondary","Recoupment Academy",null,3024211,"Sec",3024211]
[3024215,"Compton School","Secondary","Recoupment Academy",null,3024215,"Sec",3024215]
[3024210,"Copthall School","Secondary","Recoupment Academy",null,3024210,"Sec",3024210]
[3024212,"East Barnet School","Secondary","Recoupment Academy",null,3024212,"Sec",3024212]
[3025405,"Finchley Catholic High School","Secondary",0,null,3025405,"Sec",3025405]
[3024003,"Friern Barnet School","Secondary",0,null,3024003,"Sec",3024003]
[3025409,"Hasmonean High School","Secondary","Recoupment Academy",null,3025409,"Sec",3025409]
[3025400,"Hendon School","Secondary","Recoupment Academy",null,3025400,"Sec",3025400]
[3024752,"Henrietta Barnett School","Secondary","Recoupment Academy",null,3024752,"Sec",3024752]
[3025427,"JCoSS","Secondary",0,null,3025427,"Sec",3025427]
[3024004,"Menorah High School (Girls)","Secondary",0,null,3024004,"Sec",3024004]
[3025402,"Mill Hill County High School","Secondary","Recoupment Academy",null,3025402,"Sec",3025402]
[3024208,"Queen Elizabeth's Girls' School","Secondary","Recoupment Academy",null,3024208,"Sec",3024208]
[3025401,"Queen Elizabeth's School (Boys)","Secondary","Recoupment Academy",null,3025401,"Sec",3025401]
[3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","Recoupment Academy",null,3024000,"Sec",3024000]
[3025404,"St Michaels Catholic Grammar School","Secondary",0,null,3025404,"Sec",3025404]
[3025407,"St. James' Catholic High School","Secondary",0,null,3025407,"Sec",3025407]
[3024010,"Totteridge Academy","Secondary","Recoupment Academy",null,3024010,"Sec",3024010]
[3024012,"Whitefield School","Secondary","Recoupment Academy",null,3024012,"Sec",3024012]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3023521,"St Mary's & St John's CE School","All through",0,null,{"$f":"A287","v":3023521},"AT",3023521]
[3026905,"London Academy","All through","Recoupment Academy",null,3026905,"AT",3026905]
[3026906,"Wren Academy","All through","Recoupment Academy",null,3026906,"AT",3026906]
["LAESTAB","-","Phase","Academy Type","Blank","LAESTAB","X","OldDfe"]
[3027010,"Mapledown","Special",0,null,3027010,"Sec",3027010]
[3027005,"Northway","Special",0,null,3027005,"Pri",3027005]
[3027009,"Oakleigh","Special",0,null,3027009,"Pri",3027009]
[3027000,"Oak Lodge Academy","Special","Special Academy",null,3027000,"Sec",3027000]
[3025950,"Oak Hill School","ARP","ARP Academy",null,3025950,"Sec",3025950]
[]
["LAESTAB","Not used","Phase","Academy Type","Blank",{"$f":"A297","v":"LAESTAB"},"X","OldDfe"]
[3023508,"St Joseph's Infants closed 31/3/14","Primary",0,null,{"$f":"A298","v":3023508},"Pri",3023508]
[3025408,"Bishop Douglass School","Secondary",0,null,3025408,"Sec",3025408]
[3026085,"Kisharon Inclusive Special Free School","Special","Special Academy",null,3026085,"AT",3026085]
[3027000,"Oak Lodge","Special",0,null,3027000,"Sec",3027000]
[3022056,"Underhill Junior School - closed","Primary",0,null,3022056,"Pri",3022056]
[3022999,"Claremont Primary School (closed)","Primary",0,null,3022999,"Pri",3022999]
[3022022,"Edgware Junior School - closed","Primary",0,null,3022022,"Pri",3022022]
[3026089,"Menorah Grammar School (Boys)","Secondary",0,null,3026089,"Sec",3026089]
[3025403,"St. Mary's CE High School","Secondary",0,null,3025403,"Sec",3025403]
[3022052,"Summerside Primary School","Primary",0,null,{"$f":"A307","v":3022052},"Pri",3022052]
[3021000,"Brookhill Nursery","Nursery",0,null,{"$f":"A308","v":3021000},"X",3021000]
[3021001,"Hampden Way Nursery","Nursery",0,null,{"$f":"A309","v":3021001},"X",3021001]
[3021003,"St Margaret's Nursery","Nursery",0,null,{"$f":"A310","v":3021003},"X",3021003]

{"sheet":"TRANS","index":10,"n_rows":3274,"n_cols":91,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Record#","Recorddate","Enteredby","RUN","DfE Number","School","Phase","Academy","Vendor","SchoolCC","Recoup Code","Subtype","VA","Fundingtype","FundingArea","Percent","Rate","Data","Funding","INTCC","GLCode","CFR","Autocode","Qtr1","Qtr2","Qtr3","Qtr4","Recoupment","Terms","DFE+TYPE2+OPTION","RUN+DFE+TYPE","DFE+TYPE","RUN+TYPE","RUN+DFE","ACADEMY+SECTOR+TYPE","CFR+DFE","DFE+AREA","INTCC+PHASE","run+dfe+area","JunAuto%","SepAuto%","DecAuto%","MarAuto%","INTCCName","S251","Internal Order","Option","MonthlyPaid Academies","Academy AprPay","Academy MayPay","Academy JunPay","Academy JulPay","Academy AugPay","Academy SepPay","Academy OctPay","Academy NovPay","Academy DecPay","Academy JanPay","Academy FebPay","Academy MarPay","Type of funding","Xtraautopay","dfe+type2","EFA payment","LBB Option A","Check - should be zero!","INTCC+TYPE+Academy+Phase","LBB Cost","Run+Dfe+Type2","Status","Monthly Paid Divisor","EFA/Recoupment Check - Should be zero","Academy&Term","AprPay 36ths","EY Acad Aut pay adj","EY Acad Spr pay adj","Marker","Pay at next available opportunity","MonthlyPaidMA","Maintained AprPay","Maintained MayPay","Maintained JunPay","Maintained JulPay","Maintained AugPay","Maintained SepPay","Maintained OctPay","Maintained NovPay","Maintained DecPay","Maintained JanPay","Maintained FebPay","Maintained MarPay"]
[20181001,"2017-12-13","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","blank","REPORT",1,0,null,0,0,543965,0,0,0,0,0,0,0,0,"3022002blankD","Original3022002blank","3022002blank","Originalblank","Original3022002","MAPriblank","03022002","3022002REPORT","0Primary","Original3022002REPORT",0.25,0.5,0.75,1,"None","None",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"-",null,"3022002blank",0,0,0,"0blankMAPrimary",0,"Original3022002blank","",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181002,"2017-12-13","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",6791.6666666666661,6791.67,"EFA",516500,"I18",0,0,0,0,0,0,0,"3026905PEGRANTAcademy","Original3026905PEGRANT","3026905PEGRANT","OriginalPEGRANT","Original3026905","RAAllPEGRANT","I183026905","3026905ADDGRANT","EFAAll through","Original3026905ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3026905PEGRANT",6791.67,0,0,"EFAPEGRANTRAAll through",0,"Original3026905PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181003,"2017-12-13","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",6916.6666666666661,6916.67,"EFA",516500,"I18",0,0,0,0,0,0,0,"3026906PEGRANTAcademy","Original3026906PEGRANT","3026906PEGRANT","OriginalPEGRANT","Original3026906","RAAllPEGRANT","I183026906","3026906ADDGRANT","EFAAll through","Original3026906ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3026906PEGRANT",6916.67,0,0,"EFAPEGRANTRAAll through",0,"Original3026906PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181004,"2017-12-13","CK","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","FREE","PEGRANT","ADDGRANT",1,"various",7233.3333333333339,7233.33,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022001PEGRANTAcademy","Original3022001PEGRANT","3022001PEGRANT","OriginalPEGRANT","Original3022001","RAPriPEGRANT","I183022001","3022001ADDGRANT","EFAPrimary","Original3022001ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022001PEGRANT",7233.33,0,0,"EFAPEGRANTRAPrimary",0,"Original3022001PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181005,"2017-12-13","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",7391.6666666666661,7391.67,"EFA",516500,"I18",0,0,0,0,0,0,0,"3023515PEGRANTAcademy","Original3023515PEGRANT","3023515PEGRANT","OriginalPEGRANT","Original3023515","RAPriPEGRANT","I183023515","3023515ADDGRANT","EFAPrimary","Original3023515ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023515PEGRANT",7391.67,0,0,"EFAPEGRANTRAPrimary",0,"Original3023515PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181006,"2017-12-13","CK","Original",3022004,"Rimon Jewish Primary School","Primary","RA",155029,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","FREE","PEGRANT","ADDGRANT",1,"various",7104.1666666666661,7104.17,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022004PEGRANTAcademy","Original3022004PEGRANT","3022004PEGRANT","OriginalPEGRANT","Original3022004","RAPriPEGRANT","I183022004","3022004ADDGRANT","EFAPrimary","Original3022004ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022004PEGRANT",7104.17,0,0,"EFAPEGRANTRAPrimary",0,"Original3022004PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181007,"2017-12-13","CK","Original",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",6891.6666666666661,6891.67,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022030PEGRANTAcademy","Original3022030PEGRANT","3022030PEGRANT","OriginalPEGRANT","Original3022030","RAPriPEGRANT","I183022030","3022030ADDGRANT","EFAPrimary","Original3022030ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022030PEGRANT",6891.67,0,0,"EFAPEGRANTRAPrimary",0,"Original3022030PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181008,"2017-12-13","CK","Original",3022018,"Deansbrook Junior School","Primary","RA",151094,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",8270.8333333333339,8270.83,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022018PEGRANTAcademy","Original3022018PEGRANT","3022018PEGRANT","OriginalPEGRANT","Original3022018","RAPriPEGRANT","I183022018","3022018ADDGRANT","EFAPrimary","Original3022018ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022018PEGRANT",8270.83,0,0,"EFAPEGRANTRAPrimary",0,"Original3022018PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181009,"2017-12-13","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","FREE","PEGRANT","ADDGRANT",1,"various",7041.6666666666661,7041.67,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022020PEGRANTAcademy","Original3022020PEGRANT","3022020PEGRANT","OriginalPEGRANT","Original3022020","RAPriPEGRANT","I183022020","3022020ADDGRANT","EFAPrimary","Original3022020ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022020PEGRANT",7041.67,0,0,"EFAPEGRANTRAPrimary",0,"Original3022020PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181010,"2017-12-13","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",8100,8100,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022038PEGRANTAcademy","Original3022038PEGRANT","3022038PEGRANT","OriginalPEGRANT","Original3022038","RAPriPEGRANT","I183022038","3022038ADDGRANT","EFAPrimary","Original3022038ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022038PEGRANT",8100,0,0,"EFAPEGRANTRAPrimary",0,"Original3022038PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181011,"2017-12-13","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",8158.3333333333339,8158.33,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022047PEGRANTAcademy","Original3022047PEGRANT","3022047PEGRANT","OriginalPEGRANT","Original3022047","RAPriPEGRANT","I183022047","3022047ADDGRANT","EFAPrimary","Original3022047ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022047PEGRANT",8158.33,0,0,"EFAPEGRANTRAPrimary",0,"Original3022047PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181012,"2017-12-13","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",8995.8333333333339,8995.83,"EFA",516500,"I18",0,0,0,0,0,0,0,"3023519PEGRANTAcademy","Original3023519PEGRANT","3023519PEGRANT","OriginalPEGRANT","Original3023519","RAPriPEGRANT","I183023519","3023519ADDGRANT","EFAPrimary","Original3023519ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023519PEGRANT",8995.83,0,0,"EFAPEGRANTRAPrimary",0,"Original3023519PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181013,"2017-12-13","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",7108.3333333333339,7108.33,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022048PEGRANTAcademy","Original3022048PEGRANT","3022048PEGRANT","OriginalPEGRANT","Original3022048","RAPriPEGRANT","I183022048","3022048ADDGRANT","EFAPrimary","Original3022048ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022048PEGRANT",7108.33,0,0,"EFAPEGRANTRAPrimary",0,"Original3022048PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181014,"2017-12-13","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",6908.3333333333339,6908.33,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022049PEGRANTAcademy","Original3022049PEGRANT","3022049PEGRANT","OriginalPEGRANT","Original3022049","RAPriPEGRANT","I183022049","3022049ADDGRANT","EFAPrimary","Original3022049ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022049PEGRANT",6908.33,0,0,"EFAPEGRANTRAPrimary",0,"Original3022049PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181015,"2017-12-13","CK","Original",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",8004.1666666666661,8004.17,"EFA",516500,"I18",0,0,0,0,0,0,0,"3023522PEGRANTAcademy","Original3023522PEGRANT","3023522PEGRANT","OriginalPEGRANT","Original3023522","RAPriPEGRANT","I183023522","3023522ADDGRANT","EFAPrimary","Original3023522ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023522PEGRANT",8004.17,0,0,"EFAPEGRANTRAPrimary",0,"Original3023522PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181016,"2017-12-13","CK","Original",3022051,"Summerside Primary Academy","Primary","RA",157542,"Academy",0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","ACAD","PEGRANT","ADDGRANT",1,"various",8416.6666666666661,8416.67,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022051PEGRANTAcademy","Original3022051PEGRANT","3022051PEGRANT","OriginalPEGRANT","Original3022051","RAPriPEGRANT","I183022051","3022051ADDGRANT","EFAPrimary","Original3022051ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022051PEGRANT",8416.67,0,0,"EFAPEGRANTRAPrimary",0,"Original3022051PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181017,"2017-12-13","CK","Original",3021100,"Pavilion","PRU","MA",400156,10188,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",833.33333333333326,833.33,10168,543965,"I18",1,208.33,208.34,208.33,208.33,0,0,"3021100PEGRANTA","Original3021100PEGRANT","3021100PEGRANT","OriginalPEGRANT","Original3021100","MAPRUPEGRANT","I183021100","3021100ADDGRANT","10168PRU","Original3021100ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Special Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3021100PEGRANT",0,0,0,"10168PEGRANTMAPRU",833.33,"Original3021100PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181018,"2017-12-13","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8387.5,8387.5,10166,543965,"I18",1,2096.88,2096.87,2096.88,2096.87,0,0,"3022002PEGRANTD","Original3022002PEGRANT","3022002PEGRANT","OriginalPEGRANT","Original3022002","MAPriPEGRANT","I183022002","3022002ADDGRANT","10166Primary","Original3022002ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022002PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8387.5,"Original3022002PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181019,"2017-12-13","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8062.5,8062.5,10166,543965,"I18",1,2015.63,2015.62,2015.63,2015.62,0,0,"3022003PEGRANTA","Original3022003PEGRANT","3022003PEGRANT","OriginalPEGRANT","Original3022003","MAPriPEGRANT","I183022003","3022003ADDGRANT","10166Primary","Original3022003ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022003PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8062.5,"Original3022003PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181020,"2017-12-13","CK","Original",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8145.8333333333339,8145.83,10166,543965,"I18",1,2036.46,2036.46,2036.45,2036.46,0,0,"3022007PEGRANTA","Original3022007PEGRANT","3022007PEGRANT","OriginalPEGRANT","Original3022007","MAPriPEGRANT","I183022007","3022007ADDGRANT","10166Primary","Original3022007ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022007PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8145.83,"Original3022007PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181021,"2017-12-13","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7412.5,7412.5,10166,543965,"I18",1,1853.13,1853.12,1853.13,1853.12,0,0,"3022008PEGRANTA","Original3022008PEGRANT","3022008PEGRANT","OriginalPEGRANT","Original3022008","MAPriPEGRANT","I183022008","3022008ADDGRANT","10166Primary","Original3022008ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022008PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7412.5,"Original3022008PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181022,"2017-12-13","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8050,8050,10166,543965,"I18",1,2012.5,2012.5,2012.5,2012.5,0,0,"3022009PEGRANTA","Original3022009PEGRANT","3022009PEGRANT","OriginalPEGRANT","Original3022009","MAPriPEGRANT","I183022009","3022009ADDGRANT","10166Primary","Original3022009ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022009PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8050,"Original3022009PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181023,"2017-12-13","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7783.3333333333339,7783.33,10166,543965,"I18",1,1945.83,1945.84,1945.83,1945.83,0,0,"3022010PEGRANTA","Original3022010PEGRANT","3022010PEGRANT","OriginalPEGRANT","Original3022010","MAPriPEGRANT","I183022010","3022010ADDGRANT","10166Primary","Original3022010ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022010PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7783.33,"Original3022010PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181024,"2017-12-13","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7491.6666666666661,7491.67,10166,543965,"I18",1,1872.92,1872.92,1872.91,1872.92,0,0,"3022011PEGRANTA","Original3022011PEGRANT","3022011PEGRANT","OriginalPEGRANT","Original3022011","MAPriPEGRANT","I183022011","3022011ADDGRANT","10166Primary","Original3022011ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022011PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7491.67,"Original3022011PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181025,"2017-12-13","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",9033.3333333333339,9033.33,10166,543965,"I18",1,2258.33,2258.34,2258.33,2258.33,0,0,"3022014PEGRANTA","Original3022014PEGRANT","3022014PEGRANT","OriginalPEGRANT","Original3022014","MAPriPEGRANT","I183022014","3022014ADDGRANT","10166Primary","Original3022014ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022014PEGRANT",0,0,0,"10166PEGRANTMAPrimary",9033.33,"Original3022014PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181026,"2017-12-13","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7541.6666666666661,7541.67,10166,543965,"I18",1,1885.42,1885.42,1885.41,1885.42,0,0,"3022015PEGRANTA","Original3022015PEGRANT","3022015PEGRANT","OriginalPEGRANT","Original3022015","MAPriPEGRANT","I183022015","3022015ADDGRANT","10166Primary","Original3022015ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022015PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7541.67,"Original3022015PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181027,"2017-12-13","CK","Original",3022016,"Courtland School","Primary","MA",400049,10056,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7425,7425,10166,543965,"I18",1,1856.25,1856.25,1856.25,1856.25,0,0,"3022016PEGRANTA","Original3022016PEGRANT","3022016PEGRANT","OriginalPEGRANT","Original3022016","MAPriPEGRANT","I183022016","3022016ADDGRANT","10166Primary","Original3022016ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022016PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7425,"Original3022016PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181028,"2017-12-13","CK","Original",3022017,"Cromer Road Primary School","Primary","MA",400080,10057,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8120.8333333333339,8120.83,10166,543965,"I18",1,2030.21,2030.21,2030.2,2030.21,0,0,"3022017PEGRANTA","Original3022017PEGRANT","3022017PEGRANT","OriginalPEGRANT","Original3022017","MAPriPEGRANT","I183022017","3022017ADDGRANT","10166Primary","Original3022017ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022017PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8120.83,"Original3022017PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181029,"2017-12-13","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7395.8333333333339,7395.83,10166,543965,"I18",1,1848.96,1848.96,1848.95,1848.96,0,0,"3022019PEGRANTA","Original3022019PEGRANT","3022019PEGRANT","OriginalPEGRANT","Original3022019","MAPriPEGRANT","I183022019","3022019ADDGRANT","10166Primary","Original3022019ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022019PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7395.83,"Original3022019PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181030,"2017-12-13","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7366.6666666666661,7366.67,10166,543965,"I18",1,1841.67,1841.67,1841.66,1841.67,0,0,"3022021PEGRANTA","Original3022021PEGRANT","3022021PEGRANT","OriginalPEGRANT","Original3022021","MAPriPEGRANT","I183022021","3022021ADDGRANT","10166Primary","Original3022021ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022021PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7366.67,"Original3022021PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181031,"2017-12-13","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8737.5,8737.5,10166,543965,"I18",1,2184.38,2184.37,2184.38,2184.37,0,0,"3022023PEGRANTC","Original3022023PEGRANT","3022023PEGRANT","OriginalPEGRANT","Original3022023","MAPriPEGRANT","I183022023","3022023ADDGRANT","10166Primary","Original3022023ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022023PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8737.5,"Original3022023PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181032,"2017-12-13","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7537.5,7537.5,10166,543965,"I18",1,1884.38,1884.37,1884.38,1884.37,0,0,"3022024PEGRANTA","Original3022024PEGRANT","3022024PEGRANT","OriginalPEGRANT","Original3022024","MAPriPEGRANT","I183022024","3022024ADDGRANT","10166Primary","Original3022024ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022024PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7537.5,"Original3022024PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181033,"2017-12-13","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7779.1666666666661,7779.17,10166,543965,"I18",1,1944.79,1944.8,1944.79,1944.79,0,0,"3022025PEGRANTC","Original3022025PEGRANT","3022025PEGRANT","OriginalPEGRANT","Original3022025","MAPriPEGRANT","I183022025","3022025ADDGRANT","10166Primary","Original3022025ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022025PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7779.17,"Original3022025PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181034,"2017-12-13","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8825,8825,10166,543965,"I18",1,2206.25,2206.25,2206.25,2206.25,0,0,"3022026PEGRANTA","Original3022026PEGRANT","3022026PEGRANT","OriginalPEGRANT","Original3022026","MAPriPEGRANT","I183022026","3022026ADDGRANT","10166Primary","Original3022026ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022026PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8825,"Original3022026PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181035,"2017-12-13","CK","Original",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8158.3333333333339,8158.33,10166,543965,"I18",1,2039.58,2039.59,2039.58,2039.58,0,0,"3022027PEGRANTA","Original3022027PEGRANT","3022027PEGRANT","OriginalPEGRANT","Original3022027","MAPriPEGRANT","I183022027","3022027ADDGRANT","10166Primary","Original3022027ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022027PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8158.33,"Original3022027PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181036,"2017-12-13","CK","Original",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7412.5,7412.5,10166,543965,"I18",1,1853.13,1853.12,1853.13,1853.12,0,0,"3022028PEGRANTA","Original3022028PEGRANT","3022028PEGRANT","OriginalPEGRANT","Original3022028","MAPriPEGRANT","I183022028","3022028ADDGRANT","10166Primary","Original3022028ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022028PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7412.5,"Original3022028PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181037,"2017-12-13","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8162.5,8162.5,10166,543965,"I18",1,2040.63,2040.62,2040.63,2040.62,0,0,"3022029PEGRANTA","Original3022029PEGRANT","3022029PEGRANT","OriginalPEGRANT","Original3022029","MAPriPEGRANT","I183022029","3022029ADDGRANT","10166Primary","Original3022029ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022029PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8162.5,"Original3022029PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181038,"2017-12-13","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","FOU","PEGRANT","ADDGRANT",1,"various",7362.5,7362.5,10166,543965,"I18",1,1840.63,1840.62,1840.63,1840.62,0,0,"3022031PEGRANTA","Original3022031PEGRANT","3022031PEGRANT","OriginalPEGRANT","Original3022031","MAPriPEGRANT","I183022031","3022031ADDGRANT","10166Primary","Original3022031ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022031PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7362.5,"Original3022031PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181039,"2017-12-13","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8395.8333333333339,8395.83,10166,543965,"I18",1,2098.96,2098.96,2098.9499999999998,2098.96,0,0,"3022032PEGRANTA","Original3022032PEGRANT","3022032PEGRANT","OriginalPEGRANT","Original3022032","MAPriPEGRANT","I183022032","3022032ADDGRANT","10166Primary","Original3022032ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022032PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8395.83,"Original3022032PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181040,"2017-12-13","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7645.8333333333339,7645.83,10166,543965,"I18",1,1911.46,1911.46,1911.45,1911.46,0,0,"3022036PEGRANTA","Original3022036PEGRANT","3022036PEGRANT","OriginalPEGRANT","Original3022036","MAPriPEGRANT","I183022036","3022036ADDGRANT","10166Primary","Original3022036ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022036PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7645.83,"Original3022036PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181041,"2017-12-13","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7795.8333333333339,7795.83,10166,543965,"I18",1,1948.96,1948.96,1948.95,1948.96,0,0,"3022037PEGRANTA","Original3022037PEGRANT","3022037PEGRANT","OriginalPEGRANT","Original3022037","MAPriPEGRANT","I183022037","3022037ADDGRANT","10166Primary","Original3022037ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022037PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7795.83,"Original3022037PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181042,"2017-12-13","CK","Original",3022042,"Monkfrith School","Primary","MA",400048,10079,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7795.8333333333339,7795.83,10166,543965,"I18",1,1948.96,1948.96,1948.95,1948.96,0,0,"3022042PEGRANTD","Original3022042PEGRANT","3022042PEGRANT","OriginalPEGRANT","Original3022042","MAPriPEGRANT","I183022042","3022042ADDGRANT","10166Primary","Original3022042ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022042PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7795.83,"Original3022042PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181043,"2017-12-13","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8391.6666666666661,8391.67,10166,543965,"I18",1,2097.92,2097.92,2097.91,2097.92,0,0,"3022043PEGRANTA","Original3022043PEGRANT","3022043PEGRANT","OriginalPEGRANT","Original3022043","MAPriPEGRANT","I183022043","3022043ADDGRANT","10166Primary","Original3022043ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022043PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8391.67,"Original3022043PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181044,"2017-12-13","CK","Original",3022044,"Moss Hall Infant School","Primary","MA",400087,10081,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7662.5,7662.5,10166,543965,"I18",1,1915.63,1915.62,1915.63,1915.62,0,0,"3022044PEGRANTA","Original3022044PEGRANT","3022044PEGRANT","OriginalPEGRANT","Original3022044","MAPriPEGRANT","I183022044","3022044ADDGRANT","10166Primary","Original3022044ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022044PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7662.5,"Original3022044PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181045,"2017-12-13","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7558.3333333333339,7558.33,10166,543965,"I18",1,1889.58,1889.59,1889.58,1889.58,0,0,"3022045PEGRANTA","Original3022045PEGRANT","3022045PEGRANT","OriginalPEGRANT","Original3022045","MAPriPEGRANT","I183022045","3022045ADDGRANT","10166Primary","Original3022045ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022045PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7558.33,"Original3022045PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181046,"2017-12-13","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7533.3333333333339,7533.33,10166,543965,"I18",1,1883.33,1883.34,1883.33,1883.33,0,0,"3022054PEGRANTA","Original3022054PEGRANT","3022054PEGRANT","OriginalPEGRANT","Original3022054","MAPriPEGRANT","I183022054","3022054ADDGRANT","10166Primary","Original3022054ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022054PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7533.33,"Original3022054PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181047,"2017-12-13","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7475,7475,10166,543965,"I18",1,1868.75,1868.75,1868.75,1868.75,0,0,"3022055PEGRANTA","Original3022055PEGRANT","3022055PEGRANT","OriginalPEGRANT","Original3022055","MAPriPEGRANT","I183022055","3022055ADDGRANT","10166Primary","Original3022055ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022055PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7475,"Original3022055PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181048,"2017-12-13","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8575,8575,10166,543965,"I18",1,2143.75,2143.75,2143.75,2143.75,0,0,"3022057PEGRANTB","Original3022057PEGRANT","3022057PEGRANT","OriginalPEGRANT","Original3022057","MAPriPEGRANT","I183022057","3022057ADDGRANT","10166Primary","Original3022057ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022057PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8575,"Original3022057PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181049,"2017-12-13","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8166.6666666666661,8166.67,10166,543965,"I18",1,2041.67,2041.67,2041.66,2041.67,0,0,"3022060PEGRANTA","Original3022060PEGRANT","3022060PEGRANT","OriginalPEGRANT","Original3022060","MAPriPEGRANT","I183022060","3022060ADDGRANT","10166Primary","Original3022060ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022060PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8166.67,"Original3022060PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181050,"2017-12-13","CK","Original",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7604.1666666666661,7604.17,10166,543965,"I18",1,1901.04,1901.05,1901.04,1901.04,0,0,"3022067PEGRANTA","Original3022067PEGRANT","3022067PEGRANT","OriginalPEGRANT","Original3022067","MAPriPEGRANT","I183022067","3022067ADDGRANT","10166Primary","Original3022067ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022067PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7604.17,"Original3022067PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181051,"2017-12-13","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7408.3333333333339,7408.33,10166,543965,"I18",1,1852.08,1852.09,1852.08,1852.08,0,0,"3022070PEGRANTD","Original3022070PEGRANT","3022070PEGRANT","OriginalPEGRANT","Original3022070","MAPriPEGRANT","I183022070","3022070ADDGRANT","10166Primary","Original3022070ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022070PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7408.33,"Original3022070PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181052,"2017-12-13","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7395.8333333333339,7395.83,10166,543965,"I18",1,1848.96,1848.96,1848.95,1848.96,0,0,"3022071PEGRANTC","Original3022071PEGRANT","3022071PEGRANT","OriginalPEGRANT","Original3022071","MAPriPEGRANT","I183022071","3022071ADDGRANT","10166Primary","Original3022071ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022071PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7395.83,"Original3022071PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181053,"2017-12-13","CK","Original",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8116.6666666666661,8116.67,10166,543965,"I18",1,2029.17,2029.17,2029.16,2029.17,0,0,"3022072PEGRANTB","Original3022072PEGRANT","3022072PEGRANT","OriginalPEGRANT","Original3022072","MAPriPEGRANT","I183022072","3022072ADDGRANT","10166Primary","Original3022072ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022072PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8116.67,"Original3022072PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181054,"2017-12-13","CK","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",9020.8333333333339,9020.83,10166,543965,"I18",1,2255.21,2255.21,2255.1999999999998,2255.21,0,0,"3022073PEGRANTB","Original3022073PEGRANT","3022073PEGRANT","OriginalPEGRANT","Original3022073","MAPriPEGRANT","I183022073","3022073ADDGRANT","10166Primary","Original3022073ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022073PEGRANT",0,0,0,"10166PEGRANTMAPrimary",9020.83,"Original3022073PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181055,"2017-12-13","CK","Original",3023300,"All Saints' CE Primary School NW2","Primary","MA",400069,10040,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7404.1666666666661,7404.17,10166,543965,"I18",1,1851.04,1851.05,1851.04,1851.04,0,0,"3023300PEGRANTA","Original3023300PEGRANT","3023300PEGRANT","OriginalPEGRANT","Original3023300","MAPriPEGRANT","I183023300","3023300ADDGRANT","10166Primary","Original3023300ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023300PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7404.17,"Original3023300PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181056,"2017-12-13","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7395.8333333333339,7395.83,10166,543965,"I18",1,1848.96,1848.96,1848.95,1848.96,0,0,"3023302PEGRANTD","Original3023302PEGRANT","3023302PEGRANT","OriginalPEGRANT","Original3023302","MAPriPEGRANT","I183023302","3023302ADDGRANT","10166Primary","Original3023302ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023302PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7395.83,"Original3023302PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181057,"2017-12-13","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7479.1666666666661,7479.17,10166,543965,"I18",1,1869.79,1869.8,1869.79,1869.79,0,0,"3023304PEGRANTA","Original3023304PEGRANT","3023304PEGRANT","OriginalPEGRANT","Original3023304","MAPriPEGRANT","I183023304","3023304ADDGRANT","10166Primary","Original3023304ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023304PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7479.17,"Original3023304PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181058,"2017-12-13","CK","Original",3023305,"Monken Hadley C E Primary School","Primary","MA",400086,10078,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7166.6666666666661,7166.67,10166,543965,"I18",1,1791.67,1791.67,1791.66,1791.67,0,0,"3023305PEGRANTA","Original3023305PEGRANT","3023305PEGRANT","OriginalPEGRANT","Original3023305","MAPriPEGRANT","I183023305","3023305ADDGRANT","10166Primary","Original3023305ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023305PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7166.67,"Original3023305PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181059,"2017-12-13","CK","Original",3023307,"St John's CE School N11","Primary","MA",400114,10089,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7416.6666666666661,7416.67,10166,543965,"I18",1,1854.17,1854.17,1854.16,1854.17,0,0,"3023307PEGRANTA","Original3023307PEGRANT","3023307PEGRANT","OriginalPEGRANT","Original3023307","MAPriPEGRANT","I183023307","3023307ADDGRANT","10166Primary","Original3023307ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023307PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7416.67,"Original3023307PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181060,"2017-12-13","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7412.5,7412.5,10166,543965,"I18",1,1853.13,1853.12,1853.13,1853.12,0,0,"3023309PEGRANTC","Original3023309PEGRANT","3023309PEGRANT","OriginalPEGRANT","Original3023309","MAPriPEGRANT","I183023309","3023309ADDGRANT","10166Primary","Original3023309ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023309PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7412.5,"Original3023309PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181061,"2017-12-13","CK","Original",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8158.3333333333339,8158.33,10166,543965,"I18",1,2039.58,2039.59,2039.58,2039.58,0,0,"3023311PEGRANTA","Original3023311PEGRANT","3023311PEGRANT","OriginalPEGRANT","Original3023311","MAPriPEGRANT","I183023311","3023311ADDGRANT","10166Primary","Original3023311ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023311PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8158.33,"Original3023311PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181062,"2017-12-13","CK","Original",3023312,"St Mary's School EN4","Primary","MA",400017,10093,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7441.6666666666661,7441.67,10166,543965,"I18",1,1860.42,1860.42,1860.41,1860.42,0,0,"3023312PEGRANTA","Original3023312PEGRANT","3023312PEGRANT","OriginalPEGRANT","Original3023312","MAPriPEGRANT","I183023312","3023312ADDGRANT","10166Primary","Original3023312ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023312PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7441.67,"Original3023312PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181063,"2017-12-13","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7408.3333333333339,7408.33,10166,543965,"I18",1,1852.08,1852.09,1852.08,1852.08,0,0,"3023313PEGRANTA","Original3023313PEGRANT","3023313PEGRANT","OriginalPEGRANT","Original3023313","MAPriPEGRANT","I183023313","3023313ADDGRANT","10166Primary","Original3023313ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023313PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7408.33,"Original3023313PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181064,"2017-12-13","CK","Original",3023314,"St Pauls CE Primary, NW7","Primary","MA",400094,10095,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7420.8333333333339,7420.83,10166,543965,"I18",1,1855.21,1855.21,1855.2,1855.21,0,0,"3023314PEGRANTB","Original3023314PEGRANT","3023314PEGRANT","OriginalPEGRANT","Original3023314","MAPriPEGRANT","I183023314","3023314ADDGRANT","10166Primary","Original3023314ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023314PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7420.83,"Original3023314PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181065,"2017-12-13","CK","Original",3023315,"St Andrew's C E","Primary","MA",400062,10099,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7400,7400,10166,543965,"I18",1,1850,1850,1850,1850,0,0,"3023315PEGRANTD","Original3023315PEGRANT","3023315PEGRANT","OriginalPEGRANT","Original3023315","MAPriPEGRANT","I183023315","3023315ADDGRANT","10166Primary","Original3023315ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023315PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7400,"Original3023315PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181066,"2017-12-13","CK","Original",3023316,"Trent  C of E Primary School","Primary","MA",400100,10100,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7408.3333333333339,7408.33,10166,543965,"I18",1,1852.08,1852.09,1852.08,1852.08,0,0,"3023316PEGRANTA","Original3023316PEGRANT","3023316PEGRANT","OriginalPEGRANT","Original3023316","MAPriPEGRANT","I183023316","3023316ADDGRANT","10166Primary","Original3023316ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023316PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7408.33,"Original3023316PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181067,"2017-12-13","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7533.3333333333339,7533.33,10166,543965,"I18",1,1883.33,1883.34,1883.33,1883.33,0,0,"3023317PEGRANTA","Original3023317PEGRANT","3023317PEGRANT","OriginalPEGRANT","Original3023317","MAPriPEGRANT","I183023317","3023317ADDGRANT","10166Primary","Original3023317ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023317PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7533.33,"Original3023317PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181068,"2017-12-13","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7133.3333333333339,7133.33,10166,543965,"I18",1,1783.33,1783.34,1783.33,1783.33,0,0,"3023500PEGRANTA","Original3023500PEGRANT","3023500PEGRANT","OriginalPEGRANT","Original3023500","MAPriPEGRANT","I183023500","3023500ADDGRANT","10166Primary","Original3023500ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023500PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7133.33,"Original3023500PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181069,"2017-12-13","CK","Original",3023501,"Our Lady of Lourdes School","Primary","MA",400003,10085,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7420.8333333333339,7420.83,10166,543965,"I18",1,1855.21,1855.21,1855.2,1855.21,0,0,"3023501PEGRANTA","Original3023501PEGRANT","3023501PEGRANT","OriginalPEGRANT","Original3023501","MAPriPEGRANT","I183023501","3023501ADDGRANT","10166Primary","Original3023501ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023501PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7420.83,"Original3023501PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181070,"2017-12-13","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7770.8333333333339,7770.83,10166,543965,"I18",1,1942.71,1942.71,1942.7,1942.71,0,0,"3023502PEGRANTA","Original3023502PEGRANT","3023502PEGRANT","OriginalPEGRANT","Original3023502","MAPriPEGRANT","I183023502","3023502ADDGRANT","10166Primary","Original3023502ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023502PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7770.83,"Original3023502PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181071,"2017-12-13","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8279.1666666666661,8279.17,10166,543965,"I18",1,2069.79,2069.8000000000002,2069.79,2069.79,0,0,"3023504PEGRANTA","Original3023504PEGRANT","3023504PEGRANT","OriginalPEGRANT","Original3023504","MAPriPEGRANT","I183023504","3023504ADDGRANT","10166Primary","Original3023504ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023504PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8279.17,"Original3023504PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181072,"2017-12-13","CK","Original",3023506,"St Vincent's Catholic Primary School","Primary","MA",400009,10096,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7854.1666666666661,7854.17,10166,543965,"I18",1,1963.54,1963.55,1963.54,1963.54,0,0,"3023506PEGRANTA","Original3023506PEGRANT","3023506PEGRANT","OriginalPEGRANT","Original3023506","MAPriPEGRANT","I183023506","3023506ADDGRANT","10166Primary","Original3023506ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023506PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7854.17,"Original3023506PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181073,"2017-12-13","CK","Original",3023507,"St Theresa's R.C. Primary School","Primary","MA",400037,10108,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7533.3333333333339,7533.33,10166,543965,"I18",1,1883.33,1883.34,1883.33,1883.33,0,0,"3023507PEGRANTA","Original3023507PEGRANT","3023507PEGRANT","OriginalPEGRANT","Original3023507","MAPriPEGRANT","I183023507","3023507ADDGRANT","10166Primary","Original3023507ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023507PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7533.33,"Original3023507PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181074,"2017-12-13","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8350,8350,10166,543965,"I18",1,2087.5,2087.5,2087.5,2087.5,0,0,"3023509PEGRANTA","Original3023509PEGRANT","3023509PEGRANT","OriginalPEGRANT","Original3023509","MAPriPEGRANT","I183023509","3023509ADDGRANT","10166Primary","Original3023509ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023509PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8350,"Original3023509PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181075,"2017-12-13","CK","Original",3023510,"Sacred Heart School","Primary","MA",400071,10110,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8166.6666666666661,8166.67,10166,543965,"I18",1,2041.67,2041.67,2041.66,2041.67,0,0,"3023510PEGRANTA","Original3023510PEGRANT","3023510PEGRANT","OriginalPEGRANT","Original3023510","MAPriPEGRANT","I183023510","3023510ADDGRANT","10166Primary","Original3023510ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023510PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8166.67,"Original3023510PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181076,"2017-12-13","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8012.5,8012.5,10166,543965,"I18",1,2003.13,2003.12,2003.13,2003.12,0,0,"3023511PEGRANTA","Original3023511PEGRANT","3023511PEGRANT","OriginalPEGRANT","Original3023511","MAPriPEGRANT","I183023511","3023511ADDGRANT","10166Primary","Original3023511ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023511PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8012.5,"Original3023511PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181077,"2017-12-13","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8091.6666666666661,8091.67,10166,543965,"I18",1,2022.92,2022.92,2022.91,2022.92,0,0,"3023512PEGRANTD","Original3023512PEGRANT","3023512PEGRANT","OriginalPEGRANT","Original3023512","MAPriPEGRANT","I183023512","3023512ADDGRANT","10166Primary","Original3023512ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023512PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8091.67,"Original3023512PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181078,"2017-12-13","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8054.1666666666661,8054.17,10166,543965,"I18",1,2013.54,2013.55,2013.54,2013.54,0,0,"3023513PEGRANTA","Original3023513PEGRANT","3023513PEGRANT","OriginalPEGRANT","Original3023513","MAPriPEGRANT","I183023513","3023513ADDGRANT","10166Primary","Original3023513ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023513PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8054.17,"Original3023513PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181079,"2017-12-13","CK","Original",3023514,"Annunciation Catholic Junior School","Primary","MA",400107,10117,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7600,7600,10166,543965,"I18",1,1900,1900,1900,1900,0,0,"3023514PEGRANTA","Original3023514PEGRANT","3023514PEGRANT","OriginalPEGRANT","Original3023514","MAPriPEGRANT","I183023514","3023514ADDGRANT","10166Primary","Original3023514ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023514PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7600,"Original3023514PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181080,"2017-12-13","CK","Original",3025200,"Dollis Junior School","Primary","MA",400052,10060,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","FOU","PEGRANT","ADDGRANT",1,"various",8066.6666666666661,8066.67,10166,543965,"I18",1,2016.67,2016.67,2016.66,2016.67,0,0,"3025200PEGRANTB","Original3025200PEGRANT","3025200PEGRANT","OriginalPEGRANT","Original3025200","MAPriPEGRANT","I183025200","3025200ADDGRANT","10166Primary","Original3025200ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3025200PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8066.67,"Original3025200PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181081,"2017-12-13","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","FOU","PEGRANT","ADDGRANT",1,"various",8179.1666666666661,8179.17,10166,543965,"I18",1,2044.79,2044.8,2044.79,2044.79,0,0,"3025201PEGRANTB","Original3025201PEGRANT","3025201PEGRANT","OriginalPEGRANT","Original3025201","MAPriPEGRANT","I183025201","3025201ADDGRANT","10166Primary","Original3025201ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3025201PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8179.17,"Original3025201PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181082,"2017-12-13","CK","Original",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7387.5,7387.5,10166,543965,"I18",1,1846.88,1846.87,1846.88,1846.87,0,0,"3025948PEGRANTB","Original3025948PEGRANT","3025948PEGRANT","OriginalPEGRANT","Original3025948","MAPriPEGRANT","I183025948","3025948ADDGRANT","10166Primary","Original3025948ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3025948PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7387.5,"Original3025948PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181083,"2017-12-13","CK","Original",3027005,"Northway","Special","MA",400034,10157,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",7050,7050,10168,543965,"I18",1,1762.5,1762.5,1762.5,1762.5,0,0,"3027005PEGRANTA","Original3027005PEGRANT","3027005PEGRANT","OriginalPEGRANT","Original3027005","MASpePEGRANT","I183027005","3027005ADDGRANT","10168Special","Original3027005ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Special Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3027005PEGRANT",0,0,0,"10168PEGRANTMASpecial",7050,"Original3027005PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181084,"2017-12-13","CK","Original",3027009,"Oakleigh","Special","MA",400091,10158,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",6970.8333333333339,6970.83,10168,543965,"I18",1,1742.71,1742.71,1742.7,1742.71,0,0,"3027009PEGRANTD","Original3027009PEGRANT","3027009PEGRANT","OriginalPEGRANT","Original3027009","MASpePEGRANT","I183027009","3027009ADDGRANT","10168Special","Original3027009ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Special Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3027009PEGRANT",0,0,0,"10168PEGRANTMASpecial",6970.83,"Original3027009PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181085,"2017-12-13","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8629.1666666666661,8629.17,11329,543965,"I18",1,2157.29,2157.3000000000002,2157.29,2157.29,0,0,"3023521PEGRANTB","Original3023521PEGRANT","3023521PEGRANT","OriginalPEGRANT","Original3023521","MAAllPEGRANT","I183023521","3023521ADDGRANT","11329All through","Original3023521ADDGRANT",0.25,0.5,0.75,1,"Grants paid to all thru schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023521PEGRANT",0,0,0,"11329PEGRANTMAAll through",8629.17,"Original3023521PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181086,"2017-12-13","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7412.5,7412.5,10166,543965,"I18",1,1853.13,1853.12,1853.13,1853.12,0,0,"3023516PEGRANTA","Original3023516PEGRANT","3023516PEGRANT","OriginalPEGRANT","Original3023516","MAPriPEGRANT","I183023516","3023516ADDGRANT","10166Primary","Original3023516ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023516PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7412.5,"Original3023516PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181087,"2017-12-13","CK","Original",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7783.3333333333339,7783.33,10166,543965,"I18",1,1945.83,1945.84,1945.83,1945.83,0,0,"3025949PEGRANTB","Original3025949PEGRANT","3025949PEGRANT","OriginalPEGRANT","Original3025949","MAPriPEGRANT","I183025949","3025949ADDGRANT","10166Primary","Original3025949ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3025949PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7783.33,"Original3025949PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181088,"2017-12-13","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8100,8100,10166,543965,"I18",1,2025,2025,2025,2025,0,0,"3022076PEGRANTD","Original3022076PEGRANT","3022076PEGRANT","OriginalPEGRANT","Original3022076","MAPriPEGRANT","I183022076","3022076ADDGRANT","10166Primary","Original3022076ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022076PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8100,"Original3022076PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181089,"2017-12-13","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",9420.8333333333339,9420.83,10166,543965,"I18",1,2355.21,2355.21,2355.1999999999998,2355.21,0,0,"3022077PEGRANTA","Original3022077PEGRANT","3022077PEGRANT","OriginalPEGRANT","Original3022077","MAPriPEGRANT","I183022077","3022077ADDGRANT","10166Primary","Original3022077ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022077PEGRANT",0,0,0,"10166PEGRANTMAPrimary",9420.83,"Original3022077PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181090,"2017-12-13","CK","Original",3022078,"Pardes House School","Primary","MA",400014,10129,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7691.6666666666661,7691.67,10166,543965,"I18",1,1922.92,1922.92,1922.91,1922.92,0,0,"3022078PEGRANTA","Original3022078PEGRANT","3022078PEGRANT","OriginalPEGRANT","Original3022078","MAPriPEGRANT","I183022078","3022078ADDGRANT","10166Primary","Original3022078ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022078PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7691.67,"Original3022078PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181091,"2017-12-13","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8312.5,8312.5,10166,543965,"I18",1,2078.13,2078.12,2078.13,2078.12,0,0,"3022079PEGRANTA","Original3022079PEGRANT","3022079PEGRANT","OriginalPEGRANT","Original3022079","MAPriPEGRANT","I183022079","3022079ADDGRANT","10166Primary","Original3022079ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022079PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8312.5,"Original3022079PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181092,"2017-12-13","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8279.1666666666661,8279.17,10166,543965,"I18",1,2069.79,2069.8000000000002,2069.79,2069.79,0,0,"3023518PEGRANTA","Original3023518PEGRANT","3023518PEGRANT","OriginalPEGRANT","Original3023518","MAPriPEGRANT","I183023518","3023518ADDGRANT","10166Primary","Original3023518ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023518PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8279.17,"Original3023518PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181093,"2017-12-13","CK","Original",3023520,"Akiva School","Primary","MA",400125,11094,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",8166.6666666666661,8166.67,10166,543965,"I18",1,2041.67,2041.67,2041.66,2041.67,0,0,"3023520PEGRANTC","Original3023520PEGRANT","3023520PEGRANT","OriginalPEGRANT","Original3023520","MAPriPEGRANT","I183023520","3023520ADDGRANT","10166Primary","Original3023520ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023520PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8166.67,"Original3023520PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181094,"2017-12-13","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","COM","PEGRANT","ADDGRANT",1,"various",8762.5,8762.5,10166,543965,"I18",1,2190.63,2190.62,2190.63,2190.62,0,0,"3023523PEGRANTB","Original3023523PEGRANT","3023523PEGRANT","OriginalPEGRANT","Original3023523","MAPriPEGRANT","I183023523","3023523ADDGRANT","10166Primary","Original3023523ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023523PEGRANT",0,0,0,"10166PEGRANTMAPrimary",8762.5,"Original3023523PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181095,"2017-12-13","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7387.5,7387.5,10166,543965,"I18",1,1846.88,1846.87,1846.88,1846.87,0,0,"3023524PEGRANTC","Original3023524PEGRANT","3023524PEGRANT","OriginalPEGRANT","Original3023524","MAPriPEGRANT","I183023524","3023524ADDGRANT","10166Primary","Original3023524ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023524PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7387.5,"Original3023524PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181096,"2017-12-13","CK","Original",3022041,"Sacks Morasha Jewish Primary School","Primary","MA",400155,11381,0,"5/12ths of 2017/18 academic year (Apr18 to Aug18)","VA","PEGRANT","ADDGRANT",1,"various",7408.3333333333339,7408.33,10166,543965,"I18",1,1852.08,1852.09,1852.08,1852.08,0,0,"3022041PEGRANTC","Original3022041PEGRANT","3022041PEGRANT","OriginalPEGRANT","Original3022041","MAPriPEGRANT","I183022041","3022041ADDGRANT","10166Primary","Original3022041ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022041PEGRANT",0,0,0,"10166PEGRANTMAPrimary",7408.33,"Original3022041PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181097,"2017-12-14","CK","Original",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",4719.55,4719.55,11327,543965,"CI01",1,1179.8900000000001,1179.8900000000001,1179.8800000000001,1179.8900000000001,0,0,"3021000DFC0","Original3021000DFC","3021000DFC","OriginalDFC","Original3021000","MANurDFC","CI013021000","3021000CAPITAL","11327Nursery","Original3021000CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Nursery Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3021000DFC",0,0,0,"11327DFCMANursery",4719.55,"Original3021000DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181098,"2017-12-14","CK","Original",3021001,"Hampden Way Nursery","Nursery","MA",400102,10131,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",4626.8500000000004,4626.8500000000004,11327,543965,"CI01",1,1156.71,1156.72,1156.71,1156.71,0,0,"3021001DFC0","Original3021001DFC","3021001DFC","OriginalDFC","Original3021001","MANurDFC","CI013021001","3021001CAPITAL","11327Nursery","Original3021001CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Nursery Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3021001DFC",0,0,0,"11327DFCMANursery",4626.8500000000004,"Original3021001DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181099,"2017-12-14","CK","Original",3021002,"Moss Hall Nursery","Nursery","MA",400072,10132,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",5053,5053,11327,543965,"CI01",1,1263.25,1263.25,1263.25,1263.25,0,0,"3021002DFC0","Original3021002DFC","3021002DFC","OriginalDFC","Original3021002","MANurDFC","CI013021002","3021002CAPITAL","11327Nursery","Original3021002CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Nursery Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3021002DFC",0,0,0,"11327DFCMANursery",5053,"Original3021002DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181100,"2017-12-14","CK","Original",3021003,"St Margaret's Nursery","Nursery","MA",400102,10133,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",4800.55,4800.55,11327,543965,"CI01",1,1200.1400000000001,1200.1400000000001,1200.1300000000001,1200.1400000000001,0,0,"3021003DFC0","Original3021003DFC","3021003DFC","OriginalDFC","Original3021003","MANurDFC","CI013021003","3021003CAPITAL","11327Nursery","Original3021003CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Nursery Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3021003DFC",0,0,0,"11327DFCMANursery",4800.55,"Original3021003DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181101,"2017-12-14","CK","Original",3021100,"Pavilion","PRU","MA",400156,10188,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6666.25,6666.25,11340,543965,"CI01",1,1666.56,1666.57,1666.56,1666.56,0,0,"3021100DFC0","Original3021100DFC","3021100DFC","OriginalDFC","Original3021100","MAPRUDFC","CI013021100","3021100CAPITAL","11340PRU","Original3021100CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Special Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3021100DFC",0,0,0,"11340DFCMAPRU",6666.25,"Original3021100DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181102,"2017-12-14","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",9838.75,9838.75,11331,543965,"CI01",1,2459.69,2459.69,2459.6799999999998,2459.69,0,0,"3022002DFC0","Original3022002DFC","3022002DFC","OriginalDFC","Original3022002","MAPriDFC","CI013022002","3022002CAPITAL","11331Primary","Original3022002CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022002DFC",0,0,0,"11331DFCMAPrimary",9838.75,"Original3022002DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181103,"2017-12-14","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",8977,8977,11331,543965,"CI01",1,2244.25,2244.25,2244.25,2244.25,0,0,"3022003DFC0","Original3022003DFC","3022003DFC","OriginalDFC","Original3022003","MAPriDFC","CI013022003","3022003CAPITAL","11331Primary","Original3022003CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022003DFC",0,0,0,"11331DFCMAPrimary",8977,"Original3022003DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181104,"2017-12-14","CK","Original",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",8038.75,8038.75,11331,543965,"CI01",1,2009.69,2009.69,2009.68,2009.69,0,0,"3022007DFC0","Original3022007DFC","3022007DFC","OriginalDFC","Original3022007","MAPriDFC","CI013022007","3022007CAPITAL","11331Primary","Original3022007CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022007DFC",0,0,0,"11331DFCMAPrimary",8038.75,"Original3022007DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181105,"2017-12-14","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7388.5,7388.5,11331,543965,"CI01",1,1847.13,1847.12,1847.13,1847.12,0,0,"3022008DFC0","Original3022008DFC","3022008DFC","OriginalDFC","Original3022008","MAPriDFC","CI013022008","3022008CAPITAL","11331Primary","Original3022008CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022008DFC",0,0,0,"11331DFCMAPrimary",7388.5,"Original3022008DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181106,"2017-12-14","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",8302,8302,11331,543965,"CI01",1,2075.5,2075.5,2075.5,2075.5,0,0,"3022009DFC0","Original3022009DFC","3022009DFC","OriginalDFC","Original3022009","MAPriDFC","CI013022009","3022009CAPITAL","11331Primary","Original3022009CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022009DFC",0,0,0,"11331DFCMAPrimary",8302,"Original3022009DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181107,"2017-12-14","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7975.75,7975.75,11331,543965,"CI01",1,1993.94,1993.94,1993.93,1993.94,0,0,"3022010DFC0","Original3022010DFC","3022010DFC","OriginalDFC","Original3022010","MAPriDFC","CI013022010","3022010CAPITAL","11331Primary","Original3022010CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022010DFC",0,0,0,"11331DFCMAPrimary",7975.75,"Original3022010DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181108,"2017-12-14","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6553.75,6553.75,11331,543965,"CI01",1,1638.44,1638.44,1638.43,1638.44,0,0,"3022011DFC0","Original3022011DFC","3022011DFC","OriginalDFC","Original3022011","MAPriDFC","CI013022011","3022011CAPITAL","11331Primary","Original3022011CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022011DFC",0,0,0,"11331DFCMAPrimary",6553.75,"Original3022011DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181109,"2017-12-14","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",11951.5,11951.5,11331,543965,"CI01",1,2987.88,2987.87,2987.88,2987.87,0,0,"3022014DFC0","Original3022014DFC","3022014DFC","OriginalDFC","Original3022014","MAPriDFC","CI013022014","3022014CAPITAL","11331Primary","Original3022014CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022014DFC",0,0,0,"11331DFCMAPrimary",11951.5,"Original3022014DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181110,"2017-12-14","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7051,7051,11331,543965,"CI01",1,1762.75,1762.75,1762.75,1762.75,0,0,"3022015DFC0","Original3022015DFC","3022015DFC","OriginalDFC","Original3022015","MAPriDFC","CI013022015","3022015CAPITAL","11331Primary","Original3022015CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022015DFC",0,0,0,"11331DFCMAPrimary",7051,"Original3022015DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181111,"2017-12-14","CK","Original",3022016,"Courtland School","Primary","MA",400049,10056,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6362.5,6362.5,11331,543965,"CI01",1,1590.63,1590.62,1590.63,1590.62,0,0,"3022016DFC0","Original3022016DFC","3022016DFC","OriginalDFC","Original3022016","MAPriDFC","CI013022016","3022016CAPITAL","11331Primary","Original3022016CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022016DFC",0,0,0,"11331DFCMAPrimary",6362.5,"Original3022016DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181112,"2017-12-14","CK","Original",3022017,"Cromer Road Primary School","Primary","MA",400080,10057,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",8657.5,8657.5,11331,543965,"CI01",1,2164.38,2164.37,2164.38,2164.37,0,0,"3022017DFC0","Original3022017DFC","3022017DFC","OriginalDFC","Original3022017","MAPriDFC","CI013022017","3022017CAPITAL","11331Primary","Original3022017CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022017DFC",0,0,0,"11331DFCMAPrimary",8657.5,"Original3022017DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181113,"2017-12-14","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7483,7483,11331,543965,"CI01",1,1870.75,1870.75,1870.75,1870.75,0,0,"3022019DFC0","Original3022019DFC","3022019DFC","OriginalDFC","Original3022019","MAPriDFC","CI013022019","3022019CAPITAL","11331Primary","Original3022019CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022019DFC",0,0,0,"11331DFCMAPrimary",7483,"Original3022019DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181114,"2017-12-14","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7339,7339,11331,543965,"CI01",1,1834.75,1834.75,1834.75,1834.75,0,0,"3022021DFC0","Original3022021DFC","3022021DFC","OriginalDFC","Original3022021","MAPriDFC","CI013022021","3022021CAPITAL","11331Primary","Original3022021CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022021DFC",0,0,0,"11331DFCMAPrimary",7339,"Original3022021DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181115,"2017-12-14","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",11239.38,11239.38,11331,543965,"CI01",1,2809.85,2809.84,2809.85,2809.84,0,0,"3022023DFC0","Original3022023DFC","3022023DFC","OriginalDFC","Original3022023","MAPriDFC","CI013022023","3022023CAPITAL","11331Primary","Original3022023CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022023DFC",0,0,0,"11331DFCMAPrimary",11239.38,"Original3022023DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181116,"2017-12-14","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6954.25,6954.25,11331,543965,"CI01",1,1738.56,1738.57,1738.56,1738.56,0,0,"3022024DFC0","Original3022024DFC","3022024DFC","OriginalDFC","Original3022024","MAPriDFC","CI013022024","3022024CAPITAL","11331Primary","Original3022024CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022024DFC",0,0,0,"11331DFCMAPrimary",6954.25,"Original3022024DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181117,"2017-12-14","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7543.75,7543.75,11331,543965,"CI01",1,1885.94,1885.94,1885.93,1885.94,0,0,"3022025DFC0","Original3022025DFC","3022025DFC","OriginalDFC","Original3022025","MAPriDFC","CI013022025","3022025CAPITAL","11331Primary","Original3022025CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022025DFC",0,0,0,"11331DFCMAPrimary",7543.75,"Original3022025DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181118,"2017-12-14","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",11308,11308,11331,543965,"CI01",1,2827,2827,2827,2827,0,0,"3022026DFC0","Original3022026DFC","3022026DFC","OriginalDFC","Original3022026","MAPriDFC","CI013022026","3022026CAPITAL","11331Primary","Original3022026CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022026DFC",0,0,0,"11331DFCMAPrimary",11308,"Original3022026DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181119,"2017-12-14","CK","Original",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",8038.75,8038.75,11331,543965,"CI01",1,2009.69,2009.69,2009.68,2009.69,0,0,"3022027DFC0","Original3022027DFC","3022027DFC","OriginalDFC","Original3022027","MAPriDFC","CI013022027","3022027CAPITAL","11331Primary","Original3022027CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022027DFC",0,0,0,"11331DFCMAPrimary",8038.75,"Original3022027DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181120,"2017-12-14","CK","Original",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7026.25,7026.25,11331,543965,"CI01",1,1756.56,1756.57,1756.56,1756.56,0,0,"3022028DFC0","Original3022028DFC","3022028DFC","OriginalDFC","Original3022028","MAPriDFC","CI013022028","3022028CAPITAL","11331Primary","Original3022028CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022028DFC",0,0,0,"11331DFCMAPrimary",7026.25,"Original3022028DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181121,"2017-12-14","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",9114.25,9114.25,11331,543965,"CI01",1,2278.56,2278.5700000000002,2278.56,2278.56,0,0,"3022029DFC0","Original3022029DFC","3022029DFC","OriginalDFC","Original3022029","MAPriDFC","CI013022029","3022029CAPITAL","11331Primary","Original3022029CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022029DFC",0,0,0,"11331DFCMAPrimary",9114.25,"Original3022029DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181122,"2017-12-14","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,"Estimate: based on final 17/18 allocations","FOU","DFC","CAPITAL",1,"Various",6499.75,6499.75,11331,543965,"CI01",1,1624.94,1624.94,1624.93,1624.94,0,0,"3022031DFC0","Original3022031DFC","3022031DFC","OriginalDFC","Original3022031","MAPriDFC","CI013022031","3022031CAPITAL","11331Primary","Original3022031CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022031DFC",0,0,0,"11331DFCMAPrimary",6499.75,"Original3022031DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181123,"2017-12-14","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",9832,9832,11331,543965,"CI01",1,2458,2458,2458,2458,0,0,"3022032DFC0","Original3022032DFC","3022032DFC","OriginalDFC","Original3022032","MAPriDFC","CI013022032","3022032CAPITAL","11331Primary","Original3022032CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022032DFC",0,0,0,"11331DFCMAPrimary",9832,"Original3022032DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181124,"2017-12-14","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7246.75,7246.75,11331,543965,"CI01",1,1811.69,1811.69,1811.68,1811.69,0,0,"3022036DFC0","Original3022036DFC","3022036DFC","OriginalDFC","Original3022036","MAPriDFC","CI013022036","3022036CAPITAL","11331Primary","Original3022036CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022036DFC",0,0,0,"11331DFCMAPrimary",7246.75,"Original3022036DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181125,"2017-12-14","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7696.75,7696.75,11331,543965,"CI01",1,1924.19,1924.19,1924.18,1924.19,0,0,"3022037DFC0","Original3022037DFC","3022037DFC","OriginalDFC","Original3022037","MAPriDFC","CI013022037","3022037CAPITAL","11331Primary","Original3022037CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022037DFC",0,0,0,"11331DFCMAPrimary",7696.75,"Original3022037DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181126,"2017-12-14","CK","Original",3022042,"Monkfrith School","Primary","MA",400048,10079,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7408.75,7408.75,11331,543965,"CI01",1,1852.19,1852.19,1852.18,1852.19,0,0,"3022042DFC0","Original3022042DFC","3022042DFC","OriginalDFC","Original3022042","MAPriDFC","CI013022042","3022042CAPITAL","11331Primary","Original3022042CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022042DFC",0,0,0,"11331DFCMAPrimary",7408.75,"Original3022042DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181127,"2017-12-14","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",8646.25,8646.25,11331,543965,"CI01",1,2161.56,2161.5700000000002,2161.56,2161.56,0,0,"3022043DFC0","Original3022043DFC","3022043DFC","OriginalDFC","Original3022043","MAPriDFC","CI013022043","3022043CAPITAL","11331Primary","Original3022043CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022043DFC",0,0,0,"11331DFCMAPrimary",8646.25,"Original3022043DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181128,"2017-12-14","CK","Original",3022044,"Moss Hall Infant School","Primary","MA",400087,10081,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",8083.75,8083.75,11331,543965,"CI01",1,2020.94,2020.94,2020.93,2020.94,0,0,"3022044DFC0","Original3022044DFC","3022044DFC","OriginalDFC","Original3022044","MAPriDFC","CI013022044","3022044CAPITAL","11331Primary","Original3022044CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022044DFC",0,0,0,"11331DFCMAPrimary",8083.75,"Original3022044DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181129,"2017-12-14","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7033,7033,11331,543965,"CI01",1,1758.25,1758.25,1758.25,1758.25,0,0,"3022045DFC0","Original3022045DFC","3022045DFC","OriginalDFC","Original3022045","MAPriDFC","CI013022045","3022045CAPITAL","11331Primary","Original3022045CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022045DFC",0,0,0,"11331DFCMAPrimary",7033,"Original3022045DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181130,"2017-12-14","CK","Original",3022051,"Summerside Primary Academy","Primary","RA",157542,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",9546.25,9546.25,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022051DFC0","Original3022051DFC","3022051DFC","OriginalDFC","Original3022051","RAPriDFC","CI013022051","3022051CAPITAL","EFAPrimary","Original3022051CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022051DFC",9546.25,0,0,"EFADFCRAPrimary",0,"Original3022051DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181131,"2017-12-14","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6688.75,6688.75,11331,543965,"CI01",1,1672.19,1672.19,1672.18,1672.19,0,0,"3022054DFC0","Original3022054DFC","3022054DFC","OriginalDFC","Original3022054","MAPriDFC","CI013022054","3022054CAPITAL","11331Primary","Original3022054CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022054DFC",0,0,0,"11331DFCMAPrimary",6688.75,"Original3022054DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181132,"2017-12-14","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6601,6601,11331,543965,"CI01",1,1650.25,1650.25,1650.25,1650.25,0,0,"3022055DFC0","Original3022055DFC","3022055DFC","OriginalDFC","Original3022055","MAPriDFC","CI013022055","3022055CAPITAL","11331Primary","Original3022055CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022055DFC",0,0,0,"11331DFCMAPrimary",6601,"Original3022055DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181133,"2017-12-14","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",9920.2000000000007,9920.2000000000007,11331,543965,"CI01",1,2480.0500000000002,2480.0500000000002,2480.0500000000002,2480.0500000000002,0,0,"3022057DFC0","Original3022057DFC","3022057DFC","OriginalDFC","Original3022057","MAPriDFC","CI013022057","3022057CAPITAL","11331Primary","Original3022057CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022057DFC",0,0,0,"11331DFCMAPrimary",9920.2000000000007,"Original3022057DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181134,"2017-12-14","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",9019.75,9019.75,11331,543965,"CI01",1,2254.94,2254.94,2254.9299999999998,2254.94,0,0,"3022060DFC0","Original3022060DFC","3022060DFC","OriginalDFC","Original3022060","MAPriDFC","CI013022060","3022060CAPITAL","11331Primary","Original3022060CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022060DFC",0,0,0,"11331DFCMAPrimary",9019.75,"Original3022060DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181135,"2017-12-14","CK","Original",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6958.75,6958.75,11331,543965,"CI01",1,1739.69,1739.69,1739.68,1739.69,0,0,"3022067DFC0","Original3022067DFC","3022067DFC","OriginalDFC","Original3022067","MAPriDFC","CI013022067","3022067CAPITAL","11331Primary","Original3022067CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022067DFC",0,0,0,"11331DFCMAPrimary",6958.75,"Original3022067DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181136,"2017-12-14","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6616.75,6616.75,11331,543965,"CI01",1,1654.19,1654.19,1654.18,1654.19,0,0,"3022070DFC0","Original3022070DFC","3022070DFC","OriginalDFC","Original3022070","MAPriDFC","CI013022070","3022070CAPITAL","11331Primary","Original3022070CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022070DFC",0,0,0,"11331DFCMAPrimary",6616.75,"Original3022070DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181137,"2017-12-14","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7399.75,7399.75,11331,543965,"CI01",1,1849.94,1849.94,1849.93,1849.94,0,0,"3022071DFC0","Original3022071DFC","3022071DFC","OriginalDFC","Original3022071","MAPriDFC","CI013022071","3022071CAPITAL","11331Primary","Original3022071CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022071DFC",0,0,0,"11331DFCMAPrimary",7399.75,"Original3022071DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181138,"2017-12-14","CK","Original",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7825,7825,11331,543965,"CI01",1,1956.25,1956.25,1956.25,1956.25,0,0,"3022072DFC0","Original3022072DFC","3022072DFC","OriginalDFC","Original3022072","MAPriDFC","CI013022072","3022072CAPITAL","11331Primary","Original3022072CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022072DFC",0,0,0,"11331DFCMAPrimary",7825,"Original3022072DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181139,"2017-12-14","CK","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",11391.25,11391.25,11331,543965,"CI01",1,2847.81,2847.82,2847.81,2847.81,0,0,"3022073DFC0","Original3022073DFC","3022073DFC","OriginalDFC","Original3022073","MAPriDFC","CI013022073","3022073CAPITAL","11331Primary","Original3022073CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022073DFC",0,0,0,"11331DFCMAPrimary",11391.25,"Original3022073DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181140,"2017-12-14","CK","Original",3024003,"Friern Barnet School","Secondary","MA",400033,10139,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",17297.5,17297.5,11339,543965,"CI01",1,4324.38,4324.37,4324.38,4324.37,0,0,"3024003DFC0","Original3024003DFC","3024003DFC","OriginalDFC","Original3024003","MASecDFC","CI013024003","3024003CAPITAL","11339Secondary","Original3024003CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Secondary Schools ","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024003DFC",0,0,0,"11339DFCMASecondary",17297.5,"Original3024003DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181141,"2017-12-14","CK","Original",3025200,"Dollis Junior School","Primary","MA",400052,10060,0,"Estimate: based on final 17/18 allocations","FOU","DFC","CAPITAL",1,"Various",7892.5,7892.5,11331,543965,"CI01",1,1973.13,1973.12,1973.13,1973.12,0,0,"3025200DFC0","Original3025200DFC","3025200DFC","OriginalDFC","Original3025200","MAPriDFC","CI013025200","3025200CAPITAL","11331Primary","Original3025200CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025200DFC",0,0,0,"11331DFCMAPrimary",7892.5,"Original3025200DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181142,"2017-12-14","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,"Estimate: based on final 17/18 allocations","FOU","DFC","CAPITAL",1,"Various",8882.5,8882.5,11331,543965,"CI01",1,2220.63,2220.62,2220.63,2220.62,0,0,"3025201DFC0","Original3025201DFC","3025201DFC","OriginalDFC","Original3025201","MAPriDFC","CI013025201","3025201CAPITAL","11331Primary","Original3025201CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025201DFC",0,0,0,"11331DFCMAPrimary",8882.5,"Original3025201DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181143,"2017-12-14","CK","Original",3027005,"Northway","Special","MA",400034,10157,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7341.25,7341.25,11340,543965,"CI01",1,1835.31,1835.32,1835.31,1835.31,0,0,"3027005DFC0","Original3027005DFC","3027005DFC","OriginalDFC","Original3027005","MASpeDFC","CI013027005","3027005CAPITAL","11340Special","Original3027005CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Special Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3027005DFC",0,0,0,"11340DFCMASpecial",7341.25,"Original3027005DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181144,"2017-12-14","CK","Original",3027009,"Oakleigh","Special","MA",400091,10158,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",7510,7510,11340,543965,"CI01",1,1877.5,1877.5,1877.5,1877.5,0,0,"3027009DFC0","Original3027009DFC","3027009DFC","OriginalDFC","Original3027009","MASpeDFC","CI013027009","3027009CAPITAL","11340Special","Original3027009CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Special Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3027009DFC",0,0,0,"11340DFCMASpecial",7510,"Original3027009DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181145,"2017-12-14","CK","Original",3027010,"Mapledown","Special","MA",400063,10159,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",6396.25,6396.25,11340,543965,"CI01",1,1599.06,1599.07,1599.06,1599.06,0,0,"3027010DFC0","Original3027010DFC","3027010DFC","OriginalDFC","Original3027010","MASpeDFC","CI013027010","3027010CAPITAL","11340Special","Original3027010CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Special Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3027010DFC",0,0,0,"11340DFCMASpecial",6396.25,"Original3027010DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181146,"2017-12-14","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",9368.5,9368.5,11331,543965,"CI01",1,2342.13,2342.12,2342.13,2342.12,0,0,"3022076DFC0","Original3022076DFC","3022076DFC","OriginalDFC","Original3022076","MAPriDFC","CI013022076","3022076CAPITAL","11331Primary","Original3022076CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022076DFC",0,0,0,"11331DFCMAPrimary",9368.5,"Original3022076DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181147,"2017-12-14","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",13049.5,13049.5,11331,543965,"CI01",1,3262.38,3262.37,3262.38,3262.37,0,0,"3022077DFC0","Original3022077DFC","3022077DFC","OriginalDFC","Original3022077","MAPriDFC","CI013022077","3022077CAPITAL","11331Primary","Original3022077CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022077DFC",0,0,0,"11331DFCMAPrimary",13049.5,"Original3022077DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181148,"2017-12-14","CK","Original",3021102,"Northgate","PRU","MA",400157,10185,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",4135,4135,11340,543965,"CI01",1,1033.75,1033.75,1033.75,1033.75,0,0,"3021102DFC0","Original3021102DFC","3021102DFC","OriginalDFC","Original3021102","MAPRUDFC","CI013021102","3021102CAPITAL","11340PRU","Original3021102CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Special Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3021102DFC",0,0,0,"11340DFCMAPRU",4135,"Original3021102DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181149,"2017-12-14","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",9359.5,9359.5,11331,543965,"CI01",1,2339.88,2339.87,2339.88,2339.87,0,0,"3023518DFC0","Original3023518DFC","3023518DFC","OriginalDFC","Original3023518","MAPriDFC","CI013023518","3023518CAPITAL","11331Primary","Original3023518CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023518DFC",0,0,0,"11331DFCMAPrimary",9359.5,"Original3023518DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181150,"2017-12-14","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,"Estimate: based on final 17/18 allocations","COM","DFC","CAPITAL",1,"Various",11056,11056,11331,543965,"CI01",1,2764,2764,2764,2764,0,0,"3023523DFC0","Original3023523DFC","3023523DFC","OriginalDFC","Original3023523","MAPriDFC","CI013023523","3023523CAPITAL","11331Primary","Original3023523CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023523DFC",0,0,0,"11331DFCMAPrimary",11056,"Original3023523DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181151,"2017-12-14","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",30611.88,30611.88,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3026905DFC0","Original3026905DFC","3026905DFC","OriginalDFC","Original3026905","RAAllDFC","CI013026905","3026905CAPITAL","EFAAll through","Original3026905CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3026905DFC",30611.88,0,0,"EFADFCRAAll through",0,"Original3026905DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181152,"2017-12-14","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",24272.5,24272.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3026906DFC0","Original3026906DFC","3026906DFC","OriginalDFC","Original3026906","RAAllDFC","CI013026906","3026906CAPITAL","EFAAll through","Original3026906CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3026906DFC",24272.5,0,0,"EFADFCRAAll through",0,"Original3026906DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181153,"2017-12-14","CK","Original",3025401,"Queen Elizabeth's School (Boys)","Secondary","RA",139142,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",25735,25735,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3025401DFC0","Original3025401DFC","3025401DFC","OriginalDFC","Original3025401","RASecDFC","CI013025401","3025401CAPITAL","EFASecondary","Original3025401CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025401DFC",25735,0,0,"EFADFCRASecondary",0,"Original3025401DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181154,"2017-12-14","CK","Original",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",31691.88,31691.88,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3025406DFC0","Original3025406DFC","3025406DFC","OriginalDFC","Original3025406","RASecDFC","CI013025406","3025406CAPITAL","EFASecondary","Original3025406CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025406DFC",31691.88,0,0,"EFADFCRASecondary",0,"Original3025406DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181155,"2017-12-14","CK","Original",3024215,"Compton School","Secondary","RA",140894,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",23670.63,23670.63,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024215DFC0","Original3024215DFC","3024215DFC","OriginalDFC","Original3024215","RASecDFC","CI013024215","3024215CAPITAL","EFASecondary","Original3024215CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024215DFC",23670.63,0,0,"EFADFCRASecondary",0,"Original3024215DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181156,"2017-12-14","CK","Original",3024212,"East Barnet School","Secondary","RA",143727,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",28181.88,28181.88,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024212DFC0","Original3024212DFC","3024212DFC","OriginalDFC","Original3024212","RASecDFC","CI013024212","3024212CAPITAL","EFASecondary","Original3024212CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024212DFC",28181.88,0,0,"EFADFCRASecondary",0,"Original3024212DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181157,"2017-12-14","CK","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,"Estimate: based on final 17/18 allocations","FREE","DFC","CAPITAL",1,"Various",5739.25,5739.25,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022001DFC0","Original3022001DFC","3022001DFC","OriginalDFC","Original3022001","RAPriDFC","CI013022001","3022001CAPITAL","EFAPrimary","Original3022001CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022001DFC",5739.25,0,0,"EFADFCRAPrimary",0,"Original3022001DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181158,"2017-12-14","CK","Original",3024208,"Queen Elizabeth's Girls' School","Secondary","RA",144387,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",23344.38,23344.38,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024208DFC0","Original3024208DFC","3024208DFC","OriginalDFC","Original3024208","RASecDFC","CI013024208","3024208CAPITAL","EFASecondary","Original3024208CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024208DFC",23344.38,0,0,"EFADFCRASecondary",0,"Original3024208DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181159,"2017-12-14","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",6421,6421,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3023515DFC0","Original3023515DFC","3023515DFC","OriginalDFC","Original3023515","RAPriDFC","CI013023515","3023515CAPITAL","EFAPrimary","Original3023515CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023515DFC",6421,0,0,"EFADFCRAPrimary",0,"Original3023515DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181160,"2017-12-14","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",18011.88,18011.88,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024012DFC0","Original3024012DFC","3024012DFC","OriginalDFC","Original3024012","RASecDFC","CI013024012","3024012CAPITAL","EFASecondary","Original3024012CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024012DFC",18011.88,0,0,"EFADFCRASecondary",0,"Original3024012DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181161,"2017-12-14","CK","Original",3025402,"Mill Hill County High School","Secondary","RA",144069,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",34037.5,34037.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3025402DFC0","Original3025402DFC","3025402DFC","OriginalDFC","Original3025402","RASecDFC","CI013025402","3025402CAPITAL","EFASecondary","Original3025402CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025402DFC",34037.5,0,0,"EFADFCRASecondary",0,"Original3025402DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181162,"2017-12-14","CK","Original",3024211,"Christ's College Finchley","Secondary","RA",144389,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",19513.75,19513.75,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024211DFC0","Original3024211DFC","3024211DFC","OriginalDFC","Original3024211","RASecDFC","CI013024211","3024211CAPITAL","EFASecondary","Original3024211CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024211DFC",19513.75,0,0,"EFADFCRASecondary",0,"Original3024211DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181163,"2017-12-14","CK","Original",3025409,"Hasmonean High School","Secondary","RA",145386,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",23867.5,23867.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3025409DFC0","Original3025409DFC","3025409DFC","OriginalDFC","Original3025409","RASecDFC","CI013025409","3025409CAPITAL","EFASecondary","Original3025409CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025409DFC",23867.5,0,0,"EFADFCRASecondary",0,"Original3025409DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181164,"2017-12-14","CK","Original",3025400,"Hendon School","Secondary","RA",145169,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",26100.63,26100.63,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3025400DFC0","Original3025400DFC","3025400DFC","OriginalDFC","Original3025400","RASecDFC","CI013025400","3025400CAPITAL","EFASecondary","Original3025400CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025400DFC",26100.63,0,0,"EFADFCRASecondary",0,"Original3025400DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181165,"2017-12-14","CK","Original",3024752,"Henrietta Barnett School","Secondary","RA",147243,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",18034.38,18034.38,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024752DFC0","Original3024752DFC","3024752DFC","OriginalDFC","Original3024752","RASecDFC","CI013024752","3024752CAPITAL","EFASecondary","Original3024752CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024752DFC",18034.38,0,0,"EFADFCRASecondary",0,"Original3024752DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181166,"2017-12-14","CK","Original",3022004,"Rimon Jewish Primary School","Primary","RA",155029,"Academy",0,"Estimate: based on final 17/18 allocations","FREE","DFC","CAPITAL",1,"Various",5181.25,5181.25,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022004DFC0","Original3022004DFC","3022004DFC","OriginalDFC","Original3022004","RAPriDFC","CI013022004","3022004CAPITAL","EFAPrimary","Original3022004CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022004DFC",5181.25,0,0,"EFADFCRAPrimary",0,"Original3022004DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181167,"2017-12-14","CK","Original",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",5158.75,5158.75,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022030DFC0","Original3022030DFC","3022030DFC","OriginalDFC","Original3022030","RAPriDFC","CI013022030","3022030CAPITAL","EFAPrimary","Original3022030CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022030DFC",5158.75,0,0,"EFADFCRAPrimary",0,"Original3022030DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181168,"2017-12-14","CK","Original",3024210,"Copthall School","Secondary","RA",148020,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",22793.13,22793.13,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024210DFC0","Original3024210DFC","3024210DFC","OriginalDFC","Original3024210","RASecDFC","CI013024210","3024210CAPITAL","EFASecondary","Original3024210CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024210DFC",22793.13,0,0,"EFADFCRASecondary",0,"Original3024210DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181169,"2017-12-14","CK","Original",3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","RA",156093,"Academy",0,"Estimate: based on final 17/18 allocations","FREE","DFC","CAPITAL",1,"Various",9332.5,9332.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024000DFC0","Original3024000DFC","3024000DFC","OriginalDFC","Original3024000","RASecDFC","CI013024000","3024000CAPITAL","EFASecondary","Original3024000CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024000DFC",9332.5,0,0,"EFADFCRASecondary",0,"Original3024000DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181170,"2017-12-14","CK","Original",3022018,"Deansbrook Junior School","Primary","RA",151094,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",8747.5,8747.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022018DFC0","Original3022018DFC","3022018DFC","OriginalDFC","Original3022018","RAPriDFC","CI013022018","3022018CAPITAL","EFAPrimary","Original3022018CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022018DFC",8747.5,0,0,"EFADFCRAPrimary",0,"Original3022018DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181171,"2017-12-14","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,"Estimate: based on final 17/18 allocations","FREE","DFC","CAPITAL",1,"Various",5012.5,5012.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022020DFC0","Original3022020DFC","3022020DFC","OriginalDFC","Original3022020","RAPriDFC","CI013022020","3022020CAPITAL","EFAPrimary","Original3022020CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022020DFC",5012.5,0,0,"EFADFCRAPrimary",0,"Original3022020DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181172,"2017-12-14","CK","Original",3024001,"Archer Academy","Secondary","RA",153627,"Academy",0,"Estimate: based on final 17/18 allocations","FREE","DFC","CAPITAL",1,"Various",11576.88,11576.88,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024001DFC0","Original3024001DFC","3024001DFC","OriginalDFC","Original3024001","RASecDFC","CI013024001","3024001CAPITAL","EFASecondary","Original3024001CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024001DFC",11576.88,0,0,"EFADFCRASecondary",0,"Original3024001DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181173,"2017-12-14","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",8806,8806,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022038DFC0","Original3022038DFC","3022038DFC","OriginalDFC","Original3022038","RAPriDFC","CI013022038","3022038CAPITAL","EFAPrimary","Original3022038CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022038DFC",8806,0,0,"EFADFCRAPrimary",0,"Original3022038DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181174,"2017-12-14","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",9226.75,9226.75,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022047DFC0","Original3022047DFC","3022047DFC","OriginalDFC","Original3022047","RAPriDFC","CI013022047","3022047CAPITAL","EFAPrimary","Original3022047CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022047DFC",9226.75,0,0,"EFADFCRAPrimary",0,"Original3022047DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181175,"2017-12-14","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",11452,11452,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3023519DFC0","Original3023519DFC","3023519DFC","OriginalDFC","Original3023519","RAPriDFC","CI013023519","3023519CAPITAL","EFAPrimary","Original3023519CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023519DFC",11452,0,0,"EFADFCRAPrimary",0,"Original3023519DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181176,"2017-12-14","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",5336.5,5336.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022048DFC0","Original3022048DFC","3022048DFC","OriginalDFC","Original3022048","RAPriDFC","CI013022048","3022048CAPITAL","EFAPrimary","Original3022048CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022048DFC",5336.5,0,0,"EFADFCRAPrimary",0,"Original3022048DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181177,"2017-12-14","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",4607.5,4607.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022049DFC0","Original3022049DFC","3022049DFC","OriginalDFC","Original3022049","RAPriDFC","CI013022049","3022049CAPITAL","EFAPrimary","Original3022049CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022049DFC",4607.5,0,0,"EFADFCRAPrimary",0,"Original3022049DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181178,"2017-12-14","CK","Original",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",8797,8797,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3023522DFC0","Original3023522DFC","3023522DFC","OriginalDFC","Original3023522","RAPriDFC","CI013023522","3023522CAPITAL","EFAPrimary","Original3023522CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023522DFC",8797,0,0,"EFADFCRAPrimary",0,"Original3023522DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181179,"2017-12-14","CK","Original",3025408,"Bishop Douglass Academy","Secondary","RA",156628,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",16465,16465,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3025408DFC0","Original3025408DFC","3025408DFC","OriginalDFC","Original3025408","RASecDFC","CI013025408","3025408CAPITAL","EFASecondary","Original3025408CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025408DFC",16465,0,0,"EFADFCRASecondary",0,"Original3025408DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181180,"2017-12-14","CK","Original",3027000,"Oak Lodge Academy","Special","RA",156901,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",9568.75,9568.75,11340,516500,"CI01",0,0,0,0,0,0,0,"3027000DFC0","Original3027000DFC","3027000DFC","OriginalDFC","Original3027000","RASpeDFC","CI013027000","3027000CAPITAL","11340Special","Original3027000CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Special Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3027000DFC",9568.75,0,0,"11340DFCRASpecial",0,"Original3027000DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181181,"2017-12-14","CK","Original",3024010,"Totteridge Academy","Secondary","RA",144388,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","DFC","CAPITAL",1,"Various",13585,13585,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024010DFC0","Original3024010DFC","3024010DFC","OriginalDFC","Original3024010","RASecDFC","CI013024010","3024010CAPITAL","EFASecondary","Original3024010CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024010DFC",13585,0,0,"EFADFCRASecondary",0,"Original3024010DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181182,"2017-12-14","CK","Original",3022016,"Courtland School","Primary","MA",400049,10056,0,"Estimate: based on final 17/18 allocations","COM","DFCLoan","CAPITAL",1,"Various",-4000,-4000,11331,543965,"CI01",1,-1000,-1000,-1000,-1000,0,0,"3022016DFCLoanA","Original3022016DFCLoan","3022016DFCLoan","OriginalDFCLoan","Original3022016","MAPriDFCLoan","CI013022016","3022016CAPITAL","11331Primary","Original3022016CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Loan repayments from DFC",null,"3022016DFCLoan",0,0,0,"11331DFCLoanMAPrimary",-4000,"Original3022016DFCLoan","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181183,"2017-12-14","CK","Original",3025405,"Finchley Catholic High School","Secondary","MA",400041,10145,0,"Estimate: based on final 17/18 allocations","VA","EFAPROG","POST16",1,1,1353848,1353848,11441,543965,"I02",0,0,0,0,0,0,0,"3025405EFAPROGB","Original3025405EFAPROG","3025405EFAPROG","OriginalEFAPROG","Original3025405","MASecEFAPROG","I023025405","3025405POST16","11441Secondary","Original3025405POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Programme",null,"3025405EFAPROG",0,0,0,"11441EFAPROGMASecondary",1353848,"Original3025405EFAPROG","Estimate",36,0,"MA0",4,0,0,0,null,1353848,150427.56,112820.67,112820.67,112820.67,112820.67,112820.67,112820.67,112820.67,112820.67,112820.67,112820.67,75213.740000000005]
[20181184,"2017-12-14","CK","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,"Estimate: based on final 17/18 allocations","VA","EFAPROG","POST16",1,1,1322545,1322545,11441,543965,"I02",0,0,0,0,0,0,0,"3025427EFAPROGA","Original3025427EFAPROG","3025427EFAPROG","OriginalEFAPROG","Original3025427","MASecEFAPROG","I023025427","3025427POST16","11441Secondary","Original3025427POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Programme",null,"3025427EFAPROG",0,1322545,0,"11441EFAPROGMASecondary",1322545,"Original3025427EFAPROG","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181185,"2017-12-14","CK","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,"Estimate: based on final 17/18 allocations","VA","EFAPROG","POST16",1,1,882859,882859,11441,543965,"I02",0,0,0,0,0,0,0,"3025407EFAPROGB","Original3025407EFAPROG","3025407EFAPROG","OriginalEFAPROG","Original3025407","MASecEFAPROG","I023025407","3025407POST16","11441Secondary","Original3025407POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Programme",null,"3025407EFAPROG",0,0,0,"11441EFAPROGMASecondary",882859,"Original3025407EFAPROG","Estimate",36,0,"MA0",4,0,0,0,null,882859,98095.44,73571.58,73571.58,73571.58,73571.58,73571.58,73571.58,73571.58,73571.58,73571.58,73571.58,49047.76]
[20181186,"2017-12-14","CK","Original",3025404,"St Michaels Catholic Grammar School","Secondary","MA",400029,10148,0,"Estimate: based on final 17/18 allocations","VA","EFAPROG","POST16",1,1,1347288,1347288,11441,543965,"I02",0,0,0,0,0,0,0,"3025404EFAPROGB","Original3025404EFAPROG","3025404EFAPROG","OriginalEFAPROG","Original3025404","MASecEFAPROG","I023025404","3025404POST16","11441Secondary","Original3025404POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Programme",null,"3025404EFAPROG",0,0,0,"11441EFAPROGMASecondary",1347288,"Original3025404EFAPROG","Estimate",36,0,"MA0",4,0,0,0,null,1347288,149698.67000000001,112274,112274,112274,112274,112274,112274,112274,112274,112274,112274,74849.33]
[20181187,"2017-12-14","CK","Original",3024004,"Menorah High School (Girls)","Secondary","MA",107953,11513,0,"Estimate: based on final 17/18 allocations","VA","EFAPROG","POST16",1,1,138065,138065,11441,543965,"I02",0,0,0,0,0,0,0,"3024004EFAPROGD","Original3024004EFAPROG","3024004EFAPROG","OriginalEFAPROG","Original3024004","MASecEFAPROG","I023024004","3024004POST16","11441Secondary","Original3024004POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Programme",null,"3024004EFAPROG",0,0,0,"11441EFAPROGMASecondary",138065,"Original3024004EFAPROG","Estimate",36,0,"MA0",4,0,0,0,null,138065,15340.56,11505.42,11505.42,11505.42,11505.42,11505.42,11505.42,11505.42,11505.42,11505.42,11505.42,7670.24]
[20181188,"2017-12-14","CK","Original",3025404,"St Michaels Catholic Grammar School","Secondary","MA",400029,10148,0,"Estimate: based on final 17/18 allocations","VA","EFAFP","POST16",1,1,11392,11392,11441,543965,"I02",0,0,0,0,0,0,0,"3025404EFAFPB","Original3025404EFAFP","3025404EFAFP","OriginalEFAFP","Original3025404","MASecEFAFP","I023025404","3025404POST16","11441Secondary","Original3025404POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Formula Protection",null,"3025404EFAFP",0,0,0,"11441EFAFPMASecondary",11392,"Original3025404EFAFP","Estimate",36,0,"MA0",4,0,0,0,null,11392,1265.78,949.33,949.33,949.33,949.33,949.33,949.33,949.33,949.33,949.33,949.33,632.91999999999996]
[20181189,"2017-12-14","CK","Original",3027010,"Mapledown","Special","MA",400063,10159,0,"Estimate: based on final 17/18 allocations","COM","EFAHN","POST16",1,1,110000,110000,11441,543965,"I02",0,0,0,0,0,0,0,"3027010EFAHND","Original3027010EFAHN","3027010EFAHN","OriginalEFAHN","Original3027010","MASpeEFAHN","I023027010","3027010POST16","11441Special","Original3027010POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA High Needs",null,"3027010EFAHN",0,0,0,"11441EFAHNMASpecial",110000,"Original3027010EFAHN","Estimate",36,0,"MA0",4,0,0,0,null,110000,12222.22,9166.67,9166.67,9166.67,9166.67,9166.67,9166.67,9166.67,9166.67,9166.67,9166.67,6111.08]
[20181190,"2017-12-14","CK","Original",3025405,"Finchley Catholic High School","Secondary","MA",400041,10145,0,"Estimate: based on final 17/18 allocations","VA","BURSARY","POST16",1,1,15499,15499,11441,543965,"I02",0,0,0,0,0,0,0,"3025405BURSARYB","Original3025405BURSARY","3025405BURSARY","OriginalBURSARY","Original3025405","MASecBURSARY","I023025405","3025405POST16","11441Secondary","Original3025405POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Post 16 Bursaries",null,"3025405BURSARY",0,0,0,"11441BURSARYMASecondary",15499,"Original3025405BURSARY","Estimate",36,0,"MA0",4,0,0,0,null,15499,1722.11,1291.58,1291.58,1291.58,1291.58,1291.58,1291.58,1291.58,1291.58,1291.58,1291.58,861.09]
[20181191,"2017-12-14","CK","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,"Estimate: based on final 17/18 allocations","VA","BURSARY","POST16",1,1,31540,31540,11441,543965,"I02",0,0,0,0,0,0,0,"3025427BURSARYA","Original3025427BURSARY","3025427BURSARY","OriginalBURSARY","Original3025427","MASecBURSARY","I023025427","3025427POST16","11441Secondary","Original3025427POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Post 16 Bursaries",null,"3025427BURSARY",0,31540,0,"11441BURSARYMASecondary",31540,"Original3025427BURSARY","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181192,"2017-12-14","CK","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,"Estimate: based on final 17/18 allocations","VA","BURSARY","POST16",1,1,21736,21736,11441,543965,"I02",0,0,0,0,0,0,0,"3025407BURSARYB","Original3025407BURSARY","3025407BURSARY","OriginalBURSARY","Original3025407","MASecBURSARY","I023025407","3025407POST16","11441Secondary","Original3025407POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Post 16 Bursaries",null,"3025407BURSARY",0,0,0,"11441BURSARYMASecondary",21736,"Original3025407BURSARY","Estimate",36,0,"MA0",4,0,0,0,null,21736,2415.11,1811.33,1811.33,1811.33,1811.33,1811.33,1811.33,1811.33,1811.33,1811.33,1811.33,1207.5899999999999]
[20181193,"2017-12-14","CK","Original",3025404,"St Michaels Catholic Grammar School","Secondary","MA",400029,10148,0,"Estimate: based on final 17/18 allocations","VA","BURSARY","POST16",1,1,16811,16811,11441,543965,"I02",0,0,0,0,0,0,0,"3025404BURSARYB","Original3025404BURSARY","3025404BURSARY","OriginalBURSARY","Original3025404","MASecBURSARY","I023025404","3025404POST16","11441Secondary","Original3025404POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Post 16 Bursaries",null,"3025404BURSARY",0,0,0,"11441BURSARYMASecondary",16811,"Original3025404BURSARY","Estimate",36,0,"MA0",4,0,0,0,null,16811,1867.89,1400.92,1400.92,1400.92,1400.92,1400.92,1400.92,1400.92,1400.92,1400.92,1400.92,933.91]
[20181194,"2017-12-14","CK","Original",3024004,"Menorah High School (Girls)","Secondary","MA",107953,11513,0,"Estimate: based on final 17/18 allocations","VA","BURSARY","POST16",1,1,3755,3755,11441,543965,"I02",0,0,0,0,0,0,0,"3024004BURSARYD","Original3024004BURSARY","3024004BURSARY","OriginalBURSARY","Original3024004","MASecBURSARY","I023024004","3024004POST16","11441Secondary","Original3024004POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Post 16 Bursaries",null,"3024004BURSARY",0,0,0,"11441BURSARYMASecondary",3755,"Original3024004BURSARY","Estimate",36,0,"MA0",4,0,0,0,null,3755,417.22,312.92,312.92,312.92,312.92,312.92,312.92,312.92,312.92,312.92,312.92,208.58]
[20181195,"2017-12-14","CK","Original",3021100,"Pavilion","PRU","MA",400156,10188,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,2,2640,11332,543965,"I05",1,660,660,660,660,0,0,"3021100PPFSMPRIA","Original3021100PPFSMPRI","3021100PPFSMPRI","OriginalPPFSMPRI","Original3021100","MAPRUPPFSMPRI","I053021100","3021100PUPILPREMIUM","11332PRU","Original3021100PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Special","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3021100PPFSMPRI",0,0,0,"11332PPFSMPRIMAPRU",2640,"Original3021100PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181196,"2017-12-14","CK","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,"Estimate: based on final 17/18 allocations","FREE","PPFSMPRI","PUPILPREMIUM",1,1320,5,6600,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022001PPFSMPRIAcademy","Original3022001PPFSMPRI","3022001PPFSMPRI","OriginalPPFSMPRI","Original3022001","RAPriPPFSMPRI","I053022001","3022001PUPILPREMIUM","EFAPrimary","Original3022001PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022001PPFSMPRI",6600,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022001PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181197,"2017-12-14","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,256,337920,11334,543965,"I05",1,84480,84480,84480,84480,0,0,"3022002PPFSMPRID","Original3022002PPFSMPRI","3022002PPFSMPRI","OriginalPPFSMPRI","Original3022002","MAPriPPFSMPRI","I053022002","3022002PUPILPREMIUM","11334Primary","Original3022002PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022002PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",337920,"Original3022002PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181198,"2017-12-14","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,201,265320,11334,543965,"I05",1,66330,66330,66330,66330,0,0,"3022003PPFSMPRIA","Original3022003PPFSMPRI","3022003PPFSMPRI","OriginalPPFSMPRI","Original3022003","MAPriPPFSMPRI","I053022003","3022003PUPILPREMIUM","11334Primary","Original3022003PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022003PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",265320,"Original3022003PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181199,"2017-12-14","CK","Original",3022004,"Rimon Jewish Primary School","Primary","RA",155029,"Academy",0,"Estimate: based on final 17/18 allocations","FREE","PPFSMPRI","PUPILPREMIUM",1,1320,8,10560,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022004PPFSMPRIAcademy","Original3022004PPFSMPRI","3022004PPFSMPRI","OriginalPPFSMPRI","Original3022004","RAPriPPFSMPRI","I053022004","3022004PUPILPREMIUM","EFAPrimary","Original3022004PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022004PPFSMPRI",10560,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022004PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181200,"2017-12-14","CK","Original",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,84,110880,11334,543965,"I05",1,27720,27720,27720,27720,0,0,"3022007PPFSMPRIA","Original3022007PPFSMPRI","3022007PPFSMPRI","OriginalPPFSMPRI","Original3022007","MAPriPPFSMPRI","I053022007","3022007PUPILPREMIUM","11334Primary","Original3022007PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022007PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",110880,"Original3022007PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181201,"2017-12-14","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,39,51480,11334,543965,"I05",1,12870,12870,12870,12870,0,0,"3022008PPFSMPRIA","Original3022008PPFSMPRI","3022008PPFSMPRI","OriginalPPFSMPRI","Original3022008","MAPriPPFSMPRI","I053022008","3022008PUPILPREMIUM","11334Primary","Original3022008PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022008PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",51480,"Original3022008PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181202,"2017-12-14","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,103,135960,11334,543965,"I05",1,33990,33990,33990,33990,0,0,"3022009PPFSMPRIA","Original3022009PPFSMPRI","3022009PPFSMPRI","OriginalPPFSMPRI","Original3022009","MAPriPPFSMPRI","I053022009","3022009PUPILPREMIUM","11334Primary","Original3022009PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022009PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",135960,"Original3022009PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181203,"2017-12-14","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,146,192720,11334,543965,"I05",1,48180,48180,48180,48180,0,0,"3022010PPFSMPRIA","Original3022010PPFSMPRI","3022010PPFSMPRI","OriginalPPFSMPRI","Original3022010","MAPriPPFSMPRI","I053022010","3022010PUPILPREMIUM","11334Primary","Original3022010PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022010PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",192720,"Original3022010PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181204,"2017-12-14","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,39,51480,11334,543965,"I05",1,12870,12870,12870,12870,0,0,"3022011PPFSMPRIA","Original3022011PPFSMPRI","3022011PPFSMPRI","OriginalPPFSMPRI","Original3022011","MAPriPPFSMPRI","I053022011","3022011PUPILPREMIUM","11334Primary","Original3022011PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022011PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",51480,"Original3022011PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181205,"2017-12-14","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,229,302280,11334,543965,"I05",1,75570,75570,75570,75570,0,0,"3022014PPFSMPRIA","Original3022014PPFSMPRI","3022014PPFSMPRI","OriginalPPFSMPRI","Original3022014","MAPriPPFSMPRI","I053022014","3022014PUPILPREMIUM","11334Primary","Original3022014PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022014PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",302280,"Original3022014PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181206,"2017-12-14","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,94,124080,11334,543965,"I05",1,31020,31020,31020,31020,0,0,"3022015PPFSMPRIA","Original3022015PPFSMPRI","3022015PPFSMPRI","OriginalPPFSMPRI","Original3022015","MAPriPPFSMPRI","I053022015","3022015PUPILPREMIUM","11334Primary","Original3022015PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022015PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",124080,"Original3022015PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181207,"2017-12-14","CK","Original",3022016,"Courtland School","Primary","MA",400049,10056,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,36,47520,11334,543965,"I05",1,11880,11880,11880,11880,0,0,"3022016PPFSMPRIA","Original3022016PPFSMPRI","3022016PPFSMPRI","OriginalPPFSMPRI","Original3022016","MAPriPPFSMPRI","I053022016","3022016PUPILPREMIUM","11334Primary","Original3022016PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022016PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",47520,"Original3022016PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181208,"2017-12-14","CK","Original",3022017,"Cromer Road Primary School","Primary","MA",400080,10057,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,120,158400,11334,543965,"I05",1,39600,39600,39600,39600,0,0,"3022017PPFSMPRIA","Original3022017PPFSMPRI","3022017PPFSMPRI","OriginalPPFSMPRI","Original3022017","MAPriPPFSMPRI","I053022017","3022017PUPILPREMIUM","11334Primary","Original3022017PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022017PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",158400,"Original3022017PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181209,"2017-12-14","CK","Original",3022018,"Deansbrook Junior School","Primary","RA",151094,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,171,225720,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022018PPFSMPRIAcademy","Original3022018PPFSMPRI","3022018PPFSMPRI","OriginalPPFSMPRI","Original3022018","RAPriPPFSMPRI","I053022018","3022018PUPILPREMIUM","EFAPrimary","Original3022018PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022018PPFSMPRI",225720,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022018PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181210,"2017-12-14","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,69,91080,11334,543965,"I05",1,22770,22770,22770,22770,0,0,"3022019PPFSMPRIA","Original3022019PPFSMPRI","3022019PPFSMPRI","OriginalPPFSMPRI","Original3022019","MAPriPPFSMPRI","I053022019","3022019PUPILPREMIUM","11334Primary","Original3022019PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022019PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",91080,"Original3022019PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181211,"2017-12-14","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,"Estimate: based on final 17/18 allocations","FREE","PPFSMPRI","PUPILPREMIUM",1,1320,3,3960,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022020PPFSMPRIAcademy","Original3022020PPFSMPRI","3022020PPFSMPRI","OriginalPPFSMPRI","Original3022020","RAPriPPFSMPRI","I053022020","3022020PUPILPREMIUM","EFAPrimary","Original3022020PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022020PPFSMPRI",3960,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022020PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181212,"2017-12-14","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,79,104280,11334,543965,"I05",1,26070,26070,26070,26070,0,0,"3022021PPFSMPRIA","Original3022021PPFSMPRI","3022021PPFSMPRI","OriginalPPFSMPRI","Original3022021","MAPriPPFSMPRI","I053022021","3022021PUPILPREMIUM","11334Primary","Original3022021PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022021PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",104280,"Original3022021PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181213,"2017-12-14","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,192,253440,11334,543965,"I05",1,63360,63360,63360,63360,0,0,"3022023PPFSMPRIC","Original3022023PPFSMPRI","3022023PPFSMPRI","OriginalPPFSMPRI","Original3022023","MAPriPPFSMPRI","I053022023","3022023PUPILPREMIUM","11334Primary","Original3022023PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022023PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",253440,"Original3022023PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181214,"2017-12-14","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,87,114840,11334,543965,"I05",1,28710,28710,28710,28710,0,0,"3022024PPFSMPRIA","Original3022024PPFSMPRI","3022024PPFSMPRI","OriginalPPFSMPRI","Original3022024","MAPriPPFSMPRI","I053022024","3022024PUPILPREMIUM","11334Primary","Original3022024PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022024PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",114840,"Original3022024PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181215,"2017-12-14","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,18,23760,11334,543965,"I05",1,5940,5940,5940,5940,0,0,"3022025PPFSMPRIC","Original3022025PPFSMPRI","3022025PPFSMPRI","OriginalPPFSMPRI","Original3022025","MAPriPPFSMPRI","I053022025","3022025PUPILPREMIUM","11334Primary","Original3022025PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022025PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",23760,"Original3022025PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181216,"2017-12-14","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,110,145200,11334,543965,"I05",1,36300,36300,36300,36300,0,0,"3022026PPFSMPRIA","Original3022026PPFSMPRI","3022026PPFSMPRI","OriginalPPFSMPRI","Original3022026","MAPriPPFSMPRI","I053022026","3022026PUPILPREMIUM","11334Primary","Original3022026PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022026PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",145200,"Original3022026PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181217,"2017-12-14","CK","Original",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,84,110880,11334,543965,"I05",1,27720,27720,27720,27720,0,0,"3022027PPFSMPRIA","Original3022027PPFSMPRI","3022027PPFSMPRI","OriginalPPFSMPRI","Original3022027","MAPriPPFSMPRI","I053022027","3022027PUPILPREMIUM","11334Primary","Original3022027PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022027PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",110880,"Original3022027PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181218,"2017-12-14","CK","Original",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,37,48840,11334,543965,"I05",1,12210,12210,12210,12210,0,0,"3022028PPFSMPRIA","Original3022028PPFSMPRI","3022028PPFSMPRI","OriginalPPFSMPRI","Original3022028","MAPriPPFSMPRI","I053022028","3022028PUPILPREMIUM","11334Primary","Original3022028PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022028PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",48840,"Original3022028PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181219,"2017-12-14","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,199,262680,11334,543965,"I05",1,65670,65670,65670,65670,0,0,"3022029PPFSMPRIA","Original3022029PPFSMPRI","3022029PPFSMPRI","OriginalPPFSMPRI","Original3022029","MAPriPPFSMPRI","I053022029","3022029PUPILPREMIUM","11334Primary","Original3022029PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022029PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",262680,"Original3022029PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181220,"2017-12-14","CK","Original",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,16,21120,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022030PPFSMPRIAcademy","Original3022030PPFSMPRI","3022030PPFSMPRI","OriginalPPFSMPRI","Original3022030","RAPriPPFSMPRI","I053022030","3022030PUPILPREMIUM","EFAPrimary","Original3022030PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022030PPFSMPRI",21120,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022030PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181221,"2017-12-14","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,"Estimate: based on final 17/18 allocations","FOU","PPFSMPRI","PUPILPREMIUM",1,1320,86,113520,11334,543965,"I05",1,28380,28380,28380,28380,0,0,"3022031PPFSMPRIA","Original3022031PPFSMPRI","3022031PPFSMPRI","OriginalPPFSMPRI","Original3022031","MAPriPPFSMPRI","I053022031","3022031PUPILPREMIUM","11334Primary","Original3022031PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022031PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",113520,"Original3022031PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181222,"2017-12-14","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,124,163680,11334,543965,"I05",1,40920,40920,40920,40920,0,0,"3022032PPFSMPRIA","Original3022032PPFSMPRI","3022032PPFSMPRI","OriginalPPFSMPRI","Original3022032","MAPriPPFSMPRI","I053022032","3022032PUPILPREMIUM","11334Primary","Original3022032PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022032PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",163680,"Original3022032PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181223,"2017-12-14","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,139,183480,11334,543965,"I05",1,45870,45870,45870,45870,0,0,"3022036PPFSMPRIA","Original3022036PPFSMPRI","3022036PPFSMPRI","OriginalPPFSMPRI","Original3022036","MAPriPPFSMPRI","I053022036","3022036PUPILPREMIUM","11334Primary","Original3022036PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022036PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",183480,"Original3022036PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181224,"2017-12-14","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,65,85800,11334,543965,"I05",1,21450,21450,21450,21450,0,0,"3022037PPFSMPRIA","Original3022037PPFSMPRI","3022037PPFSMPRI","OriginalPPFSMPRI","Original3022037","MAPriPPFSMPRI","I053022037","3022037PUPILPREMIUM","11334Primary","Original3022037PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022037PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",85800,"Original3022037PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181225,"2017-12-14","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,123,162360,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022038PPFSMPRIAcademy","Original3022038PPFSMPRI","3022038PPFSMPRI","OriginalPPFSMPRI","Original3022038","RAPriPPFSMPRI","I053022038","3022038PUPILPREMIUM","EFAPrimary","Original3022038PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022038PPFSMPRI",162360,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022038PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181226,"2017-12-14","CK","Original",3022041,"Sacks Morasha Jewish Primary School","Primary","MA",400155,11381,0,"Estimate: based on final 17/18 allocations","VA","PPFSMPRI","PUPILPREMIUM",1,1320,4,5280,11334,543965,"I05",1,1320,1320,1320,1320,0,0,"3022041PPFSMPRIC","Original3022041PPFSMPRI","3022041PPFSMPRI","OriginalPPFSMPRI","Original3022041","MAPriPPFSMPRI","I053022041","3022041PUPILPREMIUM","11334Primary","Original3022041PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022041PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",5280,"Original3022041PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181227,"2017-12-14","CK","Original",3022042,"Monkfrith School","Primary","MA",400048,10079,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,53,69960,11334,543965,"I05",1,17490,17490,17490,17490,0,0,"3022042PPFSMPRID","Original3022042PPFSMPRI","3022042PPFSMPRI","OriginalPPFSMPRI","Original3022042","MAPriPPFSMPRI","I053022042","3022042PUPILPREMIUM","11334Primary","Original3022042PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022042PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",69960,"Original3022042PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181228,"2017-12-14","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,89,117480,11334,543965,"I05",1,29370,29370,29370,29370,0,0,"3022043PPFSMPRIA","Original3022043PPFSMPRI","3022043PPFSMPRI","OriginalPPFSMPRI","Original3022043","MAPriPPFSMPRI","I053022043","3022043PUPILPREMIUM","11334Primary","Original3022043PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022043PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",117480,"Original3022043PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181229,"2017-12-14","CK","Original",3022044,"Moss Hall Infant School","Primary","MA",400087,10081,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,61,80520,11334,543965,"I05",1,20130,20130,20130,20130,0,0,"3022044PPFSMPRIA","Original3022044PPFSMPRI","3022044PPFSMPRI","OriginalPPFSMPRI","Original3022044","MAPriPPFSMPRI","I053022044","3022044PUPILPREMIUM","11334Primary","Original3022044PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022044PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",80520,"Original3022044PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181230,"2017-12-14","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,61,80520,11334,543965,"I05",1,20130,20130,20130,20130,0,0,"3022045PPFSMPRIA","Original3022045PPFSMPRI","3022045PPFSMPRI","OriginalPPFSMPRI","Original3022045","MAPriPPFSMPRI","I053022045","3022045PUPILPREMIUM","11334Primary","Original3022045PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022045PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",80520,"Original3022045PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181231,"2017-12-14","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,138,182160,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022047PPFSMPRIAcademy","Original3022047PPFSMPRI","3022047PPFSMPRI","OriginalPPFSMPRI","Original3022047","RAPriPPFSMPRI","I053022047","3022047PUPILPREMIUM","EFAPrimary","Original3022047PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022047PPFSMPRI",182160,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022047PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181232,"2017-12-14","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,26,34320,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022048PPFSMPRIAcademy","Original3022048PPFSMPRI","3022048PPFSMPRI","OriginalPPFSMPRI","Original3022048","RAPriPPFSMPRI","I053022048","3022048PUPILPREMIUM","EFAPrimary","Original3022048PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022048PPFSMPRI",34320,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022048PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181233,"2017-12-14","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,52,68640,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022049PPFSMPRIAcademy","Original3022049PPFSMPRI","3022049PPFSMPRI","OriginalPPFSMPRI","Original3022049","RAPriPPFSMPRI","I053022049","3022049PUPILPREMIUM","EFAPrimary","Original3022049PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022049PPFSMPRI",68640,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022049PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181234,"2017-12-14","CK","Original",3022051,"Summerside Primary Academy","Primary","RA",157542,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,109.08329999999999,143989.96,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022051PPFSMPRIAcademy","Original3022051PPFSMPRI","3022051PPFSMPRI","OriginalPPFSMPRI","Original3022051","RAPriPPFSMPRI","I053022051","3022051PUPILPREMIUM","EFAPrimary","Original3022051PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022051PPFSMPRI",143989.96,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022051PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181235,"2017-12-14","CK","Original",3022051,"Summerside Primary Academy","Primary","RA",157542,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,77.916669999999996,102850,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022051PPFSMPRIAcademy","Original3022051PPFSMPRI","3022051PPFSMPRI","OriginalPPFSMPRI","Original3022051","RAPriPPFSMPRI","I053022051","3022051PUPILPREMIUM","EFAPrimary","Original3022051PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022051PPFSMPRI",102850,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022051PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181236,"2017-12-14","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,22,29040,11334,543965,"I05",1,7260,7260,7260,7260,0,0,"3022054PPFSMPRIA","Original3022054PPFSMPRI","3022054PPFSMPRI","OriginalPPFSMPRI","Original3022054","MAPriPPFSMPRI","I053022054","3022054PUPILPREMIUM","11334Primary","Original3022054PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022054PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",29040,"Original3022054PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181237,"2017-12-14","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,83,109560,11334,543965,"I05",1,27390,27390,27390,27390,0,0,"3022055PPFSMPRIA","Original3022055PPFSMPRI","3022055PPFSMPRI","OriginalPPFSMPRI","Original3022055","MAPriPPFSMPRI","I053022055","3022055PUPILPREMIUM","11334Primary","Original3022055PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022055PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",109560,"Original3022055PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181238,"2017-12-14","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,273.5,361020,11334,543965,"I05",1,90255,90255,90255,90255,0,0,"3022057PPFSMPRIB","Original3022057PPFSMPRI","3022057PPFSMPRI","OriginalPPFSMPRI","Original3022057","MAPriPPFSMPRI","I053022057","3022057PUPILPREMIUM","11334Primary","Original3022057PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022057PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",361020,"Original3022057PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181239,"2017-12-14","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,162,213840,11334,543965,"I05",1,53460,53460,53460,53460,0,0,"3022060PPFSMPRIA","Original3022060PPFSMPRI","3022060PPFSMPRI","OriginalPPFSMPRI","Original3022060","MAPriPPFSMPRI","I053022060","3022060PUPILPREMIUM","11334Primary","Original3022060PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022060PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",213840,"Original3022060PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181240,"2017-12-14","CK","Original",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,68,89760,11334,543965,"I05",1,22440,22440,22440,22440,0,0,"3022067PPFSMPRIA","Original3022067PPFSMPRI","3022067PPFSMPRI","OriginalPPFSMPRI","Original3022067","MAPriPPFSMPRI","I053022067","3022067PUPILPREMIUM","11334Primary","Original3022067PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022067PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",89760,"Original3022067PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181241,"2017-12-14","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,105,138600,11334,543965,"I05",1,34650,34650,34650,34650,0,0,"3022070PPFSMPRID","Original3022070PPFSMPRI","3022070PPFSMPRI","OriginalPPFSMPRI","Original3022070","MAPriPPFSMPRI","I053022070","3022070PUPILPREMIUM","11334Primary","Original3022070PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022070PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",138600,"Original3022070PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181242,"2017-12-14","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,76,100320,11334,543965,"I05",1,25080,25080,25080,25080,0,0,"3022071PPFSMPRIC","Original3022071PPFSMPRI","3022071PPFSMPRI","OriginalPPFSMPRI","Original3022071","MAPriPPFSMPRI","I053022071","3022071PUPILPREMIUM","11334Primary","Original3022071PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022071PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",100320,"Original3022071PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181243,"2017-12-14","CK","Original",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,138,182160,11334,543965,"I05",1,45540,45540,45540,45540,0,0,"3022072PPFSMPRIB","Original3022072PPFSMPRI","3022072PPFSMPRI","OriginalPPFSMPRI","Original3022072","MAPriPPFSMPRI","I053022072","3022072PUPILPREMIUM","11334Primary","Original3022072PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022072PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",182160,"Original3022072PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181244,"2017-12-14","CK","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,181,238920,11334,543965,"I05",1,59730,59730,59730,59730,0,0,"3022073PPFSMPRIB","Original3022073PPFSMPRI","3022073PPFSMPRI","OriginalPPFSMPRI","Original3022073","MAPriPPFSMPRI","I053022073","3022073PUPILPREMIUM","11334Primary","Original3022073PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022073PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",238920,"Original3022073PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181245,"2017-12-14","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,147,194040,11334,543965,"I05",1,48510,48510,48510,48510,0,0,"3022076PPFSMPRID","Original3022076PPFSMPRI","3022076PPFSMPRI","OriginalPPFSMPRI","Original3022076","MAPriPPFSMPRI","I053022076","3022076PUPILPREMIUM","11334Primary","Original3022076PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022076PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",194040,"Original3022076PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181246,"2017-12-14","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,"Estimate: based on final 17/18 allocations","COM","PPFSMPRI","PUPILPREMIUM",1,1320,446,588720,11334,543965,"I05",1,147180,147180,147180,147180,0,0,"3022077PPFSMPRIA","Original3022077PPFSMPRI","3022077PPFSMPRI","OriginalPPFSMPRI","Original3022077","MAPriPPFSMPRI","I053022077","3022077PUPILPREMIUM","11334Primary","Original3022077PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022077PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",588720,"Original3022077PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181247,"2017-12-14","CK","Original",3022078,"Pardes House School","Primary","MA",400014,10129,0,"Estimate: based on final 17/18 allocations","VA","PPFSMPRI","PUPILPREMIUM",1,1320,29,38280,11334,543965,"I05",1,9570,9570,9570,9570,0,0,"3022078PPFSMPRIA","Original3022078PPFSMPRI","3022078PPFSMPRI","OriginalPPFSMPRI","Original3022078","MAPriPPFSMPRI","I053022078","3022078PUPILPREMIUM","11334Primary","Original3022078PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022078PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",38280,"Original3022078PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181248,"2017-12-14","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,"Estimate: based on final 17/18 allocations","VA","PPFSMPRI","PUPILPREMIUM",1,1320,51,67320,11334,543965,"I05",1,16830,16830,16830,16830,0,0,"3022079PPFSMPRIA","Original3022079PPFSMPRI","3022079PPFSMPRI","OriginalPPFSMPRI","Original3022079","MAPriPPFSMPRI","I053022079","3022079PUPILPREMIUM","11334Primary","Original3022079PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022079PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",67320,"Original3022079PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181249,"2017-12-14","CK","Original",3023300,"All Saints' CE Primary School NW2","Primary","MA",400069,10040,0,"Estimate: based on final 17/18 allocations","VA","PPFSMPRI","PUPILPREMIUM",1,1320,73,96360,11334,543965,"I05",1,24090,24090,24090,24090,0,0,"3023300PPFSMPRIA","Original3023300PPFSMPRI","3023300PPFSMPRI","OriginalPPFSMPRI","Original3023300","MAPriPPFSMPRI","I053023300","3023300PUPILPREMIUM","11334Primary","Original3023300PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023300PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",96360,"Original3023300PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181253,"2017-12-14","CK","Original",3023307,"St John's CE School N11","Primary","MA",400114,10089,0,"Estimate: based on final 17/18 allocations","VA","PPFSMPRI","PUPILPREMIUM",1,1320,26,34320,11334,543965,"I05",1,8580,8580,8580,8580,0,0,"3023307PPFSMPRIA","Original3023307PPFSMPRI","3023307PPFSMPRI","OriginalPPFSMPRI","Original3023307","MAPriPPFSMPRI","I053023307","3023307PUPILPREMIUM","11334Primary","Original3023307PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023307PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",34320,"Original3023307PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181271,"2017-12-14","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,"Estimate: based on final 17/18 allocations","VA","PPFSMPRI","PUPILPREMIUM",1,1320,16,21120,11334,543965,"I05",1,5280,5280,5280,5280,0,0,"3023512PPFSMPRID","Original3023512PPFSMPRI","3023512PPFSMPRI","OriginalPPFSMPRI","Original3023512","MAPriPPFSMPRI","I053023512","3023512PUPILPREMIUM","11334Primary","Original3023512PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023512PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",21120,"Original3023512PPFSMPRI","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181280,"2017-12-14","CK","Original",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,240,316800,"EFA",516500,"I05",0,0,0,0,0,0,0,"3023522PPFSMPRIAcademy","Original3023522PPFSMPRI","3023522PPFSMPRI","OriginalPPFSMPRI","Original3023522","RAPriPPFSMPRI","I053023522","3023522PUPILPREMIUM","EFAPrimary","Original3023522PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023522PPFSMPRI",316800,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3023522PPFSMPRI","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181293,"2017-12-14","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,"Estimate: based on final 17/18 allocations","VA","PPFSMSEC","PUPILPREMIUM",1,935,116,108460,11333,543965,"I05",1,27115,27115,27115,27115,0,0,"3023521PPFSMSECB","Original3023521PPFSMSEC","3023521PPFSMSEC","OriginalPPFSMSEC","Original3023521","MAAllPPFSMSEC","I053023521","3023521PUPILPREMIUM","11333All through","Original3023521PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Secondary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3023521PPFSMSEC",0,0,0,"11333PPFSMSECMAAll through",108460,"Original3023521PPFSMSEC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181302,"2017-12-14","CK","Original",3024211,"Christ's College Finchley","Secondary","RA",144389,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMSEC","PUPILPREMIUM",1,935,258,241230,"EFA",516500,"I05",0,0,0,0,0,0,0,"3024211PPFSMSECAcademy","Original3024211PPFSMSEC","3024211PPFSMSEC","OriginalPPFSMSEC","Original3024211","RASecPPFSMSEC","I053024211","3024211PUPILPREMIUM","EFASecondary","Original3024211PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3024211PPFSMSEC",241230,0,0,"EFAPPFSMSECRASecondary",0,"Original3024211PPFSMSEC","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181311,"2017-12-14","CK","Original",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","PPFSMSEC","PUPILPREMIUM",1,935,215.5,201492.5,"EFA",516500,"I05",0,0,0,0,0,0,0,"3025406PPFSMSECAcademy","Original3025406PPFSMSEC","3025406PPFSMSEC","OriginalPPFSMSEC","Original3025406","RASecPPFSMSEC","I053025406","3025406PUPILPREMIUM","EFASecondary","Original3025406PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3025406PPFSMSEC",201492.5,0,0,"EFAPPFSMSECRASecondary",0,"Original3025406PPFSMSEC","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181328,"2017-12-14","CK","Original",3024010,"Totteridge Academy","Secondary","RA",144388,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","ppservice","PUPILPREMIUM",1,300,1,300,"EFA",516500,"I05",0,0,0,0,0,0,0,"3024010ppserviceAcademy","Original3024010ppservice","3024010ppservice","Originalppservice","Original3024010","RASecppservice","I053024010","3024010PUPILPREMIUM","EFASecondary","Original3024010PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000980,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Service Children",null,"3024010ppservice",300,0,0,"EFAppserviceRASecondary",0,"Original3024010ppservice","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181332,"2017-12-14","CK","Original",3025402,"Mill Hill County High School","Secondary","RA",144069,"Academy",0,"Estimate: based on final 17/18 allocations","ACAD","ppservice","PUPILPREMIUM",1,300,4,1200,"EFA",516500,"I05",0,0,0,0,0,0,0,"3025402ppserviceAcademy","Original3025402ppservice","3025402ppservice","Originalppservice","Original3025402","RASecppservice","I053025402","3025402PUPILPREMIUM","EFASecondary","Original3025402PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000980,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Service Children",null,"3025402ppservice",1200,0,0,"EFAppserviceRASecondary",0,"Original3025402ppservice","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181345,"2018-01-22","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","LUMP SUM","MAIN",1,120783.3,1,120783.3,10162,543965,"I01",0,0,0,0,0,0,0,"3022014LUMP SUMA","Original3022014LUMP SUM","3022014LUMP SUM","OriginalLUMP SUM","Original3022014","MAPriLUMP SUM","I013022014","3022014MAIN","10162Primary","Original3022014MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022014LUMP SUM",0,120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3022014LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181366,"2018-01-22","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","LUMP SUM","MAIN",1,120783.3,1,120783.3,10162,543965,"I01",0,0,0,0,0,0,0,"3022045LUMP SUMA","Original3022045LUMP SUM","3022045LUMP SUM","OriginalLUMP SUM","Original3022045","MAPriLUMP SUM","I013022045","3022045MAIN","10162Primary","Original3022045MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022045LUMP SUM",0,120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3022045LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181375,"2018-01-22","CK","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","LUMP SUM","MAIN",1,120783.3,1,120783.3,10162,543965,"I01",0,0,0,0,0,0,0,"3022073LUMP SUMB","Original3022073LUMP SUM","3022073LUMP SUM","OriginalLUMP SUM","Original3022073","MAPriLUMP SUM","I013022073","3022073MAIN","10162Primary","Original3022073MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022073LUMP SUM",0,0,0,"10162LUMP SUMMAPrimary",120783.3,"Original3022073LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,120783.3,13420.37,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,6710.13]
[20181388,"2018-01-22","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","LUMP SUM","MAIN",1,120783.3,1,120783.3,10162,543965,"I01",0,0,0,0,0,0,0,"3023313LUMP SUMA","Original3023313LUMP SUM","3023313LUMP SUM","OriginalLUMP SUM","Original3023313","MAPriLUMP SUM","I013023313","3023313MAIN","10162Primary","Original3023313MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3023313LUMP SUM",0,120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3023313LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181397,"2018-01-22","CK","Original",3023506,"St Vincent's Catholic Primary School","Primary","MA",400009,10096,0,null,"VA","LUMP SUM","MAIN",1,120783.3,1,120783.3,10162,543965,"I01",0,0,0,0,0,0,0,"3023506LUMP SUMA","Original3023506LUMP SUM","3023506LUMP SUM","OriginalLUMP SUM","Original3023506","MAPriLUMP SUM","I013023506","3023506MAIN","10162Primary","Original3023506MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3023506LUMP SUM",0,120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3023506LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181406,"2018-01-22","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","LUMP SUM","MAIN",1,120783.3,1,120783.3,10162,543965,"I01",0,0,0,0,0,0,0,"3023518LUMP SUMA","Original3023518LUMP SUM","3023518LUMP SUM","OriginalLUMP SUM","Original3023518","MAPriLUMP SUM","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3023518LUMP SUM",0,120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3023518LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181418,"2018-01-22","CK","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","LUMP SUM","MAIN",1,120783.3,1,120783.3,10163,543965,"I01",0,0,0,0,0,0,0,"3025407LUMP SUMB","Original3025407LUMP SUM","3025407LUMP SUM","OriginalLUMP SUM","Original3025407","MASecLUMP SUM","I013025407","3025407MAIN","10163Secondary","Original3025407MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3025407LUMP SUM",0,0,0,"10163LUMP SUMMASecondary",120783.3,"Original3025407LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,120783.3,13420.37,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,10065.280000000001,6710.13]
[20181427,"2018-01-22","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",1,null,"ACAD","LUMP SUM","MAIN",1,120783.3,1,120783.3,10162,516500,"I01",0,0,0,0,0,120783.3,0,"3022047LUMP SUMAcademy","Original3022047LUMP SUM","3022047LUMP SUM","OriginalLUMP SUM","Original3022047","RAPriLUMP SUM","I013022047","3022047MAIN","10162Primary","Original3022047MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022047LUMP SUM",120783.3,0,0,"10162LUMP SUMRAPrimary",0,"Original3022047LUMP SUM","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181440,"2018-01-22","CK","Original",3024210,"Copthall School","Secondary","RA",148020,"Academy",1,null,"ACAD","LUMP SUM","MAIN",1,120783.3,1,120783.3,10163,516500,"I01",0,0,0,0,0,120783.3,0,"3024210LUMP SUMAcademy","Original3024210LUMP SUM","3024210LUMP SUM","OriginalLUMP SUM","Original3024210","RASecLUMP SUM","I013024210","3024210MAIN","10163Secondary","Original3024210MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3024210LUMP SUM",120783.3,0,0,"10163LUMP SUMRASecondary",0,"Original3024210LUMP SUM","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181461,"2018-01-22","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,null,"COM","MFG","MAIN",1,"Various",18053.830000000002,18053.830000000002,10162,543965,"I01",0,0,0,0,0,0,0,"3022011MFGA","Original3022011MFG","3022011MFG","OriginalMFG","Original3022011","MAPriMFG","I013022011","3022011MAIN","10162Primary","Original3022011MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022011MFG",0,18053.830000000002,0,"10162MFGMAPrimary",18053.830000000002,"Original3022011MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181470,"2018-01-22","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,null,"COM","MFG","MAIN",1,"Various",51679.34,51679.34,10162,543965,"I01",0,0,0,0,0,0,0,"3022025MFGC","Original3022025MFG","3022025MFG","OriginalMFG","Original3022025","MAPriMFG","I013022025","3022025MAIN","10162Primary","Original3022025MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022025MFG",0,41343.47,0,"10162MFGMAPrimary",51679.34,"Original3022025MFG","Current",36,0,"MA0",4,0,0,0,null,10335.868,1148.43,861.32,861.32,861.32,861.32,861.32,861.32,861.32,861.32,861.32,861.32,574.24]
[20181481,"2018-01-22","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,null,"COM","MFG","MAIN",1,"Various",62606.73,62606.73,10162,543965,"I01",0,0,0,0,0,0,0,"3022043MFGA","Original3022043MFG","3022043MFG","OriginalMFG","Original3022043","MAPriMFG","I013022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022043MFG",0,62606.73,0,"10162MFGMAPrimary",62606.73,"Original3022043MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181491,"2018-01-22","CK","Original",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","MFG","MAIN",1,"Various",100795.95,100795.95,10162,543965,"I01",0,0,0,0,0,0,0,"3022072MFGB","Original3022072MFG","3022072MFG","OriginalMFG","Original3022072","MAPriMFG","I013022072","3022072MAIN","10162Primary","Original3022072MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022072MFG",0,0,0,"10162MFGMAPrimary",100795.95,"Original3022072MFG","Current",36,0,"MA0",4,0,0,0,null,100795.95,11199.55,8399.66,8399.66,8399.66,8399.66,8399.66,8399.66,8399.66,8399.66,8399.66,8399.66,5599.8]
[20181504,"2018-01-22","CK","Original",3023312,"St Mary's School EN4","Primary","MA",400017,10093,0,null,"VA","MFG","MAIN",1,"Various",18255.689999999999,18255.689999999999,10162,543965,"I01",0,0,0,0,0,0,0,"3023312MFGA","Original3023312MFG","3023312MFG","OriginalMFG","Original3023312","MAPriMFG","I013023312","3023312MAIN","10162Primary","Original3023312MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3023312MFG",0,18255.689999999999,0,"10162MFGMAPrimary",18255.689999999999,"Original3023312MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181513,"2018-01-22","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","MFG","MAIN",1,"Various",39399.47,39399.47,10162,543965,"I01",0,0,0,0,0,0,0,"3023504MFGA","Original3023504MFG","3023504MFG","OriginalMFG","Original3023504","MAPriMFG","I013023504","3023504MAIN","10162Primary","Original3023504MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3023504MFG",0,39399.47,0,"10162MFGMAPrimary",39399.47,"Original3023504MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181522,"2018-01-22","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","MFG","MAIN",1,"Various",8747.65,8747.65,10162,543965,"I01",0,0,0,0,0,0,0,"3023516MFGA","Original3023516MFG","3023516MFG","OriginalMFG","Original3023516","MAPriMFG","I013023516","3023516MAIN","10162Primary","Original3023516MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3023516MFG",0,8747.65,0,"10162MFGMAPrimary",8747.65,"Original3023516MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181535,"2018-01-22","CK","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","MFG","MAIN",1,"Various",11689.16,11689.16,10163,543965,"I01",0,0,0,0,0,0,0,"3025407MFGB","Original3025407MFG","3025407MFG","OriginalMFG","Original3025407","MASecMFG","I013025407","3025407MAIN","10163Secondary","Original3025407MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3025407MFG",0,0,0,"10163MFGMASecondary",11689.16,"Original3025407MFG","Current",36,0,"MA0",4,0,0,0,null,11689.16,1298.8,974.1,974.1,974.1,974.1,974.1,974.1,974.1,974.1,974.1,974.1,649.36]
[20181556,"2018-01-22","CK","Original",3024208,"Queen Elizabeth's Girls' School","Secondary","RA",144387,"Academy",1,null,"ACAD","MFG","MAIN",1,"Various",0,0,10163,516500,"I01",0,0,0,0,0,0,0,"3024208MFGAcademy","Original3024208MFG","3024208MFG","OriginalMFG","Original3024208","RASecMFG","I013024208","3024208MAIN","10163Secondary","Original3024208MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3024208MFG",0,0,0,"10163MFGRASecondary",0,"Original3024208MFG","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181559,"2018-01-22","CK","Original",3024212,"East Barnet School","Secondary","RA",143727,"Academy",1,null,"ACAD","MFG","MAIN",1,"Various",-57286.63,-57286.63,10163,516500,"I01",0,0,0,0,0,-57286.63,0,"3024212MFGAcademy","Original3024212MFG","3024212MFG","OriginalMFG","Original3024212","RASecMFG","I013024212","3024212MAIN","10163Secondary","Original3024212MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3024212MFG",-57286.63,0,0,"10163MFGRASecondary",0,"Original3024212MFG","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181577,"2018-01-22","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","NDPDEBS","MAIN",1,-3.01,646,-1944.46,10162,543965,"E27",0,0,0,0,0,0,0,"3022014NDPDEBSA","Original3022014NDPDEBS","3022014NDPDEBS","OriginalNDPDEBS","Original3022014","MAPriNDPDEBS","E273022014","3022014MAIN","10162Primary","Original3022014MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022014NDPDEBS",0,-1944.46,0,"10162NDPDEBSMAPrimary",-1944.46,"Original3022014NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181586,"2018-01-22","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","NDPDEBS","MAIN",1,-3.01,594,-1787.94,10162,543965,"E27",0,0,0,0,0,0,0,"3022026NDPDEBSA","Original3022026NDPDEBS","3022026NDPDEBS","OriginalNDPDEBS","Original3022026","MAPriNDPDEBS","E273022026","3022026MAIN","10162Primary","Original3022026MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022026NDPDEBS",0,-1787.94,0,"10162NDPDEBSMAPrimary",-1787.94,"Original3022026NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181599,"2018-01-22","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","NDPDEBS","MAIN",1,-3.01,218.08,-656.42,10162,543965,"E27",0,0,0,0,0,0,0,"3022054NDPDEBSA","Original3022054NDPDEBS","3022054NDPDEBS","OriginalNDPDEBS","Original3022054","MAPriNDPDEBS","E273022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022054NDPDEBS",0,-656.42,0,"10162NDPDEBSMAPrimary",-656.42,"Original3022054NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181608,"2018-01-22","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","NDPDEBS","MAIN",1,-3.01,388,-1167.8800000000001,10162,543965,"E27",0,0,0,0,0,0,0,"3022076NDPDEBSD","Original3022076NDPDEBS","3022076NDPDEBS","OriginalNDPDEBS","Original3022076","MAPriNDPDEBS","E273022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022076NDPDEBS",0,0,0,"10162NDPDEBSMAPrimary",-1167.8800000000001,"Original3022076NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,-1167.8800000000001,-1167.8800000000001,0,0,0,0,0,0,0,0,0,0,0]
[20181617,"2018-01-22","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","NDPDEBS","MAIN",1,-3.01,210,-632.1,10162,543965,"E27",0,0,0,0,0,0,0,"3023309NDPDEBSC","Original3023309NDPDEBS","3023309NDPDEBS","OriginalNDPDEBS","Original3023309","MAPriNDPDEBS","E273023309","3023309MAIN","10162Primary","Original3023309MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3023309NDPDEBS",0,0,0,"10162NDPDEBSMAPrimary",-632.1,"Original3023309NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,-632.1,-632.1,0,0,0,0,0,0,0,0,0,0,0]
[20181634,"2018-01-22","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","NDPDEBS","MAIN",1,-3.01,403.83,-1215.53,10162,543965,"E27",0,0,0,0,0,0,0,"3023512NDPDEBSD","Original3023512NDPDEBS","3023512NDPDEBS","OriginalNDPDEBS","Original3023512","MAPriNDPDEBS","E273023512","3023512MAIN","10162Primary","Original3023512MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3023512NDPDEBS",0,0,0,"10162NDPDEBSMAPrimary",-1215.53,"Original3023512NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,-1215.53,-1215.53,0,0,0,0,0,0,0,0,0,0,0]
[20181650,"2018-01-22","CK","Original",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,null,"COM","NDPDESupply","MAIN",1,-1.66,359,-595.94000000000005,10162,543965,"E10",0,0,0,0,0,0,0,"3022007NDPDESupplyA","Original3022007NDPDESupply","3022007NDPDESupply","OriginalNDPDESupply","Original3022007","MAPriNDPDESupply","E103022007","3022007MAIN","10162Primary","Original3022007MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022007NDPDESupply",0,-595.94000000000005,0,"10162NDPDESupplyMAPrimary",-595.94000000000005,"Original3022007NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181659,"2018-01-22","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","NDPDESupply","MAIN",1,-1.66,264,-438.24,10162,543965,"E10",0,0,0,0,0,0,0,"3022019NDPDESupplyA","Original3022019NDPDESupply","3022019NDPDESupply","OriginalNDPDESupply","Original3022019","MAPriNDPDESupply","E103022019","3022019MAIN","10162Primary","Original3022019MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022019NDPDESupply",0,-438.24,0,"10162NDPDESupplyMAPrimary",-438.24,"Original3022019NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181672,"2018-01-22","CK","Original",3022041,"Sacks Morasha Jewish Primary School","Primary","MA",400155,11381,0,null,"VA","NDPDESupply","MAIN",1,-1.66,209,-346.94,10162,543965,"E10",0,0,0,0,0,0,0,"3022041NDPDESupplyC","Original3022041NDPDESupply","3022041NDPDESupply","OriginalNDPDESupply","Original3022041","MAPriNDPDESupply","E103022041","3022041MAIN","10162Primary","Original3022041MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022041NDPDESupply",0,0,0,"10162NDPDESupplyMAPrimary",-346.94,"Original3022041NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,-346.94,-346.94,0,0,0,0,0,0,0,0,0,0,0]
[20181681,"2018-01-22","CK","Original",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,null,"COM","NDPDESupply","MAIN",1,-1.66,254,-421.64,10162,543965,"E10",0,0,0,0,0,0,0,"3022067NDPDESupplyA","Original3022067NDPDESupply","3022067NDPDESupply","OriginalNDPDESupply","Original3022067","MAPriNDPDESupply","E103022067","3022067MAIN","10162Primary","Original3022067MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022067NDPDESupply",0,-421.64,0,"10162NDPDESupplyMAPrimary",-421.64,"Original3022067NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181694,"2018-01-22","CK","Original",3023307,"St John's CE School N11","Primary","MA",400114,10089,0,null,"VA","NDPDESupply","MAIN",1,-1.66,211,-350.26,10162,543965,"E10",0,0,0,0,0,0,0,"3023307NDPDESupplyA","Original3023307NDPDESupply","3023307NDPDESupply","OriginalNDPDESupply","Original3023307","MAPriNDPDESupply","E103023307","3023307MAIN","10162Primary","Original3023307MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3023307NDPDESupply",0,-350.26,0,"10162NDPDESupplyMAPrimary",-350.26,"Original3023307NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181703,"2018-01-22","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","NDPDESupply","MAIN",1,-1.66,171,-283.86,10162,543965,"E10",0,0,0,0,0,0,0,"3023500NDPDESupplyA","Original3023500NDPDESupply","3023500NDPDESupply","OriginalNDPDESupply","Original3023500","MAPriNDPDESupply","E103023500","3023500MAIN","10162Primary","Original3023500MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3023500NDPDESupply",0,-283.86,0,"10162NDPDESupplyMAPrimary",-283.86,"Original3023500NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181712,"2018-01-22","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","NDPDESupply","MAIN",1,-1.66,403.83,-670.36,10162,543965,"E10",0,0,0,0,0,0,0,"3023512NDPDESupplyD","Original3023512NDPDESupply","3023512NDPDESupply","OriginalNDPDESupply","Original3023512","MAPriNDPDESupply","E103023512","3023512MAIN","10162Primary","Original3023512MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3023512NDPDESupply",0,0,0,"10162NDPDESupplyMAPrimary",-670.36,"Original3023512NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,-670.36,-670.36,0,0,0,0,0,0,0,0,0,0,0]
[20181724,"2018-01-22","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","NDPDESupply","MAIN",1,-1.66,589,-977.74,11510,543965,"E10",0,0,0,0,0,0,0,"3023521NDPDESupplyB","Original3023521NDPDESupply","3023521NDPDESupply","OriginalNDPDESupply","Original3023521","MAAllNDPDESupply","E103023521","3023521MAIN","11510All through","Original3023521MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3023521NDPDESupply",0,0,0,"11510NDPDESupplyMAAll through",-977.74,"Original3023521NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,-977.74,-977.74,0,0,0,0,0,0,0,0,0,0,0]
[20181745,"2018-01-22","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","NDPDEUPEG","MAIN",1,-9.5500000000000007,199.52,-1905.42,10162,543965,"E27",0,0,0,0,0,0,0,"3022029NDPDEUPEGA","Original3022029NDPDEUPEG","3022029NDPDEUPEG","OriginalNDPDEUPEG","Original3022029","MAPriNDPDEUPEG","E273022029","3022029MAIN","10162Primary","Original3022029MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022029NDPDEUPEG",0,-1905.42,0,"10162NDPDEUPEGMAPrimary",-1905.42,"Original3022029NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181758,"2018-01-22","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","NDPDEUPEG","MAIN",1,-9.5500000000000007,159.68,-1524.94,10162,543965,"E27",0,0,0,0,0,0,0,"3022060NDPDEUPEGA","Original3022060NDPDEUPEG","3022060NDPDEUPEG","OriginalNDPDEUPEG","Original3022060","MAPriNDPDEUPEG","E273022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022060NDPDEUPEG",0,-1524.94,0,"10162NDPDEUPEGMAPrimary",-1524.94,"Original3022060NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181767,"2018-01-22","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","NDPDEUPEG","MAIN",1,-9.5500000000000007,50.1,-478.46,10162,543965,"E27",0,0,0,0,0,0,0,"3022079NDPDEUPEGA","Original3022079NDPDEUPEG","3022079NDPDEUPEG","OriginalNDPDEUPEG","Original3022079","MAPriNDPDEUPEG","E273022079","3022079MAIN","10162Primary","Original3022079MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022079NDPDEUPEG",0,-478.46,0,"10162NDPDEUPEGMAPrimary",-478.46,"Original3022079NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181776,"2018-01-22","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","NDPDEUPEG","MAIN",1,-9.5500000000000007,48.78,-465.85,10162,543965,"E27",0,0,0,0,0,0,0,"3023313NDPDEUPEGA","Original3023313NDPDEUPEG","3023313NDPDEUPEG","OriginalNDPDEUPEG","Original3023313","MAPriNDPDEUPEG","E273023313","3023313MAIN","10162Primary","Original3023313MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023313NDPDEUPEG",0,-465.85,0,"10162NDPDEUPEGMAPrimary",-465.85,"Original3023313NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181789,"2018-01-22","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","NDPDEUPEG","MAIN",1,-9.5500000000000007,130.85,-1249.6199999999999,10162,543965,"E27",0,0,0,0,0,0,0,"3023511NDPDEUPEGA","Original3023511NDPDEUPEG","3023511NDPDEUPEG","OriginalNDPDEUPEG","Original3023511","MAPriNDPDEUPEG","E273023511","3023511MAIN","10162Primary","Original3023511MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023511NDPDEUPEG",0,-1249.6199999999999,0,"10162NDPDEUPEGMAPrimary",-1249.6199999999999,"Original3023511NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181805,"2018-01-22","CK","Original",3024004,"Menorah High School (Girls)","Secondary","MA",107953,11513,0,null,"VA","NDSDESupply","MAIN",1,-1.02,231,-235.62,10163,543965,"E10",0,0,0,0,0,0,0,"3024004NDSDESupplyD","Original3024004NDSDESupply","3024004NDSDESupply","OriginalNDSDESupply","Original3024004","MASecNDSDESupply","E103024004","3024004MAIN","10163Secondary","Original3024004MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Sec",null,"3024004NDSDESupply",0,0,0,"10163NDSDESupplyMASecondary",-235.62,"Original3024004NDSDESupply","Current",36,0,"MA0",4,0,0,0,null,-235.62,-235.62,0,0,0,0,0,0,0,0,0,0,0]
[20181806,"2018-01-22","CK","Original",3025404,"St Michaels Catholic Grammar School","Secondary","MA",400029,10148,0,null,"VA","NDSDESupply","MAIN",1,-1.02,478,-487.56,10163,543965,"E10",0,0,0,0,0,0,0,"3025404NDSDESupplyB","Original3025404NDSDESupply","3025404NDSDESupply","OriginalNDSDESupply","Original3025404","MASecNDSDESupply","E103025404","3025404MAIN","10163Secondary","Original3025404MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Sec",null,"3025404NDSDESupply",0,0,0,"10163NDSDESupplyMASecondary",-487.56,"Original3025404NDSDESupply","Current",36,0,"MA0",4,0,0,0,null,-487.56,-487.56,0,0,0,0,0,0,0,0,0,0,0]
[20181819,"2018-01-22","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","NDPriDELConting","MAIN",1,-2,378,-756,10162,543965,"E23",0,0,0,0,0,0,0,"3022003NDPriDELContingA","Original3022003NDPriDELConting","3022003NDPriDELConting","OriginalNDPriDELConting","Original3022003","MAPriNDPriDELConting","E233022003","3022003MAIN","10162Primary","Original3022003MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Contingency - Pri",null,"3022003NDPriDELConting",0,-756,0,"10162NDPriDELContingMAPrimary",-756,"Original3022003NDPriDELConting","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181840,"2018-01-22","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","NDPriDELConting","MAIN",1,-2,270,-540,10162,543965,"E23",0,0,0,0,0,0,0,"3022036NDPriDELContingA","Original3022036NDPriDELConting","3022036NDPriDELConting","OriginalNDPriDELConting","Original3022036","MAPriNDPriDELConting","E233022036","3022036MAIN","10162Primary","Original3022036MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Contingency - Pri",null,"3022036NDPriDELConting",0,-540,0,"10162NDPriDELContingMAPrimary",-540,"Original3022036NDPriDELConting","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181853,"2018-01-22","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","NDPriDELConting","MAIN",1,-2,221.67,-443.34,10162,543965,"E23",0,0,0,0,0,0,0,"3022071NDPriDELContingC","Original3022071NDPriDELConting","3022071NDPriDELConting","OriginalNDPriDELConting","Original3022071","MAPriNDPriDELConting","E233022071","3022071MAIN","10162Primary","Original3022071MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Contingency - Pri",null,"3022071NDPriDELConting",0,0,0,"10162NDPriDELContingMAPrimary",-443.34,"Original3022071NDPriDELConting","Current",36,0,"MA0",4,0,0,0,null,-443.34,-443.34,0,0,0,0,0,0,0,0,0,0,0]
[20181862,"2018-01-22","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","NDPriDELConting","MAIN",1,-2,236,-472,10162,543965,"E23",0,0,0,0,0,0,0,"3023304NDPriDELContingA","Original3023304NDPriDELConting","3023304NDPriDELConting","OriginalNDPriDELConting","Original3023304","MAPriNDPriDELConting","E233023304","3023304MAIN","10162Primary","Original3023304MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Contingency - Pri",null,"3023304NDPriDELConting",0,-472,0,"10162NDPriDELContingMAPrimary",-472,"Original3023304NDPriDELConting","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181876,"2018-01-22","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","NDPriDELConting","MAIN",1,-2,444,-888,10162,543965,"E23",0,0,0,0,0,0,0,"3023504NDPriDELContingA","Original3023504NDPriDELConting","3023504NDPriDELConting","OriginalNDPriDELConting","Original3023504","MAPriNDPriDELConting","E233023504","3023504MAIN","10162Primary","Original3023504MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Contingency - Pri",null,"3023504NDPriDELConting",0,-888,0,"10162NDPriDELContingMAPrimary",-888,"Original3023504NDPriDELConting","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181883,"2018-01-22","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","NDPriDELConting","MAIN",1,-2,386,-772,10162,543965,"E23",0,0,0,0,0,0,0,"3023513NDPriDELContingA","Original3023513NDPriDELConting","3023513NDPriDELConting","OriginalNDPriDELConting","Original3023513","MAPriNDPriDELConting","E233023513","3023513MAIN","10162Primary","Original3023513MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Contingency - Pri",null,"3023513NDPriDELConting",0,-772,0,"10162NDPriDELContingMAPrimary",-772,"Original3023513NDPriDELConting","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181892,"2018-01-22","CK","Original",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","NDPriDELConting","MAIN",1,-2,202,-404,10162,543965,"E23",0,0,0,0,0,0,0,"3025948NDPriDELContingB","Original3025948NDPriDELConting","3025948NDPriDELConting","OriginalNDPriDELConting","Original3025948","MAPriNDPriDELConting","E233025948","3025948MAIN","10162Primary","Original3025948MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Contingency - Pri",null,"3025948NDPriDELConting",0,0,0,"10162NDPriDELContingMAPrimary",-404,"Original3025948NDPriDELConting","Current",36,0,"MA0",4,0,0,0,null,-404,-404,0,0,0,0,0,0,0,0,0,0,0]
[20181905,"2018-01-22","CK","Original",3022016,"Courtland School","Primary","MA",400049,10056,0,null,"COM","NDPriDELImprov","MAIN",1,-3.55,213,-756.15,10162,543965,"E27",0,0,0,0,0,0,0,"3022016NDPriDELImprovA","Original3022016NDPriDELImprov","3022016NDPriDELImprov","OriginalNDPriDELImprov","Original3022016","MAPriNDPriDELImprov","E273022016","3022016MAIN","10162Primary","Original3022016MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Improvement - Pri",null,"3022016NDPriDELImprov",0,-756.15,0,"10162NDPriDELImprovMAPrimary",-756.15,"Original3022016NDPriDELImprov","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181914,"2018-01-22","CK","Original",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,null,"COM","NDPriDELImprov","MAIN",1,-3.55,267,-947.85,10162,543965,"E27",0,0,0,0,0,0,0,"3022028NDPriDELImprovA","Original3022028NDPriDELImprov","3022028NDPriDELImprov","OriginalNDPriDELImprov","Original3022028","MAPriNDPriDELImprov","E273022028","3022028MAIN","10162Primary","Original3022028MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Improvement - Pri",null,"3022028NDPriDELImprov",0,-947.85,0,"10162NDPriDELImprovMAPrimary",-947.85,"Original3022028NDPriDELImprov","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181935,"2018-01-22","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","NDPriDELImprov","MAIN",1,-3.55,808,-2868.4,10162,543965,"E27",0,0,0,0,0,0,0,"3022077NDPriDELImprovA","Original3022077NDPriDELImprov","3022077NDPriDELImprov","OriginalNDPriDELImprov","Original3022077","MAPriNDPriDELImprov","E273022077","3022077MAIN","10162Primary","Original3022077MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Improvement - Pri",null,"3022077NDPriDELImprov",0,-2868.4,0,"10162NDPriDELImprovMAPrimary",-2868.4,"Original3022077NDPriDELImprov","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181948,"2018-01-22","CK","Original",3023315,"St Andrew's C E","Primary","MA",400062,10099,0,null,"VA","NDPriDELImprov","MAIN",1,-3.55,209,-741.95,10162,543965,"E27",0,0,0,0,0,0,0,"3023315NDPriDELImprovD","Original3023315NDPriDELImprov","3023315NDPriDELImprov","OriginalNDPriDELImprov","Original3023315","MAPriNDPriDELImprov","E273023315","3023315MAIN","10162Primary","Original3023315MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Improvement - Pri",null,"3023315NDPriDELImprov",0,0,0,"10162NDPriDELImprovMAPrimary",-741.95,"Original3023315NDPriDELImprov","Current",36,0,"MA0",4,0,0,0,null,-741.95,-741.95,0,0,0,0,0,0,0,0,0,0,0]
[20181958,"2018-01-22","CK","Original",3023510,"Sacred Heart School","Primary","MA",400071,10110,0,null,"VA","NDPriDELImprov","MAIN",1,-3.55,422,-1498.1,10162,543965,"E27",0,0,0,0,0,0,0,"3023510NDPriDELImprovA","Original3023510NDPriDELImprov","3023510NDPriDELImprov","OriginalNDPriDELImprov","Original3023510","MAPriNDPriDELImprov","E273023510","3023510MAIN","10162Primary","Original3023510MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Improvement - Pri",null,"3023510NDPriDELImprov",0,-1498.1,0,"10162NDPriDELImprovMAPrimary",-1498.1,"Original3023510NDPriDELImprov","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181965,"2018-01-22","CK","Original",3023520,"Akiva School","Primary","MA",400125,11094,0,null,"VA","NDPriDELImprov","MAIN",1,-3.55,419,-1487.45,10162,543965,"E27",0,0,0,0,0,0,0,"3023520NDPriDELImprovC","Original3023520NDPriDELImprov","3023520NDPriDELImprov","OriginalNDPriDELImprov","Original3023520","MAPriNDPriDELImprov","E273023520","3023520MAIN","10162Primary","Original3023520MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Improvement - Pri",null,"3023520NDPriDELImprov",0,0,0,"10162NDPriDELImprovMAPrimary",-1487.45,"Original3023520NDPriDELImprov","Current",36,0,"MA0",4,0,0,0,null,-1487.45,-1487.45,0,0,0,0,0,0,0,0,0,0,0]
[20181978,"2018-01-22","CK","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","NDSecDELConting","MAIN",1,-2,911,-1822,10163,543965,"E23",1,-455.5,-455.5,-455.5,-455.5,0,0,"3025407NDSecDELContingB","Original3025407NDSecDELConting","3025407NDSecDELConting","OriginalNDSecDELConting","Original3025407","MASecNDSecDELConting","E233025407","3025407MAIN","10163Secondary","Original3025407MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Contingency - Sec",null,"3025407NDSecDELConting",0,0,0,"10163NDSecDELContingMASecondary",-1822,"Original3025407NDSecDELConting","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20181987,"2018-01-22","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","NDSecDELImprov","MAIN",1,-1.8,633,-1139.4000000000001,11510,543965,"E27",0,0,0,0,0,0,0,"3023521NDSecDELImprovB","Original3023521NDSecDELImprov","3023521NDSecDELImprov","OriginalNDSecDELImprov","Original3023521","MAAllNDSecDELImprov","E273023521","3023521MAIN","11510All through","Original3023521MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Schools Improvement - Sec",null,"3023521NDSecDELImprov",0,0,0,"11510NDSecDELImprovMAAll through",-1139.4000000000001,"Original3023521NDSecDELImprov","Current",36,0,"MA0",4,0,0,0,null,-1139.4000000000001,-1139.4000000000001,0,0,0,0,0,0,0,0,0,0,0]
[20182000,"2018-01-22","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","NNDR","MAIN",1,"Various",22741.05,22741.05,10162,543965,"I01",0,0,0,0,0,0,0,"3022021NNDRA","Original3022021NNDR","3022021NNDR","OriginalNNDR","Original3022021","MAPriNNDR","I013022021","3022021MAIN","10162Primary","Original3022021MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022021NNDR",0,22741.05,0,"10162NNDRMAPrimary",22741.05,"Original3022021NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182009,"2018-01-22","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,null,"COM","NNDR","MAIN",1,"Various",22620.41,22620.41,10162,543965,"I01",0,0,0,0,0,0,0,"3022032NNDRA","Original3022032NNDR","3022032NNDR","OriginalNNDR","Original3022032","MAPriNNDR","I013022032","3022032MAIN","10162Primary","Original3022032MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022032NNDR",0,22620.41,0,"10162NNDRMAPrimary",22620.41,"Original3022032NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182029,"2018-01-22","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","NNDR","MAIN",1,"Various",20858.2,20858.2,10162,543965,"I01",0,0,0,0,0,0,0,"3022079NNDRA","Original3022079NNDR","3022079NNDR","OriginalNNDR","Original3022079","MAPriNNDR","I013022079","3022079MAIN","10162Primary","Original3022079MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022079NNDR",0,20858.2,0,"10162NNDRMAPrimary",20858.2,"Original3022079NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182042,"2018-01-22","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","NNDR","MAIN",1,"Various",3209.3,3209.3,10162,543965,"I01",0,0,0,0,0,0,0,"3023317NNDRA","Original3023317NNDR","3023317NNDR","OriginalNNDR","Original3023317","MAPriNNDR","I013023317","3023317MAIN","10162Primary","Original3023317MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3023317NNDR",0,3209.3,0,"10162NNDRMAPrimary",3209.3,"Original3023317NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182051,"2018-01-22","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","NNDR","MAIN",1,"Various",2826.06,2826.06,10162,543965,"I01",0,0,0,0,0,0,0,"3023511NNDRA","Original3023511NNDR","3023511NNDR","OriginalNNDR","Original3023511","MAPriNNDR","I013023511","3023511MAIN","10162Primary","Original3023511MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3023511NNDR",0,2826.06,0,"10162NNDRMAPrimary",2826.06,"Original3023511NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182060,"2018-01-22","CK","Original",3025200,"Dollis Junior School","Primary","MA",400052,10060,0,null,"FOU","NNDR","MAIN",1,"Various",5173.2,5173.2,10162,543965,"I01",0,0,0,0,0,0,0,"3025200NNDRB","Original3025200NNDR","3025200NNDR","OriginalNNDR","Original3025200","MAPriNNDR","I013025200","3025200MAIN","10162Primary","Original3025200MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3025200NNDR",0,0,0,"10162NNDRMAPrimary",5173.2,"Original3025200NNDR","Current",36,0,"MA0",4,0,0,0,null,5173.2,574.79999999999995,431.1,431.1,431.1,431.1,431.1,431.1,431.1,431.1,431.1,431.1,287.39999999999998]
[20182073,"2018-01-22","CK","Original",3022018,"Deansbrook Junior School","Primary","RA",151094,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",937.44,937.44,10162,516500,"I01",0,0,0,0,0,937.44,0,"3022018NNDRAcademy","Original3022018NNDR","3022018NNDR","OriginalNNDR","Original3022018","RAPriNNDR","I013022018","3022018MAIN","10162Primary","Original3022018MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022018NNDR",937.44,0,0,"10162NNDRRAPrimary",0,"Original3022018NNDR","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182082,"2018-01-22","CK","Original",3024001,"Archer Academy","Secondary","RA",153627,"Academy",1,null,"FREE","NNDR","MAIN",1,"Various",56535.8,56535.8,10163,516500,"I01",0,0,0,0,0,56535.8,0,"3024001NNDRAcademy","Original3024001NNDR","3024001NNDR","OriginalNNDR","Original3024001","RASecNNDR","I013024001","3024001MAIN","10163Secondary","Original3024001MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3024001NNDR",56535.8,0,0,"10163NNDRRASecondary",0,"Original3024001NNDR","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182095,"2018-01-22","CK","Original",3025409,"Hasmonean High School","Secondary","RA",145386,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",39448.400000000001,39448.400000000001,10163,516500,"I01",0,0,0,0,0,39448.400000000001,0,"3025409NNDRAcademy","Original3025409NNDR","3025409NNDR","OriginalNNDR","Original3025409","RASecNNDR","I013025409","3025409MAIN","10163Secondary","Original3025409MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3025409NNDR",39448.400000000001,0,0,"10163NNDRRASecondary",0,"Original3025409NNDR","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182111,"2018-01-24","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","Pri AWPU","MAIN",1,3016.2884100000001,589,1776593.87,10162,543965,"I01",0,0,0,0,0,0,0,"3022023Pri AWPUC","Original3022023Pri AWPU","3022023Pri AWPU","OriginalPri AWPU","Original3022023","MAPriPri AWPU","I013022023","3022023MAIN","10162Primary","Original3022023MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - Pri",null,"3022023Pri AWPU",0,1421275.1,0,"10162Pri AWPUMAPrimary",1776593.87,"Original3022023Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,355318.77400000003,39479.86,29609.9,29609.9,29609.9,29609.9,29609.9,29609.9,29609.9,29609.9,29609.9,29609.9,19739.91]
[20182124,"2018-01-24","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,null,"COM","Pri AWPU","MAIN",1,3016.2884100000001,441,1330183.19,10162,543965,"I01",0,0,0,0,0,0,0,"3022043Pri AWPUA","Original3022043Pri AWPU","3022043Pri AWPU","OriginalPri AWPU","Original3022043","MAPriPri AWPU","I013022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - Pri",null,"3022043Pri AWPU",0,1330183.19,0,"10162Pri AWPUMAPrimary",1330183.19,"Original3022043Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182137,"2018-01-24","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","Pri AWPU","MAIN",1,3016.2884100000001,808,2437161.04,10162,543965,"I01",0,0,0,0,0,0,0,"3022077Pri AWPUA","Original3022077Pri AWPU","3022077Pri AWPU","OriginalPri AWPU","Original3022077","MAPriPri AWPU","I013022077","3022077MAIN","10162Primary","Original3022077MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - Pri",null,"3022077Pri AWPU",0,2437161.04,0,"10162Pri AWPUMAPrimary",2437161.04,"Original3022077Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182146,"2018-01-24","CK","Original",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","Pri AWPU","MAIN",1,3016.2884100000001,420,1266841.1299999999,10162,543965,"I01",0,0,0,0,0,0,0,"3023311Pri AWPUA","Original3023311Pri AWPU","3023311Pri AWPU","OriginalPri AWPU","Original3023311","MAPriPri AWPU","I013023311","3023311MAIN","10162Primary","Original3023311MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - Pri",null,"3023311Pri AWPU",0,1266841.1299999999,0,"10162Pri AWPUMAPrimary",1266841.1299999999,"Original3023311Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182159,"2018-01-24","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","Pri AWPU","MAIN",1,3016.2884100000001,517,1559421.11,10162,543965,"I01",0,0,0,0,0,0,0,"3023509Pri AWPUA","Original3023509Pri AWPU","3023509Pri AWPU","OriginalPri AWPU","Original3023509","MAPriPri AWPU","I013023509","3023509MAIN","10162Primary","Original3023509MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - Pri",null,"3023509Pri AWPU",0,1559421.11,0,"10162Pri AWPUMAPrimary",1559421.11,"Original3023509Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182168,"2018-01-24","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","Pri AWPU","MAIN",1,3016.2884100000001,625,1885180.26,10162,543965,"I01",0,0,0,0,0,0,0,"3023523Pri AWPUB","Original3023523Pri AWPU","3023523Pri AWPU","OriginalPri AWPU","Original3023523","MAPriPri AWPU","I013023523","3023523MAIN","10162Primary","Original3023523MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - Pri",null,"3023523Pri AWPU",0,0,0,"10162Pri AWPUMAPrimary",1885180.26,"Original3023523Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,1885180.26,209464.47,157098.35999999999,157098.35999999999,157098.35999999999,157098.35999999999,157098.35999999999,157098.35999999999,157098.35999999999,157098.35999999999,157098.35999999999,157098.35999999999,104732.19]
[20182182,"2018-01-24","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",1,null,"ACAD","Pri AWPU","MAIN",1,3016.2884100000001,258,778202.41,10162,516500,"I01",0,0,0,0,0,778202.41,0,"3022048Pri AWPUAcademy","Original3022048Pri AWPU","3022048Pri AWPU","OriginalPri AWPU","Original3022048","RAPriPri AWPU","I013022048","3022048MAIN","10162Primary","Original3022048MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - Pri",null,"3022048Pri AWPU",778202.41,0,0,"10162Pri AWPURAPrimary",0,"Original3022048Pri AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182189,"2018-01-24","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","Pri AWPU","MAIN",1,3016.2884100000001,136.25,410969.3,11510,516500,"I01",0,0,0,0,0,410969.3,0,"3026905Pri AWPUAcademy","Original3026905Pri AWPU","3026905Pri AWPU","OriginalPri AWPU","Original3026905","RAAllPri AWPU","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - Pri",null,"3026905Pri AWPU",410969.3,0,0,"11510Pri AWPURAAll through",0,"Original3026905Pri AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182198,"2018-01-24","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,null,"COM","Pri EAL 2","MAIN",1,565.48545000000001,24.617479674796854,13920.83,10162,543965,"I01",0,0,0,0,0,0,0,"3022011Pri EAL 2A","Original3022011Pri EAL 2","3022011Pri EAL 2","OriginalPri EAL 2","Original3022011","MAPriPri EAL 2","I013022011","3022011MAIN","10162Primary","Original3022011MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022011Pri EAL 2",0,13920.83,0,"10162Pri EAL 2MAPrimary",13920.83,"Original3022011Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182219,"2018-01-24","CK","Original",3022044,"Moss Hall Infant School","Primary","MA",400087,10081,0,null,"COM","Pri EAL 2","MAIN",1,565.48545000000001,209.13025210084035,118260.11,10162,543965,"I01",0,0,0,0,0,0,0,"3022044Pri EAL 2A","Original3022044Pri EAL 2","3022044Pri EAL 2","OriginalPri EAL 2","Original3022044","MAPriPri EAL 2","I013022044","3022044MAIN","10162Primary","Original3022044MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022044Pri EAL 2",0,118260.11,0,"10162Pri EAL 2MAPrimary",118260.11,"Original3022044Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182232,"2018-01-24","CK","Original",3022078,"Pardes House School","Primary","MA",400014,10129,0,null,"VA","Pri EAL 2","MAIN",1,565.48545000000001,4.7910447761194161,2709.27,10162,543965,"I01",0,0,0,0,0,0,0,"3022078Pri EAL 2A","Original3022078Pri EAL 2","3022078Pri EAL 2","OriginalPri EAL 2","Original3022078","MAPriPri EAL 2","I013022078","3022078MAIN","10162Primary","Original3022078MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022078Pri EAL 2",0,2709.27,0,"10162Pri EAL 2MAPrimary",2709.27,"Original3022078Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182241,"2018-01-24","CK","Original",3023312,"St Mary's School EN4","Primary","MA",400017,10093,0,null,"VA","Pri EAL 2","MAIN",1,565.48545000000001,10.475409836065582,5923.69,10162,543965,"I01",0,0,0,0,0,0,0,"3023312Pri EAL 2A","Original3023312Pri EAL 2","3023312Pri EAL 2","OriginalPri EAL 2","Original3023312","MAPriPri EAL 2","I013023312","3023312MAIN","10162Primary","Original3023312MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3023312Pri EAL 2",0,5923.69,0,"10162Pri EAL 2MAPrimary",5923.69,"Original3023312Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182254,"2018-01-24","CK","Original",3023510,"Sacred Heart School","Primary","MA",400071,10110,0,null,"VA","Pri EAL 2","MAIN",1,565.48545000000001,41.966850828729285,23731.64,10162,543965,"I01",0,0,0,0,0,0,0,"3023510Pri EAL 2A","Original3023510Pri EAL 2","3023510Pri EAL 2","OriginalPri EAL 2","Original3023510","MAPriPri EAL 2","I013023510","3023510MAIN","10162Primary","Original3023510MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3023510Pri EAL 2",0,23731.64,0,"10162Pri EAL 2MAPrimary",23731.64,"Original3023510Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182264,"2018-01-24","CK","Original",3025200,"Dollis Junior School","Primary","MA",400052,10060,0,null,"FOU","Pri EAL 2","MAIN",1,565.48545000000001,35.999999999999964,20357.48,10162,543965,"I01",0,0,0,0,0,0,0,"3025200Pri EAL 2B","Original3025200Pri EAL 2","3025200Pri EAL 2","OriginalPri EAL 2","Original3025200","MAPriPri EAL 2","I013025200","3025200MAIN","10162Primary","Original3025200MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3025200Pri EAL 2",0,0,0,"10162Pri EAL 2MAPrimary",20357.48,"Original3025200Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,20357.48,2261.94,1696.46,1696.46,1696.46,1696.46,1696.46,1696.46,1696.46,1696.46,1696.46,1696.46,1130.94]
[20182271,"2018-01-24","CK","Original",3022018,"Deansbrook Junior School","Primary","RA",151094,"Academy",1,null,"ACAD","Pri EAL 2","MAIN",1,565.48545000000001,19.000000000000018,10744.22,10162,516500,"I01",0,0,0,0,0,10744.22,0,"3022018Pri EAL 2Academy","Original3022018Pri EAL 2","3022018Pri EAL 2","OriginalPri EAL 2","Original3022018","RAPriPri EAL 2","I013022018","3022018MAIN","10162Primary","Original3022018MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022018Pri EAL 2",10744.22,0,0,"10162Pri EAL 2RAPrimary",0,"Original3022018Pri EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182284,"2018-01-24","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri EAL 2","MAIN",1,565.48545000000001,60.916666666666593,34447.49,11510,516500,"I01",0,0,0,0,0,34447.49,0,"3026906Pri EAL 2Academy","Original3026906Pri EAL 2","3026906Pri EAL 2","OriginalPri EAL 2","Original3026906","RAAllPri EAL 2","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3026906Pri EAL 2",34447.49,0,0,"11510Pri EAL 2RAAll through",0,"Original3026906Pri EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182293,"2018-01-24","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","Pri FSM","MAIN",1,483.13320000000004,60.999999999999972,29471.13,10162,543965,"I01",0,0,0,0,0,0,0,"3022014Pri FSMA","Original3022014Pri FSM","3022014Pri FSM","OriginalPri FSM","Original3022014","MAPriPri FSM","I013022014","3022014MAIN","10162Primary","Original3022014MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM/Current)",null,"3022014Pri FSM",0,29471.13,0,"10162Pri FSMMAPrimary",29471.13,"Original3022014Pri FSM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182314,"2018-01-24","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","Pri FSM","MAIN",1,483.13320000000004,31.999999999999918,15460.26,10162,543965,"I01",0,0,0,0,0,0,0,"3022045Pri FSMA","Original3022045Pri FSM","3022045Pri FSM","OriginalPri FSM","Original3022045","MAPriPri FSM","I013022045","3022045MAIN","10162Primary","Original3022045MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM/Current)",null,"3022045Pri FSM",0,15460.26,0,"10162Pri FSMMAPrimary",15460.26,"Original3022045Pri FSM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182327,"2018-01-24","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","Pri FSM","MAIN",1,483.13320000000004,19.999999999999982,9662.66,10162,543965,"I01",0,0,0,0,0,0,0,"3022079Pri FSMA","Original3022079Pri FSM","3022079Pri FSM","OriginalPri FSM","Original3022079","MAPriPri FSM","I013022079","3022079MAIN","10162Primary","Original3022079MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM/Current)",null,"3022079Pri FSM",0,9662.66,0,"10162Pri FSMMAPrimary",9662.66,"Original3022079Pri FSM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182336,"2018-01-24","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","Pri FSM","MAIN",1,483.13320000000004,31.000000000000085,14977.13,10162,543965,"I01",0,0,0,0,0,0,0,"3023313Pri FSMA","Original3023313Pri FSM","3023313Pri FSM","OriginalPri FSM","Original3023313","MAPriPri FSM","I013023313","3023313MAIN","10162Primary","Original3023313MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM/Current)",null,"3023313Pri FSM",0,14977.13,0,"10162Pri FSMMAPrimary",14977.13,"Original3023313Pri FSM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182346,"2018-01-24","CK","Original",3023507,"St Theresa's R.C. Primary School","Primary","MA",400037,10108,0,null,"VA","Pri FSM","MAIN",1,483.13320000000004,14.000000000000004,6763.86,10162,543965,"I01",0,0,0,0,0,0,0,"3023507Pri FSMA","Original3023507Pri FSM","3023507Pri FSM","OriginalPri FSM","Original3023507","MAPriPri FSM","I013023507","3023507MAIN","10162Primary","Original3023507MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM/Current)",null,"3023507Pri FSM",0,6763.86,0,"10162Pri FSMMAPrimary",6763.86,"Original3023507Pri FSM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182357,"2018-01-24","CK","Original",3025200,"Dollis Junior School","Primary","MA",400052,10060,0,null,"FOU","Pri FSM","MAIN",1,483.13320000000004,55.999999999999936,27055.46,10162,543965,"I01",0,0,0,0,0,0,0,"3025200Pri FSMB","Original3025200Pri FSM","3025200Pri FSM","OriginalPri FSM","Original3025200","MAPriPri FSM","I013025200","3025200MAIN","10162Primary","Original3025200MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM/Current)",null,"3025200Pri FSM",0,0,0,"10162Pri FSMMAPrimary",27055.46,"Original3025200Pri FSM","Current",36,0,"MA0",4,0,0,0,null,27055.46,3006.16,2254.62,2254.62,2254.62,2254.62,2254.62,2254.62,2254.62,2254.62,2254.62,2254.62,1503.1]
[20182366,"2018-01-24","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",1,null,"ACAD","Pri FSM","MAIN",1,483.13320000000004,53,25606.06,10162,516500,"I01",0,0,0,0,0,25606.06,0,"3022038Pri FSMAcademy","Original3022038Pri FSM","3022038Pri FSM","OriginalPri FSM","Original3022038","RAPriPri FSM","I013022038","3022038MAIN","10162Primary","Original3022038MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM/Current)",null,"3022038Pri FSM",25606.06,0,0,"10162Pri FSMRAPrimary",0,"Original3022038Pri FSM","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182379,"2018-01-24","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","Pri FSM6","MAIN",1,592.93619999999999,194.8153846153846,115513.09,10162,543965,"I01",0,0,0,0,0,0,0,"3022003Pri FSM6A","Original3022003Pri FSM6","3022003Pri FSM6","OriginalPri FSM6","Original3022003","MAPriPri FSM6","I013022003","3022003MAIN","10162Primary","Original3022003MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022003Pri FSM6",0,115513.09,0,"10162Pri FSM6MAPrimary",115513.09,"Original3022003Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182388,"2018-01-24","CK","Original",3022017,"Cromer Road Primary School","Primary","MA",400080,10057,0,null,"COM","Pri FSM6","MAIN",1,592.93619999999999,120,71152.34,10162,543965,"I01",0,0,0,0,0,0,0,"3022017Pri FSM6A","Original3022017Pri FSM6","3022017Pri FSM6","OriginalPri FSM6","Original3022017","MAPriPri FSM6","I013022017","3022017MAIN","10162Primary","Original3022017MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022017Pri FSM6",0,71152.34,0,"10162Pri FSM6MAPrimary",71152.34,"Original3022017Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182401,"2018-01-24","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","Pri FSM6","MAIN",1,592.93619999999999,60.445182724252497,35840.14,10162,543965,"I01",0,0,0,0,0,0,0,"3022037Pri FSM6A","Original3022037Pri FSM6","3022037Pri FSM6","OriginalPri FSM6","Original3022037","MAPriPri FSM6","I013022037","3022037MAIN","10162Primary","Original3022037MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022037Pri FSM6",0,35840.14,0,"10162Pri FSM6MAPrimary",35840.14,"Original3022037Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182417,"2018-01-24","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","Pri FSM6","MAIN",1,592.93619999999999,462.89514066496162,274467.28999999998,10162,543965,"I01",0,0,0,0,0,0,0,"3022077Pri FSM6A","Original3022077Pri FSM6","3022077Pri FSM6","OriginalPri FSM6","Original3022077","MAPriPri FSM6","I013022077","3022077MAIN","10162Primary","Original3022077MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022077Pri FSM6",0,274467.28999999998,0,"10162Pri FSM6MAPrimary",274467.28999999998,"Original3022077Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182430,"2018-01-24","CK","Original",3023315,"St Andrew's C E","Primary","MA",400062,10099,0,null,"VA","Pri FSM6","MAIN",1,592.93619999999999,18.262135922330099,10828.28,10162,543965,"I01",0,0,0,0,0,0,0,"3023315Pri FSM6D","Original3023315Pri FSM6","3023315Pri FSM6","OriginalPri FSM6","Original3023315","MAPriPri FSM6","I013023315","3023315MAIN","10162Primary","Original3023315MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3023315Pri FSM6",0,0,0,"10162Pri FSM6MAPrimary",10828.28,"Original3023315Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,10828.28,1203.1400000000001,902.36,902.36,902.36,902.36,902.36,902.36,902.36,902.36,902.36,902.36,601.54]
[20182443,"2018-01-24","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","Pri FSM6","MAIN",1,592.93619999999999,24.871134020618555,14747,10162,543965,"I01",0,0,0,0,0,0,0,"3023513Pri FSM6A","Original3023513Pri FSM6","3023513Pri FSM6","OriginalPri FSM6","Original3023513","MAPriPri FSM6","I013023513","3023513MAIN","10162Primary","Original3023513MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3023513Pri FSM6",0,14747,0,"10162Pri FSM6MAPrimary",14747,"Original3023513Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182452,"2018-01-24","CK","Original",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","Pri FSM6","MAIN",1,592.93619999999999,10.945812807881774,6490.17,10162,543965,"I01",0,0,0,0,0,0,0,"3025948Pri FSM6B","Original3025948Pri FSM6","3025948Pri FSM6","OriginalPri FSM6","Original3025948","MAPriPri FSM6","I013025948","3025948MAIN","10162Primary","Original3025948MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3025948Pri FSM6",0,0,0,"10162Pri FSM6MAPrimary",6490.17,"Original3025948Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,6490.17,721.13,540.85,540.85,540.85,540.85,540.85,540.85,540.85,540.85,540.85,540.85,360.54]
[20182461,"2018-01-24","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",1,null,"ACAD","Pri FSM6","MAIN",1,592.93619999999999,138.3293556085919,82020.479999999996,10162,516500,"I01",0,0,0,0,0,82020.479999999996,0,"3022047Pri FSM6Academy","Original3022047Pri FSM6","3022047Pri FSM6","OriginalPri FSM6","Original3022047","RAPriPri FSM6","I013022047","3022047MAIN","10162Primary","Original3022047MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022047Pri FSM6",82020.479999999996,0,0,"10162Pri FSM6RAPrimary",0,"Original3022047Pri FSM6","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182474,"2018-01-24","CK","Original",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,null,"COM","Pri LPA","MAIN",1,1152.9315000000001,77.528457446808403,89385,10162,543965,"I01",0,0,0,0,0,0,0,"3022007Pri LPAA","Original3022007Pri LPA","3022007Pri LPA","OriginalPri LPA","Original3022007","MAPriPri LPA","I013022007","3022007MAIN","10162Primary","Original3022007MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Pri",null,"3022007Pri LPA",0,89385,0,"10162Pri LPAMAPrimary",89385,"Original3022007Pri LPA","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182483,"2018-01-24","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","Pri LPA","MAIN",1,1152.9315000000001,101.65517241379317,117201.45,10162,543965,"I01",0,0,0,0,0,0,0,"3022019Pri LPAA","Original3022019Pri LPA","3022019Pri LPA","OriginalPri LPA","Original3022019","MAPriPri LPA","I013022019","3022019MAIN","10162Primary","Original3022019MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Pri",null,"3022019Pri LPA",0,117201.45,0,"10162Pri LPAMAPrimary",117201.45,"Original3022019Pri LPA","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182499,"2018-01-24","CK","Original",3022044,"Moss Hall Infant School","Primary","MA",400087,10081,0,null,"COM","Pri LPA","MAIN",1,1152.9315000000001,105.89999999999999,122095.45,10162,543965,"I01",0,0,0,0,0,0,0,"3022044Pri LPAA","Original3022044Pri LPA","3022044Pri LPA","OriginalPri LPA","Original3022044","MAPriPri LPA","I013022044","3022044MAIN","10162Primary","Original3022044MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Pri",null,"3022044Pri LPA",0,122095.45,0,"10162Pri LPAMAPrimary",122095.45,"Original3022044Pri LPA","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182516,"2018-01-24","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","Pri LPA","MAIN",1,1152.9315000000001,68.060290124586444,78468.850000000006,10162,543965,"I01",0,0,0,0,0,0,0,"3023304Pri LPAA","Original3023304Pri LPA","3023304Pri LPA","OriginalPri LPA","Original3023304","MAPriPri LPA","I013023304","3023304MAIN","10162Primary","Original3023304MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Pri",null,"3023304Pri LPA",0,78468.850000000006,0,"10162Pri LPAMAPrimary",78468.850000000006,"Original3023304Pri LPA","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182525,"2018-01-24","CK","Original",3023316,"Trent  C of E Primary School","Primary","MA",400100,10100,0,null,"VA","Pri LPA","MAIN",1,1152.9315000000001,41.314084530768376,47632.31,10162,543965,"I01",0,0,0,0,0,0,0,"3023316Pri LPAA","Original3023316Pri LPA","3023316Pri LPA","OriginalPri LPA","Original3023316","MAPriPri LPA","I013023316","3023316MAIN","10162Primary","Original3023316MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Pri",null,"3023316Pri LPA",0,47632.31,0,"10162Pri LPAMAPrimary",47632.31,"Original3023316Pri LPA","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182538,"2018-01-24","CK","Original",3023514,"Annunciation Catholic Junior School","Primary","MA",400107,10117,0,null,"VA","Pri LPA","MAIN",1,1152.9315000000001,55.66122448979592,64173.58,10162,543965,"I01",0,0,0,0,0,0,0,"3023514Pri LPAA","Original3023514Pri LPA","3023514Pri LPA","OriginalPri LPA","Original3023514","MAPriPri LPA","I013023514","3023514MAIN","10162Primary","Original3023514MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Pri",null,"3023514Pri LPA",0,64173.58,0,"10162Pri LPAMAPrimary",64173.58,"Original3023514Pri LPA","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182547,"2018-01-24","CK","Original",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","Pri LPA","MAIN",1,1152.9315000000001,81.569676700111501,94044.25,10162,543965,"I01",0,0,0,0,0,0,0,"3025949Pri LPAB","Original3025949Pri LPA","3025949Pri LPA","OriginalPri LPA","Original3025949","MAPriPri LPA","I013025949","3025949MAIN","10162Primary","Original3025949MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Pri",null,"3025949Pri LPA",0,0,0,"10162Pri LPAMAPrimary",94044.25,"Original3025949Pri LPA","Current",36,0,"MA0",4,0,0,0,null,94044.25,10449.36,7837.02,7837.02,7837.02,7837.02,7837.02,7837.02,7837.02,7837.02,7837.02,7837.02,5224.6899999999996]
[20182560,"2018-01-24","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",1,null,"ACAD","Pri LPA","MAIN",1,1152.9315000000001,29.704314775623061,34247.040000000001,10162,516500,"I01",0,0,0,0,0,34247.040000000001,0,"3023515Pri LPAAcademy","Original3023515Pri LPA","3023515Pri LPA","OriginalPri LPA","Original3023515","RAPriPri LPA","I013023515","3023515MAIN","10162Primary","Original3023515MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Pri",null,"3023515Pri LPA",34247.040000000001,0,0,"10162Pri LPARAPrimary",0,"Original3023515Pri LPA","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182570,"2018-01-24","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri IDACI A","MAIN",1,631.36725000000001,3.0000000000000009,1894.1,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri IDACI AD","Original3022076Pri IDACI A","3022076Pri IDACI A","OriginalPri IDACI A","Original3022076","MAPriPri IDACI A","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022076Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",1894.1,"Original3022076Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,1894.1,210.46,157.84,157.84,157.84,157.84,157.84,157.84,157.84,157.84,157.84,157.84,105.24]
[20182577,"2018-01-24","CK","Original",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,null,"COM","Pri IDACI B","MAIN",1,461.17260000000005,5.0706214689265412,2338.4299999999998,10162,543965,"I01",0,0,0,0,0,0,0,"3022007Pri IDACI BA","Original3022007Pri IDACI B","3022007Pri IDACI B","OriginalPri IDACI B","Original3022007","MAPriPri IDACI B","I013022007","3022007MAIN","10162Primary","Original3022007MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022007Pri IDACI B",0,2338.4299999999998,0,"10162Pri IDACI BMAPrimary",2338.4299999999998,"Original3022007Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182590,"2018-01-24","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","Pri IDACI B","MAIN",1,461.17260000000005,8.0270270270270192,3701.84,10162,543965,"I01",0,0,0,0,0,0,0,"3022026Pri IDACI BA","Original3022026Pri IDACI B","3022026Pri IDACI B","OriginalPri IDACI B","Original3022026","MAPriPri IDACI B","I013022026","3022026MAIN","10162Primary","Original3022026MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022026Pri IDACI B",0,3701.84,0,"10162Pri IDACI BMAPrimary",3701.84,"Original3022026Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182611,"2018-01-24","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","Pri IDACI B","MAIN",1,461.17260000000005,13.055319148936167,6020.76,10162,543965,"I01",0,0,0,0,0,0,0,"3023304Pri IDACI BA","Original3023304Pri IDACI B","3023304Pri IDACI B","OriginalPri IDACI B","Original3023304","MAPriPri IDACI B","I013023304","3023304MAIN","10162Primary","Original3023304MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3023304Pri IDACI B",0,6020.76,0,"10162Pri IDACI BMAPrimary",6020.76,"Original3023304Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182620,"2018-01-24","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","Pri IDACI B","MAIN",1,461.17260000000005,4.0000000000000036,1844.69,10162,543965,"I01",0,0,0,0,0,0,0,"3023500Pri IDACI BA","Original3023500Pri IDACI B","3023500Pri IDACI B","OriginalPri IDACI B","Original3023500","MAPriPri IDACI B","I013023500","3023500MAIN","10162Primary","Original3023500MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3023500Pri IDACI B",0,1844.69,0,"10162Pri IDACI BMAPrimary",1844.69,"Original3023500Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182633,"2018-01-24","CK","Original",3025200,"Dollis Junior School","Primary","MA",400052,10060,0,null,"FOU","Pri IDACI B","MAIN",1,461.17260000000005,11.066465256797569,5103.55,10162,543965,"I01",0,0,0,0,0,0,0,"3025200Pri IDACI BB","Original3025200Pri IDACI B","3025200Pri IDACI B","OriginalPri IDACI B","Original3025200","MAPriPri IDACI B","I013025200","3025200MAIN","10162Primary","Original3025200MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3025200Pri IDACI B",0,0,0,"10162Pri IDACI BMAPrimary",5103.55,"Original3025200Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,5103.55,567.05999999999995,425.3,425.3,425.3,425.3,425.3,425.3,425.3,425.3,425.3,425.3,283.49]
[20182642,"2018-01-24","CK","Original",3022050,"Ashmole Primary School (NEW)","Primary","RA",157839,0,1,null,"FREE","Pri IDACI B","MAIN",1,461.17260000000005,1.2916666666666661,595.67999999999995,10162,516500,"I01",0,0,0,0,0,595.67999999999995,0,"3022050Pri IDACI BAcademy","Original3022050Pri IDACI B","3022050Pri IDACI B","OriginalPri IDACI B","Original3022050","RAPriPri IDACI B","I013022050","3022050MAIN","10162Primary","Original3022050MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022050Pri IDACI B",595.67999999999995,0,0,"10162Pri IDACI BRAPrimary",0,"Original3022050Pri IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182652,"2018-01-24","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","Pri IDACI C","MAIN",1,428.23170000000005,4.01913875598086,1721.12,10162,543965,"I01",0,0,0,0,0,0,0,"3022009Pri IDACI CA","Original3022009Pri IDACI C","3022009Pri IDACI C","OriginalPri IDACI C","Original3022009","MAPriPri IDACI C","I013022009","3022009MAIN","10162Primary","Original3022009MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022009Pri IDACI C",0,1721.12,0,"10162Pri IDACI CMAPrimary",1721.12,"Original3022009Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182663,"2018-01-24","CK","Original",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,null,"COM","Pri IDACI C","MAIN",1,428.23170000000005,13.037037037037024,5582.87,10162,543965,"I01",0,0,0,0,0,0,0,"3022027Pri IDACI CA","Original3022027Pri IDACI C","3022027Pri IDACI C","OriginalPri IDACI C","Original3022027","MAPriPri IDACI C","I013022027","3022027MAIN","10162Primary","Original3022027MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022027Pri IDACI C",0,5582.87,0,"10162Pri IDACI CMAPrimary",5582.87,"Original3022027Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182672,"2018-01-24","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,null,"COM","Pri IDACI C","MAIN",1,428.23170000000005,7.0802752293577829,3032,10162,543965,"I01",0,0,0,0,0,0,0,"3022043Pri IDACI CA","Original3022043Pri IDACI C","3022043Pri IDACI C","OriginalPri IDACI C","Original3022043","MAPriPri IDACI C","I013022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022043Pri IDACI C",0,3032,0,"10162Pri IDACI CMAPrimary",3032,"Original3022043Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182685,"2018-01-24","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","Pri IDACI C","MAIN",1,428.23170000000005,302.24438902743145,129430.63,10162,543965,"I01",0,0,0,0,0,0,0,"3022077Pri IDACI CA","Original3022077Pri IDACI C","3022077Pri IDACI C","OriginalPri IDACI C","Original3022077","MAPriPri IDACI C","I013022077","3022077MAIN","10162Primary","Original3022077MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022077Pri IDACI C",0,129430.63,0,"10162Pri IDACI CMAPrimary",129430.63,"Original3022077Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182706,"2018-01-24","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","Pri IDACI C","MAIN",1,428.23170000000005,132.33000000000001,56667.9,10162,543965,"I01",0,0,0,0,0,0,0,"3023511Pri IDACI CA","Original3023511Pri IDACI C","3023511Pri IDACI C","OriginalPri IDACI C","Original3023511","MAPriPri IDACI C","I013023511","3023511MAIN","10162Primary","Original3023511MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023511Pri IDACI C",0,56667.9,0,"10162Pri IDACI CMAPrimary",56667.9,"Original3023511Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182715,"2018-01-24","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",1,null,"FREE","Pri IDACI C","MAIN",1,428.23170000000005,1.1182432432432436,478.87,10162,516500,"I01",0,0,0,0,0,478.87,0,"3022020Pri IDACI CAcademy","Original3022020Pri IDACI C","3022020Pri IDACI C","OriginalPri IDACI C","Original3022020","RAPriPri IDACI C","I013022020","3022020MAIN","10162Primary","Original3022020MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022020Pri IDACI C",478.87,0,0,"10162Pri IDACI CRAPrimary",0,"Original3022020Pri IDACI C","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182728,"2018-01-24","CK","Original",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,null,"COM","Pri IDACI D","MAIN",1,395.29080000000005,5.0706214689265412,2004.37,10162,543965,"I01",0,0,0,0,0,0,0,"3022007Pri IDACI DA","Original3022007Pri IDACI D","3022007Pri IDACI D","OriginalPri IDACI D","Original3022007","MAPriPri IDACI D","I013022007","3022007MAIN","10162Primary","Original3022007MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Pri",null,"3022007Pri IDACI D",0,2004.37,0,"10162Pri IDACI DMAPrimary",2004.37,"Original3022007Pri IDACI D","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182741,"2018-01-24","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","Pri IDACI D","MAIN",1,395.29080000000005,6.0202702702702489,2379.7600000000002,10162,543965,"I01",0,0,0,0,0,0,0,"3022026Pri IDACI DA","Original3022026Pri IDACI D","3022026Pri IDACI D","OriginalPri IDACI D","Original3022026","MAPriPri IDACI D","I013022026","3022026MAIN","10162Primary","Original3022026MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Pri",null,"3022026Pri IDACI D",0,2379.7600000000002,0,"10162Pri IDACI DMAPrimary",2379.7600000000002,"Original3022026Pri IDACI D","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182749,"2018-01-24","CK","Original",3022042,"Monkfrith School","Primary","MA",400048,10079,0,null,"COM","Pri IDACI D","MAIN",1,395.29080000000005,3.0184049079754596,1193.1500000000001,10162,543965,"I01",0,0,0,0,0,0,0,"3022042Pri IDACI DD","Original3022042Pri IDACI D","3022042Pri IDACI D","OriginalPri IDACI D","Original3022042","MAPriPri IDACI D","I013022042","3022042MAIN","10162Primary","Original3022042MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Pri",null,"3022042Pri IDACI D",0,0,0,"10162Pri IDACI DMAPrimary",1193.1500000000001,"Original3022042Pri IDACI D","Current",36,0,"MA0",4,0,0,0,null,1193.1500000000001,132.57,99.43,99.43,99.43,99.43,99.43,99.43,99.43,99.43,99.43,99.43,66.28]
[20182758,"2018-01-24","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","Pri IDACI D","MAIN",1,395.29080000000005,4.0576923076923013,1603.97,10162,543965,"I01",0,0,0,0,0,0,0,"3022070Pri IDACI DD","Original3022070Pri IDACI D","3022070Pri IDACI D","OriginalPri IDACI D","Original3022070","MAPriPri IDACI D","I013022070","3022070MAIN","10162Primary","Original3022070MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Pri",null,"3022070Pri IDACI D",0,0,0,"10162Pri IDACI DMAPrimary",1603.97,"Original3022070Pri IDACI D","Current",36,0,"MA0",4,0,0,0,null,1603.97,178.22,133.66,133.66,133.66,133.66,133.66,133.66,133.66,133.66,133.66,133.66,89.15]
[20182767,"2018-01-24","CK","Original",3023305,"Monken Hadley C E Primary School","Primary","MA",400086,10078,0,null,"VA","Pri IDACI D","MAIN",1,395.29080000000005,9.0000000000000036,3557.62,10162,543965,"I01",0,0,0,0,0,0,0,"3023305Pri IDACI DA","Original3023305Pri IDACI D","3023305Pri IDACI D","OriginalPri IDACI D","Original3023305","MAPriPri IDACI D","I013023305","3023305MAIN","10162Primary","Original3023305MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Pri",null,"3023305Pri IDACI D",0,3557.62,0,"10162Pri IDACI DMAPrimary",3557.62,"Original3023305Pri IDACI D","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182780,"2018-01-24","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","Pri IDACI D","MAIN",1,395.29080000000005,56.509090909090794,22337.52,10162,543965,"I01",0,0,0,0,0,0,0,"3023504Pri IDACI DA","Original3023504Pri IDACI D","3023504Pri IDACI D","OriginalPri IDACI D","Original3023504","MAPriPri IDACI D","I013023504","3023504MAIN","10162Primary","Original3023504MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Pri",null,"3023504Pri IDACI D",0,22337.52,0,"10162Pri IDACI DMAPrimary",22337.52,"Original3023504Pri IDACI D","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182801,"2018-01-24","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","Pri IDACI D","MAIN",1,395.29080000000005,56.315151515151555,22260.86,10162,516500,"I01",0,0,0,0,0,22260.86,0,"3022049Pri IDACI DAcademy","Original3022049Pri IDACI D","3022049Pri IDACI D","OriginalPri IDACI D","Original3022049","RAPriPri IDACI D","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Pri",null,"3022049Pri IDACI D",22260.86,0,0,"10162Pri IDACI DRAPrimary",0,"Original3022049Pri IDACI D","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182805,"2018-01-24","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","Pri IDACI D","MAIN",1,395.29080000000005,11.249999999999995,4447.0200000000004,11510,516500,"I01",0,0,0,0,0,4447.0200000000004,0,"3026905Pri IDACI DAcademy","Original3026905Pri IDACI D","3026905Pri IDACI D","OriginalPri IDACI D","Original3026905","RAAllPri IDACI D","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Pri",null,"3026905Pri IDACI D",4447.0200000000004,0,0,"11510Pri IDACI DRAAll through",0,"Original3026905Pri IDACI D","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182822,"2018-01-24","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,null,"COM","Pri IDACI E","MAIN",1,263.52719999999999,9.0575079872204345,2386.9,10162,543965,"I01",0,0,0,0,0,0,0,"3022025Pri IDACI EC","Original3022025Pri IDACI E","3022025Pri IDACI E","OriginalPri IDACI E","Original3022025","MAPriPri IDACI E","I013022025","3022025MAIN","10162Primary","Original3022025MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Pri",null,"3022025Pri IDACI E",0,1909.52,0,"10162Pri IDACI EMAPrimary",2386.9,"Original3022025Pri IDACI E","Current",36,0,"MA0",4,0,0,0,null,477.38000000000005,53.04,39.78,39.78,39.78,39.78,39.78,39.78,39.78,39.78,39.78,39.78,26.54]
[20182831,"2018-01-24","CK","Original",3022041,"Sacks Morasha Jewish Primary School","Primary","MA",400155,11381,0,null,"VA","Pri IDACI E","MAIN",1,263.52719999999999,2.9999999999999933,790.58,10162,543965,"I01",0,0,0,0,0,0,0,"3022041Pri IDACI EC","Original3022041Pri IDACI E","3022041Pri IDACI E","OriginalPri IDACI E","Original3022041","MAPriPri IDACI E","I013022041","3022041MAIN","10162Primary","Original3022041MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Pri",null,"3022041Pri IDACI E",0,632.46,0,"10162Pri IDACI EMAPrimary",790.58,"Original3022041Pri IDACI E","Current",36,0,"MA0",4,0,0,0,null,158.11600000000001,17.57,13.18,13.18,13.18,13.18,13.18,13.18,13.18,13.18,13.18,13.18,8.75]
[20182844,"2018-01-24","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri IDACI E","MAIN",1,263.52719999999999,45.000000000000014,11858.72,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri IDACI ED","Original3022076Pri IDACI E","3022076Pri IDACI E","OriginalPri IDACI E","Original3022076","MAPriPri IDACI E","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Pri",null,"3022076Pri IDACI E",0,0,0,"10162Pri IDACI EMAPrimary",11858.72,"Original3022076Pri IDACI E","Current",36,0,"MA0",4,0,0,0,null,11858.72,1317.64,988.23,988.23,988.23,988.23,988.23,988.23,988.23,988.23,988.23,988.23,658.78]
[20182853,"2018-01-24","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","Pri IDACI E","MAIN",1,263.52719999999999,4.9999999999999982,1317.64,10162,543965,"I01",0,0,0,0,0,0,0,"3023309Pri IDACI EC","Original3023309Pri IDACI E","3023309Pri IDACI E","OriginalPri IDACI E","Original3023309","MAPriPri IDACI E","I013023309","3023309MAIN","10162Primary","Original3023309MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Pri",null,"3023309Pri IDACI E",0,1054.1099999999999,0,"10162Pri IDACI EMAPrimary",1317.64,"Original3023309Pri IDACI E","Current",36,0,"MA0",4,0,0,0,null,263.52800000000002,29.28,21.96,21.96,21.96,21.96,21.96,21.96,21.96,21.96,21.96,21.96,14.65]
[20182862,"2018-01-24","CK","Original",3023501,"Our Lady of Lourdes School","Primary","MA",400003,10085,0,null,"VA","Pri IDACI E","MAIN",1,263.52719999999999,7.9999999999999911,2108.2199999999998,10162,543965,"I01",0,0,0,0,0,0,0,"3023501Pri IDACI EA","Original3023501Pri IDACI E","3023501Pri IDACI E","OriginalPri IDACI E","Original3023501","MAPriPri IDACI E","I013023501","3023501MAIN","10162Primary","Original3023501MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Pri",null,"3023501Pri IDACI E",0,2108.2199999999998,0,"10162Pri IDACI EMAPrimary",2108.2199999999998,"Original3023501Pri IDACI E","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182875,"2018-01-24","CK","Original",3023520,"Akiva School","Primary","MA",400125,11094,0,null,"VA","Pri IDACI E","MAIN",1,263.52719999999999,3.0071770334928245,792.47,10162,543965,"I01",0,0,0,0,0,0,0,"3023520Pri IDACI EC","Original3023520Pri IDACI E","3023520Pri IDACI E","OriginalPri IDACI E","Original3023520","MAPriPri IDACI E","I013023520","3023520MAIN","10162Primary","Original3023520MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Pri",null,"3023520Pri IDACI E",0,633.98,0,"10162Pri IDACI EMAPrimary",792.47,"Original3023520Pri IDACI E","Current",36,0,"MA0",4,0,0,0,null,158.49400000000003,17.61,13.21,13.21,13.21,13.21,13.21,13.21,13.21,13.21,13.21,13.21,8.7799999999999994]
[20182894,"2018-01-24","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","Pri IDACI E","MAIN",1,263.52719999999999,4.9999999999999973,1317.64,11510,516500,"I01",0,0,0,0,0,1317.64,0,"3026905Pri IDACI EAcademy","Original3026905Pri IDACI E","3026905Pri IDACI E","OriginalPri IDACI E","Original3026905","RAAllPri IDACI E","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Pri",null,"3026905Pri IDACI E",1317.64,0,0,"11510Pri IDACI ERAAll through",0,"Original3026905Pri IDACI E","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182896,"2018-01-24","CK","Original",3026112,"Noam Jewish Primary School","Primary","MA",112755,"tba",0,null,"VA","Pri IDACI E","MAIN",1,263.52719999999999,1.1555023923444949,304.51,10162,543965,"I01",0,0,0,0,0,0,0,"3026112Pri IDACI EA","Original3026112Pri IDACI E","3026112Pri IDACI E","OriginalPri IDACI E","Original3026112","MAPriPri IDACI E","I013026112","3026112MAIN","10162Primary","Original3026112MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Pri",null,"3026112Pri IDACI E",0,304.51,0,"10162Pri IDACI EMAPrimary",304.51,"Original3026112Pri IDACI E","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182917,"2018-01-24","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","Pri IDACI F","MAIN",1,219.60600000000002,44.000000000000028,9662.66,10162,543965,"I01",0,0,0,0,0,0,0,"3022031Pri IDACI FA","Original3022031Pri IDACI F","3022031Pri IDACI F","OriginalPri IDACI F","Original3022031","MAPriPri IDACI F","I013022031","3022031MAIN","10162Primary","Original3022031MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band F) - Pri",null,"3022031Pri IDACI F",0,9662.66,0,"10162Pri IDACI FMAPrimary",9662.66,"Original3022031Pri IDACI F","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182926,"2018-01-24","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","Pri IDACI F","MAIN",1,219.60600000000002,12.115740740740749,2660.69,10162,543965,"I01",0,0,0,0,0,0,0,"3022054Pri IDACI FA","Original3022054Pri IDACI F","3022054Pri IDACI F","OriginalPri IDACI F","Original3022054","MAPriPri IDACI F","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band F) - Pri",null,"3022054Pri IDACI F",0,2660.69,0,"10162Pri IDACI FMAPrimary",2660.69,"Original3022054Pri IDACI F","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182939,"2018-01-24","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","Pri IDACI F","MAIN",1,219.60600000000002,2.029126213592233,445.61,10162,543965,"I01",0,0,0,0,0,0,0,"3023302Pri IDACI FD","Original3023302Pri IDACI F","3023302Pri IDACI F","OriginalPri IDACI F","Original3023302","MAPriPri IDACI F","I013023302","3023302MAIN","10162Primary","Original3023302MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band F) - Pri",null,"3023302Pri IDACI F",0,0,0,"10162Pri IDACI FMAPrimary",445.61,"Original3023302Pri IDACI F","Current",36,0,"MA0",4,0,0,0,null,445.61,49.51,37.130000000000003,37.130000000000003,37.130000000000003,37.130000000000003,37.130000000000003,37.130000000000003,37.130000000000003,37.130000000000003,37.130000000000003,37.130000000000003,24.8]
[20182948,"2018-01-24","CK","Original",3023315,"St Andrew's C E","Primary","MA",400062,10099,0,null,"VA","Pri IDACI F","MAIN",1,219.60600000000002,21.000000000000099,4611.7299999999996,10162,543965,"I01",0,0,0,0,0,0,0,"3023315Pri IDACI FD","Original3023315Pri IDACI F","3023315Pri IDACI F","OriginalPri IDACI F","Original3023315","MAPriPri IDACI F","I013023315","3023315MAIN","10162Primary","Original3023315MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band F) - Pri",null,"3023315Pri IDACI F",0,0,0,"10162Pri IDACI FMAPrimary",4611.7299999999996,"Original3023315Pri IDACI F","Current",36,0,"MA0",4,0,0,0,null,4611.7299999999996,512.41,384.31,384.31,384.31,384.31,384.31,384.31,384.31,384.31,384.31,384.31,256.22000000000003]
[20182958,"2018-01-24","CK","Original",3023510,"Sacred Heart School","Primary","MA",400071,10110,0,null,"VA","Pri IDACI F","MAIN",1,219.60600000000002,71.508353221956952,15703.66,10162,543965,"I01",0,0,0,0,0,0,0,"3023510Pri IDACI FA","Original3023510Pri IDACI F","3023510Pri IDACI F","OriginalPri IDACI F","Original3023510","MAPriPri IDACI F","I013023510","3023510MAIN","10162Primary","Original3023510MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band F) - Pri",null,"3023510Pri IDACI F",0,15703.66,0,"10162Pri IDACI FMAPrimary",15703.66,"Original3023510Pri IDACI F","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20182969,"2018-01-24","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","Pri IDACI F","MAIN",1,219.60600000000002,39.101827676240255,8587,10162,543965,"I01",0,0,0,0,0,0,0,"3025201Pri IDACI FB","Original3025201Pri IDACI F","3025201Pri IDACI F","OriginalPri IDACI F","Original3025201","MAPriPri IDACI F","I013025201","3025201MAIN","10162Primary","Original3025201MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band F) - Pri",null,"3025201Pri IDACI F",0,0,0,"10162Pri IDACI FMAPrimary",8587,"Original3025201Pri IDACI F","Current",36,0,"MA0",4,0,0,0,null,8587,954.11,715.58,715.58,715.58,715.58,715.58,715.58,715.58,715.58,715.58,715.58,477.09]
[20182990,"2018-01-24","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","Pri Mob","MAIN",1,422.9,1.1531249999998108,487.66,10162,543965,"I01",0,0,0,0,0,0,0,"3022002Pri MobD","Original3022002Pri Mob","3022002Pri Mob","OriginalPri Mob","Original3022002","MAPriPri Mob","I013022002","3022002MAIN","10162Primary","Original3022002MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022002Pri Mob",0,0,0,"10162Pri MobMAPrimary",487.66,"Original3022002Pri Mob","Current",36,0,"MA0",4,0,0,0,null,487.66,54.18,40.64,40.64,40.64,40.64,40.64,40.64,40.64,40.64,40.64,40.64,27.08]
[20182991,"2018-01-24","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","Pri Mob","MAIN",1,422.9,19.200000000000077,8119.68,10162,543965,"I01",0,0,0,0,0,0,0,"3022003Pri MobA","Original3022003Pri Mob","3022003Pri Mob","OriginalPri Mob","Original3022003","MAPriPri Mob","I013022003","3022003MAIN","10162Primary","Original3022003MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022003Pri Mob",0,8119.68,0,"10162Pri MobMAPrimary",8119.68,"Original3022003Pri Mob","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183012,"2018-01-24","CK","Original",3023522,"Claremont Academy","Primary","RA",156151,"Academy",1,null,"ACAD","Pri Mob","MAIN",1,422.9,16.699999999999893,7062.43,10162,516500,"I01",0,0,0,0,0,7062.43,0,"3023522Pri MobAcademy","Original3023522Pri Mob","3023522Pri Mob","OriginalPri Mob","Original3023522","RAPriPri Mob","I013023522","3023522MAIN","10162Primary","Original3023522MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3023522Pri Mob",7062.43,0,0,"10162Pri MobRAPrimary",0,"Original3023522Pri Mob","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183021,"2018-01-24","CK","Original",3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","RA",156093,"Academy",1,null,"FREE","Sec AWPU KS3","MAIN",1,4241.6898900000006,419,1777268.06,10163,516500,"I01",0,0,0,0,0,1777268.06,0,"3024000Sec AWPU KS3Academy","Original3024000Sec AWPU KS3","3024000Sec AWPU KS3","OriginalSec AWPU KS3","Original3024000","RASecSec AWPU KS3","I013024000","3024000MAIN","10163Secondary","Original3024000MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - KS3 (2018/19)",null,"3024000Sec AWPU KS3",1777268.06,0,0,"10163Sec AWPU KS3RASecondary",0,"Original3024000Sec AWPU KS3","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183034,"2018-01-24","CK","Original",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",1,null,"ACAD","Sec AWPU KS3","MAIN",1,4241.6898900000006,754,3198234.18,10163,516500,"I01",0,0,0,0,0,3198234.18,0,"3025406Sec AWPU KS3Academy","Original3025406Sec AWPU KS3","3025406Sec AWPU KS3","OriginalSec AWPU KS3","Original3025406","RASecSec AWPU KS3","I013025406","3025406MAIN","10163Secondary","Original3025406MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - KS3 (2018/19)",null,"3025406Sec AWPU KS3",3198234.18,0,0,"10163Sec AWPU KS3RASecondary",0,"Original3025406Sec AWPU KS3","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183047,"2018-01-24","CK","Original",3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","RA",156093,"Academy",1,null,"FREE","Sec AWPU KS4","MAIN",1,4815.9595800000006,169,813897.17,10163,516500,"I01",0,0,0,0,0,813897.17,0,"3024000Sec AWPU KS4Academy","Original3024000Sec AWPU KS4","3024000Sec AWPU KS4","OriginalSec AWPU KS4","Original3024000","RASecSec AWPU KS4","I013024000","3024000MAIN","10163Secondary","Original3024000MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - KS4 (2018/19)",null,"3024000Sec AWPU KS4",813897.17,0,0,"10163Sec AWPU KS4RASecondary",0,"Original3024000Sec AWPU KS4","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183055,"2018-01-24","CK","Original",3024215,"Compton School","Secondary","RA",140894,"Academy",1,null,"ACAD","Sec AWPU KS4","MAIN",1,4815.9595800000006,418,2013071.1,10163,516500,"I01",0,0,0,0,0,2013071.1,0,"3024215Sec AWPU KS4Academy","Original3024215Sec AWPU KS4","3024215Sec AWPU KS4","OriginalSec AWPU KS4","Original3024215","RASecSec AWPU KS4","I013024215","3024215MAIN","10163Secondary","Original3024215MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - KS4 (2018/19)",null,"3024215Sec AWPU KS4",2013071.1,0,0,"10163Sec AWPU KS4RASecondary",0,"Original3024215Sec AWPU KS4","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183064,"2018-01-24","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec AWPU KS4","MAIN",1,4815.9595800000006,363,1748193.33,11510,516500,"I01",0,0,0,0,0,1748193.33,0,"3026906Sec AWPU KS4Academy","Original3026906Sec AWPU KS4","3026906Sec AWPU KS4","OriginalSec AWPU KS4","Original3026906","RAAllSec AWPU KS4","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit - KS4 (2018/19)",null,"3026906Sec AWPU KS4",1748193.33,0,0,"11510Sec AWPU KS4RAAll through",0,"Original3026906Sec AWPU KS4","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183085,"2018-01-24","CK","Original",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",1,null,"ACAD","Sec EAL 2","MAIN",1,1520.7715500000002,19.03125,28942.18,10163,516500,"I01",0,0,0,0,0,28942.18,0,"3025406Sec EAL 2Academy","Original3025406Sec EAL 2","3025406Sec EAL 2","OriginalSec EAL 2","Original3025406","RASecSec EAL 2","I013025406","3025406MAIN","10163Secondary","Original3025406MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3025406Sec EAL 2",28942.18,0,0,"10163Sec EAL 2RASecondary",0,"Original3025406Sec EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183086,"2018-01-24","CK","Original",3025408,"Bishop Douglass Academy","Secondary","RA",156628,"Academy",1,null,"ACAD","Sec EAL 2","MAIN",1,1520.7715500000002,85.000000000000014,129265.58,10163,516500,"I01",0,0,0,0,0,129265.58,0,"3025408Sec EAL 2Academy","Original3025408Sec EAL 2","3025408Sec EAL 2","OriginalSec EAL 2","Original3025408","RASecSec EAL 2","I013025408","3025408MAIN","10163Secondary","Original3025408MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3025408Sec EAL 2",129265.58,0,0,"10163Sec EAL 2RASecondary",0,"Original3025408Sec EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183107,"2018-01-24","CK","Original",3024752,"Henrietta Barnett School","Secondary","RA",147243,"Academy",1,null,"ACAD","Sec FSM","MAIN",1,483.13320000000004,5.9999999999999885,2898.8,10163,516500,"I01",0,0,0,0,0,2898.8,0,"3024752Sec FSMAcademy","Original3024752Sec FSM","3024752Sec FSM","OriginalSec FSM","Original3024752","RASecSec FSM","I013024752","3024752MAIN","10163Secondary","Original3024752MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Free School Meals (FSM/Current)",null,"3024752Sec FSM",2898.8,0,0,"10163Sec FSMRASecondary",0,"Original3024752Sec FSM","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183118,"2018-01-25","CK","Original",3024004,"Menorah High School (Girls)","Secondary","MA",107953,11513,0,null,"VA","Sec FSM6","MAIN",1,861.95355000000006,9.8066037735849054,8452.84,10163,543965,"I01",0,0,0,0,0,0,0,"3024004Sec FSM6D","Original3024004Sec FSM6","3024004Sec FSM6","OriginalSec FSM6","Original3024004","MASecSec FSM6","I013024004","3024004MAIN","10163Secondary","Original3024004MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Free School Meals (FSM6)",null,"3024004Sec FSM6",0,0,0,"10163Sec FSM6MASecondary",8452.84,"Original3024004Sec FSM6","Current",36,0,"MA0",4,0,0,0,null,8452.84,939.2,704.4,704.4,704.4,704.4,704.4,704.4,704.4,704.4,704.4,704.4,469.64]
[20183128,"2018-01-25","CK","Original",3024208,"Queen Elizabeth's Girls' School","Secondary","RA",144387,"Academy",1,null,"ACAD","Sec FSM6","MAIN",1,861.95355000000006,288.58823529411768,248749.65,10163,516500,"I01",0,0,0,0,0,248749.65,0,"3024208Sec FSM6Academy","Original3024208Sec FSM6","3024208Sec FSM6","OriginalSec FSM6","Original3024208","RASecSec FSM6","I013024208","3024208MAIN","10163Secondary","Original3024208MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Free School Meals (FSM6)",null,"3024208Sec FSM6",248749.65,0,0,"10163Sec FSM6RASecondary",0,"Original3024208Sec FSM6","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183137,"2018-01-25","CK","Original",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",1,null,"ACAD","Sec FSM6","MAIN",1,861.95355000000006,223.84030418250961,192939.94,10163,516500,"I01",0,0,0,0,0,192939.94,0,"3025406Sec FSM6Academy","Original3025406Sec FSM6","3025406Sec FSM6","OriginalSec FSM6","Original3025406","RASecSec FSM6","I013025406","3025406MAIN","10163Secondary","Original3025406MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Free School Meals (FSM6)",null,"3025406Sec FSM6",192939.94,0,0,"10163Sec FSM6RASecondary",0,"Original3025406Sec FSM6","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183150,"2018-01-25","CK","Original",3024752,"Henrietta Barnett School","Secondary","RA",147243,"Academy",1,null,"ACAD","Sec IDACI A","MAIN",1,889.40430000000003,1.0019801980198018,891.17,10163,516500,"I01",0,0,0,0,0,891.17,0,"3024752Sec IDACI AAcademy","Original3024752Sec IDACI A","3024752Sec IDACI A","OriginalSec IDACI A","Original3024752","RASecSec IDACI A","I013024752","3024752MAIN","10163Secondary","Original3024752MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Sec",null,"3024752Sec IDACI A",891.17,0,0,"10163Sec IDACI ARASecondary",0,"Original3024752Sec IDACI A","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183159,"2018-01-25","CK","Original",3025404,"St Michaels Catholic Grammar School","Secondary","MA",400029,10148,0,null,"VA","Sec IDACI B","MAIN",1,658.81799999999998,32.270042194092802,21260.080000000002,10163,543965,"I01",0,0,0,0,0,0,0,"3025404Sec IDACI BB","Original3025404Sec IDACI B","3025404Sec IDACI B","OriginalSec IDACI B","Original3025404","MASecSec IDACI B","I013025404","3025404MAIN","10163Secondary","Original3025404MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Sec",null,"3025404Sec IDACI B",0,0,0,"10163Sec IDACI BMASecondary",21260.080000000002,"Original3025404Sec IDACI B","Current",36,0,"MA0",4,0,0,0,null,21260.080000000002,2362.23,1771.67,1771.67,1771.67,1771.67,1771.67,1771.67,1771.67,1771.67,1771.67,1771.67,1181.1500000000001]
[20183180,"2018-01-25","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","Sec IDACI B","MAIN",1,658.81799999999998,97.095755182625894,63968.43,11510,516500,"I01",0,0,0,0,0,63968.43,0,"3026905Sec IDACI BAcademy","Original3026905Sec IDACI B","3026905Sec IDACI B","OriginalSec IDACI B","Original3026905","RAAllSec IDACI B","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Sec",null,"3026905Sec IDACI B",63968.43,0,0,"11510Sec IDACI BRAAll through",0,"Original3026905Sec IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183181,"2018-01-25","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec IDACI B","MAIN",1,658.81799999999998,25.05464480874317,16506.45,11510,516500,"I01",0,0,0,0,0,16506.45,0,"3026906Sec IDACI BAcademy","Original3026906Sec IDACI B","3026906Sec IDACI B","OriginalSec IDACI B","Original3026906","RAAllSec IDACI B","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Sec",null,"3026906Sec IDACI B",16506.45,0,0,"11510Sec IDACI BRAAll through",0,"Original3026906Sec IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183200,"2018-01-25","CK","Original",3025401,"Queen Elizabeth's School (Boys)","Secondary","RA",139142,"Academy",1,null,"ACAD","Sec IDACI C","MAIN",1,614.89679999999998,20.999999999999975,12912.83,10163,516500,"I01",0,0,0,0,0,12912.83,0,"3025401Sec IDACI CAcademy","Original3025401Sec IDACI C","3025401Sec IDACI C","OriginalSec IDACI C","Original3025401","RASecSec IDACI C","I013025401","3025401MAIN","10163Secondary","Original3025401MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Sec",null,"3025401Sec IDACI C",12912.83,0,0,"10163Sec IDACI CRASecondary",0,"Original3025401Sec IDACI C","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183214,"2018-01-25","CK","Original",3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","RA",156093,"Academy",1,null,"FREE","Sec IDACI D","MAIN",1,565.48545000000001,51.086882453151617,28888.89,10163,516500,"I01",0,0,0,0,0,28888.89,0,"3024000Sec IDACI DAcademy","Original3024000Sec IDACI D","3024000Sec IDACI D","OriginalSec IDACI D","Original3024000","RASecSec IDACI D","I013024000","3024000MAIN","10163Secondary","Original3024000MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Sec",null,"3024000Sec IDACI D",28888.89,0,0,"10163Sec IDACI DRASecondary",0,"Original3024000Sec IDACI D","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183223,"2018-01-25","CK","Original",3024752,"Henrietta Barnett School","Secondary","RA",147243,"Academy",1,null,"ACAD","Sec IDACI D","MAIN",1,565.48545000000001,18.035643564356413,10198.89,10163,516500,"I01",0,0,0,0,0,10198.89,0,"3024752Sec IDACI DAcademy","Original3024752Sec IDACI D","3024752Sec IDACI D","OriginalSec IDACI D","Original3024752","RASecSec IDACI D","I013024752","3024752MAIN","10163Secondary","Original3024752MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band D) - Sec",null,"3024752Sec IDACI D",10198.89,0,0,"10163Sec IDACI DRASecondary",0,"Original3024752Sec IDACI D","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183232,"2018-01-25","CK","Original",3024003,"Friern Barnet School","Secondary","MA",400033,10139,0,null,"COM","Sec IDACI E","MAIN",1,428.23170000000005,115.1457541191385,49309.06,10163,543965,"I01",0,0,0,0,0,0,0,"3024003Sec IDACI ED","Original3024003Sec IDACI E","3024003Sec IDACI E","OriginalSec IDACI E","Original3024003","MASecSec IDACI E","I013024003","3024003MAIN","10163Secondary","Original3024003MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Sec",null,"3024003Sec IDACI E",0,0,0,"10163Sec IDACI EMASecondary",49309.06,"Original3024003Sec IDACI E","Current",36,0,"MA0",4,0,0,0,null,49309.06,5478.78,4109.09,4109.09,4109.09,4109.09,4109.09,4109.09,4109.09,4109.09,4109.09,4109.09,2739.38]
[20183245,"2018-01-25","CK","Original",3024211,"Christ's College Finchley","Secondary","RA",144389,"Academy",1,null,"ACAD","Sec IDACI E","MAIN",1,428.23170000000005,58.408450704225338,25012.35,10163,516500,"I01",0,0,0,0,0,25012.35,0,"3024211Sec IDACI EAcademy","Original3024211Sec IDACI E","3024211Sec IDACI E","OriginalSec IDACI E","Original3024211","RASecSec IDACI E","I013024211","3024211MAIN","10163Secondary","Original3024211MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Sec",null,"3024211Sec IDACI E",25012.35,0,0,"10163Sec IDACI ERASecondary",0,"Original3024211Sec IDACI E","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183254,"2018-01-25","CK","Original",3025409,"Hasmonean High School","Secondary","RA",145386,"Academy",1,null,"ACAD","Sec IDACI E","MAIN",1,428.23170000000005,29.000000000000028,12418.72,10163,516500,"I01",0,0,0,0,0,12418.72,0,"3025409Sec IDACI EAcademy","Original3025409Sec IDACI E","3025409Sec IDACI E","OriginalSec IDACI E","Original3025409","RASecSec IDACI E","I013025409","3025409MAIN","10163Secondary","Original3025409MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band E) - Sec",null,"3025409Sec IDACI E",12418.72,0,0,"10163Sec IDACI ERASecondary",0,"Original3025409Sec IDACI E","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183275,"2018-01-25","CK","Original",3025401,"Queen Elizabeth's School (Boys)","Secondary","RA",139142,"Academy",1,null,"ACAD","Sec IDACI F","MAIN",1,318.42869999999999,101.99999999999963,32479.73,10163,516500,"I01",0,0,0,0,0,32479.73,0,"3025401Sec IDACI FAcademy","Original3025401Sec IDACI F","3025401Sec IDACI F","OriginalSec IDACI F","Original3025401","RASecSec IDACI F","I013025401","3025401MAIN","10163Secondary","Original3025401MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band F) - Sec",null,"3025401Sec IDACI F",32479.73,0,0,"10163Sec IDACI FRASecondary",0,"Original3025401Sec IDACI F","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183282,"2018-01-25","CK","Original",3021234,"Saracens High School","Secondary","RA",0,"Academy",1,null,"ACAD","Sec IDACI F","MAIN",1,318.42869999999999,9.5611205008367612,3044.54,10163,516500,"I01",0,0,0,0,0,3044.54,0,"3021234Sec IDACI FAcademy","Original3021234Sec IDACI F","3021234Sec IDACI F","OriginalSec IDACI F","Original3021234","RASecSec IDACI F","I013021234","3021234MAIN","10163Secondary","Original3021234MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band F) - Sec",null,"3021234Sec IDACI F",3044.54,0,0,"10163Sec IDACI FRASecondary",0,"Original3021234Sec IDACI F","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183296,"2018-01-25","CK","Original",3024210,"Copthall School","Secondary","RA",148020,"Academy",1,null,"ACAD","Sec LPA","MAIN",1,1701.9465,201.98358706525565,343765.26,10163,516500,"I01",0,0,0,0,0,343765.26,0,"3024210Sec LPAAcademy","Original3024210Sec LPA","3024210Sec LPA","OriginalSec LPA","Original3024210","RASecSec LPA","I013024210","3024210MAIN","10163Secondary","Original3024210MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Low Prior Attainment - Sec",null,"3024210Sec LPA",343765.26,0,0,"10163Sec LPARASecondary",0,"Original3024210Sec LPA","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183309,"2018-01-25","CK","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","SPLIT SITES","MAIN",1,"Various",29958.1,29958.1,10162,543965,"I01",0,0,0,0,0,0,0,"3022073SPLIT SITESB","Original3022073SPLIT SITES","3022073SPLIT SITES","OriginalSPLIT SITES","Original3022073","MAPriSPLIT SITES","I013022073","3022073MAIN","10162Primary","Original3022073MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Split Sites",null,"3022073SPLIT SITES",0,0,0,"10162SPLIT SITESMAPrimary",29958.1,"Original3022073SPLIT SITES","Current",36,0,"MA0",4,0,0,0,null,29958.1,3328.68,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,1664.32]
[20183318,"2018-02-01","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,"based on 2017-18 v8.2 figures","COM","UIFSM","ADDGRANT",1,1,99945,99945,10166,543965,"I18",1,24986.25,24986.25,24986.25,24986.25,0,0,"3022008UIFSMA","Original3022008UIFSM","3022008UIFSM","OriginalUIFSM","Original3022008","MAPriUIFSM","I183022008","3022008ADDGRANT","10166Primary","Original3022008ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022008UIFSM",0,0,0,"10166UIFSMMAPrimary",99945,"Original3022008UIFSM","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183327,"2018-02-01","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,"based on 2017-18 v8.2 figures","FREE","UIFSM","ADDGRANT",1,1,36671.5,36671.5,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022020UIFSMAcademy","Original3022020UIFSM","3022020UIFSM","OriginalUIFSM","Original3022020","RAPriUIFSM","I183022020","3022020ADDGRANT","EFAPrimary","Original3022020ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022020UIFSM",36671.5,0,0,"EFAUIFSMRAPrimary",0,"Original3022020UIFSM","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183340,"2018-02-01","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,"based on 2017-18 v8.2 figures","ACAD","UIFSM","ADDGRANT",1,1,55444,55444,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022038UIFSMAcademy","Original3022038UIFSM","3022038UIFSM","OriginalUIFSM","Original3022038","RAPriUIFSM","I183022038","3022038ADDGRANT","EFAPrimary","Original3022038ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022038UIFSM",55444,0,0,"EFAUIFSMRAPrimary",0,"Original3022038UIFSM","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183353,"2018-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,"based on 2017-18 v8.2 figures","COM","UIFSM","ADDGRANT",1,1,44920,44920,10166,543965,"I18",1,11230,11230,11230,11230,0,0,"3022060UIFSMA","Original3022060UIFSM","3022060UIFSM","OriginalUIFSM","Original3022060","MAPriUIFSM","I183022060","3022060ADDGRANT","10166Primary","Original3022060ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022060UIFSM",0,0,0,"10166UIFSMMAPrimary",44920,"Original3022060UIFSM","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183369,"2018-02-01","CK","Original",3023312,"St Mary's School EN4","Primary","MA",400017,10093,0,"based on 2017-18 v8.2 figures","VA","UIFSM","ADDGRANT",1,1,38346.5,38346.5,10166,543965,"I18",1,9586.6299999999992,9586.6200000000008,9586.6299999999992,9586.6200000000008,0,0,"3023312UIFSMA","Original3023312UIFSM","3023312UIFSM","OriginalUIFSM","Original3023312","MAPriUIFSM","I183023312","3023312ADDGRANT","10166Primary","Original3023312ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023312UIFSM",0,0,0,"10166UIFSMMAPrimary",38346.5,"Original3023312UIFSM","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183370,"2018-02-01","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,"based on 2017-18 v8.2 figures","VA","UIFSM","ADDGRANT",1,1,26274,26274,10166,543965,"I18",1,6568.5,6568.5,6568.5,6568.5,0,0,"3023313UIFSMA","Original3023313UIFSM","3023313UIFSM","OriginalUIFSM","Original3023313","MAPriUIFSM","I183023313","3023313ADDGRANT","10166Primary","Original3023313ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023313UIFSM",0,0,0,"10166UIFSMMAPrimary",26274,"Original3023313UIFSM","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183391,"2018-02-01","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,"based on 2017-18 v8.2 figures","VA","UIFSM","ADDGRANT",1,1,74600,74600,11329,543965,"I18",1,18650,18650,18650,18650,0,0,"3023521UIFSMB","Original3023521UIFSM","3023521UIFSM","OriginalUIFSM","Original3023521","MAAllUIFSM","I183023521","3023521ADDGRANT","11329All through","Original3023521ADDGRANT",0.25,0.5,0.75,1,"Grants paid to all thru schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023521UIFSM",0,0,0,"11329UIFSMMAAll through",74600,"Original3023521UIFSM","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183404,"2018-02-06","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","SUMHOURS","EARLYYEARS",1,5.17,9828,50810.76,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022079HOURSA","Original3022079SUMHOURS","3022079SUMHOURS","OriginalSUMHOURS","Original3022079","MAPriSUMHOURS","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022079HOURS",0,50810.76,0,"10284SUMHOURSMAPrimary",50810.76,"Original3022079HOURS","Estimate",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183413,"2018-02-06","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","SUMHOURS","EARLYYEARS",1,5.17,5089.2857142857138,26311.61,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023302HOURSD","Original3023302SUMHOURS","3023302SUMHOURS","OriginalSUMHOURS","Original3023302","MAPriSUMHOURS","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3023302HOURS",0,0,0,"10284SUMHOURSMAPrimary",26311.61,"Original3023302HOURS","Estimate",36,0,"MASUM",4,0,0,0,null,26311.61,2923.51,2192.63,2192.63,2192.63,2192.63,2192.63,2192.63,2192.63,2192.63,2192.63,2192.63,1461.8]
[20183422,"2018-02-06","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","SUMHOURS","EARLYYEARS",1,5.17,10584,54719.28,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022026HOURSA","Original3022026SUMHOURS","3022026SUMHOURS","OriginalSUMHOURS","Original3022026","MAPriSUMHOURS","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022026HOURS",0,54719.28,0,"10284SUMHOURSMAPrimary",54719.28,"Original3022026HOURS","Estimate",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183435,"2018-02-06","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","SUMHOURS","EARLYYEARS",1,5.17,10773,55696.41,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023513HOURSA","Original3023513SUMHOURS","3023513SUMHOURS","OriginalSUMHOURS","Original3023513","MAPriSUMHOURS","I013023513","3023513EARLYYEARS","10284Primary","Original3023513EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3023513HOURS",0,55696.41,0,"10284SUMHOURSMAPrimary",55696.41,"Original3023513HOURS","Estimate",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183443,"2018-02-06","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","SUMHOURS","EARLYYEARS",1,5.17,7749,40062.33,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023512HOURSD","Original3023512SUMHOURS","3023512SUMHOURS","OriginalSUMHOURS","Original3023512","MAPriSUMHOURS","I013023512","3023512EARLYYEARS","10284Primary","Original3023512EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3023512HOURS",0,0,0,"10284SUMHOURSMAPrimary",40062.33,"Original3023512HOURS","Estimate",36,0,"MASUM",4,0,0,0,null,40062.33,4451.37,3338.53,3338.53,3338.53,3338.53,3338.53,3338.53,3338.53,3338.53,3338.53,3338.53,2225.66]
[20183456,"2018-02-06","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,null,"ACAD","SUMHOURS","EARLYYEARS",1,5.17,13562.571428571428,70118.490000000005,10284,516500,"I01",0,0,0,0,0,0,"SUM","3022047HOURSAcademy","Original3022047SUMHOURS","3022047SUMHOURS","OriginalSUMHOURS","Original3022047","RAPriSUMHOURS","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",70118.490000000005,17529.62,17529.63,17529.62,17529.62,17529.62,0,0,0,0,0,0,-17529.62,"Summer Estimated Hours",null,"3022047HOURS",0,0,0,"10284SUMHOURSRAPrimary",70118.490000000005,"Original3022047HOURS","Estimate",12,0,"RASUM",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183465,"2018-02-06","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","SUMIDACI","EARLYYEARS",1,1.53,863.73000000000036,1321.51,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022079IDACIA","Original3022079SUMIDACI","3022079SUMIDACI","OriginalSUMIDACI","Original3022079","MAPriSUMIDACI","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022079IDACI",0,1321.51,0,"10284SUMIDACIMAPrimary",1321.51,"Original3022079IDACI","Estimate",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183486,"2018-02-06","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","SUMIDACI","EARLYYEARS",1,1.53,567,867.51,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023516IDACIA","Original3023516SUMIDACI","3023516SUMIDACI","OriginalSUMIDACI","Original3023516","MAPriSUMIDACI","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3023516IDACI",0,867.51,0,"10284SUMIDACIMAPrimary",867.51,"Original3023516IDACI","Estimate",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183499,"2018-02-06","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,1498.3842857142859,2292.5300000000002,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022045IDACIA","Original3022045SUMIDACI","3022045SUMIDACI","OriginalSUMIDACI","Original3022045","MAPriSUMIDACI","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022045IDACI",0,2292.5300000000002,0,"10284SUMIDACIMAPrimary",2292.5300000000002,"Original3022045IDACI","Estimate",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183506,"2018-02-06","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","SUMIDACI","EARLYYEARS",1,1.53,1708.71,2614.33,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023504IDACIA","Original3023504SUMIDACI","3023504SUMIDACI","OriginalSUMIDACI","Original3023504","MAPriSUMIDACI","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3023504IDACI",0,2614.33,0,"10284SUMIDACIMAPrimary",2614.33,"Original3023504IDACI","Estimate",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183516,"2018-02-06","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","SUMIDACI","EARLYYEARS",1,1.53,2103.5699999999997,3218.46,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023500IDACIA","Original3023500SUMIDACI","3023500SUMIDACI","OriginalSUMIDACI","Original3023500","MAPriSUMIDACI","I013023500","3023500EARLYYEARS","10284Primary","Original3023500EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3023500IDACI",0,3218.46,0,"10284SUMIDACIMAPrimary",3218.46,"Original3023500IDACI","Estimate",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183529,"2018-02-06","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","AUTHOURS","EARLYYEARS",1,5.17,9364.2857142857156,48413.36,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023511HOURSA","Original3023511AUTHOURS","3023511AUTHOURS","OriginalAUTHOURS","Original3023511","MAPriAUTHOURS","I013023511","3023511EARLYYEARS","10284Primary","Original3023511EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023511HOURS",0,48413.36,0,"10284AUTHOURSMAPrimary",48413.36,"Original3023511HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183538,"2018-02-06","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,7422.4285714285716,38373.96,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022015HOURSA","Original3022015AUTHOURS","3022015AUTHOURS","OriginalAUTHOURS","Original3022015","MAPriAUTHOURS","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022015HOURS",0,38373.96,0,"10284AUTHOURSMAPrimary",38373.96,"Original3022015HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183551,"2018-02-06","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,5.17,7770,40170.9,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023515HOURSAcademy","Original3023515AUTHOURS","3023515AUTHOURS","OriginalAUTHOURS","Original3023515","RAPriAUTHOURS","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",40170.9,0,0,0,0,0,10042.73,10042.719999999999,10042.73,10042.719999999999,0,0,0,"Autumn Estimated Hours",null,"3023515HOURS",0,0,0,"10284AUTHOURSRAPrimary",40170.9,"Original3023515HOURS","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183560,"2018-02-06","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,9751.2857142857156,50414.15,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022045HOURSA","Original3022045AUTHOURS","3022045AUTHOURS","OriginalAUTHOURS","Original3022045","MAPriAUTHOURS","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022045HOURS",0,50414.15,0,"10284AUTHOURSMAPrimary",50414.15,"Original3022045HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183581,"2018-02-06","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,6754.7142857142853,34921.870000000003,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022057HOURSB","Original3022057AUTHOURS","3022057AUTHOURS","OriginalAUTHOURS","Original3022057","MAPriAUTHOURS","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022057HOURS",0,0,0,"10284AUTHOURSMAPrimary",34921.870000000003,"Original3022057HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,34921.870000000003,3880.21,2910.16,2910.16,2910.16,2910.16,2910.16,2910.16,2910.16,2910.16,2910.16,2910.16,1940.06]
[20183588,"2018-02-06","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","AUTIDACI","EARLYYEARS",1,1.53,1079.67,1651.9,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023524IDACIC","Original3023524AUTIDACI","3023524AUTIDACI","OriginalAUTIDACI","Original3023524","MAPriAUTIDACI","I013023524","3023524EARLYYEARS","10284Primary","Original3023524EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023524IDACI",0,1321.52,0,"10284AUTIDACIMAPrimary",1651.9,"Original3023524IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,330.38000000000005,36.71,27.53,27.53,27.53,27.53,27.53,27.53,27.53,27.53,27.53,27.53,18.37]
[20183602,"2018-02-06","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,2687.4642857142867,4111.82,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022023IDACIC","Original3022023AUTIDACI","3022023AUTIDACI","OriginalAUTIDACI","Original3022023","MAPriAUTIDACI","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022023IDACI",0,3289.46,0,"10284AUTIDACIMAPrimary",4111.82,"Original3022023IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,822.36400000000003,91.37,68.53,68.53,68.53,68.53,68.53,68.53,68.53,68.53,68.53,68.53,45.69]
[20183615,"2018-02-06","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,2713.6242857142865,4151.8500000000004,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023523IDACIB","Original3023523AUTIDACI","3023523AUTIDACI","OriginalAUTIDACI","Original3023523","MAPriAUTIDACI","I013023523","3023523EARLYYEARS","10284Primary","Original3023523EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023523IDACI",0,0,0,"10284AUTIDACIMAPrimary",4151.8500000000004,"Original3023523IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,4151.8500000000004,461.32,345.99,345.99,345.99,345.99,345.99,345.99,345.99,345.99,345.99,345.99,230.63]
[20183624,"2018-02-06","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,1.53,1794.0857142857142,2744.95,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022038IDACIAcademy","Original3022038AUTIDACI","3022038AUTIDACI","OriginalAUTIDACI","Original3022038","RAPriAUTIDACI","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",2744.95,0,0,0,0,0,686.24,686.24,686.23,686.24,0,0,0,"Autumn Estimated IDACI",null,"3022038IDACI",0,0,0,"10284AUTIDACIRAPrimary",2744.95,"Original3022038IDACI","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183633,"2018-02-06","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTIDACI","EARLYYEARS",1,1.53,1257.5657142857142,1924.08,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023521IDACIB","Original3023521AUTIDACI","3023521AUTIDACI","OriginalAUTIDACI","Original3023521","MAAllAUTIDACI","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023521IDACI",0,0,0,"10284AUTIDACIMAAll through",1924.08,"Original3023521IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,1924.08,213.79,160.34,160.34,160.34,160.34,160.34,160.34,160.34,160.34,160.34,160.34,106.89]
[20183646,"2018-02-06","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","SPRHOURS","EARLYYEARS",1,5.17,7513.0857142857139,38842.65,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023317HOURSA","Original3023317SPRHOURS","3023317SPRHOURS","OriginalSPRHOURS","Original3023317","MAPriSPRHOURS","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3023317HOURS",0,38842.65,0,"10284SPRHOURSMAPrimary",38842.65,"Original3023317HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183659,"2018-02-06","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,11759.999999999998,60799.199999999997,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022014HOURSA","Original3022014SPRHOURS","3022014SPRHOURS","OriginalSPRHOURS","Original3022014","MAPriSPRHOURS","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022014HOURS",0,60799.199999999997,0,"10284SPRHOURSMAPrimary",60799.199999999997,"Original3022014HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183675,"2018-02-06","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,7267.7142857142853,37574.080000000002,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022037HOURSA","Original3022037SPRHOURS","3022037SPRHOURS","OriginalSPRHOURS","Original3022037","MAPriSPRHOURS","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022037HOURS",0,37574.080000000002,0,"10284SPRHOURSMAPrimary",37574.080000000002,"Original3022037HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183688,"2018-02-06","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","SPRHOURS","EARLYYEARS",1,5.17,8430.937142857143,43587.95,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023502HOURSA","Original3023502SPRHOURS","3023502SPRHOURS","OriginalSPRHOURS","Original3023502","MAPriSPRHOURS","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3023502HOURS",0,43587.95,0,"10284SPRHOURSMAPrimary",43587.95,"Original3023502HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183697,"2018-02-06","CK","Original",3022051,"Summerside Primary Academy","Primary","RA",157542,"Academy",0,null,"ACAD","SPRHOURS","EARLYYEARS",1,5.17,5928.8571428571431,30652.19,10284,516500,"I01",0,0,0,0,0,0,"SPR","3022051HOURSAcademy","Original3022051SPRHOURS","3022051SPRHOURS","OriginalSPRHOURS","Original3022051","RAPriSPRHOURS","I013022051","3022051EARLYYEARS","10284Primary","Original3022051EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",30652.19,0,0,0,0,0,0,0,0,0,10217.4,10217.39,10217.4,"Spring Estimated Hours",null,"3022051HOURS",0,0,0,"10284SPRHOURSRAPrimary",30652.19,"Original3022051HOURS","Estimate",9,0,"RASPR",3,0,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183710,"2018-02-06","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","SPRIDACI","EARLYYEARS",1,1.53,874.52399999999989,1338.02,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023524IDACIC","Original3023524SPRIDACI","3023524SPRIDACI","OriginalSPRIDACI","Original3023524","MAPriSPRIDACI","I013023524","3023524EARLYYEARS","10284Primary","Original3023524EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3023524IDACI",0,1070.42,0,"10284SPRIDACIMAPrimary",1338.02,"Original3023524IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,267.60399999999998,29.73,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,14.87]
[20183719,"2018-02-06","CK","Original",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,null,"ACAD","SPRIDACI","EARLYYEARS",1,1.53,2116.274571428572,3237.9,10284,516500,"I01",0,0,0,0,0,0,"SPR","3023522IDACIAcademy","Original3023522SPRIDACI","3023522SPRIDACI","OriginalSPRIDACI","Original3023522","RAPriSPRIDACI","I013023522","3023522EARLYYEARS","10284Primary","Original3023522EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",3237.9,0,0,0,0,0,0,0,0,0,1079.3,1079.3,1079.3,"Spring Estimated IDACI",null,"3023522IDACI",0,0,0,"10284SPRIDACIRAPrimary",3237.9,"Original3023522IDACI","Estimate",9,0,"RASPR",3,0,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183728,"2018-02-06","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,3322.007999999998,5082.67,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022029IDACIA","Original3022029SPRIDACI","3022029SPRIDACI","OriginalSPRIDACI","Original3022029","MAPriSPRIDACI","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022029IDACI",0,5082.67,0,"10284SPRIDACIMAPrimary",5082.67,"Original3022029IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183741,"2018-02-06","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","SPRIDACI","EARLYYEARS",1,1.53,1984.3568571428575,3036.07,10284,516500,"I01",0,0,0,0,0,0,"SPR","3022048IDACIAcademy","Original3022048SPRIDACI","3022048SPRIDACI","OriginalSPRIDACI","Original3022048","RAPriSPRIDACI","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",3036.07,0,0,0,0,0,0,0,0,0,1012.02,1012.03,1012.02,"Spring Estimated IDACI",null,"3022048IDACI",0,0,0,"10284SPRIDACIRAPrimary",3036.07,"Original3022048IDACI","Estimate",9,0,"RASPR",3,0,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183749,"2018-02-06","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","SPRIDACI","EARLYYEARS",1,1.53,2354.2934514285721,3602.07,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023502IDACIA","Original3023502SPRIDACI","3023502SPRIDACI","OriginalSPRIDACI","Original3023502","MAPriSPRIDACI","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3023502IDACI",0,3602.07,0,"10284SPRIDACIMAPrimary",3602.07,"Original3023502IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183770,"2018-02-15","CG","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","ARPTOPUP","HIGHNEEDS",1,"Various",42780.833333333336,42780.83,11432,543965,"I03",0,0,0,0,0,0,0,"3022015ARPTOPUPA","Original3022015ARPTOPUP","3022015ARPTOPUP","OriginalARPTOPUP","Original3022015","MAPriARPTOPUP","I033022015","3022015HIGHNEEDS","11432Primary","Original3022015HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022015ARPTOPUP",0,42780.83,0,"11432ARPTOPUPMAPrimary",42780.83,"Original3022015ARPTOPUP","Estimate",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183783,"2018-02-15","CG","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",926.25,926.25,11436,543965,"I03",0,0,0,0,0,0,0,"3022003NURSERYTOPUPA","Original3022003NURSERYTOPUP","3022003NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022003","MAPriNURSERYTOPUP","I033022003","3022003HIGHNEEDS","11436Primary","Original3022003HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022003NURSERYTOPUP",0,926.25,0,"11436NURSERYTOPUPMAPrimary",926.25,"Original3022003NURSERYTOPUP","Estimate",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183792,"2018-02-15","CG","Original",3027000,"Oak Lodge Academy","Special","RA",156901,"Academy",0,null,"ACAD","POST16SPECTOPUP","HIGHNEEDS",1,"Various",570576.66666666663,570576.67000000004,11491,516500,"I03",0,0,0,0,0,0,0,"3027000POST16SPECTOPUPAcademy","Original3027000POST16SPECTOPUP","3027000POST16SPECTOPUP","OriginalPOST16SPECTOPUP","Original3027000","RASpePOST16SPECTOPUP","I033027000","3027000HIGHNEEDS","11491Special","Original3027000HIGHNEEDS",0.25,0.5,0.75,1,"Special Academies","1.2.2",0,"Academy",570576.67000000004,47548.06,47548.05,47548.06,47548.05,47548.06,47548.06,47548.05,47548.06,47548.05,47548.06,47548.05,47548.06,"Special Top-ups (Post 16)",null,"3027000POST16SPECTOPUP",0,0,0,"11491POST16SPECTOPUPRASpecial",570576.67000000004,"Original3027000POST16SPECTOPUP","Estimate",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183805,"2018-02-15","CG","Original",3025408,"Bishop Douglass Academy","Secondary","RA",156628,"Academy",0,null,"ACAD","POST16TOPUP","HIGHNEEDS",1,"Various",13843,13843,11442,516500,"I03",0,0,0,0,0,0,0,"3025408POST16TOPUPAcademy","Original3025408POST16TOPUP","3025408POST16TOPUP","OriginalPOST16TOPUP","Original3025408","RASecPOST16TOPUP","I033025408","3025408HIGHNEEDS","11442Secondary","Original3025408HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",13843,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,"StatementTop-ups (Post 16)",null,"3025408POST16TOPUP",0,0,0,"11442POST16TOPUPRASecondary",13843,"Original3025408POST16TOPUP","Estimate",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183814,"2018-02-15","CG","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,null,"FREE","STMTTOPUPPRI","HIGHNEEDS",1,"Various",23679.416666666664,23679.42,11443,516500,"I03",0,0,0,0,0,0,0,"3022001STMTTOPUPPRIAcademy","Original3022001STMTTOPUPPRI","3022001STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022001","RAPriSTMTTOPUPPRI","I033022001","3022001HIGHNEEDS","11443Primary","Original3022001HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",23679.42,1973.29,1973.28,1973.29,1973.28,1973.29,1973.28,1973.29,1973.28,1973.29,1973.28,1973.29,1973.28,"Statement top-ups - Pri",null,"3022001STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAPrimary",23679.42,"Original3022001STMTTOPUPPRI","Estimate",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183830,"2018-02-15","CG","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",54193.916666666657,54193.919999999998,11431,543965,"I03",0,0,0,0,0,0,0,"3022021STMTTOPUPPRIA","Original3022021STMTTOPUPPRI","3022021STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022021","MAPriSTMTTOPUPPRI","I033022021","3022021HIGHNEEDS","11431Primary","Original3022021HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022021STMTTOPUPPRI",0,54193.919999999998,0,"11431STMTTOPUPPRIMAPrimary",54193.919999999998,"Original3022021STMTTOPUPPRI","Estimate",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183835,"2018-02-15","CG","Original",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",87824.750000000015,87824.75,11431,543965,"I03",0,0,0,0,0,0,0,"3022027STMTTOPUPPRIA","Original3022027STMTTOPUPPRI","3022027STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022027","MAPriSTMTTOPUPPRI","I033022027","3022027HIGHNEEDS","11431Primary","Original3022027HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022027STMTTOPUPPRI",0,87824.75,0,"11431STMTTOPUPPRIMAPrimary",87824.75,"Original3022027STMTTOPUPPRI","Estimate",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183844,"2018-02-15","CG","Original",3022042,"Monkfrith School","Primary","MA",400048,10079,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",84054,84054,11431,543965,"I03",0,0,0,0,0,0,0,"3022042STMTTOPUPPRID","Original3022042STMTTOPUPPRI","3022042STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022042","MAPriSTMTTOPUPPRI","I033022042","3022042HIGHNEEDS","11431Primary","Original3022042HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022042STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",84054,"Original3022042STMTTOPUPPRI","Estimate",36,0,"MA0",4,0,0,"Topup",null,84054,9339.33,7004.5,7004.5,7004.5,7004.5,7004.5,7004.5,7004.5,7004.5,7004.5,7004.5,4669.67]
[20183857,"2018-02-15","CG","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",99218.500000000015,99218.5,11431,543965,"I03",0,0,0,0,0,0,0,"3022070STMTTOPUPPRID","Original3022070STMTTOPUPPRI","3022070STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022070","MAPriSTMTTOPUPPRI","I033022070","3022070HIGHNEEDS","11431Primary","Original3022070HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022070STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",99218.5,"Original3022070STMTTOPUPPRI","Estimate",36,0,"MA0",4,0,0,"Topup",null,99218.5,11024.28,8268.2099999999991,8268.2099999999991,8268.2099999999991,8268.2099999999991,8268.2099999999991,8268.2099999999991,8268.2099999999991,8268.2099999999991,8268.2099999999991,8268.2099999999991,5512.12]
[20183878,"2018-02-15","CG","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","STMTTOPUPPRI","HIGHNEEDS",1,"Various",21567.5,21567.5,11431,543965,"I03",0,0,0,0,0,0,0,"3023502STMTTOPUPPRIA","Original3023502STMTTOPUPPRI","3023502STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023502","MAPriSTMTTOPUPPRI","I033023502","3023502HIGHNEEDS","11431Primary","Original3023502HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023502STMTTOPUPPRI",0,21567.5,0,"11431STMTTOPUPPRIMAPrimary",21567.5,"Original3023502STMTTOPUPPRI","Estimate",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183887,"2018-02-15","CG","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","STMTTOPUPPRI","HIGHNEEDS",1,"Various",52316.416666666664,52316.42,11443,516500,"I03",0,0,0,0,0,0,0,"3023515STMTTOPUPPRIAcademy","Original3023515STMTTOPUPPRI","3023515STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023515","RAPriSTMTTOPUPPRI","I033023515","3023515HIGHNEEDS","11443Primary","Original3023515HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",52316.42,4359.7,4359.7,4359.71,4359.7,4359.7,4359.7,4359.7,4359.7,4359.7,4359.71,4359.7,4359.7,"Statement top-ups - Pri",null,"3023515STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAPrimary",52316.42,"Original3023515STMTTOPUPPRI","Estimate",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183894,"2018-02-15","CG","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",129928.91666666667,129928.92,11431,543965,"I03",0,0,0,0,0,0,0,"3023523STMTTOPUPPRIB","Original3023523STMTTOPUPPRI","3023523STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023523","MAPriSTMTTOPUPPRI","I033023523","3023523HIGHNEEDS","11431Primary","Original3023523HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023523STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",129928.92,"Original3023523STMTTOPUPPRI","Estimate",36,0,"MA0",4,0,0,"Topup",null,129928.92,14436.55,10827.41,10827.41,10827.41,10827.41,10827.41,10827.41,10827.41,10827.41,10827.41,10827.41,7218.27]
[20183908,"2018-02-15","CG","Original",3024208,"Queen Elizabeth's Girls' School","Secondary","RA",144387,"Academy",0,null,"ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",70037.25,70037.25,11442,516500,"I03",0,0,0,0,0,0,0,"3024208STMTTOPUPSECAcademy","Original3024208STMTTOPUPSEC","3024208STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3024208","RASecSTMTTOPUPSEC","I033024208","3024208HIGHNEEDS","11442Secondary","Original3024208HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",70037.25,5836.44,5836.44,5836.43,5836.44,5836.44,5836.44,5836.43,5836.44,5836.44,5836.44,5836.43,5836.44,"Statement top-ups - Sec",null,"3024208STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRASecondary",70037.25,"Original3024208STMTTOPUPSEC","Estimate",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183917,"2018-02-15","CG","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","STMTTOPUPSEC","HIGHNEEDS",1,"Various",116074.41666666666,116074.42,11435,543965,"I03",0,0,0,0,0,0,0,"3025407STMTTOPUPSECB","Original3025407STMTTOPUPSEC","3025407STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3025407","MASecSTMTTOPUPSEC","I033025407","3025407HIGHNEEDS","11435Secondary","Original3025407HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained secondary","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Sec",null,"3025407STMTTOPUPSEC",0,0,0,"11435STMTTOPUPSECMASecondary",116074.42,"Original3025407STMTTOPUPSEC","Estimate",36,0,"MA0",4,0,0,"Topup",null,116074.42,12897.16,9672.8700000000008,9672.8700000000008,9672.8700000000008,9672.8700000000008,9672.8700000000008,9672.8700000000008,9672.8700000000008,9672.8700000000008,9672.8700000000008,9672.8700000000008,6448.56]
[20183930,"2018-02-15","CG","Original",3027000,"Oak Lodge Academy","Special","RA",156901,"Academy",1,null,"ACAD","SPECIALRY11Base","HIGHNEEDS",1,10000,140.83333333333331,1408333.33,"EFA",516500,"I01",0,0,0,0,0,1408333.33,0,"3027000SPECIALRY11BaseAcademy","Original3027000SPECIALRY11Base","3027000SPECIALRY11Base","OriginalSPECIALRY11Base","Original3027000","RASpeSPECIALRY11Base","I013027000","3027000HIGHNEEDS","EFASpecial","Original3027000HIGHNEEDS",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special Places (R-Y11)",null,"3027000SPECIALRY11Base",1408333.33,0,0,"EFASPECIALRY11BaseRASpecial",0,"Original3027000SPECIALRY11Base","Current",36,0,"RA0",3,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183939,"2018-02-15","CG","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PRURY11BASE","HIGHNEEDS",1,10000,0,0,11392,543965,"I01",0,0,0,0,0,0,0,"3022073PRURY11BASEB","Original3022073PRURY11BASE","3022073PRURY11BASE","OriginalPRURY11BASE","Original3022073","MAPriPRURY11BASE","I013022073","3022073HIGHNEEDS","11392Primary","Original3022073HIGHNEEDS",0.25,0.5,0.75,1,"PRU Base Funding","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PRU Places",null,"3022073PRURY11BASE",0,0,0,"11392PRURY11BASEMAPrimary",0,"Original3022073PRURY11BASE","Current",36,0,"MA0",4,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183952,"2018-02-15","CG","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","OCCARPRY11BASE","HIGHNEEDS",1,6000,35,210000,11438,543965,"I01",0,0,0,0,0,0,0,"3025427OCCARPRY11BASEA","Original3025427OCCARPRY11BASE","3025427OCCARPRY11BASE","OriginalOCCARPRY11BASE","Original3025427","MASecOCCARPRY11BASE","I013025427","3025427HIGHNEEDS","11438Secondary","Original3025427HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Occupied ARP places (R-Y11)",null,"3025427OCCARPRY11BASE",0,210000,0,"11438OCCARPRY11BASEMASecondary",210000,"Original3025427OCCARPRY11BASE","Current",36,0,"MA0",4,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183973,"2018-02-06","CK","Original",3021100,"Pavilion","PRU","MA",400156,10188,0,null,"COM","PRUTOPUP","HIGHNEEDS",1,"Various",751442,751442,11425,543965,"I03",0,0,0,0,0,0,0,"3021100PRUTOPUPA","Original3021100PRUTOPUP","3021100PRUTOPUP","OriginalPRUTOPUP","Original3021100","MAPRUPRUTOPUP","I033021100","3021100HIGHNEEDS","11425PRU","Original3021100HIGHNEEDS",0.25,0.5,0.75,1,"PRU Top-ups","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PRU - Top-ups",null,"3021100PRUTOPUP",0,751442,0,"11425PRUTOPUPMAPRU",751442,"Original3021100PRUTOPUP","Estimate",36,0,"MA0",4,0,0,"PRUTopup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20183983,"2018-02-06","CK","Original",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",0,null,"ACAD","BULGESEC","GROWTH",1,61000,1,61000,11448,516500,"I01",0,0,0,0,0,0,0,"3025406BULGESECAcademy","Original3025406BULGESEC","3025406BULGESEC","OriginalBULGESEC","Original3025406","RASecBULGESEC","I013025406","3025406GROWTH","11448Secondary","Original3025406GROWTH",0.25,0.5,0.75,1,"Growth Fund","1.4.10",0,"Academy",61000,5083.33,5083.34,5083.33,5083.33,5083.34,5083.33,5083.33,5083.34,5083.33,5083.33,5083.34,5083.33,"First secondary bulge class",null,"3025406BULGESEC",0,0,0,"11448BULGESECRASecondary",61000,"Original3025406BULGESEC","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A2993+1","v":20183993},"2018-03-26","CK","Apr",3021100,{"$f":"VLOOKUP($E2995,Schools!$B:$L,2,0)","v":"Pavilion"},{"$f":"VLOOKUP($E2995,Schools!$B:$L,3,0)","v":"PRU"},{"$f":"VLOOKUP($E2995,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2995,Schools!$B:$L,11,0)","v":400156},{"$f":"VLOOKUP($E2995,Schools!$B:$Z,12,0)","v":10188},{"$f":"IF(H2995=\"MA\",0,VLOOKUP(N2995,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2995,Schools!$B:$R,17,0)","v":"COM"},"PRUASSESSBASE",{"$f":"VLOOKUP(N2995,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N2995,Rates!A$1:L$65576,9,0)","v":10000},3,{"$f":"ROUND(IF(Q2995=\"Various\",P2995*R2995,P2995*Q2995*R2995),2)","v":30000},{"$f":"VLOOKUP(N2995,Rates!A$1:W$65573,VLOOKUP(E2995,Schools!B$1:N$65540,13,0),0)","v":11392},{"$f":"VLOOKUP(E2995,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2995,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2995=\"VA\",N2995=\"DFC\"),0,VLOOKUP(N2995,Rates!A:AM,VLOOKUP(H2995&LEFT(G2995,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W2995=1,$S2995*AN2995,0),2)","v":0},{"$f":"ROUND(IF($W2995=1,$S2995*AO2995,0)-X2995,2)","v":0},{"$f":"ROUND(IF($W2995=1,$S2995*AP2995,0)-X2995-Y2995,2)","v":0},{"$f":"ROUND(IF($W2995=1,$S2995*AQ2995,0)-X2995-Y2995-Z2995,2)","v":0},{"$f":"K2995*S2995","v":0},{"$f":"IF(O2995=\"EARLYYEARS\",LEFT(N2995,3),0)","v":0},{"$f":"BK2995&AU2995","v":"3021100PRUASSESSBASEA"},{"$f":"D2995&E2995&N2995","v":"Apr3021100PRUASSESSBASE"},{"$f":"E2995&N2995","v":"3021100PRUASSESSBASE"},{"$f":"D2995&N2995","v":"AprPRUASSESSBASE"},{"$f":"D2995&E2995","v":"Apr3021100"},{"$f":"H2995&LEFT(G2995,3)&N2995","v":"MAPRUPRUASSESSBASE"},{"$f":"V2995&E2995","v":"I013021100"},{"$f":"E2995&O2995","v":"3021100HIGHNEEDS"},{"$f":"T2995&G2995","v":"11392PRU"},{"$f":"D2995&E2995&O2995","v":"Apr3021100HIGHNEEDS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2995,CostCentres!B$1:D$65537,2,0)","v":"PRU Base Funding"},{"$f":"VLOOKUP($T2995,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2995,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2995=\"DFC\",0,VLOOKUP(E2995,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2995=\"MA\",0,VLOOKUP(AU2995&VLOOKUP(N2995,Rates!A:G,7,0)&VLOOKUP(N2995,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2995*IF(W2995=1,0,1))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995,ROUND(IF(LEFT(N2995,2)=\"ND\",$AV2995,$AV2995*BV2995/$BS2995*IF(OR(BU2995=\"RAaut\",BU2995=\"RASPR\"),0,1)),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-AW2995,ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(3+BV2995)/$BS2995)-AW2995)*IF(OR(BU2995=\"RAaut\",BU2995=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:AX2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(6+BV2995)/$BS2995)-SUM(AW2995:AX2995))*IF(OR(BU2995=\"RAaut\",BU2995=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:AY2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(9+BV2995)/$BS2995)-SUM(AW2995:AY2995))*IF(OR(BU2995=\"RAaut\",BU2995=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:AZ2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(12+BV2995)/$BS2995)-SUM(AW2995:AZ2995))*IF(OR(BU2995=\"RAaut\",BU2995=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:BA2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(15+BV2995-BW2995)/$BS2995)-SUM(AW2995:BA2995))*IF(OR(BU2995=\"RASUM\",BU2995=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:BB2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(18+BV2995-BW2995)/$BS2995)-SUM(AW2995:BB2995))*IF(OR(BU2995=\"RASUM\",BU2995=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:BC2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(21+BV2995-BW2995)/$BS2995)-SUM(AW2995:BC2995))*IF(OR(BU2995=\"RASUM\",BU2995=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:BD2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(24+BV2995-BW2995)/$BS2995)-SUM(AW2995:BD2995))*IF(OR(BU2995=\"RASUM\",BU2995=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:BE2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(27+BV2995-BX2995)/$BS2995)-SUM(AW2995:BE2995))*IF(OR(BU2995=\"RASUM\",BU2995=\"RAAUT\"),0,1),2))","v":0},{"$f":"IF(AND(BZ2995=1,H2995=\"RA\"),AV2995-SUM(AW2995:BF2995),ROUND(IF(LEFT(N2995,2)=\"ND\",0,($AV2995*(30+BV2995-BX2995)/$BS2995)-SUM(AW2995:BF2995))*IF(OR(BU2995=\"RASUM\",BU2995=\"RAAUT\"),0,1),2))","v":0},{"$f":"ROUND(AV2995-SUM(AW2995:BG2995),2)","v":0},{"$f":"VLOOKUP(N2995,Rates!A:L,3,0)","v":"PRU Assessment Places"},null,{"$f":"E2995&IF(O2995=\"EARLYYEARS\",VLOOKUP(N2995,Rates!$A:$X,24,0),N2995)","v":"3021100PRUASSESSBASE"},{"$f":"ROUND(IF(AND(OR(M2995=\"VA\",M2995=\"FREE\",M2995=\"ACAD\"),N2995=\"DFC\"),S2995,S2995*VLOOKUP(AU2995&VLOOKUP(N2995,Rates!A:G,7,0)&VLOOKUP(N2995,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N2995=\"DFC\",W2995=0),0,IF(AND(AU2995=\"A\",W2995=0),S2995,IF(AND(AU2995=\"C\",W2995=1),0,IF(AND(AU2995=\"C\",W2995=0,LEFT(N2995,2)<>\"ND\",D2995=\"Original\"),S2995*0.8,0)))),2)","v":30000},{"$f":"ROUND(S2995-SUM(X2995:AA2995)-SUM(AW2995:BH2995)-BM2995-BL2995-BJ2995-SUM(CB2995:CM2995),0)","v":0},{"$f":"T2995&N2995&H2995&G2995","v":"11392PRUASSESSBASEMAPRU"},{"$f":"S2995-BL2995","v":30000},{"$f":"D2995&BK2995","v":"Apr3021100PRUASSESSBASE"},{"$f":"VLOOKUP(N2995,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU2995=\"RASUM\",BU2995=\"RAAUT\"),12,IF(BU2995=\"RASPR\",9,IF(E2995=3025403,15,36)))","v":36},{"$f":"IF(K2995=1,S2995-SUM(X2995:AB2995)-SUM(AW2995:BH2995)-BJ2995-BM2995,0)","v":0},{"$f":"H2995&AC2995","v":"MA0"},{"$f":"IF(OR(AU2995=\"Academy\",E2995=3025403),3,4)","v":4},{"$f":"IF(BU2995=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU2995=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N2995,Rates!$A:$AW,42,0)","v":"Base"},null,{"$f":"ROUND(IF(H2995=\"RA\",0,IF(AU2995=\"C\",VLOOKUP(AU2995&VLOOKUP(N2995,Rates!A:G,7,0)&VLOOKUP(N2995,Rates!A:J,10,0)&VLOOKUP(D2995,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2995&VLOOKUP(N2995,Rates!A:G,7,0)&VLOOKUP(N2995,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2995*IF(W2995=1,0,1)),2)","v":0},0,{"$f":"ROUND(IF(BZ2995=1,CA2995-CB2995,IF(LEFT(N2995,2)=\"ND\",0,CA2995*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CC2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/10))),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CD2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/VLOOKUP(D2995,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CE2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/VLOOKUP(D2995,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CF2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/VLOOKUP(D2995,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CG2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/VLOOKUP(D2995,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CH2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/VLOOKUP(D2995,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CI2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/VLOOKUP(D2995,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CJ2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/VLOOKUP(D2995,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2995=1,CA2995-SUM(CB2995:CK2995),IF(LEFT(N2995,2)=\"ND\",0,IF(D2995=\"Original\",CA2995*3/36,CA2995/VLOOKUP(D2995,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20183997,"2018-04-23","CK","Apr",3022054,{"$f":"VLOOKUP($E3004,Schools!$B:$L,2,0)","v":"Woodridge  Primary School"},{"$f":"VLOOKUP($E3004,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3004,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3004,Schools!$B:$L,11,0)","v":400004},{"$f":"VLOOKUP($E3004,Schools!$B:$Z,12,0)","v":10109},{"$f":"IF(H3004=\"MA\",0,VLOOKUP(N3004,Rates!A:L,6,0))","v":0},"relates to 2016/17 financial year",{"$f":"VLOOKUP(E3004,Schools!$B:$R,17,0)","v":"COM"},"NNDRPY",{"$f":"VLOOKUP(N3004,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N3004,Rates!A$1:L$65576,9,0)","v":"Various"},124.25,{"$f":"ROUND(IF(Q3004=\"Various\",P3004*R3004,P3004*Q3004*R3004),2)","v":124.25},{"$f":"VLOOKUP(N3004,Rates!A$1:W$65573,VLOOKUP(E3004,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E3004,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3004,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M3004=\"VA\",N3004=\"DFC\"),0,VLOOKUP(N3004,Rates!A:AM,VLOOKUP(H3004&LEFT(G3004,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W3004=1,$S3004*AN3004,0),2)","v":0},{"$f":"ROUND(IF($W3004=1,$S3004*AO3004,0)-X3004,2)","v":0},{"$f":"ROUND(IF($W3004=1,$S3004*AP3004,0)-X3004-Y3004,2)","v":0},{"$f":"ROUND(IF($W3004=1,$S3004*AQ3004,0)-X3004-Y3004-Z3004,2)","v":0},{"$f":"K3004*S3004","v":0},{"$f":"IF(O3004=\"EARLYYEARS\",LEFT(N3004,3),0)","v":0},{"$f":"BK3004&AU3004","v":"3022054NNDRPYA"},{"$f":"D3004&E3004&N3004","v":"Apr3022054NNDRPY"},{"$f":"E3004&N3004","v":"3022054NNDRPY"},{"$f":"D3004&N3004","v":"AprNNDRPY"},{"$f":"D3004&E3004","v":"Apr3022054"},{"$f":"H3004&LEFT(G3004,3)&N3004","v":"MAPriNNDRPY"},{"$f":"V3004&E3004","v":"I013022054"},{"$f":"E3004&O3004","v":"3022054MAIN"},{"$f":"T3004&G3004","v":"10104Primary"},{"$f":"D3004&E3004&O3004","v":"Apr3022054MAIN"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3004,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T3004,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N3004,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3004=\"DFC\",0,VLOOKUP(E3004,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3004=\"MA\",0,VLOOKUP(AU3004&VLOOKUP(N3004,Rates!A:G,7,0)&VLOOKUP(N3004,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3004*IF(W3004=1,0,1))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004,ROUND(IF(LEFT(N3004,2)=\"ND\",$AV3004,$AV3004*BV3004/$BS3004*IF(OR(BU3004=\"RAaut\",BU3004=\"RASPR\"),0,1)),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-AW3004,ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(3+BV3004)/$BS3004)-AW3004)*IF(OR(BU3004=\"RAaut\",BU3004=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:AX3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(6+BV3004)/$BS3004)-SUM(AW3004:AX3004))*IF(OR(BU3004=\"RAaut\",BU3004=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:AY3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(9+BV3004)/$BS3004)-SUM(AW3004:AY3004))*IF(OR(BU3004=\"RAaut\",BU3004=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:AZ3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(12+BV3004)/$BS3004)-SUM(AW3004:AZ3004))*IF(OR(BU3004=\"RAaut\",BU3004=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:BA3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(15+BV3004-BW3004)/$BS3004)-SUM(AW3004:BA3004))*IF(OR(BU3004=\"RASUM\",BU3004=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:BB3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(18+BV3004-BW3004)/$BS3004)-SUM(AW3004:BB3004))*IF(OR(BU3004=\"RASUM\",BU3004=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:BC3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(21+BV3004-BW3004)/$BS3004)-SUM(AW3004:BC3004))*IF(OR(BU3004=\"RASUM\",BU3004=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:BD3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(24+BV3004-BW3004)/$BS3004)-SUM(AW3004:BD3004))*IF(OR(BU3004=\"RASUM\",BU3004=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:BE3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(27+BV3004-BX3004)/$BS3004)-SUM(AW3004:BE3004))*IF(OR(BU3004=\"RASUM\",BU3004=\"RAAUT\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3004=1,H3004=\"RA\"),AV3004-SUM(AW3004:BF3004),ROUND(IF(LEFT(N3004,2)=\"ND\",0,($AV3004*(30+BV3004-BX3004)/$BS3004)-SUM(AW3004:BF3004))*IF(OR(BU3004=\"RASUM\",BU3004=\"RAAUT\"),0,1),2))","v":0},{"$f":"ROUND(AV3004-SUM(AW3004:BG3004),2)","v":0},{"$f":"VLOOKUP(N3004,Rates!A:L,3,0)","v":"National Non-Domestic Rates - Prior Year"},null,{"$f":"E3004&IF(O3004=\"EARLYYEARS\",VLOOKUP(N3004,Rates!$A:$X,24,0),N3004)","v":"3022054NNDRPY"},{"$f":"ROUND(IF(AND(OR(M3004=\"VA\",M3004=\"FREE\",M3004=\"ACAD\"),N3004=\"DFC\"),S3004,S3004*VLOOKUP(AU3004&VLOOKUP(N3004,Rates!A:G,7,0)&VLOOKUP(N3004,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3004=\"DFC\",W3004=0),0,IF(AND(AU3004=\"A\",W3004=0),S3004,IF(AND(AU3004=\"C\",W3004=1),0,IF(AND(AU3004=\"C\",W3004=0,LEFT(N3004,2)<>\"ND\",D3004=\"Original\"),S3004*0.8,0)))),2)","v":124.25},{"$f":"ROUND(S3004-SUM(X3004:AA3004)-SUM(AW3004:BH3004)-BM3004-BL3004-BJ3004-SUM(CB3004:CM3004),0)","v":0},{"$f":"T3004&N3004&H3004&G3004","v":"10104NNDRPYMAPrimary"},{"$f":"S3004-BL3004","v":124.25},{"$f":"D3004&BK3004","v":"Apr3022054NNDRPY"},{"$f":"VLOOKUP(N3004,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU3004=\"RASUM\",BU3004=\"RAAUT\"),12,IF(BU3004=\"RASPR\",9,IF(E3004=3025403,15,36)))","v":36},{"$f":"IF(K3004=1,S3004-SUM(X3004:AB3004)-SUM(AW3004:BH3004)-BJ3004-BM3004,0)","v":0},{"$f":"H3004&AC3004","v":"MA0"},{"$f":"IF(OR(AU3004=\"Academy\",E3004=3025403),3,4)","v":4},{"$f":"IF(BU3004=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3004=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3004,Rates!$A:$AW,42,0)","v":0},null,{"$f":"ROUND(IF(H3004=\"RA\",0,IF(AU3004=\"C\",VLOOKUP(AU3004&VLOOKUP(N3004,Rates!A:G,7,0)&VLOOKUP(N3004,Rates!A:J,10,0)&VLOOKUP(D3004,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3004&VLOOKUP(N3004,Rates!A:G,7,0)&VLOOKUP(N3004,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3004*IF(W3004=1,0,1)),2)","v":0},0,{"$f":"ROUND(IF(BZ3004=1,CA3004-CB3004,IF(LEFT(N3004,2)=\"ND\",0,CA3004*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CC3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/10))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CD3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/VLOOKUP(D3004,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CE3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/VLOOKUP(D3004,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CF3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/VLOOKUP(D3004,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CG3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/VLOOKUP(D3004,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CH3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/VLOOKUP(D3004,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CI3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/VLOOKUP(D3004,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CJ3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/VLOOKUP(D3004,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CK3004),IF(LEFT(N3004,2)=\"ND\",0,IF(D3004=\"Original\",CA3004*3/36,CA3004/VLOOKUP(D3004,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3004=1,CA3004-SUM(CB3004:CL3004),IF(LEFT(N3004,2)=\"ND\",0,CA3004-SUM(CB3004:CL3004))),2)","v":0}]
[20184002,"2018-04-23","CK","Apr",3025405,{"$f":"VLOOKUP($E3013,Schools!$B:$L,2,0)","v":"Finchley Catholic High School"},{"$f":"VLOOKUP($E3013,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3013,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3013,Schools!$B:$L,11,0)","v":400041},{"$f":"VLOOKUP($E3013,Schools!$B:$Z,12,0)","v":10145},{"$f":"IF(H3013=\"MA\",0,VLOOKUP(N3013,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3013,Schools!$B:$R,17,0)","v":"VA"},"BURSARY",{"$f":"VLOOKUP(N3013,Rates!$A:$L,2,0)","v":"POST16"},1,{"$f":"VLOOKUP(N3013,Rates!A$1:L$65576,9,0)","v":1},-35.333333333332121,-35.33,{"$f":"VLOOKUP(N3013,Rates!A$1:W$65573,VLOOKUP(E3013,Schools!B$1:N$65540,13,0),0)","v":11441},{"$f":"VLOOKUP(E3013,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3013,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M3013=\"VA\",N3013=\"DFC\"),0,VLOOKUP(N3013,Rates!A:AM,VLOOKUP(H3013&LEFT(G3013,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025405BURSARYB","Apr3025405BURSARY","3025405BURSARY","AprBURSARY","Apr3025405","MASecBURSARY","I023025405","3025405POST16","11441Secondary","Apr3025405POST16",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3013,CostCentres!B$1:D$65537,2,0)","v":"Post 16 learner funding - maintained secondaries"},{"$f":"VLOOKUP($T3013,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N3013,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3013=\"DFC\",0,VLOOKUP(E3013,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3013=\"MA\",0,VLOOKUP(AU3013&VLOOKUP(N3013,Rates!A:G,7,0)&VLOOKUP(N3013,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3013*IF(W3013=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3013,Rates!A:L,3,0)","v":"Post 16 Bursaries"},null,{"$f":"E3013&IF(O3013=\"EARLYYEARS\",VLOOKUP(N3013,Rates!$A:$X,24,0),N3013)","v":"3025405BURSARY"},{"$f":"ROUND(IF(AND(OR(M3013=\"VA\",M3013=\"FREE\",M3013=\"ACAD\"),N3013=\"DFC\"),S3013,S3013*VLOOKUP(AU3013&VLOOKUP(N3013,Rates!A:G,7,0)&VLOOKUP(N3013,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11441BURSARYMASecondary",-35.33,"Apr3025405BURSARY",{"$f":"VLOOKUP(N3013,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3013,Rates!$A:$AW,42,0)","v":0},null,{"$f":"ROUND(IF(H3013=\"RA\",0,IF(AU3013=\"C\",VLOOKUP(AU3013&VLOOKUP(N3013,Rates!A:G,7,0)&VLOOKUP(N3013,Rates!A:J,10,0)&VLOOKUP(D3013,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3013&VLOOKUP(N3013,Rates!A:G,7,0)&VLOOKUP(N3013,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3013*IF(W3013=1,0,1)),2)","v":-35.33},0,-2.94,-3.53,{"$f":"ROUND(IF(BZ3013=1,CA3013-SUM(CB3013:CD3013),IF(LEFT(N3013,2)=\"ND\",0,IF(D3013=\"Original\",CA3013*3/36,CA3013/VLOOKUP(D3013,PayLookup!$M$10:$N$21,2,0)))),2)","v":-3.21},{"$f":"ROUND(IF(BZ3013=1,CA3013-SUM(CB3013:CE3013),IF(LEFT(N3013,2)=\"ND\",0,IF(D3013=\"Original\",CA3013*3/36,CA3013/VLOOKUP(D3013,PayLookup!$M$10:$N$21,2,0)))),2)","v":-3.21},{"$f":"ROUND(IF(BZ3013=1,CA3013-SUM(CB3013:CF3013),IF(LEFT(N3013,2)=\"ND\",0,IF(D3013=\"Original\",CA3013*3/36,CA3013/VLOOKUP(D3013,PayLookup!$M$10:$N$21,2,0)))),2)","v":-3.21},{"$f":"ROUND(IF(BZ3013=1,CA3013-SUM(CB3013:CG3013),IF(LEFT(N3013,2)=\"ND\",0,IF(D3013=\"Original\",CA3013*3/36,CA3013/VLOOKUP(D3013,PayLookup!$M$10:$N$21,2,0)))),2)","v":-3.21},{"$f":"ROUND(IF(BZ3013=1,CA3013-SUM(CB3013:CH3013),IF(LEFT(N3013,2)=\"ND\",0,IF(D3013=\"Original\",CA3013*3/36,CA3013/VLOOKUP(D3013,PayLookup!$M$10:$N$21,2,0)))),2)","v":-3.21},{"$f":"ROUND(IF(BZ3013=1,CA3013-SUM(CB3013:CI3013),IF(LEFT(N3013,2)=\"ND\",0,IF(D3013=\"Original\",CA3013*3/36,CA3013/VLOOKUP(D3013,PayLookup!$M$10:$N$21,2,0)))),2)","v":-3.21},{"$f":"ROUND(IF(BZ3013=1,CA3013-SUM(CB3013:CJ3013),IF(LEFT(N3013,2)=\"ND\",0,IF(D3013=\"Original\",CA3013*3/36,CA3013/VLOOKUP(D3013,PayLookup!$M$10:$N$22,2,0)))),2)","v":-3.21},{"$f":"ROUND(IF(BZ3013=1,CA3013-SUM(CB3013:CK3013),IF(LEFT(N3013,2)=\"ND\",0,IF(D3013=\"Original\",CA3013*3/36,CA3013/VLOOKUP(D3013,PayLookup!$M$10:$N$22,2,0)))),2)","v":-3.21},-3.18]
[20184013,"2018-05-21","CK","May",3022072,{"$f":"VLOOKUP($E3026,Schools!$B:$L,2,0)","v":"Queenswell Junior School"},{"$f":"VLOOKUP($E3026,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3026,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3026,Schools!$B:$L,11,0)","v":400012},{"$f":"VLOOKUP($E3026,Schools!$B:$Z,12,0)","v":10086},{"$f":"IF(H3026=\"MA\",0,VLOOKUP(N3026,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3026,Schools!$B:$R,17,0)","v":"COM"},"NNDR",{"$f":"VLOOKUP(N3026,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N3026,Rates!A$1:L$65576,9,0)","v":"Various"},2481.3799999999992,2481.38,{"$f":"VLOOKUP(N3026,Rates!A$1:W$65573,VLOOKUP(E3026,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E3026,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3026,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M3026=\"VA\",N3026=\"DFC\"),0,VLOOKUP(N3026,Rates!A:AM,VLOOKUP(H3026&LEFT(G3026,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022072NNDRB","May3022072NNDR","3022072NNDR","MayNNDR","May3022072","MAPriNNDR","I013022072","3022072MAIN","10104Primary","May3022072MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3026,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T3026,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N3026,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3026=\"DFC\",0,VLOOKUP(E3026,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3026=\"MA\",0,VLOOKUP(AU3026&VLOOKUP(N3026,Rates!A:G,7,0)&VLOOKUP(N3026,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3026*IF(W3026=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3026,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E3026&IF(O3026=\"EARLYYEARS\",VLOOKUP(N3026,Rates!$A:$X,24,0),N3026)","v":"3022072NNDR"},{"$f":"ROUND(IF(AND(OR(M3026=\"VA\",M3026=\"FREE\",M3026=\"ACAD\"),N3026=\"DFC\"),S3026,S3026*VLOOKUP(AU3026&VLOOKUP(N3026,Rates!A:G,7,0)&VLOOKUP(N3026,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10104NNDRMAPrimary",2481.38,"May3022072NNDR",{"$f":"VLOOKUP(N3026,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3026,Rates!$A:$AW,42,0)","v":0},null,{"$f":"ROUND(IF(H3026=\"RA\",0,IF(AU3026=\"C\",VLOOKUP(AU3026&VLOOKUP(N3026,Rates!A:G,7,0)&VLOOKUP(N3026,Rates!A:J,10,0)&VLOOKUP(D3026,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3026&VLOOKUP(N3026,Rates!A:G,7,0)&VLOOKUP(N3026,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3026*IF(W3026=1,0,1)),2)","v":2481.38},0,0,248.14,{"$f":"ROUND(IF(BZ3026=1,CA3026-SUM(CB3026:CD3026),IF(LEFT(N3026,2)=\"ND\",0,IF(D3026=\"Original\",CA3026*3/36,CA3026/VLOOKUP(D3026,PayLookup!$M$10:$N$21,2,0)))),2)","v":248.14},{"$f":"ROUND(IF(BZ3026=1,CA3026-SUM(CB3026:CE3026),IF(LEFT(N3026,2)=\"ND\",0,IF(D3026=\"Original\",CA3026*3/36,CA3026/VLOOKUP(D3026,PayLookup!$M$10:$N$21,2,0)))),2)","v":248.14},{"$f":"ROUND(IF(BZ3026=1,CA3026-SUM(CB3026:CF3026),IF(LEFT(N3026,2)=\"ND\",0,IF(D3026=\"Original\",CA3026*3/36,CA3026/VLOOKUP(D3026,PayLookup!$M$10:$N$21,2,0)))),2)","v":248.14},{"$f":"ROUND(IF(BZ3026=1,CA3026-SUM(CB3026:CG3026),IF(LEFT(N3026,2)=\"ND\",0,IF(D3026=\"Original\",CA3026*3/36,CA3026/VLOOKUP(D3026,PayLookup!$M$10:$N$21,2,0)))),2)","v":248.14},{"$f":"ROUND(IF(BZ3026=1,CA3026-SUM(CB3026:CH3026),IF(LEFT(N3026,2)=\"ND\",0,IF(D3026=\"Original\",CA3026*3/36,CA3026/VLOOKUP(D3026,PayLookup!$M$10:$N$21,2,0)))),2)","v":248.14},{"$f":"ROUND(IF(BZ3026=1,CA3026-SUM(CB3026:CI3026),IF(LEFT(N3026,2)=\"ND\",0,IF(D3026=\"Original\",CA3026*3/36,CA3026/VLOOKUP(D3026,PayLookup!$M$10:$N$21,2,0)))),2)","v":248.14},{"$f":"ROUND(IF(BZ3026=1,CA3026-SUM(CB3026:CJ3026),IF(LEFT(N3026,2)=\"ND\",0,IF(D3026=\"Original\",CA3026*3/36,CA3026/VLOOKUP(D3026,PayLookup!$M$10:$N$22,2,0)))),2)","v":248.14},{"$f":"ROUND(IF(BZ3026=1,CA3026-SUM(CB3026:CK3026),IF(LEFT(N3026,2)=\"ND\",0,IF(D3026=\"Original\",CA3026*3/36,CA3026/VLOOKUP(D3026,PayLookup!$M$10:$N$22,2,0)))),2)","v":248.14},248.12]
[20184022,"2018-05-23","CK","May",3023519,{"$f":"VLOOKUP($E3035,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E3035,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3035,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3035,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E3035,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3035=\"MA\",0,VLOOKUP(N3035,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3035,Schools!$B:$R,17,0)","v":"ACAD"},"ARPPY",{"$f":"VLOOKUP(N3035,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3035,Rates!A$1:L$65576,9,0)","v":"Various"},1542.25,{"$f":"ROUND(IF(Q3035=\"Various\",P3035*R3035,P3035*Q3035*R3035),2)","v":1542.25},{"$f":"VLOOKUP(N3035,Rates!A$1:W$65573,VLOOKUP(E3035,Schools!B$1:N$65540,13,0),0)","v":11422},{"$f":"VLOOKUP(E3035,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3035,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3035=\"VA\",N3035=\"DFC\"),0,VLOOKUP(N3035,Rates!A:AM,VLOOKUP(H3035&LEFT(G3035,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W3035=1,$S3035*AN3035,0),2)","v":0},{"$f":"ROUND(IF($W3035=1,$S3035*AO3035,0)-X3035,2)","v":0},{"$f":"ROUND(IF($W3035=1,$S3035*AP3035,0)-X3035-Y3035,2)","v":0},{"$f":"ROUND(IF($W3035=1,$S3035*AQ3035,0)-X3035-Y3035-Z3035,2)","v":0},{"$f":"K3035*S3035","v":0},{"$f":"IF(O3035=\"EARLYYEARS\",LEFT(N3035,3),0)","v":0},{"$f":"BK3035&AU3035","v":"3023519ARPPYAcademy"},{"$f":"D3035&E3035&N3035","v":"May3023519ARPPY"},{"$f":"E3035&N3035","v":"3023519ARPPY"},{"$f":"D3035&N3035","v":"MayARPPY"},{"$f":"D3035&E3035","v":"May3023519"},{"$f":"H3035&LEFT(G3035,3)&N3035","v":"RAPriARPPY"},{"$f":"V3035&E3035","v":"I033023519"},{"$f":"E3035&O3035","v":"3023519HIGHNEEDS"},{"$f":"T3035&G3035","v":"11422Primary"},{"$f":"D3035&E3035&O3035","v":"May3023519HIGHNEEDS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3035,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet academies - primary"},{"$f":"VLOOKUP($T3035,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3035,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3035=\"DFC\",0,VLOOKUP(E3035,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3035=\"MA\",0,VLOOKUP(AU3035&VLOOKUP(N3035,Rates!A:G,7,0)&VLOOKUP(N3035,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3035*IF(W3035=1,0,1))","v":1542.25},0,{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-AW3035,ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(3+BV3035)/$BS3035)-AW3035)*IF(OR(BU3035=\"RAaut\",BU3035=\"RASPR\"),0,1),2))","v":257.04000000000002},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:AX3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(6+BV3035)/$BS3035)-SUM(AW3035:AX3035))*IF(OR(BU3035=\"RAaut\",BU3035=\"RASPR\"),0,1),2))","v":128.52000000000001},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:AY3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(9+BV3035)/$BS3035)-SUM(AW3035:AY3035))*IF(OR(BU3035=\"RAaut\",BU3035=\"RASPR\"),0,1),2))","v":128.52000000000001},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:AZ3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(12+BV3035)/$BS3035)-SUM(AW3035:AZ3035))*IF(OR(BU3035=\"RAaut\",BU3035=\"RASPR\"),0,1),2))","v":128.52000000000001},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:BA3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(15+BV3035-BW3035)/$BS3035)-SUM(AW3035:BA3035))*IF(OR(BU3035=\"RASUM\",BU3035=\"RASPR\"),0,1),2))","v":128.53},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:BB3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(18+BV3035-BW3035)/$BS3035)-SUM(AW3035:BB3035))*IF(OR(BU3035=\"RASUM\",BU3035=\"RASPR\"),0,1),2))","v":128.52000000000001},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:BC3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(21+BV3035-BW3035)/$BS3035)-SUM(AW3035:BC3035))*IF(OR(BU3035=\"RASUM\",BU3035=\"RASPR\"),0,1),2))","v":128.52000000000001},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:BD3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(24+BV3035-BW3035)/$BS3035)-SUM(AW3035:BD3035))*IF(OR(BU3035=\"RASUM\",BU3035=\"RASPR\"),0,1),2))","v":128.52000000000001},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:BE3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(27+BV3035-BX3035)/$BS3035)-SUM(AW3035:BE3035))*IF(OR(BU3035=\"RASUM\",BU3035=\"RAAUT\"),0,1),2))","v":128.52000000000001},{"$f":"IF(AND(BZ3035=1,H3035=\"RA\"),AV3035-SUM(AW3035:BF3035),ROUND(IF(LEFT(N3035,2)=\"ND\",0,($AV3035*(30+BV3035-BX3035)/$BS3035)-SUM(AW3035:BF3035))*IF(OR(BU3035=\"RASUM\",BU3035=\"RAAUT\"),0,1),2))","v":128.52000000000001},{"$f":"ROUND(AV3035-SUM(AW3035:BG3035),2)","v":128.52000000000001},{"$f":"VLOOKUP(N3035,Rates!A:L,3,0)","v":"ARP - Top-ups - Prior Year"},null,{"$f":"E3035&IF(O3035=\"EARLYYEARS\",VLOOKUP(N3035,Rates!$A:$X,24,0),N3035)","v":"3023519ARPPY"},{"$f":"ROUND(IF(AND(OR(M3035=\"VA\",M3035=\"FREE\",M3035=\"ACAD\"),N3035=\"DFC\"),S3035,S3035*VLOOKUP(AU3035&VLOOKUP(N3035,Rates!A:G,7,0)&VLOOKUP(N3035,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3035=\"DFC\",W3035=0),0,IF(AND(AU3035=\"A\",W3035=0),S3035,IF(AND(AU3035=\"C\",W3035=1),0,IF(AND(AU3035=\"C\",W3035=0,LEFT(N3035,2)<>\"ND\",D3035=\"Original\"),S3035*0.8,0)))),2)","v":0},{"$f":"ROUND(S3035-SUM(X3035:AA3035)-SUM(AW3035:BH3035)-BM3035-BL3035-BJ3035-SUM(CB3035:CM3035),0)","v":0},{"$f":"T3035&N3035&H3035&G3035","v":"11422ARPPYRAPrimary"},{"$f":"S3035-BL3035","v":1542.25},{"$f":"D3035&BK3035","v":"May3023519ARPPY"},{"$f":"VLOOKUP(N3035,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU3035=\"RASUM\",BU3035=\"RAAUT\"),12,IF(BU3035=\"RASPR\",9,IF(E3035=3025403,15,36)))","v":36},{"$f":"IF(K3035=1,S3035-SUM(X3035:AB3035)-SUM(AW3035:BH3035)-BJ3035-BM3035,0)","v":0},{"$f":"H3035&AC3035","v":"RA0"},{"$f":"IF(OR(AU3035=\"Academy\",E3035=3025403),3,4)","v":3},{"$f":"IF(BU3035=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3035=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3035,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3035=\"RA\",0,IF(AU3035=\"C\",VLOOKUP(AU3035&VLOOKUP(N3035,Rates!A:G,7,0)&VLOOKUP(N3035,Rates!A:J,10,0)&VLOOKUP(D3035,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3035&VLOOKUP(N3035,Rates!A:G,7,0)&VLOOKUP(N3035,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3035*IF(W3035=1,0,1)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CC3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/10))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CD3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CE3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CF3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CG3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CH3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CI3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CJ3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CK3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CL3035),IF(LEFT(N3035,2)=\"ND\",0,CA3035-SUM(CB3035:CL3035))),2)","v":0}]
[20184035,"2018-05-23","CK","May",3021001,{"$f":"VLOOKUP($E3048,Schools!$B:$L,2,0)","v":"Hampden Way Nursery"},{"$f":"VLOOKUP($E3048,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E3048,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3048,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E3048,Schools!$B:$Z,12,0)","v":10131},{"$f":"IF(H3048=\"MA\",0,VLOOKUP(N3048,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3048,Schools!$B:$R,17,0)","v":"COM"},"NURSERYEX",{"$f":"VLOOKUP(N3048,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3048,Rates!A$1:L$65576,9,0)","v":"Various"},3978,3978,{"$f":"VLOOKUP(N3048,Rates!A$1:W$65573,VLOOKUP(E3048,Schools!B$1:N$65540,13,0),0)","v":10265},{"$f":"VLOOKUP(E3048,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3048,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3048=\"VA\",N3048=\"DFC\"),0,VLOOKUP(N3048,Rates!A:AM,VLOOKUP(H3048&LEFT(G3048,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3021001NURSERYEXA","May3021001NURSERYEX","3021001NURSERYEX","MayNURSERYEX","May3021001","MANurNURSERYEX","I033021001","3021001HIGHNEEDS","10265Nursery","May3021001HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3048,CostCentres!B$1:D$65537,2,0)","v":"SEN Inclusion  - 3 and 4 year olds"},{"$f":"VLOOKUP($T3048,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.5"},{"$f":"VLOOKUP(N3048,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3048=\"DFC\",0,VLOOKUP(E3048,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3048=\"MA\",0,VLOOKUP(AU3048&VLOOKUP(N3048,Rates!A:G,7,0)&VLOOKUP(N3048,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3048*IF(W3048=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3048,Rates!A:L,3,0)","v":"Nursery Exceptional Funding"},null,{"$f":"E3048&IF(O3048=\"EARLYYEARS\",VLOOKUP(N3048,Rates!$A:$X,24,0),N3048)","v":"3021001NURSERYEX"},{"$f":"ROUND(IF(AND(OR(M3048=\"VA\",M3048=\"FREE\",M3048=\"ACAD\"),N3048=\"DFC\"),S3048,S3048*VLOOKUP(AU3048&VLOOKUP(N3048,Rates!A:G,7,0)&VLOOKUP(N3048,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3978,0,"10265NURSERYEXMANursery",3978,"May3021001NURSERYEX",{"$f":"VLOOKUP(N3048,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3048,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3048=\"RA\",0,IF(AU3048=\"C\",VLOOKUP(AU3048&VLOOKUP(N3048,Rates!A:G,7,0)&VLOOKUP(N3048,Rates!A:J,10,0)&VLOOKUP(D3048,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3048&VLOOKUP(N3048,Rates!A:G,7,0)&VLOOKUP(N3048,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3048*IF(W3048=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3048=1,CA3048-SUM(CB3048:CD3048),IF(LEFT(N3048,2)=\"ND\",0,IF(D3048=\"Original\",CA3048*3/36,CA3048/VLOOKUP(D3048,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3048=1,CA3048-SUM(CB3048:CE3048),IF(LEFT(N3048,2)=\"ND\",0,IF(D3048=\"Original\",CA3048*3/36,CA3048/VLOOKUP(D3048,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3048=1,CA3048-SUM(CB3048:CF3048),IF(LEFT(N3048,2)=\"ND\",0,IF(D3048=\"Original\",CA3048*3/36,CA3048/VLOOKUP(D3048,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3048=1,CA3048-SUM(CB3048:CG3048),IF(LEFT(N3048,2)=\"ND\",0,IF(D3048=\"Original\",CA3048*3/36,CA3048/VLOOKUP(D3048,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3048=1,CA3048-SUM(CB3048:CH3048),IF(LEFT(N3048,2)=\"ND\",0,IF(D3048=\"Original\",CA3048*3/36,CA3048/VLOOKUP(D3048,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3048=1,CA3048-SUM(CB3048:CI3048),IF(LEFT(N3048,2)=\"ND\",0,IF(D3048=\"Original\",CA3048*3/36,CA3048/VLOOKUP(D3048,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3048=1,CA3048-SUM(CB3048:CJ3048),IF(LEFT(N3048,2)=\"ND\",0,IF(D3048=\"Original\",CA3048*3/36,CA3048/VLOOKUP(D3048,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3048=1,CA3048-SUM(CB3048:CK3048),IF(LEFT(N3048,2)=\"ND\",0,IF(D3048=\"Original\",CA3048*3/36,CA3048/VLOOKUP(D3048,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184055,"2018-05-23","CK","May",3023501,{"$f":"VLOOKUP($E3068,Schools!$B:$L,2,0)","v":"Our Lady of Lourdes School"},{"$f":"VLOOKUP($E3068,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3068,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3068,Schools!$B:$L,11,0)","v":400003},{"$f":"VLOOKUP($E3068,Schools!$B:$Z,12,0)","v":10085},{"$f":"IF(H3068=\"MA\",0,VLOOKUP(N3068,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3068,Schools!$B:$R,17,0)","v":"VA"},"NURSERYEX",{"$f":"VLOOKUP(N3068,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3068,Rates!A$1:L$65576,9,0)","v":"Various"},58.5,58.5,{"$f":"VLOOKUP(N3068,Rates!A$1:W$65573,VLOOKUP(E3068,Schools!B$1:N$65540,13,0),0)","v":10265},{"$f":"VLOOKUP(E3068,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3068,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3068=\"VA\",N3068=\"DFC\"),0,VLOOKUP(N3068,Rates!A:AM,VLOOKUP(H3068&LEFT(G3068,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023501NURSERYEXA","May3023501NURSERYEX","3023501NURSERYEX","MayNURSERYEX","May3023501","MAPriNURSERYEX","I033023501","3023501HIGHNEEDS","10265Primary","May3023501HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3068,CostCentres!B$1:D$65537,2,0)","v":"SEN Inclusion  - 3 and 4 year olds"},{"$f":"VLOOKUP($T3068,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.5"},{"$f":"VLOOKUP(N3068,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3068=\"DFC\",0,VLOOKUP(E3068,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3068=\"MA\",0,VLOOKUP(AU3068&VLOOKUP(N3068,Rates!A:G,7,0)&VLOOKUP(N3068,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3068*IF(W3068=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3068,Rates!A:L,3,0)","v":"Nursery Exceptional Funding"},null,{"$f":"E3068&IF(O3068=\"EARLYYEARS\",VLOOKUP(N3068,Rates!$A:$X,24,0),N3068)","v":"3023501NURSERYEX"},{"$f":"ROUND(IF(AND(OR(M3068=\"VA\",M3068=\"FREE\",M3068=\"ACAD\"),N3068=\"DFC\"),S3068,S3068*VLOOKUP(AU3068&VLOOKUP(N3068,Rates!A:G,7,0)&VLOOKUP(N3068,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},58.5,0,"10265NURSERYEXMAPrimary",58.5,"May3023501NURSERYEX",{"$f":"VLOOKUP(N3068,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3068,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3068=\"RA\",0,IF(AU3068=\"C\",VLOOKUP(AU3068&VLOOKUP(N3068,Rates!A:G,7,0)&VLOOKUP(N3068,Rates!A:J,10,0)&VLOOKUP(D3068,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3068&VLOOKUP(N3068,Rates!A:G,7,0)&VLOOKUP(N3068,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3068*IF(W3068=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3068=1,CA3068-SUM(CB3068:CD3068),IF(LEFT(N3068,2)=\"ND\",0,IF(D3068=\"Original\",CA3068*3/36,CA3068/VLOOKUP(D3068,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3068=1,CA3068-SUM(CB3068:CE3068),IF(LEFT(N3068,2)=\"ND\",0,IF(D3068=\"Original\",CA3068*3/36,CA3068/VLOOKUP(D3068,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3068=1,CA3068-SUM(CB3068:CF3068),IF(LEFT(N3068,2)=\"ND\",0,IF(D3068=\"Original\",CA3068*3/36,CA3068/VLOOKUP(D3068,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3068=1,CA3068-SUM(CB3068:CG3068),IF(LEFT(N3068,2)=\"ND\",0,IF(D3068=\"Original\",CA3068*3/36,CA3068/VLOOKUP(D3068,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3068=1,CA3068-SUM(CB3068:CH3068),IF(LEFT(N3068,2)=\"ND\",0,IF(D3068=\"Original\",CA3068*3/36,CA3068/VLOOKUP(D3068,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3068=1,CA3068-SUM(CB3068:CI3068),IF(LEFT(N3068,2)=\"ND\",0,IF(D3068=\"Original\",CA3068*3/36,CA3068/VLOOKUP(D3068,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3068=1,CA3068-SUM(CB3068:CJ3068),IF(LEFT(N3068,2)=\"ND\",0,IF(D3068=\"Original\",CA3068*3/36,CA3068/VLOOKUP(D3068,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3068=1,CA3068-SUM(CB3068:CK3068),IF(LEFT(N3068,2)=\"ND\",0,IF(D3068=\"Original\",CA3068*3/36,CA3068/VLOOKUP(D3068,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184064,"2018-05-23","CK","May",3022024,{"$f":"VLOOKUP($E3077,Schools!$B:$L,2,0)","v":"Fairway Primary School"},{"$f":"VLOOKUP($E3077,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3077,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3077,Schools!$B:$L,11,0)","v":400047},{"$f":"VLOOKUP($E3077,Schools!$B:$Z,12,0)","v":10064},{"$f":"IF(H3077=\"MA\",0,VLOOKUP(N3077,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3077,Schools!$B:$R,17,0)","v":"COM"},"NURSERYTOPUP",{"$f":"VLOOKUP(N3077,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3077,Rates!A$1:L$65576,9,0)","v":"Various"},2315.625,2315.63,{"$f":"VLOOKUP(N3077,Rates!A$1:W$65573,VLOOKUP(E3077,Schools!B$1:N$65540,13,0),0)","v":11436},{"$f":"VLOOKUP(E3077,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3077,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3077=\"VA\",N3077=\"DFC\"),0,VLOOKUP(N3077,Rates!A:AM,VLOOKUP(H3077&LEFT(G3077,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022024NURSERYTOPUPA","May3022024NURSERYTOPUP","3022024NURSERYTOPUP","MayNURSERYTOPUP","May3022024","MAPriNURSERYTOPUP","I033022024","3022024HIGHNEEDS","11436Primary","May3022024HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3077,CostCentres!B$1:D$65537,2,0)","v":"Statements - Barnet maintained nursery classes"},{"$f":"VLOOKUP($T3077,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3077,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3077=\"DFC\",0,VLOOKUP(E3077,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3077=\"MA\",0,VLOOKUP(AU3077&VLOOKUP(N3077,Rates!A:G,7,0)&VLOOKUP(N3077,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3077*IF(W3077=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3077,Rates!A:L,3,0)","v":"Statement top-ups (Nursery)"},null,{"$f":"E3077&IF(O3077=\"EARLYYEARS\",VLOOKUP(N3077,Rates!$A:$X,24,0),N3077)","v":"3022024NURSERYTOPUP"},{"$f":"ROUND(IF(AND(OR(M3077=\"VA\",M3077=\"FREE\",M3077=\"ACAD\"),N3077=\"DFC\"),S3077,S3077*VLOOKUP(AU3077&VLOOKUP(N3077,Rates!A:G,7,0)&VLOOKUP(N3077,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2315.63,0,"11436NURSERYTOPUPMAPrimary",2315.63,"May3022024NURSERYTOPUP",{"$f":"VLOOKUP(N3077,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3077,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3077=\"RA\",0,IF(AU3077=\"C\",VLOOKUP(AU3077&VLOOKUP(N3077,Rates!A:G,7,0)&VLOOKUP(N3077,Rates!A:J,10,0)&VLOOKUP(D3077,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3077&VLOOKUP(N3077,Rates!A:G,7,0)&VLOOKUP(N3077,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3077*IF(W3077=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3077=1,CA3077-SUM(CB3077:CD3077),IF(LEFT(N3077,2)=\"ND\",0,IF(D3077=\"Original\",CA3077*3/36,CA3077/VLOOKUP(D3077,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3077=1,CA3077-SUM(CB3077:CE3077),IF(LEFT(N3077,2)=\"ND\",0,IF(D3077=\"Original\",CA3077*3/36,CA3077/VLOOKUP(D3077,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3077=1,CA3077-SUM(CB3077:CF3077),IF(LEFT(N3077,2)=\"ND\",0,IF(D3077=\"Original\",CA3077*3/36,CA3077/VLOOKUP(D3077,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3077=1,CA3077-SUM(CB3077:CG3077),IF(LEFT(N3077,2)=\"ND\",0,IF(D3077=\"Original\",CA3077*3/36,CA3077/VLOOKUP(D3077,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3077=1,CA3077-SUM(CB3077:CH3077),IF(LEFT(N3077,2)=\"ND\",0,IF(D3077=\"Original\",CA3077*3/36,CA3077/VLOOKUP(D3077,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3077=1,CA3077-SUM(CB3077:CI3077),IF(LEFT(N3077,2)=\"ND\",0,IF(D3077=\"Original\",CA3077*3/36,CA3077/VLOOKUP(D3077,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3077=1,CA3077-SUM(CB3077:CJ3077),IF(LEFT(N3077,2)=\"ND\",0,IF(D3077=\"Original\",CA3077*3/36,CA3077/VLOOKUP(D3077,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3077=1,CA3077-SUM(CB3077:CK3077),IF(LEFT(N3077,2)=\"ND\",0,IF(D3077=\"Original\",CA3077*3/36,CA3077/VLOOKUP(D3077,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184077,"2018-05-23","CK","May",3023516,{"$f":"VLOOKUP($E3090,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E3090,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3090,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3090,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E3090,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H3090=\"MA\",0,VLOOKUP(N3090,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3090,Schools!$B:$R,17,0)","v":"VA"},"othertopup",{"$f":"VLOOKUP(N3090,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3090,Rates!A$1:L$65576,9,0)","v":"Various"},6780.833333333333,6780.83,{"$f":"VLOOKUP(N3090,Rates!A$1:W$65573,VLOOKUP(E3090,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3090,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3090,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3090=\"VA\",N3090=\"DFC\"),0,VLOOKUP(N3090,Rates!A:AM,VLOOKUP(H3090&LEFT(G3090,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023516othertopupA","May3023516othertopup","3023516othertopup","Mayothertopup","May3023516","MAPriothertopup","I033023516","3023516HIGHNEEDS","11411Primary","May3023516HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3090,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3090,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3090,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3090=\"DFC\",0,VLOOKUP(E3090,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3090=\"MA\",0,VLOOKUP(AU3090&VLOOKUP(N3090,Rates!A:G,7,0)&VLOOKUP(N3090,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3090*IF(W3090=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3090,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3090&IF(O3090=\"EARLYYEARS\",VLOOKUP(N3090,Rates!$A:$X,24,0),N3090)","v":"3023516othertopup"},{"$f":"ROUND(IF(AND(OR(M3090=\"VA\",M3090=\"FREE\",M3090=\"ACAD\"),N3090=\"DFC\"),S3090,S3090*VLOOKUP(AU3090&VLOOKUP(N3090,Rates!A:G,7,0)&VLOOKUP(N3090,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},6780.83,0,"11411othertopupMAPrimary",6780.83,"May3023516othertopup",{"$f":"VLOOKUP(N3090,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3090,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3090=\"RA\",0,IF(AU3090=\"C\",VLOOKUP(AU3090&VLOOKUP(N3090,Rates!A:G,7,0)&VLOOKUP(N3090,Rates!A:J,10,0)&VLOOKUP(D3090,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3090&VLOOKUP(N3090,Rates!A:G,7,0)&VLOOKUP(N3090,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3090*IF(W3090=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3090=1,CA3090-SUM(CB3090:CD3090),IF(LEFT(N3090,2)=\"ND\",0,IF(D3090=\"Original\",CA3090*3/36,CA3090/VLOOKUP(D3090,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3090=1,CA3090-SUM(CB3090:CE3090),IF(LEFT(N3090,2)=\"ND\",0,IF(D3090=\"Original\",CA3090*3/36,CA3090/VLOOKUP(D3090,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3090=1,CA3090-SUM(CB3090:CF3090),IF(LEFT(N3090,2)=\"ND\",0,IF(D3090=\"Original\",CA3090*3/36,CA3090/VLOOKUP(D3090,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3090=1,CA3090-SUM(CB3090:CG3090),IF(LEFT(N3090,2)=\"ND\",0,IF(D3090=\"Original\",CA3090*3/36,CA3090/VLOOKUP(D3090,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3090=1,CA3090-SUM(CB3090:CH3090),IF(LEFT(N3090,2)=\"ND\",0,IF(D3090=\"Original\",CA3090*3/36,CA3090/VLOOKUP(D3090,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3090=1,CA3090-SUM(CB3090:CI3090),IF(LEFT(N3090,2)=\"ND\",0,IF(D3090=\"Original\",CA3090*3/36,CA3090/VLOOKUP(D3090,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3090=1,CA3090-SUM(CB3090:CJ3090),IF(LEFT(N3090,2)=\"ND\",0,IF(D3090=\"Original\",CA3090*3/36,CA3090/VLOOKUP(D3090,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3090=1,CA3090-SUM(CB3090:CK3090),IF(LEFT(N3090,2)=\"ND\",0,IF(D3090=\"Original\",CA3090*3/36,CA3090/VLOOKUP(D3090,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184086,"2018-05-23","CK","May",3024215,{"$f":"VLOOKUP($E3099,Schools!$B:$L,2,0)","v":"Compton School"},{"$f":"VLOOKUP($E3099,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3099,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3099,Schools!$B:$L,11,0)","v":140894},{"$f":"VLOOKUP($E3099,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3099=\"MA\",0,VLOOKUP(N3099,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3099,Schools!$B:$R,17,0)","v":"ACAD"},"POST16TOPUP",{"$f":"VLOOKUP(N3099,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3099,Rates!A$1:L$65576,9,0)","v":"Various"},3565.8333333333285,{"$f":"ROUND(IF(Q3099=\"Various\",P3099*R3099,P3099*Q3099*R3099),2)","v":3565.83},{"$f":"VLOOKUP(N3099,Rates!A$1:W$65573,VLOOKUP(E3099,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3099,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3099,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3099=\"VA\",N3099=\"DFC\"),0,VLOOKUP(N3099,Rates!A:AM,VLOOKUP(H3099&LEFT(G3099,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W3099=1,$S3099*AN3099,0),2)","v":0},{"$f":"ROUND(IF($W3099=1,$S3099*AO3099,0)-X3099,2)","v":0},{"$f":"ROUND(IF($W3099=1,$S3099*AP3099,0)-X3099-Y3099,2)","v":0},{"$f":"ROUND(IF($W3099=1,$S3099*AQ3099,0)-X3099-Y3099-Z3099,2)","v":0},{"$f":"K3099*S3099","v":0},{"$f":"IF(O3099=\"EARLYYEARS\",LEFT(N3099,3),0)","v":0},{"$f":"BK3099&AU3099","v":"3024215POST16TOPUPAcademy"},{"$f":"D3099&E3099&N3099","v":"May3024215POST16TOPUP"},{"$f":"E3099&N3099","v":"3024215POST16TOPUP"},{"$f":"D3099&N3099","v":"MayPOST16TOPUP"},{"$f":"D3099&E3099","v":"May3024215"},{"$f":"H3099&LEFT(G3099,3)&N3099","v":"RASecPOST16TOPUP"},{"$f":"V3099&E3099","v":"I033024215"},{"$f":"E3099&O3099","v":"3024215HIGHNEEDS"},{"$f":"T3099&G3099","v":"11442Secondary"},{"$f":"D3099&E3099&O3099","v":"May3024215HIGHNEEDS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3099,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3099,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3099,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3099=\"DFC\",0,VLOOKUP(E3099,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3099=\"MA\",0,VLOOKUP(AU3099&VLOOKUP(N3099,Rates!A:G,7,0)&VLOOKUP(N3099,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3099*IF(W3099=1,0,1))","v":3565.83},0,{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-AW3099,ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(3+BV3099)/$BS3099)-AW3099)*IF(OR(BU3099=\"RAaut\",BU3099=\"RASPR\"),0,1),2))","v":594.30999999999995},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:AX3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(6+BV3099)/$BS3099)-SUM(AW3099:AX3099))*IF(OR(BU3099=\"RAaut\",BU3099=\"RASPR\"),0,1),2))","v":297.14999999999998},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:AY3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(9+BV3099)/$BS3099)-SUM(AW3099:AY3099))*IF(OR(BU3099=\"RAaut\",BU3099=\"RASPR\"),0,1),2))","v":297.14999999999998},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:AZ3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(12+BV3099)/$BS3099)-SUM(AW3099:AZ3099))*IF(OR(BU3099=\"RAaut\",BU3099=\"RASPR\"),0,1),2))","v":297.14999999999998},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:BA3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(15+BV3099-BW3099)/$BS3099)-SUM(AW3099:BA3099))*IF(OR(BU3099=\"RASUM\",BU3099=\"RASPR\"),0,1),2))","v":297.16000000000003},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:BB3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(18+BV3099-BW3099)/$BS3099)-SUM(AW3099:BB3099))*IF(OR(BU3099=\"RASUM\",BU3099=\"RASPR\"),0,1),2))","v":297.14999999999998},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:BC3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(21+BV3099-BW3099)/$BS3099)-SUM(AW3099:BC3099))*IF(OR(BU3099=\"RASUM\",BU3099=\"RASPR\"),0,1),2))","v":297.14999999999998},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:BD3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(24+BV3099-BW3099)/$BS3099)-SUM(AW3099:BD3099))*IF(OR(BU3099=\"RASUM\",BU3099=\"RASPR\"),0,1),2))","v":297.14999999999998},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:BE3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(27+BV3099-BX3099)/$BS3099)-SUM(AW3099:BE3099))*IF(OR(BU3099=\"RASUM\",BU3099=\"RAAUT\"),0,1),2))","v":297.16000000000003},{"$f":"IF(AND(BZ3099=1,H3099=\"RA\"),AV3099-SUM(AW3099:BF3099),ROUND(IF(LEFT(N3099,2)=\"ND\",0,($AV3099*(30+BV3099-BX3099)/$BS3099)-SUM(AW3099:BF3099))*IF(OR(BU3099=\"RASUM\",BU3099=\"RAAUT\"),0,1),2))","v":297.14999999999998},{"$f":"ROUND(AV3099-SUM(AW3099:BG3099),2)","v":297.14999999999998},{"$f":"VLOOKUP(N3099,Rates!A:L,3,0)","v":"StatementTop-ups (Post 16)"},null,{"$f":"E3099&IF(O3099=\"EARLYYEARS\",VLOOKUP(N3099,Rates!$A:$X,24,0),N3099)","v":"3024215POST16TOPUP"},{"$f":"ROUND(IF(AND(OR(M3099=\"VA\",M3099=\"FREE\",M3099=\"ACAD\"),N3099=\"DFC\"),S3099,S3099*VLOOKUP(AU3099&VLOOKUP(N3099,Rates!A:G,7,0)&VLOOKUP(N3099,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3099=\"DFC\",W3099=0),0,IF(AND(AU3099=\"A\",W3099=0),S3099,IF(AND(AU3099=\"C\",W3099=1),0,IF(AND(AU3099=\"C\",W3099=0,LEFT(N3099,2)<>\"ND\",D3099=\"Original\"),S3099*0.8,0)))),2)","v":0},{"$f":"ROUND(S3099-SUM(X3099:AA3099)-SUM(AW3099:BH3099)-BM3099-BL3099-BJ3099-SUM(CB3099:CM3099),0)","v":0},{"$f":"T3099&N3099&H3099&G3099","v":"11442POST16TOPUPRASecondary"},{"$f":"S3099-BL3099","v":3565.83},{"$f":"D3099&BK3099","v":"May3024215POST16TOPUP"},{"$f":"VLOOKUP(N3099,Rates!$A:$AO,41,0)","v":"Summer18"},{"$f":"IF(OR(BU3099=\"RASUM\",BU3099=\"RAAUT\"),12,IF(BU3099=\"RASPR\",9,IF(E3099=3025403,15,36)))","v":36},{"$f":"IF(K3099=1,S3099-SUM(X3099:AB3099)-SUM(AW3099:BH3099)-BJ3099-BM3099,0)","v":0},{"$f":"H3099&AC3099","v":"RA0"},{"$f":"IF(OR(AU3099=\"Academy\",E3099=3025403),3,4)","v":3},{"$f":"IF(BU3099=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3099=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3099,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3099=\"RA\",0,IF(AU3099=\"C\",VLOOKUP(AU3099&VLOOKUP(N3099,Rates!A:G,7,0)&VLOOKUP(N3099,Rates!A:J,10,0)&VLOOKUP(D3099,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3099&VLOOKUP(N3099,Rates!A:G,7,0)&VLOOKUP(N3099,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3099*IF(W3099=1,0,1)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CC3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/10))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CD3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/VLOOKUP(D3099,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CE3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/VLOOKUP(D3099,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CF3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/VLOOKUP(D3099,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CG3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/VLOOKUP(D3099,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CH3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/VLOOKUP(D3099,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CI3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/VLOOKUP(D3099,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CJ3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/VLOOKUP(D3099,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CK3099),IF(LEFT(N3099,2)=\"ND\",0,IF(D3099=\"Original\",CA3099*3/36,CA3099/VLOOKUP(D3099,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3099=1,CA3099-SUM(CB3099:CL3099),IF(LEFT(N3099,2)=\"ND\",0,CA3099-SUM(CB3099:CL3099))),2)","v":0}]
[20184099,"2018-05-23","CK","May",3027010,{"$f":"VLOOKUP($E3112,Schools!$B:$L,2,0)","v":"Mapledown"},{"$f":"VLOOKUP($E3112,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E3112,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3112,Schools!$B:$L,11,0)","v":400063},{"$f":"VLOOKUP($E3112,Schools!$B:$Z,12,0)","v":10159},{"$f":"IF(H3112=\"MA\",0,VLOOKUP(N3112,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3112,Schools!$B:$R,17,0)","v":"COM"},"SPECIALTOPUP",{"$f":"VLOOKUP(N3112,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3112,Rates!A$1:L$65576,9,0)","v":"Various"},-4680.5,-4680.5,{"$f":"VLOOKUP(N3112,Rates!A$1:W$65573,VLOOKUP(E3112,Schools!B$1:N$65540,13,0),0)","v":11433},{"$f":"VLOOKUP(E3112,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3112,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3112=\"VA\",N3112=\"DFC\"),0,VLOOKUP(N3112,Rates!A:AM,VLOOKUP(H3112&LEFT(G3112,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3027010SPECIALTOPUPD","May3027010SPECIALTOPUP","3027010SPECIALTOPUP","MaySPECIALTOPUP","May3027010","MASpeSPECIALTOPUP","I033027010","3027010HIGHNEEDS","11433Special","May3027010HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3112,CostCentres!B$1:D$65537,2,0)","v":"Special topups - Barnet maintained schools"},{"$f":"VLOOKUP($T3112,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3112,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3112=\"DFC\",0,VLOOKUP(E3112,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3112=\"MA\",0,VLOOKUP(AU3112&VLOOKUP(N3112,Rates!A:G,7,0)&VLOOKUP(N3112,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3112*IF(W3112=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3112,Rates!A:L,3,0)","v":"Special - Top-ups (R-Y11)"},null,{"$f":"E3112&IF(O3112=\"EARLYYEARS\",VLOOKUP(N3112,Rates!$A:$X,24,0),N3112)","v":"3027010SPECIALTOPUP"},{"$f":"ROUND(IF(AND(OR(M3112=\"VA\",M3112=\"FREE\",M3112=\"ACAD\"),N3112=\"DFC\"),S3112,S3112*VLOOKUP(AU3112&VLOOKUP(N3112,Rates!A:G,7,0)&VLOOKUP(N3112,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11433SPECIALTOPUPMASpecial",-4680.5,"May3027010SPECIALTOPUP",{"$f":"VLOOKUP(N3112,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3112,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3112=\"RA\",0,IF(AU3112=\"C\",VLOOKUP(AU3112&VLOOKUP(N3112,Rates!A:G,7,0)&VLOOKUP(N3112,Rates!A:J,10,0)&VLOOKUP(D3112,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3112&VLOOKUP(N3112,Rates!A:G,7,0)&VLOOKUP(N3112,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3112*IF(W3112=1,0,1)),2)","v":-4680.5},0,0,-468.05,{"$f":"ROUND(IF(BZ3112=1,CA3112-SUM(CB3112:CD3112),IF(LEFT(N3112,2)=\"ND\",0,IF(D3112=\"Original\",CA3112*3/36,CA3112/VLOOKUP(D3112,PayLookup!$M$10:$N$21,2,0)))),2)","v":-468.05},{"$f":"ROUND(IF(BZ3112=1,CA3112-SUM(CB3112:CE3112),IF(LEFT(N3112,2)=\"ND\",0,IF(D3112=\"Original\",CA3112*3/36,CA3112/VLOOKUP(D3112,PayLookup!$M$10:$N$21,2,0)))),2)","v":-468.05},{"$f":"ROUND(IF(BZ3112=1,CA3112-SUM(CB3112:CF3112),IF(LEFT(N3112,2)=\"ND\",0,IF(D3112=\"Original\",CA3112*3/36,CA3112/VLOOKUP(D3112,PayLookup!$M$10:$N$21,2,0)))),2)","v":-468.05},{"$f":"ROUND(IF(BZ3112=1,CA3112-SUM(CB3112:CG3112),IF(LEFT(N3112,2)=\"ND\",0,IF(D3112=\"Original\",CA3112*3/36,CA3112/VLOOKUP(D3112,PayLookup!$M$10:$N$21,2,0)))),2)","v":-468.05},{"$f":"ROUND(IF(BZ3112=1,CA3112-SUM(CB3112:CH3112),IF(LEFT(N3112,2)=\"ND\",0,IF(D3112=\"Original\",CA3112*3/36,CA3112/VLOOKUP(D3112,PayLookup!$M$10:$N$21,2,0)))),2)","v":-468.05},{"$f":"ROUND(IF(BZ3112=1,CA3112-SUM(CB3112:CI3112),IF(LEFT(N3112,2)=\"ND\",0,IF(D3112=\"Original\",CA3112*3/36,CA3112/VLOOKUP(D3112,PayLookup!$M$10:$N$21,2,0)))),2)","v":-468.05},{"$f":"ROUND(IF(BZ3112=1,CA3112-SUM(CB3112:CJ3112),IF(LEFT(N3112,2)=\"ND\",0,IF(D3112=\"Original\",CA3112*3/36,CA3112/VLOOKUP(D3112,PayLookup!$M$10:$N$22,2,0)))),2)","v":-468.05},{"$f":"ROUND(IF(BZ3112=1,CA3112-SUM(CB3112:CK3112),IF(LEFT(N3112,2)=\"ND\",0,IF(D3112=\"Original\",CA3112*3/36,CA3112/VLOOKUP(D3112,PayLookup!$M$10:$N$22,2,0)))),2)","v":-468.05},-468.05]
[20184108,"2018-05-23","CK","May",3025949,{"$f":"VLOOKUP($E3121,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E3121,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3121,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3121,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E3121,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H3121=\"MA\",0,VLOOKUP(N3121,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3121,Schools!$B:$R,17,0)","v":"VA"},"STMTPY",{"$f":"VLOOKUP(N3121,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3121,Rates!A$1:L$65576,9,0)","v":"Various"},2034.25,2034.25,{"$f":"VLOOKUP(N3121,Rates!A$1:W$65573,VLOOKUP(E3121,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3121,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3121,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3121=\"VA\",N3121=\"DFC\"),0,VLOOKUP(N3121,Rates!A:AM,VLOOKUP(H3121&LEFT(G3121,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025949STMTPYB","May3025949STMTPY","3025949STMTPY","MaySTMTPY","May3025949","MAPriSTMTPY","I033025949","3025949HIGHNEEDS","11431Primary","May3025949HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3121,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3121,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3121,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3121=\"DFC\",0,VLOOKUP(E3121,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3121=\"MA\",0,VLOOKUP(AU3121&VLOOKUP(N3121,Rates!A:G,7,0)&VLOOKUP(N3121,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3121*IF(W3121=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3121,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3121&IF(O3121=\"EARLYYEARS\",VLOOKUP(N3121,Rates!$A:$X,24,0),N3121)","v":"3025949STMTPY"},{"$f":"ROUND(IF(AND(OR(M3121=\"VA\",M3121=\"FREE\",M3121=\"ACAD\"),N3121=\"DFC\"),S3121,S3121*VLOOKUP(AU3121&VLOOKUP(N3121,Rates!A:G,7,0)&VLOOKUP(N3121,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTPYMAPrimary",2034.25,"May3025949STMTPY",{"$f":"VLOOKUP(N3121,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3121,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3121=\"RA\",0,IF(AU3121=\"C\",VLOOKUP(AU3121&VLOOKUP(N3121,Rates!A:G,7,0)&VLOOKUP(N3121,Rates!A:J,10,0)&VLOOKUP(D3121,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3121&VLOOKUP(N3121,Rates!A:G,7,0)&VLOOKUP(N3121,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3121*IF(W3121=1,0,1)),2)","v":2034.25},0,0,203.43,{"$f":"ROUND(IF(BZ3121=1,CA3121-SUM(CB3121:CD3121),IF(LEFT(N3121,2)=\"ND\",0,IF(D3121=\"Original\",CA3121*3/36,CA3121/VLOOKUP(D3121,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3121=1,CA3121-SUM(CB3121:CE3121),IF(LEFT(N3121,2)=\"ND\",0,IF(D3121=\"Original\",CA3121*3/36,CA3121/VLOOKUP(D3121,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3121=1,CA3121-SUM(CB3121:CF3121),IF(LEFT(N3121,2)=\"ND\",0,IF(D3121=\"Original\",CA3121*3/36,CA3121/VLOOKUP(D3121,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3121=1,CA3121-SUM(CB3121:CG3121),IF(LEFT(N3121,2)=\"ND\",0,IF(D3121=\"Original\",CA3121*3/36,CA3121/VLOOKUP(D3121,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3121=1,CA3121-SUM(CB3121:CH3121),IF(LEFT(N3121,2)=\"ND\",0,IF(D3121=\"Original\",CA3121*3/36,CA3121/VLOOKUP(D3121,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3121=1,CA3121-SUM(CB3121:CI3121),IF(LEFT(N3121,2)=\"ND\",0,IF(D3121=\"Original\",CA3121*3/36,CA3121/VLOOKUP(D3121,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3121=1,CA3121-SUM(CB3121:CJ3121),IF(LEFT(N3121,2)=\"ND\",0,IF(D3121=\"Original\",CA3121*3/36,CA3121/VLOOKUP(D3121,PayLookup!$M$10:$N$22,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3121=1,CA3121-SUM(CB3121:CK3121),IF(LEFT(N3121,2)=\"ND\",0,IF(D3121=\"Original\",CA3121*3/36,CA3121/VLOOKUP(D3121,PayLookup!$M$10:$N$22,2,0)))),2)","v":203.43},203.38]
[20184124,"2018-05-23","CK","May",3022023,{"$f":"VLOOKUP($E3137,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E3137,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3137,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3137,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E3137,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H3137=\"MA\",0,VLOOKUP(N3137,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3137,Schools!$B:$R,17,0)","v":"COM"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N3137,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3137,Rates!A$1:L$65576,9,0)","v":"Various"},-7572.333333333343,-7572.33,{"$f":"VLOOKUP(N3137,Rates!A$1:W$65573,VLOOKUP(E3137,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3137,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3137,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3137=\"VA\",N3137=\"DFC\"),0,VLOOKUP(N3137,Rates!A:AM,VLOOKUP(H3137&LEFT(G3137,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022023STMTTOPUPPRIC","May3022023STMTTOPUPPRI","3022023STMTTOPUPPRI","MaySTMTTOPUPPRI","May3022023","MAPriSTMTTOPUPPRI","I033022023","3022023HIGHNEEDS","11431Primary","May3022023HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3137,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3137,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3137,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3137=\"DFC\",0,VLOOKUP(E3137,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3137=\"MA\",0,VLOOKUP(AU3137&VLOOKUP(N3137,Rates!A:G,7,0)&VLOOKUP(N3137,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3137*IF(W3137=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3137,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3137&IF(O3137=\"EARLYYEARS\",VLOOKUP(N3137,Rates!$A:$X,24,0),N3137)","v":"3022023STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M3137=\"VA\",M3137=\"FREE\",M3137=\"ACAD\"),N3137=\"DFC\"),S3137,S3137*VLOOKUP(AU3137&VLOOKUP(N3137,Rates!A:G,7,0)&VLOOKUP(N3137,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTTOPUPPRIMAPrimary",-7572.33,"May3022023STMTTOPUPPRI",{"$f":"VLOOKUP(N3137,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3137,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3137=\"RA\",0,IF(AU3137=\"C\",VLOOKUP(AU3137&VLOOKUP(N3137,Rates!A:G,7,0)&VLOOKUP(N3137,Rates!A:J,10,0)&VLOOKUP(D3137,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3137&VLOOKUP(N3137,Rates!A:G,7,0)&VLOOKUP(N3137,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3137*IF(W3137=1,0,1)),2)","v":-7572.33},0,0,-757.23,{"$f":"ROUND(IF(BZ3137=1,CA3137-SUM(CB3137:CD3137),IF(LEFT(N3137,2)=\"ND\",0,IF(D3137=\"Original\",CA3137*3/36,CA3137/VLOOKUP(D3137,PayLookup!$M$10:$N$21,2,0)))),2)","v":-757.23},{"$f":"ROUND(IF(BZ3137=1,CA3137-SUM(CB3137:CE3137),IF(LEFT(N3137,2)=\"ND\",0,IF(D3137=\"Original\",CA3137*3/36,CA3137/VLOOKUP(D3137,PayLookup!$M$10:$N$21,2,0)))),2)","v":-757.23},{"$f":"ROUND(IF(BZ3137=1,CA3137-SUM(CB3137:CF3137),IF(LEFT(N3137,2)=\"ND\",0,IF(D3137=\"Original\",CA3137*3/36,CA3137/VLOOKUP(D3137,PayLookup!$M$10:$N$21,2,0)))),2)","v":-757.23},{"$f":"ROUND(IF(BZ3137=1,CA3137-SUM(CB3137:CG3137),IF(LEFT(N3137,2)=\"ND\",0,IF(D3137=\"Original\",CA3137*3/36,CA3137/VLOOKUP(D3137,PayLookup!$M$10:$N$21,2,0)))),2)","v":-757.23},{"$f":"ROUND(IF(BZ3137=1,CA3137-SUM(CB3137:CH3137),IF(LEFT(N3137,2)=\"ND\",0,IF(D3137=\"Original\",CA3137*3/36,CA3137/VLOOKUP(D3137,PayLookup!$M$10:$N$21,2,0)))),2)","v":-757.23},{"$f":"ROUND(IF(BZ3137=1,CA3137-SUM(CB3137:CI3137),IF(LEFT(N3137,2)=\"ND\",0,IF(D3137=\"Original\",CA3137*3/36,CA3137/VLOOKUP(D3137,PayLookup!$M$10:$N$21,2,0)))),2)","v":-757.23},{"$f":"ROUND(IF(BZ3137=1,CA3137-SUM(CB3137:CJ3137),IF(LEFT(N3137,2)=\"ND\",0,IF(D3137=\"Original\",CA3137*3/36,CA3137/VLOOKUP(D3137,PayLookup!$M$10:$N$22,2,0)))),2)","v":-757.23},{"$f":"ROUND(IF(BZ3137=1,CA3137-SUM(CB3137:CK3137),IF(LEFT(N3137,2)=\"ND\",0,IF(D3137=\"Original\",CA3137*3/36,CA3137/VLOOKUP(D3137,PayLookup!$M$10:$N$22,2,0)))),2)","v":-757.23},-757.26]
[20184129,"2018-05-23","CK","May",3022028,{"$f":"VLOOKUP($E3142,Schools!$B:$L,2,0)","v":"Garden Suburb Infant School"},{"$f":"VLOOKUP($E3142,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3142,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3142,Schools!$B:$L,11,0)","v":400067},{"$f":"VLOOKUP($E3142,Schools!$B:$Z,12,0)","v":10068},{"$f":"IF(H3142=\"MA\",0,VLOOKUP(N3142,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3142,Schools!$B:$R,17,0)","v":"COM"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N3142,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3142,Rates!A$1:L$65576,9,0)","v":"Various"},-4201.5000000000073,-4201.5,{"$f":"VLOOKUP(N3142,Rates!A$1:W$65573,VLOOKUP(E3142,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3142,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3142,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3142=\"VA\",N3142=\"DFC\"),0,VLOOKUP(N3142,Rates!A:AM,VLOOKUP(H3142&LEFT(G3142,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022028STMTTOPUPPRIA","May3022028STMTTOPUPPRI","3022028STMTTOPUPPRI","MaySTMTTOPUPPRI","May3022028","MAPriSTMTTOPUPPRI","I033022028","3022028HIGHNEEDS","11431Primary","May3022028HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3142,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3142,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3142,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3142=\"DFC\",0,VLOOKUP(E3142,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3142=\"MA\",0,VLOOKUP(AU3142&VLOOKUP(N3142,Rates!A:G,7,0)&VLOOKUP(N3142,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3142*IF(W3142=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3142,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3142&IF(O3142=\"EARLYYEARS\",VLOOKUP(N3142,Rates!$A:$X,24,0),N3142)","v":"3022028STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M3142=\"VA\",M3142=\"FREE\",M3142=\"ACAD\"),N3142=\"DFC\"),S3142,S3142*VLOOKUP(AU3142&VLOOKUP(N3142,Rates!A:G,7,0)&VLOOKUP(N3142,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},-4201.5,0,"11431STMTTOPUPPRIMAPrimary",-4201.5,"May3022028STMTTOPUPPRI",{"$f":"VLOOKUP(N3142,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3142,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3142=\"RA\",0,IF(AU3142=\"C\",VLOOKUP(AU3142&VLOOKUP(N3142,Rates!A:G,7,0)&VLOOKUP(N3142,Rates!A:J,10,0)&VLOOKUP(D3142,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3142&VLOOKUP(N3142,Rates!A:G,7,0)&VLOOKUP(N3142,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3142*IF(W3142=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3142=1,CA3142-SUM(CB3142:CD3142),IF(LEFT(N3142,2)=\"ND\",0,IF(D3142=\"Original\",CA3142*3/36,CA3142/VLOOKUP(D3142,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3142=1,CA3142-SUM(CB3142:CE3142),IF(LEFT(N3142,2)=\"ND\",0,IF(D3142=\"Original\",CA3142*3/36,CA3142/VLOOKUP(D3142,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3142=1,CA3142-SUM(CB3142:CF3142),IF(LEFT(N3142,2)=\"ND\",0,IF(D3142=\"Original\",CA3142*3/36,CA3142/VLOOKUP(D3142,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3142=1,CA3142-SUM(CB3142:CG3142),IF(LEFT(N3142,2)=\"ND\",0,IF(D3142=\"Original\",CA3142*3/36,CA3142/VLOOKUP(D3142,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3142=1,CA3142-SUM(CB3142:CH3142),IF(LEFT(N3142,2)=\"ND\",0,IF(D3142=\"Original\",CA3142*3/36,CA3142/VLOOKUP(D3142,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3142=1,CA3142-SUM(CB3142:CI3142),IF(LEFT(N3142,2)=\"ND\",0,IF(D3142=\"Original\",CA3142*3/36,CA3142/VLOOKUP(D3142,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3142=1,CA3142-SUM(CB3142:CJ3142),IF(LEFT(N3142,2)=\"ND\",0,IF(D3142=\"Original\",CA3142*3/36,CA3142/VLOOKUP(D3142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3142=1,CA3142-SUM(CB3142:CK3142),IF(LEFT(N3142,2)=\"ND\",0,IF(D3142=\"Original\",CA3142*3/36,CA3142/VLOOKUP(D3142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184150,"2018-05-23","CK","May",3022071,{"$f":"VLOOKUP($E3163,Schools!$B:$L,2,0)","v":"Queenswell Infant and Nursery School"},{"$f":"VLOOKUP($E3163,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3163,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3163,Schools!$B:$L,11,0)","v":400010},{"$f":"VLOOKUP($E3163,Schools!$B:$Z,12,0)","v":10119},{"$f":"IF(H3163=\"MA\",0,VLOOKUP(N3163,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3163,Schools!$B:$R,17,0)","v":"COM"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N3163,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3163,Rates!A$1:L$65576,9,0)","v":"Various"},2124.833333333343,{"$f":"ROUND(IF(Q3163=\"Various\",P3163*R3163,P3163*Q3163*R3163),2)","v":2124.83},{"$f":"VLOOKUP(N3163,Rates!A$1:W$65573,VLOOKUP(E3163,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3163,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3163,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3163=\"VA\",N3163=\"DFC\"),0,VLOOKUP(N3163,Rates!A:AM,VLOOKUP(H3163&LEFT(G3163,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W3163=1,$S3163*AN3163,0),2)","v":0},{"$f":"ROUND(IF($W3163=1,$S3163*AO3163,0)-X3163,2)","v":0},{"$f":"ROUND(IF($W3163=1,$S3163*AP3163,0)-X3163-Y3163,2)","v":0},{"$f":"ROUND(IF($W3163=1,$S3163*AQ3163,0)-X3163-Y3163-Z3163,2)","v":0},{"$f":"K3163*S3163","v":0},{"$f":"IF(O3163=\"EARLYYEARS\",LEFT(N3163,3),0)","v":0},{"$f":"BK3163&AU3163","v":"3022071STMTTOPUPPRIC"},{"$f":"D3163&E3163&N3163","v":"May3022071STMTTOPUPPRI"},{"$f":"E3163&N3163","v":"3022071STMTTOPUPPRI"},{"$f":"D3163&N3163","v":"MaySTMTTOPUPPRI"},{"$f":"D3163&E3163","v":"May3022071"},{"$f":"H3163&LEFT(G3163,3)&N3163","v":"MAPriSTMTTOPUPPRI"},{"$f":"V3163&E3163","v":"I033022071"},{"$f":"E3163&O3163","v":"3022071HIGHNEEDS"},{"$f":"T3163&G3163","v":"11431Primary"},{"$f":"D3163&E3163&O3163","v":"May3022071HIGHNEEDS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3163,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3163,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3163,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3163=\"DFC\",0,VLOOKUP(E3163,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3163=\"MA\",0,VLOOKUP(AU3163&VLOOKUP(N3163,Rates!A:G,7,0)&VLOOKUP(N3163,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3163*IF(W3163=1,0,1))","v":0},0,{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-AW3163,ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(3+BV3163)/$BS3163)-AW3163)*IF(OR(BU3163=\"RAaut\",BU3163=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:AX3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(6+BV3163)/$BS3163)-SUM(AW3163:AX3163))*IF(OR(BU3163=\"RAaut\",BU3163=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:AY3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(9+BV3163)/$BS3163)-SUM(AW3163:AY3163))*IF(OR(BU3163=\"RAaut\",BU3163=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:AZ3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(12+BV3163)/$BS3163)-SUM(AW3163:AZ3163))*IF(OR(BU3163=\"RAaut\",BU3163=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:BA3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(15+BV3163-BW3163)/$BS3163)-SUM(AW3163:BA3163))*IF(OR(BU3163=\"RASUM\",BU3163=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:BB3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(18+BV3163-BW3163)/$BS3163)-SUM(AW3163:BB3163))*IF(OR(BU3163=\"RASUM\",BU3163=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:BC3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(21+BV3163-BW3163)/$BS3163)-SUM(AW3163:BC3163))*IF(OR(BU3163=\"RASUM\",BU3163=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:BD3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(24+BV3163-BW3163)/$BS3163)-SUM(AW3163:BD3163))*IF(OR(BU3163=\"RASUM\",BU3163=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:BE3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(27+BV3163-BX3163)/$BS3163)-SUM(AW3163:BE3163))*IF(OR(BU3163=\"RASUM\",BU3163=\"RAAUT\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3163=1,H3163=\"RA\"),AV3163-SUM(AW3163:BF3163),ROUND(IF(LEFT(N3163,2)=\"ND\",0,($AV3163*(30+BV3163-BX3163)/$BS3163)-SUM(AW3163:BF3163))*IF(OR(BU3163=\"RASUM\",BU3163=\"RAAUT\"),0,1),2))","v":0},{"$f":"ROUND(AV3163-SUM(AW3163:BG3163),2)","v":0},{"$f":"VLOOKUP(N3163,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3163&IF(O3163=\"EARLYYEARS\",VLOOKUP(N3163,Rates!$A:$X,24,0),N3163)","v":"3022071STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M3163=\"VA\",M3163=\"FREE\",M3163=\"ACAD\"),N3163=\"DFC\"),S3163,S3163*VLOOKUP(AU3163&VLOOKUP(N3163,Rates!A:G,7,0)&VLOOKUP(N3163,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3163=\"DFC\",W3163=0),0,IF(AND(AU3163=\"A\",W3163=0),S3163,IF(AND(AU3163=\"C\",W3163=1),0,IF(AND(AU3163=\"C\",W3163=0,LEFT(N3163,2)<>\"ND\",D3163=\"Original\"),S3163*0.8,0)))),2)","v":0},{"$f":"ROUND(S3163-SUM(X3163:AA3163)-SUM(AW3163:BH3163)-BM3163-BL3163-BJ3163-SUM(CB3163:CM3163),0)","v":0},{"$f":"T3163&N3163&H3163&G3163","v":"11431STMTTOPUPPRIMAPrimary"},{"$f":"S3163-BL3163","v":2124.83},{"$f":"D3163&BK3163","v":"May3022071STMTTOPUPPRI"},{"$f":"VLOOKUP(N3163,Rates!$A:$AO,41,0)","v":"Summer18"},{"$f":"IF(OR(BU3163=\"RASUM\",BU3163=\"RAAUT\"),12,IF(BU3163=\"RASPR\",9,IF(E3163=3025403,15,36)))","v":36},{"$f":"IF(K3163=1,S3163-SUM(X3163:AB3163)-SUM(AW3163:BH3163)-BJ3163-BM3163,0)","v":0},{"$f":"H3163&AC3163","v":"MA0"},{"$f":"IF(OR(AU3163=\"Academy\",E3163=3025403),3,4)","v":4},{"$f":"IF(BU3163=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3163=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3163,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3163=\"RA\",0,IF(AU3163=\"C\",VLOOKUP(AU3163&VLOOKUP(N3163,Rates!A:G,7,0)&VLOOKUP(N3163,Rates!A:J,10,0)&VLOOKUP(D3163,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3163&VLOOKUP(N3163,Rates!A:G,7,0)&VLOOKUP(N3163,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3163*IF(W3163=1,0,1)),2)","v":2124.83},0,0,{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CC3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/10))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CD3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/VLOOKUP(D3163,PayLookup!$M$10:$N$21,2,0)))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CE3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/VLOOKUP(D3163,PayLookup!$M$10:$N$21,2,0)))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CF3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/VLOOKUP(D3163,PayLookup!$M$10:$N$21,2,0)))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CG3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/VLOOKUP(D3163,PayLookup!$M$10:$N$21,2,0)))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CH3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/VLOOKUP(D3163,PayLookup!$M$10:$N$21,2,0)))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CI3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/VLOOKUP(D3163,PayLookup!$M$10:$N$21,2,0)))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CJ3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/VLOOKUP(D3163,PayLookup!$M$10:$N$22,2,0)))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CK3163),IF(LEFT(N3163,2)=\"ND\",0,IF(D3163=\"Original\",CA3163*3/36,CA3163/VLOOKUP(D3163,PayLookup!$M$10:$N$22,2,0)))),2)","v":212.48},{"$f":"ROUND(IF(BZ3163=1,CA3163-SUM(CB3163:CL3163),IF(LEFT(N3163,2)=\"ND\",0,CA3163-SUM(CB3163:CL3163))),2)","v":212.51}]
[20184159,"2018-05-23","CK","May",3023309,{"$f":"VLOOKUP($E3172,Schools!$B:$L,2,0)","v":"St Johns CE N20"},{"$f":"VLOOKUP($E3172,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3172,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3172,Schools!$B:$L,11,0)","v":400098},{"$f":"VLOOKUP($E3172,Schools!$B:$Z,12,0)","v":10116},{"$f":"IF(H3172=\"MA\",0,VLOOKUP(N3172,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3172,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N3172,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3172,Rates!A$1:L$65576,9,0)","v":"Various"},-810.66666666666606,-810.67,{"$f":"VLOOKUP(N3172,Rates!A$1:W$65573,VLOOKUP(E3172,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3172,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3172,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3172=\"VA\",N3172=\"DFC\"),0,VLOOKUP(N3172,Rates!A:AM,VLOOKUP(H3172&LEFT(G3172,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023309STMTTOPUPPRIC","May3023309STMTTOPUPPRI","3023309STMTTOPUPPRI","MaySTMTTOPUPPRI","May3023309","MAPriSTMTTOPUPPRI","I033023309","3023309HIGHNEEDS","11431Primary","May3023309HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3172,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3172,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3172,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3172=\"DFC\",0,VLOOKUP(E3172,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3172=\"MA\",0,VLOOKUP(AU3172&VLOOKUP(N3172,Rates!A:G,7,0)&VLOOKUP(N3172,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3172*IF(W3172=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3172,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3172&IF(O3172=\"EARLYYEARS\",VLOOKUP(N3172,Rates!$A:$X,24,0),N3172)","v":"3023309STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M3172=\"VA\",M3172=\"FREE\",M3172=\"ACAD\"),N3172=\"DFC\"),S3172,S3172*VLOOKUP(AU3172&VLOOKUP(N3172,Rates!A:G,7,0)&VLOOKUP(N3172,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTTOPUPPRIMAPrimary",-810.67,"May3023309STMTTOPUPPRI",{"$f":"VLOOKUP(N3172,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3172,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3172=\"RA\",0,IF(AU3172=\"C\",VLOOKUP(AU3172&VLOOKUP(N3172,Rates!A:G,7,0)&VLOOKUP(N3172,Rates!A:J,10,0)&VLOOKUP(D3172,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3172&VLOOKUP(N3172,Rates!A:G,7,0)&VLOOKUP(N3172,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3172*IF(W3172=1,0,1)),2)","v":-810.67},0,0,-81.069999999999993,{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CD3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$21,2,0)))),2)","v":-81.069999999999993},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CE3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$21,2,0)))),2)","v":-81.069999999999993},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CF3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$21,2,0)))),2)","v":-81.069999999999993},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CG3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$21,2,0)))),2)","v":-81.069999999999993},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CH3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$21,2,0)))),2)","v":-81.069999999999993},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CI3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$21,2,0)))),2)","v":-81.069999999999993},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CJ3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":-81.069999999999993},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CK3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":-81.069999999999993},-81.040000000000006]
[20184172,"2018-05-23","CK","May",3023511,{"$f":"VLOOKUP($E3185,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E3185,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3185,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3185,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E3185,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H3185=\"MA\",0,VLOOKUP(N3185,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3185,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N3185,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3185,Rates!A$1:L$65576,9,0)","v":"Various"},-15409.166666666686,-15409.17,{"$f":"VLOOKUP(N3185,Rates!A$1:W$65573,VLOOKUP(E3185,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3185,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3185,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3185=\"VA\",N3185=\"DFC\"),0,VLOOKUP(N3185,Rates!A:AM,VLOOKUP(H3185&LEFT(G3185,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023511STMTTOPUPPRIA","May3023511STMTTOPUPPRI","3023511STMTTOPUPPRI","MaySTMTTOPUPPRI","May3023511","MAPriSTMTTOPUPPRI","I033023511","3023511HIGHNEEDS","11431Primary","May3023511HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3185,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3185,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3185,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3185=\"DFC\",0,VLOOKUP(E3185,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3185=\"MA\",0,VLOOKUP(AU3185&VLOOKUP(N3185,Rates!A:G,7,0)&VLOOKUP(N3185,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3185*IF(W3185=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3185,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3185&IF(O3185=\"EARLYYEARS\",VLOOKUP(N3185,Rates!$A:$X,24,0),N3185)","v":"3023511STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M3185=\"VA\",M3185=\"FREE\",M3185=\"ACAD\"),N3185=\"DFC\"),S3185,S3185*VLOOKUP(AU3185&VLOOKUP(N3185,Rates!A:G,7,0)&VLOOKUP(N3185,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},-15409.17,0,"11431STMTTOPUPPRIMAPrimary",-15409.17,"May3023511STMTTOPUPPRI",{"$f":"VLOOKUP(N3185,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3185,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3185=\"RA\",0,IF(AU3185=\"C\",VLOOKUP(AU3185&VLOOKUP(N3185,Rates!A:G,7,0)&VLOOKUP(N3185,Rates!A:J,10,0)&VLOOKUP(D3185,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3185&VLOOKUP(N3185,Rates!A:G,7,0)&VLOOKUP(N3185,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3185*IF(W3185=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CD3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CE3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CF3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CG3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CH3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CI3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CJ3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CK3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184181,"2018-05-23","CK","May",3023521,{"$f":"VLOOKUP($E3194,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E3194,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3194,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3194,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E3194,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H3194=\"MA\",0,VLOOKUP(N3194,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3194,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N3194,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3194,Rates!A$1:L$65576,9,0)","v":"Various"},11067.166666666672,11067.17,{"$f":"VLOOKUP(N3194,Rates!A$1:W$65573,VLOOKUP(E3194,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3194,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3194,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3194=\"VA\",N3194=\"DFC\"),0,VLOOKUP(N3194,Rates!A:AM,VLOOKUP(H3194&LEFT(G3194,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023521STMTTOPUPPRIB","May3023521STMTTOPUPPRI","3023521STMTTOPUPPRI","MaySTMTTOPUPPRI","May3023521","MAAllSTMTTOPUPPRI","I033023521","3023521HIGHNEEDS","11431All through","May3023521HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3194,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3194,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3194,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3194=\"DFC\",0,VLOOKUP(E3194,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3194=\"MA\",0,VLOOKUP(AU3194&VLOOKUP(N3194,Rates!A:G,7,0)&VLOOKUP(N3194,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3194*IF(W3194=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3194,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3194&IF(O3194=\"EARLYYEARS\",VLOOKUP(N3194,Rates!$A:$X,24,0),N3194)","v":"3023521STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M3194=\"VA\",M3194=\"FREE\",M3194=\"ACAD\"),N3194=\"DFC\"),S3194,S3194*VLOOKUP(AU3194&VLOOKUP(N3194,Rates!A:G,7,0)&VLOOKUP(N3194,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTTOPUPPRIMAAll through",11067.17,"May3023521STMTTOPUPPRI",{"$f":"VLOOKUP(N3194,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3194,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3194=\"RA\",0,IF(AU3194=\"C\",VLOOKUP(AU3194&VLOOKUP(N3194,Rates!A:G,7,0)&VLOOKUP(N3194,Rates!A:J,10,0)&VLOOKUP(D3194,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3194&VLOOKUP(N3194,Rates!A:G,7,0)&VLOOKUP(N3194,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3194*IF(W3194=1,0,1)),2)","v":11067.17},0,0,1106.72,{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CD3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$21,2,0)))),2)","v":1106.72},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CE3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$21,2,0)))),2)","v":1106.72},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CF3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$21,2,0)))),2)","v":1106.72},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CG3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$21,2,0)))),2)","v":1106.72},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CH3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$21,2,0)))),2)","v":1106.72},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CI3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$21,2,0)))),2)","v":1106.72},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CJ3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":1106.72},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CK3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":1106.72},1106.69]
[20184194,"2018-05-23","CK","May",3024004,{"$f":"VLOOKUP($E3207,Schools!$B:$L,2,0)","v":"Menorah High School (Girls)"},{"$f":"VLOOKUP($E3207,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3207,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3207,Schools!$B:$L,11,0)","v":107953},{"$f":"VLOOKUP($E3207,Schools!$B:$Z,12,0)","v":11513},{"$f":"IF(H3207=\"MA\",0,VLOOKUP(N3207,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3207,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3207,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3207,Rates!A$1:L$65576,9,0)","v":"Various"},26636.333333333332,26636.33,{"$f":"VLOOKUP(N3207,Rates!A$1:W$65573,VLOOKUP(E3207,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3207,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3207,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3207=\"VA\",N3207=\"DFC\"),0,VLOOKUP(N3207,Rates!A:AM,VLOOKUP(H3207&LEFT(G3207,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3024004STMTTOPUPSECD","May3024004STMTTOPUPSEC","3024004STMTTOPUPSEC","MaySTMTTOPUPSEC","May3024004","MASecSTMTTOPUPSEC","I033024004","3024004HIGHNEEDS","11435Secondary","May3024004HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3207,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3207,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3207,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3207=\"DFC\",0,VLOOKUP(E3207,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3207=\"MA\",0,VLOOKUP(AU3207&VLOOKUP(N3207,Rates!A:G,7,0)&VLOOKUP(N3207,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3207*IF(W3207=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3207,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3207&IF(O3207=\"EARLYYEARS\",VLOOKUP(N3207,Rates!$A:$X,24,0),N3207)","v":"3024004STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3207=\"VA\",M3207=\"FREE\",M3207=\"ACAD\"),N3207=\"DFC\"),S3207,S3207*VLOOKUP(AU3207&VLOOKUP(N3207,Rates!A:G,7,0)&VLOOKUP(N3207,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11435STMTTOPUPSECMASecondary",26636.33,"May3024004STMTTOPUPSEC",{"$f":"VLOOKUP(N3207,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3207,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3207=\"RA\",0,IF(AU3207=\"C\",VLOOKUP(AU3207&VLOOKUP(N3207,Rates!A:G,7,0)&VLOOKUP(N3207,Rates!A:J,10,0)&VLOOKUP(D3207,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3207&VLOOKUP(N3207,Rates!A:G,7,0)&VLOOKUP(N3207,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3207*IF(W3207=1,0,1)),2)","v":26636.33},0,0,2663.63,{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CD3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$21,2,0)))),2)","v":2663.63},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CE3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$21,2,0)))),2)","v":2663.63},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CF3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$21,2,0)))),2)","v":2663.63},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CG3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$21,2,0)))),2)","v":2663.63},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CH3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$21,2,0)))),2)","v":2663.63},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CI3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$21,2,0)))),2)","v":2663.63},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CJ3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":2663.63},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CK3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":2663.63},2663.66]
[20184200,"2018-05-23","CK","May",3024212,{"$f":"VLOOKUP($E3213,Schools!$B:$L,2,0)","v":"East Barnet School"},{"$f":"VLOOKUP($E3213,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3213,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3213,Schools!$B:$L,11,0)","v":143727},{"$f":"VLOOKUP($E3213,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3213=\"MA\",0,VLOOKUP(N3213,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3213,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3213,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3213,Rates!A$1:L$65576,9,0)","v":"Various"},-16212.583333333372,-16212.58,{"$f":"VLOOKUP(N3213,Rates!A$1:W$65573,VLOOKUP(E3213,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3213,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3213,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3213=\"VA\",N3213=\"DFC\"),0,VLOOKUP(N3213,Rates!A:AM,VLOOKUP(H3213&LEFT(G3213,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3024212STMTTOPUPSECAcademy","May3024212STMTTOPUPSEC","3024212STMTTOPUPSEC","MaySTMTTOPUPSEC","May3024212","RASecSTMTTOPUPSEC","I033024212","3024212HIGHNEEDS","11442Secondary","May3024212HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3213,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3213,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3213,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3213=\"DFC\",0,VLOOKUP(E3213,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3213=\"MA\",0,VLOOKUP(AU3213&VLOOKUP(N3213,Rates!A:G,7,0)&VLOOKUP(N3213,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3213*IF(W3213=1,0,1))","v":-16212.58},0,-2702.1,-1351.05,-1351.04,-1351.05,-1351.05,-1351.05,-1351.05,-1351.05,-1351.04,-1351.05,-1351.05,{"$f":"VLOOKUP(N3213,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3213&IF(O3213=\"EARLYYEARS\",VLOOKUP(N3213,Rates!$A:$X,24,0),N3213)","v":"3024212STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3213=\"VA\",M3213=\"FREE\",M3213=\"ACAD\"),N3213=\"DFC\"),S3213,S3213*VLOOKUP(AU3213&VLOOKUP(N3213,Rates!A:G,7,0)&VLOOKUP(N3213,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",-16212.58,"May3024212STMTTOPUPSEC",{"$f":"VLOOKUP(N3213,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3213,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3213=\"RA\",0,IF(AU3213=\"C\",VLOOKUP(AU3213&VLOOKUP(N3213,Rates!A:G,7,0)&VLOOKUP(N3213,Rates!A:J,10,0)&VLOOKUP(D3213,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3213&VLOOKUP(N3213,Rates!A:G,7,0)&VLOOKUP(N3213,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3213*IF(W3213=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CD3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CE3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CF3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CG3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CH3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CI3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CJ3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CK3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184201,"2018-05-23","CK","May",3024215,{"$f":"VLOOKUP($E3214,Schools!$B:$L,2,0)","v":"Compton School"},{"$f":"VLOOKUP($E3214,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3214,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3214,Schools!$B:$L,11,0)","v":140894},{"$f":"VLOOKUP($E3214,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3214=\"MA\",0,VLOOKUP(N3214,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3214,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3214,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3214,Rates!A$1:L$65576,9,0)","v":"Various"},-4111.6666666667443,-4111.67,{"$f":"VLOOKUP(N3214,Rates!A$1:W$65573,VLOOKUP(E3214,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3214,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3214,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3214=\"VA\",N3214=\"DFC\"),0,VLOOKUP(N3214,Rates!A:AM,VLOOKUP(H3214&LEFT(G3214,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3024215STMTTOPUPSECAcademy","May3024215STMTTOPUPSEC","3024215STMTTOPUPSEC","MaySTMTTOPUPSEC","May3024215","RASecSTMTTOPUPSEC","I033024215","3024215HIGHNEEDS","11442Secondary","May3024215HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3214,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3214,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3214,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3214=\"DFC\",0,VLOOKUP(E3214,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3214=\"MA\",0,VLOOKUP(AU3214&VLOOKUP(N3214,Rates!A:G,7,0)&VLOOKUP(N3214,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3214*IF(W3214=1,0,1))","v":-4111.67},0,-685.28,-342.64,-342.64,-342.64,-342.64,-342.63,-342.64,-342.64,-342.64,-342.64,-342.64,{"$f":"VLOOKUP(N3214,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3214&IF(O3214=\"EARLYYEARS\",VLOOKUP(N3214,Rates!$A:$X,24,0),N3214)","v":"3024215STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3214=\"VA\",M3214=\"FREE\",M3214=\"ACAD\"),N3214=\"DFC\"),S3214,S3214*VLOOKUP(AU3214&VLOOKUP(N3214,Rates!A:G,7,0)&VLOOKUP(N3214,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",-4111.67,"May3024215STMTTOPUPSEC",{"$f":"VLOOKUP(N3214,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3214,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3214=\"RA\",0,IF(AU3214=\"C\",VLOOKUP(AU3214&VLOOKUP(N3214,Rates!A:G,7,0)&VLOOKUP(N3214,Rates!A:J,10,0)&VLOOKUP(D3214,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3214&VLOOKUP(N3214,Rates!A:G,7,0)&VLOOKUP(N3214,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3214*IF(W3214=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CD3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CE3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CF3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CG3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CH3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CI3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CJ3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CK3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184202,"2018-05-23","CK","May",3025400,{"$f":"VLOOKUP($E3215,Schools!$B:$L,2,0)","v":"Hendon School"},{"$f":"VLOOKUP($E3215,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3215,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3215,Schools!$B:$L,11,0)","v":145169},{"$f":"VLOOKUP($E3215,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3215=\"MA\",0,VLOOKUP(N3215,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3215,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3215,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3215,Rates!A$1:L$65576,9,0)","v":"Various"},15.999999999883585,16,{"$f":"VLOOKUP(N3215,Rates!A$1:W$65573,VLOOKUP(E3215,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3215,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3215,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3215=\"VA\",N3215=\"DFC\"),0,VLOOKUP(N3215,Rates!A:AM,VLOOKUP(H3215&LEFT(G3215,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025400STMTTOPUPSECAcademy","May3025400STMTTOPUPSEC","3025400STMTTOPUPSEC","MaySTMTTOPUPSEC","May3025400","RASecSTMTTOPUPSEC","I033025400","3025400HIGHNEEDS","11442Secondary","May3025400HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3215,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3215,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3215,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3215=\"DFC\",0,VLOOKUP(E3215,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3215=\"MA\",0,VLOOKUP(AU3215&VLOOKUP(N3215,Rates!A:G,7,0)&VLOOKUP(N3215,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3215*IF(W3215=1,0,1))","v":16},0,2.67,1.33,1.33,1.34,1.33,1.33,1.34,1.33,1.33,1.34,1.33,{"$f":"VLOOKUP(N3215,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3215&IF(O3215=\"EARLYYEARS\",VLOOKUP(N3215,Rates!$A:$X,24,0),N3215)","v":"3025400STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3215=\"VA\",M3215=\"FREE\",M3215=\"ACAD\"),N3215=\"DFC\"),S3215,S3215*VLOOKUP(AU3215&VLOOKUP(N3215,Rates!A:G,7,0)&VLOOKUP(N3215,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",16,"May3025400STMTTOPUPSEC",{"$f":"VLOOKUP(N3215,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3215,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3215=\"RA\",0,IF(AU3215=\"C\",VLOOKUP(AU3215&VLOOKUP(N3215,Rates!A:G,7,0)&VLOOKUP(N3215,Rates!A:J,10,0)&VLOOKUP(D3215,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3215&VLOOKUP(N3215,Rates!A:G,7,0)&VLOOKUP(N3215,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3215*IF(W3215=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CD3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CE3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CF3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CG3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CH3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CI3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CJ3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CK3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184203,"2018-05-23","CK","May",3025402,{"$f":"VLOOKUP($E3216,Schools!$B:$L,2,0)","v":"Mill Hill County High School"},{"$f":"VLOOKUP($E3216,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3216,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3216,Schools!$B:$L,11,0)","v":144069},{"$f":"VLOOKUP($E3216,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3216=\"MA\",0,VLOOKUP(N3216,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3216,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3216,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3216,Rates!A$1:L$65576,9,0)","v":"Various"},93763.25,93763.25,{"$f":"VLOOKUP(N3216,Rates!A$1:W$65573,VLOOKUP(E3216,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3216,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3216,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3216=\"VA\",N3216=\"DFC\"),0,VLOOKUP(N3216,Rates!A:AM,VLOOKUP(H3216&LEFT(G3216,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025402STMTTOPUPSECAcademy","May3025402STMTTOPUPSEC","3025402STMTTOPUPSEC","MaySTMTTOPUPSEC","May3025402","RASecSTMTTOPUPSEC","I033025402","3025402HIGHNEEDS","11442Secondary","May3025402HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3216,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3216,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3216,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3216=\"DFC\",0,VLOOKUP(E3216,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3216=\"MA\",0,VLOOKUP(AU3216&VLOOKUP(N3216,Rates!A:G,7,0)&VLOOKUP(N3216,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3216*IF(W3216=1,0,1))","v":93763.25},0,15627.21,7813.6,7813.61,7813.6,7813.61,7813.6,7813.6,7813.61,7813.6,7813.61,7813.6,{"$f":"VLOOKUP(N3216,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3216&IF(O3216=\"EARLYYEARS\",VLOOKUP(N3216,Rates!$A:$X,24,0),N3216)","v":"3025402STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3216=\"VA\",M3216=\"FREE\",M3216=\"ACAD\"),N3216=\"DFC\"),S3216,S3216*VLOOKUP(AU3216&VLOOKUP(N3216,Rates!A:G,7,0)&VLOOKUP(N3216,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",93763.25,"May3025402STMTTOPUPSEC",{"$f":"VLOOKUP(N3216,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3216,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3216=\"RA\",0,IF(AU3216=\"C\",VLOOKUP(AU3216&VLOOKUP(N3216,Rates!A:G,7,0)&VLOOKUP(N3216,Rates!A:J,10,0)&VLOOKUP(D3216,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3216&VLOOKUP(N3216,Rates!A:G,7,0)&VLOOKUP(N3216,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3216*IF(W3216=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CD3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CE3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CF3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CG3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CH3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CI3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CJ3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CK3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184204,"2018-05-23","CK","May",3025405,{"$f":"VLOOKUP($E3217,Schools!$B:$L,2,0)","v":"Finchley Catholic High School"},{"$f":"VLOOKUP($E3217,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3217,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3217,Schools!$B:$L,11,0)","v":400041},{"$f":"VLOOKUP($E3217,Schools!$B:$Z,12,0)","v":10145},{"$f":"IF(H3217=\"MA\",0,VLOOKUP(N3217,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3217,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3217,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3217,Rates!A$1:L$65576,9,0)","v":"Various"},-8145.0000000000146,-8145,{"$f":"VLOOKUP(N3217,Rates!A$1:W$65573,VLOOKUP(E3217,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3217,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3217,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3217=\"VA\",N3217=\"DFC\"),0,VLOOKUP(N3217,Rates!A:AM,VLOOKUP(H3217&LEFT(G3217,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025405STMTTOPUPSECB","May3025405STMTTOPUPSEC","3025405STMTTOPUPSEC","MaySTMTTOPUPSEC","May3025405","MASecSTMTTOPUPSEC","I033025405","3025405HIGHNEEDS","11435Secondary","May3025405HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3217,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3217,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3217,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3217=\"DFC\",0,VLOOKUP(E3217,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3217=\"MA\",0,VLOOKUP(AU3217&VLOOKUP(N3217,Rates!A:G,7,0)&VLOOKUP(N3217,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3217*IF(W3217=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3217,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3217&IF(O3217=\"EARLYYEARS\",VLOOKUP(N3217,Rates!$A:$X,24,0),N3217)","v":"3025405STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3217=\"VA\",M3217=\"FREE\",M3217=\"ACAD\"),N3217=\"DFC\"),S3217,S3217*VLOOKUP(AU3217&VLOOKUP(N3217,Rates!A:G,7,0)&VLOOKUP(N3217,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11435STMTTOPUPSECMASecondary",-8145,"May3025405STMTTOPUPSEC",{"$f":"VLOOKUP(N3217,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3217,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3217=\"RA\",0,IF(AU3217=\"C\",VLOOKUP(AU3217&VLOOKUP(N3217,Rates!A:G,7,0)&VLOOKUP(N3217,Rates!A:J,10,0)&VLOOKUP(D3217,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3217&VLOOKUP(N3217,Rates!A:G,7,0)&VLOOKUP(N3217,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3217*IF(W3217=1,0,1)),2)","v":-8145},0,0,-814.5,{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CD3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$21,2,0)))),2)","v":-814.5},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CE3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$21,2,0)))),2)","v":-814.5},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CF3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$21,2,0)))),2)","v":-814.5},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CG3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$21,2,0)))),2)","v":-814.5},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CH3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$21,2,0)))),2)","v":-814.5},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CI3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$21,2,0)))),2)","v":-814.5},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CJ3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":-814.5},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CK3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":-814.5},-814.5]
[20184205,"2018-05-23","CK","May",3025406,{"$f":"VLOOKUP($E3218,Schools!$B:$L,2,0)","v":"Ashmole Academy"},{"$f":"VLOOKUP($E3218,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3218,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3218,Schools!$B:$L,11,0)","v":140909},{"$f":"VLOOKUP($E3218,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3218=\"MA\",0,VLOOKUP(N3218,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3218,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3218,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3218,Rates!A$1:L$65576,9,0)","v":"Various"},22623.333333333343,22623.33,{"$f":"VLOOKUP(N3218,Rates!A$1:W$65573,VLOOKUP(E3218,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3218,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3218,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3218=\"VA\",N3218=\"DFC\"),0,VLOOKUP(N3218,Rates!A:AM,VLOOKUP(H3218&LEFT(G3218,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025406STMTTOPUPSECAcademy","May3025406STMTTOPUPSEC","3025406STMTTOPUPSEC","MaySTMTTOPUPSEC","May3025406","RASecSTMTTOPUPSEC","I033025406","3025406HIGHNEEDS","11442Secondary","May3025406HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3218,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3218,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3218,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3218=\"DFC\",0,VLOOKUP(E3218,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3218=\"MA\",0,VLOOKUP(AU3218&VLOOKUP(N3218,Rates!A:G,7,0)&VLOOKUP(N3218,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3218*IF(W3218=1,0,1))","v":22623.33},0,3770.56,1885.27,1885.28,1885.28,1885.28,1885.27,1885.28,1885.28,1885.28,1885.27,1885.28,{"$f":"VLOOKUP(N3218,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3218&IF(O3218=\"EARLYYEARS\",VLOOKUP(N3218,Rates!$A:$X,24,0),N3218)","v":"3025406STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3218=\"VA\",M3218=\"FREE\",M3218=\"ACAD\"),N3218=\"DFC\"),S3218,S3218*VLOOKUP(AU3218&VLOOKUP(N3218,Rates!A:G,7,0)&VLOOKUP(N3218,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",22623.33,"May3025406STMTTOPUPSEC",{"$f":"VLOOKUP(N3218,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3218,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3218=\"RA\",0,IF(AU3218=\"C\",VLOOKUP(AU3218&VLOOKUP(N3218,Rates!A:G,7,0)&VLOOKUP(N3218,Rates!A:J,10,0)&VLOOKUP(D3218,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3218&VLOOKUP(N3218,Rates!A:G,7,0)&VLOOKUP(N3218,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3218*IF(W3218=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CD3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CE3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CF3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CG3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CH3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CI3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CJ3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CK3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184206,"2018-05-23","CK","May",3025407,{"$f":"VLOOKUP($E3219,Schools!$B:$L,2,0)","v":"St. James' Catholic High School"},{"$f":"VLOOKUP($E3219,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3219,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3219,Schools!$B:$L,11,0)","v":400013},{"$f":"VLOOKUP($E3219,Schools!$B:$Z,12,0)","v":10142},{"$f":"IF(H3219=\"MA\",0,VLOOKUP(N3219,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3219,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3219,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3219,Rates!A$1:L$65576,9,0)","v":"Various"},1823.9166666666715,1823.92,{"$f":"VLOOKUP(N3219,Rates!A$1:W$65573,VLOOKUP(E3219,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3219,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3219,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3219=\"VA\",N3219=\"DFC\"),0,VLOOKUP(N3219,Rates!A:AM,VLOOKUP(H3219&LEFT(G3219,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025407STMTTOPUPSECB","May3025407STMTTOPUPSEC","3025407STMTTOPUPSEC","MaySTMTTOPUPSEC","May3025407","MASecSTMTTOPUPSEC","I033025407","3025407HIGHNEEDS","11435Secondary","May3025407HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3219,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3219,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3219,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3219=\"DFC\",0,VLOOKUP(E3219,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3219=\"MA\",0,VLOOKUP(AU3219&VLOOKUP(N3219,Rates!A:G,7,0)&VLOOKUP(N3219,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3219*IF(W3219=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3219,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3219&IF(O3219=\"EARLYYEARS\",VLOOKUP(N3219,Rates!$A:$X,24,0),N3219)","v":"3025407STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3219=\"VA\",M3219=\"FREE\",M3219=\"ACAD\"),N3219=\"DFC\"),S3219,S3219*VLOOKUP(AU3219&VLOOKUP(N3219,Rates!A:G,7,0)&VLOOKUP(N3219,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11435STMTTOPUPSECMASecondary",1823.92,"May3025407STMTTOPUPSEC",{"$f":"VLOOKUP(N3219,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3219,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3219=\"RA\",0,IF(AU3219=\"C\",VLOOKUP(AU3219&VLOOKUP(N3219,Rates!A:G,7,0)&VLOOKUP(N3219,Rates!A:J,10,0)&VLOOKUP(D3219,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3219&VLOOKUP(N3219,Rates!A:G,7,0)&VLOOKUP(N3219,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3219*IF(W3219=1,0,1)),2)","v":1823.92},0,0,182.39,{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CD3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$21,2,0)))),2)","v":182.39},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CE3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$21,2,0)))),2)","v":182.39},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CF3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$21,2,0)))),2)","v":182.39},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CG3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$21,2,0)))),2)","v":182.39},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CH3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$21,2,0)))),2)","v":182.39},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CI3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$21,2,0)))),2)","v":182.39},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CJ3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":182.39},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CK3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":182.39},182.41]
[20184207,"2018-05-23","CK","May",3025408,{"$f":"VLOOKUP($E3220,Schools!$B:$L,2,0)","v":"Bishop Douglass Academy"},{"$f":"VLOOKUP($E3220,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3220,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3220,Schools!$B:$L,11,0)","v":156628},{"$f":"VLOOKUP($E3220,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3220=\"MA\",0,VLOOKUP(N3220,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3220,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3220,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3220,Rates!A$1:L$65576,9,0)","v":"Various"},1628.75,1628.75,{"$f":"VLOOKUP(N3220,Rates!A$1:W$65573,VLOOKUP(E3220,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3220,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3220,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3220=\"VA\",N3220=\"DFC\"),0,VLOOKUP(N3220,Rates!A:AM,VLOOKUP(H3220&LEFT(G3220,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025408STMTTOPUPSECAcademy","May3025408STMTTOPUPSEC","3025408STMTTOPUPSEC","MaySTMTTOPUPSEC","May3025408","RASecSTMTTOPUPSEC","I033025408","3025408HIGHNEEDS","11442Secondary","May3025408HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3220,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3220,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3220,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3220=\"DFC\",0,VLOOKUP(E3220,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3220=\"MA\",0,VLOOKUP(AU3220&VLOOKUP(N3220,Rates!A:G,7,0)&VLOOKUP(N3220,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3220*IF(W3220=1,0,1))","v":1628.75},0,271.45999999999998,135.72999999999999,135.72999999999999,135.72999999999999,135.72999999999999,135.72,135.72999999999999,135.72999999999999,135.72999999999999,135.72999999999999,135.72999999999999,{"$f":"VLOOKUP(N3220,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3220&IF(O3220=\"EARLYYEARS\",VLOOKUP(N3220,Rates!$A:$X,24,0),N3220)","v":"3025408STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3220=\"VA\",M3220=\"FREE\",M3220=\"ACAD\"),N3220=\"DFC\"),S3220,S3220*VLOOKUP(AU3220&VLOOKUP(N3220,Rates!A:G,7,0)&VLOOKUP(N3220,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",1628.75,"May3025408STMTTOPUPSEC",{"$f":"VLOOKUP(N3220,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3220,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3220=\"RA\",0,IF(AU3220=\"C\",VLOOKUP(AU3220&VLOOKUP(N3220,Rates!A:G,7,0)&VLOOKUP(N3220,Rates!A:J,10,0)&VLOOKUP(D3220,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3220&VLOOKUP(N3220,Rates!A:G,7,0)&VLOOKUP(N3220,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3220*IF(W3220=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CD3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CE3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CF3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CG3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CH3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CI3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CJ3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CK3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184208,"2018-05-23","CK","May",3025409,{"$f":"VLOOKUP($E3221,Schools!$B:$L,2,0)","v":"Hasmonean High School"},{"$f":"VLOOKUP($E3221,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3221,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3221,Schools!$B:$L,11,0)","v":145386},{"$f":"VLOOKUP($E3221,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3221=\"MA\",0,VLOOKUP(N3221,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3221,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3221,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3221,Rates!A$1:L$65576,9,0)","v":"Various"},23539.416666666686,23539.42,{"$f":"VLOOKUP(N3221,Rates!A$1:W$65573,VLOOKUP(E3221,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3221,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3221,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3221=\"VA\",N3221=\"DFC\"),0,VLOOKUP(N3221,Rates!A:AM,VLOOKUP(H3221&LEFT(G3221,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025409STMTTOPUPSECAcademy","May3025409STMTTOPUPSEC","3025409STMTTOPUPSEC","MaySTMTTOPUPSEC","May3025409","RASecSTMTTOPUPSEC","I033025409","3025409HIGHNEEDS","11442Secondary","May3025409HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3221,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3221,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3221,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3221=\"DFC\",0,VLOOKUP(E3221,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3221=\"MA\",0,VLOOKUP(AU3221&VLOOKUP(N3221,Rates!A:G,7,0)&VLOOKUP(N3221,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3221*IF(W3221=1,0,1))","v":23539.42},0,3923.24,1961.62,1961.61,1961.62,1961.62,1961.62,1961.62,1961.62,1961.61,1961.62,1961.62,{"$f":"VLOOKUP(N3221,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3221&IF(O3221=\"EARLYYEARS\",VLOOKUP(N3221,Rates!$A:$X,24,0),N3221)","v":"3025409STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3221=\"VA\",M3221=\"FREE\",M3221=\"ACAD\"),N3221=\"DFC\"),S3221,S3221*VLOOKUP(AU3221&VLOOKUP(N3221,Rates!A:G,7,0)&VLOOKUP(N3221,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",23539.42,"May3025409STMTTOPUPSEC",{"$f":"VLOOKUP(N3221,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3221,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3221=\"RA\",0,IF(AU3221=\"C\",VLOOKUP(AU3221&VLOOKUP(N3221,Rates!A:G,7,0)&VLOOKUP(N3221,Rates!A:J,10,0)&VLOOKUP(D3221,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3221&VLOOKUP(N3221,Rates!A:G,7,0)&VLOOKUP(N3221,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3221*IF(W3221=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CD3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CE3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CF3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CG3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CH3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CI3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CJ3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CK3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184209,"2018-05-23","CK","May",3025427,{"$f":"VLOOKUP($E3222,Schools!$B:$L,2,0)","v":"JCoSS"},{"$f":"VLOOKUP($E3222,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3222,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3222,Schools!$B:$L,11,0)","v":400140},{"$f":"VLOOKUP($E3222,Schools!$B:$Z,12,0)","v":11174},{"$f":"IF(H3222=\"MA\",0,VLOOKUP(N3222,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3222,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3222,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3222,Rates!A$1:L$65576,9,0)","v":"Various"},2518.083333333343,2518.08,{"$f":"VLOOKUP(N3222,Rates!A$1:W$65573,VLOOKUP(E3222,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3222,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3222,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3222=\"VA\",N3222=\"DFC\"),0,VLOOKUP(N3222,Rates!A:AM,VLOOKUP(H3222&LEFT(G3222,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025427STMTTOPUPSECA","May3025427STMTTOPUPSEC","3025427STMTTOPUPSEC","MaySTMTTOPUPSEC","May3025427","MASecSTMTTOPUPSEC","I033025427","3025427HIGHNEEDS","11435Secondary","May3025427HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3222,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3222,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3222,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3222=\"DFC\",0,VLOOKUP(E3222,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3222=\"MA\",0,VLOOKUP(AU3222&VLOOKUP(N3222,Rates!A:G,7,0)&VLOOKUP(N3222,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3222*IF(W3222=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3222,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3222&IF(O3222=\"EARLYYEARS\",VLOOKUP(N3222,Rates!$A:$X,24,0),N3222)","v":"3025427STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3222=\"VA\",M3222=\"FREE\",M3222=\"ACAD\"),N3222=\"DFC\"),S3222,S3222*VLOOKUP(AU3222&VLOOKUP(N3222,Rates!A:G,7,0)&VLOOKUP(N3222,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2518.08,0,"11435STMTTOPUPSECMASecondary",2518.08,"May3025427STMTTOPUPSEC",{"$f":"VLOOKUP(N3222,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3222,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3222=\"RA\",0,IF(AU3222=\"C\",VLOOKUP(AU3222&VLOOKUP(N3222,Rates!A:G,7,0)&VLOOKUP(N3222,Rates!A:J,10,0)&VLOOKUP(D3222,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3222&VLOOKUP(N3222,Rates!A:G,7,0)&VLOOKUP(N3222,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3222*IF(W3222=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CD3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CE3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CF3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CG3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CH3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CI3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CJ3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CK3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184210,"2018-05-23","CK","May",3026905,{"$f":"VLOOKUP($E3223,Schools!$B:$L,2,0)","v":"London Academy"},{"$f":"VLOOKUP($E3223,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3223,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3223,Schools!$B:$L,11,0)","v":400116},{"$f":"VLOOKUP($E3223,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3223=\"MA\",0,VLOOKUP(N3223,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3223,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3223,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3223,Rates!A$1:L$65576,9,0)","v":"Various"},30222.166666666686,30222.17,{"$f":"VLOOKUP(N3223,Rates!A$1:W$65573,VLOOKUP(E3223,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3223,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3223,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3223=\"VA\",N3223=\"DFC\"),0,VLOOKUP(N3223,Rates!A:AM,VLOOKUP(H3223&LEFT(G3223,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3026905STMTTOPUPSECAcademy","May3026905STMTTOPUPSEC","3026905STMTTOPUPSEC","MaySTMTTOPUPSEC","May3026905","RAAllSTMTTOPUPSEC","I033026905","3026905HIGHNEEDS","11442All through","May3026905HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3223,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3223,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3223,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3223=\"DFC\",0,VLOOKUP(E3223,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3223=\"MA\",0,VLOOKUP(AU3223&VLOOKUP(N3223,Rates!A:G,7,0)&VLOOKUP(N3223,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3223*IF(W3223=1,0,1))","v":30222.17},0,5037.03,2518.5100000000002,2518.52,2518.5100000000002,2518.52,2518.5100000000002,2518.5100000000002,2518.52,2518.5100000000002,2518.52,2518.5100000000002,{"$f":"VLOOKUP(N3223,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3223&IF(O3223=\"EARLYYEARS\",VLOOKUP(N3223,Rates!$A:$X,24,0),N3223)","v":"3026905STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3223=\"VA\",M3223=\"FREE\",M3223=\"ACAD\"),N3223=\"DFC\"),S3223,S3223*VLOOKUP(AU3223&VLOOKUP(N3223,Rates!A:G,7,0)&VLOOKUP(N3223,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRAAll through",30222.17,"May3026905STMTTOPUPSEC",{"$f":"VLOOKUP(N3223,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3223,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3223=\"RA\",0,IF(AU3223=\"C\",VLOOKUP(AU3223&VLOOKUP(N3223,Rates!A:G,7,0)&VLOOKUP(N3223,Rates!A:J,10,0)&VLOOKUP(D3223,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3223&VLOOKUP(N3223,Rates!A:G,7,0)&VLOOKUP(N3223,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3223*IF(W3223=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CD3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CE3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CF3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CG3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CH3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CI3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CJ3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CK3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184211,"2018-05-23","CK","May",3026906,{"$f":"VLOOKUP($E3224,Schools!$B:$L,2,0)","v":"Wren Academy"},{"$f":"VLOOKUP($E3224,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3224,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3224,Schools!$B:$L,11,0)","v":128957},{"$f":"VLOOKUP($E3224,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3224=\"MA\",0,VLOOKUP(N3224,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3224,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3224,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3224,Rates!A$1:L$65576,9,0)","v":"Various"},14926.250000000029,14926.25,{"$f":"VLOOKUP(N3224,Rates!A$1:W$65573,VLOOKUP(E3224,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3224,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3224,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3224=\"VA\",N3224=\"DFC\"),0,VLOOKUP(N3224,Rates!A:AM,VLOOKUP(H3224&LEFT(G3224,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3026906STMTTOPUPSECAcademy","May3026906STMTTOPUPSEC","3026906STMTTOPUPSEC","MaySTMTTOPUPSEC","May3026906","RAAllSTMTTOPUPSEC","I033026906","3026906HIGHNEEDS","11442All through","May3026906HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3224,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3224,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3224,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3224=\"DFC\",0,VLOOKUP(E3224,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3224=\"MA\",0,VLOOKUP(AU3224&VLOOKUP(N3224,Rates!A:G,7,0)&VLOOKUP(N3224,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3224*IF(W3224=1,0,1))","v":14926.25},0,2487.71,1243.8499999999999,1243.8599999999999,1243.8499999999999,1243.8599999999999,1243.8499999999999,1243.8499999999999,1243.8599999999999,1243.8499999999999,1243.8599999999999,1243.8499999999999,{"$f":"VLOOKUP(N3224,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3224&IF(O3224=\"EARLYYEARS\",VLOOKUP(N3224,Rates!$A:$X,24,0),N3224)","v":"3026906STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3224=\"VA\",M3224=\"FREE\",M3224=\"ACAD\"),N3224=\"DFC\"),S3224,S3224*VLOOKUP(AU3224&VLOOKUP(N3224,Rates!A:G,7,0)&VLOOKUP(N3224,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRAAll through",14926.25,"May3026906STMTTOPUPSEC",{"$f":"VLOOKUP(N3224,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3224,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3224=\"RA\",0,IF(AU3224=\"C\",VLOOKUP(AU3224&VLOOKUP(N3224,Rates!A:G,7,0)&VLOOKUP(N3224,Rates!A:J,10,0)&VLOOKUP(D3224,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3224&VLOOKUP(N3224,Rates!A:G,7,0)&VLOOKUP(N3224,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3224*IF(W3224=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CD3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CE3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CF3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CG3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CH3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CI3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CJ3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CK3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184212,"2018-05-23","CK","May",3022078,{"$f":"VLOOKUP($E3225,Schools!$B:$L,2,0)","v":"Pardes House School"},{"$f":"VLOOKUP($E3225,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3225,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3225,Schools!$B:$L,11,0)","v":400014},{"$f":"VLOOKUP($E3225,Schools!$B:$Z,12,0)","v":10129},{"$f":"IF(H3225=\"MA\",0,VLOOKUP(N3225,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3225,Schools!$B:$R,17,0)","v":"VA"},"OTHERTOPUP",{"$f":"VLOOKUP(N3225,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3225,Rates!A$1:L$65576,9,0)","v":"Various"},6102.75,6102.75,{"$f":"VLOOKUP(N3225,Rates!A$1:W$65573,VLOOKUP(E3225,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3225,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3225,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3225=\"VA\",N3225=\"DFC\"),0,VLOOKUP(N3225,Rates!A:AM,VLOOKUP(H3225&LEFT(G3225,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022078OTHERTOPUPA","May3022078OTHERTOPUP","3022078OTHERTOPUP","MayOTHERTOPUP","May3022078","MAPriOTHERTOPUP","I033022078","3022078HIGHNEEDS","11411Primary","May3022078HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3225,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3225,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3225,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3225=\"DFC\",0,VLOOKUP(E3225,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3225=\"MA\",0,VLOOKUP(AU3225&VLOOKUP(N3225,Rates!A:G,7,0)&VLOOKUP(N3225,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3225*IF(W3225=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3225,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3225&IF(O3225=\"EARLYYEARS\",VLOOKUP(N3225,Rates!$A:$X,24,0),N3225)","v":"3022078OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3225=\"VA\",M3225=\"FREE\",M3225=\"ACAD\"),N3225=\"DFC\"),S3225,S3225*VLOOKUP(AU3225&VLOOKUP(N3225,Rates!A:G,7,0)&VLOOKUP(N3225,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},6102.75,0,"11411OTHERTOPUPMAPrimary",6102.75,"May3022078OTHERTOPUP",{"$f":"VLOOKUP(N3225,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3225,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3225=\"RA\",0,IF(AU3225=\"C\",VLOOKUP(AU3225&VLOOKUP(N3225,Rates!A:G,7,0)&VLOOKUP(N3225,Rates!A:J,10,0)&VLOOKUP(D3225,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3225&VLOOKUP(N3225,Rates!A:G,7,0)&VLOOKUP(N3225,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3225*IF(W3225=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CD3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CE3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CF3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CG3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CH3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CI3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CJ3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CK3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184213,"2018-05-23","CK","May",3022041,{"$f":"VLOOKUP($E3226,Schools!$B:$L,2,0)","v":"Sacks Morasha Jewish Primary School"},{"$f":"VLOOKUP($E3226,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3226,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3226,Schools!$B:$L,11,0)","v":400155},{"$f":"VLOOKUP($E3226,Schools!$B:$Z,12,0)","v":11381},{"$f":"IF(H3226=\"MA\",0,VLOOKUP(N3226,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3226,Schools!$B:$R,17,0)","v":"VA"},"OTHERTOPUP",{"$f":"VLOOKUP(N3226,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3226,Rates!A$1:L$65576,9,0)","v":"Various"},3082.916666666667,3082.92,{"$f":"VLOOKUP(N3226,Rates!A$1:W$65573,VLOOKUP(E3226,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3226,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3226,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3226=\"VA\",N3226=\"DFC\"),0,VLOOKUP(N3226,Rates!A:AM,VLOOKUP(H3226&LEFT(G3226,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022041OTHERTOPUPC","May3022041OTHERTOPUP","3022041OTHERTOPUP","MayOTHERTOPUP","May3022041","MAPriOTHERTOPUP","I033022041","3022041HIGHNEEDS","11411Primary","May3022041HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3226,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3226,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3226,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3226=\"DFC\",0,VLOOKUP(E3226,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3226=\"MA\",0,VLOOKUP(AU3226&VLOOKUP(N3226,Rates!A:G,7,0)&VLOOKUP(N3226,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3226*IF(W3226=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3226,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3226&IF(O3226=\"EARLYYEARS\",VLOOKUP(N3226,Rates!$A:$X,24,0),N3226)","v":"3022041OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3226=\"VA\",M3226=\"FREE\",M3226=\"ACAD\"),N3226=\"DFC\"),S3226,S3226*VLOOKUP(AU3226&VLOOKUP(N3226,Rates!A:G,7,0)&VLOOKUP(N3226,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11411OTHERTOPUPMAPrimary",3082.92,"May3022041OTHERTOPUP",{"$f":"VLOOKUP(N3226,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3226,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3226=\"RA\",0,IF(AU3226=\"C\",VLOOKUP(AU3226&VLOOKUP(N3226,Rates!A:G,7,0)&VLOOKUP(N3226,Rates!A:J,10,0)&VLOOKUP(D3226,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3226&VLOOKUP(N3226,Rates!A:G,7,0)&VLOOKUP(N3226,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3226*IF(W3226=1,0,1)),2)","v":3082.92},0,0,308.29000000000002,{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CD3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$21,2,0)))),2)","v":308.29000000000002},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CE3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$21,2,0)))),2)","v":308.29000000000002},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CF3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$21,2,0)))),2)","v":308.29000000000002},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CG3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$21,2,0)))),2)","v":308.29000000000002},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CH3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$21,2,0)))),2)","v":308.29000000000002},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CI3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$21,2,0)))),2)","v":308.29000000000002},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CJ3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":308.29000000000002},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CK3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":308.29000000000002},308.31]
[20184214,"2018-05-23","CK","May",3024003,{"$f":"VLOOKUP($E3227,Schools!$B:$L,2,0)","v":"Friern Barnet School"},{"$f":"VLOOKUP($E3227,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3227,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3227,Schools!$B:$L,11,0)","v":400033},{"$f":"VLOOKUP($E3227,Schools!$B:$Z,12,0)","v":10139},{"$f":"IF(H3227=\"MA\",0,VLOOKUP(N3227,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3227,Schools!$B:$R,17,0)","v":"COM"},"POST16TOPUP",{"$f":"VLOOKUP(N3227,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3227,Rates!A$1:L$65576,9,0)","v":"Various"},3145.25,{"$f":"ROUND(IF(Q3227=\"Various\",P3227*R3227,P3227*Q3227*R3227),2)","v":3145.25},{"$f":"VLOOKUP(N3227,Rates!A$1:W$65573,VLOOKUP(E3227,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3227,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3227,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3227=\"VA\",N3227=\"DFC\"),0,VLOOKUP(N3227,Rates!A:AM,VLOOKUP(H3227&LEFT(G3227,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W3227=1,$S3227*AN3227,0),2)","v":0},{"$f":"ROUND(IF($W3227=1,$S3227*AO3227,0)-X3227,2)","v":0},{"$f":"ROUND(IF($W3227=1,$S3227*AP3227,0)-X3227-Y3227,2)","v":0},{"$f":"ROUND(IF($W3227=1,$S3227*AQ3227,0)-X3227-Y3227-Z3227,2)","v":0},{"$f":"K3227*S3227","v":0},{"$f":"IF(O3227=\"EARLYYEARS\",LEFT(N3227,3),0)","v":0},{"$f":"BK3227&AU3227","v":"3024003POST16TOPUPD"},{"$f":"D3227&E3227&N3227","v":"May3024003POST16TOPUP"},{"$f":"E3227&N3227","v":"3024003POST16TOPUP"},{"$f":"D3227&N3227","v":"MayPOST16TOPUP"},{"$f":"D3227&E3227","v":"May3024003"},{"$f":"H3227&LEFT(G3227,3)&N3227","v":"MASecPOST16TOPUP"},{"$f":"V3227&E3227","v":"I033024003"},{"$f":"E3227&O3227","v":"3024003HIGHNEEDS"},{"$f":"T3227&G3227","v":"11435Secondary"},{"$f":"D3227&E3227&O3227","v":"May3024003HIGHNEEDS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3227,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3227,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3227,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3227=\"DFC\",0,VLOOKUP(E3227,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3227=\"MA\",0,VLOOKUP(AU3227&VLOOKUP(N3227,Rates!A:G,7,0)&VLOOKUP(N3227,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3227*IF(W3227=1,0,1))","v":0},0,{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-AW3227,ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(3+BV3227)/$BS3227)-AW3227)*IF(OR(BU3227=\"RAaut\",BU3227=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:AX3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(6+BV3227)/$BS3227)-SUM(AW3227:AX3227))*IF(OR(BU3227=\"RAaut\",BU3227=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:AY3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(9+BV3227)/$BS3227)-SUM(AW3227:AY3227))*IF(OR(BU3227=\"RAaut\",BU3227=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:AZ3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(12+BV3227)/$BS3227)-SUM(AW3227:AZ3227))*IF(OR(BU3227=\"RAaut\",BU3227=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:BA3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(15+BV3227-BW3227)/$BS3227)-SUM(AW3227:BA3227))*IF(OR(BU3227=\"RASUM\",BU3227=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:BB3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(18+BV3227-BW3227)/$BS3227)-SUM(AW3227:BB3227))*IF(OR(BU3227=\"RASUM\",BU3227=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:BC3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(21+BV3227-BW3227)/$BS3227)-SUM(AW3227:BC3227))*IF(OR(BU3227=\"RASUM\",BU3227=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:BD3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(24+BV3227-BW3227)/$BS3227)-SUM(AW3227:BD3227))*IF(OR(BU3227=\"RASUM\",BU3227=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:BE3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(27+BV3227-BX3227)/$BS3227)-SUM(AW3227:BE3227))*IF(OR(BU3227=\"RASUM\",BU3227=\"RAAUT\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3227=1,H3227=\"RA\"),AV3227-SUM(AW3227:BF3227),ROUND(IF(LEFT(N3227,2)=\"ND\",0,($AV3227*(30+BV3227-BX3227)/$BS3227)-SUM(AW3227:BF3227))*IF(OR(BU3227=\"RASUM\",BU3227=\"RAAUT\"),0,1),2))","v":0},{"$f":"ROUND(AV3227-SUM(AW3227:BG3227),2)","v":0},{"$f":"VLOOKUP(N3227,Rates!A:L,3,0)","v":"StatementTop-ups (Post 16)"},null,{"$f":"E3227&IF(O3227=\"EARLYYEARS\",VLOOKUP(N3227,Rates!$A:$X,24,0),N3227)","v":"3024003POST16TOPUP"},{"$f":"ROUND(IF(AND(OR(M3227=\"VA\",M3227=\"FREE\",M3227=\"ACAD\"),N3227=\"DFC\"),S3227,S3227*VLOOKUP(AU3227&VLOOKUP(N3227,Rates!A:G,7,0)&VLOOKUP(N3227,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3227=\"DFC\",W3227=0),0,IF(AND(AU3227=\"A\",W3227=0),S3227,IF(AND(AU3227=\"C\",W3227=1),0,IF(AND(AU3227=\"C\",W3227=0,LEFT(N3227,2)<>\"ND\",D3227=\"Original\"),S3227*0.8,0)))),2)","v":0},{"$f":"ROUND(S3227-SUM(X3227:AA3227)-SUM(AW3227:BH3227)-BM3227-BL3227-BJ3227-SUM(CB3227:CM3227),0)","v":0},{"$f":"T3227&N3227&H3227&G3227","v":"11435POST16TOPUPMASecondary"},{"$f":"S3227-BL3227","v":3145.25},{"$f":"D3227&BK3227","v":"May3024003POST16TOPUP"},{"$f":"VLOOKUP(N3227,Rates!$A:$AO,41,0)","v":"Summer18"},{"$f":"IF(OR(BU3227=\"RASUM\",BU3227=\"RAAUT\"),12,IF(BU3227=\"RASPR\",9,IF(E3227=3025403,15,36)))","v":36},{"$f":"IF(K3227=1,S3227-SUM(X3227:AB3227)-SUM(AW3227:BH3227)-BJ3227-BM3227,0)","v":0},{"$f":"H3227&AC3227","v":"MA0"},{"$f":"IF(OR(AU3227=\"Academy\",E3227=3025403),3,4)","v":4},{"$f":"IF(BU3227=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3227=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3227,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3227=\"RA\",0,IF(AU3227=\"C\",VLOOKUP(AU3227&VLOOKUP(N3227,Rates!A:G,7,0)&VLOOKUP(N3227,Rates!A:J,10,0)&VLOOKUP(D3227,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3227&VLOOKUP(N3227,Rates!A:G,7,0)&VLOOKUP(N3227,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3227*IF(W3227=1,0,1)),2)","v":3145.25},0,0,{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CC3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/10))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CD3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$21,2,0)))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CE3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$21,2,0)))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CF3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$21,2,0)))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CG3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$21,2,0)))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CH3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$21,2,0)))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CI3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$21,2,0)))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CJ3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CK3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":314.52999999999997},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CL3227),IF(LEFT(N3227,2)=\"ND\",0,CA3227-SUM(CB3227:CL3227))),2)","v":314.48}]
[20184215,"2018-05-23","CK","May",3023513,{"$f":"VLOOKUP($E3228,Schools!$B:$L,2,0)","v":"Menorah Primary School"},{"$f":"VLOOKUP($E3228,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3228,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3228,Schools!$B:$L,11,0)","v":400007},{"$f":"VLOOKUP($E3228,Schools!$B:$Z,12,0)","v":10114},{"$f":"IF(H3228=\"MA\",0,VLOOKUP(N3228,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3228,Schools!$B:$R,17,0)","v":"VA"},"OTHERTOPUP",{"$f":"VLOOKUP(N3228,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3228,Rates!A$1:L$65576,9,0)","v":"Various"},6333.9666666666672,6333.97,{"$f":"VLOOKUP(N3228,Rates!A$1:W$65573,VLOOKUP(E3228,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3228,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3228,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3228=\"VA\",N3228=\"DFC\"),0,VLOOKUP(N3228,Rates!A:AM,VLOOKUP(H3228&LEFT(G3228,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023513OTHERTOPUPA","May3023513OTHERTOPUP","3023513OTHERTOPUP","MayOTHERTOPUP","May3023513","MAPriOTHERTOPUP","I033023513","3023513HIGHNEEDS","11411Primary","May3023513HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3228,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3228,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3228,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3228=\"DFC\",0,VLOOKUP(E3228,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3228=\"MA\",0,VLOOKUP(AU3228&VLOOKUP(N3228,Rates!A:G,7,0)&VLOOKUP(N3228,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3228*IF(W3228=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3228,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3228&IF(O3228=\"EARLYYEARS\",VLOOKUP(N3228,Rates!$A:$X,24,0),N3228)","v":"3023513OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3228=\"VA\",M3228=\"FREE\",M3228=\"ACAD\"),N3228=\"DFC\"),S3228,S3228*VLOOKUP(AU3228&VLOOKUP(N3228,Rates!A:G,7,0)&VLOOKUP(N3228,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},6333.97,0,"11411OTHERTOPUPMAPrimary",6333.97,"May3023513OTHERTOPUP",{"$f":"VLOOKUP(N3228,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3228,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3228=\"RA\",0,IF(AU3228=\"C\",VLOOKUP(AU3228&VLOOKUP(N3228,Rates!A:G,7,0)&VLOOKUP(N3228,Rates!A:J,10,0)&VLOOKUP(D3228,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3228&VLOOKUP(N3228,Rates!A:G,7,0)&VLOOKUP(N3228,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3228*IF(W3228=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CD3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CE3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CF3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CG3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CH3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CI3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CJ3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CK3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184216,"2018-05-23","CK","May",3023510,{"$f":"VLOOKUP($E3229,Schools!$B:$L,2,0)","v":"Sacred Heart School"},{"$f":"VLOOKUP($E3229,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3229,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3229,Schools!$B:$L,11,0)","v":400071},{"$f":"VLOOKUP($E3229,Schools!$B:$Z,12,0)","v":10110},{"$f":"IF(H3229=\"MA\",0,VLOOKUP(N3229,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3229,Schools!$B:$R,17,0)","v":"VA"},"OTHERTOPUP",{"$f":"VLOOKUP(N3229,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3229,Rates!A$1:L$65576,9,0)","v":"Various"},2202.0833333333335,2202.08,{"$f":"VLOOKUP(N3229,Rates!A$1:W$65573,VLOOKUP(E3229,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3229,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3229,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3229=\"VA\",N3229=\"DFC\"),0,VLOOKUP(N3229,Rates!A:AM,VLOOKUP(H3229&LEFT(G3229,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023510OTHERTOPUPA","May3023510OTHERTOPUP","3023510OTHERTOPUP","MayOTHERTOPUP","May3023510","MAPriOTHERTOPUP","I033023510","3023510HIGHNEEDS","11411Primary","May3023510HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3229,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3229,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3229,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3229=\"DFC\",0,VLOOKUP(E3229,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3229=\"MA\",0,VLOOKUP(AU3229&VLOOKUP(N3229,Rates!A:G,7,0)&VLOOKUP(N3229,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3229*IF(W3229=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3229,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3229&IF(O3229=\"EARLYYEARS\",VLOOKUP(N3229,Rates!$A:$X,24,0),N3229)","v":"3023510OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3229=\"VA\",M3229=\"FREE\",M3229=\"ACAD\"),N3229=\"DFC\"),S3229,S3229*VLOOKUP(AU3229&VLOOKUP(N3229,Rates!A:G,7,0)&VLOOKUP(N3229,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2202.08,0,"11411OTHERTOPUPMAPrimary",2202.08,"May3023510OTHERTOPUP",{"$f":"VLOOKUP(N3229,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3229,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3229=\"RA\",0,IF(AU3229=\"C\",VLOOKUP(AU3229&VLOOKUP(N3229,Rates!A:G,7,0)&VLOOKUP(N3229,Rates!A:J,10,0)&VLOOKUP(D3229,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3229&VLOOKUP(N3229,Rates!A:G,7,0)&VLOOKUP(N3229,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3229*IF(W3229=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CD3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CE3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CF3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CG3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CH3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CI3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CJ3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CK3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184217,"2018-05-23","CK","May",3023304,{"$f":"VLOOKUP($E3230,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E3230,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3230,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3230,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E3230,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H3230=\"MA\",0,VLOOKUP(N3230,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3230,Schools!$B:$R,17,0)","v":"VA"},"NURSERYEX",{"$f":"VLOOKUP(N3230,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3230,Rates!A$1:L$65576,9,0)","v":"Various"},3956.13,3956.13,{"$f":"VLOOKUP(N3230,Rates!A$1:W$65573,VLOOKUP(E3230,Schools!B$1:N$65540,13,0),0)","v":10265},{"$f":"VLOOKUP(E3230,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3230,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3230=\"VA\",N3230=\"DFC\"),0,VLOOKUP(N3230,Rates!A:AM,VLOOKUP(H3230&LEFT(G3230,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023304NURSERYEXA","May3023304NURSERYEX","3023304NURSERYEX","MayNURSERYEX","May3023304","MAPriNURSERYEX","I033023304","3023304HIGHNEEDS","10265Primary","May3023304HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3230,CostCentres!B$1:D$65537,2,0)","v":"SEN Inclusion  - 3 and 4 year olds"},{"$f":"VLOOKUP($T3230,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.5"},{"$f":"VLOOKUP(N3230,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3230=\"DFC\",0,VLOOKUP(E3230,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3230=\"MA\",0,VLOOKUP(AU3230&VLOOKUP(N3230,Rates!A:G,7,0)&VLOOKUP(N3230,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3230*IF(W3230=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3230,Rates!A:L,3,0)","v":"Nursery Exceptional Funding"},null,{"$f":"E3230&IF(O3230=\"EARLYYEARS\",VLOOKUP(N3230,Rates!$A:$X,24,0),N3230)","v":"3023304NURSERYEX"},{"$f":"ROUND(IF(AND(OR(M3230=\"VA\",M3230=\"FREE\",M3230=\"ACAD\"),N3230=\"DFC\"),S3230,S3230*VLOOKUP(AU3230&VLOOKUP(N3230,Rates!A:G,7,0)&VLOOKUP(N3230,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3956.13,0,"10265NURSERYEXMAPrimary",3956.13,"May3023304NURSERYEX",{"$f":"VLOOKUP(N3230,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3230,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3230=\"RA\",0,IF(AU3230=\"C\",VLOOKUP(AU3230&VLOOKUP(N3230,Rates!A:G,7,0)&VLOOKUP(N3230,Rates!A:J,10,0)&VLOOKUP(D3230,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3230&VLOOKUP(N3230,Rates!A:G,7,0)&VLOOKUP(N3230,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3230*IF(W3230=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CD3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CE3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CF3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CG3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CH3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CI3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CJ3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CK3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184218,"2018-05-23","CK","May",3022036,{"$f":"VLOOKUP($E3231,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E3231,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3231,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3231,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E3231,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H3231=\"MA\",0,VLOOKUP(N3231,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3231,Schools!$B:$R,17,0)","v":"COM"},"NURARPTOPUP",{"$f":"VLOOKUP(N3231,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3231,Rates!A$1:L$65576,9,0)","v":"Various"},-3857,-3857,{"$f":"VLOOKUP(N3231,Rates!A$1:W$65573,VLOOKUP(E3231,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E3231,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3231,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3231=\"VA\",N3231=\"DFC\"),0,VLOOKUP(N3231,Rates!A:AM,VLOOKUP(H3231&LEFT(G3231,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022036NURARPTOPUPA","May3022036NURARPTOPUP","3022036NURARPTOPUP","MayNURARPTOPUP","May3022036","MAPriNURARPTOPUP","I033022036","3022036HIGHNEEDS","11432Primary","May3022036HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3231,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T3231,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3231,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3231=\"DFC\",0,VLOOKUP(E3231,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3231=\"MA\",0,VLOOKUP(AU3231&VLOOKUP(N3231,Rates!A:G,7,0)&VLOOKUP(N3231,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3231*IF(W3231=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3231,Rates!A:L,3,0)","v":"ARP - Top-ups (Nursery)"},null,{"$f":"E3231&IF(O3231=\"EARLYYEARS\",VLOOKUP(N3231,Rates!$A:$X,24,0),N3231)","v":"3022036NURARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M3231=\"VA\",M3231=\"FREE\",M3231=\"ACAD\"),N3231=\"DFC\"),S3231,S3231*VLOOKUP(AU3231&VLOOKUP(N3231,Rates!A:G,7,0)&VLOOKUP(N3231,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},-3857,0,"11432NURARPTOPUPMAPrimary",-3857,"May3022036NURARPTOPUP",{"$f":"VLOOKUP(N3231,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3231,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3231=\"RA\",0,IF(AU3231=\"C\",VLOOKUP(AU3231&VLOOKUP(N3231,Rates!A:G,7,0)&VLOOKUP(N3231,Rates!A:J,10,0)&VLOOKUP(D3231,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3231&VLOOKUP(N3231,Rates!A:G,7,0)&VLOOKUP(N3231,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3231*IF(W3231=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CD3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CE3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CF3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CG3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CH3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CI3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CJ3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CK3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184219,"2018-05-23","CK","May",3022010,{"$f":"VLOOKUP($E3232,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E3232,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3232,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3232,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E3232,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H3232=\"MA\",0,VLOOKUP(N3232,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3232,Schools!$B:$R,17,0)","v":"COM"},"OTHERTOPUP",{"$f":"VLOOKUP(N3232,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3232,Rates!A$1:L$65576,9,0)","v":"Various"},3963.75,3963.75,{"$f":"VLOOKUP(N3232,Rates!A$1:W$65573,VLOOKUP(E3232,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3232,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3232,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3232=\"VA\",N3232=\"DFC\"),0,VLOOKUP(N3232,Rates!A:AM,VLOOKUP(H3232&LEFT(G3232,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022010OTHERTOPUPA","May3022010OTHERTOPUP","3022010OTHERTOPUP","MayOTHERTOPUP","May3022010","MAPriOTHERTOPUP","I033022010","3022010HIGHNEEDS","11411Primary","May3022010HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3232,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3232,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3232,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3232=\"DFC\",0,VLOOKUP(E3232,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3232=\"MA\",0,VLOOKUP(AU3232&VLOOKUP(N3232,Rates!A:G,7,0)&VLOOKUP(N3232,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3232*IF(W3232=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3232,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3232&IF(O3232=\"EARLYYEARS\",VLOOKUP(N3232,Rates!$A:$X,24,0),N3232)","v":"3022010OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3232=\"VA\",M3232=\"FREE\",M3232=\"ACAD\"),N3232=\"DFC\"),S3232,S3232*VLOOKUP(AU3232&VLOOKUP(N3232,Rates!A:G,7,0)&VLOOKUP(N3232,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3963.75,0,"11411OTHERTOPUPMAPrimary",3963.75,"May3022010OTHERTOPUP",{"$f":"VLOOKUP(N3232,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3232,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3232=\"RA\",0,IF(AU3232=\"C\",VLOOKUP(AU3232&VLOOKUP(N3232,Rates!A:G,7,0)&VLOOKUP(N3232,Rates!A:J,10,0)&VLOOKUP(D3232,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3232&VLOOKUP(N3232,Rates!A:G,7,0)&VLOOKUP(N3232,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3232*IF(W3232=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CD3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CE3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CF3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CG3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CH3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CI3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CJ3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CK3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184220,"2018-05-23","CK","May",3022036,{"$f":"VLOOKUP($E3233,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E3233,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3233,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3233,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E3233,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H3233=\"MA\",0,VLOOKUP(N3233,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3233,Schools!$B:$R,17,0)","v":"COM"},"OTHERTOPUP",{"$f":"VLOOKUP(N3233,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3233,Rates!A$1:L$65576,9,0)","v":"Various"},2202.0833333333335,2202.08,{"$f":"VLOOKUP(N3233,Rates!A$1:W$65573,VLOOKUP(E3233,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3233,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3233,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3233=\"VA\",N3233=\"DFC\"),0,VLOOKUP(N3233,Rates!A:AM,VLOOKUP(H3233&LEFT(G3233,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022036OTHERTOPUPA","May3022036OTHERTOPUP","3022036OTHERTOPUP","MayOTHERTOPUP","May3022036","MAPriOTHERTOPUP","I033022036","3022036HIGHNEEDS","11411Primary","May3022036HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3233,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3233,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3233,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3233=\"DFC\",0,VLOOKUP(E3233,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3233=\"MA\",0,VLOOKUP(AU3233&VLOOKUP(N3233,Rates!A:G,7,0)&VLOOKUP(N3233,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3233*IF(W3233=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3233,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3233&IF(O3233=\"EARLYYEARS\",VLOOKUP(N3233,Rates!$A:$X,24,0),N3233)","v":"3022036OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3233=\"VA\",M3233=\"FREE\",M3233=\"ACAD\"),N3233=\"DFC\"),S3233,S3233*VLOOKUP(AU3233&VLOOKUP(N3233,Rates!A:G,7,0)&VLOOKUP(N3233,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2202.08,0,"11411OTHERTOPUPMAPrimary",2202.08,"May3022036OTHERTOPUP",{"$f":"VLOOKUP(N3233,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3233,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3233=\"RA\",0,IF(AU3233=\"C\",VLOOKUP(AU3233&VLOOKUP(N3233,Rates!A:G,7,0)&VLOOKUP(N3233,Rates!A:J,10,0)&VLOOKUP(D3233,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3233&VLOOKUP(N3233,Rates!A:G,7,0)&VLOOKUP(N3233,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3233*IF(W3233=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CD3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CE3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CF3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CG3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CH3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CI3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CJ3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CK3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184221,"2018-05-23","CK","May",3027009,{"$f":"VLOOKUP($E3234,Schools!$B:$L,2,0)","v":"Oakleigh"},{"$f":"VLOOKUP($E3234,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E3234,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3234,Schools!$B:$L,11,0)","v":400091},{"$f":"VLOOKUP($E3234,Schools!$B:$Z,12,0)","v":10158},{"$f":"IF(H3234=\"MA\",0,VLOOKUP(N3234,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3234,Schools!$B:$R,17,0)","v":"COM"},"SPECPY",{"$f":"VLOOKUP(N3234,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3234,Rates!A$1:L$65576,9,0)","v":"Various"},3868,3868,{"$f":"VLOOKUP(N3234,Rates!A$1:W$65573,VLOOKUP(E3234,Schools!B$1:N$65540,13,0),0)","v":11433},{"$f":"VLOOKUP(E3234,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3234,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3234=\"VA\",N3234=\"DFC\"),0,VLOOKUP(N3234,Rates!A:AM,VLOOKUP(H3234&LEFT(G3234,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3027009SPECPYD","May3027009SPECPY","3027009SPECPY","MaySPECPY","May3027009","MASpeSPECPY","I033027009","3027009HIGHNEEDS","11433Special","May3027009HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3234,CostCentres!B$1:D$65537,2,0)","v":"Special topups - Barnet maintained schools"},{"$f":"VLOOKUP($T3234,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3234,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3234=\"DFC\",0,VLOOKUP(E3234,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3234=\"MA\",0,VLOOKUP(AU3234&VLOOKUP(N3234,Rates!A:G,7,0)&VLOOKUP(N3234,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3234*IF(W3234=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3234,Rates!A:L,3,0)","v":"Special - Top-ups - Prior Year"},null,{"$f":"E3234&IF(O3234=\"EARLYYEARS\",VLOOKUP(N3234,Rates!$A:$X,24,0),N3234)","v":"3027009SPECPY"},{"$f":"ROUND(IF(AND(OR(M3234=\"VA\",M3234=\"FREE\",M3234=\"ACAD\"),N3234=\"DFC\"),S3234,S3234*VLOOKUP(AU3234&VLOOKUP(N3234,Rates!A:G,7,0)&VLOOKUP(N3234,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11433SPECPYMASpecial",3868,"May3027009SPECPY",{"$f":"VLOOKUP(N3234,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3234,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3234=\"RA\",0,IF(AU3234=\"C\",VLOOKUP(AU3234&VLOOKUP(N3234,Rates!A:G,7,0)&VLOOKUP(N3234,Rates!A:J,10,0)&VLOOKUP(D3234,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3234&VLOOKUP(N3234,Rates!A:G,7,0)&VLOOKUP(N3234,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3234*IF(W3234=1,0,1)),2)","v":3868},0,0,386.8,{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CD3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$21,2,0)))),2)","v":386.8},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CE3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$21,2,0)))),2)","v":386.8},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CF3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$21,2,0)))),2)","v":386.8},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CG3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$21,2,0)))),2)","v":386.8},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CH3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$21,2,0)))),2)","v":386.8},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CI3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$21,2,0)))),2)","v":386.8},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CJ3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":386.8},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CK3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":386.8},386.8]
[20184222,"2018-05-23","CK","May",3025950,{"$f":"VLOOKUP($E3235,Schools!$B:$L,2,0)","v":"Oak Hill School"},{"$f":"VLOOKUP($E3235,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E3235,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3235,Schools!$B:$L,11,0)","v":157308},{"$f":"VLOOKUP($E3235,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3235=\"MA\",0,VLOOKUP(N3235,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3235,Schools!$B:$R,17,0)","v":"ACAD"},"ARPPY",{"$f":"VLOOKUP(N3235,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3235,Rates!A$1:L$65576,9,0)","v":"Various"},1666.6666666666667,1666.67,{"$f":"VLOOKUP(N3235,Rates!A$1:W$65573,VLOOKUP(E3235,Schools!B$1:N$65540,13,0),0)","v":11423},{"$f":"VLOOKUP(E3235,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3235,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3235=\"VA\",N3235=\"DFC\"),0,VLOOKUP(N3235,Rates!A:AM,VLOOKUP(H3235&LEFT(G3235,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025950ARPPYAcademy","May3025950ARPPY","3025950ARPPY","MayARPPY","May3025950","RASpeARPPY","I033025950","3025950HIGHNEEDS","11423Special","May3025950HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3235,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet academies - secondary"},{"$f":"VLOOKUP($T3235,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3235,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3235=\"DFC\",0,VLOOKUP(E3235,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3235=\"MA\",0,VLOOKUP(AU3235&VLOOKUP(N3235,Rates!A:G,7,0)&VLOOKUP(N3235,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3235*IF(W3235=1,0,1))","v":1666.67},0,277.77999999999997,138.88999999999999,138.88999999999999,138.88999999999999,138.88999999999999,138.88,138.88999999999999,138.88999999999999,138.88999999999999,138.88999999999999,138.88999999999999,{"$f":"VLOOKUP(N3235,Rates!A:L,3,0)","v":"ARP - Top-ups - Prior Year"},null,{"$f":"E3235&IF(O3235=\"EARLYYEARS\",VLOOKUP(N3235,Rates!$A:$X,24,0),N3235)","v":"3025950ARPPY"},{"$f":"ROUND(IF(AND(OR(M3235=\"VA\",M3235=\"FREE\",M3235=\"ACAD\"),N3235=\"DFC\"),S3235,S3235*VLOOKUP(AU3235&VLOOKUP(N3235,Rates!A:G,7,0)&VLOOKUP(N3235,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11423ARPPYRASpecial",1666.67,"May3025950ARPPY",{"$f":"VLOOKUP(N3235,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3235,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3235=\"RA\",0,IF(AU3235=\"C\",VLOOKUP(AU3235&VLOOKUP(N3235,Rates!A:G,7,0)&VLOOKUP(N3235,Rates!A:J,10,0)&VLOOKUP(D3235,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3235&VLOOKUP(N3235,Rates!A:G,7,0)&VLOOKUP(N3235,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3235*IF(W3235=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CD3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CE3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CF3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CG3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CH3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CI3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CJ3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CK3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184223,"2018-05-23","CK","May",3027009,{"$f":"VLOOKUP($E3236,Schools!$B:$L,2,0)","v":"Oakleigh"},{"$f":"VLOOKUP($E3236,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E3236,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3236,Schools!$B:$L,11,0)","v":400091},{"$f":"VLOOKUP($E3236,Schools!$B:$Z,12,0)","v":10158},{"$f":"IF(H3236=\"MA\",0,VLOOKUP(N3236,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3236,Schools!$B:$R,17,0)","v":"COM"},"STMTtopupPRI",{"$f":"VLOOKUP(N3236,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3236,Rates!A$1:L$65576,9,0)","v":"Various"},8333.3333333333339,8333.33,{"$f":"VLOOKUP(N3236,Rates!A$1:W$65573,VLOOKUP(E3236,Schools!B$1:N$65540,13,0),0)","v":0},{"$f":"VLOOKUP(E3236,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3236,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3236=\"VA\",N3236=\"DFC\"),0,VLOOKUP(N3236,Rates!A:AM,VLOOKUP(H3236&LEFT(G3236,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3027009STMTtopupPRID","May3027009STMTtopupPRI","3027009STMTtopupPRI","MaySTMTtopupPRI","May3027009","MASpeSTMTtopupPRI","I033027009","3027009HIGHNEEDS","0Special","May3027009HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3236,CostCentres!B$1:D$65537,2,0)","v":"None"},{"$f":"VLOOKUP($T3236,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3236,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3236=\"DFC\",0,VLOOKUP(E3236,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3236=\"MA\",0,VLOOKUP(AU3236&VLOOKUP(N3236,Rates!A:G,7,0)&VLOOKUP(N3236,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3236*IF(W3236=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3236,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3236&IF(O3236=\"EARLYYEARS\",VLOOKUP(N3236,Rates!$A:$X,24,0),N3236)","v":"3027009STMTtopupPRI"},{"$f":"ROUND(IF(AND(OR(M3236=\"VA\",M3236=\"FREE\",M3236=\"ACAD\"),N3236=\"DFC\"),S3236,S3236*VLOOKUP(AU3236&VLOOKUP(N3236,Rates!A:G,7,0)&VLOOKUP(N3236,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"0STMTtopupPRIMASpecial",8333.33,"May3027009STMTtopupPRI",{"$f":"VLOOKUP(N3236,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3236,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3236=\"RA\",0,IF(AU3236=\"C\",VLOOKUP(AU3236&VLOOKUP(N3236,Rates!A:G,7,0)&VLOOKUP(N3236,Rates!A:J,10,0)&VLOOKUP(D3236,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3236&VLOOKUP(N3236,Rates!A:G,7,0)&VLOOKUP(N3236,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3236*IF(W3236=1,0,1)),2)","v":8333.33},0,0,833.33,{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CD3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$21,2,0)))),2)","v":833.33},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CE3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$21,2,0)))),2)","v":833.33},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CF3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$21,2,0)))),2)","v":833.33},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CG3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$21,2,0)))),2)","v":833.33},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CH3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$21,2,0)))),2)","v":833.33},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CI3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$21,2,0)))),2)","v":833.33},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CJ3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":833.33},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CK3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":833.33},833.36]
[20184224,"2018-05-23","CK","May",3021003,{"$f":"VLOOKUP($E3237,Schools!$B:$L,2,0)","v":"St Margaret's Nursery"},{"$f":"VLOOKUP($E3237,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E3237,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3237,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E3237,Schools!$B:$Z,12,0)","v":10133},{"$f":"IF(H3237=\"MA\",0,VLOOKUP(N3237,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3237,Schools!$B:$R,17,0)","v":"COM"},"NURSERYEX",{"$f":"VLOOKUP(N3237,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3237,Rates!A$1:L$65576,9,0)","v":"Various"},3846.86,3846.86,{"$f":"VLOOKUP(N3237,Rates!A$1:W$65573,VLOOKUP(E3237,Schools!B$1:N$65540,13,0),0)","v":10265},{"$f":"VLOOKUP(E3237,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3237,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3237=\"VA\",N3237=\"DFC\"),0,VLOOKUP(N3237,Rates!A:AM,VLOOKUP(H3237&LEFT(G3237,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3021003NURSERYEXA","May3021003NURSERYEX","3021003NURSERYEX","MayNURSERYEX","May3021003","MANurNURSERYEX","I033021003","3021003HIGHNEEDS","10265Nursery","May3021003HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3237,CostCentres!B$1:D$65537,2,0)","v":"SEN Inclusion  - 3 and 4 year olds"},{"$f":"VLOOKUP($T3237,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.5"},{"$f":"VLOOKUP(N3237,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3237=\"DFC\",0,VLOOKUP(E3237,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3237=\"MA\",0,VLOOKUP(AU3237&VLOOKUP(N3237,Rates!A:G,7,0)&VLOOKUP(N3237,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3237*IF(W3237=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3237,Rates!A:L,3,0)","v":"Nursery Exceptional Funding"},null,{"$f":"E3237&IF(O3237=\"EARLYYEARS\",VLOOKUP(N3237,Rates!$A:$X,24,0),N3237)","v":"3021003NURSERYEX"},{"$f":"ROUND(IF(AND(OR(M3237=\"VA\",M3237=\"FREE\",M3237=\"ACAD\"),N3237=\"DFC\"),S3237,S3237*VLOOKUP(AU3237&VLOOKUP(N3237,Rates!A:G,7,0)&VLOOKUP(N3237,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3846.86,0,"10265NURSERYEXMANursery",3846.86,"May3021003NURSERYEX",{"$f":"VLOOKUP(N3237,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3237,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3237=\"RA\",0,IF(AU3237=\"C\",VLOOKUP(AU3237&VLOOKUP(N3237,Rates!A:G,7,0)&VLOOKUP(N3237,Rates!A:J,10,0)&VLOOKUP(D3237,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3237&VLOOKUP(N3237,Rates!A:G,7,0)&VLOOKUP(N3237,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3237*IF(W3237=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CD3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CE3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CF3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CG3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CH3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CI3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CJ3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CK3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184225,"2018-05-23","CK","May",3021102,{"$f":"VLOOKUP($E3238,Schools!$B:$L,2,0)","v":"Northgate"},{"$f":"VLOOKUP($E3238,Schools!$B:$L,3,0)","v":"PRU"},{"$f":"VLOOKUP($E3238,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3238,Schools!$B:$L,11,0)","v":400157},{"$f":"VLOOKUP($E3238,Schools!$B:$Z,12,0)","v":10185},{"$f":"IF(H3238=\"MA\",0,VLOOKUP(N3238,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3238,Schools!$B:$R,17,0)","v":"COM"},"POST16TOPUP",{"$f":"VLOOKUP(N3238,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3238,Rates!A$1:L$65576,9,0)","v":"Various"},21980,21980,{"$f":"VLOOKUP(N3238,Rates!A$1:W$65573,VLOOKUP(E3238,Schools!B$1:N$65540,13,0),0)","v":0},{"$f":"VLOOKUP(E3238,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3238,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3238=\"VA\",N3238=\"DFC\"),0,VLOOKUP(N3238,Rates!A:AM,VLOOKUP(H3238&LEFT(G3238,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3021102POST16TOPUPA","May3021102POST16TOPUP","3021102POST16TOPUP","MayPOST16TOPUP","May3021102","MAPRUPOST16TOPUP","I033021102","3021102HIGHNEEDS","0PRU","May3021102HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3238,CostCentres!B$1:D$65537,2,0)","v":"None"},{"$f":"VLOOKUP($T3238,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3238,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3238=\"DFC\",0,VLOOKUP(E3238,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3238=\"MA\",0,VLOOKUP(AU3238&VLOOKUP(N3238,Rates!A:G,7,0)&VLOOKUP(N3238,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3238*IF(W3238=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3238,Rates!A:L,3,0)","v":"StatementTop-ups (Post 16)"},null,{"$f":"E3238&IF(O3238=\"EARLYYEARS\",VLOOKUP(N3238,Rates!$A:$X,24,0),N3238)","v":"3021102POST16TOPUP"},{"$f":"ROUND(IF(AND(OR(M3238=\"VA\",M3238=\"FREE\",M3238=\"ACAD\"),N3238=\"DFC\"),S3238,S3238*VLOOKUP(AU3238&VLOOKUP(N3238,Rates!A:G,7,0)&VLOOKUP(N3238,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},21980,0,"0POST16TOPUPMAPRU",21980,"May3021102POST16TOPUP",{"$f":"VLOOKUP(N3238,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3238,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3238=\"RA\",0,IF(AU3238=\"C\",VLOOKUP(AU3238&VLOOKUP(N3238,Rates!A:G,7,0)&VLOOKUP(N3238,Rates!A:J,10,0)&VLOOKUP(D3238,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3238&VLOOKUP(N3238,Rates!A:G,7,0)&VLOOKUP(N3238,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3238*IF(W3238=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CD3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CE3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CF3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CG3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CH3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CI3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CJ3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CK3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184226,"2018-05-23","CK","May",3022015,{"$f":"VLOOKUP($E3239,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E3239,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3239,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3239,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E3239,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H3239=\"MA\",0,VLOOKUP(N3239,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3239,Schools!$B:$R,17,0)","v":"COM"},"NURSERYTOPUP",{"$f":"VLOOKUP(N3239,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3239,Rates!A$1:L$65576,9,0)","v":"Various"},5557.5,5557.5,{"$f":"VLOOKUP(N3239,Rates!A$1:W$65573,VLOOKUP(E3239,Schools!B$1:N$65540,13,0),0)","v":11436},{"$f":"VLOOKUP(E3239,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3239,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3239=\"VA\",N3239=\"DFC\"),0,VLOOKUP(N3239,Rates!A:AM,VLOOKUP(H3239&LEFT(G3239,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022015NURSERYTOPUPA","May3022015NURSERYTOPUP","3022015NURSERYTOPUP","MayNURSERYTOPUP","May3022015","MAPriNURSERYTOPUP","I033022015","3022015HIGHNEEDS","11436Primary","May3022015HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3239,CostCentres!B$1:D$65537,2,0)","v":"Statements - Barnet maintained nursery classes"},{"$f":"VLOOKUP($T3239,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3239,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3239=\"DFC\",0,VLOOKUP(E3239,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3239=\"MA\",0,VLOOKUP(AU3239&VLOOKUP(N3239,Rates!A:G,7,0)&VLOOKUP(N3239,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3239*IF(W3239=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3239,Rates!A:L,3,0)","v":"Statement top-ups (Nursery)"},null,{"$f":"E3239&IF(O3239=\"EARLYYEARS\",VLOOKUP(N3239,Rates!$A:$X,24,0),N3239)","v":"3022015NURSERYTOPUP"},{"$f":"ROUND(IF(AND(OR(M3239=\"VA\",M3239=\"FREE\",M3239=\"ACAD\"),N3239=\"DFC\"),S3239,S3239*VLOOKUP(AU3239&VLOOKUP(N3239,Rates!A:G,7,0)&VLOOKUP(N3239,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},5557.5,0,"11436NURSERYTOPUPMAPrimary",5557.5,"May3022015NURSERYTOPUP",{"$f":"VLOOKUP(N3239,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3239,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3239=\"RA\",0,IF(AU3239=\"C\",VLOOKUP(AU3239&VLOOKUP(N3239,Rates!A:G,7,0)&VLOOKUP(N3239,Rates!A:J,10,0)&VLOOKUP(D3239,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3239&VLOOKUP(N3239,Rates!A:G,7,0)&VLOOKUP(N3239,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3239*IF(W3239=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CD3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CE3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CF3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CG3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CH3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CI3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CJ3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CK3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184227,"2018-05-23","CK","May",3022055,{"$f":"VLOOKUP($E3240,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E3240,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3240,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3240,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E3240,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H3240=\"MA\",0,VLOOKUP(N3240,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3240,Schools!$B:$R,17,0)","v":"COM"},"NURSERYEX",{"$f":"VLOOKUP(N3240,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3240,Rates!A$1:L$65576,9,0)","v":"Various"},2812.29,2812.29,{"$f":"VLOOKUP(N3240,Rates!A$1:W$65573,VLOOKUP(E3240,Schools!B$1:N$65540,13,0),0)","v":10265},{"$f":"VLOOKUP(E3240,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3240,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3240=\"VA\",N3240=\"DFC\"),0,VLOOKUP(N3240,Rates!A:AM,VLOOKUP(H3240&LEFT(G3240,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022055NURSERYEXA","May3022055NURSERYEX","3022055NURSERYEX","MayNURSERYEX","May3022055","MAPriNURSERYEX","I033022055","3022055HIGHNEEDS","10265Primary","May3022055HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3240,CostCentres!B$1:D$65537,2,0)","v":"SEN Inclusion  - 3 and 4 year olds"},{"$f":"VLOOKUP($T3240,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.5"},{"$f":"VLOOKUP(N3240,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3240=\"DFC\",0,VLOOKUP(E3240,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3240=\"MA\",0,VLOOKUP(AU3240&VLOOKUP(N3240,Rates!A:G,7,0)&VLOOKUP(N3240,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3240*IF(W3240=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3240,Rates!A:L,3,0)","v":"Nursery Exceptional Funding"},null,{"$f":"E3240&IF(O3240=\"EARLYYEARS\",VLOOKUP(N3240,Rates!$A:$X,24,0),N3240)","v":"3022055NURSERYEX"},{"$f":"ROUND(IF(AND(OR(M3240=\"VA\",M3240=\"FREE\",M3240=\"ACAD\"),N3240=\"DFC\"),S3240,S3240*VLOOKUP(AU3240&VLOOKUP(N3240,Rates!A:G,7,0)&VLOOKUP(N3240,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2812.29,0,"10265NURSERYEXMAPrimary",2812.29,"May3022055NURSERYEX",{"$f":"VLOOKUP(N3240,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3240,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3240=\"RA\",0,IF(AU3240=\"C\",VLOOKUP(AU3240&VLOOKUP(N3240,Rates!A:G,7,0)&VLOOKUP(N3240,Rates!A:J,10,0)&VLOOKUP(D3240,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3240&VLOOKUP(N3240,Rates!A:G,7,0)&VLOOKUP(N3240,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3240*IF(W3240=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3240=1,CA3240-SUM(CB3240:CD3240),IF(LEFT(N3240,2)=\"ND\",0,IF(D3240=\"Original\",CA3240*3/36,CA3240/VLOOKUP(D3240,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3240=1,CA3240-SUM(CB3240:CE3240),IF(LEFT(N3240,2)=\"ND\",0,IF(D3240=\"Original\",CA3240*3/36,CA3240/VLOOKUP(D3240,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3240=1,CA3240-SUM(CB3240:CF3240),IF(LEFT(N3240,2)=\"ND\",0,IF(D3240=\"Original\",CA3240*3/36,CA3240/VLOOKUP(D3240,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3240=1,CA3240-SUM(CB3240:CG3240),IF(LEFT(N3240,2)=\"ND\",0,IF(D3240=\"Original\",CA3240*3/36,CA3240/VLOOKUP(D3240,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3240=1,CA3240-SUM(CB3240:CH3240),IF(LEFT(N3240,2)=\"ND\",0,IF(D3240=\"Original\",CA3240*3/36,CA3240/VLOOKUP(D3240,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3240=1,CA3240-SUM(CB3240:CI3240),IF(LEFT(N3240,2)=\"ND\",0,IF(D3240=\"Original\",CA3240*3/36,CA3240/VLOOKUP(D3240,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3240=1,CA3240-SUM(CB3240:CJ3240),IF(LEFT(N3240,2)=\"ND\",0,IF(D3240=\"Original\",CA3240*3/36,CA3240/VLOOKUP(D3240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3240=1,CA3240-SUM(CB3240:CK3240),IF(LEFT(N3240,2)=\"ND\",0,IF(D3240=\"Original\",CA3240*3/36,CA3240/VLOOKUP(D3240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184228,"2018-05-23","CK","May",3022067,{"$f":"VLOOKUP($E3241,Schools!$B:$L,2,0)","v":"Chalgrove Primary School"},{"$f":"VLOOKUP($E3241,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3241,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3241,Schools!$B:$L,11,0)","v":400065},{"$f":"VLOOKUP($E3241,Schools!$B:$Z,12,0)","v":10118},{"$f":"IF(H3241=\"MA\",0,VLOOKUP(N3241,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3241,Schools!$B:$R,17,0)","v":"COM"},"ARPTOPUP",{"$f":"VLOOKUP(N3241,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3241,Rates!A$1:L$65576,9,0)","v":"Various"},14583.333333333334,14583.33,{"$f":"VLOOKUP(N3241,Rates!A$1:W$65573,VLOOKUP(E3241,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E3241,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3241,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3241=\"VA\",N3241=\"DFC\"),0,VLOOKUP(N3241,Rates!A:AM,VLOOKUP(H3241&LEFT(G3241,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022067ARPTOPUPA","May3022067ARPTOPUP","3022067ARPTOPUP","MayARPTOPUP","May3022067","MAPriARPTOPUP","I033022067","3022067HIGHNEEDS","11432Primary","May3022067HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3241,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T3241,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3241,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3241=\"DFC\",0,VLOOKUP(E3241,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3241=\"MA\",0,VLOOKUP(AU3241&VLOOKUP(N3241,Rates!A:G,7,0)&VLOOKUP(N3241,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3241*IF(W3241=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3241,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E3241&IF(O3241=\"EARLYYEARS\",VLOOKUP(N3241,Rates!$A:$X,24,0),N3241)","v":"3022067ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M3241=\"VA\",M3241=\"FREE\",M3241=\"ACAD\"),N3241=\"DFC\"),S3241,S3241*VLOOKUP(AU3241&VLOOKUP(N3241,Rates!A:G,7,0)&VLOOKUP(N3241,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},14583.33,0,"11432ARPTOPUPMAPrimary",14583.33,"May3022067ARPTOPUP",{"$f":"VLOOKUP(N3241,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3241,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3241=\"RA\",0,IF(AU3241=\"C\",VLOOKUP(AU3241&VLOOKUP(N3241,Rates!A:G,7,0)&VLOOKUP(N3241,Rates!A:J,10,0)&VLOOKUP(D3241,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3241&VLOOKUP(N3241,Rates!A:G,7,0)&VLOOKUP(N3241,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3241*IF(W3241=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3241=1,CA3241-SUM(CB3241:CD3241),IF(LEFT(N3241,2)=\"ND\",0,IF(D3241=\"Original\",CA3241*3/36,CA3241/VLOOKUP(D3241,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3241=1,CA3241-SUM(CB3241:CE3241),IF(LEFT(N3241,2)=\"ND\",0,IF(D3241=\"Original\",CA3241*3/36,CA3241/VLOOKUP(D3241,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3241=1,CA3241-SUM(CB3241:CF3241),IF(LEFT(N3241,2)=\"ND\",0,IF(D3241=\"Original\",CA3241*3/36,CA3241/VLOOKUP(D3241,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3241=1,CA3241-SUM(CB3241:CG3241),IF(LEFT(N3241,2)=\"ND\",0,IF(D3241=\"Original\",CA3241*3/36,CA3241/VLOOKUP(D3241,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3241=1,CA3241-SUM(CB3241:CH3241),IF(LEFT(N3241,2)=\"ND\",0,IF(D3241=\"Original\",CA3241*3/36,CA3241/VLOOKUP(D3241,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3241=1,CA3241-SUM(CB3241:CI3241),IF(LEFT(N3241,2)=\"ND\",0,IF(D3241=\"Original\",CA3241*3/36,CA3241/VLOOKUP(D3241,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3241=1,CA3241-SUM(CB3241:CJ3241),IF(LEFT(N3241,2)=\"ND\",0,IF(D3241=\"Original\",CA3241*3/36,CA3241/VLOOKUP(D3241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3241=1,CA3241-SUM(CB3241:CK3241),IF(LEFT(N3241,2)=\"ND\",0,IF(D3241=\"Original\",CA3241*3/36,CA3241/VLOOKUP(D3241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184229,"2018-05-23","CK","May",3022077,{"$f":"VLOOKUP($E3242,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E3242,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3242,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3242,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E3242,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H3242=\"MA\",0,VLOOKUP(N3242,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3242,Schools!$B:$R,17,0)","v":"COM"},"OTHERTOPUP",{"$f":"VLOOKUP(N3242,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3242,Rates!A$1:L$65576,9,0)","v":"Various"},2026.6666666666667,2026.67,{"$f":"VLOOKUP(N3242,Rates!A$1:W$65573,VLOOKUP(E3242,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3242,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3242,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3242=\"VA\",N3242=\"DFC\"),0,VLOOKUP(N3242,Rates!A:AM,VLOOKUP(H3242&LEFT(G3242,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022077OTHERTOPUPA","May3022077OTHERTOPUP","3022077OTHERTOPUP","MayOTHERTOPUP","May3022077","MAPriOTHERTOPUP","I033022077","3022077HIGHNEEDS","11411Primary","May3022077HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3242,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3242,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3242,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3242=\"DFC\",0,VLOOKUP(E3242,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3242=\"MA\",0,VLOOKUP(AU3242&VLOOKUP(N3242,Rates!A:G,7,0)&VLOOKUP(N3242,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3242*IF(W3242=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3242,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3242&IF(O3242=\"EARLYYEARS\",VLOOKUP(N3242,Rates!$A:$X,24,0),N3242)","v":"3022077OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3242=\"VA\",M3242=\"FREE\",M3242=\"ACAD\"),N3242=\"DFC\"),S3242,S3242*VLOOKUP(AU3242&VLOOKUP(N3242,Rates!A:G,7,0)&VLOOKUP(N3242,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2026.67,0,"11411OTHERTOPUPMAPrimary",2026.67,"May3022077OTHERTOPUP",{"$f":"VLOOKUP(N3242,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3242,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3242=\"RA\",0,IF(AU3242=\"C\",VLOOKUP(AU3242&VLOOKUP(N3242,Rates!A:G,7,0)&VLOOKUP(N3242,Rates!A:J,10,0)&VLOOKUP(D3242,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3242&VLOOKUP(N3242,Rates!A:G,7,0)&VLOOKUP(N3242,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3242*IF(W3242=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3242=1,CA3242-SUM(CB3242:CD3242),IF(LEFT(N3242,2)=\"ND\",0,IF(D3242=\"Original\",CA3242*3/36,CA3242/VLOOKUP(D3242,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3242=1,CA3242-SUM(CB3242:CE3242),IF(LEFT(N3242,2)=\"ND\",0,IF(D3242=\"Original\",CA3242*3/36,CA3242/VLOOKUP(D3242,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3242=1,CA3242-SUM(CB3242:CF3242),IF(LEFT(N3242,2)=\"ND\",0,IF(D3242=\"Original\",CA3242*3/36,CA3242/VLOOKUP(D3242,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3242=1,CA3242-SUM(CB3242:CG3242),IF(LEFT(N3242,2)=\"ND\",0,IF(D3242=\"Original\",CA3242*3/36,CA3242/VLOOKUP(D3242,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3242=1,CA3242-SUM(CB3242:CH3242),IF(LEFT(N3242,2)=\"ND\",0,IF(D3242=\"Original\",CA3242*3/36,CA3242/VLOOKUP(D3242,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3242=1,CA3242-SUM(CB3242:CI3242),IF(LEFT(N3242,2)=\"ND\",0,IF(D3242=\"Original\",CA3242*3/36,CA3242/VLOOKUP(D3242,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3242=1,CA3242-SUM(CB3242:CJ3242),IF(LEFT(N3242,2)=\"ND\",0,IF(D3242=\"Original\",CA3242*3/36,CA3242/VLOOKUP(D3242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3242=1,CA3242-SUM(CB3242:CK3242),IF(LEFT(N3242,2)=\"ND\",0,IF(D3242=\"Original\",CA3242*3/36,CA3242/VLOOKUP(D3242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184230,"2018-05-23","CK","May",3023317,{"$f":"VLOOKUP($E3243,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School, N20"},{"$f":"VLOOKUP($E3243,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3243,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3243,Schools!$B:$L,11,0)","v":400015},{"$f":"VLOOKUP($E3243,Schools!$B:$Z,12,0)","v":10042},{"$f":"IF(H3243=\"MA\",0,VLOOKUP(N3243,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3243,Schools!$B:$R,17,0)","v":"VA"},"NURSERYTOPUP",{"$f":"VLOOKUP(N3243,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3243,Rates!A$1:L$65576,9,0)","v":"Various"},5557.5,5557.5,{"$f":"VLOOKUP(N3243,Rates!A$1:W$65573,VLOOKUP(E3243,Schools!B$1:N$65540,13,0),0)","v":11436},{"$f":"VLOOKUP(E3243,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3243,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3243=\"VA\",N3243=\"DFC\"),0,VLOOKUP(N3243,Rates!A:AM,VLOOKUP(H3243&LEFT(G3243,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023317NURSERYTOPUPA","May3023317NURSERYTOPUP","3023317NURSERYTOPUP","MayNURSERYTOPUP","May3023317","MAPriNURSERYTOPUP","I033023317","3023317HIGHNEEDS","11436Primary","May3023317HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3243,CostCentres!B$1:D$65537,2,0)","v":"Statements - Barnet maintained nursery classes"},{"$f":"VLOOKUP($T3243,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3243,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3243=\"DFC\",0,VLOOKUP(E3243,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3243=\"MA\",0,VLOOKUP(AU3243&VLOOKUP(N3243,Rates!A:G,7,0)&VLOOKUP(N3243,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3243*IF(W3243=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3243,Rates!A:L,3,0)","v":"Statement top-ups (Nursery)"},null,{"$f":"E3243&IF(O3243=\"EARLYYEARS\",VLOOKUP(N3243,Rates!$A:$X,24,0),N3243)","v":"3023317NURSERYTOPUP"},{"$f":"ROUND(IF(AND(OR(M3243=\"VA\",M3243=\"FREE\",M3243=\"ACAD\"),N3243=\"DFC\"),S3243,S3243*VLOOKUP(AU3243&VLOOKUP(N3243,Rates!A:G,7,0)&VLOOKUP(N3243,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},5557.5,0,"11436NURSERYTOPUPMAPrimary",5557.5,"May3023317NURSERYTOPUP",{"$f":"VLOOKUP(N3243,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3243,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3243=\"RA\",0,IF(AU3243=\"C\",VLOOKUP(AU3243&VLOOKUP(N3243,Rates!A:G,7,0)&VLOOKUP(N3243,Rates!A:J,10,0)&VLOOKUP(D3243,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3243&VLOOKUP(N3243,Rates!A:G,7,0)&VLOOKUP(N3243,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3243*IF(W3243=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3243=1,CA3243-SUM(CB3243:CD3243),IF(LEFT(N3243,2)=\"ND\",0,IF(D3243=\"Original\",CA3243*3/36,CA3243/VLOOKUP(D3243,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3243=1,CA3243-SUM(CB3243:CE3243),IF(LEFT(N3243,2)=\"ND\",0,IF(D3243=\"Original\",CA3243*3/36,CA3243/VLOOKUP(D3243,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3243=1,CA3243-SUM(CB3243:CF3243),IF(LEFT(N3243,2)=\"ND\",0,IF(D3243=\"Original\",CA3243*3/36,CA3243/VLOOKUP(D3243,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3243=1,CA3243-SUM(CB3243:CG3243),IF(LEFT(N3243,2)=\"ND\",0,IF(D3243=\"Original\",CA3243*3/36,CA3243/VLOOKUP(D3243,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3243=1,CA3243-SUM(CB3243:CH3243),IF(LEFT(N3243,2)=\"ND\",0,IF(D3243=\"Original\",CA3243*3/36,CA3243/VLOOKUP(D3243,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3243=1,CA3243-SUM(CB3243:CI3243),IF(LEFT(N3243,2)=\"ND\",0,IF(D3243=\"Original\",CA3243*3/36,CA3243/VLOOKUP(D3243,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3243=1,CA3243-SUM(CB3243:CJ3243),IF(LEFT(N3243,2)=\"ND\",0,IF(D3243=\"Original\",CA3243*3/36,CA3243/VLOOKUP(D3243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3243=1,CA3243-SUM(CB3243:CK3243),IF(LEFT(N3243,2)=\"ND\",0,IF(D3243=\"Original\",CA3243*3/36,CA3243/VLOOKUP(D3243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184231,"2018-05-23","CK","May",3023507,{"$f":"VLOOKUP($E3244,Schools!$B:$L,2,0)","v":"St Theresa's R.C. Primary School"},{"$f":"VLOOKUP($E3244,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3244,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3244,Schools!$B:$L,11,0)","v":400037},{"$f":"VLOOKUP($E3244,Schools!$B:$Z,12,0)","v":10108},{"$f":"IF(H3244=\"MA\",0,VLOOKUP(N3244,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3244,Schools!$B:$R,17,0)","v":"VA"},"STMTtopupPRI",{"$f":"VLOOKUP(N3244,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3244,Rates!A$1:L$65576,9,0)","v":"Various"},5285,5285,{"$f":"VLOOKUP(N3244,Rates!A$1:W$65573,VLOOKUP(E3244,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3244,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3244,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3244=\"VA\",N3244=\"DFC\"),0,VLOOKUP(N3244,Rates!A:AM,VLOOKUP(H3244&LEFT(G3244,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023507STMTtopupPRIA","May3023507STMTtopupPRI","3023507STMTtopupPRI","MaySTMTtopupPRI","May3023507","MAPriSTMTtopupPRI","I033023507","3023507HIGHNEEDS","11431Primary","May3023507HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3244,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3244,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3244,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3244=\"DFC\",0,VLOOKUP(E3244,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3244=\"MA\",0,VLOOKUP(AU3244&VLOOKUP(N3244,Rates!A:G,7,0)&VLOOKUP(N3244,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3244*IF(W3244=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3244,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3244&IF(O3244=\"EARLYYEARS\",VLOOKUP(N3244,Rates!$A:$X,24,0),N3244)","v":"3023507STMTtopupPRI"},{"$f":"ROUND(IF(AND(OR(M3244=\"VA\",M3244=\"FREE\",M3244=\"ACAD\"),N3244=\"DFC\"),S3244,S3244*VLOOKUP(AU3244&VLOOKUP(N3244,Rates!A:G,7,0)&VLOOKUP(N3244,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},5285,0,"11431STMTtopupPRIMAPrimary",5285,"May3023507STMTtopupPRI",{"$f":"VLOOKUP(N3244,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3244,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3244=\"RA\",0,IF(AU3244=\"C\",VLOOKUP(AU3244&VLOOKUP(N3244,Rates!A:G,7,0)&VLOOKUP(N3244,Rates!A:J,10,0)&VLOOKUP(D3244,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3244&VLOOKUP(N3244,Rates!A:G,7,0)&VLOOKUP(N3244,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3244*IF(W3244=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3244=1,CA3244-SUM(CB3244:CD3244),IF(LEFT(N3244,2)=\"ND\",0,IF(D3244=\"Original\",CA3244*3/36,CA3244/VLOOKUP(D3244,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3244=1,CA3244-SUM(CB3244:CE3244),IF(LEFT(N3244,2)=\"ND\",0,IF(D3244=\"Original\",CA3244*3/36,CA3244/VLOOKUP(D3244,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3244=1,CA3244-SUM(CB3244:CF3244),IF(LEFT(N3244,2)=\"ND\",0,IF(D3244=\"Original\",CA3244*3/36,CA3244/VLOOKUP(D3244,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3244=1,CA3244-SUM(CB3244:CG3244),IF(LEFT(N3244,2)=\"ND\",0,IF(D3244=\"Original\",CA3244*3/36,CA3244/VLOOKUP(D3244,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3244=1,CA3244-SUM(CB3244:CH3244),IF(LEFT(N3244,2)=\"ND\",0,IF(D3244=\"Original\",CA3244*3/36,CA3244/VLOOKUP(D3244,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3244=1,CA3244-SUM(CB3244:CI3244),IF(LEFT(N3244,2)=\"ND\",0,IF(D3244=\"Original\",CA3244*3/36,CA3244/VLOOKUP(D3244,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3244=1,CA3244-SUM(CB3244:CJ3244),IF(LEFT(N3244,2)=\"ND\",0,IF(D3244=\"Original\",CA3244*3/36,CA3244/VLOOKUP(D3244,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3244=1,CA3244-SUM(CB3244:CK3244),IF(LEFT(N3244,2)=\"ND\",0,IF(D3244=\"Original\",CA3244*3/36,CA3244/VLOOKUP(D3244,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184232,"2018-05-23","CK","May",3023519,{"$f":"VLOOKUP($E3245,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E3245,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3245,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3245,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E3245,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3245=\"MA\",0,VLOOKUP(N3245,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3245,Schools!$B:$R,17,0)","v":"ACAD"},"NURSERYEX",{"$f":"VLOOKUP(N3245,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3245,Rates!A$1:L$65576,9,0)","v":"Various"},6251.1399999999994,6251.14,{"$f":"VLOOKUP(N3245,Rates!A$1:W$65573,VLOOKUP(E3245,Schools!B$1:N$65540,13,0),0)","v":10265},{"$f":"VLOOKUP(E3245,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3245,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3245=\"VA\",N3245=\"DFC\"),0,VLOOKUP(N3245,Rates!A:AM,VLOOKUP(H3245&LEFT(G3245,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023519NURSERYEXAcademy","May3023519NURSERYEX","3023519NURSERYEX","MayNURSERYEX","May3023519","RAPriNURSERYEX","I033023519","3023519HIGHNEEDS","10265Primary","May3023519HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3245,CostCentres!B$1:D$65537,2,0)","v":"SEN Inclusion  - 3 and 4 year olds"},{"$f":"VLOOKUP($T3245,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.5"},{"$f":"VLOOKUP(N3245,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3245=\"DFC\",0,VLOOKUP(E3245,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3245=\"MA\",0,VLOOKUP(AU3245&VLOOKUP(N3245,Rates!A:G,7,0)&VLOOKUP(N3245,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3245*IF(W3245=1,0,1))","v":6251.14},0,1041.8599999999999,520.92999999999995,520.91999999999996,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.91999999999996,520.92999999999995,520.92999999999995,{"$f":"VLOOKUP(N3245,Rates!A:L,3,0)","v":"Nursery Exceptional Funding"},null,{"$f":"E3245&IF(O3245=\"EARLYYEARS\",VLOOKUP(N3245,Rates!$A:$X,24,0),N3245)","v":"3023519NURSERYEX"},{"$f":"ROUND(IF(AND(OR(M3245=\"VA\",M3245=\"FREE\",M3245=\"ACAD\"),N3245=\"DFC\"),S3245,S3245*VLOOKUP(AU3245&VLOOKUP(N3245,Rates!A:G,7,0)&VLOOKUP(N3245,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10265NURSERYEXRAPrimary",6251.14,"May3023519NURSERYEX",{"$f":"VLOOKUP(N3245,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3245,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3245=\"RA\",0,IF(AU3245=\"C\",VLOOKUP(AU3245&VLOOKUP(N3245,Rates!A:G,7,0)&VLOOKUP(N3245,Rates!A:J,10,0)&VLOOKUP(D3245,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3245&VLOOKUP(N3245,Rates!A:G,7,0)&VLOOKUP(N3245,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3245*IF(W3245=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3245=1,CA3245-SUM(CB3245:CD3245),IF(LEFT(N3245,2)=\"ND\",0,IF(D3245=\"Original\",CA3245*3/36,CA3245/VLOOKUP(D3245,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3245=1,CA3245-SUM(CB3245:CE3245),IF(LEFT(N3245,2)=\"ND\",0,IF(D3245=\"Original\",CA3245*3/36,CA3245/VLOOKUP(D3245,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3245=1,CA3245-SUM(CB3245:CF3245),IF(LEFT(N3245,2)=\"ND\",0,IF(D3245=\"Original\",CA3245*3/36,CA3245/VLOOKUP(D3245,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3245=1,CA3245-SUM(CB3245:CG3245),IF(LEFT(N3245,2)=\"ND\",0,IF(D3245=\"Original\",CA3245*3/36,CA3245/VLOOKUP(D3245,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3245=1,CA3245-SUM(CB3245:CH3245),IF(LEFT(N3245,2)=\"ND\",0,IF(D3245=\"Original\",CA3245*3/36,CA3245/VLOOKUP(D3245,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3245=1,CA3245-SUM(CB3245:CI3245),IF(LEFT(N3245,2)=\"ND\",0,IF(D3245=\"Original\",CA3245*3/36,CA3245/VLOOKUP(D3245,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3245=1,CA3245-SUM(CB3245:CJ3245),IF(LEFT(N3245,2)=\"ND\",0,IF(D3245=\"Original\",CA3245*3/36,CA3245/VLOOKUP(D3245,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3245=1,CA3245-SUM(CB3245:CK3245),IF(LEFT(N3245,2)=\"ND\",0,IF(D3245=\"Original\",CA3245*3/36,CA3245/VLOOKUP(D3245,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184233,"2018-05-23","CK","May",3023521,{"$f":"VLOOKUP($E3246,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E3246,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3246,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3246,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E3246,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H3246=\"MA\",0,VLOOKUP(N3246,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3246,Schools!$B:$R,17,0)","v":"VA"},"OTHERTOPUP",{"$f":"VLOOKUP(N3246,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3246,Rates!A$1:L$65576,9,0)","v":"Various"},3963.75,3963.75,{"$f":"VLOOKUP(N3246,Rates!A$1:W$65573,VLOOKUP(E3246,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E3246,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3246,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3246=\"VA\",N3246=\"DFC\"),0,VLOOKUP(N3246,Rates!A:AM,VLOOKUP(H3246&LEFT(G3246,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023521OTHERTOPUPB","May3023521OTHERTOPUP","3023521OTHERTOPUP","MayOTHERTOPUP","May3023521","MAAllOTHERTOPUP","I033023521","3023521HIGHNEEDS","11411All through","May3023521HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3246,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T3246,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3246,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3246=\"DFC\",0,VLOOKUP(E3246,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3246=\"MA\",0,VLOOKUP(AU3246&VLOOKUP(N3246,Rates!A:G,7,0)&VLOOKUP(N3246,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3246*IF(W3246=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3246,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3246&IF(O3246=\"EARLYYEARS\",VLOOKUP(N3246,Rates!$A:$X,24,0),N3246)","v":"3023521OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3246=\"VA\",M3246=\"FREE\",M3246=\"ACAD\"),N3246=\"DFC\"),S3246,S3246*VLOOKUP(AU3246&VLOOKUP(N3246,Rates!A:G,7,0)&VLOOKUP(N3246,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11411OTHERTOPUPMAAll through",3963.75,"May3023521OTHERTOPUP",{"$f":"VLOOKUP(N3246,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3246,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3246=\"RA\",0,IF(AU3246=\"C\",VLOOKUP(AU3246&VLOOKUP(N3246,Rates!A:G,7,0)&VLOOKUP(N3246,Rates!A:J,10,0)&VLOOKUP(D3246,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3246&VLOOKUP(N3246,Rates!A:G,7,0)&VLOOKUP(N3246,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3246*IF(W3246=1,0,1)),2)","v":3963.75},0,0,396.38,{"$f":"ROUND(IF(BZ3246=1,CA3246-SUM(CB3246:CD3246),IF(LEFT(N3246,2)=\"ND\",0,IF(D3246=\"Original\",CA3246*3/36,CA3246/VLOOKUP(D3246,PayLookup!$M$10:$N$21,2,0)))),2)","v":396.38},{"$f":"ROUND(IF(BZ3246=1,CA3246-SUM(CB3246:CE3246),IF(LEFT(N3246,2)=\"ND\",0,IF(D3246=\"Original\",CA3246*3/36,CA3246/VLOOKUP(D3246,PayLookup!$M$10:$N$21,2,0)))),2)","v":396.38},{"$f":"ROUND(IF(BZ3246=1,CA3246-SUM(CB3246:CF3246),IF(LEFT(N3246,2)=\"ND\",0,IF(D3246=\"Original\",CA3246*3/36,CA3246/VLOOKUP(D3246,PayLookup!$M$10:$N$21,2,0)))),2)","v":396.38},{"$f":"ROUND(IF(BZ3246=1,CA3246-SUM(CB3246:CG3246),IF(LEFT(N3246,2)=\"ND\",0,IF(D3246=\"Original\",CA3246*3/36,CA3246/VLOOKUP(D3246,PayLookup!$M$10:$N$21,2,0)))),2)","v":396.38},{"$f":"ROUND(IF(BZ3246=1,CA3246-SUM(CB3246:CH3246),IF(LEFT(N3246,2)=\"ND\",0,IF(D3246=\"Original\",CA3246*3/36,CA3246/VLOOKUP(D3246,PayLookup!$M$10:$N$21,2,0)))),2)","v":396.38},{"$f":"ROUND(IF(BZ3246=1,CA3246-SUM(CB3246:CI3246),IF(LEFT(N3246,2)=\"ND\",0,IF(D3246=\"Original\",CA3246*3/36,CA3246/VLOOKUP(D3246,PayLookup!$M$10:$N$21,2,0)))),2)","v":396.38},{"$f":"ROUND(IF(BZ3246=1,CA3246-SUM(CB3246:CJ3246),IF(LEFT(N3246,2)=\"ND\",0,IF(D3246=\"Original\",CA3246*3/36,CA3246/VLOOKUP(D3246,PayLookup!$M$10:$N$22,2,0)))),2)","v":396.38},{"$f":"ROUND(IF(BZ3246=1,CA3246-SUM(CB3246:CK3246),IF(LEFT(N3246,2)=\"ND\",0,IF(D3246=\"Original\",CA3246*3/36,CA3246/VLOOKUP(D3246,PayLookup!$M$10:$N$22,2,0)))),2)","v":396.38},396.33]
[20184234,"2018-05-23","CK","May",3024001,{"$f":"VLOOKUP($E3247,Schools!$B:$L,2,0)","v":"Archer Academy"},{"$f":"VLOOKUP($E3247,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3247,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3247,Schools!$B:$L,11,0)","v":153627},{"$f":"VLOOKUP($E3247,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3247=\"MA\",0,VLOOKUP(N3247,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3247,Schools!$B:$R,17,0)","v":"FREE"},"OTHERTOPUP",{"$f":"VLOOKUP(N3247,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3247,Rates!A$1:L$65576,9,0)","v":"Various"},10570,10570,{"$f":"VLOOKUP(N3247,Rates!A$1:W$65573,VLOOKUP(E3247,Schools!B$1:N$65540,13,0),0)","v":11424},{"$f":"VLOOKUP(E3247,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3247,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3247=\"VA\",N3247=\"DFC\"),0,VLOOKUP(N3247,Rates!A:AM,VLOOKUP(H3247&LEFT(G3247,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3024001OTHERTOPUPAcademy","May3024001OTHERTOPUP","3024001OTHERTOPUP","MayOTHERTOPUP","May3024001","RASecOTHERTOPUP","I033024001","3024001HIGHNEEDS","11424Secondary","May3024001HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3247,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet academies"},{"$f":"VLOOKUP($T3247,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3247,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3247=\"DFC\",0,VLOOKUP(E3247,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3247=\"MA\",0,VLOOKUP(AU3247&VLOOKUP(N3247,Rates!A:G,7,0)&VLOOKUP(N3247,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3247*IF(W3247=1,0,1))","v":10570},0,1761.67,880.83,880.83,880.84,880.83,880.83,880.84,880.83,880.83,880.84,880.83,{"$f":"VLOOKUP(N3247,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E3247&IF(O3247=\"EARLYYEARS\",VLOOKUP(N3247,Rates!$A:$X,24,0),N3247)","v":"3024001OTHERTOPUP"},{"$f":"ROUND(IF(AND(OR(M3247=\"VA\",M3247=\"FREE\",M3247=\"ACAD\"),N3247=\"DFC\"),S3247,S3247*VLOOKUP(AU3247&VLOOKUP(N3247,Rates!A:G,7,0)&VLOOKUP(N3247,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11424OTHERTOPUPRASecondary",10570,"May3024001OTHERTOPUP",{"$f":"VLOOKUP(N3247,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3247,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3247=\"RA\",0,IF(AU3247=\"C\",VLOOKUP(AU3247&VLOOKUP(N3247,Rates!A:G,7,0)&VLOOKUP(N3247,Rates!A:J,10,0)&VLOOKUP(D3247,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3247&VLOOKUP(N3247,Rates!A:G,7,0)&VLOOKUP(N3247,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3247*IF(W3247=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3247=1,CA3247-SUM(CB3247:CD3247),IF(LEFT(N3247,2)=\"ND\",0,IF(D3247=\"Original\",CA3247*3/36,CA3247/VLOOKUP(D3247,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3247=1,CA3247-SUM(CB3247:CE3247),IF(LEFT(N3247,2)=\"ND\",0,IF(D3247=\"Original\",CA3247*3/36,CA3247/VLOOKUP(D3247,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3247=1,CA3247-SUM(CB3247:CF3247),IF(LEFT(N3247,2)=\"ND\",0,IF(D3247=\"Original\",CA3247*3/36,CA3247/VLOOKUP(D3247,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3247=1,CA3247-SUM(CB3247:CG3247),IF(LEFT(N3247,2)=\"ND\",0,IF(D3247=\"Original\",CA3247*3/36,CA3247/VLOOKUP(D3247,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3247=1,CA3247-SUM(CB3247:CH3247),IF(LEFT(N3247,2)=\"ND\",0,IF(D3247=\"Original\",CA3247*3/36,CA3247/VLOOKUP(D3247,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3247=1,CA3247-SUM(CB3247:CI3247),IF(LEFT(N3247,2)=\"ND\",0,IF(D3247=\"Original\",CA3247*3/36,CA3247/VLOOKUP(D3247,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3247=1,CA3247-SUM(CB3247:CJ3247),IF(LEFT(N3247,2)=\"ND\",0,IF(D3247=\"Original\",CA3247*3/36,CA3247/VLOOKUP(D3247,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3247=1,CA3247-SUM(CB3247:CK3247),IF(LEFT(N3247,2)=\"ND\",0,IF(D3247=\"Original\",CA3247*3/36,CA3247/VLOOKUP(D3247,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184235,"2018-05-23","CK","May",3022001,{"$f":"VLOOKUP($E3248,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E3248,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3248,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3248,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E3248,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3248=\"MA\",0,VLOOKUP(N3248,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3248,Schools!$B:$R,17,0)","v":"FREE"},"STMTPY",{"$f":"VLOOKUP(N3248,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3248,Rates!A$1:L$65576,9,0)","v":"Various"},1153.5833333333333,1153.58,{"$f":"VLOOKUP(N3248,Rates!A$1:W$65573,VLOOKUP(E3248,Schools!B$1:N$65540,13,0),0)","v":11443},{"$f":"VLOOKUP(E3248,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3248,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3248=\"VA\",N3248=\"DFC\"),0,VLOOKUP(N3248,Rates!A:AM,VLOOKUP(H3248&LEFT(G3248,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022001STMTPYAcademy","May3022001STMTPY","3022001STMTPY","MaySTMTPY","May3022001","RAPriSTMTPY","I033022001","3022001HIGHNEEDS","11443Primary","May3022001HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3248,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - primary"},{"$f":"VLOOKUP($T3248,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3248,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3248=\"DFC\",0,VLOOKUP(E3248,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3248=\"MA\",0,VLOOKUP(AU3248&VLOOKUP(N3248,Rates!A:G,7,0)&VLOOKUP(N3248,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3248*IF(W3248=1,0,1))","v":1153.58},0,192.26,96.14,96.13,96.13,96.13,96.13,96.13,96.14,96.13,96.13,96.13,{"$f":"VLOOKUP(N3248,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3248&IF(O3248=\"EARLYYEARS\",VLOOKUP(N3248,Rates!$A:$X,24,0),N3248)","v":"3022001STMTPY"},{"$f":"ROUND(IF(AND(OR(M3248=\"VA\",M3248=\"FREE\",M3248=\"ACAD\"),N3248=\"DFC\"),S3248,S3248*VLOOKUP(AU3248&VLOOKUP(N3248,Rates!A:G,7,0)&VLOOKUP(N3248,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11443STMTPYRAPrimary",1153.58,"May3022001STMTPY",{"$f":"VLOOKUP(N3248,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3248,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3248=\"RA\",0,IF(AU3248=\"C\",VLOOKUP(AU3248&VLOOKUP(N3248,Rates!A:G,7,0)&VLOOKUP(N3248,Rates!A:J,10,0)&VLOOKUP(D3248,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3248&VLOOKUP(N3248,Rates!A:G,7,0)&VLOOKUP(N3248,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3248*IF(W3248=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3248=1,CA3248-SUM(CB3248:CD3248),IF(LEFT(N3248,2)=\"ND\",0,IF(D3248=\"Original\",CA3248*3/36,CA3248/VLOOKUP(D3248,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3248=1,CA3248-SUM(CB3248:CE3248),IF(LEFT(N3248,2)=\"ND\",0,IF(D3248=\"Original\",CA3248*3/36,CA3248/VLOOKUP(D3248,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3248=1,CA3248-SUM(CB3248:CF3248),IF(LEFT(N3248,2)=\"ND\",0,IF(D3248=\"Original\",CA3248*3/36,CA3248/VLOOKUP(D3248,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3248=1,CA3248-SUM(CB3248:CG3248),IF(LEFT(N3248,2)=\"ND\",0,IF(D3248=\"Original\",CA3248*3/36,CA3248/VLOOKUP(D3248,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3248=1,CA3248-SUM(CB3248:CH3248),IF(LEFT(N3248,2)=\"ND\",0,IF(D3248=\"Original\",CA3248*3/36,CA3248/VLOOKUP(D3248,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3248=1,CA3248-SUM(CB3248:CI3248),IF(LEFT(N3248,2)=\"ND\",0,IF(D3248=\"Original\",CA3248*3/36,CA3248/VLOOKUP(D3248,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3248=1,CA3248-SUM(CB3248:CJ3248),IF(LEFT(N3248,2)=\"ND\",0,IF(D3248=\"Original\",CA3248*3/36,CA3248/VLOOKUP(D3248,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3248=1,CA3248-SUM(CB3248:CK3248),IF(LEFT(N3248,2)=\"ND\",0,IF(D3248=\"Original\",CA3248*3/36,CA3248/VLOOKUP(D3248,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184236,"2018-05-23","CK","May",3022018,{"$f":"VLOOKUP($E3249,Schools!$B:$L,2,0)","v":"Deansbrook Junior School"},{"$f":"VLOOKUP($E3249,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3249,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3249,Schools!$B:$L,11,0)","v":151094},{"$f":"VLOOKUP($E3249,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3249=\"MA\",0,VLOOKUP(N3249,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3249,Schools!$B:$R,17,0)","v":"ACAD"},"STMTPY",{"$f":"VLOOKUP(N3249,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3249,Rates!A$1:L$65576,9,0)","v":"Various"},2034.25,2034.25,{"$f":"VLOOKUP(N3249,Rates!A$1:W$65573,VLOOKUP(E3249,Schools!B$1:N$65540,13,0),0)","v":11443},{"$f":"VLOOKUP(E3249,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3249,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3249=\"VA\",N3249=\"DFC\"),0,VLOOKUP(N3249,Rates!A:AM,VLOOKUP(H3249&LEFT(G3249,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022018STMTPYAcademy","May3022018STMTPY","3022018STMTPY","MaySTMTPY","May3022018","RAPriSTMTPY","I033022018","3022018HIGHNEEDS","11443Primary","May3022018HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3249,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - primary"},{"$f":"VLOOKUP($T3249,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3249,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3249=\"DFC\",0,VLOOKUP(E3249,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3249=\"MA\",0,VLOOKUP(AU3249&VLOOKUP(N3249,Rates!A:G,7,0)&VLOOKUP(N3249,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3249*IF(W3249=1,0,1))","v":2034.25},0,339.04,169.52,169.52,169.52,169.53,169.52,169.52,169.52,169.52,169.52,169.52,{"$f":"VLOOKUP(N3249,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3249&IF(O3249=\"EARLYYEARS\",VLOOKUP(N3249,Rates!$A:$X,24,0),N3249)","v":"3022018STMTPY"},{"$f":"ROUND(IF(AND(OR(M3249=\"VA\",M3249=\"FREE\",M3249=\"ACAD\"),N3249=\"DFC\"),S3249,S3249*VLOOKUP(AU3249&VLOOKUP(N3249,Rates!A:G,7,0)&VLOOKUP(N3249,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11443STMTPYRAPrimary",2034.25,"May3022018STMTPY",{"$f":"VLOOKUP(N3249,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3249,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3249=\"RA\",0,IF(AU3249=\"C\",VLOOKUP(AU3249&VLOOKUP(N3249,Rates!A:G,7,0)&VLOOKUP(N3249,Rates!A:J,10,0)&VLOOKUP(D3249,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3249&VLOOKUP(N3249,Rates!A:G,7,0)&VLOOKUP(N3249,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3249*IF(W3249=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3249=1,CA3249-SUM(CB3249:CD3249),IF(LEFT(N3249,2)=\"ND\",0,IF(D3249=\"Original\",CA3249*3/36,CA3249/VLOOKUP(D3249,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3249=1,CA3249-SUM(CB3249:CE3249),IF(LEFT(N3249,2)=\"ND\",0,IF(D3249=\"Original\",CA3249*3/36,CA3249/VLOOKUP(D3249,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3249=1,CA3249-SUM(CB3249:CF3249),IF(LEFT(N3249,2)=\"ND\",0,IF(D3249=\"Original\",CA3249*3/36,CA3249/VLOOKUP(D3249,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3249=1,CA3249-SUM(CB3249:CG3249),IF(LEFT(N3249,2)=\"ND\",0,IF(D3249=\"Original\",CA3249*3/36,CA3249/VLOOKUP(D3249,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3249=1,CA3249-SUM(CB3249:CH3249),IF(LEFT(N3249,2)=\"ND\",0,IF(D3249=\"Original\",CA3249*3/36,CA3249/VLOOKUP(D3249,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3249=1,CA3249-SUM(CB3249:CI3249),IF(LEFT(N3249,2)=\"ND\",0,IF(D3249=\"Original\",CA3249*3/36,CA3249/VLOOKUP(D3249,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3249=1,CA3249-SUM(CB3249:CJ3249),IF(LEFT(N3249,2)=\"ND\",0,IF(D3249=\"Original\",CA3249*3/36,CA3249/VLOOKUP(D3249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3249=1,CA3249-SUM(CB3249:CK3249),IF(LEFT(N3249,2)=\"ND\",0,IF(D3249=\"Original\",CA3249*3/36,CA3249/VLOOKUP(D3249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184237,"2018-05-23","CK","May",3022021,{"$f":"VLOOKUP($E3250,Schools!$B:$L,2,0)","v":"Dollis Infant School"},{"$f":"VLOOKUP($E3250,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3250,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3250,Schools!$B:$L,11,0)","v":400042},{"$f":"VLOOKUP($E3250,Schools!$B:$Z,12,0)","v":10061},{"$f":"IF(H3250=\"MA\",0,VLOOKUP(N3250,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3250,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3250,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3250,Rates!A$1:L$65576,9,0)","v":"Various"},2950.0833333333335,2950.08,{"$f":"VLOOKUP(N3250,Rates!A$1:W$65573,VLOOKUP(E3250,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3250,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3250,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3250=\"VA\",N3250=\"DFC\"),0,VLOOKUP(N3250,Rates!A:AM,VLOOKUP(H3250&LEFT(G3250,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022021STMTPYA","May3022021STMTPY","3022021STMTPY","MaySTMTPY","May3022021","MAPriSTMTPY","I033022021","3022021HIGHNEEDS","11431Primary","May3022021HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3250,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3250,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3250,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3250=\"DFC\",0,VLOOKUP(E3250,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3250=\"MA\",0,VLOOKUP(AU3250&VLOOKUP(N3250,Rates!A:G,7,0)&VLOOKUP(N3250,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3250*IF(W3250=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3250,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3250&IF(O3250=\"EARLYYEARS\",VLOOKUP(N3250,Rates!$A:$X,24,0),N3250)","v":"3022021STMTPY"},{"$f":"ROUND(IF(AND(OR(M3250=\"VA\",M3250=\"FREE\",M3250=\"ACAD\"),N3250=\"DFC\"),S3250,S3250*VLOOKUP(AU3250&VLOOKUP(N3250,Rates!A:G,7,0)&VLOOKUP(N3250,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2950.08,0,"11431STMTPYMAPrimary",2950.08,"May3022021STMTPY",{"$f":"VLOOKUP(N3250,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3250,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3250=\"RA\",0,IF(AU3250=\"C\",VLOOKUP(AU3250&VLOOKUP(N3250,Rates!A:G,7,0)&VLOOKUP(N3250,Rates!A:J,10,0)&VLOOKUP(D3250,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3250&VLOOKUP(N3250,Rates!A:G,7,0)&VLOOKUP(N3250,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3250*IF(W3250=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3250=1,CA3250-SUM(CB3250:CD3250),IF(LEFT(N3250,2)=\"ND\",0,IF(D3250=\"Original\",CA3250*3/36,CA3250/VLOOKUP(D3250,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3250=1,CA3250-SUM(CB3250:CE3250),IF(LEFT(N3250,2)=\"ND\",0,IF(D3250=\"Original\",CA3250*3/36,CA3250/VLOOKUP(D3250,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3250=1,CA3250-SUM(CB3250:CF3250),IF(LEFT(N3250,2)=\"ND\",0,IF(D3250=\"Original\",CA3250*3/36,CA3250/VLOOKUP(D3250,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3250=1,CA3250-SUM(CB3250:CG3250),IF(LEFT(N3250,2)=\"ND\",0,IF(D3250=\"Original\",CA3250*3/36,CA3250/VLOOKUP(D3250,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3250=1,CA3250-SUM(CB3250:CH3250),IF(LEFT(N3250,2)=\"ND\",0,IF(D3250=\"Original\",CA3250*3/36,CA3250/VLOOKUP(D3250,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3250=1,CA3250-SUM(CB3250:CI3250),IF(LEFT(N3250,2)=\"ND\",0,IF(D3250=\"Original\",CA3250*3/36,CA3250/VLOOKUP(D3250,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3250=1,CA3250-SUM(CB3250:CJ3250),IF(LEFT(N3250,2)=\"ND\",0,IF(D3250=\"Original\",CA3250*3/36,CA3250/VLOOKUP(D3250,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3250=1,CA3250-SUM(CB3250:CK3250),IF(LEFT(N3250,2)=\"ND\",0,IF(D3250=\"Original\",CA3250*3/36,CA3250/VLOOKUP(D3250,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184238,"2018-05-23","CK","May",3022023,{"$f":"VLOOKUP($E3251,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E3251,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3251,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3251,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E3251,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H3251=\"MA\",0,VLOOKUP(N3251,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3251,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3251,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3251,Rates!A$1:L$65576,9,0)","v":"Various"},2034.25,2034.25,{"$f":"VLOOKUP(N3251,Rates!A$1:W$65573,VLOOKUP(E3251,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3251,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3251,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3251=\"VA\",N3251=\"DFC\"),0,VLOOKUP(N3251,Rates!A:AM,VLOOKUP(H3251&LEFT(G3251,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022023STMTPYC","May3022023STMTPY","3022023STMTPY","MaySTMTPY","May3022023","MAPriSTMTPY","I033022023","3022023HIGHNEEDS","11431Primary","May3022023HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3251,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3251,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3251,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3251=\"DFC\",0,VLOOKUP(E3251,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3251=\"MA\",0,VLOOKUP(AU3251&VLOOKUP(N3251,Rates!A:G,7,0)&VLOOKUP(N3251,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3251*IF(W3251=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3251,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3251&IF(O3251=\"EARLYYEARS\",VLOOKUP(N3251,Rates!$A:$X,24,0),N3251)","v":"3022023STMTPY"},{"$f":"ROUND(IF(AND(OR(M3251=\"VA\",M3251=\"FREE\",M3251=\"ACAD\"),N3251=\"DFC\"),S3251,S3251*VLOOKUP(AU3251&VLOOKUP(N3251,Rates!A:G,7,0)&VLOOKUP(N3251,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTPYMAPrimary",2034.25,"May3022023STMTPY",{"$f":"VLOOKUP(N3251,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3251,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3251=\"RA\",0,IF(AU3251=\"C\",VLOOKUP(AU3251&VLOOKUP(N3251,Rates!A:G,7,0)&VLOOKUP(N3251,Rates!A:J,10,0)&VLOOKUP(D3251,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3251&VLOOKUP(N3251,Rates!A:G,7,0)&VLOOKUP(N3251,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3251*IF(W3251=1,0,1)),2)","v":2034.25},0,0,203.43,{"$f":"ROUND(IF(BZ3251=1,CA3251-SUM(CB3251:CD3251),IF(LEFT(N3251,2)=\"ND\",0,IF(D3251=\"Original\",CA3251*3/36,CA3251/VLOOKUP(D3251,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3251=1,CA3251-SUM(CB3251:CE3251),IF(LEFT(N3251,2)=\"ND\",0,IF(D3251=\"Original\",CA3251*3/36,CA3251/VLOOKUP(D3251,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3251=1,CA3251-SUM(CB3251:CF3251),IF(LEFT(N3251,2)=\"ND\",0,IF(D3251=\"Original\",CA3251*3/36,CA3251/VLOOKUP(D3251,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3251=1,CA3251-SUM(CB3251:CG3251),IF(LEFT(N3251,2)=\"ND\",0,IF(D3251=\"Original\",CA3251*3/36,CA3251/VLOOKUP(D3251,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3251=1,CA3251-SUM(CB3251:CH3251),IF(LEFT(N3251,2)=\"ND\",0,IF(D3251=\"Original\",CA3251*3/36,CA3251/VLOOKUP(D3251,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3251=1,CA3251-SUM(CB3251:CI3251),IF(LEFT(N3251,2)=\"ND\",0,IF(D3251=\"Original\",CA3251*3/36,CA3251/VLOOKUP(D3251,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3251=1,CA3251-SUM(CB3251:CJ3251),IF(LEFT(N3251,2)=\"ND\",0,IF(D3251=\"Original\",CA3251*3/36,CA3251/VLOOKUP(D3251,PayLookup!$M$10:$N$22,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3251=1,CA3251-SUM(CB3251:CK3251),IF(LEFT(N3251,2)=\"ND\",0,IF(D3251=\"Original\",CA3251*3/36,CA3251/VLOOKUP(D3251,PayLookup!$M$10:$N$22,2,0)))),2)","v":203.43},203.38]
[20184239,"2018-05-23","CK","May",3025407,{"$f":"VLOOKUP($E3252,Schools!$B:$L,2,0)","v":"St. James' Catholic High School"},{"$f":"VLOOKUP($E3252,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3252,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3252,Schools!$B:$L,11,0)","v":400013},{"$f":"VLOOKUP($E3252,Schools!$B:$Z,12,0)","v":10142},{"$f":"IF(H3252=\"MA\",0,VLOOKUP(N3252,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3252,Schools!$B:$R,17,0)","v":"VA"},"STMTPY",{"$f":"VLOOKUP(N3252,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3252,Rates!A$1:L$65576,9,0)","v":"Various"},2034.25,2034.25,{"$f":"VLOOKUP(N3252,Rates!A$1:W$65573,VLOOKUP(E3252,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3252,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3252,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3252=\"VA\",N3252=\"DFC\"),0,VLOOKUP(N3252,Rates!A:AM,VLOOKUP(H3252&LEFT(G3252,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025407STMTPYB","May3025407STMTPY","3025407STMTPY","MaySTMTPY","May3025407","MASecSTMTPY","I033025407","3025407HIGHNEEDS","11435Secondary","May3025407HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3252,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3252,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3252,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3252=\"DFC\",0,VLOOKUP(E3252,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3252=\"MA\",0,VLOOKUP(AU3252&VLOOKUP(N3252,Rates!A:G,7,0)&VLOOKUP(N3252,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3252*IF(W3252=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3252,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3252&IF(O3252=\"EARLYYEARS\",VLOOKUP(N3252,Rates!$A:$X,24,0),N3252)","v":"3025407STMTPY"},{"$f":"ROUND(IF(AND(OR(M3252=\"VA\",M3252=\"FREE\",M3252=\"ACAD\"),N3252=\"DFC\"),S3252,S3252*VLOOKUP(AU3252&VLOOKUP(N3252,Rates!A:G,7,0)&VLOOKUP(N3252,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11435STMTPYMASecondary",2034.25,"May3025407STMTPY",{"$f":"VLOOKUP(N3252,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3252,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3252=\"RA\",0,IF(AU3252=\"C\",VLOOKUP(AU3252&VLOOKUP(N3252,Rates!A:G,7,0)&VLOOKUP(N3252,Rates!A:J,10,0)&VLOOKUP(D3252,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3252&VLOOKUP(N3252,Rates!A:G,7,0)&VLOOKUP(N3252,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3252*IF(W3252=1,0,1)),2)","v":2034.25},0,0,203.43,{"$f":"ROUND(IF(BZ3252=1,CA3252-SUM(CB3252:CD3252),IF(LEFT(N3252,2)=\"ND\",0,IF(D3252=\"Original\",CA3252*3/36,CA3252/VLOOKUP(D3252,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3252=1,CA3252-SUM(CB3252:CE3252),IF(LEFT(N3252,2)=\"ND\",0,IF(D3252=\"Original\",CA3252*3/36,CA3252/VLOOKUP(D3252,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3252=1,CA3252-SUM(CB3252:CF3252),IF(LEFT(N3252,2)=\"ND\",0,IF(D3252=\"Original\",CA3252*3/36,CA3252/VLOOKUP(D3252,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3252=1,CA3252-SUM(CB3252:CG3252),IF(LEFT(N3252,2)=\"ND\",0,IF(D3252=\"Original\",CA3252*3/36,CA3252/VLOOKUP(D3252,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3252=1,CA3252-SUM(CB3252:CH3252),IF(LEFT(N3252,2)=\"ND\",0,IF(D3252=\"Original\",CA3252*3/36,CA3252/VLOOKUP(D3252,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3252=1,CA3252-SUM(CB3252:CI3252),IF(LEFT(N3252,2)=\"ND\",0,IF(D3252=\"Original\",CA3252*3/36,CA3252/VLOOKUP(D3252,PayLookup!$M$10:$N$21,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3252=1,CA3252-SUM(CB3252:CJ3252),IF(LEFT(N3252,2)=\"ND\",0,IF(D3252=\"Original\",CA3252*3/36,CA3252/VLOOKUP(D3252,PayLookup!$M$10:$N$22,2,0)))),2)","v":203.43},{"$f":"ROUND(IF(BZ3252=1,CA3252-SUM(CB3252:CK3252),IF(LEFT(N3252,2)=\"ND\",0,IF(D3252=\"Original\",CA3252*3/36,CA3252/VLOOKUP(D3252,PayLookup!$M$10:$N$22,2,0)))),2)","v":203.43},203.38]
[20184240,"2018-05-23","CK","May",3025200,{"$f":"VLOOKUP($E3253,Schools!$B:$L,2,0)","v":"Dollis Junior School"},{"$f":"VLOOKUP($E3253,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3253,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3253,Schools!$B:$L,11,0)","v":400052},{"$f":"VLOOKUP($E3253,Schools!$B:$Z,12,0)","v":10060},{"$f":"IF(H3253=\"MA\",0,VLOOKUP(N3253,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3253,Schools!$B:$R,17,0)","v":"FOU"},"STMTPY",{"$f":"VLOOKUP(N3253,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3253,Rates!A$1:L$65576,9,0)","v":"Various"},4068.5,4068.5,{"$f":"VLOOKUP(N3253,Rates!A$1:W$65573,VLOOKUP(E3253,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3253,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3253,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3253=\"VA\",N3253=\"DFC\"),0,VLOOKUP(N3253,Rates!A:AM,VLOOKUP(H3253&LEFT(G3253,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025200STMTPYB","May3025200STMTPY","3025200STMTPY","MaySTMTPY","May3025200","MAPriSTMTPY","I033025200","3025200HIGHNEEDS","11431Primary","May3025200HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3253,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3253,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3253,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3253=\"DFC\",0,VLOOKUP(E3253,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3253=\"MA\",0,VLOOKUP(AU3253&VLOOKUP(N3253,Rates!A:G,7,0)&VLOOKUP(N3253,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3253*IF(W3253=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3253,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3253&IF(O3253=\"EARLYYEARS\",VLOOKUP(N3253,Rates!$A:$X,24,0),N3253)","v":"3025200STMTPY"},{"$f":"ROUND(IF(AND(OR(M3253=\"VA\",M3253=\"FREE\",M3253=\"ACAD\"),N3253=\"DFC\"),S3253,S3253*VLOOKUP(AU3253&VLOOKUP(N3253,Rates!A:G,7,0)&VLOOKUP(N3253,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTPYMAPrimary",4068.5,"May3025200STMTPY",{"$f":"VLOOKUP(N3253,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3253,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3253=\"RA\",0,IF(AU3253=\"C\",VLOOKUP(AU3253&VLOOKUP(N3253,Rates!A:G,7,0)&VLOOKUP(N3253,Rates!A:J,10,0)&VLOOKUP(D3253,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3253&VLOOKUP(N3253,Rates!A:G,7,0)&VLOOKUP(N3253,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3253*IF(W3253=1,0,1)),2)","v":4068.5},0,0,406.85,{"$f":"ROUND(IF(BZ3253=1,CA3253-SUM(CB3253:CD3253),IF(LEFT(N3253,2)=\"ND\",0,IF(D3253=\"Original\",CA3253*3/36,CA3253/VLOOKUP(D3253,PayLookup!$M$10:$N$21,2,0)))),2)","v":406.85},{"$f":"ROUND(IF(BZ3253=1,CA3253-SUM(CB3253:CE3253),IF(LEFT(N3253,2)=\"ND\",0,IF(D3253=\"Original\",CA3253*3/36,CA3253/VLOOKUP(D3253,PayLookup!$M$10:$N$21,2,0)))),2)","v":406.85},{"$f":"ROUND(IF(BZ3253=1,CA3253-SUM(CB3253:CF3253),IF(LEFT(N3253,2)=\"ND\",0,IF(D3253=\"Original\",CA3253*3/36,CA3253/VLOOKUP(D3253,PayLookup!$M$10:$N$21,2,0)))),2)","v":406.85},{"$f":"ROUND(IF(BZ3253=1,CA3253-SUM(CB3253:CG3253),IF(LEFT(N3253,2)=\"ND\",0,IF(D3253=\"Original\",CA3253*3/36,CA3253/VLOOKUP(D3253,PayLookup!$M$10:$N$21,2,0)))),2)","v":406.85},{"$f":"ROUND(IF(BZ3253=1,CA3253-SUM(CB3253:CH3253),IF(LEFT(N3253,2)=\"ND\",0,IF(D3253=\"Original\",CA3253*3/36,CA3253/VLOOKUP(D3253,PayLookup!$M$10:$N$21,2,0)))),2)","v":406.85},{"$f":"ROUND(IF(BZ3253=1,CA3253-SUM(CB3253:CI3253),IF(LEFT(N3253,2)=\"ND\",0,IF(D3253=\"Original\",CA3253*3/36,CA3253/VLOOKUP(D3253,PayLookup!$M$10:$N$21,2,0)))),2)","v":406.85},{"$f":"ROUND(IF(BZ3253=1,CA3253-SUM(CB3253:CJ3253),IF(LEFT(N3253,2)=\"ND\",0,IF(D3253=\"Original\",CA3253*3/36,CA3253/VLOOKUP(D3253,PayLookup!$M$10:$N$22,2,0)))),2)","v":406.85},{"$f":"ROUND(IF(BZ3253=1,CA3253-SUM(CB3253:CK3253),IF(LEFT(N3253,2)=\"ND\",0,IF(D3253=\"Original\",CA3253*3/36,CA3253/VLOOKUP(D3253,PayLookup!$M$10:$N$22,2,0)))),2)","v":406.85},406.85]
[20184241,"2018-05-23","CK","May",3024210,{"$f":"VLOOKUP($E3254,Schools!$B:$L,2,0)","v":"Copthall School"},{"$f":"VLOOKUP($E3254,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3254,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3254,Schools!$B:$L,11,0)","v":148020},{"$f":"VLOOKUP($E3254,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3254=\"MA\",0,VLOOKUP(N3254,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3254,Schools!$B:$R,17,0)","v":"ACAD"},"STMTPY",{"$f":"VLOOKUP(N3254,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3254,Rates!A$1:L$65576,9,0)","v":"Various"},678.08333333333337,678.08,{"$f":"VLOOKUP(N3254,Rates!A$1:W$65573,VLOOKUP(E3254,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3254,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3254,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3254=\"VA\",N3254=\"DFC\"),0,VLOOKUP(N3254,Rates!A:AM,VLOOKUP(H3254&LEFT(G3254,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3024210STMTPYAcademy","May3024210STMTPY","3024210STMTPY","MaySTMTPY","May3024210","RASecSTMTPY","I033024210","3024210HIGHNEEDS","11442Secondary","May3024210HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3254,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3254,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3254,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3254=\"DFC\",0,VLOOKUP(E3254,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3254=\"MA\",0,VLOOKUP(AU3254&VLOOKUP(N3254,Rates!A:G,7,0)&VLOOKUP(N3254,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3254*IF(W3254=1,0,1))","v":678.08},0,113.01,56.51,56.51,56.5,56.51,56.51,56.5,56.51,56.51,56.5,56.51,{"$f":"VLOOKUP(N3254,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3254&IF(O3254=\"EARLYYEARS\",VLOOKUP(N3254,Rates!$A:$X,24,0),N3254)","v":"3024210STMTPY"},{"$f":"ROUND(IF(AND(OR(M3254=\"VA\",M3254=\"FREE\",M3254=\"ACAD\"),N3254=\"DFC\"),S3254,S3254*VLOOKUP(AU3254&VLOOKUP(N3254,Rates!A:G,7,0)&VLOOKUP(N3254,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTPYRASecondary",678.08,"May3024210STMTPY",{"$f":"VLOOKUP(N3254,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3254,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3254=\"RA\",0,IF(AU3254=\"C\",VLOOKUP(AU3254&VLOOKUP(N3254,Rates!A:G,7,0)&VLOOKUP(N3254,Rates!A:J,10,0)&VLOOKUP(D3254,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3254&VLOOKUP(N3254,Rates!A:G,7,0)&VLOOKUP(N3254,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3254*IF(W3254=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3254=1,CA3254-SUM(CB3254:CD3254),IF(LEFT(N3254,2)=\"ND\",0,IF(D3254=\"Original\",CA3254*3/36,CA3254/VLOOKUP(D3254,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3254=1,CA3254-SUM(CB3254:CE3254),IF(LEFT(N3254,2)=\"ND\",0,IF(D3254=\"Original\",CA3254*3/36,CA3254/VLOOKUP(D3254,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3254=1,CA3254-SUM(CB3254:CF3254),IF(LEFT(N3254,2)=\"ND\",0,IF(D3254=\"Original\",CA3254*3/36,CA3254/VLOOKUP(D3254,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3254=1,CA3254-SUM(CB3254:CG3254),IF(LEFT(N3254,2)=\"ND\",0,IF(D3254=\"Original\",CA3254*3/36,CA3254/VLOOKUP(D3254,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3254=1,CA3254-SUM(CB3254:CH3254),IF(LEFT(N3254,2)=\"ND\",0,IF(D3254=\"Original\",CA3254*3/36,CA3254/VLOOKUP(D3254,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3254=1,CA3254-SUM(CB3254:CI3254),IF(LEFT(N3254,2)=\"ND\",0,IF(D3254=\"Original\",CA3254*3/36,CA3254/VLOOKUP(D3254,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3254=1,CA3254-SUM(CB3254:CJ3254),IF(LEFT(N3254,2)=\"ND\",0,IF(D3254=\"Original\",CA3254*3/36,CA3254/VLOOKUP(D3254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3254=1,CA3254-SUM(CB3254:CK3254),IF(LEFT(N3254,2)=\"ND\",0,IF(D3254=\"Original\",CA3254*3/36,CA3254/VLOOKUP(D3254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184242,"2018-05-23","CK","May",3024012,{"$f":"VLOOKUP($E3255,Schools!$B:$L,2,0)","v":"Whitefield School"},{"$f":"VLOOKUP($E3255,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3255,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3255,Schools!$B:$L,11,0)","v":144062},{"$f":"VLOOKUP($E3255,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3255=\"MA\",0,VLOOKUP(N3255,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3255,Schools!$B:$R,17,0)","v":"ACAD"},"STMTPY",{"$f":"VLOOKUP(N3255,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3255,Rates!A$1:L$65576,9,0)","v":"Various"},1153.5833333333333,1153.58,{"$f":"VLOOKUP(N3255,Rates!A$1:W$65573,VLOOKUP(E3255,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3255,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3255,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3255=\"VA\",N3255=\"DFC\"),0,VLOOKUP(N3255,Rates!A:AM,VLOOKUP(H3255&LEFT(G3255,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3024012STMTPYAcademy","May3024012STMTPY","3024012STMTPY","MaySTMTPY","May3024012","RASecSTMTPY","I033024012","3024012HIGHNEEDS","11442Secondary","May3024012HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3255,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3255,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3255,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3255=\"DFC\",0,VLOOKUP(E3255,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3255=\"MA\",0,VLOOKUP(AU3255&VLOOKUP(N3255,Rates!A:G,7,0)&VLOOKUP(N3255,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3255*IF(W3255=1,0,1))","v":1153.58},0,192.26,96.14,96.13,96.13,96.13,96.13,96.13,96.14,96.13,96.13,96.13,{"$f":"VLOOKUP(N3255,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3255&IF(O3255=\"EARLYYEARS\",VLOOKUP(N3255,Rates!$A:$X,24,0),N3255)","v":"3024012STMTPY"},{"$f":"ROUND(IF(AND(OR(M3255=\"VA\",M3255=\"FREE\",M3255=\"ACAD\"),N3255=\"DFC\"),S3255,S3255*VLOOKUP(AU3255&VLOOKUP(N3255,Rates!A:G,7,0)&VLOOKUP(N3255,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTPYRASecondary",1153.58,"May3024012STMTPY",{"$f":"VLOOKUP(N3255,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3255,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3255=\"RA\",0,IF(AU3255=\"C\",VLOOKUP(AU3255&VLOOKUP(N3255,Rates!A:G,7,0)&VLOOKUP(N3255,Rates!A:J,10,0)&VLOOKUP(D3255,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3255&VLOOKUP(N3255,Rates!A:G,7,0)&VLOOKUP(N3255,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3255*IF(W3255=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3255=1,CA3255-SUM(CB3255:CD3255),IF(LEFT(N3255,2)=\"ND\",0,IF(D3255=\"Original\",CA3255*3/36,CA3255/VLOOKUP(D3255,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3255=1,CA3255-SUM(CB3255:CE3255),IF(LEFT(N3255,2)=\"ND\",0,IF(D3255=\"Original\",CA3255*3/36,CA3255/VLOOKUP(D3255,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3255=1,CA3255-SUM(CB3255:CF3255),IF(LEFT(N3255,2)=\"ND\",0,IF(D3255=\"Original\",CA3255*3/36,CA3255/VLOOKUP(D3255,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3255=1,CA3255-SUM(CB3255:CG3255),IF(LEFT(N3255,2)=\"ND\",0,IF(D3255=\"Original\",CA3255*3/36,CA3255/VLOOKUP(D3255,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3255=1,CA3255-SUM(CB3255:CH3255),IF(LEFT(N3255,2)=\"ND\",0,IF(D3255=\"Original\",CA3255*3/36,CA3255/VLOOKUP(D3255,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3255=1,CA3255-SUM(CB3255:CI3255),IF(LEFT(N3255,2)=\"ND\",0,IF(D3255=\"Original\",CA3255*3/36,CA3255/VLOOKUP(D3255,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3255=1,CA3255-SUM(CB3255:CJ3255),IF(LEFT(N3255,2)=\"ND\",0,IF(D3255=\"Original\",CA3255*3/36,CA3255/VLOOKUP(D3255,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3255=1,CA3255-SUM(CB3255:CK3255),IF(LEFT(N3255,2)=\"ND\",0,IF(D3255=\"Original\",CA3255*3/36,CA3255/VLOOKUP(D3255,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184243,"2018-05-23","CK","May",3023524,{"$f":"VLOOKUP($E3256,Schools!$B:$L,2,0)","v":"Beit Shvidler Primary School"},{"$f":"VLOOKUP($E3256,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3256,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3256,Schools!$B:$L,11,0)","v":400150},{"$f":"VLOOKUP($E3256,Schools!$B:$Z,12,0)","v":11278},{"$f":"IF(H3256=\"MA\",0,VLOOKUP(N3256,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3256,Schools!$B:$R,17,0)","v":"VA"},"STMTPY",{"$f":"VLOOKUP(N3256,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3256,Rates!A$1:L$65576,9,0)","v":"Various"},1321.25,1321.25,{"$f":"VLOOKUP(N3256,Rates!A$1:W$65573,VLOOKUP(E3256,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3256,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3256,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3256=\"VA\",N3256=\"DFC\"),0,VLOOKUP(N3256,Rates!A:AM,VLOOKUP(H3256&LEFT(G3256,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023524STMTPYC","May3023524STMTPY","3023524STMTPY","MaySTMTPY","May3023524","MAPriSTMTPY","I033023524","3023524HIGHNEEDS","11431Primary","May3023524HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3256,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3256,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3256,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3256=\"DFC\",0,VLOOKUP(E3256,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3256=\"MA\",0,VLOOKUP(AU3256&VLOOKUP(N3256,Rates!A:G,7,0)&VLOOKUP(N3256,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3256*IF(W3256=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3256,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3256&IF(O3256=\"EARLYYEARS\",VLOOKUP(N3256,Rates!$A:$X,24,0),N3256)","v":"3023524STMTPY"},{"$f":"ROUND(IF(AND(OR(M3256=\"VA\",M3256=\"FREE\",M3256=\"ACAD\"),N3256=\"DFC\"),S3256,S3256*VLOOKUP(AU3256&VLOOKUP(N3256,Rates!A:G,7,0)&VLOOKUP(N3256,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTPYMAPrimary",1321.25,"May3023524STMTPY",{"$f":"VLOOKUP(N3256,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3256,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3256=\"RA\",0,IF(AU3256=\"C\",VLOOKUP(AU3256&VLOOKUP(N3256,Rates!A:G,7,0)&VLOOKUP(N3256,Rates!A:J,10,0)&VLOOKUP(D3256,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3256&VLOOKUP(N3256,Rates!A:G,7,0)&VLOOKUP(N3256,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3256*IF(W3256=1,0,1)),2)","v":1321.25},0,0,132.13,{"$f":"ROUND(IF(BZ3256=1,CA3256-SUM(CB3256:CD3256),IF(LEFT(N3256,2)=\"ND\",0,IF(D3256=\"Original\",CA3256*3/36,CA3256/VLOOKUP(D3256,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3256=1,CA3256-SUM(CB3256:CE3256),IF(LEFT(N3256,2)=\"ND\",0,IF(D3256=\"Original\",CA3256*3/36,CA3256/VLOOKUP(D3256,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3256=1,CA3256-SUM(CB3256:CF3256),IF(LEFT(N3256,2)=\"ND\",0,IF(D3256=\"Original\",CA3256*3/36,CA3256/VLOOKUP(D3256,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3256=1,CA3256-SUM(CB3256:CG3256),IF(LEFT(N3256,2)=\"ND\",0,IF(D3256=\"Original\",CA3256*3/36,CA3256/VLOOKUP(D3256,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3256=1,CA3256-SUM(CB3256:CH3256),IF(LEFT(N3256,2)=\"ND\",0,IF(D3256=\"Original\",CA3256*3/36,CA3256/VLOOKUP(D3256,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3256=1,CA3256-SUM(CB3256:CI3256),IF(LEFT(N3256,2)=\"ND\",0,IF(D3256=\"Original\",CA3256*3/36,CA3256/VLOOKUP(D3256,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3256=1,CA3256-SUM(CB3256:CJ3256),IF(LEFT(N3256,2)=\"ND\",0,IF(D3256=\"Original\",CA3256*3/36,CA3256/VLOOKUP(D3256,PayLookup!$M$10:$N$22,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3256=1,CA3256-SUM(CB3256:CK3256),IF(LEFT(N3256,2)=\"ND\",0,IF(D3256=\"Original\",CA3256*3/36,CA3256/VLOOKUP(D3256,PayLookup!$M$10:$N$22,2,0)))),2)","v":132.13},132.08000000000001]
[20184244,"2018-05-23","CK","May",3023521,{"$f":"VLOOKUP($E3257,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E3257,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3257,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3257,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E3257,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H3257=\"MA\",0,VLOOKUP(N3257,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3257,Schools!$B:$R,17,0)","v":"VA"},"STMTPY",{"$f":"VLOOKUP(N3257,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3257,Rates!A$1:L$65576,9,0)","v":"Various"},1321.25,1321.25,{"$f":"VLOOKUP(N3257,Rates!A$1:W$65573,VLOOKUP(E3257,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3257,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3257,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3257=\"VA\",N3257=\"DFC\"),0,VLOOKUP(N3257,Rates!A:AM,VLOOKUP(H3257&LEFT(G3257,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023521STMTPYB","May3023521STMTPY","3023521STMTPY","MaySTMTPY","May3023521","MAAllSTMTPY","I033023521","3023521HIGHNEEDS","11435All through","May3023521HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3257,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3257,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3257,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3257=\"DFC\",0,VLOOKUP(E3257,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3257=\"MA\",0,VLOOKUP(AU3257&VLOOKUP(N3257,Rates!A:G,7,0)&VLOOKUP(N3257,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3257*IF(W3257=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3257,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3257&IF(O3257=\"EARLYYEARS\",VLOOKUP(N3257,Rates!$A:$X,24,0),N3257)","v":"3023521STMTPY"},{"$f":"ROUND(IF(AND(OR(M3257=\"VA\",M3257=\"FREE\",M3257=\"ACAD\"),N3257=\"DFC\"),S3257,S3257*VLOOKUP(AU3257&VLOOKUP(N3257,Rates!A:G,7,0)&VLOOKUP(N3257,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11435STMTPYMAAll through",1321.25,"May3023521STMTPY",{"$f":"VLOOKUP(N3257,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3257,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3257=\"RA\",0,IF(AU3257=\"C\",VLOOKUP(AU3257&VLOOKUP(N3257,Rates!A:G,7,0)&VLOOKUP(N3257,Rates!A:J,10,0)&VLOOKUP(D3257,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3257&VLOOKUP(N3257,Rates!A:G,7,0)&VLOOKUP(N3257,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3257*IF(W3257=1,0,1)),2)","v":1321.25},0,0,132.13,{"$f":"ROUND(IF(BZ3257=1,CA3257-SUM(CB3257:CD3257),IF(LEFT(N3257,2)=\"ND\",0,IF(D3257=\"Original\",CA3257*3/36,CA3257/VLOOKUP(D3257,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3257=1,CA3257-SUM(CB3257:CE3257),IF(LEFT(N3257,2)=\"ND\",0,IF(D3257=\"Original\",CA3257*3/36,CA3257/VLOOKUP(D3257,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3257=1,CA3257-SUM(CB3257:CF3257),IF(LEFT(N3257,2)=\"ND\",0,IF(D3257=\"Original\",CA3257*3/36,CA3257/VLOOKUP(D3257,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3257=1,CA3257-SUM(CB3257:CG3257),IF(LEFT(N3257,2)=\"ND\",0,IF(D3257=\"Original\",CA3257*3/36,CA3257/VLOOKUP(D3257,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3257=1,CA3257-SUM(CB3257:CH3257),IF(LEFT(N3257,2)=\"ND\",0,IF(D3257=\"Original\",CA3257*3/36,CA3257/VLOOKUP(D3257,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3257=1,CA3257-SUM(CB3257:CI3257),IF(LEFT(N3257,2)=\"ND\",0,IF(D3257=\"Original\",CA3257*3/36,CA3257/VLOOKUP(D3257,PayLookup!$M$10:$N$21,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3257=1,CA3257-SUM(CB3257:CJ3257),IF(LEFT(N3257,2)=\"ND\",0,IF(D3257=\"Original\",CA3257*3/36,CA3257/VLOOKUP(D3257,PayLookup!$M$10:$N$22,2,0)))),2)","v":132.13},{"$f":"ROUND(IF(BZ3257=1,CA3257-SUM(CB3257:CK3257),IF(LEFT(N3257,2)=\"ND\",0,IF(D3257=\"Original\",CA3257*3/36,CA3257/VLOOKUP(D3257,PayLookup!$M$10:$N$22,2,0)))),2)","v":132.13},132.08000000000001]
[20184245,"2018-05-23","CK","May",3023518,{"$f":"VLOOKUP($E3258,Schools!$B:$L,2,0)","v":"Woodcroft Primary School"},{"$f":"VLOOKUP($E3258,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3258,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3258,Schools!$B:$L,11,0)","v":400117},{"$f":"VLOOKUP($E3258,Schools!$B:$Z,12,0)","v":10123},{"$f":"IF(H3258=\"MA\",0,VLOOKUP(N3258,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3258,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3258,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3258,Rates!A$1:L$65576,9,0)","v":"Various"},2034.25,2034.25,{"$f":"VLOOKUP(N3258,Rates!A$1:W$65573,VLOOKUP(E3258,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3258,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3258,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3258=\"VA\",N3258=\"DFC\"),0,VLOOKUP(N3258,Rates!A:AM,VLOOKUP(H3258&LEFT(G3258,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023518STMTPYA","May3023518STMTPY","3023518STMTPY","MaySTMTPY","May3023518","MAPriSTMTPY","I033023518","3023518HIGHNEEDS","11431Primary","May3023518HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3258,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3258,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3258,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3258=\"DFC\",0,VLOOKUP(E3258,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3258=\"MA\",0,VLOOKUP(AU3258&VLOOKUP(N3258,Rates!A:G,7,0)&VLOOKUP(N3258,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3258*IF(W3258=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3258,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3258&IF(O3258=\"EARLYYEARS\",VLOOKUP(N3258,Rates!$A:$X,24,0),N3258)","v":"3023518STMTPY"},{"$f":"ROUND(IF(AND(OR(M3258=\"VA\",M3258=\"FREE\",M3258=\"ACAD\"),N3258=\"DFC\"),S3258,S3258*VLOOKUP(AU3258&VLOOKUP(N3258,Rates!A:G,7,0)&VLOOKUP(N3258,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2034.25,0,"11431STMTPYMAPrimary",2034.25,"May3023518STMTPY",{"$f":"VLOOKUP(N3258,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3258,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3258=\"RA\",0,IF(AU3258=\"C\",VLOOKUP(AU3258&VLOOKUP(N3258,Rates!A:G,7,0)&VLOOKUP(N3258,Rates!A:J,10,0)&VLOOKUP(D3258,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3258&VLOOKUP(N3258,Rates!A:G,7,0)&VLOOKUP(N3258,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3258*IF(W3258=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3258=1,CA3258-SUM(CB3258:CD3258),IF(LEFT(N3258,2)=\"ND\",0,IF(D3258=\"Original\",CA3258*3/36,CA3258/VLOOKUP(D3258,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3258=1,CA3258-SUM(CB3258:CE3258),IF(LEFT(N3258,2)=\"ND\",0,IF(D3258=\"Original\",CA3258*3/36,CA3258/VLOOKUP(D3258,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3258=1,CA3258-SUM(CB3258:CF3258),IF(LEFT(N3258,2)=\"ND\",0,IF(D3258=\"Original\",CA3258*3/36,CA3258/VLOOKUP(D3258,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3258=1,CA3258-SUM(CB3258:CG3258),IF(LEFT(N3258,2)=\"ND\",0,IF(D3258=\"Original\",CA3258*3/36,CA3258/VLOOKUP(D3258,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3258=1,CA3258-SUM(CB3258:CH3258),IF(LEFT(N3258,2)=\"ND\",0,IF(D3258=\"Original\",CA3258*3/36,CA3258/VLOOKUP(D3258,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3258=1,CA3258-SUM(CB3258:CI3258),IF(LEFT(N3258,2)=\"ND\",0,IF(D3258=\"Original\",CA3258*3/36,CA3258/VLOOKUP(D3258,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3258=1,CA3258-SUM(CB3258:CJ3258),IF(LEFT(N3258,2)=\"ND\",0,IF(D3258=\"Original\",CA3258*3/36,CA3258/VLOOKUP(D3258,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3258=1,CA3258-SUM(CB3258:CK3258),IF(LEFT(N3258,2)=\"ND\",0,IF(D3258=\"Original\",CA3258*3/36,CA3258/VLOOKUP(D3258,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184246,"2018-05-23","CK","May",3023511,{"$f":"VLOOKUP($E3259,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E3259,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3259,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3259,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E3259,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H3259=\"MA\",0,VLOOKUP(N3259,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3259,Schools!$B:$R,17,0)","v":"VA"},"STMTPY",{"$f":"VLOOKUP(N3259,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3259,Rates!A$1:L$65576,9,0)","v":"Various"},440.41666666666669,440.42,{"$f":"VLOOKUP(N3259,Rates!A$1:W$65573,VLOOKUP(E3259,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3259,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3259,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3259=\"VA\",N3259=\"DFC\"),0,VLOOKUP(N3259,Rates!A:AM,VLOOKUP(H3259&LEFT(G3259,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023511STMTPYA","May3023511STMTPY","3023511STMTPY","MaySTMTPY","May3023511","MAPriSTMTPY","I033023511","3023511HIGHNEEDS","11431Primary","May3023511HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3259,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3259,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3259,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3259=\"DFC\",0,VLOOKUP(E3259,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3259=\"MA\",0,VLOOKUP(AU3259&VLOOKUP(N3259,Rates!A:G,7,0)&VLOOKUP(N3259,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3259*IF(W3259=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3259,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3259&IF(O3259=\"EARLYYEARS\",VLOOKUP(N3259,Rates!$A:$X,24,0),N3259)","v":"3023511STMTPY"},{"$f":"ROUND(IF(AND(OR(M3259=\"VA\",M3259=\"FREE\",M3259=\"ACAD\"),N3259=\"DFC\"),S3259,S3259*VLOOKUP(AU3259&VLOOKUP(N3259,Rates!A:G,7,0)&VLOOKUP(N3259,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},440.42,0,"11431STMTPYMAPrimary",440.42,"May3023511STMTPY",{"$f":"VLOOKUP(N3259,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3259,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3259=\"RA\",0,IF(AU3259=\"C\",VLOOKUP(AU3259&VLOOKUP(N3259,Rates!A:G,7,0)&VLOOKUP(N3259,Rates!A:J,10,0)&VLOOKUP(D3259,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3259&VLOOKUP(N3259,Rates!A:G,7,0)&VLOOKUP(N3259,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3259*IF(W3259=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3259=1,CA3259-SUM(CB3259:CD3259),IF(LEFT(N3259,2)=\"ND\",0,IF(D3259=\"Original\",CA3259*3/36,CA3259/VLOOKUP(D3259,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3259=1,CA3259-SUM(CB3259:CE3259),IF(LEFT(N3259,2)=\"ND\",0,IF(D3259=\"Original\",CA3259*3/36,CA3259/VLOOKUP(D3259,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3259=1,CA3259-SUM(CB3259:CF3259),IF(LEFT(N3259,2)=\"ND\",0,IF(D3259=\"Original\",CA3259*3/36,CA3259/VLOOKUP(D3259,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3259=1,CA3259-SUM(CB3259:CG3259),IF(LEFT(N3259,2)=\"ND\",0,IF(D3259=\"Original\",CA3259*3/36,CA3259/VLOOKUP(D3259,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3259=1,CA3259-SUM(CB3259:CH3259),IF(LEFT(N3259,2)=\"ND\",0,IF(D3259=\"Original\",CA3259*3/36,CA3259/VLOOKUP(D3259,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3259=1,CA3259-SUM(CB3259:CI3259),IF(LEFT(N3259,2)=\"ND\",0,IF(D3259=\"Original\",CA3259*3/36,CA3259/VLOOKUP(D3259,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3259=1,CA3259-SUM(CB3259:CJ3259),IF(LEFT(N3259,2)=\"ND\",0,IF(D3259=\"Original\",CA3259*3/36,CA3259/VLOOKUP(D3259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3259=1,CA3259-SUM(CB3259:CK3259),IF(LEFT(N3259,2)=\"ND\",0,IF(D3259=\"Original\",CA3259*3/36,CA3259/VLOOKUP(D3259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184247,"2018-05-23","CK","May",3023504,{"$f":"VLOOKUP($E3260,Schools!$B:$L,2,0)","v":"St Catherines R C Primary"},{"$f":"VLOOKUP($E3260,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3260,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3260,Schools!$B:$L,11,0)","v":400064},{"$f":"VLOOKUP($E3260,Schools!$B:$Z,12,0)","v":10088},{"$f":"IF(H3260=\"MA\",0,VLOOKUP(N3260,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3260,Schools!$B:$R,17,0)","v":"VA"},"STMTPY",{"$f":"VLOOKUP(N3260,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3260,Rates!A$1:L$65576,9,0)","v":"Various"},2034.25,2034.25,{"$f":"VLOOKUP(N3260,Rates!A$1:W$65573,VLOOKUP(E3260,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3260,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3260,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3260=\"VA\",N3260=\"DFC\"),0,VLOOKUP(N3260,Rates!A:AM,VLOOKUP(H3260&LEFT(G3260,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023504STMTPYA","May3023504STMTPY","3023504STMTPY","MaySTMTPY","May3023504","MAPriSTMTPY","I033023504","3023504HIGHNEEDS","11431Primary","May3023504HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3260,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3260,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3260,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3260=\"DFC\",0,VLOOKUP(E3260,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3260=\"MA\",0,VLOOKUP(AU3260&VLOOKUP(N3260,Rates!A:G,7,0)&VLOOKUP(N3260,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3260*IF(W3260=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3260,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3260&IF(O3260=\"EARLYYEARS\",VLOOKUP(N3260,Rates!$A:$X,24,0),N3260)","v":"3023504STMTPY"},{"$f":"ROUND(IF(AND(OR(M3260=\"VA\",M3260=\"FREE\",M3260=\"ACAD\"),N3260=\"DFC\"),S3260,S3260*VLOOKUP(AU3260&VLOOKUP(N3260,Rates!A:G,7,0)&VLOOKUP(N3260,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2034.25,0,"11431STMTPYMAPrimary",2034.25,"May3023504STMTPY",{"$f":"VLOOKUP(N3260,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3260,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3260=\"RA\",0,IF(AU3260=\"C\",VLOOKUP(AU3260&VLOOKUP(N3260,Rates!A:G,7,0)&VLOOKUP(N3260,Rates!A:J,10,0)&VLOOKUP(D3260,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3260&VLOOKUP(N3260,Rates!A:G,7,0)&VLOOKUP(N3260,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3260*IF(W3260=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3260=1,CA3260-SUM(CB3260:CD3260),IF(LEFT(N3260,2)=\"ND\",0,IF(D3260=\"Original\",CA3260*3/36,CA3260/VLOOKUP(D3260,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3260=1,CA3260-SUM(CB3260:CE3260),IF(LEFT(N3260,2)=\"ND\",0,IF(D3260=\"Original\",CA3260*3/36,CA3260/VLOOKUP(D3260,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3260=1,CA3260-SUM(CB3260:CF3260),IF(LEFT(N3260,2)=\"ND\",0,IF(D3260=\"Original\",CA3260*3/36,CA3260/VLOOKUP(D3260,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3260=1,CA3260-SUM(CB3260:CG3260),IF(LEFT(N3260,2)=\"ND\",0,IF(D3260=\"Original\",CA3260*3/36,CA3260/VLOOKUP(D3260,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3260=1,CA3260-SUM(CB3260:CH3260),IF(LEFT(N3260,2)=\"ND\",0,IF(D3260=\"Original\",CA3260*3/36,CA3260/VLOOKUP(D3260,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3260=1,CA3260-SUM(CB3260:CI3260),IF(LEFT(N3260,2)=\"ND\",0,IF(D3260=\"Original\",CA3260*3/36,CA3260/VLOOKUP(D3260,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3260=1,CA3260-SUM(CB3260:CJ3260),IF(LEFT(N3260,2)=\"ND\",0,IF(D3260=\"Original\",CA3260*3/36,CA3260/VLOOKUP(D3260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3260=1,CA3260-SUM(CB3260:CK3260),IF(LEFT(N3260,2)=\"ND\",0,IF(D3260=\"Original\",CA3260*3/36,CA3260/VLOOKUP(D3260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184248,"2018-05-23","CK","May",3022024,{"$f":"VLOOKUP($E3261,Schools!$B:$L,2,0)","v":"Fairway Primary School"},{"$f":"VLOOKUP($E3261,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3261,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3261,Schools!$B:$L,11,0)","v":400047},{"$f":"VLOOKUP($E3261,Schools!$B:$Z,12,0)","v":10064},{"$f":"IF(H3261=\"MA\",0,VLOOKUP(N3261,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3261,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3261,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3261,Rates!A$1:L$65576,9,0)","v":"Various"},678.08333333333337,678.08,{"$f":"VLOOKUP(N3261,Rates!A$1:W$65573,VLOOKUP(E3261,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3261,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3261,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3261=\"VA\",N3261=\"DFC\"),0,VLOOKUP(N3261,Rates!A:AM,VLOOKUP(H3261&LEFT(G3261,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022024STMTPYA","May3022024STMTPY","3022024STMTPY","MaySTMTPY","May3022024","MAPriSTMTPY","I033022024","3022024HIGHNEEDS","11431Primary","May3022024HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3261,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3261,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3261,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3261=\"DFC\",0,VLOOKUP(E3261,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3261=\"MA\",0,VLOOKUP(AU3261&VLOOKUP(N3261,Rates!A:G,7,0)&VLOOKUP(N3261,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3261*IF(W3261=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3261,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3261&IF(O3261=\"EARLYYEARS\",VLOOKUP(N3261,Rates!$A:$X,24,0),N3261)","v":"3022024STMTPY"},{"$f":"ROUND(IF(AND(OR(M3261=\"VA\",M3261=\"FREE\",M3261=\"ACAD\"),N3261=\"DFC\"),S3261,S3261*VLOOKUP(AU3261&VLOOKUP(N3261,Rates!A:G,7,0)&VLOOKUP(N3261,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},678.08,0,"11431STMTPYMAPrimary",678.08,"May3022024STMTPY",{"$f":"VLOOKUP(N3261,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3261,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3261=\"RA\",0,IF(AU3261=\"C\",VLOOKUP(AU3261&VLOOKUP(N3261,Rates!A:G,7,0)&VLOOKUP(N3261,Rates!A:J,10,0)&VLOOKUP(D3261,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3261&VLOOKUP(N3261,Rates!A:G,7,0)&VLOOKUP(N3261,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3261*IF(W3261=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3261=1,CA3261-SUM(CB3261:CD3261),IF(LEFT(N3261,2)=\"ND\",0,IF(D3261=\"Original\",CA3261*3/36,CA3261/VLOOKUP(D3261,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3261=1,CA3261-SUM(CB3261:CE3261),IF(LEFT(N3261,2)=\"ND\",0,IF(D3261=\"Original\",CA3261*3/36,CA3261/VLOOKUP(D3261,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3261=1,CA3261-SUM(CB3261:CF3261),IF(LEFT(N3261,2)=\"ND\",0,IF(D3261=\"Original\",CA3261*3/36,CA3261/VLOOKUP(D3261,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3261=1,CA3261-SUM(CB3261:CG3261),IF(LEFT(N3261,2)=\"ND\",0,IF(D3261=\"Original\",CA3261*3/36,CA3261/VLOOKUP(D3261,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3261=1,CA3261-SUM(CB3261:CH3261),IF(LEFT(N3261,2)=\"ND\",0,IF(D3261=\"Original\",CA3261*3/36,CA3261/VLOOKUP(D3261,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3261=1,CA3261-SUM(CB3261:CI3261),IF(LEFT(N3261,2)=\"ND\",0,IF(D3261=\"Original\",CA3261*3/36,CA3261/VLOOKUP(D3261,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3261=1,CA3261-SUM(CB3261:CJ3261),IF(LEFT(N3261,2)=\"ND\",0,IF(D3261=\"Original\",CA3261*3/36,CA3261/VLOOKUP(D3261,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3261=1,CA3261-SUM(CB3261:CK3261),IF(LEFT(N3261,2)=\"ND\",0,IF(D3261=\"Original\",CA3261*3/36,CA3261/VLOOKUP(D3261,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184249,"2018-05-23","CK","May",3022045,{"$f":"VLOOKUP($E3262,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E3262,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3262,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3262,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E3262,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H3262=\"MA\",0,VLOOKUP(N3262,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3262,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3262,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3262,Rates!A$1:L$65576,9,0)","v":"Various"},1321.25,1321.25,{"$f":"VLOOKUP(N3262,Rates!A$1:W$65573,VLOOKUP(E3262,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3262,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3262,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3262=\"VA\",N3262=\"DFC\"),0,VLOOKUP(N3262,Rates!A:AM,VLOOKUP(H3262&LEFT(G3262,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022045STMTPYA","May3022045STMTPY","3022045STMTPY","MaySTMTPY","May3022045","MAPriSTMTPY","I033022045","3022045HIGHNEEDS","11431Primary","May3022045HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3262,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3262,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3262,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3262=\"DFC\",0,VLOOKUP(E3262,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3262=\"MA\",0,VLOOKUP(AU3262&VLOOKUP(N3262,Rates!A:G,7,0)&VLOOKUP(N3262,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3262*IF(W3262=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3262,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3262&IF(O3262=\"EARLYYEARS\",VLOOKUP(N3262,Rates!$A:$X,24,0),N3262)","v":"3022045STMTPY"},{"$f":"ROUND(IF(AND(OR(M3262=\"VA\",M3262=\"FREE\",M3262=\"ACAD\"),N3262=\"DFC\"),S3262,S3262*VLOOKUP(AU3262&VLOOKUP(N3262,Rates!A:G,7,0)&VLOOKUP(N3262,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1321.25,0,"11431STMTPYMAPrimary",1321.25,"May3022045STMTPY",{"$f":"VLOOKUP(N3262,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3262,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3262=\"RA\",0,IF(AU3262=\"C\",VLOOKUP(AU3262&VLOOKUP(N3262,Rates!A:G,7,0)&VLOOKUP(N3262,Rates!A:J,10,0)&VLOOKUP(D3262,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3262&VLOOKUP(N3262,Rates!A:G,7,0)&VLOOKUP(N3262,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3262*IF(W3262=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3262=1,CA3262-SUM(CB3262:CD3262),IF(LEFT(N3262,2)=\"ND\",0,IF(D3262=\"Original\",CA3262*3/36,CA3262/VLOOKUP(D3262,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3262=1,CA3262-SUM(CB3262:CE3262),IF(LEFT(N3262,2)=\"ND\",0,IF(D3262=\"Original\",CA3262*3/36,CA3262/VLOOKUP(D3262,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3262=1,CA3262-SUM(CB3262:CF3262),IF(LEFT(N3262,2)=\"ND\",0,IF(D3262=\"Original\",CA3262*3/36,CA3262/VLOOKUP(D3262,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3262=1,CA3262-SUM(CB3262:CG3262),IF(LEFT(N3262,2)=\"ND\",0,IF(D3262=\"Original\",CA3262*3/36,CA3262/VLOOKUP(D3262,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3262=1,CA3262-SUM(CB3262:CH3262),IF(LEFT(N3262,2)=\"ND\",0,IF(D3262=\"Original\",CA3262*3/36,CA3262/VLOOKUP(D3262,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3262=1,CA3262-SUM(CB3262:CI3262),IF(LEFT(N3262,2)=\"ND\",0,IF(D3262=\"Original\",CA3262*3/36,CA3262/VLOOKUP(D3262,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3262=1,CA3262-SUM(CB3262:CJ3262),IF(LEFT(N3262,2)=\"ND\",0,IF(D3262=\"Original\",CA3262*3/36,CA3262/VLOOKUP(D3262,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3262=1,CA3262-SUM(CB3262:CK3262),IF(LEFT(N3262,2)=\"ND\",0,IF(D3262=\"Original\",CA3262*3/36,CA3262/VLOOKUP(D3262,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184250,"2018-05-23","CK","May",3022047,{"$f":"VLOOKUP($E3263,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E3263,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3263,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3263,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E3263,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3263=\"MA\",0,VLOOKUP(N3263,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3263,Schools!$B:$R,17,0)","v":"ACAD"},"STMTPY",{"$f":"VLOOKUP(N3263,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3263,Rates!A$1:L$65576,9,0)","v":"Various"},2712.3333333333335,2712.33,{"$f":"VLOOKUP(N3263,Rates!A$1:W$65573,VLOOKUP(E3263,Schools!B$1:N$65540,13,0),0)","v":11443},{"$f":"VLOOKUP(E3263,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3263,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3263=\"VA\",N3263=\"DFC\"),0,VLOOKUP(N3263,Rates!A:AM,VLOOKUP(H3263&LEFT(G3263,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022047STMTPYAcademy","May3022047STMTPY","3022047STMTPY","MaySTMTPY","May3022047","RAPriSTMTPY","I033022047","3022047HIGHNEEDS","11443Primary","May3022047HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3263,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - primary"},{"$f":"VLOOKUP($T3263,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3263,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3263=\"DFC\",0,VLOOKUP(E3263,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3263=\"MA\",0,VLOOKUP(AU3263&VLOOKUP(N3263,Rates!A:G,7,0)&VLOOKUP(N3263,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3263*IF(W3263=1,0,1))","v":2712.33},0,452.06,226.02,226.03,226.03,226.03,226.02,226.03,226.03,226.03,226.02,226.03,{"$f":"VLOOKUP(N3263,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3263&IF(O3263=\"EARLYYEARS\",VLOOKUP(N3263,Rates!$A:$X,24,0),N3263)","v":"3022047STMTPY"},{"$f":"ROUND(IF(AND(OR(M3263=\"VA\",M3263=\"FREE\",M3263=\"ACAD\"),N3263=\"DFC\"),S3263,S3263*VLOOKUP(AU3263&VLOOKUP(N3263,Rates!A:G,7,0)&VLOOKUP(N3263,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11443STMTPYRAPrimary",2712.33,"May3022047STMTPY",{"$f":"VLOOKUP(N3263,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3263,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3263=\"RA\",0,IF(AU3263=\"C\",VLOOKUP(AU3263&VLOOKUP(N3263,Rates!A:G,7,0)&VLOOKUP(N3263,Rates!A:J,10,0)&VLOOKUP(D3263,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3263&VLOOKUP(N3263,Rates!A:G,7,0)&VLOOKUP(N3263,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3263*IF(W3263=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3263=1,CA3263-SUM(CB3263:CD3263),IF(LEFT(N3263,2)=\"ND\",0,IF(D3263=\"Original\",CA3263*3/36,CA3263/VLOOKUP(D3263,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3263=1,CA3263-SUM(CB3263:CE3263),IF(LEFT(N3263,2)=\"ND\",0,IF(D3263=\"Original\",CA3263*3/36,CA3263/VLOOKUP(D3263,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3263=1,CA3263-SUM(CB3263:CF3263),IF(LEFT(N3263,2)=\"ND\",0,IF(D3263=\"Original\",CA3263*3/36,CA3263/VLOOKUP(D3263,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3263=1,CA3263-SUM(CB3263:CG3263),IF(LEFT(N3263,2)=\"ND\",0,IF(D3263=\"Original\",CA3263*3/36,CA3263/VLOOKUP(D3263,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3263=1,CA3263-SUM(CB3263:CH3263),IF(LEFT(N3263,2)=\"ND\",0,IF(D3263=\"Original\",CA3263*3/36,CA3263/VLOOKUP(D3263,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3263=1,CA3263-SUM(CB3263:CI3263),IF(LEFT(N3263,2)=\"ND\",0,IF(D3263=\"Original\",CA3263*3/36,CA3263/VLOOKUP(D3263,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3263=1,CA3263-SUM(CB3263:CJ3263),IF(LEFT(N3263,2)=\"ND\",0,IF(D3263=\"Original\",CA3263*3/36,CA3263/VLOOKUP(D3263,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3263=1,CA3263-SUM(CB3263:CK3263),IF(LEFT(N3263,2)=\"ND\",0,IF(D3263=\"Original\",CA3263*3/36,CA3263/VLOOKUP(D3263,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184251,"2018-05-23","CK","May",3022054,{"$f":"VLOOKUP($E3264,Schools!$B:$L,2,0)","v":"Woodridge  Primary School"},{"$f":"VLOOKUP($E3264,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3264,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3264,Schools!$B:$L,11,0)","v":400004},{"$f":"VLOOKUP($E3264,Schools!$B:$Z,12,0)","v":10109},{"$f":"IF(H3264=\"MA\",0,VLOOKUP(N3264,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3264,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3264,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3264,Rates!A$1:L$65576,9,0)","v":"Various"},2034.25,2034.25,{"$f":"VLOOKUP(N3264,Rates!A$1:W$65573,VLOOKUP(E3264,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3264,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3264,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3264=\"VA\",N3264=\"DFC\"),0,VLOOKUP(N3264,Rates!A:AM,VLOOKUP(H3264&LEFT(G3264,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022054STMTPYA","May3022054STMTPY","3022054STMTPY","MaySTMTPY","May3022054","MAPriSTMTPY","I033022054","3022054HIGHNEEDS","11431Primary","May3022054HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3264,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3264,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3264,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3264=\"DFC\",0,VLOOKUP(E3264,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3264=\"MA\",0,VLOOKUP(AU3264&VLOOKUP(N3264,Rates!A:G,7,0)&VLOOKUP(N3264,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3264*IF(W3264=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3264,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3264&IF(O3264=\"EARLYYEARS\",VLOOKUP(N3264,Rates!$A:$X,24,0),N3264)","v":"3022054STMTPY"},{"$f":"ROUND(IF(AND(OR(M3264=\"VA\",M3264=\"FREE\",M3264=\"ACAD\"),N3264=\"DFC\"),S3264,S3264*VLOOKUP(AU3264&VLOOKUP(N3264,Rates!A:G,7,0)&VLOOKUP(N3264,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2034.25,0,"11431STMTPYMAPrimary",2034.25,"May3022054STMTPY",{"$f":"VLOOKUP(N3264,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3264,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3264=\"RA\",0,IF(AU3264=\"C\",VLOOKUP(AU3264&VLOOKUP(N3264,Rates!A:G,7,0)&VLOOKUP(N3264,Rates!A:J,10,0)&VLOOKUP(D3264,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3264&VLOOKUP(N3264,Rates!A:G,7,0)&VLOOKUP(N3264,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3264*IF(W3264=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3264=1,CA3264-SUM(CB3264:CD3264),IF(LEFT(N3264,2)=\"ND\",0,IF(D3264=\"Original\",CA3264*3/36,CA3264/VLOOKUP(D3264,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3264=1,CA3264-SUM(CB3264:CE3264),IF(LEFT(N3264,2)=\"ND\",0,IF(D3264=\"Original\",CA3264*3/36,CA3264/VLOOKUP(D3264,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3264=1,CA3264-SUM(CB3264:CF3264),IF(LEFT(N3264,2)=\"ND\",0,IF(D3264=\"Original\",CA3264*3/36,CA3264/VLOOKUP(D3264,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3264=1,CA3264-SUM(CB3264:CG3264),IF(LEFT(N3264,2)=\"ND\",0,IF(D3264=\"Original\",CA3264*3/36,CA3264/VLOOKUP(D3264,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3264=1,CA3264-SUM(CB3264:CH3264),IF(LEFT(N3264,2)=\"ND\",0,IF(D3264=\"Original\",CA3264*3/36,CA3264/VLOOKUP(D3264,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3264=1,CA3264-SUM(CB3264:CI3264),IF(LEFT(N3264,2)=\"ND\",0,IF(D3264=\"Original\",CA3264*3/36,CA3264/VLOOKUP(D3264,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3264=1,CA3264-SUM(CB3264:CJ3264),IF(LEFT(N3264,2)=\"ND\",0,IF(D3264=\"Original\",CA3264*3/36,CA3264/VLOOKUP(D3264,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3264=1,CA3264-SUM(CB3264:CK3264),IF(LEFT(N3264,2)=\"ND\",0,IF(D3264=\"Original\",CA3264*3/36,CA3264/VLOOKUP(D3264,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184252,"2018-05-23","CK","May",3023501,{"$f":"VLOOKUP($E3265,Schools!$B:$L,2,0)","v":"Our Lady of Lourdes School"},{"$f":"VLOOKUP($E3265,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3265,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3265,Schools!$B:$L,11,0)","v":400003},{"$f":"VLOOKUP($E3265,Schools!$B:$Z,12,0)","v":10085},{"$f":"IF(H3265=\"MA\",0,VLOOKUP(N3265,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3265,Schools!$B:$R,17,0)","v":"VA"},"STMTPY",{"$f":"VLOOKUP(N3265,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3265,Rates!A$1:L$65576,9,0)","v":"Various"},1761.6666666666667,1761.67,{"$f":"VLOOKUP(N3265,Rates!A$1:W$65573,VLOOKUP(E3265,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3265,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3265,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3265=\"VA\",N3265=\"DFC\"),0,VLOOKUP(N3265,Rates!A:AM,VLOOKUP(H3265&LEFT(G3265,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023501STMTPYA","May3023501STMTPY","3023501STMTPY","MaySTMTPY","May3023501","MAPriSTMTPY","I033023501","3023501HIGHNEEDS","11431Primary","May3023501HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3265,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3265,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3265,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3265=\"DFC\",0,VLOOKUP(E3265,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3265=\"MA\",0,VLOOKUP(AU3265&VLOOKUP(N3265,Rates!A:G,7,0)&VLOOKUP(N3265,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3265*IF(W3265=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3265,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3265&IF(O3265=\"EARLYYEARS\",VLOOKUP(N3265,Rates!$A:$X,24,0),N3265)","v":"3023501STMTPY"},{"$f":"ROUND(IF(AND(OR(M3265=\"VA\",M3265=\"FREE\",M3265=\"ACAD\"),N3265=\"DFC\"),S3265,S3265*VLOOKUP(AU3265&VLOOKUP(N3265,Rates!A:G,7,0)&VLOOKUP(N3265,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1761.67,0,"11431STMTPYMAPrimary",1761.67,"May3023501STMTPY",{"$f":"VLOOKUP(N3265,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3265,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3265=\"RA\",0,IF(AU3265=\"C\",VLOOKUP(AU3265&VLOOKUP(N3265,Rates!A:G,7,0)&VLOOKUP(N3265,Rates!A:J,10,0)&VLOOKUP(D3265,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3265&VLOOKUP(N3265,Rates!A:G,7,0)&VLOOKUP(N3265,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3265*IF(W3265=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3265=1,CA3265-SUM(CB3265:CD3265),IF(LEFT(N3265,2)=\"ND\",0,IF(D3265=\"Original\",CA3265*3/36,CA3265/VLOOKUP(D3265,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3265=1,CA3265-SUM(CB3265:CE3265),IF(LEFT(N3265,2)=\"ND\",0,IF(D3265=\"Original\",CA3265*3/36,CA3265/VLOOKUP(D3265,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3265=1,CA3265-SUM(CB3265:CF3265),IF(LEFT(N3265,2)=\"ND\",0,IF(D3265=\"Original\",CA3265*3/36,CA3265/VLOOKUP(D3265,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3265=1,CA3265-SUM(CB3265:CG3265),IF(LEFT(N3265,2)=\"ND\",0,IF(D3265=\"Original\",CA3265*3/36,CA3265/VLOOKUP(D3265,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3265=1,CA3265-SUM(CB3265:CH3265),IF(LEFT(N3265,2)=\"ND\",0,IF(D3265=\"Original\",CA3265*3/36,CA3265/VLOOKUP(D3265,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3265=1,CA3265-SUM(CB3265:CI3265),IF(LEFT(N3265,2)=\"ND\",0,IF(D3265=\"Original\",CA3265*3/36,CA3265/VLOOKUP(D3265,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3265=1,CA3265-SUM(CB3265:CJ3265),IF(LEFT(N3265,2)=\"ND\",0,IF(D3265=\"Original\",CA3265*3/36,CA3265/VLOOKUP(D3265,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3265=1,CA3265-SUM(CB3265:CK3265),IF(LEFT(N3265,2)=\"ND\",0,IF(D3265=\"Original\",CA3265*3/36,CA3265/VLOOKUP(D3265,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184253,"2018-05-23","CK","May",3023311,{"$f":"VLOOKUP($E3266,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E3266,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3266,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3266,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E3266,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H3266=\"MA\",0,VLOOKUP(N3266,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3266,Schools!$B:$R,17,0)","v":"VA"},"STMTPY",{"$f":"VLOOKUP(N3266,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3266,Rates!A$1:L$65576,9,0)","v":"Various"},915.83333333333337,915.83,{"$f":"VLOOKUP(N3266,Rates!A$1:W$65573,VLOOKUP(E3266,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3266,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3266,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3266=\"VA\",N3266=\"DFC\"),0,VLOOKUP(N3266,Rates!A:AM,VLOOKUP(H3266&LEFT(G3266,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3023311STMTPYA","May3023311STMTPY","3023311STMTPY","MaySTMTPY","May3023311","MAPriSTMTPY","I033023311","3023311HIGHNEEDS","11431Primary","May3023311HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3266,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3266,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3266,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3266=\"DFC\",0,VLOOKUP(E3266,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3266=\"MA\",0,VLOOKUP(AU3266&VLOOKUP(N3266,Rates!A:G,7,0)&VLOOKUP(N3266,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3266*IF(W3266=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3266,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3266&IF(O3266=\"EARLYYEARS\",VLOOKUP(N3266,Rates!$A:$X,24,0),N3266)","v":"3023311STMTPY"},{"$f":"ROUND(IF(AND(OR(M3266=\"VA\",M3266=\"FREE\",M3266=\"ACAD\"),N3266=\"DFC\"),S3266,S3266*VLOOKUP(AU3266&VLOOKUP(N3266,Rates!A:G,7,0)&VLOOKUP(N3266,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},915.83,0,"11431STMTPYMAPrimary",915.83,"May3023311STMTPY",{"$f":"VLOOKUP(N3266,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3266,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3266=\"RA\",0,IF(AU3266=\"C\",VLOOKUP(AU3266&VLOOKUP(N3266,Rates!A:G,7,0)&VLOOKUP(N3266,Rates!A:J,10,0)&VLOOKUP(D3266,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3266&VLOOKUP(N3266,Rates!A:G,7,0)&VLOOKUP(N3266,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3266*IF(W3266=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3266=1,CA3266-SUM(CB3266:CD3266),IF(LEFT(N3266,2)=\"ND\",0,IF(D3266=\"Original\",CA3266*3/36,CA3266/VLOOKUP(D3266,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3266=1,CA3266-SUM(CB3266:CE3266),IF(LEFT(N3266,2)=\"ND\",0,IF(D3266=\"Original\",CA3266*3/36,CA3266/VLOOKUP(D3266,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3266=1,CA3266-SUM(CB3266:CF3266),IF(LEFT(N3266,2)=\"ND\",0,IF(D3266=\"Original\",CA3266*3/36,CA3266/VLOOKUP(D3266,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3266=1,CA3266-SUM(CB3266:CG3266),IF(LEFT(N3266,2)=\"ND\",0,IF(D3266=\"Original\",CA3266*3/36,CA3266/VLOOKUP(D3266,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3266=1,CA3266-SUM(CB3266:CH3266),IF(LEFT(N3266,2)=\"ND\",0,IF(D3266=\"Original\",CA3266*3/36,CA3266/VLOOKUP(D3266,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3266=1,CA3266-SUM(CB3266:CI3266),IF(LEFT(N3266,2)=\"ND\",0,IF(D3266=\"Original\",CA3266*3/36,CA3266/VLOOKUP(D3266,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3266=1,CA3266-SUM(CB3266:CJ3266),IF(LEFT(N3266,2)=\"ND\",0,IF(D3266=\"Original\",CA3266*3/36,CA3266/VLOOKUP(D3266,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3266=1,CA3266-SUM(CB3266:CK3266),IF(LEFT(N3266,2)=\"ND\",0,IF(D3266=\"Original\",CA3266*3/36,CA3266/VLOOKUP(D3266,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184254,"2018-05-23","CK","May",3022055,{"$f":"VLOOKUP($E3267,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E3267,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3267,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3267,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E3267,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H3267=\"MA\",0,VLOOKUP(N3267,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3267,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3267,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3267,Rates!A$1:L$65576,9,0)","v":"Various"},2034.25,2034.25,{"$f":"VLOOKUP(N3267,Rates!A$1:W$65573,VLOOKUP(E3267,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3267,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3267,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3267=\"VA\",N3267=\"DFC\"),0,VLOOKUP(N3267,Rates!A:AM,VLOOKUP(H3267&LEFT(G3267,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022055STMTPYA","May3022055STMTPY","3022055STMTPY","MaySTMTPY","May3022055","MAPriSTMTPY","I033022055","3022055HIGHNEEDS","11431Primary","May3022055HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3267,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3267,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3267,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3267=\"DFC\",0,VLOOKUP(E3267,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3267=\"MA\",0,VLOOKUP(AU3267&VLOOKUP(N3267,Rates!A:G,7,0)&VLOOKUP(N3267,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3267*IF(W3267=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3267,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3267&IF(O3267=\"EARLYYEARS\",VLOOKUP(N3267,Rates!$A:$X,24,0),N3267)","v":"3022055STMTPY"},{"$f":"ROUND(IF(AND(OR(M3267=\"VA\",M3267=\"FREE\",M3267=\"ACAD\"),N3267=\"DFC\"),S3267,S3267*VLOOKUP(AU3267&VLOOKUP(N3267,Rates!A:G,7,0)&VLOOKUP(N3267,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2034.25,0,"11431STMTPYMAPrimary",2034.25,"May3022055STMTPY",{"$f":"VLOOKUP(N3267,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3267,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3267=\"RA\",0,IF(AU3267=\"C\",VLOOKUP(AU3267&VLOOKUP(N3267,Rates!A:G,7,0)&VLOOKUP(N3267,Rates!A:J,10,0)&VLOOKUP(D3267,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3267&VLOOKUP(N3267,Rates!A:G,7,0)&VLOOKUP(N3267,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3267*IF(W3267=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3267=1,CA3267-SUM(CB3267:CD3267),IF(LEFT(N3267,2)=\"ND\",0,IF(D3267=\"Original\",CA3267*3/36,CA3267/VLOOKUP(D3267,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3267=1,CA3267-SUM(CB3267:CE3267),IF(LEFT(N3267,2)=\"ND\",0,IF(D3267=\"Original\",CA3267*3/36,CA3267/VLOOKUP(D3267,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3267=1,CA3267-SUM(CB3267:CF3267),IF(LEFT(N3267,2)=\"ND\",0,IF(D3267=\"Original\",CA3267*3/36,CA3267/VLOOKUP(D3267,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3267=1,CA3267-SUM(CB3267:CG3267),IF(LEFT(N3267,2)=\"ND\",0,IF(D3267=\"Original\",CA3267*3/36,CA3267/VLOOKUP(D3267,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3267=1,CA3267-SUM(CB3267:CH3267),IF(LEFT(N3267,2)=\"ND\",0,IF(D3267=\"Original\",CA3267*3/36,CA3267/VLOOKUP(D3267,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3267=1,CA3267-SUM(CB3267:CI3267),IF(LEFT(N3267,2)=\"ND\",0,IF(D3267=\"Original\",CA3267*3/36,CA3267/VLOOKUP(D3267,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3267=1,CA3267-SUM(CB3267:CJ3267),IF(LEFT(N3267,2)=\"ND\",0,IF(D3267=\"Original\",CA3267*3/36,CA3267/VLOOKUP(D3267,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3267=1,CA3267-SUM(CB3267:CK3267),IF(LEFT(N3267,2)=\"ND\",0,IF(D3267=\"Original\",CA3267*3/36,CA3267/VLOOKUP(D3267,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184255,"2018-05-23","CK","May",3022072,{"$f":"VLOOKUP($E3268,Schools!$B:$L,2,0)","v":"Queenswell Junior School"},{"$f":"VLOOKUP($E3268,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3268,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3268,Schools!$B:$L,11,0)","v":400012},{"$f":"VLOOKUP($E3268,Schools!$B:$Z,12,0)","v":10086},{"$f":"IF(H3268=\"MA\",0,VLOOKUP(N3268,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3268,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3268,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3268,Rates!A$1:L$65576,9,0)","v":"Various"},2712.3333333333335,2712.33,{"$f":"VLOOKUP(N3268,Rates!A$1:W$65573,VLOOKUP(E3268,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3268,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3268,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3268=\"VA\",N3268=\"DFC\"),0,VLOOKUP(N3268,Rates!A:AM,VLOOKUP(H3268&LEFT(G3268,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022072STMTPYB","May3022072STMTPY","3022072STMTPY","MaySTMTPY","May3022072","MAPriSTMTPY","I033022072","3022072HIGHNEEDS","11431Primary","May3022072HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3268,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3268,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3268,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3268=\"DFC\",0,VLOOKUP(E3268,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3268=\"MA\",0,VLOOKUP(AU3268&VLOOKUP(N3268,Rates!A:G,7,0)&VLOOKUP(N3268,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3268*IF(W3268=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3268,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3268&IF(O3268=\"EARLYYEARS\",VLOOKUP(N3268,Rates!$A:$X,24,0),N3268)","v":"3022072STMTPY"},{"$f":"ROUND(IF(AND(OR(M3268=\"VA\",M3268=\"FREE\",M3268=\"ACAD\"),N3268=\"DFC\"),S3268,S3268*VLOOKUP(AU3268&VLOOKUP(N3268,Rates!A:G,7,0)&VLOOKUP(N3268,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTPYMAPrimary",2712.33,"May3022072STMTPY",{"$f":"VLOOKUP(N3268,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3268,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3268=\"RA\",0,IF(AU3268=\"C\",VLOOKUP(AU3268&VLOOKUP(N3268,Rates!A:G,7,0)&VLOOKUP(N3268,Rates!A:J,10,0)&VLOOKUP(D3268,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3268&VLOOKUP(N3268,Rates!A:G,7,0)&VLOOKUP(N3268,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3268*IF(W3268=1,0,1)),2)","v":2712.33},0,0,271.23,{"$f":"ROUND(IF(BZ3268=1,CA3268-SUM(CB3268:CD3268),IF(LEFT(N3268,2)=\"ND\",0,IF(D3268=\"Original\",CA3268*3/36,CA3268/VLOOKUP(D3268,PayLookup!$M$10:$N$21,2,0)))),2)","v":271.23},{"$f":"ROUND(IF(BZ3268=1,CA3268-SUM(CB3268:CE3268),IF(LEFT(N3268,2)=\"ND\",0,IF(D3268=\"Original\",CA3268*3/36,CA3268/VLOOKUP(D3268,PayLookup!$M$10:$N$21,2,0)))),2)","v":271.23},{"$f":"ROUND(IF(BZ3268=1,CA3268-SUM(CB3268:CF3268),IF(LEFT(N3268,2)=\"ND\",0,IF(D3268=\"Original\",CA3268*3/36,CA3268/VLOOKUP(D3268,PayLookup!$M$10:$N$21,2,0)))),2)","v":271.23},{"$f":"ROUND(IF(BZ3268=1,CA3268-SUM(CB3268:CG3268),IF(LEFT(N3268,2)=\"ND\",0,IF(D3268=\"Original\",CA3268*3/36,CA3268/VLOOKUP(D3268,PayLookup!$M$10:$N$21,2,0)))),2)","v":271.23},{"$f":"ROUND(IF(BZ3268=1,CA3268-SUM(CB3268:CH3268),IF(LEFT(N3268,2)=\"ND\",0,IF(D3268=\"Original\",CA3268*3/36,CA3268/VLOOKUP(D3268,PayLookup!$M$10:$N$21,2,0)))),2)","v":271.23},{"$f":"ROUND(IF(BZ3268=1,CA3268-SUM(CB3268:CI3268),IF(LEFT(N3268,2)=\"ND\",0,IF(D3268=\"Original\",CA3268*3/36,CA3268/VLOOKUP(D3268,PayLookup!$M$10:$N$21,2,0)))),2)","v":271.23},{"$f":"ROUND(IF(BZ3268=1,CA3268-SUM(CB3268:CJ3268),IF(LEFT(N3268,2)=\"ND\",0,IF(D3268=\"Original\",CA3268*3/36,CA3268/VLOOKUP(D3268,PayLookup!$M$10:$N$22,2,0)))),2)","v":271.23},{"$f":"ROUND(IF(BZ3268=1,CA3268-SUM(CB3268:CK3268),IF(LEFT(N3268,2)=\"ND\",0,IF(D3268=\"Original\",CA3268*3/36,CA3268/VLOOKUP(D3268,PayLookup!$M$10:$N$22,2,0)))),2)","v":271.23},271.26]
[20184256,"2018-05-23","CK","May",3022060,{"$f":"VLOOKUP($E3269,Schools!$B:$L,2,0)","v":"Whitings Hill Primary School"},{"$f":"VLOOKUP($E3269,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3269,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3269,Schools!$B:$L,11,0)","v":400011},{"$f":"VLOOKUP($E3269,Schools!$B:$Z,12,0)","v":10105},{"$f":"IF(H3269=\"MA\",0,VLOOKUP(N3269,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3269,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3269,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3269,Rates!A$1:L$65576,9,0)","v":"Various"},1831.6666666666667,1831.67,{"$f":"VLOOKUP(N3269,Rates!A$1:W$65573,VLOOKUP(E3269,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3269,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3269,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3269=\"VA\",N3269=\"DFC\"),0,VLOOKUP(N3269,Rates!A:AM,VLOOKUP(H3269&LEFT(G3269,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022060STMTPYA","May3022060STMTPY","3022060STMTPY","MaySTMTPY","May3022060","MAPriSTMTPY","I033022060","3022060HIGHNEEDS","11431Primary","May3022060HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3269,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3269,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3269,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3269=\"DFC\",0,VLOOKUP(E3269,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3269=\"MA\",0,VLOOKUP(AU3269&VLOOKUP(N3269,Rates!A:G,7,0)&VLOOKUP(N3269,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3269*IF(W3269=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3269,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3269&IF(O3269=\"EARLYYEARS\",VLOOKUP(N3269,Rates!$A:$X,24,0),N3269)","v":"3022060STMTPY"},{"$f":"ROUND(IF(AND(OR(M3269=\"VA\",M3269=\"FREE\",M3269=\"ACAD\"),N3269=\"DFC\"),S3269,S3269*VLOOKUP(AU3269&VLOOKUP(N3269,Rates!A:G,7,0)&VLOOKUP(N3269,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1831.67,0,"11431STMTPYMAPrimary",1831.67,"May3022060STMTPY",{"$f":"VLOOKUP(N3269,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3269,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3269=\"RA\",0,IF(AU3269=\"C\",VLOOKUP(AU3269&VLOOKUP(N3269,Rates!A:G,7,0)&VLOOKUP(N3269,Rates!A:J,10,0)&VLOOKUP(D3269,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3269&VLOOKUP(N3269,Rates!A:G,7,0)&VLOOKUP(N3269,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3269*IF(W3269=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3269=1,CA3269-SUM(CB3269:CD3269),IF(LEFT(N3269,2)=\"ND\",0,IF(D3269=\"Original\",CA3269*3/36,CA3269/VLOOKUP(D3269,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3269=1,CA3269-SUM(CB3269:CE3269),IF(LEFT(N3269,2)=\"ND\",0,IF(D3269=\"Original\",CA3269*3/36,CA3269/VLOOKUP(D3269,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3269=1,CA3269-SUM(CB3269:CF3269),IF(LEFT(N3269,2)=\"ND\",0,IF(D3269=\"Original\",CA3269*3/36,CA3269/VLOOKUP(D3269,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3269=1,CA3269-SUM(CB3269:CG3269),IF(LEFT(N3269,2)=\"ND\",0,IF(D3269=\"Original\",CA3269*3/36,CA3269/VLOOKUP(D3269,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3269=1,CA3269-SUM(CB3269:CH3269),IF(LEFT(N3269,2)=\"ND\",0,IF(D3269=\"Original\",CA3269*3/36,CA3269/VLOOKUP(D3269,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3269=1,CA3269-SUM(CB3269:CI3269),IF(LEFT(N3269,2)=\"ND\",0,IF(D3269=\"Original\",CA3269*3/36,CA3269/VLOOKUP(D3269,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3269=1,CA3269-SUM(CB3269:CJ3269),IF(LEFT(N3269,2)=\"ND\",0,IF(D3269=\"Original\",CA3269*3/36,CA3269/VLOOKUP(D3269,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3269=1,CA3269-SUM(CB3269:CK3269),IF(LEFT(N3269,2)=\"ND\",0,IF(D3269=\"Original\",CA3269*3/36,CA3269/VLOOKUP(D3269,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184257,"2018-05-23","CK","May",3025400,{"$f":"VLOOKUP($E3270,Schools!$B:$L,2,0)","v":"Hendon School"},{"$f":"VLOOKUP($E3270,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3270,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3270,Schools!$B:$L,11,0)","v":145169},{"$f":"VLOOKUP($E3270,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3270=\"MA\",0,VLOOKUP(N3270,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3270,Schools!$B:$R,17,0)","v":"ACAD"},"STMTPY",{"$f":"VLOOKUP(N3270,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3270,Rates!A$1:L$65576,9,0)","v":"Various"},-678.08333333333337,-678.08,{"$f":"VLOOKUP(N3270,Rates!A$1:W$65573,VLOOKUP(E3270,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E3270,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3270,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3270=\"VA\",N3270=\"DFC\"),0,VLOOKUP(N3270,Rates!A:AM,VLOOKUP(H3270&LEFT(G3270,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3025400STMTPYAcademy","May3025400STMTPY","3025400STMTPY","MaySTMTPY","May3025400","RASecSTMTPY","I033025400","3025400HIGHNEEDS","11442Secondary","May3025400HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3270,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T3270,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3270,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3270=\"DFC\",0,VLOOKUP(E3270,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3270=\"MA\",0,VLOOKUP(AU3270&VLOOKUP(N3270,Rates!A:G,7,0)&VLOOKUP(N3270,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3270*IF(W3270=1,0,1))","v":-678.08},0,-113.01,-56.51,-56.51,-56.5,-56.51,-56.51,-56.5,-56.51,-56.51,-56.5,-56.51,{"$f":"VLOOKUP(N3270,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3270&IF(O3270=\"EARLYYEARS\",VLOOKUP(N3270,Rates!$A:$X,24,0),N3270)","v":"3025400STMTPY"},{"$f":"ROUND(IF(AND(OR(M3270=\"VA\",M3270=\"FREE\",M3270=\"ACAD\"),N3270=\"DFC\"),S3270,S3270*VLOOKUP(AU3270&VLOOKUP(N3270,Rates!A:G,7,0)&VLOOKUP(N3270,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTPYRASecondary",-678.08,"May3025400STMTPY",{"$f":"VLOOKUP(N3270,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3270,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3270=\"RA\",0,IF(AU3270=\"C\",VLOOKUP(AU3270&VLOOKUP(N3270,Rates!A:G,7,0)&VLOOKUP(N3270,Rates!A:J,10,0)&VLOOKUP(D3270,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3270&VLOOKUP(N3270,Rates!A:G,7,0)&VLOOKUP(N3270,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3270*IF(W3270=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3270=1,CA3270-SUM(CB3270:CD3270),IF(LEFT(N3270,2)=\"ND\",0,IF(D3270=\"Original\",CA3270*3/36,CA3270/VLOOKUP(D3270,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3270=1,CA3270-SUM(CB3270:CE3270),IF(LEFT(N3270,2)=\"ND\",0,IF(D3270=\"Original\",CA3270*3/36,CA3270/VLOOKUP(D3270,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3270=1,CA3270-SUM(CB3270:CF3270),IF(LEFT(N3270,2)=\"ND\",0,IF(D3270=\"Original\",CA3270*3/36,CA3270/VLOOKUP(D3270,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3270=1,CA3270-SUM(CB3270:CG3270),IF(LEFT(N3270,2)=\"ND\",0,IF(D3270=\"Original\",CA3270*3/36,CA3270/VLOOKUP(D3270,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3270=1,CA3270-SUM(CB3270:CH3270),IF(LEFT(N3270,2)=\"ND\",0,IF(D3270=\"Original\",CA3270*3/36,CA3270/VLOOKUP(D3270,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3270=1,CA3270-SUM(CB3270:CI3270),IF(LEFT(N3270,2)=\"ND\",0,IF(D3270=\"Original\",CA3270*3/36,CA3270/VLOOKUP(D3270,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3270=1,CA3270-SUM(CB3270:CJ3270),IF(LEFT(N3270,2)=\"ND\",0,IF(D3270=\"Original\",CA3270*3/36,CA3270/VLOOKUP(D3270,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3270=1,CA3270-SUM(CB3270:CK3270),IF(LEFT(N3270,2)=\"ND\",0,IF(D3270=\"Original\",CA3270*3/36,CA3270/VLOOKUP(D3270,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184258,"2018-05-23","CK","May",3022051,{"$f":"VLOOKUP($E3271,Schools!$B:$L,2,0)","v":"Summerside Primary Academy"},{"$f":"VLOOKUP($E3271,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3271,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3271,Schools!$B:$L,11,0)","v":157542},{"$f":"VLOOKUP($E3271,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3271=\"MA\",0,VLOOKUP(N3271,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3271,Schools!$B:$R,17,0)","v":"ACAD"},"ARPPY",{"$f":"VLOOKUP(N3271,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3271,Rates!A$1:L$65576,9,0)","v":"Various"},-1112.3333333333333,{"$f":"ROUND(IF(Q3271=\"Various\",P3271*R3271,P3271*Q3271*R3271),2)","v":-1112.33},{"$f":"VLOOKUP(N3271,Rates!A$1:W$65573,VLOOKUP(E3271,Schools!B$1:N$65540,13,0),0)","v":11422},{"$f":"VLOOKUP(E3271,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3271,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3271=\"VA\",N3271=\"DFC\"),0,VLOOKUP(N3271,Rates!A:AM,VLOOKUP(H3271&LEFT(G3271,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},0,0,0,0,0,0,"3022051ARPPYAcademy","May3022051ARPPY","3022051ARPPY","MayARPPY","May3022051","RAPriARPPY","I033022051","3022051HIGHNEEDS","11422Primary","May3022051HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3271,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet academies - primary"},{"$f":"VLOOKUP($T3271,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3271,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3271=\"DFC\",0,VLOOKUP(E3271,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3271=\"MA\",0,VLOOKUP(AU3271&VLOOKUP(N3271,Rates!A:G,7,0)&VLOOKUP(N3271,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3271*IF(W3271=1,0,1))","v":-1112.33},0,-185.39,-92.69,-92.7,-92.69,-92.7,-92.69,-92.69,-92.7,-92.69,-92.7,-92.69,{"$f":"VLOOKUP(N3271,Rates!A:L,3,0)","v":"ARP - Top-ups - Prior Year"},null,{"$f":"E3271&IF(O3271=\"EARLYYEARS\",VLOOKUP(N3271,Rates!$A:$X,24,0),N3271)","v":"3022051ARPPY"},{"$f":"ROUND(IF(AND(OR(M3271=\"VA\",M3271=\"FREE\",M3271=\"ACAD\"),N3271=\"DFC\"),S3271,S3271*VLOOKUP(AU3271&VLOOKUP(N3271,Rates!A:G,7,0)&VLOOKUP(N3271,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11422ARPPYRAPrimary",-1112.33,"May3022051ARPPY",{"$f":"VLOOKUP(N3271,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3271,Rates!$A:$AW,42,0)","v":"Topup"},null,{"$f":"ROUND(IF(H3271=\"RA\",0,IF(AU3271=\"C\",VLOOKUP(AU3271&VLOOKUP(N3271,Rates!A:G,7,0)&VLOOKUP(N3271,Rates!A:J,10,0)&VLOOKUP(D3271,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3271&VLOOKUP(N3271,Rates!A:G,7,0)&VLOOKUP(N3271,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3271*IF(W3271=1,0,1)),2)","v":0},0,0,0,{"$f":"ROUND(IF(BZ3271=1,CA3271-SUM(CB3271:CD3271),IF(LEFT(N3271,2)=\"ND\",0,IF(D3271=\"Original\",CA3271*3/36,CA3271/VLOOKUP(D3271,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3271=1,CA3271-SUM(CB3271:CE3271),IF(LEFT(N3271,2)=\"ND\",0,IF(D3271=\"Original\",CA3271*3/36,CA3271/VLOOKUP(D3271,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3271=1,CA3271-SUM(CB3271:CF3271),IF(LEFT(N3271,2)=\"ND\",0,IF(D3271=\"Original\",CA3271*3/36,CA3271/VLOOKUP(D3271,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3271=1,CA3271-SUM(CB3271:CG3271),IF(LEFT(N3271,2)=\"ND\",0,IF(D3271=\"Original\",CA3271*3/36,CA3271/VLOOKUP(D3271,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3271=1,CA3271-SUM(CB3271:CH3271),IF(LEFT(N3271,2)=\"ND\",0,IF(D3271=\"Original\",CA3271*3/36,CA3271/VLOOKUP(D3271,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3271=1,CA3271-SUM(CB3271:CI3271),IF(LEFT(N3271,2)=\"ND\",0,IF(D3271=\"Original\",CA3271*3/36,CA3271/VLOOKUP(D3271,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3271=1,CA3271-SUM(CB3271:CJ3271),IF(LEFT(N3271,2)=\"ND\",0,IF(D3271=\"Original\",CA3271*3/36,CA3271/VLOOKUP(D3271,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3271=1,CA3271-SUM(CB3271:CK3271),IF(LEFT(N3271,2)=\"ND\",0,IF(D3271=\"Original\",CA3271*3/36,CA3271/VLOOKUP(D3271,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},0]
[20184259,"2018-05-23","CK","May",3022079,{"$f":"VLOOKUP($E3272,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E3272,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3272,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3272,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E3272,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H3272=\"MA\",0,VLOOKUP(N3272,Rates!A:L,6,0))","v":0},"relates to 2016/17 financial year",{"$f":"VLOOKUP(E3272,Schools!$B:$R,17,0)","v":"VA"},"NNDRPY",{"$f":"VLOOKUP(N3272,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N3272,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"1808.51","v":1808.51},{"$f":"ROUND(IF(Q3272=\"Various\",P3272*R3272,P3272*Q3272*R3272),2)","v":1808.51},{"$f":"VLOOKUP(N3272,Rates!A$1:W$65573,VLOOKUP(E3272,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E3272,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3272,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M3272=\"VA\",N3272=\"DFC\"),0,VLOOKUP(N3272,Rates!A:AM,VLOOKUP(H3272&LEFT(G3272,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W3272=1,$S3272*AN3272,0),2)","v":0},{"$f":"ROUND(IF($W3272=1,$S3272*AO3272,0)-X3272,2)","v":0},{"$f":"ROUND(IF($W3272=1,$S3272*AP3272,0)-X3272-Y3272,2)","v":0},{"$f":"ROUND(IF($W3272=1,$S3272*AQ3272,0)-X3272-Y3272-Z3272,2)","v":0},{"$f":"K3272*S3272","v":0},{"$f":"IF(O3272=\"EARLYYEARS\",LEFT(N3272,3),0)","v":0},{"$f":"BK3272&AU3272","v":"3022079NNDRPYA"},{"$f":"D3272&E3272&N3272","v":"May3022079NNDRPY"},{"$f":"E3272&N3272","v":"3022079NNDRPY"},{"$f":"D3272&N3272","v":"MayNNDRPY"},{"$f":"D3272&E3272","v":"May3022079"},{"$f":"H3272&LEFT(G3272,3)&N3272","v":"MAPriNNDRPY"},{"$f":"V3272&E3272","v":"I013022079"},{"$f":"E3272&O3272","v":"3022079MAIN"},{"$f":"T3272&G3272","v":"10104Primary"},{"$f":"D3272&E3272&O3272","v":"May3022079MAIN"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3272,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T3272,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N3272,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3272=\"DFC\",0,VLOOKUP(E3272,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3272=\"MA\",0,VLOOKUP(AU3272&VLOOKUP(N3272,Rates!A:G,7,0)&VLOOKUP(N3272,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3272*IF(W3272=1,0,1))","v":0},0,{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-AW3272,ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(3+BV3272)/$BS3272)-AW3272)*IF(OR(BU3272=\"RAaut\",BU3272=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:AX3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(6+BV3272)/$BS3272)-SUM(AW3272:AX3272))*IF(OR(BU3272=\"RAaut\",BU3272=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:AY3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(9+BV3272)/$BS3272)-SUM(AW3272:AY3272))*IF(OR(BU3272=\"RAaut\",BU3272=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:AZ3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(12+BV3272)/$BS3272)-SUM(AW3272:AZ3272))*IF(OR(BU3272=\"RAaut\",BU3272=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:BA3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(15+BV3272-BW3272)/$BS3272)-SUM(AW3272:BA3272))*IF(OR(BU3272=\"RASUM\",BU3272=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:BB3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(18+BV3272-BW3272)/$BS3272)-SUM(AW3272:BB3272))*IF(OR(BU3272=\"RASUM\",BU3272=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:BC3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(21+BV3272-BW3272)/$BS3272)-SUM(AW3272:BC3272))*IF(OR(BU3272=\"RASUM\",BU3272=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:BD3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(24+BV3272-BW3272)/$BS3272)-SUM(AW3272:BD3272))*IF(OR(BU3272=\"RASUM\",BU3272=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:BE3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(27+BV3272-BX3272)/$BS3272)-SUM(AW3272:BE3272))*IF(OR(BU3272=\"RASUM\",BU3272=\"RAAUT\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3272=1,H3272=\"RA\"),AV3272-SUM(AW3272:BF3272),ROUND(IF(LEFT(N3272,2)=\"ND\",0,($AV3272*(30+BV3272-BX3272)/$BS3272)-SUM(AW3272:BF3272))*IF(OR(BU3272=\"RASUM\",BU3272=\"RAAUT\"),0,1),2))","v":0},{"$f":"ROUND(AV3272-SUM(AW3272:BG3272),2)","v":0},{"$f":"VLOOKUP(N3272,Rates!A:L,3,0)","v":"National Non-Domestic Rates - Prior Year"},null,{"$f":"E3272&IF(O3272=\"EARLYYEARS\",VLOOKUP(N3272,Rates!$A:$X,24,0),N3272)","v":"3022079NNDRPY"},{"$f":"ROUND(IF(AND(OR(M3272=\"VA\",M3272=\"FREE\",M3272=\"ACAD\"),N3272=\"DFC\"),S3272,S3272*VLOOKUP(AU3272&VLOOKUP(N3272,Rates!A:G,7,0)&VLOOKUP(N3272,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3272=\"DFC\",W3272=0),0,IF(AND(AU3272=\"A\",W3272=0),S3272,IF(AND(AU3272=\"C\",W3272=1),0,IF(AND(AU3272=\"C\",W3272=0,LEFT(N3272,2)<>\"ND\",D3272=\"Original\"),S3272*0.8,0)))),2)","v":1808.51},{"$f":"ROUND(S3272-SUM(X3272:AA3272)-SUM(AW3272:BH3272)-BM3272-BL3272-BJ3272-SUM(CB3272:CM3272),0)","v":0},{"$f":"T3272&N3272&H3272&G3272","v":"10104NNDRPYMAPrimary"},{"$f":"S3272-BL3272","v":1808.51},{"$f":"D3272&BK3272","v":"May3022079NNDRPY"},{"$f":"VLOOKUP(N3272,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU3272=\"RASUM\",BU3272=\"RAAUT\"),12,IF(BU3272=\"RASPR\",9,IF(E3272=3025403,15,36)))","v":36},{"$f":"IF(K3272=1,S3272-SUM(X3272:AB3272)-SUM(AW3272:BH3272)-BJ3272-BM3272,0)","v":0},{"$f":"H3272&AC3272","v":"MA0"},{"$f":"IF(OR(AU3272=\"Academy\",E3272=3025403),3,4)","v":4},{"$f":"IF(BU3272=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3272=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3272,Rates!$A:$AW,42,0)","v":0},null,{"$f":"ROUND(IF(H3272=\"RA\",0,IF(AU3272=\"C\",VLOOKUP(AU3272&VLOOKUP(N3272,Rates!A:G,7,0)&VLOOKUP(N3272,Rates!A:J,10,0)&VLOOKUP(D3272,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3272&VLOOKUP(N3272,Rates!A:G,7,0)&VLOOKUP(N3272,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3272*IF(W3272=1,0,1)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CC3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/10))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CD3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/VLOOKUP(D3272,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CE3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/VLOOKUP(D3272,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CF3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/VLOOKUP(D3272,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CG3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/VLOOKUP(D3272,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CH3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/VLOOKUP(D3272,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CI3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/VLOOKUP(D3272,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CJ3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/VLOOKUP(D3272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CK3272),IF(LEFT(N3272,2)=\"ND\",0,IF(D3272=\"Original\",CA3272*3/36,CA3272/VLOOKUP(D3272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3272=1,CA3272-SUM(CB3272:CL3272),IF(LEFT(N3272,2)=\"ND\",0,CA3272-SUM(CB3272:CL3272))),2)","v":0}]
[20184260,"2018-05-23","CK","May",3022079,{"$f":"VLOOKUP($E3273,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E3273,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3273,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3273,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E3273,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H3273=\"MA\",0,VLOOKUP(N3273,Rates!A:L,6,0))","v":0},"relates to 2017/18 financial year",{"$f":"VLOOKUP(E3273,Schools!$B:$R,17,0)","v":"VA"},"NNDRPY",{"$f":"VLOOKUP(N3273,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N3273,Rates!A$1:L$65576,9,0)","v":"Various"},83.39,{"$f":"ROUND(IF(Q3273=\"Various\",P3273*R3273,P3273*Q3273*R3273),2)","v":83.39},{"$f":"VLOOKUP(N3273,Rates!A$1:W$65573,VLOOKUP(E3273,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E3273,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3273,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M3273=\"VA\",N3273=\"DFC\"),0,VLOOKUP(N3273,Rates!A:AM,VLOOKUP(H3273&LEFT(G3273,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W3273=1,$S3273*AN3273,0),2)","v":0},{"$f":"ROUND(IF($W3273=1,$S3273*AO3273,0)-X3273,2)","v":0},{"$f":"ROUND(IF($W3273=1,$S3273*AP3273,0)-X3273-Y3273,2)","v":0},{"$f":"ROUND(IF($W3273=1,$S3273*AQ3273,0)-X3273-Y3273-Z3273,2)","v":0},{"$f":"K3273*S3273","v":0},{"$f":"IF(O3273=\"EARLYYEARS\",LEFT(N3273,3),0)","v":0},{"$f":"BK3273&AU3273","v":"3022079NNDRPYA"},{"$f":"D3273&E3273&N3273","v":"May3022079NNDRPY"},{"$f":"E3273&N3273","v":"3022079NNDRPY"},{"$f":"D3273&N3273","v":"MayNNDRPY"},{"$f":"D3273&E3273","v":"May3022079"},{"$f":"H3273&LEFT(G3273,3)&N3273","v":"MAPriNNDRPY"},{"$f":"V3273&E3273","v":"I013022079"},{"$f":"E3273&O3273","v":"3022079MAIN"},{"$f":"T3273&G3273","v":"10104Primary"},{"$f":"D3273&E3273&O3273","v":"May3022079MAIN"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3273,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T3273,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N3273,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3273=\"DFC\",0,VLOOKUP(E3273,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3273=\"MA\",0,VLOOKUP(AU3273&VLOOKUP(N3273,Rates!A:G,7,0)&VLOOKUP(N3273,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3273*IF(W3273=1,0,1))","v":0},0,{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-AW3273,ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(3+BV3273)/$BS3273)-AW3273)*IF(OR(BU3273=\"RAaut\",BU3273=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:AX3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(6+BV3273)/$BS3273)-SUM(AW3273:AX3273))*IF(OR(BU3273=\"RAaut\",BU3273=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:AY3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(9+BV3273)/$BS3273)-SUM(AW3273:AY3273))*IF(OR(BU3273=\"RAaut\",BU3273=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:AZ3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(12+BV3273)/$BS3273)-SUM(AW3273:AZ3273))*IF(OR(BU3273=\"RAaut\",BU3273=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:BA3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(15+BV3273-BW3273)/$BS3273)-SUM(AW3273:BA3273))*IF(OR(BU3273=\"RASUM\",BU3273=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:BB3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(18+BV3273-BW3273)/$BS3273)-SUM(AW3273:BB3273))*IF(OR(BU3273=\"RASUM\",BU3273=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:BC3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(21+BV3273-BW3273)/$BS3273)-SUM(AW3273:BC3273))*IF(OR(BU3273=\"RASUM\",BU3273=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:BD3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(24+BV3273-BW3273)/$BS3273)-SUM(AW3273:BD3273))*IF(OR(BU3273=\"RASUM\",BU3273=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:BE3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(27+BV3273-BX3273)/$BS3273)-SUM(AW3273:BE3273))*IF(OR(BU3273=\"RASUM\",BU3273=\"RAAUT\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3273=1,H3273=\"RA\"),AV3273-SUM(AW3273:BF3273),ROUND(IF(LEFT(N3273,2)=\"ND\",0,($AV3273*(30+BV3273-BX3273)/$BS3273)-SUM(AW3273:BF3273))*IF(OR(BU3273=\"RASUM\",BU3273=\"RAAUT\"),0,1),2))","v":0},{"$f":"ROUND(AV3273-SUM(AW3273:BG3273),2)","v":0},{"$f":"VLOOKUP(N3273,Rates!A:L,3,0)","v":"National Non-Domestic Rates - Prior Year"},null,{"$f":"E3273&IF(O3273=\"EARLYYEARS\",VLOOKUP(N3273,Rates!$A:$X,24,0),N3273)","v":"3022079NNDRPY"},{"$f":"ROUND(IF(AND(OR(M3273=\"VA\",M3273=\"FREE\",M3273=\"ACAD\"),N3273=\"DFC\"),S3273,S3273*VLOOKUP(AU3273&VLOOKUP(N3273,Rates!A:G,7,0)&VLOOKUP(N3273,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3273=\"DFC\",W3273=0),0,IF(AND(AU3273=\"A\",W3273=0),S3273,IF(AND(AU3273=\"C\",W3273=1),0,IF(AND(AU3273=\"C\",W3273=0,LEFT(N3273,2)<>\"ND\",D3273=\"Original\"),S3273*0.8,0)))),2)","v":83.39},{"$f":"ROUND(S3273-SUM(X3273:AA3273)-SUM(AW3273:BH3273)-BM3273-BL3273-BJ3273-SUM(CB3273:CM3273),0)","v":0},{"$f":"T3273&N3273&H3273&G3273","v":"10104NNDRPYMAPrimary"},{"$f":"S3273-BL3273","v":83.39},{"$f":"D3273&BK3273","v":"May3022079NNDRPY"},{"$f":"VLOOKUP(N3273,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU3273=\"RASUM\",BU3273=\"RAAUT\"),12,IF(BU3273=\"RASPR\",9,IF(E3273=3025403,15,36)))","v":36},{"$f":"IF(K3273=1,S3273-SUM(X3273:AB3273)-SUM(AW3273:BH3273)-BJ3273-BM3273,0)","v":0},{"$f":"H3273&AC3273","v":"MA0"},{"$f":"IF(OR(AU3273=\"Academy\",E3273=3025403),3,4)","v":4},{"$f":"IF(BU3273=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3273=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3273,Rates!$A:$AW,42,0)","v":0},null,{"$f":"ROUND(IF(H3273=\"RA\",0,IF(AU3273=\"C\",VLOOKUP(AU3273&VLOOKUP(N3273,Rates!A:G,7,0)&VLOOKUP(N3273,Rates!A:J,10,0)&VLOOKUP(D3273,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3273&VLOOKUP(N3273,Rates!A:G,7,0)&VLOOKUP(N3273,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3273*IF(W3273=1,0,1)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CC3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/10))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CD3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/VLOOKUP(D3273,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CE3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/VLOOKUP(D3273,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CF3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/VLOOKUP(D3273,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CG3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/VLOOKUP(D3273,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CH3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/VLOOKUP(D3273,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CI3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/VLOOKUP(D3273,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CJ3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/VLOOKUP(D3273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CK3273),IF(LEFT(N3273,2)=\"ND\",0,IF(D3273=\"Original\",CA3273*3/36,CA3273/VLOOKUP(D3273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3273=1,CA3273-SUM(CB3273:CL3273),IF(LEFT(N3273,2)=\"ND\",0,CA3273-SUM(CB3273:CL3273))),2)","v":0}]
[20184261,"2018-05-24","CK","May",3022079,{"$f":"VLOOKUP($E3274,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E3274,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3274,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3274,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E3274,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H3274=\"MA\",0,VLOOKUP(N3274,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3274,Schools!$B:$R,17,0)","v":"VA"},"NNDR",{"$f":"VLOOKUP(N3274,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N3274,Rates!A$1:L$65576,9,0)","v":"Various"},6843.8,6843.8,{"$f":"VLOOKUP(N3274,Rates!A$1:W$65573,VLOOKUP(E3274,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E3274,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3274,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M3274=\"VA\",N3274=\"DFC\"),0,VLOOKUP(N3274,Rates!A:AM,VLOOKUP(H3274&LEFT(G3274,3),Rates!$AC$1:$AD$14,2,0),0))","v":0},{"$f":"ROUND(IF($W3274=1,$S3274*AN3274,0),2)","v":0},{"$f":"ROUND(IF($W3274=1,$S3274*AO3274,0)-X3274,2)","v":0},{"$f":"ROUND(IF($W3274=1,$S3274*AP3274,0)-X3274-Y3274,2)","v":0},{"$f":"ROUND(IF($W3274=1,$S3274*AQ3274,0)-X3274-Y3274-Z3274,2)","v":0},{"$f":"K3274*S3274","v":0},{"$f":"IF(O3274=\"EARLYYEARS\",LEFT(N3274,3),0)","v":0},{"$f":"BK3274&AU3274","v":"3022079NNDRA"},{"$f":"D3274&E3274&N3274","v":"May3022079NNDR"},{"$f":"E3274&N3274","v":"3022079NNDR"},{"$f":"D3274&N3274","v":"MayNNDR"},{"$f":"D3274&E3274","v":"May3022079"},{"$f":"H3274&LEFT(G3274,3)&N3274","v":"MAPriNNDR"},{"$f":"V3274&E3274","v":"I013022079"},{"$f":"E3274&O3274","v":"3022079MAIN"},{"$f":"T3274&G3274","v":"10104Primary"},{"$f":"D3274&E3274&O3274","v":"May3022079MAIN"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3274,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T3274,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N3274,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3274=\"DFC\",0,VLOOKUP(E3274,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3274=\"MA\",0,VLOOKUP(AU3274&VLOOKUP(N3274,Rates!A:G,7,0)&VLOOKUP(N3274,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3274*IF(W3274=1,0,1))","v":0},0,{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-AW3274,ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(3+BV3274)/$BS3274)-AW3274)*IF(OR(BU3274=\"RAaut\",BU3274=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:AX3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(6+BV3274)/$BS3274)-SUM(AW3274:AX3274))*IF(OR(BU3274=\"RAaut\",BU3274=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:AY3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(9+BV3274)/$BS3274)-SUM(AW3274:AY3274))*IF(OR(BU3274=\"RAaut\",BU3274=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:AZ3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(12+BV3274)/$BS3274)-SUM(AW3274:AZ3274))*IF(OR(BU3274=\"RAaut\",BU3274=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:BA3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(15+BV3274-BW3274)/$BS3274)-SUM(AW3274:BA3274))*IF(OR(BU3274=\"RASUM\",BU3274=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:BB3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(18+BV3274-BW3274)/$BS3274)-SUM(AW3274:BB3274))*IF(OR(BU3274=\"RASUM\",BU3274=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:BC3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(21+BV3274-BW3274)/$BS3274)-SUM(AW3274:BC3274))*IF(OR(BU3274=\"RASUM\",BU3274=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:BD3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(24+BV3274-BW3274)/$BS3274)-SUM(AW3274:BD3274))*IF(OR(BU3274=\"RASUM\",BU3274=\"RASPR\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:BE3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(27+BV3274-BX3274)/$BS3274)-SUM(AW3274:BE3274))*IF(OR(BU3274=\"RASUM\",BU3274=\"RAAUT\"),0,1),2))","v":0},{"$f":"IF(AND(BZ3274=1,H3274=\"RA\"),AV3274-SUM(AW3274:BF3274),ROUND(IF(LEFT(N3274,2)=\"ND\",0,($AV3274*(30+BV3274-BX3274)/$BS3274)-SUM(AW3274:BF3274))*IF(OR(BU3274=\"RASUM\",BU3274=\"RAAUT\"),0,1),2))","v":0},{"$f":"ROUND(AV3274-SUM(AW3274:BG3274),2)","v":0},{"$f":"VLOOKUP(N3274,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E3274&IF(O3274=\"EARLYYEARS\",VLOOKUP(N3274,Rates!$A:$X,24,0),N3274)","v":"3022079NNDR"},{"$f":"ROUND(IF(AND(OR(M3274=\"VA\",M3274=\"FREE\",M3274=\"ACAD\"),N3274=\"DFC\"),S3274,S3274*VLOOKUP(AU3274&VLOOKUP(N3274,Rates!A:G,7,0)&VLOOKUP(N3274,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3274=\"DFC\",W3274=0),0,IF(AND(AU3274=\"A\",W3274=0),S3274,IF(AND(AU3274=\"C\",W3274=1),0,IF(AND(AU3274=\"C\",W3274=0,LEFT(N3274,2)<>\"ND\",D3274=\"Original\"),S3274*0.8,0)))),2)","v":6843.8},{"$f":"ROUND(S3274-SUM(X3274:AA3274)-SUM(AW3274:BH3274)-BM3274-BL3274-BJ3274-SUM(CB3274:CM3274),0)","v":0},{"$f":"T3274&N3274&H3274&G3274","v":"10104NNDRMAPrimary"},{"$f":"S3274-BL3274","v":6843.8},{"$f":"D3274&BK3274","v":"May3022079NNDR"},{"$f":"VLOOKUP(N3274,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU3274=\"RASUM\",BU3274=\"RAAUT\"),12,IF(BU3274=\"RASPR\",9,IF(E3274=3025403,15,36)))","v":36},{"$f":"IF(K3274=1,S3274-SUM(X3274:AB3274)-SUM(AW3274:BH3274)-BJ3274-BM3274,0)","v":0},{"$f":"H3274&AC3274","v":"MA0"},{"$f":"IF(OR(AU3274=\"Academy\",E3274=3025403),3,4)","v":4},{"$f":"IF(BU3274=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3274=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3274,Rates!$A:$AW,42,0)","v":0},null,{"$f":"ROUND(IF(H3274=\"RA\",0,IF(AU3274=\"C\",VLOOKUP(AU3274&VLOOKUP(N3274,Rates!A:G,7,0)&VLOOKUP(N3274,Rates!A:J,10,0)&VLOOKUP(D3274,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3274&VLOOKUP(N3274,Rates!A:G,7,0)&VLOOKUP(N3274,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3274*IF(W3274=1,0,1)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CC3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/10))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CD3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/VLOOKUP(D3274,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CE3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/VLOOKUP(D3274,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CF3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/VLOOKUP(D3274,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CG3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/VLOOKUP(D3274,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CH3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/VLOOKUP(D3274,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CI3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/VLOOKUP(D3274,PayLookup!$M$10:$N$21,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CJ3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/VLOOKUP(D3274,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CK3274),IF(LEFT(N3274,2)=\"ND\",0,IF(D3274=\"Original\",CA3274*3/36,CA3274/VLOOKUP(D3274,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3274=1,CA3274-SUM(CB3274:CL3274),IF(LEFT(N3274,2)=\"ND\",0,CA3274-SUM(CB3274:CL3274))),2)","v":0}]

{"sheet":"EOY1718","index":11,"n_rows":3712,"n_cols":13,"rows_kept":3712,"cut":false,"hidden":true,"merged":[[0,0,0,4]]}
["2017/18 End of Year Allocations from EOY V 9.2 (15.03.18 report)"]
["DFE","School","Fundingtype","Total","Combo",null,"Eycombo"]
[3021000,"Brookhill Nursery","AUTAEYPP",806.58,{"$f":"A3&F3","v":"3021000EYPP"},{"$f":"IF(ISERROR(VLOOKUP(C3,L:M,2,0)),C3,VLOOKUP(C3,L:M,2,0))","v":"EYPP"},{"$f":"A3&C3","v":"3021000AUTAEYPP"},null,null,null,null,"AUTAADJ","ADJ"]
[3021000,"Brookhill Nursery","AUTAHOURS",28607.09,{"$f":"A4&F4","v":"3021000HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C4,L:M,2,0)),C4,VLOOKUP(C4,L:M,2,0))","v":"HOURS"},{"$f":"A4&C4","v":"3021000AUTAHOURS"},null,null,null,null,"AUTABASIC","BASIC"]
[3021000,"Brookhill Nursery","AUTAIDACI",1885.78,"3021000IDACI","IDACI","3021000AUTAIDACI",null,null,null,null,"AUTAFLEX","FLEX"]
[3021000,"Brookhill Nursery","AUTHOURS",85511.06,"3021000HOURS","HOURS","3021000AUTHOURS",null,null,null,null,"AUTAHOURS","HOURS"]
[3021000,"Brookhill Nursery","AUTIDACI",4221.97,"3021000IDACI","IDACI","3021000AUTIDACI",null,null,null,null,"AUTAIDACI","IDACI"]
[3021000,"Brookhill Nursery","DFC",4719.55,"3021000DFC","DFC","3021000DFC",null,null,null,null,"AUTBASIC","BASIC"]
[3021000,"Brookhill Nursery","MNS Supp",20530.060000000001,"3021000MNS Supp","MNS Supp","3021000MNS Supp",null,null,null,null,"AUTEYPP","eypp"]
[3021000,"Brookhill Nursery","NURSERYEX",6769.29,"3021000NURSERYEX","NURSERYEX","3021000NURSERYEX",null,null,null,null,"AUTFLEX","FLEX"]
[3021000,"Brookhill Nursery","NURSERYTOPUP",0,"3021000NURSERYTOPUP","NURSERYTOPUP","3021000NURSERYTOPUP",null,null,null,null,"AUTHOURS","HOURS"]
[3021000,"Brookhill Nursery","SPRAADJ",-2771.88,"3021000adj","adj","3021000SPRAADJ",null,null,null,null,"AUTIDACI","IDACI"]
[3021000,"Brookhill Nursery","SPRAEYPP",1346.28,"3021000eypp","eypp","3021000SPRAEYPP",null,null,null,null,"SPRAADJ","adj"]
[3021000,"Brookhill Nursery","SPRAHOURS",32953.43,"3021000HOURS","HOURS","3021000SPRAHOURS",null,null,null,null,"BACKDATEDAEYPP","EYPP"]
[3021000,"Brookhill Nursery","SPRAIDACI",2237.1799999999998,"3021000IDACI","IDACI","3021000SPRAIDACI",null,null,null,null,"SPRABASIC","BASIC"]
[3021000,"Brookhill Nursery","SPRAIDACIADJ",-112.88,"3021000IDACI","IDACI","3021000SPRAIDACIADJ",null,null,null,null,"spraeypp","eypp"]
[3021000,"Brookhill Nursery","SPRHOURS",91276.35,"3021000HOURS","HOURS","3021000SPRHOURS",null,null,null,null,"SPRAFLEX","FLEX"]
[3021000,"Brookhill Nursery","SPRIDACI",4506.62,"3021000IDACI","IDACI","3021000SPRIDACI",null,null,null,null,"SPRAHOURS","HOURS"]
[3021000,"Brookhill Nursery","SUMAADJ",-556.68999999999994,"3021000ADJ","ADJ","3021000SUMAADJ",null,null,null,null,"SPRAIDACI","IDACI"]
[3021000,"Brookhill Nursery","SUMAEYPP",601.02,"3021000eypp","eypp","3021000SUMAEYPP",null,null,null,null,"SPRBASIC","BASIC"]
[3021000,"Brookhill Nursery","SUMAHOURS",3654.16,"3021000HOURS","HOURS","3021000SUMAHOURS",null,null,null,null,"SPRFLEX","FLEX"]
[3021000,"Brookhill Nursery","SUMAIDACI",512.79,"3021000IDACI","IDACI","3021000SUMAIDACI",null,null,null,null,"SPRHOURS","HOURS"]
[3021000,"Brookhill Nursery","SUMAIDACIADJ",-54.76,"3021000IDACI","IDACI","3021000SUMAIDACIADJ",null,null,null,null,"SPRIDACI","IDACI"]
[3021000,"Brookhill Nursery","SUMHOURS",111799.18,"3021000HOURS","HOURS","3021000SUMHOURS",null,null,null,null,"SUMAADJ","ADJ"]
[3021000,"Brookhill Nursery","SUMIDACI",5519.9,"3021000IDACI","IDACI","3021000SUMIDACI",null,null,null,null,"SUMABASIC","BASIC"]
[3021001,"Hampden Way Nursery","AUTAADJ",77.55,"3021001ADJ","ADJ","3021001AUTAADJ",null,null,null,null,"SUMAEYPP","eypp"]
[3021001,"Hampden Way Nursery","AUTAEYPP",464.28,"3021001EYPP","EYPP","3021001AUTAEYPP",null,null,null,null,"SUMAFLEX","FLEX"]
[3021001,"Hampden Way Nursery","AUTAHOURS",35502.39,"3021001HOURS","HOURS","3021001AUTAHOURS",null,null,null,null,"SUMAHOURS","HOURS"]
[3021001,"Hampden Way Nursery","AUTAIDACI",2334.8200000000002,"3021001IDACI","IDACI","3021001AUTAIDACI",null,null,null,null,"SUMAIDACI","IDACI"]
[3021001,"Hampden Way Nursery","AUTAIDACIADJ",7.22,"3021001IDACI","IDACI","3021001AUTAIDACIADJ",null,null,null,null,"SUMBASIC","BASIC"]
[3021001,"Hampden Way Nursery","AUTHOURS",64282.3,"3021001HOURS","HOURS","3021001AUTHOURS",null,null,null,null,"SUMFLEX","FLEX"]
[3021001,"Hampden Way Nursery","AUTIDACI",2612.9899999999998,"3021001IDACI","IDACI","3021001AUTIDACI",null,null,null,null,"SUMHOURS","HOURS"]
[3021001,"Hampden Way Nursery","DFC",4626.8500000000004,"3021001DFC","DFC","3021001DFC",null,null,null,null,"SUMIDACI","IDACI"]
[3021001,"Hampden Way Nursery","MNS Supp",18811.489999999998,"3021001MNS Supp","MNS Supp","3021001MNS Supp",null,null,null,null,"AUTAEYPP","EYPP"]
[3021001,"Hampden Way Nursery","NURSERYEX",4596.43,"3021001NURSERYEX","NURSERYEX","3021001NURSERYEX",null,null,null,null,"AUTAIDACIADJ","IDACI"]
[3021001,"Hampden Way Nursery","NURSERYTOPUP",6187.35,"3021001NURSERYTOPUP","NURSERYTOPUP","3021001NURSERYTOPUP",null,null,null,null,"SUMAIDACIADJ","IDACI"]
[3021001,"Hampden Way Nursery","SPRAADJ",-7235.42,"3021001adj","adj","3021001SPRAADJ",null,null,null,null,"SPRAIDACIADJ","IDACI"]
[3021001,"Hampden Way Nursery","SPRAEYPP",553.32000000000005,"3021001eypp","eypp","3021001SPRAEYPP",null,null,null,null,"SUMBAEYPP","EYPP"]
[3021001,"Hampden Way Nursery","SPRAHOURS",45762.03,"3021001HOURS","HOURS","3021001SPRAHOURS"]
[3021001,"Hampden Way Nursery","SPRAIDACI",2798.35,"3021001IDACI","IDACI","3021001SPRAIDACI"]
[3021001,"Hampden Way Nursery","SPRAIDACIADJ",-389.92,"3021001IDACI","IDACI","3021001SPRAIDACIADJ"]
[3021001,"Hampden Way Nursery","SPRHOURS",79333.649999999994,"3021001HOURS","HOURS","3021001SPRHOURS"]
[3021001,"Hampden Way Nursery","SPRIDACI",3224.81,"3021001IDACI","IDACI","3021001SPRIDACI"]
[3021001,"Hampden Way Nursery","SUMAADJ",483.81,"3021001ADJ","ADJ","3021001SUMAADJ"]
[3021001,"Hampden Way Nursery","SUMAEYPP",901.53,"3021001eypp","eypp","3021001SUMAEYPP"]
[3021001,"Hampden Way Nursery","SUMAHOURS",-4269.68,"3021001HOURS","HOURS","3021001SUMAHOURS"]
[3021001,"Hampden Way Nursery","SUMAIDACI",84.58,"3021001IDACI","IDACI","3021001SUMAIDACI"]
[3021001,"Hampden Way Nursery","SUMHOURS",103575.78,"3021001HOURS","HOURS","3021001SUMHOURS"]
[3021001,"Hampden Way Nursery","SUMIDACI",4210.22,"3021001IDACI","IDACI","3021001SUMIDACI"]
[3021002,"Moss Hall Nursery","AUTAADJ",938.36,"3021002ADJ","ADJ","3021002AUTAADJ"]
[3021002,"Moss Hall Nursery","AUTAEYPP",1494.15,"3021002EYPP","EYPP","3021002AUTAEYPP"]
[3021002,"Moss Hall Nursery","AUTAHOURS",14329.02,"3021002HOURS","HOURS","3021002AUTAHOURS"]
[3021002,"Moss Hall Nursery","AUTAIDACI",-33.36,"3021002IDACI","IDACI","3021002AUTAIDACI"]
[3021002,"Moss Hall Nursery","AUTAIDACIADJ",39.89,"3021002IDACI","IDACI","3021002AUTAIDACIADJ"]
[3021002,"Moss Hall Nursery","AUTHOURS",126426.44,"3021002HOURS","HOURS","3021002AUTHOURS"]
[3021002,"Moss Hall Nursery","AUTIDACI",4492.1400000000003,"3021002IDACI","IDACI","3021002AUTIDACI"]
[3021002,"Moss Hall Nursery","DFC",5053,"3021002DFC","DFC","3021002DFC"]
[3021002,"Moss Hall Nursery","MNS Supp",25088.290000000005,"3021002MNS Supp","MNS Supp","3021002MNS Supp"]
[3021002,"Moss Hall Nursery","NURSERYEX",2044.5,"3021002NURSERYEX","NURSERYEX","3021002NURSERYEX"]
[3021002,"Moss Hall Nursery","NURSERYTOPUP",8558,"3021002NURSERYTOPUP","NURSERYTOPUP","3021002NURSERYTOPUP"]
[3021002,"Moss Hall Nursery","SPRAADJ",-2698.74,"3021002adj","adj","3021002SPRAADJ"]
[3021002,"Moss Hall Nursery","SPRAEYPP",1368.31,"3021002eypp","eypp","3021002SPRAEYPP"]
[3021002,"Moss Hall Nursery","SPRAHOURS",6272.69,"3021002HOURS","HOURS","3021002SPRAHOURS"]
[3021002,"Moss Hall Nursery","SPRAIDACI",-253.52,"3021002IDACI","IDACI","3021002SPRAIDACI"]
[3021002,"Moss Hall Nursery","SPRAIDACIADJ",-62.56,"3021002IDACI","IDACI","3021002SPRAIDACIADJ"]
[3021002,"Moss Hall Nursery","SPRHOURS",133075.79999999999,"3021002HOURS","HOURS","3021002SPRHOURS"]
[3021002,"Moss Hall Nursery","SPRIDACI",4728.3999999999996,"3021002IDACI","IDACI","3021002SPRIDACI"]
[3021002,"Moss Hall Nursery","SUMAADJ",883.37,{"$f":"A68&F68","v":"3021002ADJ"},{"$f":"IF(ISERROR(VLOOKUP(C68,L:M,2,0)),C68,VLOOKUP(C68,L:M,2,0))","v":"ADJ"},{"$f":"A68&C68","v":"3021002SUMAADJ"}]
[3021002,"Moss Hall Nursery","SUMAEYPP",2084.04,"3021002eypp","eypp","3021002SUMAEYPP"]
[3021002,"Moss Hall Nursery","SUMAHOURS",-624.83000000000004,"3021002HOURS","HOURS","3021002SUMAHOURS"]
[3021002,"Moss Hall Nursery","SUMAIDACI",-589.48,"3021002IDACI","IDACI","3021002SUMAIDACI"]
[3021002,"Moss Hall Nursery","SUMAIDACIADJ",-21.89,"3021002IDACI","IDACI","3021002SUMAIDACIADJ"]
[3021002,"Moss Hall Nursery","SUMHOURS",152866.56,"3021002HOURS","HOURS","3021002SUMHOURS"]
[3021002,"Moss Hall Nursery","SUMIDACI",5431.6,"3021002IDACI","IDACI","3021002SUMIDACI"]
[3021003,"St Margaret's Nursery","AUTAADJ",325.70999999999998,"3021003ADJ","ADJ","3021003AUTAADJ"]
[3021003,"St Margaret's Nursery","AUTAEYPP",922.65,"3021003EYPP","EYPP","3021003AUTAEYPP"]
[3021003,"St Margaret's Nursery","AUTAHOURS",18791.25,"3021003HOURS","HOURS","3021003AUTAHOURS"]
[3021003,"St Margaret's Nursery","AUTAIDACI",1635.33,"3021003IDACI","IDACI","3021003AUTAIDACI"]
[3021003,"St Margaret's Nursery","AUTAIDACIADJ",27.37,"3021003IDACI","IDACI","3021003AUTAIDACIADJ"]
[3021003,"St Margaret's Nursery","AUTHOURS",97777.26,"3021003HOURS","HOURS","3021003AUTHOURS"]
[3021003,"St Margaret's Nursery","AUTIDACI",5653.25,"3021003IDACI","IDACI","3021003AUTIDACI"]
[3021003,"St Margaret's Nursery","DFC",4800.55,"3021003DFC","DFC","3021003DFC"]
[3021003,"St Margaret's Nursery","MNS Supp",21097.749999999996,"3021003MNS Supp","MNS Supp","3021003MNS Supp"]
[3021003,"St Margaret's Nursery","NURSERYEX",5014.28,"3021003NURSERYEX","NURSERYEX","3021003NURSERYEX"]
[3021003,"St Margaret's Nursery","NURSERYTOPUP",4668.21,"3021003NURSERYTOPUP","NURSERYTOPUP","3021003NURSERYTOPUP"]
[3021003,"St Margaret's Nursery","SPRAADJ",-1746,"3021003adj","adj","3021003SPRAADJ"]
[3021003,"St Margaret's Nursery","SPRAEYPP",1291.08,"3021003eypp","eypp","3021003SPRAEYPP"]
[3021003,"St Margaret's Nursery","SPRAHOURS",-19609.509999999998,"3021003HOURS","HOURS","3021003SPRAHOURS"]
[3021003,"St Margaret's Nursery","SPRAIDACI",-486.94,"3021003IDACI","IDACI","3021003SPRAIDACI"]
[3021003,"St Margaret's Nursery","SPRAIDACIADJ",-111.17,"3021003IDACI","IDACI","3021003SPRAIDACIADJ"]
[3021003,"St Margaret's Nursery","SPRHOURS",139047.15,"3021003HOURS","HOURS","3021003SPRHOURS"]
[3021003,"St Margaret's Nursery","SPRIDACI",8039.38,"3021003IDACI","IDACI","3021003SPRIDACI"]
[3021003,"St Margaret's Nursery","SUMAADJ",-144.02999999999997,"3021003ADJ","ADJ","3021003SUMAADJ"]
[3021003,"St Margaret's Nursery","SUMAEYPP",500.85,"3021003eypp","eypp","3021003SUMAEYPP"]
[3021003,"St Margaret's Nursery","SUMAHOURS",-13203,"3021003HOURS","HOURS","3021003SUMAHOURS"]
[3021003,"St Margaret's Nursery","SUMAIDACI",-408.43,"3021003IDACI","IDACI","3021003SUMAIDACI"]
[3021003,"St Margaret's Nursery","SUMAIDACIADJ",-37.979999999999997,"3021003IDACI","IDACI","3021003SUMAIDACIADJ"]
[3021003,"St Margaret's Nursery","SUMHOURS",140788.26,"3021003HOURS","HOURS","3021003SUMHOURS"]
[3021003,"St Margaret's Nursery","SUMIDACI",8140.04,"3021003IDACI","IDACI","3021003SUMIDACI"]
[3021100,"Pavilion","DFC",6666.25,"3021100DFC","DFC","3021100DFC"]
[3021100,"Pavilion","EXCLUSIONS",25633.18,"3021100EXCLUSIONS","EXCLUSIONS","3021100EXCLUSIONS"]
[3021100,"Pavilion","HOSPITAL",234840,"3021100HOSPITAL","HOSPITAL","3021100HOSPITAL"]
[3021100,"Pavilion","othertopup",0,"3021100othertopup","othertopup","3021100othertopup"]
[3021100,"Pavilion","PEGRANT",1583.3400000000001,"3021100PEGRANT","PEGRANT","3021100PEGRANT"]
[3021100,"Pavilion","PPEXCLUSIONS",1294,"3021100PPEXCLUSIONS","PPEXCLUSIONS","3021100PPEXCLUSIONS"]
[3021100,"Pavilion","PPFSMPRI",2640,"3021100PPFSMPRI","PPFSMPRI","3021100PPFSMPRI"]
[3021100,"Pavilion","PPFSMSEC",43945,"3021100PPFSMSEC","PPFSMSEC","3021100PPFSMSEC"]
[3021100,"Pavilion","PPLOOKEDAFTER",1684.4,"3021100PPLOOKEDAFTER","PPLOOKEDAFTER","3021100PPLOOKEDAFTER"]
[3021100,"Pavilion","pppost-lac",1900,"3021100pppost-lac","pppost-lac","3021100pppost-lac"]
[3021100,"Pavilion","PRURY11BASE",1165833.33,"3021100PRURY11BASE","PRURY11BASE","3021100PRURY11BASE"]
[3021100,"Pavilion","PRUTOPUP",751442,"3021100PRUTOPUP","PRUTOPUP","3021100PRUTOPUP"]
[3021100,"Pavilion","STMTTOPUPPRI",49875,"3021100STMTTOPUPPRI","STMTTOPUPPRI","3021100STMTTOPUPPRI"]
[3021100,"Pavilion","STMTTOPUPSEC",0,"3021100STMTTOPUPSEC","STMTTOPUPSEC","3021100STMTTOPUPSEC"]
[3021100,"Pavilion","TU",42950.400000000001,"3021100TU","TU","3021100TU"]
[3021100,"Pavilion","UIFSM",510,"3021100UIFSM","UIFSM","3021100UIFSM"]
[3021100,"Pavilion","Y7CATCHUP",67,"3021100Y7CATCHUP","Y7CATCHUP","3021100Y7CATCHUP"]
[3021102,"Northgate","DFC",4135,"3021102DFC","DFC","3021102DFC"]
[3021102,"Northgate","HOSPITAL",306306,"3021102HOSPITAL","HOSPITAL","3021102HOSPITAL"]
[3021102,"Northgate","NCTL",1200,"3021102NCTL","NCTL","3021102NCTL"]
[3021102,"Northgate","PEGRANT",0,"3021102PEGRANT","PEGRANT","3021102PEGRANT"]
[3021102,"Northgate","PPFSMSEC",1870,"3021102PPFSMSEC","PPFSMSEC","3021102PPFSMSEC"]
[3021102,"Northgate","PRURY11BASE",100000,"3021102PRURY11BASE","PRURY11BASE","3021102PRURY11BASE"]
[3021102,"Northgate","PRUTOPUP",0,"3021102PRUTOPUP","PRUTOPUP","3021102PRUTOPUP"]
[3021102,"Northgate","UIFSM",0,"3021102UIFSM","UIFSM","3021102UIFSM"]
[3022001,"Etz Chaim Jewish Primary School","AUTAHOURS",252.59,"3022001HOURS","HOURS","3022001AUTAHOURS"]
[3022001,"Etz Chaim Jewish Primary School","AUTAIDACI",259.48,"3022001IDACI","IDACI","3022001AUTAIDACI"]
[3022001,"Etz Chaim Jewish Primary School","AUTHOURS",25804.21,"3022001HOURS","HOURS","3022001AUTHOURS"]
[3022001,"Etz Chaim Jewish Primary School","AUTIDACI",675.51,"3022001IDACI","IDACI","3022001AUTIDACI"]
[3022001,"Etz Chaim Jewish Primary School","DFC",5739.25,"3022001DFC","DFC","3022001DFC"]
[3022001,"Etz Chaim Jewish Primary School","LUMP SUM",122000,"3022001LUMP SUM","LUMP SUM","3022001LUMP SUM"]
[3022001,"Etz Chaim Jewish Primary School","MFG",0,"3022001MFG","MFG","3022001MFG"]
[3022001,"Etz Chaim Jewish Primary School","NNDR",13959,{"$f":"A132&F132","v":"3022001NNDR"},{"$f":"IF(ISERROR(VLOOKUP(C132,L:M,2,0)),C132,VLOOKUP(C132,L:M,2,0))","v":"NNDR"},{"$f":"A132&C132","v":"3022001NNDR"}]
[3022001,"Etz Chaim Jewish Primary School","PEGRANT",13691.25,"3022001PEGRANT","PEGRANT","3022001PEGRANT"]
[3022001,"Etz Chaim Jewish Primary School","PPFSMPRI",6600,"3022001PPFSMPRI","PPFSMPRI","3022001PPFSMPRI"]
[3022001,"Etz Chaim Jewish Primary School","Pri AWPU",609720.82999999996,"3022001Pri AWPU","Pri AWPU","3022001Pri AWPU"]
[3022001,"Etz Chaim Jewish Primary School","Pri EAL 2",699.04,"3022001Pri EAL 2","Pri EAL 2","3022001Pri EAL 2"]
[3022001,"Etz Chaim Jewish Primary School","Pri FSM6",7510.39,"3022001Pri FSM6","Pri FSM6","3022001Pri FSM6"]
[3022001,"Etz Chaim Jewish Primary School","Pri IDACI A",0,"3022001Pri IDACI A","Pri IDACI A","3022001Pri IDACI A"]
[3022001,"Etz Chaim Jewish Primary School","Pri IDACI B",0,"3022001Pri IDACI B","Pri IDACI B","3022001Pri IDACI B"]
[3022001,"Etz Chaim Jewish Primary School","Pri IDACI C",0,"3022001Pri IDACI C","Pri IDACI C","3022001Pri IDACI C"]
[3022001,"Etz Chaim Jewish Primary School","Pri MOB",0,"3022001Pri MOB","Pri MOB","3022001Pri MOB"]
[3022001,"Etz Chaim Jewish Primary School","SPRAHOURS",-589.38,"3022001HOURS","HOURS","3022001SPRAHOURS"]
[3022001,"Etz Chaim Jewish Primary School","SPRAIDACI",198.35,"3022001IDACI","IDACI","3022001SPRAIDACI"]
[3022001,"Etz Chaim Jewish Primary School","SPRHOURS",22179.3,"3022001HOURS","HOURS","3022001SPRHOURS"]
[3022001,"Etz Chaim Jewish Primary School","SPRIDACI",580.61,"3022001IDACI","IDACI","3022001SPRIDACI"]
[3022001,"Etz Chaim Jewish Primary School","STMTTOPUPPRI",23679.42,"3022001STMTTOPUPPRI","STMTTOPUPPRI","3022001STMTTOPUPPRI"]
[3022001,"Etz Chaim Jewish Primary School","SUMAHOURS",-1954.26,"3022001HOURS","HOURS","3022001SUMAHOURS"]
[3022001,"Etz Chaim Jewish Primary School","SUMAIDACI",-81.39,"3022001IDACI","IDACI","3022001SUMAIDACI"]
[3022001,"Etz Chaim Jewish Primary School","SUMHOURS",24428.25,"3022001HOURS","HOURS","3022001SUMHOURS"]
[3022001,"Etz Chaim Jewish Primary School","SUMIDACI",639.49,"3022001IDACI","IDACI","3022001SUMIDACI"]
[3022001,"Etz Chaim Jewish Primary School","UIFSM",35834,"3022001UIFSM","UIFSM","3022001UIFSM"]
[3022002,"Barnfield School","AUTAHOURS",941.68,"3022002HOURS","HOURS","3022002AUTAHOURS"]
[3022002,"Barnfield School","AUTAIDACI",-136.09,"3022002IDACI","IDACI","3022002AUTAIDACI"]
[3022002,"Barnfield School","AUTHOURS",48081,"3022002HOURS","HOURS","3022002AUTHOURS"]
[3022002,"Barnfield School","AUTIDACI",3858.65,"3022002IDACI","IDACI","3022002AUTIDACI"]
[3022002,"Barnfield School","blank",0,"3022002blank","blank","3022002blank"]
[3022002,"Barnfield School","DFC",9838.75,"3022002DFC","DFC","3022002DFC"]
[3022002,"Barnfield School","LUMP SUM",122000,"3022002LUMP SUM","LUMP SUM","3022002LUMP SUM"]
[3022002,"Barnfield School","MFG",0,"3022002MFG","MFG","3022002MFG"]
[3022002,"Barnfield School","NDPDEBS",-1368.05,"3022002NDPDEBS","NDPDEBS","3022002NDPDEBS"]
[3022002,"Barnfield School","NDPDESupply",-754.47,"3022002NDPDESupply","NDPDESupply","3022002NDPDESupply"]
[3022002,"Barnfield School","NDPDEUPEG",-2758.85,"3022002NDPDEUPEG","NDPDEUPEG","3022002NDPDEUPEG"]
[3022002,"Barnfield School","NNDR",28979.5,"3022002NNDR","NNDR","3022002NNDR"]
[3022002,"Barnfield School","NURSERYEX",4888.93,"3022002NURSERYEX","NURSERYEX","3022002NURSERYEX"]
[3022002,"Barnfield School","NURSERYTOPUP",2852.67,"3022002NURSERYTOPUP","NURSERYTOPUP","3022002NURSERYTOPUP"]
[3022002,"Barnfield School","PEGRANT",15957.08,"3022002PEGRANT","PEGRANT","3022002PEGRANT"]
[3022002,"Barnfield School","PPFSMPRI",336600,"3022002PPFSMPRI","PPFSMPRI","3022002PPFSMPRI"]
[3022002,"Barnfield School","pppost-lac",1900,"3022002pppost-lac","pppost-lac","3022002pppost-lac"]
[3022002,"Barnfield School","PPPY",-1320,"3022002PPPY","PPPY","3022002PPPY"]
[3022002,"Barnfield School","Pri AWPU",1511553.38,"3022002Pri AWPU","Pri AWPU","3022002Pri AWPU"]
[3022002,"Barnfield School","Pri EAL 2",66743.95,"3022002Pri EAL 2","Pri EAL 2","3022002Pri EAL 2"]
[3022002,"Barnfield School","Pri FSM6",411245.26,"3022002Pri FSM6","Pri FSM6","3022002Pri FSM6"]
[3022002,"Barnfield School","Pri IDACI A",0,"3022002Pri IDACI A","Pri IDACI A","3022002Pri IDACI A"]
[3022002,"Barnfield School","Pri IDACI B",34449.360000000001,"3022002Pri IDACI B","Pri IDACI B","3022002Pri IDACI B"]
[3022002,"Barnfield School","Pri IDACI C",45006.11,"3022002Pri IDACI C","Pri IDACI C","3022002Pri IDACI C"]
[3022002,"Barnfield School","Pri MOB",0,"3022002Pri MOB","Pri MOB","3022002Pri MOB"]
[3022002,"Barnfield School","SPRAADJ",-791.01,"3022002adj","adj","3022002SPRAADJ"]
[3022002,"Barnfield School","SPRAHOURS",-3607.18,"3022002HOURS","HOURS","3022002SPRAHOURS"]
[3022002,"Barnfield School","SPRAIDACI",-500.62,"3022002IDACI","IDACI","3022002SPRAIDACI"]
[3022002,"Barnfield School","SPRAIDACIADJ",0,"3022002IDACI","IDACI","3022002SPRAIDACIADJ"]
[3022002,"Barnfield School","SPRHOURS",51183,"3022002HOURS","HOURS","3022002SPRHOURS"]
[3022002,"Barnfield School","SPRIDACI",4107.59,"3022002IDACI","IDACI","3022002SPRIDACI"]
[3022002,"Barnfield School","STMTPY",0,"3022002STMTPY","STMTPY","3022002STMTPY"]
[3022002,"Barnfield School","STMTTOPUPPRI",72881.5,"3022002STMTTOPUPPRI","STMTTOPUPPRI","3022002STMTTOPUPPRI"]
[3022002,"Barnfield School","SUMAEYPP",500.85,"3022002eypp","eypp","3022002SUMAEYPP"]
[3022002,"Barnfield School","SUMAHOURS",-4885.6499999999996,"3022002HOURS","HOURS","3022002SUMAHOURS"]
[3022002,"Barnfield School","SUMAIDACI",-873.21,"3022002IDACI","IDACI","3022002SUMAIDACI"]
[3022002,"Barnfield School","SUMHOURS",57650.67,"3022002HOURS","HOURS","3022002SUMHOURS"]
[3022002,"Barnfield School","SUMIDACI",4626.6400000000003,"3022002IDACI","IDACI","3022002SUMIDACI"]
[3022002,"Barnfield School","UIFSM",68682,"3022002UIFSM","UIFSM","3022002UIFSM"]
[3022003,"Bell Lane Primary School","AUTAEYPP",934.69,"3022003EYPP","EYPP","3022003AUTAEYPP"]
[3022003,"Bell Lane Primary School","AUTAHOURS",11614.77,"3022003HOURS","HOURS","3022003AUTAHOURS"]
[3022003,"Bell Lane Primary School","AUTAIDACI",305.43,"3022003IDACI","IDACI","3022003AUTAIDACI"]
[3022003,"Bell Lane Primary School","AUTHOURS",32568.78,"3022003HOURS","HOURS","3022003AUTHOURS"]
[3022003,"Bell Lane Primary School","AUTIDACI",1600.3,"3022003IDACI","IDACI","3022003AUTIDACI"]
[3022003,"Bell Lane Primary School","DFC",8977,{"$f":"A196&F196","v":"3022003DFC"},{"$f":"IF(ISERROR(VLOOKUP(C196,L:M,2,0)),C196,VLOOKUP(C196,L:M,2,0))","v":"DFC"},{"$f":"A196&C196","v":"3022003DFC"}]
[3022003,"Bell Lane Primary School","LUMP SUM",122000,"3022003LUMP SUM","LUMP SUM","3022003LUMP SUM"]
[3022003,"Bell Lane Primary School","MFG",-2040.74,"3022003MFG","MFG","3022003MFG"]
[3022003,"Bell Lane Primary School","NDPDEBS",-1173.9000000000001,"3022003NDPDEBS","NDPDEBS","3022003NDPDEBS"]
[3022003,"Bell Lane Primary School","NDPDESupply",-647.4,"3022003NDPDESupply","NDPDESupply","3022003NDPDESupply"]
[3022003,"Bell Lane Primary School","NDPDEUPEG",-1894.28,"3022003NDPDEUPEG","NDPDEUPEG","3022003NDPDEUPEG"]
[3022003,"Bell Lane Primary School","NNDR",20271,"3022003NNDR","NNDR","3022003NNDR"]
[3022003,"Bell Lane Primary School","NNDRPY",-2136.25,"3022003NNDRPY","NNDRPY","3022003NNDRPY"]
[3022003,"Bell Lane Primary School","NURSERYEX",13668.08,"3022003NURSERYEX","NURSERYEX","3022003NURSERYEX"]
[3022003,"Bell Lane Primary School","NURSERYTOPUP",926.25,"3022003NURSERYTOPUP","NURSERYTOPUP","3022003NURSERYTOPUP"]
[3022003,"Bell Lane Primary School","PEGRANT",15345.83,"3022003PEGRANT","PEGRANT","3022003PEGRANT"]
[3022003,"Bell Lane Primary School","PPFSMPRI",265320,"3022003PPFSMPRI","PPFSMPRI","3022003PPFSMPRI"]
[3022003,"Bell Lane Primary School","PPPY",-1320,"3022003PPPY","PPPY","3022003PPPY"]
[3022003,"Bell Lane Primary School","Pri AWPU",1297042.5,"3022003Pri AWPU","Pri AWPU","3022003Pri AWPU"]
[3022003,"Bell Lane Primary School","Pri EAL 2",77743.88,"3022003Pri EAL 2","Pri EAL 2","3022003Pri EAL 2"]
[3022003,"Bell Lane Primary School","Pri FSM6",282368.55,"3022003Pri FSM6","Pri FSM6","3022003Pri FSM6"]
[3022003,"Bell Lane Primary School","Pri IDACI A",0,"3022003Pri IDACI A","Pri IDACI A","3022003Pri IDACI A"]
[3022003,"Bell Lane Primary School","Pri IDACI B",10581.4,"3022003Pri IDACI B","Pri IDACI B","3022003Pri IDACI B"]
[3022003,"Bell Lane Primary School","Pri IDACI C",20396.900000000001,"3022003Pri IDACI C","Pri IDACI C","3022003Pri IDACI C"]
[3022003,"Bell Lane Primary School","Pri MOB",12687,"3022003Pri MOB","Pri MOB","3022003Pri MOB"]
[3022003,"Bell Lane Primary School","SPRAADJ",-899.58,"3022003adj","adj","3022003SPRAADJ"]
[3022003,"Bell Lane Primary School","SPRAEYPP",1014.42,"3022003eypp","eypp","3022003SPRAEYPP"]
[3022003,"Bell Lane Primary School","SPRAHOURS",-1050.25,"3022003HOURS","HOURS","3022003SPRAHOURS"]
[3022003,"Bell Lane Primary School","SPRAIDACI",-460.97,"3022003IDACI","IDACI","3022003SPRAIDACI"]
[3022003,"Bell Lane Primary School","SPRAIDACIADJ",-55.11,"3022003IDACI","IDACI","3022003SPRAIDACIADJ"]
[3022003,"Bell Lane Primary School","SPRHOURS",50329.95,"3022003HOURS","HOURS","3022003SPRHOURS"]
[3022003,"Bell Lane Primary School","SPRIDACI",2473.02,"3022003IDACI","IDACI","3022003SPRIDACI"]
[3022003,"Bell Lane Primary School","STMTTOPUPPRI",47272.67,"3022003STMTTOPUPPRI","STMTTOPUPPRI","3022003STMTTOPUPPRI"]
[3022003,"Bell Lane Primary School","SUMAEYPP",2103.5700000000002,"3022003eypp","eypp","3022003SUMAEYPP"]
[3022003,"Bell Lane Primary School","SUMAHOURS",-3345.73,"3022003HOURS","HOURS","3022003SUMAHOURS"]
[3022003,"Bell Lane Primary School","SUMAIDACI",-309.19,"3022003IDACI","IDACI","3022003SUMAIDACI"]
[3022003,"Bell Lane Primary School","SUMHOURS",50642.37,"3022003HOURS","HOURS","3022003SUMHOURS"]
[3022003,"Bell Lane Primary School","SUMIDACI",2488.37,"3022003IDACI","IDACI","3022003SUMIDACI"]
[3022003,"Bell Lane Primary School","UIFSM",34705,"3022003UIFSM","UIFSM","3022003UIFSM"]
[3022004,"Rimon Jewish Primary School","AUTHOURS",0,"3022004HOURS","HOURS","3022004AUTHOURS"]
[3022004,"Rimon Jewish Primary School","AUTIDACI",0,"3022004IDACI","IDACI","3022004AUTIDACI"]
[3022004,"Rimon Jewish Primary School","DFC",5181.25,"3022004DFC","DFC","3022004DFC"]
[3022004,"Rimon Jewish Primary School","LUMP SUM",122000,"3022004LUMP SUM","LUMP SUM","3022004LUMP SUM"]
[3022004,"Rimon Jewish Primary School","MFG",12104.19,"3022004MFG","MFG","3022004MFG"]
[3022004,"Rimon Jewish Primary School","NNDR",6759.2,"3022004NNDR","NNDR","3022004NNDR"]
[3022004,"Rimon Jewish Primary School","PEGRANT",13441.66,"3022004PEGRANT","PEGRANT","3022004PEGRANT"]
[3022004,"Rimon Jewish Primary School","PPFSMPRI",10560,"3022004PPFSMPRI","PPFSMPRI","3022004PPFSMPRI"]
[3022004,"Rimon Jewish Primary School","Pri AWPU",503851.13,"3022004Pri AWPU","Pri AWPU","3022004Pri AWPU"]
[3022004,"Rimon Jewish Primary School","Pri EAL 2",16213.41,"3022004Pri EAL 2","Pri EAL 2","3022004Pri EAL 2"]
[3022004,"Rimon Jewish Primary School","Pri FSM6",16431.95,"3022004Pri FSM6","Pri FSM6","3022004Pri FSM6"]
[3022004,"Rimon Jewish Primary School","Pri IDACI A",0,"3022004Pri IDACI A","Pri IDACI A","3022004Pri IDACI A"]
[3022004,"Rimon Jewish Primary School","Pri IDACI B",2374.25,"3022004Pri IDACI B","Pri IDACI B","3022004Pri IDACI B"]
[3022004,"Rimon Jewish Primary School","Pri IDACI C",994.93,"3022004Pri IDACI C","Pri IDACI C","3022004Pri IDACI C"]
[3022004,"Rimon Jewish Primary School","Pri MOB",286.88,"3022004Pri MOB","Pri MOB","3022004Pri MOB"]
[3022004,"Rimon Jewish Primary School","SPRHOURS",0,"3022004HOURS","HOURS","3022004SPRHOURS"]
[3022004,"Rimon Jewish Primary School","SPRIDACI",0,"3022004IDACI","IDACI","3022004SPRIDACI"]
[3022004,"Rimon Jewish Primary School","STMTTOPUPPRI",25733.25,"3022004STMTTOPUPPRI","STMTTOPUPPRI","3022004STMTTOPUPPRI"]
[3022004,"Rimon Jewish Primary School","SUMHOURS",0,"3022004HOURS","HOURS","3022004SUMHOURS"]
[3022004,"Rimon Jewish Primary School","SUMIDACI",0,"3022004IDACI","IDACI","3022004SUMIDACI"]
[3022004,"Rimon Jewish Primary School","UIFSM",40367.5,"3022004UIFSM","UIFSM","3022004UIFSM"]
[3022007,"Brookland Junior School","AUTHOURS",0,"3022007HOURS","HOURS","3022007AUTHOURS"]
[3022007,"Brookland Junior School","AUTIDACI",0,"3022007IDACI","IDACI","3022007AUTIDACI"]
[3022007,"Brookland Junior School","DFC",8038.75,"3022007DFC","DFC","3022007DFC"]
[3022007,"Brookland Junior School","LUMP SUM",122000,"3022007LUMP SUM","LUMP SUM","3022007LUMP SUM"]
[3022007,"Brookland Junior School","MFG",-27637.62,"3022007MFG","MFG","3022007MFG"]
[3022007,"Brookland Junior School","NDPDEBS",-1071.56,"3022007NDPDEBS","NDPDEBS","3022007NDPDEBS"]
[3022007,"Brookland Junior School","NDPDESupply",-590.96,"3022007NDPDESupply","NDPDESupply","3022007NDPDESupply"]
[3022007,"Brookland Junior School","NDPDEUPEG",-767.09,"3022007NDPDEUPEG","NDPDEUPEG","3022007NDPDEUPEG"]
[3022007,"Brookland Junior School","NNDR",17969.13,"3022007NNDR","NNDR","3022007NNDR"]
[3022007,"Brookland Junior School","NNDRPY",6441.25,{"$f":"A260&F260","v":"3022007NNDRPY"},{"$f":"IF(ISERROR(VLOOKUP(C260,L:M,2,0)),C260,VLOOKUP(C260,L:M,2,0))","v":"NNDRPY"},{"$f":"A260&C260","v":"3022007NNDRPY"}]
[3022007,"Brookland Junior School","PEGRANT",15485.42,"3022007PEGRANT","PEGRANT","3022007PEGRANT"]
[3022007,"Brookland Junior School","PPFSMPRI",110880,"3022007PPFSMPRI","PPFSMPRI","3022007PPFSMPRI"]
[3022007,"Brookland Junior School","pppost-lac",5700,"3022007pppost-lac","pppost-lac","3022007pppost-lac"]
[3022007,"Brookland Junior School","Pri AWPU",1183967,"3022007Pri AWPU","Pri AWPU","3022007Pri AWPU"]
[3022007,"Brookland Junior School","Pri EAL 2",10070,"3022007Pri EAL 2","Pri EAL 2","3022007Pri EAL 2"]
[3022007,"Brookland Junior School","Pri FSM6",114344.78,"3022007Pri FSM6","Pri FSM6","3022007Pri FSM6"]
[3022007,"Brookland Junior School","Pri IDACI A",0,"3022007Pri IDACI A","Pri IDACI A","3022007Pri IDACI A"]
[3022007,"Brookland Junior School","Pri IDACI B",6335.59,"3022007Pri IDACI B","Pri IDACI B","3022007Pri IDACI B"]
[3022007,"Brookland Junior School","Pri IDACI C",7079.77,"3022007Pri IDACI C","Pri IDACI C","3022007Pri IDACI C"]
[3022007,"Brookland Junior School","Pri MOB",0,"3022007Pri MOB","Pri MOB","3022007Pri MOB"]
[3022007,"Brookland Junior School","SPRHOURS",0,"3022007HOURS","HOURS","3022007SPRHOURS"]
[3022007,"Brookland Junior School","SPRIDACI",0,"3022007IDACI","IDACI","3022007SPRIDACI"]
[3022007,"Brookland Junior School","STMTPY",6410.83,"3022007STMTPY","STMTPY","3022007STMTPY"]
[3022007,"Brookland Junior School","STMTTOPUPPRI",66494.25,"3022007STMTTOPUPPRI","STMTTOPUPPRI","3022007STMTTOPUPPRI"]
[3022007,"Brookland Junior School","SUMHOURS",0,"3022007HOURS","HOURS","3022007SUMHOURS"]
[3022007,"Brookland Junior School","SUMIDACI",0,"3022007IDACI","IDACI","3022007SUMIDACI"]
[3022007,"Brookland Junior School","UIFSM",0,"3022007UIFSM","UIFSM","3022007UIFSM"]
[3022008,"Brookland Infant  & Nursery School","AUTAEYPP",974.67,"3022008EYPP","EYPP","3022008AUTAEYPP"]
[3022008,"Brookland Infant  & Nursery School","AUTAHOURS",6483.18,"3022008HOURS","HOURS","3022008AUTAHOURS"]
[3022008,"Brookland Infant  & Nursery School","AUTAIDACI",600.64,"3022008IDACI","IDACI","3022008AUTAIDACI"]
[3022008,"Brookland Infant  & Nursery School","AUTHOURS",40957.480000000003,"3022008HOURS","HOURS","3022008AUTHOURS"]
[3022008,"Brookland Infant  & Nursery School","AUTIDACI",1301.78,"3022008IDACI","IDACI","3022008AUTIDACI"]
[3022008,"Brookland Infant  & Nursery School","DFC",7388.5,"3022008DFC","DFC","3022008DFC"]
[3022008,"Brookland Infant  & Nursery School","LUMP SUM",122000,"3022008LUMP SUM","LUMP SUM","3022008LUMP SUM"]
[3022008,"Brookland Infant  & Nursery School","MFG",-7615.42,"3022008MFG","MFG","3022008MFG"]
[3022008,"Brookland Infant  & Nursery School","NDPDEBS",-812.7,"3022008NDPDEBS","NDPDEBS","3022008NDPDEBS"]
[3022008,"Brookland Infant  & Nursery School","NDPDESupply",-448.2,"3022008NDPDESupply","NDPDESupply","3022008NDPDESupply"]
[3022008,"Brookland Infant  & Nursery School","NDPDEUPEG",-362.9,"3022008NDPDEUPEG","NDPDEUPEG","3022008NDPDEUPEG"]
[3022008,"Brookland Infant  & Nursery School","NNDR",17969.13,"3022008NNDR","NNDR","3022008NNDR"]
[3022008,"Brookland Infant  & Nursery School","NNDRPY",6441.25,"3022008NNDRPY","NNDRPY","3022008NNDRPY"]
[3022008,"Brookland Infant  & Nursery School","NURSERYEX",5128.93,"3022008NURSERYEX","NURSERYEX","3022008NURSERYEX"]
[3022008,"Brookland Infant  & Nursery School","PEGRANT",14085.83,"3022008PEGRANT","PEGRANT","3022008PEGRANT"]
[3022008,"Brookland Infant  & Nursery School","PPFSMPRI",51480,"3022008PPFSMPRI","PPFSMPRI","3022008PPFSMPRI"]
[3022008,"Brookland Infant  & Nursery School","Pri AWPU",897952.5,"3022008Pri AWPU","Pri AWPU","3022008Pri AWPU"]
[3022008,"Brookland Infant  & Nursery School","Pri EAL 2",74730,"3022008Pri EAL 2","Pri EAL 2","3022008Pri EAL 2"]
[3022008,"Brookland Infant  & Nursery School","Pri FSM6",54095.28,"3022008Pri FSM6","Pri FSM6","3022008Pri FSM6"]
[3022008,"Brookland Infant  & Nursery School","Pri IDACI A",0,"3022008Pri IDACI A","Pri IDACI A","3022008Pri IDACI A"]
[3022008,"Brookland Infant  & Nursery School","Pri IDACI B",0,"3022008Pri IDACI B","Pri IDACI B","3022008Pri IDACI B"]
[3022008,"Brookland Infant  & Nursery School","Pri IDACI C",1779.78,"3022008Pri IDACI C","Pri IDACI C","3022008Pri IDACI C"]
[3022008,"Brookland Infant  & Nursery School","Pri MOB",0,"3022008Pri MOB","Pri MOB","3022008Pri MOB"]
[3022008,"Brookland Infant  & Nursery School","SPRAADJ",-2790.96,"3022008adj","adj","3022008SPRAADJ"]
[3022008,"Brookland Infant  & Nursery School","SPRAEYPP",1092.56,"3022008eypp","eypp","3022008SPRAEYPP"]
[3022008,"Brookland Infant  & Nursery School","SPRAHOURS",2282.19,"3022008HOURS","HOURS","3022008SPRAHOURS"]
[3022008,"Brookland Infant  & Nursery School","SPRAIDACI",560.67999999999995,"3022008IDACI","IDACI","3022008SPRAIDACI"]
[3022008,"Brookland Infant  & Nursery School","SPRAIDACIADJ",-145.09,"3022008IDACI","IDACI","3022008SPRAIDACIADJ"]
[3022008,"Brookland Infant  & Nursery School","SPRHOURS",44358.6,"3022008HOURS","HOURS","3022008SPRHOURS"]
[3022008,"Brookland Infant  & Nursery School","SPRIDACI",1409.88,"3022008IDACI","IDACI","3022008SPRIDACI"]
[3022008,"Brookland Infant  & Nursery School","STMTTOPUPPRI",82408.67,"3022008STMTTOPUPPRI","STMTTOPUPPRI","3022008STMTTOPUPPRI"]
[3022008,"Brookland Infant  & Nursery School","SUMAEYPP",500.85,"3022008eypp","eypp","3022008SUMAEYPP"]
[3022008,"Brookland Infant  & Nursery School","SUMAHOURS",-1978.63,"3022008HOURS","HOURS","3022008SUMAHOURS"]
[3022008,"Brookland Infant  & Nursery School","SUMAIDACI",151.07,"3022008IDACI","IDACI","3022008SUMAIDACI"]
[3022008,"Brookland Infant  & Nursery School","SUMHOURS",47879.37,"3022008HOURS","HOURS","3022008SUMHOURS"]
[3022008,"Brookland Infant  & Nursery School","SUMIDACI",1521.79,"3022008IDACI","IDACI","3022008SUMIDACI"]
[3022008,"Brookland Infant  & Nursery School","UIFSM",99945,"3022008UIFSM","UIFSM","3022008UIFSM"]
[3022009,"Brunswick Park Primary & Nursery School","AUTAHOURS",7956.63,"3022009HOURS","HOURS","3022009AUTAHOURS"]
[3022009,"Brunswick Park Primary & Nursery School","AUTAIDACI",452.23,"3022009IDACI","IDACI","3022009AUTAIDACI"]
[3022009,"Brunswick Park Primary & Nursery School","AUTHOURS",37022.370000000003,"3022009HOURS","HOURS","3022009AUTHOURS"]
[3022009,"Brunswick Park Primary & Nursery School","AUTIDACI",2323.65,"3022009IDACI","IDACI","3022009AUTIDACI"]
[3022009,"Brunswick Park Primary & Nursery School","DFC",8302,"3022009DFC","DFC","3022009DFC"]
[3022009,"Brunswick Park Primary & Nursery School","EXPANDPRI",48000,"3022009EXPANDPRI","EXPANDPRI","3022009EXPANDPRI"]
[3022009,"Brunswick Park Primary & Nursery School","LUMP SUM",122000,"3022009LUMP SUM","LUMP SUM","3022009LUMP SUM"]
[3022009,"Brunswick Park Primary & Nursery School","MFG",0,"3022009MFG","MFG","3022009MFG"]
[3022009,"Brunswick Park Primary & Nursery School","NCTL",38290.879999999997,"3022009NCTL","NCTL","3022009NCTL"]
[3022009,"Brunswick Park Primary & Nursery School","NDPDEBS",-1176.9100000000001,{"$f":"A324&F324","v":"3022009NDPDEBS"},{"$f":"IF(ISERROR(VLOOKUP(C324,L:M,2,0)),C324,VLOOKUP(C324,L:M,2,0))","v":"NDPDEBS"},{"$f":"A324&C324","v":"3022009NDPDEBS"}]
[3022009,"Brunswick Park Primary & Nursery School","NDPDESupply",-649.05999999999995,"3022009NDPDESupply","NDPDESupply","3022009NDPDESupply"]
[3022009,"Brunswick Park Primary & Nursery School","NDPDEUPEG",-1029.72,"3022009NDPDEUPEG","NDPDEUPEG","3022009NDPDEUPEG"]
[3022009,"Brunswick Park Primary & Nursery School","NNDR",37425,"3022009NNDR","NNDR","3022009NNDR"]
[3022009,"Brunswick Park Primary & Nursery School","PEGRANT",15224.17,"3022009PEGRANT","PEGRANT","3022009PEGRANT"]
[3022009,"Brunswick Park Primary & Nursery School","PPFSMPRI",134640,"3022009PPFSMPRI","PPFSMPRI","3022009PPFSMPRI"]
[3022009,"Brunswick Park Primary & Nursery School","Pri AWPU",1300368.25,"3022009Pri AWPU","Pri AWPU","3022009Pri AWPU"]
[3022009,"Brunswick Park Primary & Nursery School","Pri EAL 2",30677.55,"3022009Pri EAL 2","Pri EAL 2","3022009Pri EAL 2"]
[3022009,"Brunswick Park Primary & Nursery School","Pri FSM6",153494.66,"3022009Pri FSM6","Pri FSM6","3022009Pri FSM6"]
[3022009,"Brunswick Park Primary & Nursery School","Pri IDACI A",0,"3022009Pri IDACI A","Pri IDACI A","3022009Pri IDACI A"]
[3022009,"Brunswick Park Primary & Nursery School","Pri IDACI B",139312.6,"3022009Pri IDACI B","Pri IDACI B","3022009Pri IDACI B"]
[3022009,"Brunswick Park Primary & Nursery School","Pri IDACI C",2653.57,"3022009Pri IDACI C","Pri IDACI C","3022009Pri IDACI C"]
[3022009,"Brunswick Park Primary & Nursery School","Pri MOB",0,"3022009Pri MOB","Pri MOB","3022009Pri MOB"]
[3022009,"Brunswick Park Primary & Nursery School","SPRAEYPP",84.04,"3022009eypp","eypp","3022009SPRAEYPP"]
[3022009,"Brunswick Park Primary & Nursery School","SPRAHOURS",14372.45,"3022009HOURS","HOURS","3022009SPRAHOURS"]
[3022009,"Brunswick Park Primary & Nursery School","SPRAIDACI",693.21,"3022009IDACI","IDACI","3022009SPRAIDACI"]
[3022009,"Brunswick Park Primary & Nursery School","SPRHOURS",33268.949999999997,"3022009HOURS","HOURS","3022009SPRHOURS"]
[3022009,"Brunswick Park Primary & Nursery School","SPRIDACI",2088.08,"3022009IDACI","IDACI","3022009SPRIDACI"]
[3022009,"Brunswick Park Primary & Nursery School","STMTTOPUPPRI",64337.15,"3022009STMTTOPUPPRI","STMTTOPUPPRI","3022009STMTTOPUPPRI"]
[3022009,"Brunswick Park Primary & Nursery School","SUMAEYPP",601.02,"3022009eypp","eypp","3022009SUMAEYPP"]
[3022009,"Brunswick Park Primary & Nursery School","SUMAHOURS",3908.52,"3022009HOURS","HOURS","3022009SUMAHOURS"]
[3022009,"Brunswick Park Primary & Nursery School","SUMAIDACI",360.5,"3022009IDACI","IDACI","3022009SUMAIDACI"]
[3022009,"Brunswick Park Primary & Nursery School","SUMHOURS",39085.199999999997,"3022009HOURS","HOURS","3022009SUMHOURS"]
[3022009,"Brunswick Park Primary & Nursery School","SUMIDACI",2453.13,"3022009IDACI","IDACI","3022009SUMIDACI"]
[3022009,"Brunswick Park Primary & Nursery School","UIFSM",70720.5,"3022009UIFSM","UIFSM","3022009UIFSM"]
[3022010,"Child's Hill School","ARPPY",-1617.17,"3022010ARPPY","ARPPY","3022010ARPPY"]
[3022010,"Child's Hill School","ARPRY11BASE",130000,"3022010ARPRY11BASE","ARPRY11BASE","3022010ARPRY11BASE"]
[3022010,"Child's Hill School","ARPTOPUP",239817.16999999998,"3022010ARPTOPUP","ARPTOPUP","3022010ARPTOPUP"]
[3022010,"Child's Hill School","AUTAEYPP",567.63,"3022010EYPP","EYPP","3022010AUTAEYPP"]
[3022010,"Child's Hill School","AUTAHOURS",-10048.26,"3022010HOURS","HOURS","3022010AUTAHOURS"]
[3022010,"Child's Hill School","AUTAIDACI",-491.4,"3022010IDACI","IDACI","3022010AUTAIDACI"]
[3022010,"Child's Hill School","AUTHOURS",44761.86,"3022010HOURS","HOURS","3022010AUTHOURS"]
[3022010,"Child's Hill School","AUTIDACI",3486.67,"3022010IDACI","IDACI","3022010AUTIDACI"]
[3022010,"Child's Hill School","DFC",7975.75,"3022010DFC","DFC","3022010DFC"]
[3022010,"Child's Hill School","expandprihalf",38000,"3022010expandprihalf","expandprihalf","3022010expandprihalf"]
[3022010,"Child's Hill School","LUMP SUM",122000,"3022010LUMP SUM","LUMP SUM","3022010LUMP SUM"]
[3022010,"Child's Hill School","MFG",48491.74,"3022010MFG","MFG","3022010MFG"]
[3022010,"Child's Hill School","NDPDEBS",-906.01,"3022010NDPDEBS","NDPDEBS","3022010NDPDEBS"]
[3022010,"Child's Hill School","NDPDESupply",-499.66,"3022010NDPDESupply","NDPDESupply","3022010NDPDESupply"]
[3022010,"Child's Hill School","NDPDEUPEG",-1377.96,"3022010NDPDEUPEG","NDPDEUPEG","3022010NDPDEUPEG"]
[3022010,"Child's Hill School","NNDR",25614.61,"3022010NNDR","NNDR","3022010NNDR"]
[3022010,"Child's Hill School","NNDRPY",6484.45,"3022010NNDRPY","NNDRPY","3022010NNDRPY"]
[3022010,"Child's Hill School","NURSERYEX",0,"3022010NURSERYEX","NURSERYEX","3022010NURSERYEX"]
[3022010,"Child's Hill School","NURSERYTOPUP",7131.67,"3022010NURSERYTOPUP","NURSERYTOPUP","3022010NURSERYTOPUP"]
[3022010,"Child's Hill School","othertopup",1761.67,"3022010othertopup","othertopup","3022010othertopup"]
[3022010,"Child's Hill School","PEGRANT",14790.42,"3022010PEGRANT","PEGRANT","3022010PEGRANT"]
[3022010,"Child's Hill School","PPFSMPRI",192720,"3022010PPFSMPRI","PPFSMPRI","3022010PPFSMPRI"]
[3022010,"Child's Hill School","Pri AWPU",1001050.75,"3022010Pri AWPU","Pri AWPU","3022010Pri AWPU"]
[3022010,"Child's Hill School","Pri EAL 2",49929.24,"3022010Pri EAL 2","Pri EAL 2","3022010Pri EAL 2"]
[3022010,"Child's Hill School","Pri FSM6",205403.89,"3022010Pri FSM6","Pri FSM6","3022010Pri FSM6"]
[3022010,"Child's Hill School","Pri IDACI A",0,"3022010Pri IDACI A","Pri IDACI A","3022010Pri IDACI A"]
[3022010,"Child's Hill School","Pri IDACI B",8182.52,"3022010Pri IDACI B","Pri IDACI B","3022010Pri IDACI B"]
[3022010,"Child's Hill School","Pri IDACI C",52290.23,"3022010Pri IDACI C","Pri IDACI C","3022010Pri IDACI C"]
[3022010,"Child's Hill School","Pri MOB",243.23,"3022010Pri MOB","Pri MOB","3022010Pri MOB"]
[3022010,"Child's Hill School","SPRAADJ",-899.58,"3022010adj","adj","3022010SPRAADJ"]
[3022010,"Child's Hill School","SPRAEYPP",737.76,"3022010eypp","eypp","3022010SPRAEYPP"]
[3022010,"Child's Hill School","SPRAHOURS",-9009.09,"3022010HOURS","HOURS","3022010SPRAHOURS"]
[3022010,"Child's Hill School","SPRAIDACI",-257.05,"3022010IDACI","IDACI","3022010SPRAIDACI"]
[3022010,"Child's Hill School","SPRAIDACIADJ",-96.11,"3022010IDACI","IDACI","3022010SPRAIDACIADJ"]
[3022010,"Child's Hill School","SPRHOURS",54595.199999999997,"3022010HOURS","HOURS","3022010SPRHOURS"]
[3022010,"Child's Hill School","SPRIDACI",4252.63,"3022010IDACI","IDACI","3022010SPRIDACI"]
[3022010,"Child's Hill School","STMTPY",0,"3022010STMTPY","STMTPY","3022010STMTPY"]
[3022010,"Child's Hill School","STMTTOPUPPRI",50865.83,"3022010STMTTOPUPPRI","STMTTOPUPPRI","3022010STMTTOPUPPRI"]
[3022010,"Child's Hill School","SUMAEYPP",701.19,"3022010eypp","eypp","3022010SUMAEYPP"]
[3022010,"Child's Hill School","SUMAHOURS",-23333.69,{"$f":"A388&F388","v":"3022010HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C388,L:M,2,0)),C388,VLOOKUP(C388,L:M,2,0))","v":"HOURS"},{"$f":"A388&C388","v":"3022010SUMAHOURS"}]
[3022010,"Child's Hill School","SUMAIDACI",-1936.36,"3022010IDACI","IDACI","3022010SUMAIDACI"]
[3022010,"Child's Hill School","SUMHOURS",69258.8,"3022010HOURS","HOURS","3022010SUMHOURS"]
[3022010,"Child's Hill School","SUMIDACI",5394.83,"3022010IDACI","IDACI","3022010SUMIDACI"]
[3022010,"Child's Hill School","UIFSM",50073,"3022010UIFSM","UIFSM","3022010UIFSM"]
[3022011,"Church Hill Primary School","AUTHOURS",0,"3022011HOURS","HOURS","3022011AUTHOURS"]
[3022011,"Church Hill Primary School","AUTIDACI",0,"3022011IDACI","IDACI","3022011AUTIDACI"]
[3022011,"Church Hill Primary School","DFC",6553.75,"3022011DFC","DFC","3022011DFC"]
[3022011,"Church Hill Primary School","LUMP SUM",122000,"3022011LUMP SUM","LUMP SUM","3022011LUMP SUM"]
[3022011,"Church Hill Primary School","MFG",-9392.84,"3022011MFG","MFG","3022011MFG"]
[3022011,"Church Hill Primary School","NDPDEBS",-680.26,"3022011NDPDEBS","NDPDEBS","3022011NDPDEBS"]
[3022011,"Church Hill Primary School","NDPDESupply",-375.16,"3022011NDPDESupply","NDPDESupply","3022011NDPDESupply"]
[3022011,"Church Hill Primary School","NDPDEUPEG",-456.38,"3022011NDPDEUPEG","NDPDEUPEG","3022011NDPDEUPEG"]
[3022011,"Church Hill Primary School","NNDR",16522.849999999999,"3022011NNDR","NNDR","3022011NNDR"]
[3022011,"Church Hill Primary School","othertopup",5495,"3022011othertopup","othertopup","3022011othertopup"]
[3022011,"Church Hill Primary School","PEGRANT",14232.08,"3022011PEGRANT","PEGRANT","3022011PEGRANT"]
[3022011,"Church Hill Primary School","PPFSMPRI",50160,"3022011PPFSMPRI","PPFSMPRI","3022011PPFSMPRI"]
[3022011,"Church Hill Primary School","pppost-lac",5700,"3022011pppost-lac","pppost-lac","3022011pppost-lac"]
[3022011,"Church Hill Primary School","Pri AWPU",751619.5,"3022011Pri AWPU","Pri AWPU","3022011Pri AWPU"]
[3022011,"Church Hill Primary School","Pri EAL 2",10232.459999999999,"3022011Pri EAL 2","Pri EAL 2","3022011Pri EAL 2"]
[3022011,"Church Hill Primary School","Pri FSM6",68029.86,"3022011Pri FSM6","Pri FSM6","3022011Pri FSM6"]
[3022011,"Church Hill Primary School","Pri IDACI A",0,"3022011Pri IDACI A","Pri IDACI A","3022011Pri IDACI A"]
[3022011,"Church Hill Primary School","Pri IDACI B",14831.25,"3022011Pri IDACI B","Pri IDACI B","3022011Pri IDACI B"]
[3022011,"Church Hill Primary School","Pri IDACI C",0,"3022011Pri IDACI C","Pri IDACI C","3022011Pri IDACI C"]
[3022011,"Church Hill Primary School","Pri MOB",0,"3022011Pri MOB","Pri MOB","3022011Pri MOB"]
[3022011,"Church Hill Primary School","SPRHOURS",0,"3022011HOURS","HOURS","3022011SPRHOURS"]
[3022011,"Church Hill Primary School","SPRIDACI",0,"3022011IDACI","IDACI","3022011SPRIDACI"]
[3022011,"Church Hill Primary School","STMTTOPUPPRI",48574.33,"3022011STMTTOPUPPRI","STMTTOPUPPRI","3022011STMTTOPUPPRI"]
[3022011,"Church Hill Primary School","SUMHOURS",0,"3022011HOURS","HOURS","3022011SUMHOURS"]
[3022011,"Church Hill Primary School","SUMIDACI",0,"3022011IDACI","IDACI","3022011SUMIDACI"]
[3022011,"Church Hill Primary School","UIFSM",33430,"3022011UIFSM","UIFSM","3022011UIFSM"]
[3022014,"Colindale School","ARPRY11BASE",90000,"3022014ARPRY11BASE","ARPRY11BASE","3022014ARPRY11BASE"]
[3022014,"Colindale School","ARPTOPUP",157668,"3022014ARPTOPUP","ARPTOPUP","3022014ARPTOPUP"]
[3022014,"Colindale School","AUTAEYPP",888.13,"3022014EYPP","EYPP","3022014AUTAEYPP"]
[3022014,"Colindale School","AUTAHOURS",-21104.68,"3022014HOURS","HOURS","3022014AUTAHOURS"]
[3022014,"Colindale School","AUTAIDACI",-1350.26,"3022014IDACI","IDACI","3022014AUTAIDACI"]
[3022014,"Colindale School","AUTHOURS",76663.710000000006,"3022014HOURS","HOURS","3022014AUTHOURS"]
[3022014,"Colindale School","AUTIDACI",5365.99,"3022014IDACI","IDACI","3022014AUTIDACI"]
[3022014,"Colindale School","DFC",11951.5,"3022014DFC","DFC","3022014DFC"]
[3022014,"Colindale School","LUMP SUM",122000,"3022014LUMP SUM","LUMP SUM","3022014LUMP SUM"]
[3022014,"Colindale School","MFG",-21402.19,"3022014MFG","MFG","3022014MFG"]
[3022014,"Colindale School","NDPDEBS",-1956.5,"3022014NDPDEBS","NDPDEBS","3022014NDPDEBS"]
[3022014,"Colindale School","NDPDESupply",-1079,"3022014NDPDESupply","NDPDESupply","3022014NDPDESupply"]
[3022014,"Colindale School","NDPDEUPEG",-2022.14,"3022014NDPDEUPEG","NDPDEUPEG","3022014NDPDEUPEG"]
[3022014,"Colindale School","NNDR",122823.58,"3022014NNDR","NNDR","3022014NNDR"]
[3022014,"Colindale School","NNDRPY",4233.2499999999982,"3022014NNDRPY","NNDRPY","3022014NNDRPY"]
[3022014,"Colindale School","NURSERYEX",1410.0000000000002,"3022014NURSERYEX","NURSERYEX","3022014NURSERYEX"]
[3022014,"Colindale School","NURSERYTOPUP",2852.67,"3022014NURSERYTOPUP","NURSERYTOPUP","3022014NURSERYTOPUP"]
[3022014,"Colindale School","PEGRANT",17167.5,"3022014PEGRANT","PEGRANT","3022014PEGRANT"]
[3022014,"Colindale School","PPFSMPRI",302280,"3022014PPFSMPRI","PPFSMPRI","3022014PPFSMPRI"]
[3022014,"Colindale School","Pri AWPU",2161737.5,"3022014Pri AWPU","Pri AWPU","3022014Pri AWPU"]
[3022014,"Colindale School","Pri EAL 2",91422.67,"3022014Pri EAL 2","Pri EAL 2","3022014Pri EAL 2"]
[3022014,"Colindale School","Pri FSM6",301428.05,"3022014Pri FSM6","Pri FSM6","3022014Pri FSM6"]
[3022014,"Colindale School","Pri IDACI A",0,"3022014Pri IDACI A","Pri IDACI A","3022014Pri IDACI A"]
[3022014,"Colindale School","Pri IDACI B",29264.93,"3022014Pri IDACI B","Pri IDACI B","3022014Pri IDACI B"]
[3022014,"Colindale School","Pri IDACI C",111246.55,"3022014Pri IDACI C","Pri IDACI C","3022014Pri IDACI C"]
[3022014,"Colindale School","Pri MOB",41.71,"3022014Pri MOB","Pri MOB","3022014Pri MOB"]
[3022014,"Colindale School","SPRAEYPP",1014.42,"3022014eypp","eypp","3022014SPRAEYPP"]
[3022014,"Colindale School","SPRAHOURS",-5738.7,"3022014HOURS","HOURS","3022014SPRAHOURS"]
[3022014,"Colindale School","SPRAIDACI",-142.16999999999999,"3022014IDACI","IDACI","3022014SPRAIDACI"]
[3022014,"Colindale School","SPRHOURS",66537.899999999994,"3022014HOURS","HOURS","3022014SPRHOURS"]
[3022014,"Colindale School","SPRIDACI",4657.24,"3022014IDACI","IDACI","3022014SPRIDACI"]
[3022014,"Colindale School","STMTTOPUPPRI",125050.54000000001,"3022014STMTTOPUPPRI","STMTTOPUPPRI","3022014STMTTOPUPPRI"]
[3022014,"Colindale School","SUMAADJ",22.56,"3022014ADJ","ADJ","3022014SUMAADJ"]
[3022014,"Colindale School","SUMAEYPP",2704.59,{"$f":"A452&F452","v":"3022014eypp"},{"$f":"IF(ISERROR(VLOOKUP(C452,L:M,2,0)),C452,VLOOKUP(C452,L:M,2,0))","v":"eypp"},{"$f":"A452&C452","v":"3022014SUMAEYPP"}]
[3022014,"Colindale School","SUMAHOURS",-977.13,"3022014HOURS","HOURS","3022014SUMAHOURS"]
[3022014,"Colindale School","SUMAIDACI",-2.37,"3022014IDACI","IDACI","3022014SUMAIDACI"]
[3022014,"Colindale School","SUMHOURS",76216.14,"3022014HOURS","HOURS","3022014SUMHOURS"]
[3022014,"Colindale School","SUMIDACI",5334.66,"3022014IDACI","IDACI","3022014SUMIDACI"]
[3022014,"Colindale School","UIFSM",78933,"3022014UIFSM","UIFSM","3022014UIFSM"]
[3022015,"Coppetts Wood","ARPRY11BASE",108333.33,"3022015ARPRY11BASE","ARPRY11BASE","3022015ARPRY11BASE"]
[3022015,"Coppetts Wood","ARPTOPUP",60431.42,"3022015ARPTOPUP","ARPTOPUP","3022015ARPTOPUP"]
[3022015,"Coppetts Wood","AUTAEYPP",314.82,"3022015EYPP","EYPP","3022015AUTAEYPP"]
[3022015,"Coppetts Wood","AUTAHOURS",5918.17,"3022015HOURS","HOURS","3022015AUTAHOURS"]
[3022015,"Coppetts Wood","AUTAIDACI",615.36,"3022015IDACI","IDACI","3022015AUTAIDACI"]
[3022015,"Coppetts Wood","AUTHOURS",32455.78,"3022015HOURS","HOURS","3022015AUTHOURS"]
[3022015,"Coppetts Wood","AUTIDACI",2329.9899999999998,"3022015IDACI","IDACI","3022015AUTIDACI"]
[3022015,"Coppetts Wood","DFC",7051,"3022015DFC","DFC","3022015DFC"]
[3022015,"Coppetts Wood","LUMP SUM",122000,"3022015LUMP SUM","LUMP SUM","3022015LUMP SUM"]
[3022015,"Coppetts Wood","MFG",102534.93,"3022015MFG","MFG","3022015MFG"]
[3022015,"Coppetts Wood","NDPDEBS",-689.29,"3022015NDPDEBS","NDPDEBS","3022015NDPDEBS"]
[3022015,"Coppetts Wood","NDPDESupply",-380.14,"3022015NDPDESupply","NDPDESupply","3022015NDPDESupply"]
[3022015,"Coppetts Wood","NDPDEUPEG",-856.56,"3022015NDPDEUPEG","NDPDEUPEG","3022015NDPDEUPEG"]
[3022015,"Coppetts Wood","NNDR",27166.510000000002,"3022015NNDR","NNDR","3022015NNDR"]
[3022015,"Coppetts Wood","NURSERYEX",6460.99,"3022015NURSERYEX","NURSERYEX","3022015NURSERYEX"]
[3022015,"Coppetts Wood","PEGRANT",14329.16,"3022015PEGRANT","PEGRANT","3022015PEGRANT"]
[3022015,"Coppetts Wood","PPFSMPRI",122760,"3022015PPFSMPRI","PPFSMPRI","3022015PPFSMPRI"]
[3022015,"Coppetts Wood","pppost-lac",0,"3022015pppost-lac","pppost-lac","3022015pppost-lac"]
[3022015,"Coppetts Wood","Pri AWPU",761596.75,"3022015Pri AWPU","Pri AWPU","3022015Pri AWPU"]
[3022015,"Coppetts Wood","Pri EAL 2",23696.05,"3022015Pri EAL 2","Pri EAL 2","3022015Pri EAL 2"]
[3022015,"Coppetts Wood","Pri FSM6",127681.47,"3022015Pri FSM6","Pri FSM6","3022015Pri FSM6"]
[3022015,"Coppetts Wood","Pri IDACI A",0,"3022015Pri IDACI A","Pri IDACI A","3022015Pri IDACI A"]
[3022015,"Coppetts Wood","Pri IDACI B",14084.94,"3022015Pri IDACI B","Pri IDACI B","3022015Pri IDACI B"]
[3022015,"Coppetts Wood","Pri IDACI C",18549.96,"3022015Pri IDACI C","Pri IDACI C","3022015Pri IDACI C"]
[3022015,"Coppetts Wood","Pri MOB",0,"3022015Pri MOB","Pri MOB","3022015Pri MOB"]
[3022015,"Coppetts Wood","SPRAADJ",444.59,"3022015adj","adj","3022015SPRAADJ"]
[3022015,"Coppetts Wood","SPRAEYPP",542.87,"3022015eypp","eypp","3022015SPRAEYPP"]
[3022015,"Coppetts Wood","SPRAHOURS",-1393.68,"3022015HOURS","HOURS","3022015SPRAHOURS"]
[3022015,"Coppetts Wood","SPRAIDACI",78.72,"3022015IDACI","IDACI","3022015SPRAIDACI"]
[3022015,"Coppetts Wood","SPRAIDACIADJ",11.95,"3022015IDACI","IDACI","3022015SPRAIDACIADJ"]
[3022015,"Coppetts Wood","SPRHOURS",44358.6,"3022015HOURS","HOURS","3022015SPRHOURS"]
[3022015,"Coppetts Wood","SPRIDACI",3184.49,"3022015IDACI","IDACI","3022015SPRIDACI"]
[3022015,"Coppetts Wood","STMTTOPUPPRI",38676,"3022015STMTTOPUPPRI","STMTTOPUPPRI","3022015STMTTOPUPPRI"]
[3022015,"Coppetts Wood","SUMAADJ",1286.3399999999999,"3022015ADJ","ADJ","3022015SUMAADJ"]
[3022015,"Coppetts Wood","SUMAEYPP",1001.7,"3022015eypp","eypp","3022015SUMAEYPP"]
[3022015,"Coppetts Wood","SUMAHOURS",-2776.29,"3022015HOURS","HOURS","3022015SUMAHOURS"]
[3022015,"Coppetts Wood","SUMAIDACI",-269,"3022015IDACI","IDACI","3022015SUMAIDACI"]
[3022015,"Coppetts Wood","SUMHOURS",48621.63,"3022015HOURS","HOURS","3022015SUMHOURS"]
[3022015,"Coppetts Wood","SUMIDACI",3490.53,"3022015IDACI","IDACI","3022015SUMIDACI"]
[3022015,"Coppetts Wood","UIFSM",20721.5,"3022015UIFSM","UIFSM","3022015UIFSM"]
[3022016,"Courtland School","AUTHOURS",0,"3022016HOURS","HOURS","3022016AUTHOURS"]
[3022016,"Courtland School","AUTIDACI",0,"3022016IDACI","IDACI","3022016AUTIDACI"]
[3022016,"Courtland School","DFC",6362.5,"3022016DFC","DFC","3022016DFC"]
[3022016,"Courtland School","DFCLoan",-4000,"3022016DFCLoan","DFCLoan","3022016DFCLoan"]
[3022016,"Courtland School","LUMP SUM",122000,"3022016LUMP SUM","LUMP SUM","3022016LUMP SUM"]
[3022016,"Courtland School","MFG",-110.79,"3022016MFG","MFG","3022016MFG"]
[3022016,"Courtland School","NDPDEBS",-638.12,"3022016NDPDEBS","NDPDEBS","3022016NDPDEBS"]
[3022016,"Courtland School","NDPDESupply",-351.92,"3022016NDPDESupply","NDPDESupply","3022016NDPDESupply"]
[3022016,"Courtland School","NDPDEUPEG",-395.28,"3022016NDPDEUPEG","NDPDEUPEG","3022016NDPDEUPEG"]
[3022016,"Courtland School","NNDR",16939.400000000001,"3022016NNDR","NNDR","3022016NNDR"]
[3022016,"Courtland School","PEGRANT",14105.42,"3022016PEGRANT","PEGRANT","3022016PEGRANT"]
[3022016,"Courtland School","PPFSMPRI",47520,"3022016PPFSMPRI","PPFSMPRI","3022016PPFSMPRI"]
[3022016,"Courtland School","pppost-lac",1900,"3022016pppost-lac","pppost-lac","3022016pppost-lac"]
[3022016,"Courtland School","Pri AWPU",705059,"3022016Pri AWPU","Pri AWPU","3022016Pri AWPU"]
[3022016,"Courtland School","Pri EAL 2",30417.9,"3022016Pri EAL 2","Pri EAL 2","3022016Pri EAL 2"]
[3022016,"Courtland School","Pri FSM6",58921.83,"3022016Pri FSM6","Pri FSM6","3022016Pri FSM6"]
[3022016,"Courtland School","Pri IDACI A",0,"3022016Pri IDACI A","Pri IDACI A","3022016Pri IDACI A"]
[3022016,"Courtland School","Pri IDACI B",0,"3022016Pri IDACI B","Pri IDACI B","3022016Pri IDACI B"]
[3022016,"Courtland School","Pri IDACI C",0,{"$f":"A516&F516","v":"3022016Pri IDACI C"},{"$f":"IF(ISERROR(VLOOKUP(C516,L:M,2,0)),C516,VLOOKUP(C516,L:M,2,0))","v":"Pri IDACI C"},{"$f":"A516&C516","v":"3022016Pri IDACI C"}]
[3022016,"Courtland School","Pri MOB",0,"3022016Pri MOB","Pri MOB","3022016Pri MOB"]
[3022016,"Courtland School","SPRHOURS",0,"3022016HOURS","HOURS","3022016SPRHOURS"]
[3022016,"Courtland School","SPRIDACI",0,"3022016IDACI","IDACI","3022016SPRIDACI"]
[3022016,"Courtland School","STMTTOPUPPRI",41108,"3022016STMTTOPUPPRI","STMTTOPUPPRI","3022016STMTTOPUPPRI"]
[3022016,"Courtland School","SUMHOURS",0,"3022016HOURS","HOURS","3022016SUMHOURS"]
[3022016,"Courtland School","SUMIDACI",0,"3022016IDACI","IDACI","3022016SUMIDACI"]
[3022016,"Courtland School","UIFSM",32866.5,"3022016UIFSM","UIFSM","3022016UIFSM"]
[3022017,"Cromer Road Primary School","AUTHOURS",0,"3022017HOURS","HOURS","3022017AUTHOURS"]
[3022017,"Cromer Road Primary School","AUTIDACI",0,"3022017IDACI","IDACI","3022017AUTIDACI"]
[3022017,"Cromer Road Primary School","DFC",8657.5,"3022017DFC","DFC","3022017DFC"]
[3022017,"Cromer Road Primary School","LUMP SUM",122000,"3022017LUMP SUM","LUMP SUM","3022017LUMP SUM"]
[3022017,"Cromer Road Primary School","MFG",0,"3022017MFG","MFG","3022017MFG"]
[3022017,"Cromer Road Primary School","NDPDEBS",-1243.1300000000001,"3022017NDPDEBS","NDPDEBS","3022017NDPDEBS"]
[3022017,"Cromer Road Primary School","NDPDESupply",-685.58,"3022017NDPDESupply","NDPDESupply","3022017NDPDESupply"]
[3022017,"Cromer Road Primary School","NDPDEUPEG",-1200.3900000000001,"3022017NDPDEUPEG","NDPDEUPEG","3022017NDPDEUPEG"]
[3022017,"Cromer Road Primary School","NNDR",20549.43,"3022017NNDR","NNDR","3022017NNDR"]
[3022017,"Cromer Road Primary School","PEGRANT",15446.25,"3022017PEGRANT","PEGRANT","3022017PEGRANT"]
[3022017,"Cromer Road Primary School","PPFSMPRI",158400,"3022017PPFSMPRI","PPFSMPRI","3022017PPFSMPRI"]
[3022017,"Cromer Road Primary School","PPLOOKEDAFTER",500,"3022017PPLOOKEDAFTER","PPLOOKEDAFTER","3022017PPLOOKEDAFTER"]
[3022017,"Cromer Road Primary School","pppost-lac",3800,"3022017pppost-lac","pppost-lac","3022017pppost-lac"]
[3022017,"Cromer Road Primary School","Pri AWPU",1373534.75,"3022017Pri AWPU","Pri AWPU","3022017Pri AWPU"]
[3022017,"Cromer Road Primary School","Pri EAL 2",31723.19,"3022017Pri EAL 2","Pri EAL 2","3022017Pri EAL 2"]
[3022017,"Cromer Road Primary School","Pri FSM6",178935.3,"3022017Pri FSM6","Pri FSM6","3022017Pri FSM6"]
[3022017,"Cromer Road Primary School","Pri IDACI A",0,"3022017Pri IDACI A","Pri IDACI A","3022017Pri IDACI A"]
[3022017,"Cromer Road Primary School","Pri IDACI B",21205.38,"3022017Pri IDACI B","Pri IDACI B","3022017Pri IDACI B"]
[3022017,"Cromer Road Primary School","Pri IDACI C",5331.64,"3022017Pri IDACI C","Pri IDACI C","3022017Pri IDACI C"]
[3022017,"Cromer Road Primary School","Pri MOB",0,"3022017Pri MOB","Pri MOB","3022017Pri MOB"]
[3022017,"Cromer Road Primary School","SPRHOURS",0,"3022017HOURS","HOURS","3022017SPRHOURS"]
[3022017,"Cromer Road Primary School","SPRIDACI",0,"3022017IDACI","IDACI","3022017SPRIDACI"]
[3022017,"Cromer Road Primary School","STMTTOPUPPRI",22230.33,"3022017STMTTOPUPPRI","STMTTOPUPPRI","3022017STMTTOPUPPRI"]
[3022017,"Cromer Road Primary School","SUMHOURS",0,"3022017HOURS","HOURS","3022017SUMHOURS"]
[3022017,"Cromer Road Primary School","SUMIDACI",0,"3022017IDACI","IDACI","3022017SUMIDACI"]
[3022017,"Cromer Road Primary School","UIFSM",62655,"3022017UIFSM","UIFSM","3022017UIFSM"]
[3022018,"Deansbrook Junior School","AUTHOURS",0,"3022018HOURS","HOURS","3022018AUTHOURS"]
[3022018,"Deansbrook Junior School","AUTIDACI",0,"3022018IDACI","IDACI","3022018AUTIDACI"]
[3022018,"Deansbrook Junior School","DFC",8747.5,"3022018DFC","DFC","3022018DFC"]
[3022018,"Deansbrook Junior School","LUMP SUM",122000,"3022018LUMP SUM","LUMP SUM","3022018LUMP SUM"]
[3022018,"Deansbrook Junior School","MFG",4526.41,"3022018MFG","MFG","3022018MFG"]
[3022018,"Deansbrook Junior School","NNDR",937.44,"3022018NNDR","NNDR","3022018NNDR"]
[3022018,"Deansbrook Junior School","PEGRANT",15791.67,"3022018PEGRANT","PEGRANT","3022018PEGRANT"]
[3022018,"Deansbrook Junior School","PPFSMPRI",225720,"3022018PPFSMPRI","PPFSMPRI","3022018PPFSMPRI"]
[3022018,"Deansbrook Junior School","PPLOOKEDAFTER",1000,"3022018PPLOOKEDAFTER","PPLOOKEDAFTER","3022018PPLOOKEDAFTER"]
[3022018,"Deansbrook Junior School","ppservice",0,"3022018ppservice","ppservice","3022018ppservice"]
[3022018,"Deansbrook Junior School","Pri AWPU",1277088,"3022018Pri AWPU","Pri AWPU","3022018Pri AWPU"]
[3022018,"Deansbrook Junior School","Pri EAL 2",12753.21,"3022018Pri EAL 2","Pri EAL 2","3022018Pri EAL 2"]
[3022018,"Deansbrook Junior School","Pri FSM6",270732.78000000003,"3022018Pri FSM6","Pri FSM6","3022018Pri FSM6"]
[3022018,"Deansbrook Junior School","Pri IDACI A",0,"3022018Pri IDACI A","Pri IDACI A","3022018Pri IDACI A"]
[3022018,"Deansbrook Junior School","Pri IDACI B",16800,"3022018Pri IDACI B","Pri IDACI B","3022018Pri IDACI B"]
[3022018,"Deansbrook Junior School","Pri IDACI C",22880,"3022018Pri IDACI C","Pri IDACI C","3022018Pri IDACI C"]
[3022018,"Deansbrook Junior School","Pri MOB",0,"3022018Pri MOB","Pri MOB","3022018Pri MOB"]
[3022018,"Deansbrook Junior School","SPRHOURS",0,"3022018HOURS","HOURS","3022018SPRHOURS"]
[3022018,"Deansbrook Junior School","SPRIDACI",0,"3022018IDACI","IDACI","3022018SPRIDACI"]
[3022018,"Deansbrook Junior School","STMTTOPUPPRI",79479.67,"3022018STMTTOPUPPRI","STMTTOPUPPRI","3022018STMTTOPUPPRI"]
[3022018,"Deansbrook Junior School","SUMHOURS",0,"3022018HOURS","HOURS","3022018SUMHOURS"]
[3022018,"Deansbrook Junior School","SUMIDACI",0,"3022018IDACI","IDACI","3022018SUMIDACI"]
[3022018,"Deansbrook Junior School","UIFSM",0,"3022018UIFSM","UIFSM","3022018UIFSM"]
[3022019,"Deansbrook Infant School","AUTAEYPP",273.70999999999998,"3022019EYPP","EYPP","3022019AUTAEYPP"]
[3022019,"Deansbrook Infant School","AUTAHOURS",1462.37,"3022019HOURS","HOURS","3022019AUTAHOURS"]
[3022019,"Deansbrook Infant School","AUTAIDACI",-93.02,"3022019IDACI","IDACI","3022019AUTAIDACI"]
[3022019,"Deansbrook Infant School","AUTHOURS",52501.35,"3022019HOURS","HOURS","3022019AUTHOURS"]
[3022019,"Deansbrook Infant School","AUTIDACI",3599.52,"3022019IDACI","IDACI","3022019AUTIDACI"]
[3022019,"Deansbrook Infant School","DFC",7483,"3022019DFC","DFC","3022019DFC"]
[3022019,"Deansbrook Infant School","LUMP SUM",122000,"3022019LUMP SUM","LUMP SUM","3022019LUMP SUM"]
[3022019,"Deansbrook Infant School","MFG",22224.97,{"$f":"A580&F580","v":"3022019MFG"},{"$f":"IF(ISERROR(VLOOKUP(C580,L:M,2,0)),C580,VLOOKUP(C580,L:M,2,0))","v":"MFG"},{"$f":"A580&C580","v":"3022019MFG"}]
[3022019,"Deansbrook Infant School","NDPDEBS",-800.66,"3022019NDPDEBS","NDPDEBS","3022019NDPDEBS"]
[3022019,"Deansbrook Infant School","NDPDESupply",-441.56,"3022019NDPDESupply","NDPDESupply","3022019NDPDESupply"]
[3022019,"Deansbrook Infant School","NDPDEUPEG",-755.48,"3022019NDPDEUPEG","NDPDEUPEG","3022019NDPDEUPEG"]
[3022019,"Deansbrook Infant School","NNDR",16426.5,"3022019NNDR","NNDR","3022019NNDR"]
[3022019,"Deansbrook Infant School","PEGRANT",14062.5,"3022019PEGRANT","PEGRANT","3022019PEGRANT"]
[3022019,"Deansbrook Infant School","PPFSMPRI",91080,"3022019PPFSMPRI","PPFSMPRI","3022019PPFSMPRI"]
[3022019,"Deansbrook Infant School","Pri AWPU",884649.5,"3022019Pri AWPU","Pri AWPU","3022019Pri AWPU"]
[3022019,"Deansbrook Infant School","Pri EAL 2",97418.76,"3022019Pri EAL 2","Pri EAL 2","3022019Pri EAL 2"]
[3022019,"Deansbrook Infant School","Pri FSM6",112614.71,"3022019Pri FSM6","Pri FSM6","3022019Pri FSM6"]
[3022019,"Deansbrook Infant School","Pri IDACI A",4000,"3022019Pri IDACI A","Pri IDACI A","3022019Pri IDACI A"]
[3022019,"Deansbrook Infant School","Pri IDACI B",8400,"3022019Pri IDACI B","Pri IDACI B","3022019Pri IDACI B"]
[3022019,"Deansbrook Infant School","Pri IDACI C",9680,"3022019Pri IDACI C","Pri IDACI C","3022019Pri IDACI C"]
[3022019,"Deansbrook Infant School","Pri MOB",0,"3022019Pri MOB","Pri MOB","3022019Pri MOB"]
[3022019,"Deansbrook Infant School","SPRAADJ",-3319.14,"3022019adj","adj","3022019SPRAADJ"]
[3022019,"Deansbrook Infant School","SPRAEYPP",276.66000000000003,"3022019eypp","eypp","3022019SPRAEYPP"]
[3022019,"Deansbrook Infant School","SPRAHOURS",350.08,"3022019HOURS","HOURS","3022019SPRAHOURS"]
[3022019,"Deansbrook Infant School","SPRAIDACI",-109.54,"3022019IDACI","IDACI","3022019SPRAIDACI"]
[3022019,"Deansbrook Infant School","SPRAIDACIADJ",-93.49,"3022019IDACI","IDACI","3022019SPRAIDACIADJ"]
[3022019,"Deansbrook Infant School","SPRHOURS",57154.35,"3022019HOURS","HOURS","3022019SPRHOURS"]
[3022019,"Deansbrook Infant School","SPRIDACI",3918.53,"3022019IDACI","IDACI","3022019SPRIDACI"]
[3022019,"Deansbrook Infant School","STMTTOPUPPRI",23222.67,"3022019STMTTOPUPPRI","STMTTOPUPPRI","3022019STMTTOPUPPRI"]
[3022019,"Deansbrook Infant School","SUMAEYPP",1101.8699999999999,"3022019eypp","eypp","3022019SUMAEYPP"]
[3022019,"Deansbrook Infant School","SUMAHOURS",-6839.91,"3022019HOURS","HOURS","3022019SUMAHOURS"]
[3022019,"Deansbrook Infant School","SUMAIDACI",-610.25,"3022019IDACI","IDACI","3022019SUMAIDACI"]
[3022019,"Deansbrook Infant School","SUMHOURS",64490.58,"3022019HOURS","HOURS","3022019SUMHOURS"]
[3022019,"Deansbrook Infant School","SUMIDACI",4421.51,"3022019IDACI","IDACI","3022019SUMIDACI"]
[3022019,"Deansbrook Infant School","UIFSM",106172.5,"3022019UIFSM","UIFSM","3022019UIFSM"]
[3022020,"Alma Primary","AUTHOURS",0,"3022020HOURS","HOURS","3022020AUTHOURS"]
[3022020,"Alma Primary","AUTIDACI",0,"3022020IDACI","IDACI","3022020AUTIDACI"]
[3022020,"Alma Primary","DFC",5012.5,"3022020DFC","DFC","3022020DFC"]
[3022020,"Alma Primary","LUMP SUM",122000,"3022020LUMP SUM","LUMP SUM","3022020LUMP SUM"]
[3022020,"Alma Primary","MFG",0,"3022020MFG","MFG","3022020MFG"]
[3022020,"Alma Primary","NNDR",1074.74,"3022020NNDR","NNDR","3022020NNDR"]
[3022020,"Alma Primary","PEGRANT",13316.66,"3022020PEGRANT","PEGRANT","3022020PEGRANT"]
[3022020,"Alma Primary","PPFSMPRI",3960,"3022020PPFSMPRI","PPFSMPRI","3022020PPFSMPRI"]
[3022020,"Alma Primary","pppost-lac",1900,"3022020pppost-lac","pppost-lac","3022020pppost-lac"]
[3022020,"Alma Primary","Pri AWPU",457290.63,"3022020Pri AWPU","Pri AWPU","3022020Pri AWPU"]
[3022020,"Alma Primary","Pri EAL 2",3238.89,"3022020Pri EAL 2","Pri EAL 2","3022020Pri EAL 2"]
[3022020,"Alma Primary","Pri FSM6",6524.65,"3022020Pri FSM6","Pri FSM6","3022020Pri FSM6"]
[3022020,"Alma Primary","Pri IDACI A",0,"3022020Pri IDACI A","Pri IDACI A","3022020Pri IDACI A"]
[3022020,"Alma Primary","Pri IDACI B",0,"3022020Pri IDACI B","Pri IDACI B","3022020Pri IDACI B"]
[3022020,"Alma Primary","Pri IDACI C",0,"3022020Pri IDACI C","Pri IDACI C","3022020Pri IDACI C"]
[3022020,"Alma Primary","Pri MOB",0,"3022020Pri MOB","Pri MOB","3022020Pri MOB"]
[3022020,"Alma Primary","SPRHOURS",0,"3022020HOURS","HOURS","3022020SPRHOURS"]
[3022020,"Alma Primary","SPRIDACI",0,"3022020IDACI","IDACI","3022020SPRIDACI"]
[3022020,"Alma Primary","STMTTOPUPPRI",8075.08,"3022020STMTTOPUPPRI","STMTTOPUPPRI","3022020STMTTOPUPPRI"]
[3022020,"Alma Primary","SUMHOURS",0,"3022020HOURS","HOURS","3022020SUMHOURS"]
[3022020,"Alma Primary","SUMIDACI",0,"3022020IDACI","IDACI","3022020SUMIDACI"]
[3022020,"Alma Primary","UIFSM",36671.5,"3022020UIFSM","UIFSM","3022020UIFSM"]
[3022021,"Dollis Infant School","AUTAEYPP",706.64,"3022021EYPP","EYPP","3022021AUTAEYPP"]
[3022021,"Dollis Infant School","AUTAHOURS",-5273.4,"3022021HOURS","HOURS","3022021AUTAHOURS"]
[3022021,"Dollis Infant School","AUTAIDACI",-268.68,"3022021IDACI","IDACI","3022021AUTAIDACI"]
[3022021,"Dollis Infant School","AUTHOURS",39373.24,"3022021HOURS","HOURS","3022021AUTHOURS"]
[3022021,"Dollis Infant School","AUTIDACI",2269.8200000000002,"3022021IDACI","IDACI","3022021AUTIDACI"]
[3022021,"Dollis Infant School","DFC",7339,"3022021DFC","DFC","3022021DFC"]
[3022021,"Dollis Infant School","LUMP SUM",122000,"3022021LUMP SUM","LUMP SUM","3022021LUMP SUM"]
[3022021,"Dollis Infant School","MFG",0,"3022021MFG","MFG","3022021MFG"]
[3022021,"Dollis Infant School","NDPDEBS",-722.4,"3022021NDPDEBS","NDPDEBS","3022021NDPDEBS"]
[3022021,"Dollis Infant School","NDPDESupply",-398.4,"3022021NDPDESupply","NDPDESupply","3022021NDPDESupply"]
[3022021,"Dollis Infant School","NDPDEUPEG",-812.46,"3022021NDPDEUPEG","NDPDEUPEG","3022021NDPDEUPEG"]
[3022021,"Dollis Infant School","NNDR",22741.05,"3022021NNDR","NNDR","3022021NNDR"]
[3022021,"Dollis Infant School","NNDRPY",49.03,"3022021NNDRPY","NNDRPY","3022021NNDRPY"]
[3022021,"Dollis Infant School","NURSERYEX",3739.82,"3022021NURSERYEX","NURSERYEX","3022021NURSERYEX"]
[3022021,"Dollis Infant School","NURSERYTOPUP",0,{"$f":"A644&F644","v":"3022021NURSERYTOPUP"},{"$f":"IF(ISERROR(VLOOKUP(C644,L:M,2,0)),C644,VLOOKUP(C644,L:M,2,0))","v":"NURSERYTOPUP"},{"$f":"A644&C644","v":"3022021NURSERYTOPUP"}]
[3022021,"Dollis Infant School","othertopup",2712.33,"3022021othertopup","othertopup","3022021othertopup"]
[3022021,"Dollis Infant School","PEGRANT",14023.75,"3022021PEGRANT","PEGRANT","3022021PEGRANT"]
[3022021,"Dollis Infant School","PPFSMPRI",104280,"3022021PPFSMPRI","PPFSMPRI","3022021PPFSMPRI"]
[3022021,"Dollis Infant School","pppost-lac",0,"3022021pppost-lac","pppost-lac","3022021pppost-lac"]
[3022021,"Dollis Infant School","Pri AWPU",798180,"3022021Pri AWPU","Pri AWPU","3022021Pri AWPU"]
[3022021,"Dollis Infant School","Pri EAL 2",100856.8,"3022021Pri EAL 2","Pri EAL 2","3022021Pri EAL 2"]
[3022021,"Dollis Infant School","Pri FSM6",121108.84,"3022021Pri FSM6","Pri FSM6","3022021Pri FSM6"]
[3022021,"Dollis Infant School","Pri IDACI A",0,"3022021Pri IDACI A","Pri IDACI A","3022021Pri IDACI A"]
[3022021,"Dollis Infant School","Pri IDACI B",16800,"3022021Pri IDACI B","Pri IDACI B","3022021Pri IDACI B"]
[3022021,"Dollis Infant School","Pri IDACI C",23760,"3022021Pri IDACI C","Pri IDACI C","3022021Pri IDACI C"]
[3022021,"Dollis Infant School","Pri MOB",0,"3022021Pri MOB","Pri MOB","3022021Pri MOB"]
[3022021,"Dollis Infant School","SPRAADJ",1295.0899999999999,"3022021adj","adj","3022021SPRAADJ"]
[3022021,"Dollis Infant School","SPRAEYPP",803.4,"3022021eypp","eypp","3022021SPRAEYPP"]
[3022021,"Dollis Infant School","SPRAHOURS",4021.52,"3022021HOURS","HOURS","3022021SPRAHOURS"]
[3022021,"Dollis Infant School","SPRAIDACI",472.32,"3022021IDACI","IDACI","3022021SPRAIDACI"]
[3022021,"Dollis Infant School","SPRAIDACIADJ",137.21,"3022021IDACI","IDACI","3022021SPRAIDACIADJ"]
[3022021,"Dollis Infant School","SPRHOURS",40946.400000000001,"3022021HOURS","HOURS","3022021SPRHOURS"]
[3022021,"Dollis Infant School","SPRIDACI",2360.5100000000002,"3022021IDACI","IDACI","3022021SPRIDACI"]
[3022021,"Dollis Infant School","STMTTOPUPPRI",54193.919999999998,"3022021STMTTOPUPPRI","STMTTOPUPPRI","3022021STMTTOPUPPRI"]
[3022021,"Dollis Infant School","SUMAADJ",0,"3022021ADJ","ADJ","3022021SUMAADJ"]
[3022021,"Dollis Infant School","SUMAEYPP",701.19,"3022021eypp","eypp","3022021SUMAEYPP"]
[3022021,"Dollis Infant School","SUMAHOURS",-516.26,"3022021HOURS","HOURS","3022021SUMAHOURS"]
[3022021,"Dollis Infant School","SUMAIDACI",159.43,"3022021IDACI","IDACI","3022021SUMAIDACI"]
[3022021,"Dollis Infant School","SUMHOURS",48885.3,"3022021HOURS","HOURS","3022021SUMHOURS"]
[3022021,"Dollis Infant School","SUMIDACI",2818.18,"3022021IDACI","IDACI","3022021SUMIDACI"]
[3022021,"Dollis Infant School","UIFSM",86125.5,"3022021UIFSM","UIFSM","3022021UIFSM"]
[3022022,"Edgware Junior School - closed","AUTHOURS",0,"3022022HOURS","HOURS","3022022AUTHOURS"]
[3022022,"Edgware Junior School - closed","AUTIDACI",0,"3022022IDACI","IDACI","3022022AUTIDACI"]
[3022022,"Edgware Junior School - closed","PEGRANT",0,"3022022PEGRANT","PEGRANT","3022022PEGRANT"]
[3022022,"Edgware Junior School - closed","SPRHOURS",0,"3022022HOURS","HOURS","3022022SPRHOURS"]
[3022022,"Edgware Junior School - closed","SPRIDACI",0,"3022022IDACI","IDACI","3022022SPRIDACI"]
[3022022,"Edgware Junior School - closed","SUMHOURS",0,"3022022HOURS","HOURS","3022022SUMHOURS"]
[3022022,"Edgware Junior School - closed","SUMIDACI",0,"3022022IDACI","IDACI","3022022SUMIDACI"]
[3022022,"Edgware Junior School - closed","UIFSM",0,"3022022UIFSM","UIFSM","3022022UIFSM"]
[3022023,"Edgware Primary School","AUTAADJ",1917.6,"3022023ADJ","ADJ","3022023AUTAADJ"]
[3022023,"Edgware Primary School","AUTAEYPP",595.11,"3022023EYPP","EYPP","3022023AUTAEYPP"]
[3022023,"Edgware Primary School","AUTAHOURS",19245.689999999999,"3022023HOURS","HOURS","3022023AUTAHOURS"]
[3022023,"Edgware Primary School","AUTAIDACI",1464.56,"3022023IDACI","IDACI","3022023AUTAIDACI"]
[3022023,"Edgware Primary School","AUTAIDACIADJ",121.39,"3022023IDACI","IDACI","3022023AUTAIDACIADJ"]
[3022023,"Edgware Primary School","AUTHOURS",38564.51,"3022023HOURS","HOURS","3022023AUTHOURS"]
[3022023,"Edgware Primary School","AUTIDACI",2647.26,"3022023IDACI","IDACI","3022023AUTIDACI"]
[3022023,"Edgware Primary School","DFC",11239.38,"3022023DFC","DFC","3022023DFC"]
[3022023,"Edgware Primary School","LUMP SUM",122000,"3022023LUMP SUM","LUMP SUM","3022023LUMP SUM"]
[3022023,"Edgware Primary School","MFG",0,"3022023MFG","MFG","3022023MFG"]
[3022023,"Edgware Primary School","NDPDEBS",-1809.01,"3022023NDPDEBS","NDPDEBS","3022023NDPDEBS"]
[3022023,"Edgware Primary School","NDPDESupply",-997.66,"3022023NDPDESupply","NDPDESupply","3022023NDPDESupply"]
[3022023,"Edgware Primary School","NDPDEUPEG",-2043.7,"3022023NDPDEUPEG","NDPDEUPEG","3022023NDPDEUPEG"]
[3022023,"Edgware Primary School","NNDR",20410.579999999998,"3022023NNDR","NNDR","3022023NNDR"]
[3022023,"Edgware Primary School","NURSERYEX",4596.43,"3022023NURSERYEX","NURSERYEX","3022023NURSERYEX"]
[3022023,"Edgware Primary School","NURSERYTOPUP",0,"3022023NURSERYTOPUP","NURSERYTOPUP","3022023NURSERYTOPUP"]
[3022023,"Edgware Primary School","othertopup",3663.33,"3022023othertopup","othertopup","3022023othertopup"]
[3022023,"Edgware Primary School","PEGRANT",16638.75,"3022023PEGRANT","PEGRANT","3022023PEGRANT"]
[3022023,"Edgware Primary School","PPFSMPRI",253440,"3022023PPFSMPRI","PPFSMPRI","3022023PPFSMPRI"]
[3022023,"Edgware Primary School","pppost-lac",5700,"3022023pppost-lac","pppost-lac","3022023pppost-lac"]
[3022023,"Edgware Primary School","PPPY",-1320,"3022023PPPY","PPPY","3022023PPPY"]
[3022023,"Edgware Primary School","Pri AWPU",1998775.75,"3022023Pri AWPU","Pri AWPU","3022023Pri AWPU"]
[3022023,"Edgware Primary School","Pri EAL 2",123281.75,"3022023Pri EAL 2","Pri EAL 2","3022023Pri EAL 2"]
[3022023,"Edgware Primary School","Pri FSM6",304641.84000000003,"3022023Pri FSM6","Pri FSM6","3022023Pri FSM6"]
[3022023,"Edgware Primary School","Pri IDACI A",0,"3022023Pri IDACI A","Pri IDACI A","3022023Pri IDACI A"]
[3022023,"Edgware Primary School","Pri IDACI B",58996.33,"3022023Pri IDACI B","Pri IDACI B","3022023Pri IDACI B"]
[3022023,"Edgware Primary School","Pri IDACI C",25605.21,"3022023Pri IDACI C","Pri IDACI C","3022023Pri IDACI C"]
[3022023,"Edgware Primary School","Pri MOB",18142.41,"3022023Pri MOB","Pri MOB","3022023Pri MOB"]
[3022023,"Edgware Primary School","SPRAADJ",-566.12,"3022023adj","adj","3022023SPRAADJ"]
[3022023,"Edgware Primary School","SPRAEYPP",645.54,{"$f":"A708&F708","v":"3022023eypp"},{"$f":"IF(ISERROR(VLOOKUP(C708,L:M,2,0)),C708,VLOOKUP(C708,L:M,2,0))","v":"eypp"},{"$f":"A708&C708","v":"3022023SPRAEYPP"}]
[3022023,"Edgware Primary School","SPRAHOURS",-4196.5600000000004,"3022023HOURS","HOURS","3022023SPRAHOURS"]
[3022023,"Edgware Primary School","SPRAIDACI",-307.25,"3022023IDACI","IDACI","3022023SPRAIDACI"]
[3022023,"Edgware Primary School","SPRAIDACIADJ",-64.95,"3022023IDACI","IDACI","3022023SPRAIDACIADJ"]
[3022023,"Edgware Primary School","SPRHOURS",60566.55,"3022023HOURS","HOURS","3022023SPRHOURS"]
[3022023,"Edgware Primary School","SPRIDACI",4157.59,"3022023IDACI","IDACI","3022023SPRIDACI"]
[3022023,"Edgware Primary School","STMTTOPUPPRI",124503.58,"3022023STMTTOPUPPRI","STMTTOPUPPRI","3022023STMTTOPUPPRI"]
[3022023,"Edgware Primary School","STMTTOPUPSEC",0,"3022023STMTTOPUPSEC","STMTTOPUPSEC","3022023STMTTOPUPSEC"]
[3022023,"Edgware Primary School","SUMAADJ",789.6,"3022023ADJ","ADJ","3022023SUMAADJ"]
[3022023,"Edgware Primary School","SUMAEYPP",400.68,"3022023eypp","eypp","3022023SUMAEYPP"]
[3022023,"Edgware Primary School","SUMAHOURS",-26136.57,"3022023HOURS","HOURS","3022023SUMAHOURS"]
[3022023,"Edgware Primary School","SUMAIDACI",-3139.18,"3022023IDACI","IDACI","3022023SUMAIDACI"]
[3022023,"Edgware Primary School","SUMHOURS",71815.73,"3022023HOURS","HOURS","3022023SUMHOURS"]
[3022023,"Edgware Primary School","SUMIDACI",4929.79,"3022023IDACI","IDACI","3022023SUMIDACI"]
[3022023,"Edgware Primary School","UIFSM",76439,"3022023UIFSM","UIFSM","3022023UIFSM"]
[3022024,"Fairway Primary School","AUTAADJ",372.24,"3022024ADJ","ADJ","3022024AUTAADJ"]
[3022024,"Fairway Primary School","AUTAEYPP",1247.6500000000001,"3022024EYPP","EYPP","3022024AUTAEYPP"]
[3022024,"Fairway Primary School","AUTAHOURS",17456.73,"3022024HOURS","HOURS","3022024AUTAHOURS"]
[3022024,"Fairway Primary School","AUTAIDACI",865.86,"3022024IDACI","IDACI","3022024AUTAIDACI"]
[3022024,"Fairway Primary School","AUTAIDACIADJ",89.23,"3022024IDACI","IDACI","3022024AUTAIDACIADJ"]
[3022024,"Fairway Primary School","AUTHOURS",62901.91,"3022024HOURS","HOURS","3022024AUTHOURS"]
[3022024,"Fairway Primary School","AUTIDACI",3468.92,"3022024IDACI","IDACI","3022024AUTIDACI"]
[3022024,"Fairway Primary School","DFC",6954.25,"3022024DFC","DFC","3022024DFC"]
[3022024,"Fairway Primary School","LUMP SUM",122000,"3022024LUMP SUM","LUMP SUM","3022024LUMP SUM"]
[3022024,"Fairway Primary School","MFG",0,"3022024MFG","MFG","3022024MFG"]
[3022024,"Fairway Primary School","NDPDEBS",-689.29,"3022024NDPDEBS","NDPDEBS","3022024NDPDEBS"]
[3022024,"Fairway Primary School","NDPDESupply",-380.14,"3022024NDPDESupply","NDPDESupply","3022024NDPDESupply"]
[3022024,"Fairway Primary School","NDPDEUPEG",-808.62,"3022024NDPDEUPEG","NDPDEUPEG","3022024NDPDEUPEG"]
[3022024,"Fairway Primary School","NNDR",45908,"3022024NNDR","NNDR","3022024NNDR"]
[3022024,"Fairway Primary School","NURSERYEX",12577.5,"3022024NURSERYEX","NURSERYEX","3022024NURSERYEX"]
[3022024,"Fairway Primary School","NURSERYTOPUP",0,"3022024NURSERYTOPUP","NURSERYTOPUP","3022024NURSERYTOPUP"]
[3022024,"Fairway Primary School","PEGRANT",14319.17,"3022024PEGRANT","PEGRANT","3022024PEGRANT"]
[3022024,"Fairway Primary School","PPFSMPRI",113520,"3022024PPFSMPRI","PPFSMPRI","3022024PPFSMPRI"]
[3022024,"Fairway Primary School","PPLOOKEDAFTER",500,"3022024PPLOOKEDAFTER","PPLOOKEDAFTER","3022024PPLOOKEDAFTER"]
[3022024,"Fairway Primary School","pppost-lac",7600,"3022024pppost-lac","pppost-lac","3022024pppost-lac"]
[3022024,"Fairway Primary School","Pri AWPU",761596.75,"3022024Pri AWPU","Pri AWPU","3022024Pri AWPU"]
[3022024,"Fairway Primary School","Pri EAL 2",31714.77,"3022024Pri EAL 2","Pri EAL 2","3022024Pri EAL 2"]
[3022024,"Fairway Primary School","Pri FSM6",120536.06,"3022024Pri FSM6","Pri FSM6","3022024Pri FSM6"]
[3022024,"Fairway Primary School","Pri IDACI A",0,"3022024Pri IDACI A","Pri IDACI A","3022024Pri IDACI A"]
[3022024,"Fairway Primary School","Pri IDACI B",18982.89,"3022024Pri IDACI B","Pri IDACI B","3022024Pri IDACI B"]
[3022024,"Fairway Primary School","Pri IDACI C",1767.72,"3022024Pri IDACI C","Pri IDACI C","3022024Pri IDACI C"]
[3022024,"Fairway Primary School","Pri MOB",1733.89,"3022024Pri MOB","Pri MOB","3022024Pri MOB"]
[3022024,"Fairway Primary School","SPRAADJ",-3776.52,"3022024adj","adj","3022024SPRAADJ"]
[3022024,"Fairway Primary School","SPRAEYPP",1636.01,"3022024eypp","eypp","3022024SPRAEYPP"]
[3022024,"Fairway Primary School","SPRAHOURS",46139.59,"3022024HOURS","HOURS","3022024SPRAHOURS"]
[3022024,"Fairway Primary School","SPRAIDACI",2371,"3022024IDACI","IDACI","3022024SPRAIDACI"]
[3022024,"Fairway Primary School","SPRAIDACIADJ",-230.56,"3022024IDACI","IDACI","3022024SPRAIDACIADJ"]
[3022024,"Fairway Primary School","SPRHOURS",34975.050000000003,"3022024HOURS","HOURS","3022024SPRHOURS"]
[3022024,"Fairway Primary School","SPRIDACI",1928.81,"3022024IDACI","IDACI","3022024SPRIDACI"]
[3022024,"Fairway Primary School","STMTTOPUPPRI",55243.67,"3022024STMTTOPUPPRI","STMTTOPUPPRI","3022024STMTTOPUPPRI"]
[3022024,"Fairway Primary School","SUMAADJ",1181.03,"3022024ADJ","ADJ","3022024SUMAADJ"]
[3022024,"Fairway Primary School","SUMAEYPP",1776.35,"3022024eypp","eypp","3022024SUMAEYPP"]
[3022024,"Fairway Primary School","SUMAHOURS",-13092.43,"3022024HOURS","HOURS","3022024SUMAHOURS"]
[3022024,"Fairway Primary School","SUMAIDACI",-1084.0999999999999,"3022024IDACI","IDACI","3022024SUMAIDACI"]
[3022024,"Fairway Primary School","SUMHOURS",94484.93,"3022024HOURS","HOURS","3022024SUMHOURS"]
[3022024,"Fairway Primary School","SUMIDACI",5210.66,"3022024IDACI","IDACI","3022024SUMIDACI"]
[3022024,"Fairway Primary School","UIFSM",25328,"3022024UIFSM","UIFSM","3022024UIFSM"]
[3022025,"Foulds","AUTHOURS",0,"3022025HOURS","HOURS","3022025AUTHOURS"]
[3022025,"Foulds","AUTIDACI",0,"3022025IDACI","IDACI","3022025AUTIDACI"]
[3022025,"Foulds","DFC",7543.75,"3022025DFC","DFC","3022025DFC"]
[3022025,"Foulds","LUMP SUM",122000,"3022025LUMP SUM","LUMP SUM","3022025LUMP SUM"]
[3022025,"Foulds","MFG",0,"3022025MFG","MFG","3022025MFG"]
[3022025,"Foulds","NDPDEBS",-942.13,"3022025NDPDEBS","NDPDEBS","3022025NDPDEBS"]
[3022025,"Foulds","NDPDESupply",-519.58000000000004,"3022025NDPDESupply","NDPDESupply","3022025NDPDESupply"]
[3022025,"Foulds","NDPDEUPEG",-237.23,{"$f":"A772&F772","v":"3022025NDPDEUPEG"},{"$f":"IF(ISERROR(VLOOKUP(C772,L:M,2,0)),C772,VLOOKUP(C772,L:M,2,0))","v":"NDPDEUPEG"},{"$f":"A772&C772","v":"3022025NDPDEUPEG"}]
[3022025,"Foulds","NNDR",23187.53,"3022025NNDR","NNDR","3022025NNDR"]
[3022025,"Foulds","NOTIONALSEN",0,"3022025NOTIONALSEN","NOTIONALSEN","3022025NOTIONALSEN"]
[3022025,"Foulds","othertopup",3460.75,"3022025othertopup","othertopup","3022025othertopup"]
[3022025,"Foulds","PEGRANT",14788.75,"3022025PEGRANT","PEGRANT","3022025PEGRANT"]
[3022025,"Foulds","PPFSMPRI",23760,"3022025PPFSMPRI","PPFSMPRI","3022025PPFSMPRI"]
[3022025,"Foulds","pppost-lac",13300,"3022025pppost-lac","pppost-lac","3022025pppost-lac"]
[3022025,"Foulds","Pri AWPU",1040959.75,"3022025Pri AWPU","Pri AWPU","3022025Pri AWPU"]
[3022025,"Foulds","Pri EAL 2",9903.8799999999992,"3022025Pri EAL 2","Pri EAL 2","3022025Pri EAL 2"]
[3022025,"Foulds","Pri FSM6",35363.040000000001,"3022025Pri FSM6","Pri FSM6","3022025Pri FSM6"]
[3022025,"Foulds","Pri IDACI A",0,"3022025Pri IDACI A","Pri IDACI A","3022025Pri IDACI A"]
[3022025,"Foulds","Pri IDACI B",0,"3022025Pri IDACI B","Pri IDACI B","3022025Pri IDACI B"]
[3022025,"Foulds","Pri IDACI C",0,"3022025Pri IDACI C","Pri IDACI C","3022025Pri IDACI C"]
[3022025,"Foulds","Pri MOB",0,"3022025Pri MOB","Pri MOB","3022025Pri MOB"]
[3022025,"Foulds","SPRHOURS",0,"3022025HOURS","HOURS","3022025SPRHOURS"]
[3022025,"Foulds","SPRIDACI",0,"3022025IDACI","IDACI","3022025SPRIDACI"]
[3022025,"Foulds","STMTPY",0,"3022025STMTPY","STMTPY","3022025STMTPY"]
[3022025,"Foulds","STMTTOPUPPRI",69243.5,"3022025STMTTOPUPPRI","STMTTOPUPPRI","3022025STMTTOPUPPRI"]
[3022025,"Foulds","SUMHOURS",0,"3022025HOURS","HOURS","3022025SUMHOURS"]
[3022025,"Foulds","SUMIDACI",0,"3022025IDACI","IDACI","3022025SUMIDACI"]
[3022025,"Foulds","UIFSM",55480,"3022025UIFSM","UIFSM","3022025UIFSM"]
[3022026,"Frith Manor School","AUTAADJ",-426.53,"3022026ADJ","ADJ","3022026AUTAADJ"]
[3022026,"Frith Manor School","AUTAEYPP",306.87,"3022026EYPP","EYPP","3022026AUTAEYPP"]
[3022026,"Frith Manor School","AUTAHOURS",-1296.19,"3022026HOURS","HOURS","3022026AUTAHOURS"]
[3022026,"Frith Manor School","AUTAIDACI",-157.24,"3022026IDACI","IDACI","3022026AUTAIDACI"]
[3022026,"Frith Manor School","AUTAIDACIADJ",-23.1,"3022026IDACI","IDACI","3022026AUTAIDACIADJ"]
[3022026,"Frith Manor School","AUTHOURS",43937.61,"3022026HOURS","HOURS","3022026AUTHOURS"]
[3022026,"Frith Manor School","AUTIDACI",1844.23,"3022026IDACI","IDACI","3022026AUTIDACI"]
[3022026,"Frith Manor School","DFC",11308,"3022026DFC","DFC","3022026DFC"]
[3022026,"Frith Manor School","LUMP SUM",122000,"3022026LUMP SUM","LUMP SUM","3022026LUMP SUM"]
[3022026,"Frith Manor School","MFG",0,"3022026MFG","MFG","3022026MFG"]
[3022026,"Frith Manor School","NDPDEBS",-1857.17,"3022026NDPDEBS","NDPDEBS","3022026NDPDEBS"]
[3022026,"Frith Manor School","NDPDESupply",-1024.22,"3022026NDPDESupply","NDPDESupply","3022026NDPDESupply"]
[3022026,"Frith Manor School","NDPDEUPEG",-1157.43,"3022026NDPDEUPEG","NDPDEUPEG","3022026NDPDEUPEG"]
[3022026,"Frith Manor School","NNDR",38922,"3022026NNDR","NNDR","3022026NNDR"]
[3022026,"Frith Manor School","NURSERYTOPUP",0,"3022026NURSERYTOPUP","NURSERYTOPUP","3022026NURSERYTOPUP"]
[3022026,"Frith Manor School","othertopup",0,"3022026othertopup","othertopup","3022026othertopup"]
[3022026,"Frith Manor School","PEGRANT",16786.25,"3022026PEGRANT","PEGRANT","3022026PEGRANT"]
[3022026,"Frith Manor School","PPFSMPRI",145200,"3022026PPFSMPRI","PPFSMPRI","3022026PPFSMPRI"]
[3022026,"Frith Manor School","PPLOOKEDAFTER",2540,"3022026PPLOOKEDAFTER","PPLOOKEDAFTER","3022026PPLOOKEDAFTER"]
[3022026,"Frith Manor School","pppost-lac",1900,"3022026pppost-lac","pppost-lac","3022026pppost-lac"]
[3022026,"Frith Manor School","Pri AWPU",2051987.75,"3022026Pri AWPU","Pri AWPU","3022026Pri AWPU"]
[3022026,"Frith Manor School","Pri EAL 2",92361.600000000006,"3022026Pri EAL 2","Pri EAL 2","3022026Pri EAL 2"]
[3022026,"Frith Manor School","Pri FSM6",172530.39,"3022026Pri FSM6","Pri FSM6","3022026Pri FSM6"]
[3022026,"Frith Manor School","Pri IDACI A",0,"3022026Pri IDACI A","Pri IDACI A","3022026Pri IDACI A"]
[3022026,"Frith Manor School","Pri IDACI B",19023.330000000002,"3022026Pri IDACI B","Pri IDACI B","3022026Pri IDACI B"]
[3022026,"Frith Manor School","Pri IDACI C",9743.16,"3022026Pri IDACI C","Pri IDACI C","3022026Pri IDACI C"]
[3022026,"Frith Manor School","Pri MOB",4778.7700000000004,"3022026Pri MOB","Pri MOB","3022026Pri MOB"]
[3022026,"Frith Manor School","SPRAADJ",-2698.74,"3022026adj","adj","3022026SPRAADJ"]
[3022026,"Frith Manor School","SPRAEYPP",276.66000000000003,"3022026eypp","eypp","3022026SPRAEYPP"]
[3022026,"Frith Manor School","SPRAHOURS",1763.71,"3022026HOURS","HOURS","3022026SPRAHOURS"]
[3022026,"Frith Manor School","SPRAIDACI",-3.73,"3022026IDACI","IDACI","3022026SPRAIDACI"]
[3022026,"Frith Manor School","SPRAIDACIADJ",-158.66999999999999,"3022026IDACI","IDACI","3022026SPRAIDACIADJ"]
[3022026,"Frith Manor School","SPRHOURS",47770.8,"3022026HOURS","HOURS","3022026SPRHOURS"]
[3022026,"Frith Manor School","SPRIDACI",2005.13,"3022026IDACI","IDACI","3022026SPRIDACI"]
[3022026,"Frith Manor School","STMTPY",678.08,"3022026STMTPY","STMTPY","3022026STMTPY"]
[3022026,"Frith Manor School","STMTTOPUPPRI",88774.33,"3022026STMTTOPUPPRI","STMTTOPUPPRI","3022026STMTTOPUPPRI"]
[3022026,"Frith Manor School","SUMAHOURS",-3536.28,"3022026HOURS","HOURS","3022026SUMAHOURS"]
[3022026,"Frith Manor School","SUMAIDACI",-120.29,"3022026IDACI","IDACI","3022026SUMAIDACI"]
[3022026,"Frith Manor School","SUMHOURS",58255.56,"3022026HOURS","HOURS","3022026SUMHOURS"]
[3022026,"Frith Manor School","SUMIDACI",2445.21,"3022026IDACI","IDACI","3022026SUMIDACI"]
[3022026,"Frith Manor School","UIFSM",108357,"3022026UIFSM","UIFSM","3022026UIFSM"]
[3022027,"Garden Suburb Junior","AUTHOURS",0,"3022027HOURS","HOURS","3022027AUTHOURS"]
[3022027,"Garden Suburb Junior","AUTIDACI",0,"3022027IDACI","IDACI","3022027AUTIDACI"]
[3022027,"Garden Suburb Junior","DFC",8038.75,{"$f":"A836&F836","v":"3022027DFC"},{"$f":"IF(ISERROR(VLOOKUP(C836,L:M,2,0)),C836,VLOOKUP(C836,L:M,2,0))","v":"DFC"},{"$f":"A836&C836","v":"3022027DFC"}]
[3022027,"Garden Suburb Junior","LUMP SUM",122000,"3022027LUMP SUM","LUMP SUM","3022027LUMP SUM"]
[3022027,"Garden Suburb Junior","MFG",-6286.22,"3022027MFG","MFG","3022027MFG"]
[3022027,"Garden Suburb Junior","NDPDEBS",-1065.54,"3022027NDPDEBS","NDPDEBS","3022027NDPDEBS"]
[3022027,"Garden Suburb Junior","NDPDESupply",-587.64,"3022027NDPDESupply","NDPDESupply","3022027NDPDESupply"]
[3022027,"Garden Suburb Junior","NDPDEUPEG",-866.36,"3022027NDPDEUPEG","NDPDEUPEG","3022027NDPDEUPEG"]
[3022027,"Garden Suburb Junior","NNDR",19524.23,"3022027NNDR","NNDR","3022027NNDR"]
[3022027,"Garden Suburb Junior","NNDRPY",3860.08,"3022027NNDRPY","NNDRPY","3022027NNDRPY"]
[3022027,"Garden Suburb Junior","PEGRANT",15502.92,"3022027PEGRANT","PEGRANT","3022027PEGRANT"]
[3022027,"Garden Suburb Junior","PPFSMPRI",110880,"3022027PPFSMPRI","PPFSMPRI","3022027PPFSMPRI"]
[3022027,"Garden Suburb Junior","pppost-lac",1900,"3022027pppost-lac","pppost-lac","3022027pppost-lac"]
[3022027,"Garden Suburb Junior","Pri AWPU",1177315.5,"3022027Pri AWPU","Pri AWPU","3022027Pri AWPU"]
[3022027,"Garden Suburb Junior","Pri EAL 2",13250,"3022027Pri EAL 2","Pri EAL 2","3022027Pri EAL 2"]
[3022027,"Garden Suburb Junior","Pri FSM6",129143.46,"3022027Pri FSM6","Pri FSM6","3022027Pri FSM6"]
[3022027,"Garden Suburb Junior","Pri IDACI A",0,"3022027Pri IDACI A","Pri IDACI A","3022027Pri IDACI A"]
[3022027,"Garden Suburb Junior","Pri IDACI B",16847.59,"3022027Pri IDACI B","Pri IDACI B","3022027Pri IDACI B"]
[3022027,"Garden Suburb Junior","Pri IDACI C",7059.94,"3022027Pri IDACI C","Pri IDACI C","3022027Pri IDACI C"]
[3022027,"Garden Suburb Junior","Pri MOB",1099.54,"3022027Pri MOB","Pri MOB","3022027Pri MOB"]
[3022027,"Garden Suburb Junior","SPRHOURS",0,"3022027HOURS","HOURS","3022027SPRHOURS"]
[3022027,"Garden Suburb Junior","SPRIDACI",0,"3022027IDACI","IDACI","3022027SPRIDACI"]
[3022027,"Garden Suburb Junior","STMTTOPUPPRI",92438.75,"3022027STMTTOPUPPRI","STMTTOPUPPRI","3022027STMTTOPUPPRI"]
[3022027,"Garden Suburb Junior","SUMHOURS",0,"3022027HOURS","HOURS","3022027SUMHOURS"]
[3022027,"Garden Suburb Junior","SUMIDACI",0,"3022027IDACI","IDACI","3022027SUMIDACI"]
[3022027,"Garden Suburb Junior","UIFSM",0,"3022027UIFSM","UIFSM","3022027UIFSM"]
[3022028,"Garden Suburb Infant School","AUTHOURS",0,"3022028HOURS","HOURS","3022028AUTHOURS"]
[3022028,"Garden Suburb Infant School","AUTIDACI",0,"3022028IDACI","IDACI","3022028AUTIDACI"]
[3022028,"Garden Suburb Infant School","DFC",7026.25,"3022028DFC","DFC","3022028DFC"]
[3022028,"Garden Suburb Infant School","LUMP SUM",122000,"3022028LUMP SUM","LUMP SUM","3022028LUMP SUM"]
[3022028,"Garden Suburb Infant School","MFG",-28314.14,"3022028MFG","MFG","3022028MFG"]
[3022028,"Garden Suburb Infant School","NDPDEBS",-812.7,"3022028NDPDEBS","NDPDEBS","3022028NDPDEBS"]
[3022028,"Garden Suburb Infant School","NDPDESupply",-448.2,"3022028NDPDESupply","NDPDESupply","3022028NDPDESupply"]
[3022028,"Garden Suburb Infant School","NDPDEUPEG",-306.74,"3022028NDPDEUPEG","NDPDEUPEG","3022028NDPDEUPEG"]
[3022028,"Garden Suburb Infant School","NNDR",19524.23,"3022028NNDR","NNDR","3022028NNDR"]
[3022028,"Garden Suburb Infant School","NNDRPY",3860.08,"3022028NNDRPY","NNDRPY","3022028NNDRPY"]
[3022028,"Garden Suburb Infant School","PEGRANT",14085.83,"3022028PEGRANT","PEGRANT","3022028PEGRANT"]
[3022028,"Garden Suburb Infant School","PPFSMPRI",48840,"3022028PPFSMPRI","PPFSMPRI","3022028PPFSMPRI"]
[3022028,"Garden Suburb Infant School","pppost-lac",3800,"3022028pppost-lac","pppost-lac","3022028pppost-lac"]
[3022028,"Garden Suburb Infant School","Pri AWPU",897952.5,"3022028Pri AWPU","Pri AWPU","3022028Pri AWPU"]
[3022028,"Garden Suburb Infant School","Pri EAL 2",94605,"3022028Pri EAL 2","Pri EAL 2","3022028Pri EAL 2"]
[3022028,"Garden Suburb Infant School","Pri FSM6",45723.27,"3022028Pri FSM6","Pri FSM6","3022028Pri FSM6"]
[3022028,"Garden Suburb Infant School","Pri IDACI A",0,"3022028Pri IDACI A","Pri IDACI A","3022028Pri IDACI A"]
[3022028,"Garden Suburb Infant School","Pri IDACI B",2107.81,"3022028Pri IDACI B","Pri IDACI B","3022028Pri IDACI B"]
[3022028,"Garden Suburb Infant School","Pri IDACI C",4416.3599999999997,"3022028Pri IDACI C","Pri IDACI C","3022028Pri IDACI C"]
[3022028,"Garden Suburb Infant School","Pri MOB",0,"3022028Pri MOB","Pri MOB","3022028Pri MOB"]
[3022028,"Garden Suburb Infant School","SPRHOURS",0,"3022028HOURS","HOURS","3022028SPRHOURS"]
[3022028,"Garden Suburb Infant School","SPRIDACI",0,"3022028IDACI","IDACI","3022028SPRIDACI"]
[3022028,"Garden Suburb Infant School","STMTPY",0,"3022028STMTPY","STMTPY","3022028STMTPY"]
[3022028,"Garden Suburb Infant School","STMTTOPUPPRI",37763.919999999998,"3022028STMTTOPUPPRI","STMTTOPUPPRI","3022028STMTTOPUPPRI"]
[3022028,"Garden Suburb Infant School","SUMHOURS",0,"3022028HOURS","HOURS","3022028SUMHOURS"]
[3022028,"Garden Suburb Infant School","SUMIDACI",0,"3022028IDACI","IDACI","3022028SUMIDACI"]
[3022028,"Garden Suburb Infant School","UIFSM",93227,"3022028UIFSM","UIFSM","3022028UIFSM"]
[3022029,"Goldbeaters Primary School","AUTAEYPP",1260.6400000000001,"3022029EYPP","EYPP","3022029AUTAEYPP"]
[3022029,"Goldbeaters Primary School","AUTAHOURS",12738.14,"3022029HOURS","HOURS","3022029AUTAHOURS"]
[3022029,"Goldbeaters Primary School","AUTAIDACI",1202.98,"3022029IDACI","IDACI","3022029AUTAIDACI"]
[3022029,"Goldbeaters Primary School","AUTHOURS",44560.23,"3022029HOURS","HOURS","3022029AUTHOURS"]
[3022029,"Goldbeaters Primary School","AUTIDACI",4225.59,"3022029IDACI","IDACI","3022029AUTIDACI"]
[3022029,"Goldbeaters Primary School","DFC",9114.25,"3022029DFC","DFC","3022029DFC"]
[3022029,"Goldbeaters Primary School","LUMP SUM",122000,"3022029LUMP SUM","LUMP SUM","3022029LUMP SUM"]
[3022029,"Goldbeaters Primary School","MFG",0,"3022029MFG","MFG","3022029MFG"]
[3022029,"Goldbeaters Primary School","NDPDEBS",-1258.18,"3022029NDPDEBS","NDPDEBS","3022029NDPDEBS"]
[3022029,"Goldbeaters Primary School","NDPDESupply",-693.88,"3022029NDPDESupply","NDPDESupply","3022029NDPDESupply"]
[3022029,"Goldbeaters Primary School","NDPDEUPEG",-2104.9899999999998,"3022029NDPDEUPEG","NDPDEUPEG","3022029NDPDEUPEG"]
[3022029,"Goldbeaters Primary School","NNDR",24429,"3022029NNDR","NNDR","3022029NNDR"]
[3022029,"Goldbeaters Primary School","NURSERYEX",2158.9299999999998,"3022029NURSERYEX","NURSERYEX","3022029NURSERYEX"]
[3022029,"Goldbeaters Primary School","NURSERYTOPUP",0,{"$f":"A900&F900","v":"3022029NURSERYTOPUP"},{"$f":"IF(ISERROR(VLOOKUP(C900,L:M,2,0)),C900,VLOOKUP(C900,L:M,2,0))","v":"NURSERYTOPUP"},{"$f":"A900&C900","v":"3022029NURSERYTOPUP"}]
[3022029,"Goldbeaters Primary School","PEGRANT",15515,"3022029PEGRANT","PEGRANT","3022029PEGRANT"]
[3022029,"Goldbeaters Primary School","PPFSMPRI",262680,"3022029PPFSMPRI","PPFSMPRI","3022029PPFSMPRI"]
[3022029,"Goldbeaters Primary School","PPLOOKEDAFTER",1000,"3022029PPLOOKEDAFTER","PPLOOKEDAFTER","3022029PPLOOKEDAFTER"]
[3022029,"Goldbeaters Primary School","pppost-lac",3800,"3022029pppost-lac","pppost-lac","3022029pppost-lac"]
[3022029,"Goldbeaters Primary School","PPPY",-1320,"3022029PPPY","PPPY","3022029PPPY"]
[3022029,"Goldbeaters Primary School","ppservice",300,"3022029ppservice","ppservice","3022029ppservice"]
[3022029,"Goldbeaters Primary School","Pri AWPU",1390163.5,"3022029Pri AWPU","Pri AWPU","3022029Pri AWPU"]
[3022029,"Goldbeaters Primary School","Pri EAL 2",51981.45,"3022029Pri EAL 2","Pri EAL 2","3022029Pri EAL 2"]
[3022029,"Goldbeaters Primary School","Pri FSM6",313778.32,"3022029Pri FSM6","Pri FSM6","3022029Pri FSM6"]
[3022029,"Goldbeaters Primary School","Pri IDACI A",12115.94,"3022029Pri IDACI A","Pri IDACI A","3022029Pri IDACI A"]
[3022029,"Goldbeaters Primary School","Pri IDACI B",63608.7,"3022029Pri IDACI B","Pri IDACI B","3022029Pri IDACI B"]
[3022029,"Goldbeaters Primary School","Pri IDACI C",112839.81,"3022029Pri IDACI C","Pri IDACI C","3022029Pri IDACI C"]
[3022029,"Goldbeaters Primary School","Pri MOB",0,"3022029Pri MOB","Pri MOB","3022029Pri MOB"]
[3022029,"Goldbeaters Primary School","SPRAADJ",-2790.96,"3022029adj","adj","3022029SPRAADJ"]
[3022029,"Goldbeaters Primary School","SPRAEYPP",1198.8599999999999,"3022029eypp","eypp","3022029SPRAEYPP"]
[3022029,"Goldbeaters Primary School","SPRAHOURS",6204,"3022029HOURS","HOURS","3022029SPRAHOURS"]
[3022029,"Goldbeaters Primary School","SPRAIDACI",552.63,"3022029IDACI","IDACI","3022029SPRAIDACI"]
[3022029,"Goldbeaters Primary School","SPRAIDACIADJ",-281.93,"3022029IDACI","IDACI","3022029SPRAIDACIADJ"]
[3022029,"Goldbeaters Primary School","SPRHOURS",47770.8,"3022029HOURS","HOURS","3022029SPRHOURS"]
[3022029,"Goldbeaters Primary School","SPRIDACI",4530.04,"3022029IDACI","IDACI","3022029SPRIDACI"]
[3022029,"Goldbeaters Primary School","STMTPY",678.08,"3022029STMTPY","STMTPY","3022029STMTPY"]
[3022029,"Goldbeaters Primary School","STMTTOPUPPRI",57073.67,"3022029STMTTOPUPPRI","STMTTOPUPPRI","3022029STMTTOPUPPRI"]
[3022029,"Goldbeaters Primary School","SUMAEYPP",1202.04,"3022029eypp","eypp","3022029SUMAEYPP"]
[3022029,"Goldbeaters Primary School","SUMAHOURS",-11237,"3022029HOURS","HOURS","3022029SUMAHOURS"]
[3022029,"Goldbeaters Primary School","SUMAIDACI",-1282.33,"3022029IDACI","IDACI","3022029SUMAIDACI"]
[3022029,"Goldbeaters Primary School","SUMHOURS",55207.85,"3022029HOURS","HOURS","3022029SUMHOURS"]
[3022029,"Goldbeaters Primary School","SUMIDACI",5235.28,"3022029IDACI","IDACI","3022029SUMIDACI"]
[3022029,"Goldbeaters Primary School","UIFSM",56318.5,"3022029UIFSM","UIFSM","3022029UIFSM"]
[3022030,"Grasvenor Avenue Infants","AUTHOURS",0,"3022030HOURS","HOURS","3022030AUTHOURS"]
[3022030,"Grasvenor Avenue Infants","AUTIDACI",0,"3022030IDACI","IDACI","3022030AUTIDACI"]
[3022030,"Grasvenor Avenue Infants","DFC",5158.75,"3022030DFC","DFC","3022030DFC"]
[3022030,"Grasvenor Avenue Infants","LUMP SUM",122000,"3022030LUMP SUM","LUMP SUM","3022030LUMP SUM"]
[3022030,"Grasvenor Avenue Infants","MFG",18152.41,"3022030MFG","MFG","3022030MFG"]
[3022030,"Grasvenor Avenue Infants","NNDR",327.35000000000002,"3022030NNDR","NNDR","3022030NNDR"]
[3022030,"Grasvenor Avenue Infants","PEGRANT",13135.83,"3022030PEGRANT","PEGRANT","3022030PEGRANT"]
[3022030,"Grasvenor Avenue Infants","PPFSMPRI",21120,"3022030PPFSMPRI","PPFSMPRI","3022030PPFSMPRI"]
[3022030,"Grasvenor Avenue Infants","PPLOOKEDAFTER",340.5,"3022030PPLOOKEDAFTER","PPLOOKEDAFTER","3022030PPLOOKEDAFTER"]
[3022030,"Grasvenor Avenue Infants","Pri AWPU",289340.25,"3022030Pri AWPU","Pri AWPU","3022030Pri AWPU"]
[3022030,"Grasvenor Avenue Infants","Pri EAL 2",14601.5,"3022030Pri EAL 2","Pri EAL 2","3022030Pri EAL 2"]
[3022030,"Grasvenor Avenue Infants","Pri FSM6",14429.09,"3022030Pri FSM6","Pri FSM6","3022030Pri FSM6"]
[3022030,"Grasvenor Avenue Infants","Pri IDACI A",0,"3022030Pri IDACI A","Pri IDACI A","3022030Pri IDACI A"]
[3022030,"Grasvenor Avenue Infants","Pri IDACI B",8400,"3022030Pri IDACI B","Pri IDACI B","3022030Pri IDACI B"]
[3022030,"Grasvenor Avenue Infants","Pri IDACI C",0,"3022030Pri IDACI C","Pri IDACI C","3022030Pri IDACI C"]
[3022030,"Grasvenor Avenue Infants","Pri MOB",0,"3022030Pri MOB","Pri MOB","3022030Pri MOB"]
[3022030,"Grasvenor Avenue Infants","SPRHOURS",0,"3022030HOURS","HOURS","3022030SPRHOURS"]
[3022030,"Grasvenor Avenue Infants","SPRIDACI",0,"3022030IDACI","IDACI","3022030SPRIDACI"]
[3022030,"Grasvenor Avenue Infants","STMTPY",0,"3022030STMTPY","STMTPY","3022030STMTPY"]
[3022030,"Grasvenor Avenue Infants","STMTTOPUPPRI",29836.67,"3022030STMTTOPUPPRI","STMTTOPUPPRI","3022030STMTTOPUPPRI"]
[3022030,"Grasvenor Avenue Infants","SUMHOURS",0,"3022030HOURS","HOURS","3022030SUMHOURS"]
[3022030,"Grasvenor Avenue Infants","SUMIDACI",0,"3022030IDACI","IDACI","3022030SUMIDACI"]
[3022030,"Grasvenor Avenue Infants","UIFSM",24599.5,"3022030UIFSM","UIFSM","3022030UIFSM"]
[3022031,"Hollickwood JMI School","AUTAEYPP",232.14,"3022031EYPP","EYPP","3022031AUTAEYPP"]
[3022031,"Hollickwood JMI School","AUTAHOURS",9298.4699999999993,"3022031HOURS","HOURS","3022031AUTAHOURS"]
[3022031,"Hollickwood JMI School","AUTAIDACI",707.34,"3022031IDACI","IDACI","3022031AUTAIDACI"]
[3022031,"Hollickwood JMI School","AUTHOURS",19445.11,"3022031HOURS","HOURS","3022031AUTHOURS"]
[3022031,"Hollickwood JMI School","AUTIDACI",1454.17,"3022031IDACI","IDACI","3022031AUTIDACI"]
[3022031,"Hollickwood JMI School","DFC",6499.75,"3022031DFC","DFC","3022031DFC"]
[3022031,"Hollickwood JMI School","LUMP SUM",122000,"3022031LUMP SUM","LUMP SUM","3022031LUMP SUM"]
[3022031,"Hollickwood JMI School","MFG",29294.1,"3022031MFG","MFG","3022031MFG"]
[3022031,"Hollickwood JMI School","NDPDEBS",-580.92999999999995,"3022031NDPDEBS","NDPDEBS","3022031NDPDEBS"]
[3022031,"Hollickwood JMI School","NDPDESupply",-320.38,"3022031NDPDESupply","NDPDESupply","3022031NDPDESupply"]
[3022031,"Hollickwood JMI School","NDPDEUPEG",-912.36,"3022031NDPDEUPEG","NDPDEUPEG","3022031NDPDEUPEG"]
[3022031,"Hollickwood JMI School","NNDR",2906.77,"3022031NNDR","NNDR","3022031NNDR"]
[3022031,"Hollickwood JMI School","PEGRANT",13995,{"$f":"A964&F964","v":"3022031PEGRANT"},{"$f":"IF(ISERROR(VLOOKUP(C964,L:M,2,0)),C964,VLOOKUP(C964,L:M,2,0))","v":"PEGRANT"},{"$f":"A964&C964","v":"3022031PEGRANT"}]
[3022031,"Hollickwood JMI School","PPFSMPRI",113520,"3022031PPFSMPRI","PPFSMPRI","3022031PPFSMPRI"]
[3022031,"Hollickwood JMI School","Pri AWPU",641869.75,"3022031Pri AWPU","Pri AWPU","3022031Pri AWPU"]
[3022031,"Hollickwood JMI School","Pri EAL 2",17464.150000000001,"3022031Pri EAL 2","Pri EAL 2","3022031Pri EAL 2"]
[3022031,"Hollickwood JMI School","Pri FSM6",135999.79999999999,"3022031Pri FSM6","Pri FSM6","3022031Pri FSM6"]
[3022031,"Hollickwood JMI School","Pri IDACI A",0,"3022031Pri IDACI A","Pri IDACI A","3022031Pri IDACI A"]
[3022031,"Hollickwood JMI School","Pri IDACI B",14700,"3022031Pri IDACI B","Pri IDACI B","3022031Pri IDACI B"]
[3022031,"Hollickwood JMI School","Pri IDACI C",47520,"3022031Pri IDACI C","Pri IDACI C","3022031Pri IDACI C"]
[3022031,"Hollickwood JMI School","Pri MOB",1564.73,"3022031Pri MOB","Pri MOB","3022031Pri MOB"]
[3022031,"Hollickwood JMI School","SPRAEYPP",184.44,"3022031eypp","eypp","3022031SPRAEYPP"]
[3022031,"Hollickwood JMI School","SPRAHOURS",-3486.65,"3022031HOURS","HOURS","3022031SPRAHOURS"]
[3022031,"Hollickwood JMI School","SPRAIDACI",-256.05,"3022031IDACI","IDACI","3022031SPRAIDACI"]
[3022031,"Hollickwood JMI School","SPRHOURS",31562.85,"3022031HOURS","HOURS","3022031SPRHOURS"]
[3022031,"Hollickwood JMI School","SPRIDACI",2360.38,"3022031IDACI","IDACI","3022031SPRIDACI"]
[3022031,"Hollickwood JMI School","STMTTOPUPPRI",19832.25,"3022031STMTTOPUPPRI","STMTTOPUPPRI","3022031STMTTOPUPPRI"]
[3022031,"Hollickwood JMI School","SUMAEYPP",571.04,"3022031eypp","eypp","3022031SUMAEYPP"]
[3022031,"Hollickwood JMI School","SUMAHOURS",-10307.5,"3022031HOURS","HOURS","3022031SUMAHOURS"]
[3022031,"Hollickwood JMI School","SUMAIDACI",-593.85,"3022031IDACI","IDACI","3022031SUMAIDACI"]
[3022031,"Hollickwood JMI School","SUMHOURS",40753.629999999997,"3022031HOURS","HOURS","3022031SUMHOURS"]
[3022031,"Hollickwood JMI School","SUMIDACI",3047.7,"3022031IDACI","IDACI","3022031SUMIDACI"]
[3022031,"Hollickwood JMI School","UIFSM",26748,"3022031UIFSM","UIFSM","3022031UIFSM"]
[3022032,"Holly Park School","AUTAEYPP",314.82,"3022032EYPP","EYPP","3022032AUTAEYPP"]
[3022032,"Holly Park School","AUTAHOURS",14656.95,"3022032HOURS","HOURS","3022032AUTAHOURS"]
[3022032,"Holly Park School","AUTAIDACI",479.88,"3022032IDACI","IDACI","3022032AUTAIDACI"]
[3022032,"Holly Park School","AUTHOURS",56186.080000000002,"3022032HOURS","HOURS","3022032AUTHOURS"]
[3022032,"Holly Park School","AUTIDACI",3324.35,"3022032IDACI","IDACI","3022032AUTIDACI"]
[3022032,"Holly Park School","BULGEPRI",48000,"3022032BULGEPRI","BULGEPRI","3022032BULGEPRI"]
[3022032,"Holly Park School","DFC",9832,"3022032DFC","DFC","3022032DFC"]
[3022032,"Holly Park School","LUMP SUM",122000,"3022032LUMP SUM","LUMP SUM","3022032LUMP SUM"]
[3022032,"Holly Park School","MFG",0,"3022032MFG","MFG","3022032MFG"]
[3022032,"Holly Park School","NDPDEBS",-1374.07,"3022032NDPDEBS","NDPDEBS","3022032NDPDEBS"]
[3022032,"Holly Park School","NDPDESupply",-757.79,"3022032NDPDESupply","NDPDESupply","3022032NDPDESupply"]
[3022032,"Holly Park School","NDPDEUPEG",-1175.51,"3022032NDPDEUPEG","NDPDEUPEG","3022032NDPDEUPEG"]
[3022032,"Holly Park School","NNDR",22620.41,"3022032NNDR","NNDR","3022032NNDR"]
[3022032,"Holly Park School","NURSERYEX",3120,"3022032NURSERYEX","NURSERYEX","3022032NURSERYEX"]
[3022032,"Holly Park School","NURSERYTOPUP",0,"3022032NURSERYTOPUP","NURSERYTOPUP","3022032NURSERYTOPUP"]
[3022032,"Holly Park School","PEGRANT",15945.84,"3022032PEGRANT","PEGRANT","3022032PEGRANT"]
[3022032,"Holly Park School","PPFSMPRI",163680,"3022032PPFSMPRI","PPFSMPRI","3022032PPFSMPRI"]
[3022032,"Holly Park School","PPLOOKEDAFTER",1000,"3022032PPLOOKEDAFTER","PPLOOKEDAFTER","3022032PPLOOKEDAFTER"]
[3022032,"Holly Park School","pppost-lac",5700,"3022032pppost-lac","pppost-lac","3022032pppost-lac"]
[3022032,"Holly Park School","ppservice",0,"3022032ppservice","ppservice","3022032ppservice"]
[3022032,"Holly Park School","Pri AWPU",1518204.88,"3022032Pri AWPU","Pri AWPU","3022032Pri AWPU"]
[3022032,"Holly Park School","Pri EAL 2",38758.18,"3022032Pri EAL 2","Pri EAL 2","3022032Pri EAL 2"]
[3022032,"Holly Park School","Pri FSM6",175226.33,"3022032Pri FSM6","Pri FSM6","3022032Pri FSM6"]
[3022032,"Holly Park School","Pri IDACI A",0,"3022032Pri IDACI A","Pri IDACI A","3022032Pri IDACI A"]
[3022032,"Holly Park School","Pri IDACI B",30990.84,"3022032Pri IDACI B","Pri IDACI B","3022032Pri IDACI B"]
[3022032,"Holly Park School","Pri IDACI C",14718.19,"3022032Pri IDACI C","Pri IDACI C","3022032Pri IDACI C"]
[3022032,"Holly Park School","Pri MOB",0,"3022032Pri MOB","Pri MOB","3022032Pri MOB"]
[3022032,"Holly Park School","SPRAADJ",-1799.16,"3022032adj","adj","3022032SPRAADJ"]
[3022032,"Holly Park School","SPRAEYPP",990.8,"3022032eypp","eypp","3022032SPRAEYPP"]
[3022032,"Holly Park School","SPRAHOURS",19139.34,"3022032HOURS","HOURS","3022032SPRAHOURS"]
[3022032,"Holly Park School","SPRAIDACI",1159.72,"3022032IDACI","IDACI","3022032SPRAIDACI"]
[3022032,"Holly Park School","SPRAIDACIADJ",-78.53,"3022032IDACI","IDACI","3022032SPRAIDACIADJ"]
[3022032,"Holly Park School","SPRHOURS",67390.95,"3022032HOURS","HOURS","3022032SPRHOURS"]
[3022032,"Holly Park School","SPRIDACI",3987.31,"3022032IDACI","IDACI","3022032SPRIDACI"]
[3022032,"Holly Park School","STMTTOPUPPRI",79186.5,"3022032STMTTOPUPPRI","STMTTOPUPPRI","3022032STMTTOPUPPRI"]
[3022032,"Holly Park School","SUMAEYPP",267.35000000000002,"3022032eypp","eypp","3022032SUMAEYPP"]
[3022032,"Holly Park School","SUMAHOURS",-13338.6,"3022032HOURS","HOURS","3022032SUMAHOURS"]
[3022032,"Holly Park School","SUMAIDACI",-1164.9000000000001,"3022032IDACI","IDACI","3022032SUMAIDACI"]
[3022032,"Holly Park School","SUMHOURS",75239.009999999995,"3022032HOURS","HOURS","3022032SUMHOURS"]
[3022032,"Holly Park School","SUMIDACI",4451.6499999999996,"3022032IDACI","IDACI","3022032SUMIDACI"]
[3022032,"Holly Park School","UIFSM",58540,"3022032UIFSM","UIFSM","3022032UIFSM"]
[3022036,"Livingstone School","ARPNURBASE",134034,"3022036ARPNURBASE","ARPNURBASE","3022036ARPNURBASE"]
[3022036,"Livingstone School","ARPRY11BASE",140000,"3022036ARPRY11BASE","ARPRY11BASE","3022036ARPRY11BASE"]
[3022036,"Livingstone School","ARPTOPUP",247490.83000000002,{"$f":"A1028&F1028","v":"3022036ARPTOPUP"},{"$f":"IF(ISERROR(VLOOKUP(C1028,L:M,2,0)),C1028,VLOOKUP(C1028,L:M,2,0))","v":"ARPTOPUP"},{"$f":"A1028&C1028","v":"3022036ARPTOPUP"}]
[3022036,"Livingstone School","AUTAEYPP",210.11,"3022036EYPP","EYPP","3022036AUTAEYPP"]
[3022036,"Livingstone School","AUTAHOURS",-4185.4799999999996,"3022036HOURS","HOURS","3022036AUTAHOURS"]
[3022036,"Livingstone School","AUTAIDACI",-786.61,"3022036IDACI","IDACI","3022036AUTAIDACI"]
[3022036,"Livingstone School","AUTHOURS",32774.85,"3022036HOURS","HOURS","3022036AUTHOURS"]
[3022036,"Livingstone School","AUTIDACI",2488.15,"3022036IDACI","IDACI","3022036AUTIDACI"]
[3022036,"Livingstone School","DFC",7246.75,"3022036DFC","DFC","3022036DFC"]
[3022036,"Livingstone School","LUMP SUM",122000,"3022036LUMP SUM","LUMP SUM","3022036LUMP SUM"]
[3022036,"Livingstone School","MFG",129997.23,"3022036MFG","MFG","3022036MFG"]
[3022036,"Livingstone School","NDPDEBS",-761.53,"3022036NDPDEBS","NDPDEBS","3022036NDPDEBS"]
[3022036,"Livingstone School","NDPDESupply",-419.98,"3022036NDPDESupply","NDPDESupply","3022036NDPDESupply"]
[3022036,"Livingstone School","NDPDEUPEG",-1257.8499999999999,"3022036NDPDEUPEG","NDPDEUPEG","3022036NDPDEUPEG"]
[3022036,"Livingstone School","NNDR",15412.07,"3022036NNDR","NNDR","3022036NNDR"]
[3022036,"Livingstone School","NURARPTOPUP",3857,"3022036NURARPTOPUP","NURARPTOPUP","3022036NURARPTOPUP"]
[3022036,"Livingstone School","NURSERYTOPUP",7068.5,"3022036NURSERYTOPUP","NURSERYTOPUP","3022036NURSERYTOPUP"]
[3022036,"Livingstone School","othertopup",3082.92,"3022036othertopup","othertopup","3022036othertopup"]
[3022036,"Livingstone School","PEGRANT",14529.17,"3022036PEGRANT","PEGRANT","3022036PEGRANT"]
[3022036,"Livingstone School","PPFSMPRI",183480,"3022036PPFSMPRI","PPFSMPRI","3022036PPFSMPRI"]
[3022036,"Livingstone School","PPLOOKEDAFTER",1750,"3022036PPLOOKEDAFTER","PPLOOKEDAFTER","3022036PPLOOKEDAFTER"]
[3022036,"Livingstone School","Pri AWPU",841414.75,"3022036Pri AWPU","Pri AWPU","3022036Pri AWPU"]
[3022036,"Livingstone School","Pri EAL 2",26704.36,"3022036Pri EAL 2","Pri EAL 2","3022036Pri EAL 2"]
[3022036,"Livingstone School","Pri FSM6",187499.38,"3022036Pri FSM6","Pri FSM6","3022036Pri FSM6"]
[3022036,"Livingstone School","Pri IDACI A",0,"3022036Pri IDACI A","Pri IDACI A","3022036Pri IDACI A"]
[3022036,"Livingstone School","Pri IDACI B",11894.78,"3022036Pri IDACI B","Pri IDACI B","3022036Pri IDACI B"]
[3022036,"Livingstone School","Pri IDACI C",3322.99,"3022036Pri IDACI C","Pri IDACI C","3022036Pri IDACI C"]
[3022036,"Livingstone School","Pri MOB",1981.36,"3022036Pri MOB","Pri MOB","3022036Pri MOB"]
[3022036,"Livingstone School","SPRAADJ",-1799.16,"3022036adj","adj","3022036SPRAADJ"]
[3022036,"Livingstone School","SPRAEYPP",368.88,"3022036eypp","eypp","3022036SPRAEYPP"]
[3022036,"Livingstone School","SPRAHOURS",-1830.18,"3022036HOURS","HOURS","3022036SPRAHOURS"]
[3022036,"Livingstone School","SPRAIDACI",-664.18,"3022036IDACI","IDACI","3022036SPRAIDACI"]
[3022036,"Livingstone School","SPRAIDACIADJ",-68.95,"3022036IDACI","IDACI","3022036SPRAIDACIADJ"]
[3022036,"Livingstone School","SPRHOURS",32415.9,"3022036HOURS","HOURS","3022036SPRHOURS"]
[3022036,"Livingstone School","SPRIDACI",2460.9,"3022036IDACI","IDACI","3022036SPRIDACI"]
[3022036,"Livingstone School","STMTPY",0,"3022036STMTPY","STMTPY","3022036STMTPY"]
[3022036,"Livingstone School","STMTTOPUPPRI",59274.58,"3022036STMTTOPUPPRI","STMTTOPUPPRI","3022036STMTTOPUPPRI"]
[3022036,"Livingstone School","SUMAEYPP",601.02,"3022036eypp","eypp","3022036SUMAEYPP"]
[3022036,"Livingstone School","SUMAHOURS",2989,"3022036HOURS","HOURS","3022036SUMAHOURS"]
[3022036,"Livingstone School","SUMAIDACI",-158.46,"3022036IDACI","IDACI","3022036SUMAIDACI"]
[3022036,"Livingstone School","SUMHOURS",37037.879999999997,"3022036HOURS","HOURS","3022036SUMHOURS"]
[3022036,"Livingstone School","SUMIDACI",2811.78,"3022036IDACI","IDACI","3022036SUMIDACI"]
[3022036,"Livingstone School","UIFSM",28040.5,"3022036UIFSM","UIFSM","3022036UIFSM"]
[3022037,"Manorside Primary School","AUTAEYPP",197.61,"3022037EYPP","EYPP","3022037AUTAEYPP"]
[3022037,"Manorside Primary School","AUTAHOURS",-6886.44,"3022037HOURS","HOURS","3022037AUTAHOURS"]
[3022037,"Manorside Primary School","AUTAIDACI",-83.46,"3022037IDACI","IDACI","3022037AUTAIDACI"]
[3022037,"Manorside Primary School","AUTHOURS",40512.120000000003,"3022037HOURS","HOURS","3022037AUTHOURS"]
[3022037,"Manorside Primary School","AUTIDACI",1583.09,"3022037IDACI","IDACI","3022037AUTIDACI"]
[3022037,"Manorside Primary School","DFC",7696.75,"3022037DFC","DFC","3022037DFC"]
[3022037,"Manorside Primary School","LUMP SUM",122000,"3022037LUMP SUM","LUMP SUM","3022037LUMP SUM"]
[3022037,"Manorside Primary School","MFG",44195.58,"3022037MFG","MFG","3022037MFG"]
[3022037,"Manorside Primary School","NDPDEBS",-912.03,"3022037NDPDEBS","NDPDEBS","3022037NDPDEBS"]
[3022037,"Manorside Primary School","NDPDESupply",-502.98,"3022037NDPDESupply","NDPDESupply","3022037NDPDESupply"]
[3022037,"Manorside Primary School","NDPDEUPEG",-682.56,"3022037NDPDEUPEG","NDPDEUPEG","3022037NDPDEUPEG"]
[3022037,"Manorside Primary School","NNDR",17780.240000000002,"3022037NNDR","NNDR","3022037NNDR"]
[3022037,"Manorside Primary School","NURSERYTOPUP",2852.67,"3022037NURSERYTOPUP","NURSERYTOPUP","3022037NURSERYTOPUP"]
[3022037,"Manorside Primary School","PEGRANT",14749.59,"3022037PEGRANT","PEGRANT","3022037PEGRANT"]
[3022037,"Manorside Primary School","PPFSMPRI",85800,"3022037PPFSMPRI","PPFSMPRI","3022037PPFSMPRI"]
[3022037,"Manorside Primary School","PPLOOKEDAFTER",1425,"3022037PPLOOKEDAFTER","PPLOOKEDAFTER","3022037PPLOOKEDAFTER"]
[3022037,"Manorside Primary School","pppost-lac",1900,"3022037pppost-lac","pppost-lac","3022037pppost-lac"]
[3022037,"Manorside Primary School","Pri AWPU",1007702.25,"3022037Pri AWPU","Pri AWPU","3022037Pri AWPU"]
[3022037,"Manorside Primary School","Pri EAL 2",45628.89,"3022037Pri EAL 2","Pri EAL 2","3022037Pri EAL 2"]
[3022037,"Manorside Primary School","Pri FSM6",101744.34,"3022037Pri FSM6","Pri FSM6","3022037Pri FSM6"]
[3022037,"Manorside Primary School","Pri IDACI A",0,"3022037Pri IDACI A","Pri IDACI A","3022037Pri IDACI A"]
[3022037,"Manorside Primary School","Pri IDACI B",23176.49,"3022037Pri IDACI B","Pri IDACI B","3022037Pri IDACI B"]
[3022037,"Manorside Primary School","Pri IDACI C",8829.14,"3022037Pri IDACI C","Pri IDACI C","3022037Pri IDACI C"]
[3022037,"Manorside Primary School","Pri MOB",0,{"$f":"A1092&F1092","v":"3022037Pri MOB"},{"$f":"IF(ISERROR(VLOOKUP(C1092,L:M,2,0)),C1092,VLOOKUP(C1092,L:M,2,0))","v":"Pri MOB"},{"$f":"A1092&C1092","v":"3022037Pri MOB"}]
[3022037,"Manorside Primary School","SPRAEYPP",184.44,"3022037eypp","eypp","3022037SPRAEYPP"]
[3022037,"Manorside Primary School","SPRAHOURS",-3372.32,"3022037HOURS","HOURS","3022037SPRAHOURS"]
[3022037,"Manorside Primary School","SPRAIDACI",79.33,"3022037IDACI","IDACI","3022037SPRAIDACI"]
[3022037,"Manorside Primary School","SPRHOURS",40946.400000000001,"3022037HOURS","HOURS","3022037SPRHOURS"]
[3022037,"Manorside Primary School","SPRIDACI",1600.06,"3022037IDACI","IDACI","3022037SPRIDACI"]
[3022037,"Manorside Primary School","STMTPY",1356.17,"3022037STMTPY","STMTPY","3022037STMTPY"]
[3022037,"Manorside Primary School","STMTTOPUPPRI",70573.08,"3022037STMTTOPUPPRI","STMTTOPUPPRI","3022037STMTTOPUPPRI"]
[3022037,"Manorside Primary School","SUMAADJ",-733.2,"3022037ADJ","ADJ","3022037SUMAADJ"]
[3022037,"Manorside Primary School","SUMAEYPP",300.51,"3022037eypp","eypp","3022037SUMAEYPP"]
[3022037,"Manorside Primary School","SUMAHOURS",-3830.97,"3022037HOURS","HOURS","3022037SUMAHOURS"]
[3022037,"Manorside Primary School","SUMAIDACI",-42.83,"3022037IDACI","IDACI","3022037SUMAIDACI"]
[3022037,"Manorside Primary School","SUMHOURS",50653.440000000002,"3022037HOURS","HOURS","3022037SUMHOURS"]
[3022037,"Manorside Primary School","SUMIDACI",1979.38,"3022037IDACI","IDACI","3022037SUMIDACI"]
[3022037,"Manorside Primary School","UIFSM",54916.5,"3022037UIFSM","UIFSM","3022037UIFSM"]
[3022038,"Parkfield Primary School","AUTAEYPP",501.99,"3022038EYPP","EYPP","3022038AUTAEYPP"]
[3022038,"Parkfield Primary School","AUTAHOURS",66.459999999999994,"3022038HOURS","HOURS","3022038AUTAHOURS"]
[3022038,"Parkfield Primary School","AUTAIDACI",-126.79,"3022038IDACI","IDACI","3022038AUTAIDACI"]
[3022038,"Parkfield Primary School","AUTHOURS",50972.51,"3022038HOURS","HOURS","3022038AUTHOURS"]
[3022038,"Parkfield Primary School","AUTIDACI",2871.75,"3022038IDACI","IDACI","3022038AUTIDACI"]
[3022038,"Parkfield Primary School","DFC",8806,"3022038DFC","DFC","3022038DFC"]
[3022038,"Parkfield Primary School","LUMP SUM",122000,"3022038LUMP SUM","LUMP SUM","3022038LUMP SUM"]
[3022038,"Parkfield Primary School","MFG",-30845.69,"3022038MFG","MFG","3022038MFG"]
[3022038,"Parkfield Primary School","NNDR",11066.29,"3022038NNDR","NNDR","3022038NNDR"]
[3022038,"Parkfield Primary School","NURSERYEX",9300.08,"3022038NURSERYEX","NURSERYEX","3022038NURSERYEX"]
[3022038,"Parkfield Primary School","PEGRANT",15387.92,"3022038PEGRANT","PEGRANT","3022038PEGRANT"]
[3022038,"Parkfield Primary School","PPFSMPRI",162360,"3022038PPFSMPRI","PPFSMPRI","3022038PPFSMPRI"]
[3022038,"Parkfield Primary School","Pri AWPU",1356906,"3022038Pri AWPU","Pri AWPU","3022038Pri AWPU"]
[3022038,"Parkfield Primary School","Pri EAL 2",86246.01,"3022038Pri EAL 2","Pri EAL 2","3022038Pri EAL 2"]
[3022038,"Parkfield Primary School","Pri FSM6",164913.13,"3022038Pri FSM6","Pri FSM6","3022038Pri FSM6"]
[3022038,"Parkfield Primary School","Pri IDACI A",4000,"3022038Pri IDACI A","Pri IDACI A","3022038Pri IDACI A"]
[3022038,"Parkfield Primary School","Pri IDACI B",63000,"3022038Pri IDACI B","Pri IDACI B","3022038Pri IDACI B"]
[3022038,"Parkfield Primary School","Pri IDACI C",19360,"3022038Pri IDACI C","Pri IDACI C","3022038Pri IDACI C"]
[3022038,"Parkfield Primary School","Pri MOB",15308.98,"3022038Pri MOB","Pri MOB","3022038Pri MOB"]
[3022038,"Parkfield Primary School","SPRAADJ",-899.58,"3022038adj","adj","3022038SPRAADJ"]
[3022038,"Parkfield Primary School","SPRAHOURS",34139.730000000003,"3022038HOURS","HOURS","3022038SPRAHOURS"]
[3022038,"Parkfield Primary School","SPRAIDACI",1729.61,"3022038IDACI","IDACI","3022038SPRAIDACI"]
[3022038,"Parkfield Primary School","SPRAIDACIADJ",-53.24,"3022038IDACI","IDACI","3022038SPRAIDACIADJ"]
[3022038,"Parkfield Primary School","SPRHOURS",38387.25,"3022038HOURS","HOURS","3022038SPRHOURS"]
[3022038,"Parkfield Primary School","SPRIDACI",2162.71,"3022038IDACI","IDACI","3022038SPRIDACI"]
[3022038,"Parkfield Primary School","STMTPY",678.08,"3022038STMTPY","STMTPY","3022038STMTPY"]
[3022038,"Parkfield Primary School","STMTTOPUPPRI",75090.92,"3022038STMTTOPUPPRI","STMTTOPUPPRI","3022038STMTTOPUPPRI"]
[3022038,"Parkfield Primary School","SUMAEYPP",200.34,"3022038eypp","eypp","3022038SUMAEYPP"]
[3022038,"Parkfield Primary School","SUMAHOURS",8681.17,"3022038HOURS","HOURS","3022038SUMAHOURS"]
[3022038,"Parkfield Primary School","SUMAIDACI",139.35,"3022038IDACI","IDACI","3022038SUMAIDACI"]
[3022038,"Parkfield Primary School","SUMHOURS",42016.59,"3022038HOURS","HOURS","3022038SUMHOURS"]
[3022038,"Parkfield Primary School","SUMIDACI",2367.1799999999998,"3022038IDACI","IDACI","3022038SUMIDACI"]
[3022038,"Parkfield Primary School","UIFSM",55444,"3022038UIFSM","UIFSM","3022038UIFSM"]
[3022041,"Sacks Morasha Jewish Primary School","AUTHOURS",0,"3022041HOURS","HOURS","3022041AUTHOURS"]
[3022041,"Sacks Morasha Jewish Primary School","AUTIDACI",0,"3022041IDACI","IDACI","3022041AUTIDACI"]
[3022041,"Sacks Morasha Jewish Primary School","LUMP SUM",122000,"3022041LUMP SUM","LUMP SUM","3022041LUMP SUM"]
[3022041,"Sacks Morasha Jewish Primary School","MFG",0,"3022041MFG","MFG","3022041MFG"]
[3022041,"Sacks Morasha Jewish Primary School","NDPDEBS",-626.08000000000004,"3022041NDPDEBS","NDPDEBS","3022041NDPDEBS"]
[3022041,"Sacks Morasha Jewish Primary School","NDPDESupply",-345.28,"3022041NDPDESupply","NDPDESupply","3022041NDPDESupply"]
[3022041,"Sacks Morasha Jewish Primary School","NDPDEUPEG",-48.45,"3022041NDPDEUPEG","NDPDEUPEG","3022041NDPDEUPEG"]
[3022041,"Sacks Morasha Jewish Primary School","NNDR",2028.28,"3022041NNDR","NNDR","3022041NNDR"]
[3022041,"Sacks Morasha Jewish Primary School","othertopup",2202.08,"3022041othertopup","othertopup","3022041othertopup"]
[3022041,"Sacks Morasha Jewish Primary School","PEGRANT",14069.59,"3022041PEGRANT","PEGRANT","3022041PEGRANT"]
[3022041,"Sacks Morasha Jewish Primary School","PPFSMPRI",5280,"3022041PPFSMPRI","PPFSMPRI","3022041PPFSMPRI"]
[3022041,"Sacks Morasha Jewish Primary School","Pri AWPU",691756,"3022041Pri AWPU","Pri AWPU","3022041Pri AWPU"]
[3022041,"Sacks Morasha Jewish Primary School","Pri EAL 2",1857.98,"3022041Pri EAL 2","Pri EAL 2","3022041Pri EAL 2"]
[3022041,"Sacks Morasha Jewish Primary School","Pri FSM6",7221.96,"3022041Pri FSM6","Pri FSM6","3022041Pri FSM6"]
[3022041,"Sacks Morasha Jewish Primary School","Pri IDACI A",0,"3022041Pri IDACI A","Pri IDACI A","3022041Pri IDACI A"]
[3022041,"Sacks Morasha Jewish Primary School","Pri IDACI B",0,"3022041Pri IDACI B","Pri IDACI B","3022041Pri IDACI B"]
[3022041,"Sacks Morasha Jewish Primary School","Pri IDACI C",1768.5,{"$f":"A1156&F1156","v":"3022041Pri IDACI C"},{"$f":"IF(ISERROR(VLOOKUP(C1156,L:M,2,0)),C1156,VLOOKUP(C1156,L:M,2,0))","v":"Pri IDACI C"},{"$f":"A1156&C1156","v":"3022041Pri IDACI C"}]
[3022041,"Sacks Morasha Jewish Primary School","Pri MOB",0,"3022041Pri MOB","Pri MOB","3022041Pri MOB"]
[3022041,"Sacks Morasha Jewish Primary School","SPRHOURS",0,"3022041HOURS","HOURS","3022041SPRHOURS"]
[3022041,"Sacks Morasha Jewish Primary School","SPRIDACI",0,"3022041IDACI","IDACI","3022041SPRIDACI"]
[3022041,"Sacks Morasha Jewish Primary School","SUMHOURS",0,"3022041HOURS","HOURS","3022041SUMHOURS"]
[3022041,"Sacks Morasha Jewish Primary School","SUMIDACI",0,"3022041IDACI","IDACI","3022041SUMIDACI"]
[3022041,"Sacks Morasha Jewish Primary School","UIFSM",37636,"3022041UIFSM","UIFSM","3022041UIFSM"]
[3022042,"Monkfrith School","AUTHOURS",0,"3022042HOURS","HOURS","3022042AUTHOURS"]
[3022042,"Monkfrith School","AUTIDACI",0,"3022042IDACI","IDACI","3022042AUTIDACI"]
[3022042,"Monkfrith School","DFC",7408.75,"3022042DFC","DFC","3022042DFC"]
[3022042,"Monkfrith School","LUMP SUM",122000,"3022042LUMP SUM","LUMP SUM","3022042LUMP SUM"]
[3022042,"Monkfrith School","MFG",-4011.88,"3022042MFG","MFG","3022042MFG"]
[3022042,"Monkfrith School","NDPDEBS",-999.32,"3022042NDPDEBS","NDPDEBS","3022042NDPDEBS"]
[3022042,"Monkfrith School","NDPDESupply",-551.12,"3022042NDPDESupply","NDPDESupply","3022042NDPDESupply"]
[3022042,"Monkfrith School","NDPDEUPEG",-512.74,"3022042NDPDEUPEG","NDPDEUPEG","3022042NDPDEUPEG"]
[3022042,"Monkfrith School","NNDR",16351.25,"3022042NNDR","NNDR","3022042NNDR"]
[3022042,"Monkfrith School","NOTIONALSEN",0,"3022042NOTIONALSEN","NOTIONALSEN","3022042NOTIONALSEN"]
[3022042,"Monkfrith School","PEGRANT",14753.75,"3022042PEGRANT","PEGRANT","3022042PEGRANT"]
[3022042,"Monkfrith School","PPFSMPRI",69960,"3022042PPFSMPRI","PPFSMPRI","3022042PPFSMPRI"]
[3022042,"Monkfrith School","pppost-lac",3800,"3022042pppost-lac","pppost-lac","3022042pppost-lac"]
[3022042,"Monkfrith School","Pri AWPU",1104149,"3022042Pri AWPU","Pri AWPU","3022042Pri AWPU"]
[3022042,"Monkfrith School","Pri EAL 2",19551.11,"3022042Pri EAL 2","Pri EAL 2","3022042Pri EAL 2"]
[3022042,"Monkfrith School","Pri FSM6",76430.61,"3022042Pri FSM6","Pri FSM6","3022042Pri FSM6"]
[3022042,"Monkfrith School","Pri IDACI A",0,"3022042Pri IDACI A","Pri IDACI A","3022042Pri IDACI A"]
[3022042,"Monkfrith School","Pri IDACI B",10628.05,"3022042Pri IDACI B","Pri IDACI B","3022042Pri IDACI B"]
[3022042,"Monkfrith School","Pri IDACI C",890.73,"3022042Pri IDACI C","Pri IDACI C","3022042Pri IDACI C"]
[3022042,"Monkfrith School","Pri MOB",0,"3022042Pri MOB","Pri MOB","3022042Pri MOB"]
[3022042,"Monkfrith School","SPRHOURS",0,"3022042HOURS","HOURS","3022042SPRHOURS"]
[3022042,"Monkfrith School","SPRIDACI",0,"3022042IDACI","IDACI","3022042SPRIDACI"]
[3022042,"Monkfrith School","STMTTOPUPPRI",91744,"3022042STMTTOPUPPRI","STMTTOPUPPRI","3022042STMTTOPUPPRI"]
[3022042,"Monkfrith School","SUMHOURS",0,"3022042HOURS","HOURS","3022042SUMHOURS"]
[3022042,"Monkfrith School","SUMIDACI",0,"3022042IDACI","IDACI","3022042SUMIDACI"]
[3022042,"Monkfrith School","UIFSM",80845.5,"3022042UIFSM","UIFSM","3022042UIFSM"]
[3022043,"Moss Hall Junior School","AUTHOURS",0,"3022043HOURS","HOURS","3022043AUTHOURS"]
[3022043,"Moss Hall Junior School","AUTIDACI",0,"3022043IDACI","IDACI","3022043AUTIDACI"]
[3022043,"Moss Hall Junior School","DFC",8646.25,"3022043DFC","DFC","3022043DFC"]
[3022043,"Moss Hall Junior School","EXPANDPRI",48000,"3022043EXPANDPRI","EXPANDPRI","3022043EXPANDPRI"]
[3022043,"Moss Hall Junior School","LUMP SUM",122000,"3022043LUMP SUM","LUMP SUM","3022043LUMP SUM"]
[3022043,"Moss Hall Junior School","MFG",10684.85,"3022043MFG","MFG","3022043MFG"]
[3022043,"Moss Hall Junior School","NDPDEBS",-1243.1300000000001,"3022043NDPDEBS","NDPDEBS","3022043NDPDEBS"]
[3022043,"Moss Hall Junior School","NDPDESupply",-685.58,"3022043NDPDESupply","NDPDESupply","3022043NDPDESupply"]
[3022043,"Moss Hall Junior School","NDPDEUPEG",-830.85,"3022043NDPDEUPEG","NDPDEUPEG","3022043NDPDEUPEG"]
[3022043,"Moss Hall Junior School","NNDR",14968.75,"3022043NNDR","NNDR","3022043NNDR"]
[3022043,"Moss Hall Junior School","othertopup",8137,"3022043othertopup","othertopup","3022043othertopup"]
[3022043,"Moss Hall Junior School","PEGRANT",15942.08,"3022043PEGRANT","PEGRANT","3022043PEGRANT"]
[3022043,"Moss Hall Junior School","PPFSMPRI",117480,"3022043PPFSMPRI","PPFSMPRI","3022043PPFSMPRI"]
[3022043,"Moss Hall Junior School","Pri AWPU",1373534.75,"3022043Pri AWPU","Pri AWPU","3022043Pri AWPU"]
[3022043,"Moss Hall Junior School","Pri EAL 2",13250,"3022043Pri EAL 2","Pri EAL 2","3022043Pri EAL 2"]
[3022043,"Moss Hall Junior School","Pri FSM6",123849.72,"3022043Pri FSM6","Pri FSM6","3022043Pri FSM6"]
[3022043,"Moss Hall Junior School","Pri IDACI A",0,"3022043Pri IDACI A","Pri IDACI A","3022043Pri IDACI A"]
[3022043,"Moss Hall Junior School","Pri IDACI B",0,"3022043Pri IDACI B","Pri IDACI B","3022043Pri IDACI B"]
[3022043,"Moss Hall Junior School","Pri IDACI C",4443.03,"3022043Pri IDACI C","Pri IDACI C","3022043Pri IDACI C"]
[3022043,"Moss Hall Junior School","Pri MOB",0,"3022043Pri MOB","Pri MOB","3022043Pri MOB"]
[3022043,"Moss Hall Junior School","SPRHOURS",0,"3022043HOURS","HOURS","3022043SPRHOURS"]
[3022043,"Moss Hall Junior School","SPRIDACI",0,"3022043IDACI","IDACI","3022043SPRIDACI"]
[3022043,"Moss Hall Junior School","STMTPY",915.83,"3022043STMTPY","STMTPY","3022043STMTPY"]
[3022043,"Moss Hall Junior School","STMTTOPUPPRI",166006.16999999998,"3022043STMTTOPUPPRI","STMTTOPUPPRI","3022043STMTTOPUPPRI"]
[3022043,"Moss Hall Junior School","SUMHOURS",0,"3022043HOURS","HOURS","3022043SUMHOURS"]
[3022043,"Moss Hall Junior School","SUMIDACI",0,"3022043IDACI","IDACI","3022043SUMIDACI"]
[3022043,"Moss Hall Junior School","UIFSM",0,"3022043UIFSM","UIFSM","3022043UIFSM"]
[3022044,"Moss Hall Infant School","AUTHOURS",0,"3022044HOURS","HOURS","3022044AUTHOURS"]
[3022044,"Moss Hall Infant School","AUTIDACI",0,"3022044IDACI","IDACI","3022044AUTIDACI"]
[3022044,"Moss Hall Infant School","DFC",8083.75,"3022044DFC","DFC","3022044DFC"]
[3022044,"Moss Hall Infant School","LUMP SUM",122000,"3022044LUMP SUM","LUMP SUM","3022044LUMP SUM"]
[3022044,"Moss Hall Infant School","MFG",-5150.6499999999996,{"$f":"A1220&F1220","v":"3022044MFG"},{"$f":"IF(ISERROR(VLOOKUP(C1220,L:M,2,0)),C1220,VLOOKUP(C1220,L:M,2,0))","v":"MFG"},{"$f":"A1220&C1220","v":"3022044MFG"}]
[3022044,"Moss Hall Infant School","NDPDEBS",-1068.55,"3022044NDPDEBS","NDPDEBS","3022044NDPDEBS"]
[3022044,"Moss Hall Infant School","NDPDESupply",-589.29999999999995,"3022044NDPDESupply","NDPDESupply","3022044NDPDESupply"]
[3022044,"Moss Hall Infant School","NDPDEUPEG",-737.82,"3022044NDPDEUPEG","NDPDEUPEG","3022044NDPDEUPEG"]
[3022044,"Moss Hall Infant School","NNDR",12424.06,"3022044NNDR","NNDR","3022044NNDR"]
[3022044,"Moss Hall Infant School","othertopup",0,"3022044othertopup","othertopup","3022044othertopup"]
[3022044,"Moss Hall Infant School","PEGRANT",14567.08,"3022044PEGRANT","PEGRANT","3022044PEGRANT"]
[3022044,"Moss Hall Infant School","PPFSMPRI",80520,"3022044PPFSMPRI","PPFSMPRI","3022044PPFSMPRI"]
[3022044,"Moss Hall Infant School","pppost-lac",7600,"3022044pppost-lac","pppost-lac","3022044pppost-lac"]
[3022044,"Moss Hall Infant School","Pri AWPU",1180641.25,"3022044Pri AWPU","Pri AWPU","3022044Pri AWPU"]
[3022044,"Moss Hall Infant School","Pri EAL 2",108886.81,"3022044Pri EAL 2","Pri EAL 2","3022044Pri EAL 2"]
[3022044,"Moss Hall Infant School","Pri FSM6",109982.76,"3022044Pri FSM6","Pri FSM6","3022044Pri FSM6"]
[3022044,"Moss Hall Infant School","Pri IDACI A",0,"3022044Pri IDACI A","Pri IDACI A","3022044Pri IDACI A"]
[3022044,"Moss Hall Infant School","Pri IDACI B",0,"3022044Pri IDACI B","Pri IDACI B","3022044Pri IDACI B"]
[3022044,"Moss Hall Infant School","Pri IDACI C",5294.92,"3022044Pri IDACI C","Pri IDACI C","3022044Pri IDACI C"]
[3022044,"Moss Hall Infant School","Pri MOB",0,"3022044Pri MOB","Pri MOB","3022044Pri MOB"]
[3022044,"Moss Hall Infant School","SPRHOURS",0,"3022044HOURS","HOURS","3022044SPRHOURS"]
[3022044,"Moss Hall Infant School","SPRIDACI",0,"3022044IDACI","IDACI","3022044SPRIDACI"]
[3022044,"Moss Hall Infant School","STMTTOPUPPRI",71314.25,"3022044STMTTOPUPPRI","STMTTOPUPPRI","3022044STMTTOPUPPRI"]
[3022044,"Moss Hall Infant School","SUMHOURS",0,"3022044HOURS","HOURS","3022044SUMHOURS"]
[3022044,"Moss Hall Infant School","SUMIDACI",0,"3022044IDACI","IDACI","3022044SUMIDACI"]
[3022044,"Moss Hall Infant School","UIFSM",138074,"3022044UIFSM","UIFSM","3022044UIFSM"]
[3022045,"Northside School","AUTAEYPP",334.35,"3022045EYPP","EYPP","3022045AUTAEYPP"]
[3022045,"Northside School","AUTAHOURS",24020.560000000001,"3022045HOURS","HOURS","3022045AUTAHOURS"]
[3022045,"Northside School","AUTAIDACI",1184.18,"3022045IDACI","IDACI","3022045AUTAIDACI"]
[3022045,"Northside School","AUTHOURS",26393.59,"3022045HOURS","HOURS","3022045AUTHOURS"]
[3022045,"Northside School","AUTIDACI",1267.5,"3022045IDACI","IDACI","3022045AUTIDACI"]
[3022045,"Northside School","DFC",7033,"3022045DFC","DFC","3022045DFC"]
[3022045,"Northside School","LUMP SUM",122000,"3022045LUMP SUM","LUMP SUM","3022045LUMP SUM"]
[3022045,"Northside School","MFG",106446.78,"3022045MFG","MFG","3022045MFG"]
[3022045,"Northside School","NDPDEBS",-734.44,"3022045NDPDEBS","NDPDEBS","3022045NDPDEBS"]
[3022045,"Northside School","NDPDESupply",-405.04,"3022045NDPDESupply","NDPDESupply","3022045NDPDESupply"]
[3022045,"Northside School","NDPDEUPEG",-653.24,"3022045NDPDEUPEG","NDPDEUPEG","3022045NDPDEUPEG"]
[3022045,"Northside School","NNDR",19379.07,"3022045NNDR","NNDR","3022045NNDR"]
[3022045,"Northside School","NURSERYEX",3196,"3022045NURSERYEX","NURSERYEX","3022045NURSERYEX"]
[3022045,"Northside School","NURSERYTOPUP",4992.17,"3022045NURSERYTOPUP","NURSERYTOPUP","3022045NURSERYTOPUP"]
[3022045,"Northside School","PEGRANT",14348.34,"3022045PEGRANT","PEGRANT","3022045PEGRANT"]
[3022045,"Northside School","PPFSMPRI",80520,"3022045PPFSMPRI","PPFSMPRI","3022045PPFSMPRI"]
[3022045,"Northside School","pppost-lac",1900,"3022045pppost-lac","pppost-lac","3022045pppost-lac"]
[3022045,"Northside School","ppservice",300,"3022045ppservice","ppservice","3022045ppservice"]
[3022045,"Northside School","Pri AWPU",811483,"3022045Pri AWPU","Pri AWPU","3022045Pri AWPU"]
[3022045,"Northside School","Pri EAL 2",35653.64,"3022045Pri EAL 2","Pri EAL 2","3022045Pri EAL 2"]
[3022045,"Northside School","Pri FSM6",97373.89,"3022045Pri FSM6","Pri FSM6","3022045Pri FSM6"]
[3022045,"Northside School","Pri IDACI A",0,"3022045Pri IDACI A","Pri IDACI A","3022045Pri IDACI A"]
[3022045,"Northside School","Pri IDACI B",0,"3022045Pri IDACI B","Pri IDACI B","3022045Pri IDACI B"]
[3022045,"Northside School","Pri IDACI C",880,"3022045Pri IDACI C","Pri IDACI C","3022045Pri IDACI C"]
[3022045,"Northside School","Pri MOB",253.74,"3022045Pri MOB","Pri MOB","3022045Pri MOB"]
[3022045,"Northside School","SPRAADJ",-899.58,"3022045adj","adj","3022045SPRAADJ"]
[3022045,"Northside School","SPRAEYPP",366.38,"3022045eypp","eypp","3022045SPRAEYPP"]
[3022045,"Northside School","SPRAHOURS",2873.78,"3022045HOURS","HOURS","3022045SPRAHOURS"]
[3022045,"Northside School","SPRAIDACI",137.97999999999999,"3022045IDACI","IDACI","3022045SPRAIDACI"]
[3022045,"Northside School","SPRAIDACIADJ",-41.26,"3022045IDACI","IDACI","3022045SPRAIDACIADJ"]
[3022045,"Northside School","SPRHOURS",43505.55,"3022045HOURS","HOURS","3022045SPRHOURS"]
[3022045,"Northside School","SPRIDACI",2089.2800000000002,"3022045IDACI","IDACI","3022045SPRIDACI"]
[3022045,"Northside School","STMTTOPUPPRI",23776.5,"3022045STMTTOPUPPRI","STMTTOPUPPRI","3022045STMTTOPUPPRI"]
[3022045,"Northside School","SUMAEYPP",701.19,"3022045eypp","eypp","3022045SUMAEYPP"]
[3022045,"Northside School","SUMAHOURS",-66.47,"3022045HOURS","HOURS","3022045SUMAHOURS"]
[3022045,"Northside School","SUMAIDACI",-97.13,"3022045IDACI","IDACI","3022045SUMAIDACI"]
[3022045,"Northside School","SUMHOURS",49760.51,"3022045HOURS","HOURS","3022045SUMHOURS"]
[3022045,"Northside School","SUMIDACI",2389.66,"3022045IDACI","IDACI","3022045SUMIDACI"]
[3022045,"Northside School","UIFSM",24526.5,"3022045UIFSM","UIFSM","3022045UIFSM"]
[3022047,"Hyde School","AUTAEYPP",97.67,"3022047EYPP","EYPP","3022047AUTAEYPP"]
[3022047,"Hyde School","AUTAHOURS",10300.86,"3022047HOURS","HOURS","3022047AUTAHOURS"]
[3022047,"Hyde School","AUTAIDACI",188.69,"3022047IDACI","IDACI","3022047AUTAIDACI"]
[3022047,"Hyde School","AUTHOURS",49649.73,{"$f":"A1284&F1284","v":"3022047HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C1284,L:M,2,0)),C1284,VLOOKUP(C1284,L:M,2,0))","v":"HOURS"},{"$f":"A1284&C1284","v":"3022047AUTHOURS"}]
[3022047,"Hyde School","AUTIDACI",3949.03,"3022047IDACI","IDACI","3022047AUTIDACI"]
[3022047,"Hyde School","DFC",9226.75,"3022047DFC","DFC","3022047DFC"]
[3022047,"Hyde School","LUMP SUM",122000,"3022047LUMP SUM","LUMP SUM","3022047LUMP SUM"]
[3022047,"Hyde School","MFG",-60026.82,"3022047MFG","MFG","3022047MFG"]
[3022047,"Hyde School","NNDR",4796.05,"3022047NNDR","NNDR","3022047NNDR"]
[3022047,"Hyde School","NURSERYEX",1170,"3022047NURSERYEX","NURSERYEX","3022047NURSERYEX"]
[3022047,"Hyde School","NURSERYTOPUP",0,"3022047NURSERYTOPUP","NURSERYTOPUP","3022047NURSERYTOPUP"]
[3022047,"Hyde School","PEGRANT",15511.25,"3022047PEGRANT","PEGRANT","3022047PEGRANT"]
[3022047,"Hyde School","PPFSMPRI",182160,"3022047PPFSMPRI","PPFSMPRI","3022047PPFSMPRI"]
[3022047,"Hyde School","PPLOOKEDAFTER",1250,"3022047PPLOOKEDAFTER","PPLOOKEDAFTER","3022047PPLOOKEDAFTER"]
[3022047,"Hyde School","Pri AWPU",1416769.5,"3022047Pri AWPU","Pri AWPU","3022047Pri AWPU"]
[3022047,"Hyde School","Pri EAL 2",77321.919999999998,"3022047Pri EAL 2","Pri EAL 2","3022047Pri EAL 2"]
[3022047,"Hyde School","Pri FSM6",221306.23,"3022047Pri FSM6","Pri FSM6","3022047Pri FSM6"]
[3022047,"Hyde School","Pri IDACI A",8000,"3022047Pri IDACI A","Pri IDACI A","3022047Pri IDACI A"]
[3022047,"Hyde School","Pri IDACI B",174300,"3022047Pri IDACI B","Pri IDACI B","3022047Pri IDACI B"]
[3022047,"Hyde School","Pri IDACI C",26400,"3022047Pri IDACI C","Pri IDACI C","3022047Pri IDACI C"]
[3022047,"Hyde School","Pri MOB",4821.0600000000004,"3022047Pri MOB","Pri MOB","3022047Pri MOB"]
[3022047,"Hyde School","SPRAADJ",-899.58,"3022047adj","adj","3022047SPRAADJ"]
[3022047,"Hyde School","SPRAEYPP",737.76,"3022047eypp","eypp","3022047SPRAEYPP"]
[3022047,"Hyde School","SPRAHOURS",580.52,"3022047HOURS","HOURS","3022047SPRAHOURS"]
[3022047,"Hyde School","SPRAIDACI",-686.52,"3022047IDACI","IDACI","3022047SPRAIDACI"]
[3022047,"Hyde School","SPRAIDACIADJ",-22.36,"3022047IDACI","IDACI","3022047SPRAIDACIADJ"]
[3022047,"Hyde School","SPRHOURS",65684.850000000006,"3022047HOURS","HOURS","3022047SPRHOURS"]
[3022047,"Hyde School","SPRIDACI",5224.42,"3022047IDACI","IDACI","3022047SPRIDACI"]
[3022047,"Hyde School","STMTTOPUPPRI",101739.25,"3022047STMTTOPUPPRI","STMTTOPUPPRI","3022047STMTTOPUPPRI"]
[3022047,"Hyde School","SUMAEYPP",500.85,"3022047eypp","eypp","3022047SUMAEYPP"]
[3022047,"Hyde School","SUMAHOURS",-3283.69,"3022047HOURS","HOURS","3022047SUMAHOURS"]
[3022047,"Hyde School","SUMAIDACI",-919.04,"3022047IDACI","IDACI","3022047SUMAIDACI"]
[3022047,"Hyde School","SUMHOURS",73402.179999999993,"3022047HOURS","HOURS","3022047SUMHOURS"]
[3022047,"Hyde School","SUMIDACI",5838.24,"3022047IDACI","IDACI","3022047SUMIDACI"]
[3022047,"Hyde School","UIFSM",58212.5,"3022047UIFSM","UIFSM","3022047UIFSM"]
[3022048,"Millbrook Park CE Primary School","AUTAADJ",38.78,"3022048ADJ","ADJ","3022048AUTAADJ"]
[3022048,"Millbrook Park CE Primary School","AUTAEYPP",366.84,"3022048EYPP","EYPP","3022048AUTAEYPP"]
[3022048,"Millbrook Park CE Primary School","AUTAHOURS",26632.89,"3022048HOURS","HOURS","3022048AUTAHOURS"]
[3022048,"Millbrook Park CE Primary School","AUTAIDACI",1493.04,"3022048IDACI","IDACI","3022048AUTAIDACI"]
[3022048,"Millbrook Park CE Primary School","AUTAIDACIADJ",23.58,"3022048IDACI","IDACI","3022048AUTAIDACIADJ"]
[3022048,"Millbrook Park CE Primary School","AUTHOURS",21979.89,"3022048HOURS","HOURS","3022048AUTHOURS"]
[3022048,"Millbrook Park CE Primary School","AUTIDACI",1489.34,"3022048IDACI","IDACI","3022048AUTIDACI"]
[3022048,"Millbrook Park CE Primary School","BULGEPROT",19954.5,"3022048BULGEPROT","BULGEPROT","3022048BULGEPROT"]
[3022048,"Millbrook Park CE Primary School","DFC",5336.5,"3022048DFC","DFC","3022048DFC"]
[3022048,"Millbrook Park CE Primary School","DISECON",32250,"3022048DISECON","DISECON","3022048DISECON"]
[3022048,"Millbrook Park CE Primary School","LUMP SUM",122000,"3022048LUMP SUM","LUMP SUM","3022048LUMP SUM"]
[3022048,"Millbrook Park CE Primary School","MFG",0,"3022048MFG","MFG","3022048MFG"]
[3022048,"Millbrook Park CE Primary School","NNDR",0,"3022048NNDR","NNDR","3022048NNDR"]
[3022048,"Millbrook Park CE Primary School","NURSERYEX",2019.64,"3022048NURSERYEX","NURSERYEX","3022048NURSERYEX"]
[3022048,"Millbrook Park CE Primary School","othertopup",3390.42,"3022048othertopup","othertopup","3022048othertopup"]
[3022048,"Millbrook Park CE Primary School","PEGRANT",13410,"3022048PEGRANT","PEGRANT","3022048PEGRANT"]
[3022048,"Millbrook Park CE Primary School","PPFSMPRI",34320,"3022048PPFSMPRI","PPFSMPRI","3022048PPFSMPRI"]
[3022048,"Millbrook Park CE Primary School","PPLOOKEDAFTER",1700,"3022048PPLOOKEDAFTER","PPLOOKEDAFTER","3022048PPLOOKEDAFTER"]
[3022048,"Millbrook Park CE Primary School","Pri AWPU",665150,"3022048Pri AWPU","Pri AWPU","3022048Pri AWPU"]
[3022048,"Millbrook Park CE Primary School","Pri EAL 2",67638.100000000006,"3022048Pri EAL 2","Pri EAL 2","3022048Pri EAL 2"]
[3022048,"Millbrook Park CE Primary School","Pri FSM6",55199.27,"3022048Pri FSM6","Pri FSM6","3022048Pri FSM6"]
[3022048,"Millbrook Park CE Primary School","Pri IDACI A",0,"3022048Pri IDACI A","Pri IDACI A","3022048Pri IDACI A"]
[3022048,"Millbrook Park CE Primary School","Pri IDACI B",5090.91,"3022048Pri IDACI B","Pri IDACI B","3022048Pri IDACI B"]
[3022048,"Millbrook Park CE Primary School","Pri IDACI C",3200,"3022048Pri IDACI C","Pri IDACI C","3022048Pri IDACI C"]
[3022048,"Millbrook Park CE Primary School","Pri MOB",0,"3022048Pri MOB","Pri MOB","3022048Pri MOB"]
[3022048,"Millbrook Park CE Primary School","SPRAADJ",-1760.9,"3022048adj","adj","3022048SPRAADJ"]
[3022048,"Millbrook Park CE Primary School","SPRAEYPP",452.92,"3022048eypp","eypp","3022048SPRAEYPP"]
[3022048,"Millbrook Park CE Primary School","SPRAHOURS",19243.48,"3022048HOURS","HOURS","3022048SPRAHOURS"]
[3022048,"Millbrook Park CE Primary School","SPRAIDACI",1012.99,"3022048IDACI","IDACI","3022048SPRAIDACI"]
[3022048,"Millbrook Park CE Primary School","SPRAIDACIADJ",-110.58,"3022048IDACI","IDACI","3022048SPRAIDACIADJ"]
[3022048,"Millbrook Park CE Primary School","SPRHOURS",29856.75,"3022048HOURS","HOURS","3022048SPRHOURS"]
[3022048,"Millbrook Park CE Primary School","SPRIDACI",2023.07,"3022048IDACI","IDACI","3022048SPRIDACI"]
[3022048,"Millbrook Park CE Primary School","STMTPY",678.08,{"$f":"A1348&F1348","v":"3022048STMTPY"},{"$f":"IF(ISERROR(VLOOKUP(C1348,L:M,2,0)),C1348,VLOOKUP(C1348,L:M,2,0))","v":"STMTPY"},{"$f":"A1348&C1348","v":"3022048STMTPY"}]
[3022048,"Millbrook Park CE Primary School","STMTTOPUPPRI",34652.92,"3022048STMTTOPUPPRI","STMTTOPUPPRI","3022048STMTTOPUPPRI"]
[3022048,"Millbrook Park CE Primary School","SUMAADJ",338.4,"3022048ADJ","ADJ","3022048SUMAADJ"]
[3022048,"Millbrook Park CE Primary School","SUMAEYPP",500.85,"3022048eypp","eypp","3022048SUMAEYPP"]
[3022048,"Millbrook Park CE Primary School","SUMAHOURS",-5231.3,"3022048HOURS","HOURS","3022048SUMAHOURS"]
[3022048,"Millbrook Park CE Primary School","SUMAIDACI",-744.4,"3022048IDACI","IDACI","3022048SUMAIDACI"]
[3022048,"Millbrook Park CE Primary School","SUMHOURS",32245.29,"3022048HOURS","HOURS","3022048SUMHOURS"]
[3022048,"Millbrook Park CE Primary School","SUMIDACI",2184.92,"3022048IDACI","IDACI","3022048SUMIDACI"]
[3022048,"Millbrook Park CE Primary School","UIFSM",69756.5,"3022048UIFSM","UIFSM","3022048UIFSM"]
[3022049,"Watling Park Free School","AUTHOURS",0,"3022049HOURS","HOURS","3022049AUTHOURS"]
[3022049,"Watling Park Free School","AUTIDACI",0,"3022049IDACI","IDACI","3022049AUTIDACI"]
[3022049,"Watling Park Free School","DFC",4607.5,"3022049DFC","DFC","3022049DFC"]
[3022049,"Watling Park Free School","LUMP SUM",122000,"3022049LUMP SUM","LUMP SUM","3022049LUMP SUM"]
[3022049,"Watling Park Free School","MFG",0,"3022049MFG","MFG","3022049MFG"]
[3022049,"Watling Park Free School","NNDR",0,"3022049NNDR","NNDR","3022049NNDR"]
[3022049,"Watling Park Free School","PEGRANT",9671.67,"3022049PEGRANT","PEGRANT","3022049PEGRANT"]
[3022049,"Watling Park Free School","PPFSMPRI",68640,"3022049PPFSMPRI","PPFSMPRI","3022049PPFSMPRI"]
[3022049,"Watling Park Free School","pppost-lac",1900,"3022049pppost-lac","pppost-lac","3022049pppost-lac"]
[3022049,"Watling Park Free School","Pri AWPU",482233.75,"3022049Pri AWPU","Pri AWPU","3022049Pri AWPU"]
[3022049,"Watling Park Free School","Pri EAL 2",54706.78,"3022049Pri EAL 2","Pri EAL 2","3022049Pri EAL 2"]
[3022049,"Watling Park Free School","Pri FSM6",104172.66,"3022049Pri FSM6","Pri FSM6","3022049Pri FSM6"]
[3022049,"Watling Park Free School","Pri IDACI A",0,"3022049Pri IDACI A","Pri IDACI A","3022049Pri IDACI A"]
[3022049,"Watling Park Free School","Pri IDACI B",8380.73,"3022049Pri IDACI B","Pri IDACI B","3022049Pri IDACI B"]
[3022049,"Watling Park Free School","Pri IDACI C",29266.06,"3022049Pri IDACI C","Pri IDACI C","3022049Pri IDACI C"]
[3022049,"Watling Park Free School","Pri MOB",0,"3022049Pri MOB","Pri MOB","3022049Pri MOB"]
[3022049,"Watling Park Free School","SPRHOURS",0,"3022049HOURS","HOURS","3022049SPRHOURS"]
[3022049,"Watling Park Free School","SPRIDACI",0,"3022049IDACI","IDACI","3022049SPRIDACI"]
[3022049,"Watling Park Free School","STMTTOPUPPRI",10990,"3022049STMTTOPUPPRI","STMTTOPUPPRI","3022049STMTTOPUPPRI"]
[3022049,"Watling Park Free School","SUMHOURS",0,"3022049HOURS","HOURS","3022049SUMHOURS"]
[3022049,"Watling Park Free School","SUMIDACI",0,"3022049IDACI","IDACI","3022049SUMIDACI"]
[3022049,"Watling Park Free School","UIFSM",37928,"3022049UIFSM","UIFSM","3022049UIFSM"]
[3022050,"Ashmole Primary School (NEW)","AUTHOURS",0,"3022050HOURS","HOURS","3022050AUTHOURS"]
[3022050,"Ashmole Primary School (NEW)","AUTIDACI",0,"3022050IDACI","IDACI","3022050AUTIDACI"]
[3022050,"Ashmole Primary School (NEW)","LUMP SUM",122000,"3022050LUMP SUM","LUMP SUM","3022050LUMP SUM"]
[3022050,"Ashmole Primary School (NEW)","MFG",0,"3022050MFG","MFG","3022050MFG"]
[3022050,"Ashmole Primary School (NEW)","NNDR",0,"3022050NNDR","NNDR","3022050NNDR"]
[3022050,"Ashmole Primary School (NEW)","PEGRANT",0,"3022050PEGRANT","PEGRANT","3022050PEGRANT"]
[3022050,"Ashmole Primary School (NEW)","Pri AWPU",315946.25,"3022050Pri AWPU","Pri AWPU","3022050Pri AWPU"]
[3022050,"Ashmole Primary School (NEW)","Pri EAL 2",0,"3022050Pri EAL 2","Pri EAL 2","3022050Pri EAL 2"]
[3022050,"Ashmole Primary School (NEW)","Pri FSM6",0,"3022050Pri FSM6","Pri FSM6","3022050Pri FSM6"]
[3022050,"Ashmole Primary School (NEW)","Pri IDACI A",0,"3022050Pri IDACI A","Pri IDACI A","3022050Pri IDACI A"]
[3022050,"Ashmole Primary School (NEW)","Pri IDACI B",0,"3022050Pri IDACI B","Pri IDACI B","3022050Pri IDACI B"]
[3022050,"Ashmole Primary School (NEW)","Pri IDACI C",0,"3022050Pri IDACI C","Pri IDACI C","3022050Pri IDACI C"]
[3022050,"Ashmole Primary School (NEW)","Pri MOB",0,"3022050Pri MOB","Pri MOB","3022050Pri MOB"]
[3022050,"Ashmole Primary School (NEW)","SPRHOURS",0,"3022050HOURS","HOURS","3022050SPRHOURS"]
[3022050,"Ashmole Primary School (NEW)","SPRIDACI",0,"3022050IDACI","IDACI","3022050SPRIDACI"]
[3022050,"Ashmole Primary School (NEW)","SUMHOURS",0,"3022050HOURS","HOURS","3022050SUMHOURS"]
[3022050,"Ashmole Primary School (NEW)","SUMIDACI",0,"3022050IDACI","IDACI","3022050SUMIDACI"]
[3022050,"Ashmole Primary School (NEW)","UIFSM",40824,"3022050UIFSM","UIFSM","3022050UIFSM"]
[3022051,"Summerside Primary Academy","ARPPY",-2224.67,"3022051ARPPY","ARPPY","3022051ARPPY"]
[3022051,"Summerside Primary Academy","ARPRY11BASE",64166.67,"3022051ARPRY11BASE","ARPRY11BASE","3022051ARPRY11BASE"]
[3022051,"Summerside Primary Academy","ARPTOPUP",89607.67,"3022051ARPTOPUP","ARPTOPUP","3022051ARPTOPUP"]
[3022051,"Summerside Primary Academy","AUTAEYPP",1098.69,"3022051EYPP","EYPP","3022051AUTAEYPP"]
[3022051,"Summerside Primary Academy","AUTAHOURS",-1240.8,"3022051HOURS","HOURS","3022051AUTAHOURS"]
[3022051,"Summerside Primary Academy","AUTAIDACI",57.69,"3022051IDACI","IDACI","3022051AUTAIDACI"]
[3022051,"Summerside Primary Academy","AUTHOURS",26025.78,"3022051HOURS","HOURS","3022051AUTHOURS"]
[3022051,"Summerside Primary Academy","AUTIDACI",1543.44,"3022051IDACI","IDACI","3022051AUTIDACI"]
[3022051,"Summerside Primary Academy","DFC",5568.65,"3022051DFC","DFC","3022051DFC"]
[3022051,"Summerside Primary Academy","LUMP SUM",71166.67,"3022051LUMP SUM","LUMP SUM","3022051LUMP SUM"]
[3022051,"Summerside Primary Academy","NNDR",3300.94,"3022051NNDR","NNDR","3022051NNDR"]
[3022051,"Summerside Primary Academy","NURARPTOPUP",5561.67,"3022051NURARPTOPUP","NURARPTOPUP","3022051NURARPTOPUP"]
[3022051,"Summerside Primary Academy","PEGRANT",11783.33,"3022051PEGRANT","PEGRANT","3022051PEGRANT"]
[3022051,"Summerside Primary Academy","PPFSMPRI",143990,"3022051PPFSMPRI","PPFSMPRI","3022051PPFSMPRI"]
[3022051,"Summerside Primary Academy","Pri AWPU",921509.9,"3022051Pri AWPU","Pri AWPU","3022051Pri AWPU"]
[3022051,"Summerside Primary Academy","Pri EAL 2",50103.19,{"$f":"A1412&F1412","v":"3022051Pri EAL 2"},{"$f":"IF(ISERROR(VLOOKUP(C1412,L:M,2,0)),C1412,VLOOKUP(C1412,L:M,2,0))","v":"Pri EAL 2"},{"$f":"A1412&C1412","v":"3022051Pri EAL 2"}]
[3022051,"Summerside Primary Academy","Pri FSM6",168206.72,"3022051Pri FSM6","Pri FSM6","3022051Pri FSM6"]
[3022051,"Summerside Primary Academy","Pri IDACI A",4570.45,"3022051Pri IDACI A","Pri IDACI A","3022051Pri IDACI A"]
[3022051,"Summerside Primary Academy","Pri IDACI B",27594.07,"3022051Pri IDACI B","Pri IDACI B","3022051Pri IDACI B"]
[3022051,"Summerside Primary Academy","Pri IDACI C",8546.74,"3022051Pri IDACI C","Pri IDACI C","3022051Pri IDACI C"]
[3022051,"Summerside Primary Academy","Pri MOB",14562.93,"3022051Pri MOB","Pri MOB","3022051Pri MOB"]
[3022051,"Summerside Primary Academy","SPRAEYPP",998.29,"3022051eypp","eypp","3022051SPRAEYPP"]
[3022051,"Summerside Primary Academy","SPRAHOURS",-5175.91,"3022051HOURS","HOURS","3022051SPRAHOURS"]
[3022051,"Summerside Primary Academy","SPRAIDACI",-386.88,"3022051IDACI","IDACI","3022051SPRAIDACI"]
[3022051,"Summerside Primary Academy","SPRHOURS",35828.1,"3022051HOURS","HOURS","3022051SPRHOURS"]
[3022051,"Summerside Primary Academy","SPRIDACI",2124.77,"3022051IDACI","IDACI","3022051SPRIDACI"]
[3022051,"Summerside Primary Academy","STMTTOPUPPRI",51727.33,"3022051STMTTOPUPPRI","STMTTOPUPPRI","3022051STMTTOPUPPRI"]
[3022051,"Summerside Primary Academy","UIFSM",34924,"3022051UIFSM","UIFSM","3022051UIFSM"]
[3022052,"Summerside Primary School","ARPPY",2224.67,"3022052ARPPY","ARPPY","3022052ARPPY"]
[3022052,"Summerside Primary School","ARPRY11BASE",45833.33,"3022052ARPRY11BASE","ARPRY11BASE","3022052ARPRY11BASE"]
[3022052,"Summerside Primary School","ARPTOPUP",52034,"3022052ARPTOPUP","ARPTOPUP","3022052ARPTOPUP"]
[3022052,"Summerside Primary School","AUTHOURS",0,"3022052HOURS","HOURS","3022052AUTHOURS"]
[3022052,"Summerside Primary School","AUTIDACI",0,"3022052IDACI","IDACI","3022052AUTIDACI"]
[3022052,"Summerside Primary School","DFC",3977.6000000000004,"3022052DFC","DFC","3022052DFC"]
[3022052,"Summerside Primary School","LUMP SUM",50833.33,"3022052LUMP SUM","LUMP SUM","3022052LUMP SUM"]
[3022052,"Summerside Primary School","MFG",0,"3022052MFG","MFG","3022052MFG"]
[3022052,"Summerside Primary School","NDPDEBS",-595.73,"3022052NDPDEBS","NDPDEBS","3022052NDPDEBS"]
[3022052,"Summerside Primary School","NDPDESupply",-328.54,"3022052NDPDESupply","NDPDESupply","3022052NDPDESupply"]
[3022052,"Summerside Primary School","NDPDEUPEG",-806.01,"3022052NDPDEUPEG","NDPDEUPEG","3022052NDPDEUPEG"]
[3022052,"Summerside Primary School","NNDR",11789.080000000002,"3022052NNDR","NNDR","3022052NNDR"]
[3022052,"Summerside Primary School","NURARPTOPUP",5561.67,"3022052NURARPTOPUP","NURARPTOPUP","3022052NURARPTOPUP"]
[3022052,"Summerside Primary School","NURSERYTOPUP",0,"3022052NURSERYTOPUP","NURSERYTOPUP","3022052NURSERYTOPUP"]
[3022052,"Summerside Primary School","PEGRANT",4150,"3022052PEGRANT","PEGRANT","3022052PEGRANT"]
[3022052,"Summerside Primary School","PPFSMPRI",102850,"3022052PPFSMPRI","PPFSMPRI","3022052PPFSMPRI"]
[3022052,"Summerside Primary School","PPLOOKEDAFTER",1000,"3022052PPLOOKEDAFTER","PPLOOKEDAFTER","3022052PPLOOKEDAFTER"]
[3022052,"Summerside Primary School","ppservice",0,"3022052ppservice","ppservice","3022052ppservice"]
[3022052,"Summerside Primary School","Pri AWPU",658221.35,"3022052Pri AWPU","Pri AWPU","3022052Pri AWPU"]
[3022052,"Summerside Primary School","Pri EAL 2",35787.989999999991,"3022052Pri EAL 2","Pri EAL 2","3022052Pri EAL 2"]
[3022052,"Summerside Primary School","Pri FSM6",120147.65,"3022052Pri FSM6","Pri FSM6","3022052Pri FSM6"]
[3022052,"Summerside Primary School","Pri IDACI A",3264.6000000000004,"3022052Pri IDACI A","Pri IDACI A","3022052Pri IDACI A"]
[3022052,"Summerside Primary School","Pri IDACI B",19710.050000000003,"3022052Pri IDACI B","Pri IDACI B","3022052Pri IDACI B"]
[3022052,"Summerside Primary School","Pri IDACI C",6104.8099999999995,"3022052Pri IDACI C","Pri IDACI C","3022052Pri IDACI C"]
[3022052,"Summerside Primary School","Pri MOB",10402.09,"3022052Pri MOB","Pri MOB","3022052Pri MOB"]
[3022052,"Summerside Primary School","SPRHOURS",0,"3022052HOURS","HOURS","3022052SPRHOURS"]
[3022052,"Summerside Primary School","SPRIDACI",0,"3022052IDACI","IDACI","3022052SPRIDACI"]
[3022052,"Summerside Primary School","STMTPY",-2307.17,"3022052STMTPY","STMTPY","3022052STMTPY"]
[3022052,"Summerside Primary School","STMTTOPUPPRI",43590,"3022052STMTTOPUPPRI","STMTTOPUPPRI","3022052STMTTOPUPPRI"]
[3022052,"Summerside Primary School","SUMAADJ",-783.96,"3022052ADJ","ADJ","3022052SUMAADJ"]
[3022052,"Summerside Primary School","SUMAEYPP",1101.8699999999999,"3022052eypp","eypp","3022052SUMAEYPP"]
[3022052,"Summerside Primary School","SUMAHOURS",-6786.73,"3022052HOURS","HOURS","3022052SUMAHOURS"]
[3022052,"Summerside Primary School","SUMAIDACI",-181.38,"3022052IDACI","IDACI","3022052SUMAIDACI"]
[3022052,"Summerside Primary School","SUMHOURS",45134.1,"3022052HOURS","HOURS","3022052SUMHOURS"]
[3022052,"Summerside Primary School","SUMIDACI",2676.65,"3022052IDACI","IDACI","3022052SUMIDACI"]
[3022052,"Summerside Primary School","UIFSM",22523,"3022052UIFSM","UIFSM","3022052UIFSM"]
[3022054,"Woodridge  Primary School","AUTHOURS",0,"3022054HOURS","HOURS","3022054AUTHOURS"]
[3022054,"Woodridge  Primary School","AUTIDACI",0,"3022054IDACI","IDACI","3022054AUTIDACI"]
[3022054,"Woodridge  Primary School","DFC",6688.75,"3022054DFC","DFC","3022054DFC"]
[3022054,"Woodridge  Primary School","LUMP SUM",122000,"3022054LUMP SUM","LUMP SUM","3022054LUMP SUM"]
[3022054,"Woodridge  Primary School","MFG",0,"3022054MFG","MFG","3022054MFG"]
[3022054,"Woodridge  Primary School","NDPDEBS",-722.4,"3022054NDPDEBS","NDPDEBS","3022054NDPDEBS"]
[3022054,"Woodridge  Primary School","NDPDESupply",-398.4,"3022054NDPDESupply","NDPDESupply","3022054NDPDESupply"]
[3022054,"Woodridge  Primary School","NDPDEUPEG",-201.39,"3022054NDPDEUPEG","NDPDEUPEG","3022054NDPDEUPEG"]
[3022054,"Woodridge  Primary School","NNDR",14301.29,"3022054NNDR","NNDR","3022054NNDR"]
[3022054,"Woodridge  Primary School","PEGRANT",14315.42,"3022054PEGRANT","PEGRANT","3022054PEGRANT"]
[3022054,"Woodridge  Primary School","PPFSMPRI",29040,"3022054PPFSMPRI","PPFSMPRI","3022054PPFSMPRI"]
[3022054,"Woodridge  Primary School","Pri AWPU",798180,"3022054Pri AWPU","Pri AWPU","3022054Pri AWPU"]
[3022054,"Woodridge  Primary School","Pri EAL 2",20692.82,"3022054Pri EAL 2","Pri EAL 2","3022054Pri EAL 2"]
[3022054,"Woodridge  Primary School","Pri FSM6",30019.84,"3022054Pri FSM6","Pri FSM6","3022054Pri FSM6"]
[3022054,"Woodridge  Primary School","Pri IDACI A",0,"3022054Pri IDACI A","Pri IDACI A","3022054Pri IDACI A"]
[3022054,"Woodridge  Primary School","Pri IDACI B",8400,{"$f":"A1476&F1476","v":"3022054Pri IDACI B"},{"$f":"IF(ISERROR(VLOOKUP(C1476,L:M,2,0)),C1476,VLOOKUP(C1476,L:M,2,0))","v":"Pri IDACI B"},{"$f":"A1476&C1476","v":"3022054Pri IDACI B"}]
[3022054,"Woodridge  Primary School","Pri IDACI C",1760,"3022054Pri IDACI C","Pri IDACI C","3022054Pri IDACI C"]
[3022054,"Woodridge  Primary School","Pri MOB",0,"3022054Pri MOB","Pri MOB","3022054Pri MOB"]
[3022054,"Woodridge  Primary School","SPRHOURS",0,"3022054HOURS","HOURS","3022054SPRHOURS"]
[3022054,"Woodridge  Primary School","SPRIDACI",0,"3022054IDACI","IDACI","3022054SPRIDACI"]
[3022054,"Woodridge  Primary School","STMTTOPUPPRI",20218.669999999998,"3022054STMTTOPUPPRI","STMTTOPUPPRI","3022054STMTTOPUPPRI"]
[3022054,"Woodridge  Primary School","SUMHOURS",0,"3022054HOURS","HOURS","3022054SUMHOURS"]
[3022054,"Woodridge  Primary School","SUMIDACI",0,"3022054IDACI","IDACI","3022054SUMIDACI"]
[3022054,"Woodridge  Primary School","UIFSM",34068.5,"3022054UIFSM","UIFSM","3022054UIFSM"]
[3022055,"Tudor School","AUTAEYPP",116.07,"3022055EYPP","EYPP","3022055AUTAEYPP"]
[3022055,"Tudor School","AUTAHOURS",9742.5,"3022055HOURS","HOURS","3022055AUTAHOURS"]
[3022055,"Tudor School","AUTAIDACI",709.98,"3022055IDACI","IDACI","3022055AUTAIDACI"]
[3022055,"Tudor School","AUTHOURS",15842.36,"3022055HOURS","HOURS","3022055AUTHOURS"]
[3022055,"Tudor School","AUTIDACI",893.98,"3022055IDACI","IDACI","3022055AUTIDACI"]
[3022055,"Tudor School","DFC",6601,"3022055DFC","DFC","3022055DFC"]
[3022055,"Tudor School","EXPANDPRI",0,"3022055EXPANDPRI","EXPANDPRI","3022055EXPANDPRI"]
[3022055,"Tudor School","LUMP SUM",122000,"3022055LUMP SUM","LUMP SUM","3022055LUMP SUM"]
[3022055,"Tudor School","MFG",13921.08,"3022055MFG","MFG","3022055MFG"]
[3022055,"Tudor School","NDPDEBS",-710.36,"3022055NDPDEBS","NDPDEBS","3022055NDPDEBS"]
[3022055,"Tudor School","NDPDESupply",-391.76,"3022055NDPDESupply","NDPDESupply","3022055NDPDESupply"]
[3022055,"Tudor School","NDPDEUPEG",-730.54,"3022055NDPDEUPEG","NDPDEUPEG","3022055NDPDEUPEG"]
[3022055,"Tudor School","NNDR",16884,"3022055NNDR","NNDR","3022055NNDR"]
[3022055,"Tudor School","PEGRANT",14192.08,"3022055PEGRANT","PEGRANT","3022055PEGRANT"]
[3022055,"Tudor School","PPFSMPRI",109560,"3022055PPFSMPRI","PPFSMPRI","3022055PPFSMPRI"]
[3022055,"Tudor School","PPLOOKEDAFTER",500,"3022055PPLOOKEDAFTER","PPLOOKEDAFTER","3022055PPLOOKEDAFTER"]
[3022055,"Tudor School","Pri AWPU",784877,"3022055Pri AWPU","Pri AWPU","3022055Pri AWPU"]
[3022055,"Tudor School","Pri EAL 2",42826.3,"3022055Pri EAL 2","Pri EAL 2","3022055Pri EAL 2"]
[3022055,"Tudor School","Pri FSM6",108897.43,"3022055Pri FSM6","Pri FSM6","3022055Pri FSM6"]
[3022055,"Tudor School","Pri IDACI A",0,"3022055Pri IDACI A","Pri IDACI A","3022055Pri IDACI A"]
[3022055,"Tudor School","Pri IDACI B",66509.09,"3022055Pri IDACI B","Pri IDACI B","3022055Pri IDACI B"]
[3022055,"Tudor School","Pri IDACI C",9889.52,"3022055Pri IDACI C","Pri IDACI C","3022055Pri IDACI C"]
[3022055,"Tudor School","Pri MOB",9472.9599999999991,"3022055Pri MOB","Pri MOB","3022055Pri MOB"]
[3022055,"Tudor School","SPRAADJ",-899.58,"3022055adj","adj","3022055SPRAADJ"]
[3022055,"Tudor School","SPRAEYPP",353.89,"3022055eypp","eypp","3022055SPRAEYPP"]
[3022055,"Tudor School","SPRAHOURS",5018.59,"3022055HOURS","HOURS","3022055SPRAHOURS"]
[3022055,"Tudor School","SPRAIDACI",374.43,"3022055IDACI","IDACI","3022055SPRAIDACI"]
[3022055,"Tudor School","SPRAIDACIADJ",-111.81,"3022055IDACI","IDACI","3022055SPRAIDACIADJ"]
[3022055,"Tudor School","SPRHOURS",24738.45,"3022055HOURS","HOURS","3022055SPRHOURS"]
[3022055,"Tudor School","SPRIDACI",1395.99,"3022055IDACI","IDACI","3022055SPRIDACI"]
[3022055,"Tudor School","STMTTOPUPPRI",46840.08,"3022055STMTTOPUPPRI","STMTTOPUPPRI","3022055STMTTOPUPPRI"]
[3022055,"Tudor School","SUMAEYPP",300.51,"3022055eypp","eypp","3022055SUMAEYPP"]
[3022055,"Tudor School","SUMAHOURS",-662.5,"3022055HOURS","HOURS","3022055SUMAHOURS"]
[3022055,"Tudor School","SUMAIDACI",53.67,"3022055IDACI","IDACI","3022055SUMAIDACI"]
[3022055,"Tudor School","SUMHOURS",29276.23,"3022055HOURS","HOURS","3022055SUMHOURS"]
[3022055,"Tudor School","SUMIDACI",1652.06,"3022055IDACI","IDACI","3022055SUMIDACI"]
[3022055,"Tudor School","UIFSM",47559.5,"3022055UIFSM","UIFSM","3022055UIFSM"]
[3022056,"Underhill Junior School - closed","AUTHOURS",0,"3022056HOURS","HOURS","3022056AUTHOURS"]
[3022056,"Underhill Junior School - closed","AUTIDACI",0,"3022056IDACI","IDACI","3022056AUTIDACI"]
[3022056,"Underhill Junior School - closed","PEGRANT",0,"3022056PEGRANT","PEGRANT","3022056PEGRANT"]
[3022056,"Underhill Junior School - closed","SPRHOURS",0,"3022056HOURS","HOURS","3022056SPRHOURS"]
[3022056,"Underhill Junior School - closed","SPRIDACI",0,"3022056IDACI","IDACI","3022056SPRIDACI"]
[3022056,"Underhill Junior School - closed","SUMHOURS",0,"3022056HOURS","HOURS","3022056SUMHOURS"]
[3022056,"Underhill Junior School - closed","SUMIDACI",0,"3022056IDACI","IDACI","3022056SUMIDACI"]
[3022056,"Underhill Junior School - closed","UIFSM",0,"3022056UIFSM","UIFSM","3022056UIFSM"]
[3022057,"Underhill School","AUTAEYPP",1079.3800000000001,"3022057EYPP","EYPP","3022057AUTAEYPP"]
[3022057,"Underhill School","AUTAHOURS",-16019.61,"3022057HOURS","HOURS","3022057AUTAHOURS"]
[3022057,"Underhill School","AUTAIDACI",-940.54,"3022057IDACI","IDACI","3022057AUTAIDACI"]
[3022057,"Underhill School","AUTHOURS",50941.49,"3022057HOURS","HOURS","3022057AUTHOURS"]
[3022057,"Underhill School","AUTIDACI",4086.86,"3022057IDACI","IDACI","3022057AUTIDACI"]
[3022057,"Underhill School","BULGEPRI",48000,"3022057BULGEPRI","BULGEPRI","3022057BULGEPRI"]
[3022057,"Underhill School","DFC",9920.2000000000007,"3022057DFC","DFC","3022057DFC"]
[3022057,"Underhill School","LUMP SUM",122000,"3022057LUMP SUM","LUMP SUM","3022057LUMP SUM"]
[3022057,"Underhill School","MFG",-52582.74,"3022057MFG","MFG","3022057MFG"]
[3022057,"Underhill School","NDPDEBS",-1605.84,"3022057NDPDEBS","NDPDEBS","3022057NDPDEBS"]
[3022057,"Underhill School","NDPDESupply",-885.61,{"$f":"A1540&F1540","v":"3022057NDPDESupply"},{"$f":"IF(ISERROR(VLOOKUP(C1540,L:M,2,0)),C1540,VLOOKUP(C1540,L:M,2,0))","v":"NDPDESupply"},{"$f":"A1540&C1540","v":"3022057NDPDESupply"}]
[3022057,"Underhill School","NDPDEUPEG",-2489.1999999999998,"3022057NDPDEUPEG","NDPDEUPEG","3022057NDPDEUPEG"]
[3022057,"Underhill School","NNDR",49115,"3022057NNDR","NNDR","3022057NNDR"]
[3022057,"Underhill School","NURSERYEX",1487.57,"3022057NURSERYEX","NURSERYEX","3022057NURSERYEX"]
[3022057,"Underhill School","NURSERYTOPUP",0,"3022057NURSERYTOPUP","NURSERYTOPUP","3022057NURSERYTOPUP"]
[3022057,"Underhill School","PEGRANT",16192.5,"3022057PEGRANT","PEGRANT","3022057PEGRANT"]
[3022057,"Underhill School","PPFSMPRI",359700,"3022057PPFSMPRI","PPFSMPRI","3022057PPFSMPRI"]
[3022057,"Underhill School","pppost-lac",1900,"3022057pppost-lac","pppost-lac","3022057pppost-lac"]
[3022057,"Underhill School","Pri AWPU",1774287.63,"3022057Pri AWPU","Pri AWPU","3022057Pri AWPU"]
[3022057,"Underhill School","Pri EAL 2",55806.91,"3022057Pri EAL 2","Pri EAL 2","3022057Pri EAL 2"]
[3022057,"Underhill School","Pri FSM6",371050.47,"3022057Pri FSM6","Pri FSM6","3022057Pri FSM6"]
[3022057,"Underhill School","Pri IDACI A",0,"3022057Pri IDACI A","Pri IDACI A","3022057Pri IDACI A"]
[3022057,"Underhill School","Pri IDACI B",208006.16,"3022057Pri IDACI B","Pri IDACI B","3022057Pri IDACI B"]
[3022057,"Underhill School","Pri IDACI C",4315.07,"3022057Pri IDACI C","Pri IDACI C","3022057Pri IDACI C"]
[3022057,"Underhill School","Pri MOB",2825.33,"3022057Pri MOB","Pri MOB","3022057Pri MOB"]
[3022057,"Underhill School","SPRAADJ",2116.62,"3022057adj","adj","3022057SPRAADJ"]
[3022057,"Underhill School","SPRAEYPP",1198.8599999999999,"3022057eypp","eypp","3022057SPRAEYPP"]
[3022057,"Underhill School","SPRAHOURS",5856.13,"3022057HOURS","HOURS","3022057SPRAHOURS"]
[3022057,"Underhill School","SPRAIDACI",548.24,"3022057IDACI","IDACI","3022057SPRAIDACI"]
[3022057,"Underhill School","SPRAIDACIADJ",193.29,"3022057IDACI","IDACI","3022057SPRAIDACIADJ"]
[3022057,"Underhill School","SPRHOURS",34975.050000000003,"3022057HOURS","HOURS","3022057SPRHOURS"]
[3022057,"Underhill School","SPRIDACI",2805.93,"3022057IDACI","IDACI","3022057SPRIDACI"]
[3022057,"Underhill School","STMTPY",915.83,"3022057STMTPY","STMTPY","3022057STMTPY"]
[3022057,"Underhill School","STMTTOPUPPRI",120142.58000000002,"3022057STMTTOPUPPRI","STMTTOPUPPRI","3022057STMTTOPUPPRI"]
[3022057,"Underhill School","SUMAADJ",104.9,"3022057ADJ","ADJ","3022057SUMAADJ"]
[3022057,"Underhill School","SUMAEYPP",961.63,"3022057eypp","eypp","3022057SUMAEYPP"]
[3022057,"Underhill School","SUMAHOURS",-6550.54,"3022057HOURS","HOURS","3022057SUMAHOURS"]
[3022057,"Underhill School","SUMAIDACI",-783.07,"3022057IDACI","IDACI","3022057SUMAIDACI"]
[3022057,"Underhill School","SUMHOURS",58403.57,"3022057HOURS","HOURS","3022057SUMHOURS"]
[3022057,"Underhill School","SUMIDACI",4685.51,"3022057IDACI","IDACI","3022057SUMIDACI"]
[3022057,"Underhill School","UIFSM",61162,"3022057UIFSM","UIFSM","3022057UIFSM"]
[3022060,"Whitings Hill Primary School","AUTAEYPP",116.07,"3022060EYPP","EYPP","3022060AUTAEYPP"]
[3022060,"Whitings Hill Primary School","AUTAHOURS",13557.96,"3022060HOURS","HOURS","3022060AUTAHOURS"]
[3022060,"Whitings Hill Primary School","AUTAIDACI",849.36,"3022060IDACI","IDACI","3022060AUTAIDACI"]
[3022060,"Whitings Hill Primary School","AUTHOURS",43665.08,"3022060HOURS","HOURS","3022060AUTHOURS"]
[3022060,"Whitings Hill Primary School","AUTIDACI",3392.41,"3022060IDACI","IDACI","3022060AUTIDACI"]
[3022060,"Whitings Hill Primary School","DFC",9019.75,"3022060DFC","DFC","3022060DFC"]
[3022060,"Whitings Hill Primary School","LUMP SUM",122000,"3022060LUMP SUM","LUMP SUM","3022060LUMP SUM"]
[3022060,"Whitings Hill Primary School","MFG",276718.15000000002,"3022060MFG","MFG","3022060MFG"]
[3022060,"Whitings Hill Primary School","NDPDEBS",-1252.1600000000001,"3022060NDPDEBS","NDPDEBS","3022060NDPDEBS"]
[3022060,"Whitings Hill Primary School","NDPDESupply",-690.56,"3022060NDPDESupply","NDPDESupply","3022060NDPDESupply"]
[3022060,"Whitings Hill Primary School","NDPDEUPEG",-1639.26,"3022060NDPDEUPEG","NDPDEUPEG","3022060NDPDEUPEG"]
[3022060,"Whitings Hill Primary School","NNDR",87325,"3022060NNDR","NNDR","3022060NNDR"]
[3022060,"Whitings Hill Primary School","NNDRPY",4106.9799999999996,"3022060NNDRPY","NNDRPY","3022060NNDRPY"]
[3022060,"Whitings Hill Primary School","PEGRANT",15502.08,"3022060PEGRANT","PEGRANT","3022060PEGRANT"]
[3022060,"Whitings Hill Primary School","PPFSMPRI",213840,"3022060PPFSMPRI","PPFSMPRI","3022060PPFSMPRI"]
[3022060,"Whitings Hill Primary School","pppost-lac",0,"3022060pppost-lac","pppost-lac","3022060pppost-lac"]
[3022060,"Whitings Hill Primary School","Pri AWPU",1383512,"3022060Pri AWPU","Pri AWPU","3022060Pri AWPU"]
[3022060,"Whitings Hill Primary School","Pri EAL 2",26631.01,"3022060Pri EAL 2","Pri EAL 2","3022060Pri EAL 2"]
[3022060,"Whitings Hill Primary School","Pri FSM6",244354.77,"3022060Pri FSM6","Pri FSM6","3022060Pri FSM6"]
[3022060,"Whitings Hill Primary School","Pri IDACI A",0,"3022060Pri IDACI A","Pri IDACI A","3022060Pri IDACI A"]
[3022060,"Whitings Hill Primary School","Pri IDACI B",52753.62,"3022060Pri IDACI B","Pri IDACI B","3022060Pri IDACI B"]
[3022060,"Whitings Hill Primary School","Pri IDACI C",4421.26,"3022060Pri IDACI C","Pri IDACI C","3022060Pri IDACI C"]
[3022060,"Whitings Hill Primary School","Pri MOB",2283.66,"3022060Pri MOB","Pri MOB","3022060Pri MOB"]
[3022060,"Whitings Hill Primary School","SPRAADJ",162.86000000000001,"3022060adj","adj","3022060SPRAADJ"]
[3022060,"Whitings Hill Primary School","SPRAEYPP",645.54,"3022060eypp","eypp","3022060SPRAEYPP"]
[3022060,"Whitings Hill Primary School","SPRAHOURS",-2559.15,"3022060HOURS","HOURS","3022060SPRAHOURS"]
[3022060,"Whitings Hill Primary School","SPRAIDACI",-366.26,"3022060IDACI","IDACI","3022060SPRAIDACI"]
[3022060,"Whitings Hill Primary School","SPRAIDACIADJ",-36.130000000000003,"3022060IDACI","IDACI","3022060SPRAIDACIADJ"]
[3022060,"Whitings Hill Primary School","SPRHOURS",52036.05,"3022060HOURS","HOURS","3022060SPRHOURS"]
[3022060,"Whitings Hill Primary School","SPRIDACI",4042.76,"3022060IDACI","IDACI","3022060SPRIDACI"]
[3022060,"Whitings Hill Primary School","STMTTOPUPPRI",35967.17,"3022060STMTTOPUPPRI","STMTTOPUPPRI","3022060STMTTOPUPPRI"]
[3022060,"Whitings Hill Primary School","SUMAADJ",-254.37,"3022060ADJ","ADJ","3022060SUMAADJ"]
[3022060,"Whitings Hill Primary School","SUMAEYPP",801.36,"3022060eypp","eypp","3022060SUMAEYPP"]
[3022060,"Whitings Hill Primary School","SUMAHOURS",1180.98,{"$f":"A1604&F1604","v":"3022060HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C1604,L:M,2,0)),C1604,VLOOKUP(C1604,L:M,2,0))","v":"HOURS"},{"$f":"A1604&C1604","v":"3022060SUMAHOURS"}]
[3022060,"Whitings Hill Primary School","SUMAIDACI",-433.46,"3022060IDACI","IDACI","3022060SUMAIDACI"]
[3022060,"Whitings Hill Primary School","SUMHOURS",61049.58,"3022060HOURS","HOURS","3022060SUMHOURS"]
[3022060,"Whitings Hill Primary School","SUMIDACI",4743.04,"3022060IDACI","IDACI","3022060SUMIDACI"]
[3022060,"Whitings Hill Primary School","UIFSM",44920,"3022060UIFSM","UIFSM","3022060UIFSM"]
[3022067,"Chalgrove Primary School","AUTHOURS",0,"3022067HOURS","HOURS","3022067AUTHOURS"]
[3022067,"Chalgrove Primary School","AUTIDACI",0,"3022067IDACI","IDACI","3022067AUTIDACI"]
[3022067,"Chalgrove Primary School","DFC",6958.75,"3022067DFC","DFC","3022067DFC"]
[3022067,"Chalgrove Primary School","LUMP SUM",122000,"3022067LUMP SUM","LUMP SUM","3022067LUMP SUM"]
[3022067,"Chalgrove Primary School","MFG",-11734.63,"3022067MFG","MFG","3022067MFG"]
[3022067,"Chalgrove Primary School","NDPDEBS",-773.57,"3022067NDPDEBS","NDPDEBS","3022067NDPDEBS"]
[3022067,"Chalgrove Primary School","NDPDESupply",-426.62,"3022067NDPDESupply","NDPDESupply","3022067NDPDESupply"]
[3022067,"Chalgrove Primary School","NDPDEUPEG",-690.58,"3022067NDPDEUPEG","NDPDEUPEG","3022067NDPDEUPEG"]
[3022067,"Chalgrove Primary School","NNDR",19315.900000000001,"3022067NNDR","NNDR","3022067NNDR"]
[3022067,"Chalgrove Primary School","NNDRPY",319.92,"3022067NNDRPY","NNDRPY","3022067NNDRPY"]
[3022067,"Chalgrove Primary School","PEGRANT",14416.66,"3022067PEGRANT","PEGRANT","3022067PEGRANT"]
[3022067,"Chalgrove Primary School","PPFSMPRI",87120,"3022067PPFSMPRI","PPFSMPRI","3022067PPFSMPRI"]
[3022067,"Chalgrove Primary School","PPLOOKEDAFTER",2700,"3022067PPLOOKEDAFTER","PPLOOKEDAFTER","3022067PPLOOKEDAFTER"]
[3022067,"Chalgrove Primary School","ppservice",1200,"3022067ppservice","ppservice","3022067ppservice"]
[3022067,"Chalgrove Primary School","Pri AWPU",854717.75,"3022067Pri AWPU","Pri AWPU","3022067Pri AWPU"]
[3022067,"Chalgrove Primary School","Pri EAL 2",65117.94,"3022067Pri EAL 2","Pri EAL 2","3022067Pri EAL 2"]
[3022067,"Chalgrove Primary School","Pri FSM6",102940.17,"3022067Pri FSM6","Pri FSM6","3022067Pri FSM6"]
[3022067,"Chalgrove Primary School","Pri IDACI A",0,"3022067Pri IDACI A","Pri IDACI A","3022067Pri IDACI A"]
[3022067,"Chalgrove Primary School","Pri IDACI B",19048.240000000002,"3022067Pri IDACI B","Pri IDACI B","3022067Pri IDACI B"]
[3022067,"Chalgrove Primary School","Pri IDACI C",5321.41,"3022067Pri IDACI C","Pri IDACI C","3022067Pri IDACI C"]
[3022067,"Chalgrove Primary School","Pri MOB",3510.07,"3022067Pri MOB","Pri MOB","3022067Pri MOB"]
[3022067,"Chalgrove Primary School","SPRHOURS",0,"3022067HOURS","HOURS","3022067SPRHOURS"]
[3022067,"Chalgrove Primary School","SPRIDACI",0,"3022067IDACI","IDACI","3022067SPRIDACI"]
[3022067,"Chalgrove Primary School","STMTTOPUPPRI",50300.5,"3022067STMTTOPUPPRI","STMTTOPUPPRI","3022067STMTTOPUPPRI"]
[3022067,"Chalgrove Primary School","SUMHOURS",0,"3022067HOURS","HOURS","3022067SUMHOURS"]
[3022067,"Chalgrove Primary School","SUMIDACI",0,"3022067IDACI","IDACI","3022067SUMIDACI"]
[3022067,"Chalgrove Primary School","UIFSM",46685.5,"3022067UIFSM","UIFSM","3022067UIFSM"]
[3022070,"Sunnyfields Primary School","AUTAEYPP",1133.22,"3022070EYPP","EYPP","3022070AUTAEYPP"]
[3022070,"Sunnyfields Primary School","AUTAHOURS",16830.57,"3022070HOURS","HOURS","3022070AUTAHOURS"]
[3022070,"Sunnyfields Primary School","AUTAIDACI",1303.1300000000001,"3022070IDACI","IDACI","3022070AUTAIDACI"]
[3022070,"Sunnyfields Primary School","AUTHOURS",27328.62,"3022070HOURS","HOURS","3022070AUTHOURS"]
[3022070,"Sunnyfields Primary School","AUTIDACI",1900.78,"3022070IDACI","IDACI","3022070AUTIDACI"]
[3022070,"Sunnyfields Primary School","DFC",6616.75,"3022070DFC","DFC","3022070DFC"]
[3022070,"Sunnyfields Primary School","LUMP SUM",122000,"3022070LUMP SUM","LUMP SUM","3022070LUMP SUM"]
[3022070,"Sunnyfields Primary School","MFG",-25542.73,"3022070MFG","MFG","3022070MFG"]
[3022070,"Sunnyfields Primary School","NDPDEBS",-623.07000000000005,"3022070NDPDEBS","NDPDEBS","3022070NDPDEBS"]
[3022070,"Sunnyfields Primary School","NDPDESupply",-343.62,"3022070NDPDESupply","NDPDESupply","3022070NDPDESupply"]
[3022070,"Sunnyfields Primary School","NDPDEUPEG",-1026.44,"3022070NDPDEUPEG","NDPDEUPEG","3022070NDPDEUPEG"]
[3022070,"Sunnyfields Primary School","NNDR",13884.75,"3022070NNDR","NNDR","3022070NNDR"]
[3022070,"Sunnyfields Primary School","NURSERYEX",1817.6799999999998,"3022070NURSERYEX","NURSERYEX","3022070NURSERYEX"]
[3022070,"Sunnyfields Primary School","othertopup",0,"3022070othertopup","othertopup","3022070othertopup"]
[3022070,"Sunnyfields Primary School","PEGRANT",14080,"3022070PEGRANT","PEGRANT","3022070PEGRANT"]
[3022070,"Sunnyfields Primary School","PPFSMPRI",138600,"3022070PPFSMPRI","PPFSMPRI","3022070PPFSMPRI"]
[3022070,"Sunnyfields Primary School","Pri AWPU",688430.25,"3022070Pri AWPU","Pri AWPU","3022070Pri AWPU"]
[3022070,"Sunnyfields Primary School","Pri EAL 2",32851.019999999997,"3022070Pri EAL 2","Pri EAL 2","3022070Pri EAL 2"]
[3022070,"Sunnyfields Primary School","Pri FSM6",153005.32,"3022070Pri FSM6","Pri FSM6","3022070Pri FSM6"]
[3022070,"Sunnyfields Primary School","Pri IDACI A",0,"3022070Pri IDACI A","Pri IDACI A","3022070Pri IDACI A"]
[3022070,"Sunnyfields Primary School","Pri IDACI B",6361.46,"3022070Pri IDACI B","Pri IDACI B","3022070Pri IDACI B"]
[3022070,"Sunnyfields Primary School","Pri IDACI C",39986.339999999997,"3022070Pri IDACI C","Pri IDACI C","3022070Pri IDACI C"]
[3022070,"Sunnyfields Primary School","Pri MOB",0,"3022070Pri MOB","Pri MOB","3022070Pri MOB"]
[3022070,"Sunnyfields Primary School","SPRAEYPP",1014.42,"3022070eypp","eypp","3022070SPRAEYPP"]
[3022070,"Sunnyfields Primary School","SPRAHOURS",7710.69,"3022070HOURS","HOURS","3022070SPRAHOURS"]
[3022070,"Sunnyfields Primary School","SPRAIDACI",529.89,"3022070IDACI","IDACI","3022070SPRAIDACI"]
[3022070,"Sunnyfields Primary School","SPRHOURS",39240.300000000003,"3022070HOURS","HOURS","3022070SPRHOURS"]
[3022070,"Sunnyfields Primary School","SPRIDACI",2729.27,"3022070IDACI","IDACI","3022070SPRIDACI"]
[3022070,"Sunnyfields Primary School","STMTPY",1083.42,"3022070STMTPY","STMTPY","3022070STMTPY"]
[3022070,"Sunnyfields Primary School","STMTTOPUPPRI",99218.5,"3022070STMTTOPUPPRI","STMTTOPUPPRI","3022070STMTTOPUPPRI"]
[3022070,"Sunnyfields Primary School","SUMAEYPP",892.22,"3022070eypp","eypp","3022070SUMAEYPP"]
[3022070,"Sunnyfields Primary School","SUMAHOURS",7486.9,"3022070HOURS","HOURS","3022070SUMAHOURS"]
[3022070,"Sunnyfields Primary School","SUMAIDACI",521.13,{"$f":"A1668&F1668","v":"3022070IDACI"},{"$f":"IF(ISERROR(VLOOKUP(C1668,L:M,2,0)),C1668,VLOOKUP(C1668,L:M,2,0))","v":"IDACI"},{"$f":"A1668&C1668","v":"3022070SUMAIDACI"}]
[3022070,"Sunnyfields Primary School","SUMHOURS",39085.199999999997,"3022070HOURS","HOURS","3022070SUMHOURS"]
[3022070,"Sunnyfields Primary School","SUMIDACI",2718.48,"3022070IDACI","IDACI","3022070SUMIDACI"]
[3022070,"Sunnyfields Primary School","UIFSM",21558.5,"3022070UIFSM","UIFSM","3022070UIFSM"]
[3022071,"Queenswell Infant and Nursery School","AUTAEYPP",1014.42,"3022071EYPP","EYPP","3022071AUTAEYPP"]
[3022071,"Queenswell Infant and Nursery School","AUTAHOURS",6598.4,"3022071HOURS","HOURS","3022071AUTAHOURS"]
[3022071,"Queenswell Infant and Nursery School","AUTAIDACI",330.54,"3022071IDACI","IDACI","3022071AUTAIDACI"]
[3022071,"Queenswell Infant and Nursery School","AUTHOURS",47881.59,"3022071HOURS","HOURS","3022071AUTHOURS"]
[3022071,"Queenswell Infant and Nursery School","AUTIDACI",2597.83,"3022071IDACI","IDACI","3022071AUTIDACI"]
[3022071,"Queenswell Infant and Nursery School","DFC",7399.75,"3022071DFC","DFC","3022071DFC"]
[3022071,"Queenswell Infant and Nursery School","LUMP SUM",122000,"3022071LUMP SUM","LUMP SUM","3022071LUMP SUM"]
[3022071,"Queenswell Infant and Nursery School","MFG",0,"3022071MFG","MFG","3022071MFG"]
[3022071,"Queenswell Infant and Nursery School","NDPDEBS",-803.67,"3022071NDPDEBS","NDPDEBS","3022071NDPDEBS"]
[3022071,"Queenswell Infant and Nursery School","NDPDESupply",-443.22,"3022071NDPDESupply","NDPDESupply","3022071NDPDESupply"]
[3022071,"Queenswell Infant and Nursery School","NDPDEUPEG",-780.95,"3022071NDPDEUPEG","NDPDEUPEG","3022071NDPDEUPEG"]
[3022071,"Queenswell Infant and Nursery School","NNDR",23702.84,"3022071NNDR","NNDR","3022071NNDR"]
[3022071,"Queenswell Infant and Nursery School","NNDRPY",1203.7000000000007,"3022071NNDRPY","NNDRPY","3022071NNDRPY"]
[3022071,"Queenswell Infant and Nursery School","NURSERYEX",2405.4300000000003,"3022071NURSERYEX","NURSERYEX","3022071NURSERYEX"]
[3022071,"Queenswell Infant and Nursery School","NURSERYTOPUP",0,"3022071NURSERYTOPUP","NURSERYTOPUP","3022071NURSERYTOPUP"]
[3022071,"Queenswell Infant and Nursery School","PEGRANT",14064.59,"3022071PEGRANT","PEGRANT","3022071PEGRANT"]
[3022071,"Queenswell Infant and Nursery School","PPFSMPRI",100320,"3022071PPFSMPRI","PPFSMPRI","3022071PPFSMPRI"]
[3022071,"Queenswell Infant and Nursery School","PPLOOKEDAFTER",250,"3022071PPLOOKEDAFTER","PPLOOKEDAFTER","3022071PPLOOKEDAFTER"]
[3022071,"Queenswell Infant and Nursery School","pppost-lac",5700,"3022071pppost-lac","pppost-lac","3022071pppost-lac"]
[3022071,"Queenswell Infant and Nursery School","ppservice",600,"3022071ppservice","ppservice","3022071ppservice"]
[3022071,"Queenswell Infant and Nursery School","Pri AWPU",887975.25,"3022071Pri AWPU","Pri AWPU","3022071Pri AWPU"]
[3022071,"Queenswell Infant and Nursery School","Pri EAL 2",92220,"3022071Pri EAL 2","Pri EAL 2","3022071Pri EAL 2"]
[3022071,"Queenswell Infant and Nursery School","Pri FSM6",116411.49,"3022071Pri FSM6","Pri FSM6","3022071Pri FSM6"]
[3022071,"Queenswell Infant and Nursery School","Pri IDACI A",0,"3022071Pri IDACI A","Pri IDACI A","3022071Pri IDACI A"]
[3022071,"Queenswell Infant and Nursery School","Pri IDACI B",8400,"3022071Pri IDACI B","Pri IDACI B","3022071Pri IDACI B"]
[3022071,"Queenswell Infant and Nursery School","Pri IDACI C",1760,"3022071Pri IDACI C","Pri IDACI C","3022071Pri IDACI C"]
[3022071,"Queenswell Infant and Nursery School","Pri MOB",0,"3022071Pri MOB","Pri MOB","3022071Pri MOB"]
[3022071,"Queenswell Infant and Nursery School","SPRAADJ",-2093.85,"3022071adj","adj","3022071SPRAADJ"]
[3022071,"Queenswell Infant and Nursery School","SPRAEYPP",276.66000000000003,"3022071eypp","eypp","3022071SPRAEYPP"]
[3022071,"Queenswell Infant and Nursery School","SPRAHOURS",-7595.47,"3022071HOURS","HOURS","3022071SPRAHOURS"]
[3022071,"Queenswell Infant and Nursery School","SPRAIDACI",-587.99,"3022071IDACI","IDACI","3022071SPRAIDACI"]
[3022071,"Queenswell Infant and Nursery School","SPRAIDACIADJ",-140.85,"3022071IDACI","IDACI","3022071SPRAIDACIADJ"]
[3022071,"Queenswell Infant and Nursery School","SPRHOURS",61419.6,"3022071HOURS","HOURS","3022071SPRHOURS"]
[3022071,"Queenswell Infant and Nursery School","SPRIDACI",3332.34,"3022071IDACI","IDACI","3022071SPRIDACI"]
[3022071,"Queenswell Infant and Nursery School","STMTPY",915.82999999999993,"3022071STMTPY","STMTPY","3022071STMTPY"]
[3022071,"Queenswell Infant and Nursery School","STMTTOPUPPRI",40974.75,"3022071STMTTOPUPPRI","STMTTOPUPPRI","3022071STMTTOPUPPRI"]
[3022071,"Queenswell Infant and Nursery School","SUMAEYPP",1302.21,"3022071eypp","eypp","3022071SUMAEYPP"]
[3022071,"Queenswell Infant and Nursery School","SUMAHOURS",-866.34,"3022071HOURS","HOURS","3022071SUMAHOURS"]
[3022071,"Queenswell Infant and Nursery School","SUMAIDACI",-205.98,"3022071IDACI","IDACI","3022071SUMAIDACI"]
[3022071,"Queenswell Infant and Nursery School","SUMHOURS",50531.58,"3022071HOURS","HOURS","3022071SUMHOURS"]
[3022071,"Queenswell Infant and Nursery School","SUMIDACI",2741.61,"3022071IDACI","IDACI","3022071SUMIDACI"]
[3022071,"Queenswell Infant and Nursery School","UIFSM",95921.5,"3022071UIFSM","UIFSM","3022071UIFSM"]
[3022072,"Queenswell Junior School","AUTHOURS",0,"3022072HOURS","HOURS","3022072AUTHOURS"]
[3022072,"Queenswell Junior School","AUTIDACI",0,"3022072IDACI","IDACI","3022072AUTIDACI"]
[3022072,"Queenswell Junior School","DFC",7825,"3022072DFC","DFC","3022072DFC"]
[3022072,"Queenswell Junior School","LUMP SUM",122000,"3022072LUMP SUM","LUMP SUM","3022072LUMP SUM"]
[3022072,"Queenswell Junior School","MFG",0,"3022072MFG","MFG","3022072MFG"]
[3022072,"Queenswell Junior School","NDPDEBS",-1080.5899999999999,"3022072NDPDEBS","NDPDEBS","3022072NDPDEBS"]
[3022072,"Queenswell Junior School","NDPDESupply",-595.94000000000005,"3022072NDPDESupply","NDPDESupply","3022072NDPDESupply"]
[3022072,"Queenswell Junior School","NDPDEUPEG",-1573.05,"3022072NDPDEUPEG","NDPDEUPEG","3022072NDPDEUPEG"]
[3022072,"Queenswell Junior School","NNDR",11802.04,"3022072NNDR","NNDR","3022072NNDR"]
[3022072,"Queenswell Junior School","PEGRANT",15405,"3022072PEGRANT","PEGRANT","3022072PEGRANT"]
[3022072,"Queenswell Junior School","PPFSMPRI",178200,"3022072PPFSMPRI","PPFSMPRI","3022072PPFSMPRI"]
[3022072,"Queenswell Junior School","PPLOOKEDAFTER",750,"3022072PPLOOKEDAFTER","PPLOOKEDAFTER","3022072PPLOOKEDAFTER"]
[3022072,"Queenswell Junior School","ppservice",300,"3022072ppservice","ppservice","3022072ppservice"]
[3022072,"Queenswell Junior School","Pri AWPU",1193944.25,"3022072Pri AWPU","Pri AWPU","3022072Pri AWPU"]
[3022072,"Queenswell Junior School","Pri EAL 2",20670,"3022072Pri EAL 2","Pri EAL 2","3022072Pri EAL 2"]
[3022072,"Queenswell Junior School","Pri FSM6",234485.45,"3022072Pri FSM6","Pri FSM6","3022072Pri FSM6"]
[3022072,"Queenswell Junior School","Pri IDACI A",0,"3022072Pri IDACI A","Pri IDACI A","3022072Pri IDACI A"]
[3022072,"Queenswell Junior School","Pri IDACI B",42235.29,"3022072Pri IDACI B","Pri IDACI B","3022072Pri IDACI B"]
[3022072,"Queenswell Junior School","Pri IDACI C",8849.2999999999993,{"$f":"A1732&F1732","v":"3022072Pri IDACI C"},{"$f":"IF(ISERROR(VLOOKUP(C1732,L:M,2,0)),C1732,VLOOKUP(C1732,L:M,2,0))","v":"Pri IDACI C"},{"$f":"A1732&C1732","v":"3022072Pri IDACI C"}]
[3022072,"Queenswell Junior School","Pri MOB",4271.29,"3022072Pri MOB","Pri MOB","3022072Pri MOB"]
[3022072,"Queenswell Junior School","SPRHOURS",0,"3022072HOURS","HOURS","3022072SPRHOURS"]
[3022072,"Queenswell Junior School","SPRIDACI",0,"3022072IDACI","IDACI","3022072SPRIDACI"]
[3022072,"Queenswell Junior School","STMTTOPUPPRI",115010.58,"3022072STMTTOPUPPRI","STMTTOPUPPRI","3022072STMTTOPUPPRI"]
[3022072,"Queenswell Junior School","SUMHOURS",0,"3022072HOURS","HOURS","3022072SUMHOURS"]
[3022072,"Queenswell Junior School","SUMIDACI",0,"3022072IDACI","IDACI","3022072SUMIDACI"]
[3022072,"Queenswell Junior School","UIFSM",0,"3022072UIFSM","UIFSM","3022072UIFSM"]
[3022073,"Danegrove JMI School","AUTHOURS",0,"3022073HOURS","HOURS","3022073AUTHOURS"]
[3022073,"Danegrove JMI School","AUTIDACI",0,"3022073IDACI","IDACI","3022073AUTIDACI"]
[3022073,"Danegrove JMI School","DFC",11391.25,"3022073DFC","DFC","3022073DFC"]
[3022073,"Danegrove JMI School","LUMP SUM",122000,"3022073LUMP SUM","LUMP SUM","3022073LUMP SUM"]
[3022073,"Danegrove JMI School","MFG",-45101.599999999999,"3022073MFG","MFG","3022073MFG"]
[3022073,"Danegrove JMI School","NDPDEBS",-1974.56,"3022073NDPDEBS","NDPDEBS","3022073NDPDEBS"]
[3022073,"Danegrove JMI School","NDPDESupply",-1088.96,"3022073NDPDESupply","NDPDESupply","3022073NDPDESupply"]
[3022073,"Danegrove JMI School","NDPDEUPEG",-1792.67,"3022073NDPDEUPEG","NDPDEUPEG","3022073NDPDEUPEG"]
[3022073,"Danegrove JMI School","NNDR",49675.759999999995,"3022073NNDR","NNDR","3022073NNDR"]
[3022073,"Danegrove JMI School","othertopup",8367.92,"3022073othertopup","othertopup","3022073othertopup"]
[3022073,"Danegrove JMI School","PEGRANT",17141.669999999998,"3022073PEGRANT","PEGRANT","3022073PEGRANT"]
[3022073,"Danegrove JMI School","PPFSMPRI",236280,"3022073PPFSMPRI","PPFSMPRI","3022073PPFSMPRI"]
[3022073,"Danegrove JMI School","PPLOOKEDAFTER",4000,"3022073PPLOOKEDAFTER","PPLOOKEDAFTER","3022073PPLOOKEDAFTER"]
[3022073,"Danegrove JMI School","PPPY",-5280,"3022073PPPY","PPPY","3022073PPPY"]
[3022073,"Danegrove JMI School","Pri AWPU",2181692,"3022073Pri AWPU","Pri AWPU","3022073Pri AWPU"]
[3022073,"Danegrove JMI School","Pri EAL 2",90592.68,"3022073Pri EAL 2","Pri EAL 2","3022073Pri EAL 2"]
[3022073,"Danegrove JMI School","Pri FSM6",267221.93,"3022073Pri FSM6","Pri FSM6","3022073Pri FSM6"]
[3022073,"Danegrove JMI School","Pri IDACI A",0,"3022073Pri IDACI A","Pri IDACI A","3022073Pri IDACI A"]
[3022073,"Danegrove JMI School","Pri IDACI B",16955.080000000002,"3022073Pri IDACI B","Pri IDACI B","3022073Pri IDACI B"]
[3022073,"Danegrove JMI School","Pri IDACI C",2664.37,"3022073Pri IDACI C","Pri IDACI C","3022073Pri IDACI C"]
[3022073,"Danegrove JMI School","Pri MOB",0,"3022073Pri MOB","Pri MOB","3022073Pri MOB"]
[3022073,"Danegrove JMI School","PRURY11BASE",30000,"3022073PRURY11BASE","PRURY11BASE","3022073PRURY11BASE"]
[3022073,"Danegrove JMI School","PRUTOPUP",0,"3022073PRUTOPUP","PRUTOPUP","3022073PRUTOPUP"]
[3022073,"Danegrove JMI School","SPLIT SITES",29958.1,"3022073SPLIT SITES","SPLIT SITES","3022073SPLIT SITES"]
[3022073,"Danegrove JMI School","SPRHOURS",0,"3022073HOURS","HOURS","3022073SPRHOURS"]
[3022073,"Danegrove JMI School","SPRIDACI",0,"3022073IDACI","IDACI","3022073SPRIDACI"]
[3022073,"Danegrove JMI School","STMTPY",0,"3022073STMTPY","STMTPY","3022073STMTPY"]
[3022073,"Danegrove JMI School","STMTTOPUPPRI",148232.75,"3022073STMTTOPUPPRI","STMTTOPUPPRI","3022073STMTTOPUPPRI"]
[3022073,"Danegrove JMI School","SUMHOURS",0,"3022073HOURS","HOURS","3022073SUMHOURS"]
[3022073,"Danegrove JMI School","SUMIDACI",0,"3022073IDACI","IDACI","3022073SUMIDACI"]
[3022073,"Danegrove JMI School","UIFSM",93899.5,"3022073UIFSM","UIFSM","3022073UIFSM"]
[3022076,"Wessex  Gardens Primary School","AUTAEYPP",561.95000000000005,"3022076EYPP","EYPP","3022076AUTAEYPP"]
[3022076,"Wessex  Gardens Primary School","AUTAHOURS",12554.24,"3022076HOURS","HOURS","3022076AUTAHOURS"]
[3022076,"Wessex  Gardens Primary School","AUTAIDACI",734.71,"3022076IDACI","IDACI","3022076AUTAIDACI"]
[3022076,"Wessex  Gardens Primary School","AUTHOURS",36116.14,"3022076HOURS","HOURS","3022076AUTHOURS"]
[3022076,"Wessex  Gardens Primary School","AUTIDACI",2682.72,"3022076IDACI","IDACI","3022076AUTIDACI"]
[3022076,"Wessex  Gardens Primary School","DFC",9368.5,"3022076DFC","DFC","3022076DFC"]
[3022076,"Wessex  Gardens Primary School","LUMP SUM",122000,"3022076LUMP SUM","LUMP SUM","3022076LUMP SUM"]
[3022076,"Wessex  Gardens Primary School","MFG",0,"3022076MFG","MFG","3022076MFG"]
[3022076,"Wessex  Gardens Primary School","NDPDEBS",-1240.1199999999999,"3022076NDPDEBS","NDPDEBS","3022076NDPDEBS"]
[3022076,"Wessex  Gardens Primary School","NDPDESupply",-683.92,"3022076NDPDESupply","NDPDESupply","3022076NDPDESupply"]
[3022076,"Wessex  Gardens Primary School","NDPDEUPEG",-1545.42,"3022076NDPDEUPEG","NDPDEUPEG","3022076NDPDEUPEG"]
[3022076,"Wessex  Gardens Primary School","NNDR",29937.5,"3022076NNDR","NNDR","3022076NNDR"]
[3022076,"Wessex  Gardens Primary School","NURSERYEX",6659.36,"3022076NURSERYEX","NURSERYEX","3022076NURSERYEX"]
[3022076,"Wessex  Gardens Primary School","PEGRANT",15471.25,"3022076PEGRANT","PEGRANT","3022076PEGRANT"]
[3022076,"Wessex  Gardens Primary School","PPFSMPRI",194040,"3022076PPFSMPRI","PPFSMPRI","3022076PPFSMPRI"]
[3022076,"Wessex  Gardens Primary School","Pri AWPU",1370209,"3022076Pri AWPU","Pri AWPU","3022076Pri AWPU"]
[3022076,"Wessex  Gardens Primary School","Pri EAL 2",70718.86,"3022076Pri EAL 2","Pri EAL 2","3022076Pri EAL 2"]
[3022076,"Wessex  Gardens Primary School","Pri FSM6",230366.07,"3022076Pri FSM6","Pri FSM6","3022076Pri FSM6"]
[3022076,"Wessex  Gardens Primary School","Pri IDACI A",12029.2,"3022076Pri IDACI A","Pri IDACI A","3022076Pri IDACI A"]
[3022076,"Wessex  Gardens Primary School","Pri IDACI B",8420.44,"3022076Pri IDACI B","Pri IDACI B","3022076Pri IDACI B"]
[3022076,"Wessex  Gardens Primary School","Pri IDACI C",78510.559999999998,"3022076Pri IDACI C","Pri IDACI C","3022076Pri IDACI C"]
[3022076,"Wessex  Gardens Primary School","Pri MOB",4990.22,"3022076Pri MOB","Pri MOB","3022076Pri MOB"]
[3022076,"Wessex  Gardens Primary School","SPRAEYPP",997.16,"3022076eypp","eypp","3022076SPRAEYPP"]
[3022076,"Wessex  Gardens Primary School","SPRAHOURS",-4834.6899999999996,"3022076HOURS","HOURS","3022076SPRAHOURS"]
[3022076,"Wessex  Gardens Primary School","SPRAIDACI",-517.91999999999996,"3022076IDACI","IDACI","3022076SPRAIDACI"]
[3022076,"Wessex  Gardens Primary School","SPRHOURS",49476.9,{"$f":"A1796&F1796","v":"3022076HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C1796,L:M,2,0)),C1796,VLOOKUP(C1796,L:M,2,0))","v":"HOURS"},{"$f":"A1796&C1796","v":"3022076SPRHOURS"}]
[3022076,"Wessex  Gardens Primary School","SPRIDACI",3675.17,"3022076IDACI","IDACI","3022076SPRIDACI"]
[3022076,"Wessex  Gardens Primary School","STMTTOPUPPRI",55347.75,"3022076STMTTOPUPPRI","STMTTOPUPPRI","3022076STMTTOPUPPRI"]
[3022076,"Wessex  Gardens Primary School","SUMAEYPP",697.56,"3022076eypp","eypp","3022076SUMAEYPP"]
[3022076,"Wessex  Gardens Primary School","SUMAHOURS",-3405.55,"3022076HOURS","HOURS","3022076SUMAHOURS"]
[3022076,"Wessex  Gardens Primary School","SUMAIDACI",-539.98,"3022076IDACI","IDACI","3022076SUMAIDACI"]
[3022076,"Wessex  Gardens Primary School","SUMHOURS",56646.95,"3022076HOURS","HOURS","3022076SUMHOURS"]
[3022076,"Wessex  Gardens Primary School","SUMIDACI",4207.76,"3022076IDACI","IDACI","3022076SUMIDACI"]
[3022076,"Wessex  Gardens Primary School","UIFSM",56701,"3022076UIFSM","UIFSM","3022076UIFSM"]
[3022077,"Orion Primary School","ARPPY",4626.75,"3022077ARPPY","ARPPY","3022077ARPPY"]
[3022077,"Orion Primary School","ARPRY11BASE",167500,"3022077ARPRY11BASE","ARPRY11BASE","3022077ARPRY11BASE"]
[3022077,"Orion Primary School","ARPTOPUP",396013.42,"3022077ARPTOPUP","ARPTOPUP","3022077ARPTOPUP"]
[3022077,"Orion Primary School","AUTAEYPP",3431.9,"3022077EYPP","EYPP","3022077AUTAEYPP"]
[3022077,"Orion Primary School","AUTAHOURS",-21217.68,"3022077HOURS","HOURS","3022077AUTAHOURS"]
[3022077,"Orion Primary School","AUTAIDACI",-2688.24,"3022077IDACI","IDACI","3022077AUTAIDACI"]
[3022077,"Orion Primary School","AUTHOURS",114643.27,"3022077HOURS","HOURS","3022077AUTHOURS"]
[3022077,"Orion Primary School","AUTIDACI",12557.38,"3022077IDACI","IDACI","3022077AUTIDACI"]
[3022077,"Orion Primary School","DFC",13049.5,"3022077DFC","DFC","3022077DFC"]
[3022077,"Orion Primary School","EXPANDPRI",48000,"3022077EXPANDPRI","EXPANDPRI","3022077EXPANDPRI"]
[3022077,"Orion Primary School","LUMP SUM",122000,"3022077LUMP SUM","LUMP SUM","3022077LUMP SUM"]
[3022077,"Orion Primary School","MFG",-190662.97,"3022077MFG","MFG","3022077MFG"]
[3022077,"Orion Primary School","NDPDEBS",-2323.7199999999998,"3022077NDPDEBS","NDPDEBS","3022077NDPDEBS"]
[3022077,"Orion Primary School","NDPDESupply",-1281.52,"3022077NDPDESupply","NDPDESupply","3022077NDPDESupply"]
[3022077,"Orion Primary School","NDPDEUPEG",-4380.97,"3022077NDPDEUPEG","NDPDEUPEG","3022077NDPDEUPEG"]
[3022077,"Orion Primary School","NNDR",7456,"3022077NNDR","NNDR","3022077NNDR"]
[3022077,"Orion Primary School","NURSERYEX",11602.21,"3022077NURSERYEX","NURSERYEX","3022077NURSERYEX"]
[3022077,"Orion Primary School","NURSERYTOPUP",0,"3022077NURSERYTOPUP","NURSERYTOPUP","3022077NURSERYTOPUP"]
[3022077,"Orion Primary School","PEGRANT",17787.09,"3022077PEGRANT","PEGRANT","3022077PEGRANT"]
[3022077,"Orion Primary School","PPFSMPRI",588720,"3022077PPFSMPRI","PPFSMPRI","3022077PPFSMPRI"]
[3022077,"Orion Primary School","Pri AWPU",2567479,"3022077Pri AWPU","Pri AWPU","3022077Pri AWPU"]
[3022077,"Orion Primary School","Pri EAL 2",109484.71,"3022077Pri EAL 2","Pri EAL 2","3022077Pri EAL 2"]
[3022077,"Orion Primary School","Pri FSM6",653043.94999999995,"3022077Pri FSM6","Pri FSM6","3022077Pri FSM6"]
[3022077,"Orion Primary School","Pri IDACI A",0,"3022077Pri IDACI A","Pri IDACI A","3022077Pri IDACI A"]
[3022077,"Orion Primary School","Pri IDACI B",583632,"3022077Pri IDACI B","Pri IDACI B","3022077Pri IDACI B"]
[3022077,"Orion Primary School","Pri IDACI C",243693.01,"3022077Pri IDACI C","Pri IDACI C","3022077Pri IDACI C"]
[3022077,"Orion Primary School","Pri MOB",3860.67,"3022077Pri MOB","Pri MOB","3022077Pri MOB"]
[3022077,"Orion Primary School","PRURY11BASE",30000,"3022077PRURY11BASE","PRURY11BASE","3022077PRURY11BASE"]
[3022077,"Orion Primary School","PRUTOPUP",0,"3022077PRUTOPUP","PRUTOPUP","3022077PRUTOPUP"]
[3022077,"Orion Primary School","SPRAEYPP",3043.26,"3022077eypp","eypp","3022077SPRAEYPP"]
[3022077,"Orion Primary School","SPRAHOURS",7212.15,"3022077HOURS","HOURS","3022077SPRAHOURS"]
[3022077,"Orion Primary School","SPRAIDACI",285.86,"3022077IDACI","IDACI","3022077SPRAIDACI"]
[3022077,"Orion Primary School","SPRHOURS",82745.850000000006,"3022077HOURS","HOURS","3022077SPRHOURS"]
[3022077,"Orion Primary School","SPRIDACI",9063.52,"3022077IDACI","IDACI","3022077SPRIDACI"]
[3022077,"Orion Primary School","STMTPY",1831.67,"3022077STMTPY","STMTPY","3022077STMTPY"]
[3022077,"Orion Primary School","STMTTOPUPPRI",225317.33000000002,"3022077STMTTOPUPPRI","STMTTOPUPPRI","3022077STMTTOPUPPRI"]
[3022077,"Orion Primary School","SUMAEYPP",4189.88,"3022077eypp","eypp","3022077SUMAEYPP"]
[3022077,"Orion Primary School","SUMAHOURS",1619.69,"3022077HOURS","HOURS","3022077SUMAHOURS"]
[3022077,"Orion Primary School","SUMAIDACI",-887.82,"3022077IDACI","IDACI","3022077SUMAIDACI"]
[3022077,"Orion Primary School","SUMHOURS",129854.15,"3022077HOURS","HOURS","3022077SUMHOURS"]
[3022077,"Orion Primary School","SUMIDACI",14223.49,"3022077IDACI","IDACI","3022077SUMIDACI"]
[3022077,"Orion Primary School","UIFSM",116952,"3022077UIFSM","UIFSM","3022077UIFSM"]
[3022078,"Pardes House School","AUTHOURS",0,"3022078HOURS","HOURS","3022078AUTHOURS"]
[3022078,"Pardes House School","AUTIDACI",0,"3022078IDACI","IDACI","3022078AUTIDACI"]
[3022078,"Pardes House School","EXPANDHALF",38000,"3022078EXPANDHALF","EXPANDHALF","3022078EXPANDHALF"]
[3022078,"Pardes House School","LUMP SUM",122000,"3022078LUMP SUM","LUMP SUM","3022078LUMP SUM"]
[3022078,"Pardes House School","MFG",0,"3022078MFG","MFG","3022078MFG"]
[3022078,"Pardes House School","NDPDEBS",-881.93,"3022078NDPDEBS","NDPDEBS","3022078NDPDEBS"]
[3022078,"Pardes House School","NDPDESupply",-486.38,"3022078NDPDESupply","NDPDESupply","3022078NDPDESupply"]
[3022078,"Pardes House School","NDPDEUPEG",-348.45,"3022078NDPDEUPEG","NDPDEUPEG","3022078NDPDEUPEG"]
[3022078,"Pardes House School","NNDR",20858.2,"3022078NNDR","NNDR","3022078NNDR"]
[3022078,"Pardes House School","othertopup",2034.25,"3022078othertopup","othertopup","3022078othertopup"]
[3022078,"Pardes House School","PEGRANT",14547.5,"3022078PEGRANT","PEGRANT","3022078PEGRANT"]
[3022078,"Pardes House School","PPFSMPRI",38280,"3022078PPFSMPRI","PPFSMPRI","3022078PPFSMPRI"]
[3022078,"Pardes House School","Pri AWPU",974444.75,"3022078Pri AWPU","Pri AWPU","3022078Pri AWPU"]
[3022078,"Pardes House School","Pri EAL 2",7963.59,{"$f":"A1860&F1860","v":"3022078Pri EAL 2"},{"$f":"IF(ISERROR(VLOOKUP(C1860,L:M,2,0)),C1860,VLOOKUP(C1860,L:M,2,0))","v":"Pri EAL 2"},{"$f":"A1860&C1860","v":"3022078Pri EAL 2"}]
[3022078,"Pardes House School","Pri FSM6",51941.14,"3022078Pri FSM6","Pri FSM6","3022078Pri FSM6"]
[3022078,"Pardes House School","Pri IDACI A",0,"3022078Pri IDACI A","Pri IDACI A","3022078Pri IDACI A"]
[3022078,"Pardes House School","Pri IDACI B",0,"3022078Pri IDACI B","Pri IDACI B","3022078Pri IDACI B"]
[3022078,"Pardes House School","Pri IDACI C",2667.31,"3022078Pri IDACI C","Pri IDACI C","3022078Pri IDACI C"]
[3022078,"Pardes House School","Pri MOB",0,"3022078Pri MOB","Pri MOB","3022078Pri MOB"]
[3022078,"Pardes House School","SPRHOURS",0,"3022078HOURS","HOURS","3022078SPRHOURS"]
[3022078,"Pardes House School","SPRIDACI",0,"3022078IDACI","IDACI","3022078SPRIDACI"]
[3022078,"Pardes House School","STMTTOPUPPRI",24833,"3022078STMTTOPUPPRI","STMTTOPUPPRI","3022078STMTTOPUPPRI"]
[3022078,"Pardes House School","SUMHOURS",0,"3022078HOURS","HOURS","3022078SUMHOURS"]
[3022078,"Pardes House School","SUMIDACI",0,"3022078IDACI","IDACI","3022078SUMIDACI"]
[3022078,"Pardes House School","UIFSM",37273,"3022078UIFSM","UIFSM","3022078UIFSM"]
[3022079,"Beis Yaakov","AUTAEYPP",105.62,"3022079EYPP","EYPP","3022079AUTAEYPP"]
[3022079,"Beis Yaakov","AUTAHOURS",15809.12,"3022079HOURS","HOURS","3022079AUTAHOURS"]
[3022079,"Beis Yaakov","AUTAIDACI",264.19,"3022079IDACI","IDACI","3022079AUTAIDACI"]
[3022079,"Beis Yaakov","AUTHOURS",51415.65,"3022079HOURS","HOURS","3022079AUTHOURS"]
[3022079,"Beis Yaakov","AUTIDACI",1125.4000000000001,"3022079IDACI","IDACI","3022079AUTIDACI"]
[3022079,"Beis Yaakov","LUMP SUM",122000,"3022079LUMP SUM","LUMP SUM","3022079LUMP SUM"]
[3022079,"Beis Yaakov","MFG",-20625.46,"3022079MFG","MFG","3022079MFG"]
[3022079,"Beis Yaakov","NDPDEBS",-1360.52,"3022079NDPDEBS","NDPDEBS","3022079NDPDEBS"]
[3022079,"Beis Yaakov","NDPDESupply",-750.32,"3022079NDPDESupply","NDPDESupply","3022079NDPDESupply"]
[3022079,"Beis Yaakov","NDPDEUPEG",-483.84,"3022079NDPDEUPEG","NDPDEUPEG","3022079NDPDEUPEG"]
[3022079,"Beis Yaakov","NNDR",20858.2,"3022079NNDR","NNDR","3022079NNDR"]
[3022079,"Beis Yaakov","othertopup",8137,"3022079othertopup","othertopup","3022079othertopup"]
[3022079,"Beis Yaakov","PEGRANT",15793.75,"3022079PEGRANT","PEGRANT","3022079PEGRANT"]
[3022079,"Beis Yaakov","PPFSMPRI",67320,"3022079PPFSMPRI","PPFSMPRI","3022079PPFSMPRI"]
[3022079,"Beis Yaakov","Pri AWPU",1503239,"3022079Pri AWPU","Pri AWPU","3022079Pri AWPU"]
[3022079,"Beis Yaakov","Pri EAL 2",23652.76,"3022079Pri EAL 2","Pri EAL 2","3022079Pri EAL 2"]
[3022079,"Beis Yaakov","Pri FSM6",72122.87,"3022079Pri FSM6","Pri FSM6","3022079Pri FSM6"]
[3022079,"Beis Yaakov","Pri IDACI A",0,"3022079Pri IDACI A","Pri IDACI A","3022079Pri IDACI A"]
[3022079,"Beis Yaakov","Pri IDACI B",0,"3022079Pri IDACI B","Pri IDACI B","3022079Pri IDACI B"]
[3022079,"Beis Yaakov","Pri IDACI C",1760,"3022079Pri IDACI C","Pri IDACI C","3022079Pri IDACI C"]
[3022079,"Beis Yaakov","Pri MOB",0,"3022079Pri MOB","Pri MOB","3022079Pri MOB"]
[3022079,"Beis Yaakov","SPRAEYPP",92.22,"3022079eypp","eypp","3022079SPRAEYPP"]
[3022079,"Beis Yaakov","SPRAHOURS",14207.16,"3022079HOURS","HOURS","3022079SPRAHOURS"]
[3022079,"Beis Yaakov","SPRAIDACI",219.26,"3022079IDACI","IDACI","3022079SPRAIDACI"]
[3022079,"Beis Yaakov","SPRHOURS",46064.7,"3022079HOURS","HOURS","3022079SPRHOURS"]
[3022079,"Beis Yaakov","SPRIDACI",1008.28,"3022079IDACI","IDACI","3022079SPRIDACI"]
[3022079,"Beis Yaakov","STMTTOPUPPRI",0,"3022079STMTTOPUPPRI","STMTTOPUPPRI","3022079STMTTOPUPPRI"]
[3022079,"Beis Yaakov","SUMAEYPP",200.34,"3022079eypp","eypp","3022079SUMAEYPP"]
[3022079,"Beis Yaakov","SUMAHOURS",-1954.26,"3022079HOURS","HOURS","3022079SUMAHOURS"]
[3022079,"Beis Yaakov","SUMAIDACI",166.57,"3022079IDACI","IDACI","3022079SUMAIDACI"]
[3022079,"Beis Yaakov","SUMHOURS",52765.02,"3022079HOURS","HOURS","3022079SUMHOURS"]
[3022079,"Beis Yaakov","SUMIDACI",1154.93,"3022079IDACI","IDACI","3022079SUMIDACI"]
[3022079,"Beis Yaakov","UIFSM",75437.5,"3022079UIFSM","UIFSM","3022079UIFSM"]
[3022999,"Claremont Primary School (closed)","AUTHOURS",0,"3022999HOURS","HOURS","3022999AUTHOURS"]
[3022999,"Claremont Primary School (closed)","AUTIDACI",0,"3022999IDACI","IDACI","3022999AUTIDACI"]
[3022999,"Claremont Primary School (closed)","PEGRANT",0,"3022999PEGRANT","PEGRANT","3022999PEGRANT"]
[3022999,"Claremont Primary School (closed)","SPRHOURS",0,"3022999HOURS","HOURS","3022999SPRHOURS"]
[3022999,"Claremont Primary School (closed)","SPRIDACI",0,"3022999IDACI","IDACI","3022999SPRIDACI"]
[3022999,"Claremont Primary School (closed)","SUMHOURS",0,"3022999HOURS","HOURS","3022999SUMHOURS"]
[3022999,"Claremont Primary School (closed)","SUMIDACI",0,"3022999IDACI","IDACI","3022999SUMIDACI"]
[3022999,"Claremont Primary School (closed)","UIFSM",0,"3022999UIFSM","UIFSM","3022999UIFSM"]
[3023300,"All Saints' CE Primary School NW2","AUTHOURS",0,"3023300HOURS","HOURS","3023300AUTHOURS"]
[3023300,"All Saints' CE Primary School NW2","AUTIDACI",0,"3023300IDACI","IDACI","3023300AUTIDACI"]
[3023300,"All Saints' CE Primary School NW2","LUMP SUM",122000,"3023300LUMP SUM","LUMP SUM","3023300LUMP SUM"]
[3023300,"All Saints' CE Primary School NW2","MFG",0,"3023300MFG","MFG","3023300MFG"]
[3023300,"All Saints' CE Primary School NW2","NDPDEBS",-632.1,"3023300NDPDEBS","NDPDEBS","3023300NDPDEBS"]
[3023300,"All Saints' CE Primary School NW2","NDPDESupply",-348.6,"3023300NDPDESupply","NDPDESupply","3023300NDPDESupply"]
[3023300,"All Saints' CE Primary School NW2","NDPDEUPEG",-858.12,"3023300NDPDEUPEG","NDPDEUPEG","3023300NDPDEUPEG"]
[3023300,"All Saints' CE Primary School NW2","NNDR",2416.83,"3023300NNDR","NNDR","3023300NNDR"]
[3023300,"All Saints' CE Primary School NW2","PEGRANT",14070,"3023300PEGRANT","PEGRANT","3023300PEGRANT"]
[3023300,"All Saints' CE Primary School NW2","PPFSMPRI",96360,"3023300PPFSMPRI","PPFSMPRI","3023300PPFSMPRI"]
[3023300,"All Saints' CE Primary School NW2","Pri AWPU",698407.5,"3023300Pri AWPU","Pri AWPU","3023300Pri AWPU"]
[3023300,"All Saints' CE Primary School NW2","Pri EAL 2",23006.15,{"$f":"A1924&F1924","v":"3023300Pri EAL 2"},{"$f":"IF(ISERROR(VLOOKUP(C1924,L:M,2,0)),C1924,VLOOKUP(C1924,L:M,2,0))","v":"Pri EAL 2"},{"$f":"A1924&C1924","v":"3023300Pri EAL 2"}]
[3023300,"All Saints' CE Primary School NW2","Pri FSM6",127915.08,"3023300Pri FSM6","Pri FSM6","3023300Pri FSM6"]
[3023300,"All Saints' CE Primary School NW2","Pri IDACI A",0,"3023300Pri IDACI A","Pri IDACI A","3023300Pri IDACI A"]
[3023300,"All Saints' CE Primary School NW2","Pri IDACI B",6391.3,"3023300Pri IDACI B","Pri IDACI B","3023300Pri IDACI B"]
[3023300,"All Saints' CE Primary School NW2","Pri IDACI C",14284.06,"3023300Pri IDACI C","Pri IDACI C","3023300Pri IDACI C"]
[3023300,"All Saints' CE Primary School NW2","Pri MOB",0,"3023300Pri MOB","Pri MOB","3023300Pri MOB"]
[3023300,"All Saints' CE Primary School NW2","SPRHOURS",0,"3023300HOURS","HOURS","3023300SPRHOURS"]
[3023300,"All Saints' CE Primary School NW2","SPRIDACI",0,"3023300IDACI","IDACI","3023300SPRIDACI"]
[3023300,"All Saints' CE Primary School NW2","STMTPY",2034.25,"3023300STMTPY","STMTPY","3023300STMTPY"]
[3023300,"All Saints' CE Primary School NW2","STMTTOPUPPRI",50012.75,"3023300STMTTOPUPPRI","STMTTOPUPPRI","3023300STMTTOPUPPRI"]
[3023300,"All Saints' CE Primary School NW2","SUMHOURS",0,"3023300HOURS","HOURS","3023300SUMHOURS"]
[3023300,"All Saints' CE Primary School NW2","SUMIDACI",0,"3023300IDACI","IDACI","3023300SUMIDACI"]
[3023300,"All Saints' CE Primary School NW2","UIFSM",27494,"3023300UIFSM","UIFSM","3023300UIFSM"]
[3023302,"Christ Church CE Primary School","AUTAEYPP",224.87,"3023302EYPP","EYPP","3023302AUTAEYPP"]
[3023302,"Christ Church CE Primary School","AUTAHOURS",6398.98,"3023302HOURS","HOURS","3023302AUTAHOURS"]
[3023302,"Christ Church CE Primary School","AUTAIDACI",454.99,"3023302IDACI","IDACI","3023302AUTAIDACI"]
[3023302,"Christ Church CE Primary School","AUTHOURS",24084.81,"3023302HOURS","HOURS","3023302AUTHOURS"]
[3023302,"Christ Church CE Primary School","AUTIDACI",941.99,"3023302IDACI","IDACI","3023302AUTIDACI"]
[3023302,"Christ Church CE Primary School","LUMP SUM",122000,"3023302LUMP SUM","LUMP SUM","3023302LUMP SUM"]
[3023302,"Christ Church CE Primary School","MFG",0,"3023302MFG","MFG","3023302MFG"]
[3023302,"Christ Church CE Primary School","NDPDEBS",-620.05999999999995,"3023302NDPDEBS","NDPDEBS","3023302NDPDEBS"]
[3023302,"Christ Church CE Primary School","NDPDESupply",-341.96,"3023302NDPDESupply","NDPDESupply","3023302NDPDESupply"]
[3023302,"Christ Church CE Primary School","NDPDEUPEG",-196.73,"3023302NDPDEUPEG","NDPDEUPEG","3023302NDPDEUPEG"]
[3023302,"Christ Church CE Primary School","NNDR",2725.34,"3023302NNDR","NNDR","3023302NNDR"]
[3023302,"Christ Church CE Primary School","NURSERYEX",0,"3023302NURSERYEX","NURSERYEX","3023302NURSERYEX"]
[3023302,"Christ Church CE Primary School","PEGRANT",14045.84,"3023302PEGRANT","PEGRANT","3023302PEGRANT"]
[3023302,"Christ Church CE Primary School","PPFSMPRI",30360,"3023302PPFSMPRI","PPFSMPRI","3023302PPFSMPRI"]
[3023302,"Christ Church CE Primary School","Pri AWPU",685104.5,"3023302Pri AWPU","Pri AWPU","3023302Pri AWPU"]
[3023302,"Christ Church CE Primary School","Pri EAL 2",9925.4500000000007,"3023302Pri EAL 2","Pri EAL 2","3023302Pri EAL 2"]
[3023302,"Christ Church CE Primary School","Pri FSM6",29325.34,"3023302Pri FSM6","Pri FSM6","3023302Pri FSM6"]
[3023302,"Christ Church CE Primary School","Pri IDACI A",0,"3023302Pri IDACI A","Pri IDACI A","3023302Pri IDACI A"]
[3023302,"Christ Church CE Primary School","Pri IDACI B",6361.76,"3023302Pri IDACI B","Pri IDACI B","3023302Pri IDACI B"]
[3023302,"Christ Church CE Primary School","Pri IDACI C",888.63,"3023302Pri IDACI C","Pri IDACI C","3023302Pri IDACI C"]
[3023302,"Christ Church CE Primary School","Pri MOB",0,"3023302Pri MOB","Pri MOB","3023302Pri MOB"]
[3023302,"Christ Church CE Primary School","SPRAADJ",-2528.13,"3023302adj","adj","3023302SPRAADJ"]
[3023302,"Christ Church CE Primary School","SPRAEYPP",184.44,"3023302eypp","eypp","3023302SPRAEYPP"]
[3023302,"Christ Church CE Primary School","SPRAHOURS",7034.89,"3023302HOURS","HOURS","3023302SPRAHOURS"]
[3023302,"Christ Church CE Primary School","SPRAIDACI",371.95,"3023302IDACI","IDACI","3023302SPRAIDACI"]
[3023302,"Christ Church CE Primary School","SPRAIDACIADJ",-110.4,"3023302IDACI","IDACI","3023302SPRAIDACIADJ"]
[3023302,"Christ Church CE Primary School","SPRHOURS",23885.4,"3023302HOURS","HOURS","3023302SPRHOURS"]
[3023302,"Christ Church CE Primary School","SPRIDACI",934.19,"3023302IDACI","IDACI","3023302SPRIDACI"]
[3023302,"Christ Church CE Primary School","STMTTOPUPPRI",42182.83,"3023302STMTTOPUPPRI","STMTTOPUPPRI","3023302STMTTOPUPPRI"]
[3023302,"Christ Church CE Primary School","SUMAADJ",-564,"3023302ADJ","ADJ","3023302SUMAADJ"]
[3023302,"Christ Church CE Primary School","SUMAEYPP",100.17,"3023302eypp","eypp","3023302SUMAEYPP"]
[3023302,"Christ Church CE Primary School","SUMAHOURS",-2570.67,"3023302HOURS","HOURS","3023302SUMAHOURS"]
[3023302,"Christ Church CE Primary School","SUMAIDACI",-35.76,"3023302IDACI","IDACI","3023302SUMAIDACI"]
[3023302,"Christ Church CE Primary School","SUMHOURS",28882.28,"3023302HOURS","HOURS","3023302SUMHOURS"]
[3023302,"Christ Church CE Primary School","SUMIDACI",1129.6199999999999,"3023302IDACI","IDACI","3023302SUMIDACI"]
[3023302,"Christ Church CE Primary School","UIFSM",32083,"3023302UIFSM","UIFSM","3023302UIFSM"]
[3023304,"Holy Trinity School","AUTAEYPP",116.07,"3023304EYPP","EYPP","3023304AUTAEYPP"]
[3023304,"Holy Trinity School","AUTAHOURS",-5373.11,"3023304HOURS","HOURS","3023304AUTAHOURS"]
[3023304,"Holy Trinity School","AUTAIDACI",-491.15,"3023304IDACI","IDACI","3023304AUTAIDACI"]
[3023304,"Holy Trinity School","AUTHOURS",19108.32,"3023304HOURS","HOURS","3023304AUTHOURS"]
[3023304,"Holy Trinity School","AUTIDACI",1035.53,"3023304IDACI","IDACI","3023304AUTIDACI"]
[3023304,"Holy Trinity School","BULGEPROT",16628.75,"3023304BULGEPROT","BULGEPROT","3023304BULGEPROT"]
[3023304,"Holy Trinity School","LUMP SUM",122000,"3023304LUMP SUM","LUMP SUM","3023304LUMP SUM"]
[3023304,"Holy Trinity School","MFG",-20386.7,"3023304MFG","MFG","3023304MFG"]
[3023304,"Holy Trinity School","NDPDEBS",-677.25,"3023304NDPDEBS","NDPDEBS","3023304NDPDEBS"]
[3023304,"Holy Trinity School","NDPDESupply",-373.5,"3023304NDPDESupply","NDPDESupply","3023304NDPDESupply"]
[3023304,"Holy Trinity School","NDPDEUPEG",-663.31,"3023304NDPDEUPEG","NDPDEUPEG","3023304NDPDEUPEG"]
[3023304,"Holy Trinity School","NNDR",2437.7599999999998,"3023304NNDR","NNDR","3023304NNDR"]
[3023304,"Holy Trinity School","NURSERYEX",1170,"3023304NURSERYEX","NURSERYEX","3023304NURSERYEX"]
[3023304,"Holy Trinity School","PEGRANT",14220.83,"3023304PEGRANT","PEGRANT","3023304PEGRANT"]
[3023304,"Holy Trinity School","PPFSMPRI",92400,"3023304PPFSMPRI","PPFSMPRI","3023304PPFSMPRI"]
[3023304,"Holy Trinity School","pppost-lac",0,{"$f":"A1988&F1988","v":"3023304pppost-lac"},{"$f":"IF(ISERROR(VLOOKUP(C1988,L:M,2,0)),C1988,VLOOKUP(C1988,L:M,2,0))","v":"pppost-lac"},{"$f":"A1988&C1988","v":"3023304pppost-lac"}]
[3023304,"Holy Trinity School","Pri AWPU",748293.75,"3023304Pri AWPU","Pri AWPU","3023304Pri AWPU"]
[3023304,"Holy Trinity School","Pri EAL 2",16511.54,"3023304Pri EAL 2","Pri EAL 2","3023304Pri EAL 2"]
[3023304,"Holy Trinity School","Pri FSM6",98875.53,"3023304Pri FSM6","Pri FSM6","3023304Pri FSM6"]
[3023304,"Holy Trinity School","Pri IDACI A",0,"3023304Pri IDACI A","Pri IDACI A","3023304Pri IDACI A"]
[3023304,"Holy Trinity School","Pri IDACI B",31640.63,"3023304Pri IDACI B","Pri IDACI B","3023304Pri IDACI B"]
[3023304,"Holy Trinity School","Pri IDACI C",14142.86,"3023304Pri IDACI C","Pri IDACI C","3023304Pri IDACI C"]
[3023304,"Holy Trinity School","Pri MOB",0,"3023304Pri MOB","Pri MOB","3023304Pri MOB"]
[3023304,"Holy Trinity School","SPRAEYPP",276.66000000000003,"3023304eypp","eypp","3023304SPRAEYPP"]
[3023304,"Holy Trinity School","SPRAHOURS",-10759.51,"3023304HOURS","HOURS","3023304SPRAHOURS"]
[3023304,"Holy Trinity School","SPRAIDACI",-741.61,"3023304IDACI","IDACI","3023304SPRAIDACI"]
[3023304,"Holy Trinity School","SPRHOURS",28150.65,"3023304HOURS","HOURS","3023304SPRHOURS"]
[3023304,"Holy Trinity School","SPRIDACI",1525.56,"3023304IDACI","IDACI","3023304SPRIDACI"]
[3023304,"Holy Trinity School","STMTPY",0,"3023304STMTPY","STMTPY","3023304STMTPY"]
[3023304,"Holy Trinity School","STMTTOPUPPRI",50882.5,"3023304STMTTOPUPPRI","STMTTOPUPPRI","3023304STMTTOPUPPRI"]
[3023304,"Holy Trinity School","SUMAEYPP",300.51,"3023304eypp","eypp","3023304SUMAEYPP"]
[3023304,"Holy Trinity School","SUMAHOURS",-10564.53,"3023304HOURS","HOURS","3023304SUMAHOURS"]
[3023304,"Holy Trinity School","SUMAIDACI",-864.91,"3023304IDACI","IDACI","3023304SUMAIDACI"]
[3023304,"Holy Trinity School","SUMHOURS",35969.910000000003,"3023304HOURS","HOURS","3023304SUMHOURS"]
[3023304,"Holy Trinity School","SUMIDACI",1949.3,"3023304IDACI","IDACI","3023304SUMIDACI"]
[3023304,"Holy Trinity School","UIFSM",19646.5,"3023304UIFSM","UIFSM","3023304UIFSM"]
[3023305,"Monken Hadley C E Primary School","AUTHOURS",0,"3023305HOURS","HOURS","3023305AUTHOURS"]
[3023305,"Monken Hadley C E Primary School","AUTIDACI",0,"3023305IDACI","IDACI","3023305AUTIDACI"]
[3023305,"Monken Hadley C E Primary School","LUMP SUM",122000,"3023305LUMP SUM","LUMP SUM","3023305LUMP SUM"]
[3023305,"Monken Hadley C E Primary School","MFG",0,"3023305MFG","MFG","3023305MFG"]
[3023305,"Monken Hadley C E Primary School","NDPDEBS",-439.46,"3023305NDPDEBS","NDPDEBS","3023305NDPDEBS"]
[3023305,"Monken Hadley C E Primary School","NDPDESupply",-242.36,"3023305NDPDESupply","NDPDESupply","3023305NDPDESupply"]
[3023305,"Monken Hadley C E Primary School","NDPDEUPEG",-66.400000000000006,"3023305NDPDEUPEG","NDPDEUPEG","3023305NDPDEUPEG"]
[3023305,"Monken Hadley C E Primary School","NNDR",1244.68,"3023305NNDR","NNDR","3023305NNDR"]
[3023305,"Monken Hadley C E Primary School","PEGRANT",13631.25,"3023305PEGRANT","PEGRANT","3023305PEGRANT"]
[3023305,"Monken Hadley C E Primary School","PPFSMPRI",7920,"3023305PPFSMPRI","PPFSMPRI","3023305PPFSMPRI"]
[3023305,"Monken Hadley C E Primary School","pppost-lac",1900,"3023305pppost-lac","pppost-lac","3023305pppost-lac"]
[3023305,"Monken Hadley C E Primary School","Pri AWPU",485559.5,"3023305Pri AWPU","Pri AWPU","3023305Pri AWPU"]
[3023305,"Monken Hadley C E Primary School","Pri EAL 2",4368.2299999999996,"3023305Pri EAL 2","Pri EAL 2","3023305Pri EAL 2"]
[3023305,"Monken Hadley C E Primary School","Pri FSM6",9897.1299999999992,"3023305Pri FSM6","Pri FSM6","3023305Pri FSM6"]
[3023305,"Monken Hadley C E Primary School","Pri IDACI A",0,"3023305Pri IDACI A","Pri IDACI A","3023305Pri IDACI A"]
[3023305,"Monken Hadley C E Primary School","Pri IDACI B",0,"3023305Pri IDACI B","Pri IDACI B","3023305Pri IDACI B"]
[3023305,"Monken Hadley C E Primary School","Pri IDACI C",0,"3023305Pri IDACI C","Pri IDACI C","3023305Pri IDACI C"]
[3023305,"Monken Hadley C E Primary School","Pri MOB",592.05999999999995,"3023305Pri MOB","Pri MOB","3023305Pri MOB"]
[3023305,"Monken Hadley C E Primary School","SPRHOURS",0,"3023305HOURS","HOURS","3023305SPRHOURS"]
[3023305,"Monken Hadley C E Primary School","SPRIDACI",0,"3023305IDACI","IDACI","3023305SPRIDACI"]
[3023305,"Monken Hadley C E Primary School","STMTTOPUPPRI",10990,"3023305STMTTOPUPPRI","STMTTOPUPPRI","3023305STMTTOPUPPRI"]
[3023305,"Monken Hadley C E Primary School","SUMHOURS",0,"3023305HOURS","HOURS","3023305SUMHOURS"]
[3023305,"Monken Hadley C E Primary School","SUMIDACI",0,"3023305IDACI","IDACI","3023305SUMIDACI"]
[3023305,"Monken Hadley C E Primary School","UIFSM",21158,"3023305UIFSM","UIFSM","3023305UIFSM"]
[3023307,"St John's CE School N11","AUTAHOURS",15755.94,"3023307HOURS","HOURS","3023307AUTAHOURS"]
[3023307,"St John's CE School N11","AUTAIDACI",817.14,"3023307IDACI","IDACI","3023307AUTAIDACI"]
[3023307,"St John's CE School N11","AUTHOURS",22128.34,"3023307HOURS","HOURS","3023307AUTHOURS"]
[3023307,"St John's CE School N11","AUTIDACI",1093.06,"3023307IDACI","IDACI","3023307AUTIDACI"]
[3023307,"St John's CE School N11","LUMP SUM",122000,"3023307LUMP SUM","LUMP SUM","3023307LUMP SUM"]
[3023307,"St John's CE School N11","MFG",0,"3023307MFG","MFG","3023307MFG"]
[3023307,"St John's CE School N11","NDPDEBS",-632.1,"3023307NDPDEBS","NDPDEBS","3023307NDPDEBS"]
[3023307,"St John's CE School N11","NDPDESupply",-348.6,"3023307NDPDESupply","NDPDESupply","3023307NDPDESupply"]
[3023307,"St John's CE School N11","NDPDEUPEG",-323.16000000000003,"3023307NDPDEUPEG","NDPDEUPEG","3023307NDPDEUPEG"]
[3023307,"St John's CE School N11","NNDR",2815.13,"3023307NNDR","NNDR","3023307NNDR"]
[3023307,"St John's CE School N11","PEGRANT",14093.75,"3023307PEGRANT","PEGRANT","3023307PEGRANT"]
[3023307,"St John's CE School N11","PPFSMPRI",34320,"3023307PPFSMPRI","PPFSMPRI","3023307PPFSMPRI"]
[3023307,"St John's CE School N11","pppost-lac",3800,"3023307pppost-lac","pppost-lac","3023307pppost-lac"]
[3023307,"St John's CE School N11","Pri AWPU",698407.5,"3023307Pri AWPU","Pri AWPU","3023307Pri AWPU"]
[3023307,"St John's CE School N11","Pri EAL 2",12366.67,"3023307Pri EAL 2","Pri EAL 2","3023307Pri EAL 2"]
[3023307,"St John's CE School N11","Pri FSM6",48171.65,"3023307Pri FSM6","Pri FSM6","3023307Pri FSM6"]
[3023307,"St John's CE School N11","Pri IDACI A",0,"3023307Pri IDACI A","Pri IDACI A","3023307Pri IDACI A"]
[3023307,"St John's CE School N11","Pri IDACI B",4200,"3023307Pri IDACI B","Pri IDACI B","3023307Pri IDACI B"]
[3023307,"St John's CE School N11","Pri IDACI C",3520,"3023307Pri IDACI C","Pri IDACI C","3023307Pri IDACI C"]
[3023307,"St John's CE School N11","Pri MOB",0,{"$f":"A2052&F2052","v":"3023307Pri MOB"},{"$f":"IF(ISERROR(VLOOKUP(C2052,L:M,2,0)),C2052,VLOOKUP(C2052,L:M,2,0))","v":"Pri MOB"},{"$f":"A2052&C2052","v":"3023307Pri MOB"}]
[3023307,"St John's CE School N11","SPRAADJ",-2698.74,"3023307adj","adj","3023307SPRAADJ"]
[3023307,"St John's CE School N11","SPRAEYPP",85.18,"3023307eypp","eypp","3023307SPRAEYPP"]
[3023307,"St John's CE School N11","SPRAHOURS",8947.0499999999993,"3023307HOURS","HOURS","3023307SPRAHOURS"]
[3023307,"St John's CE School N11","SPRAIDACI",456.3,"3023307IDACI","IDACI","3023307SPRAIDACI"]
[3023307,"St John's CE School N11","SPRAIDACIADJ",-131.51,"3023307IDACI","IDACI","3023307SPRAIDACIADJ"]
[3023307,"St John's CE School N11","SPRHOURS",30709.8,"3023307HOURS","HOURS","3023307SPRHOURS"]
[3023307,"St John's CE School N11","SPRIDACI",1516.95,"3023307IDACI","IDACI","3023307SPRIDACI"]
[3023307,"St John's CE School N11","STMTTOPUPPRI",10347.08,"3023307STMTTOPUPPRI","STMTTOPUPPRI","3023307STMTTOPUPPRI"]
[3023307,"St John's CE School N11","SUMAHOURS",-7005.2,"3023307HOURS","HOURS","3023307SUMAHOURS"]
[3023307,"St John's CE School N11","SUMAIDACI",-227.65,"3023307IDACI","IDACI","3023307SUMAIDACI"]
[3023307,"St John's CE School N11","SUMHOURS",36740.089999999997,"3023307HOURS","HOURS","3023307SUMHOURS"]
[3023307,"St John's CE School N11","SUMIDACI",1814.82,"3023307IDACI","IDACI","3023307SUMIDACI"]
[3023307,"St John's CE School N11","UIFSM",36762.5,"3023307UIFSM","UIFSM","3023307UIFSM"]
[3023309,"St Johns CE N20","AUTAEYPP",103.35,"3023309EYPP","EYPP","3023309AUTAEYPP"]
[3023309,"St Johns CE N20","AUTAHOURS",11605.91,"3023309HOURS","HOURS","3023309AUTAHOURS"]
[3023309,"St Johns CE N20","AUTAIDACI",602.15,"3023309IDACI","IDACI","3023309AUTAIDACI"]
[3023309,"St Johns CE N20","AUTHOURS",28150.65,"3023309HOURS","HOURS","3023309AUTHOURS"]
[3023309,"St Johns CE N20","AUTIDACI",1083.47,"3023309IDACI","IDACI","3023309AUTIDACI"]
[3023309,"St Johns CE N20","LUMP SUM",122000,"3023309LUMP SUM","LUMP SUM","3023309LUMP SUM"]
[3023309,"St Johns CE N20","MFG",0,"3023309MFG","MFG","3023309MFG"]
[3023309,"St Johns CE N20","NDPDEBS",-626.08000000000004,"3023309NDPDEBS","NDPDEBS","3023309NDPDEBS"]
[3023309,"St Johns CE N20","NDPDESupply",-345.28,"3023309NDPDESupply","NDPDESupply","3023309NDPDESupply"]
[3023309,"St Johns CE N20","NDPDEUPEG",-248.3,"3023309NDPDEUPEG","NDPDEUPEG","3023309NDPDEUPEG"]
[3023309,"St Johns CE N20","NNDR",3393.15,"3023309NNDR","NNDR","3023309NNDR"]
[3023309,"St Johns CE N20","NURSERYEX",2479.29,"3023309NURSERYEX","NURSERYEX","3023309NURSERYEX"]
[3023309,"St Johns CE N20","PEGRANT",14081.67,"3023309PEGRANT","PEGRANT","3023309PEGRANT"]
[3023309,"St Johns CE N20","PPFSMPRI",35640,"3023309PPFSMPRI","PPFSMPRI","3023309PPFSMPRI"]
[3023309,"St Johns CE N20","pppost-lac",5700,"3023309pppost-lac","pppost-lac","3023309pppost-lac"]
[3023309,"St Johns CE N20","PPPY",-1320,"3023309PPPY","PPPY","3023309PPPY"]
[3023309,"St Johns CE N20","ppservice",1200,"3023309ppservice","ppservice","3023309ppservice"]
[3023309,"St Johns CE N20","Pri AWPU",691756,"3023309Pri AWPU","Pri AWPU","3023309Pri AWPU"]
[3023309,"St Johns CE N20","Pri EAL 2",8670.56,"3023309Pri EAL 2","Pri EAL 2","3023309Pri EAL 2"]
[3023309,"St Johns CE N20","Pri FSM6",37012.559999999998,"3023309Pri FSM6","Pri FSM6","3023309Pri FSM6"]
[3023309,"St Johns CE N20","Pri IDACI A",0,"3023309Pri IDACI A","Pri IDACI A","3023309Pri IDACI A"]
[3023309,"St Johns CE N20","Pri IDACI B",4220.29,"3023309Pri IDACI B","Pri IDACI B","3023309Pri IDACI B"]
[3023309,"St Johns CE N20","Pri IDACI C",1768.5,"3023309Pri IDACI C","Pri IDACI C","3023309Pri IDACI C"]
[3023309,"St Johns CE N20","Pri MOB",0,"3023309Pri MOB","Pri MOB","3023309Pri MOB"]
[3023309,"St Johns CE N20","SPRAADJ",-1799.16,"3023309adj","adj","3023309SPRAADJ"]
[3023309,"St Johns CE N20","SPRAEYPP",92.22,"3023309eypp","eypp","3023309SPRAEYPP"]
[3023309,"St Johns CE N20","SPRAHOURS",3468.04,"3023309HOURS","HOURS","3023309SPRAHOURS"]
[3023309,"St Johns CE N20","SPRAIDACI",256.82,"3023309IDACI","IDACI","3023309SPRAIDACI"]
[3023309,"St Johns CE N20","SPRAIDACIADJ",-54.84,"3023309IDACI","IDACI","3023309SPRAIDACIADJ"]
[3023309,"St Johns CE N20","SPRHOURS",27297.599999999999,"3023309HOURS","HOURS","3023309SPRHOURS"]
[3023309,"St Johns CE N20","SPRIDACI",1050.6400000000001,"3023309IDACI","IDACI","3023309SPRIDACI"]
[3023309,"St Johns CE N20","STMTTOPUPPRI",8947.67,"3023309STMTTOPUPPRI","STMTTOPUPPRI","3023309STMTTOPUPPRI"]
[3023309,"St Johns CE N20","SUMAEYPP",300.51,"3023309eypp","eypp","3023309SUMAEYPP"]
[3023309,"St Johns CE N20","SUMAHOURS",-2450.58,"3023309HOURS","HOURS","3023309SUMAHOURS"]
[3023309,"St Johns CE N20","SUMAIDACI",138.44999999999999,"3023309IDACI","IDACI","3023309SUMAIDACI"]
[3023309,"St Johns CE N20","SUMHOURS",37106.57,"3023309HOURS","HOURS","3023309SUMHOURS"]
[3023309,"St Johns CE N20","SUMIDACI",1428.17,"3023309IDACI","IDACI","3023309SUMIDACI"]
[3023309,"St Johns CE N20","UIFSM",32811.5,"3023309UIFSM","UIFSM","3023309UIFSM"]
[3023311,"St Mary's C E Primary School N3","AUTAEYPP",97.67,"3023311EYPP","EYPP","3023311AUTAEYPP"]
[3023311,"St Mary's C E Primary School N3","AUTAHOURS",2426.21,"3023311HOURS","HOURS","3023311AUTAHOURS"]
[3023311,"St Mary's C E Primary School N3","AUTAIDACI",33.51,"3023311IDACI","IDACI","3023311AUTAIDACI"]
[3023311,"St Mary's C E Primary School N3","AUTHOURS",52860.3,"3023311HOURS","HOURS","3023311AUTHOURS"]
[3023311,"St Mary's C E Primary School N3","AUTIDACI",1922.03,"3023311IDACI","IDACI","3023311AUTIDACI"]
[3023311,"St Mary's C E Primary School N3","LUMP SUM",122000,"3023311LUMP SUM","LUMP SUM","3023311LUMP SUM"]
[3023311,"St Mary's C E Primary School N3","MFG",-5608.65,"3023311MFG","MFG","3023311MFG"]
[3023311,"St Mary's C E Primary School N3","NDPDEBS",-1252.1600000000001,"3023311NDPDEBS","NDPDEBS","3023311NDPDEBS"]
[3023311,"St Mary's C E Primary School N3","NDPDESupply",-690.56,"3023311NDPDESupply","NDPDESupply","3023311NDPDESupply"]
[3023311,"St Mary's C E Primary School N3","NDPDEUPEG",-331.07,"3023311NDPDEUPEG","NDPDEUPEG","3023311NDPDEUPEG"]
[3023311,"St Mary's C E Primary School N3","NNDR",22754.400000000001,"3023311NNDR","NNDR","3023311NNDR"]
[3023311,"St Mary's C E Primary School N3","PEGRANT",15505,"3023311PEGRANT","PEGRANT","3023311PEGRANT"]
[3023311,"St Mary's C E Primary School N3","PPFSMPRI",47520,{"$f":"A2116&F2116","v":"3023311PPFSMPRI"},{"$f":"IF(ISERROR(VLOOKUP(C2116,L:M,2,0)),C2116,VLOOKUP(C2116,L:M,2,0))","v":"PPFSMPRI"},{"$f":"A2116&C2116","v":"3023311PPFSMPRI"}]
[3023311,"St Mary's C E Primary School N3","pppost-lac",7600,"3023311pppost-lac","pppost-lac","3023311pppost-lac"]
[3023311,"St Mary's C E Primary School N3","Pri AWPU",1383512,"3023311Pri AWPU","Pri AWPU","3023311Pri AWPU"]
[3023311,"St Mary's C E Primary School N3","Pri EAL 2",61659.66,"3023311Pri EAL 2","Pri EAL 2","3023311Pri EAL 2"]
[3023311,"St Mary's C E Primary School N3","Pri FSM6",49350.080000000002,"3023311Pri FSM6","Pri FSM6","3023311Pri FSM6"]
[3023311,"St Mary's C E Primary School N3","Pri IDACI A",0,"3023311Pri IDACI A","Pri IDACI A","3023311Pri IDACI A"]
[3023311,"St Mary's C E Primary School N3","Pri IDACI B",4230.51,"3023311Pri IDACI B","Pri IDACI B","3023311Pri IDACI B"]
[3023311,"St Mary's C E Primary School N3","Pri IDACI C",2659.18,"3023311Pri IDACI C","Pri IDACI C","3023311Pri IDACI C"]
[3023311,"St Mary's C E Primary School N3","Pri MOB",0,"3023311Pri MOB","Pri MOB","3023311Pri MOB"]
[3023311,"St Mary's C E Primary School N3","SPRAADJ",-1913.93,"3023311adj","adj","3023311SPRAADJ"]
[3023311,"St Mary's C E Primary School N3","SPRAEYPP",92.22,"3023311eypp","eypp","3023311SPRAEYPP"]
[3023311,"St Mary's C E Primary School N3","SPRAHOURS",16985.810000000001,"3023311HOURS","HOURS","3023311SPRAHOURS"]
[3023311,"St Mary's C E Primary School N3","SPRAIDACI",437.82,"3023311IDACI","IDACI","3023311SPRAIDACI"]
[3023311,"St Mary's C E Primary School N3","SPRAIDACIADJ",-75.709999999999994,"3023311IDACI","IDACI","3023311SPRAIDACIADJ"]
[3023311,"St Mary's C E Primary School N3","SPRHOURS",54595.199999999997,"3023311HOURS","HOURS","3023311SPRHOURS"]
[3023311,"St Mary's C E Primary School N3","SPRIDACI",1985.12,"3023311IDACI","IDACI","3023311SPRIDACI"]
[3023311,"St Mary's C E Primary School N3","STMTTOPUPPRI",54564.92,"3023311STMTTOPUPPRI","STMTTOPUPPRI","3023311STMTTOPUPPRI"]
[3023311,"St Mary's C E Primary School N3","SUMAEYPP",279.83999999999997,"3023311eypp","eypp","3023311SUMAEYPP"]
[3023311,"St Mary's C E Primary School N3","SUMAHOURS",-5993.51,"3023311HOURS","HOURS","3023311SUMAHOURS"]
[3023311,"St Mary's C E Primary School N3","SUMAIDACI",-288.97000000000003,"3023311IDACI","IDACI","3023311SUMAIDACI"]
[3023311,"St Mary's C E Primary School N3","SUMHOURS",69305.33,"3023311HOURS","HOURS","3023311SUMHOURS"]
[3023311,"St Mary's C E Primary School N3","SUMIDACI",2519.9899999999998,"3023311IDACI","IDACI","3023311SUMIDACI"]
[3023311,"St Mary's C E Primary School N3","UIFSM",63911,"3023311UIFSM","UIFSM","3023311UIFSM"]
[3023312,"St Mary's School EN4","AUTHOURS",0,"3023312HOURS","HOURS","3023312AUTHOURS"]
[3023312,"St Mary's School EN4","AUTIDACI",0,"3023312IDACI","IDACI","3023312AUTIDACI"]
[3023312,"St Mary's School EN4","LUMP SUM",122000,"3023312LUMP SUM","LUMP SUM","3023312LUMP SUM"]
[3023312,"St Mary's School EN4","MFG",0,"3023312MFG","MFG","3023312MFG"]
[3023312,"St Mary's School EN4","NDPDEBS",-644.14,"3023312NDPDEBS","NDPDEBS","3023312NDPDEBS"]
[3023312,"St Mary's School EN4","NDPDESupply",-355.24,"3023312NDPDESupply","NDPDESupply","3023312NDPDESupply"]
[3023312,"St Mary's School EN4","NDPDEUPEG",-274.39,"3023312NDPDEUPEG","NDPDEUPEG","3023312NDPDEUPEG"]
[3023312,"St Mary's School EN4","NNDR",2793.54,"3023312NNDR","NNDR","3023312NNDR"]
[3023312,"St Mary's School EN4","othertopup",3082.92,"3023312othertopup","othertopup","3023312othertopup"]
[3023312,"St Mary's School EN4","PEGRANT",14139.16,"3023312PEGRANT","PEGRANT","3023312PEGRANT"]
[3023312,"St Mary's School EN4","PPFSMPRI",36960,"3023312PPFSMPRI","PPFSMPRI","3023312PPFSMPRI"]
[3023312,"St Mary's School EN4","pppost-lac",3800,"3023312pppost-lac","pppost-lac","3023312pppost-lac"]
[3023312,"St Mary's School EN4","Pri AWPU",711710.5,"3023312Pri AWPU","Pri AWPU","3023312Pri AWPU"]
[3023312,"St Mary's School EN4","Pri EAL 2",6164.13,"3023312Pri EAL 2","Pri EAL 2","3023312Pri EAL 2"]
[3023312,"St Mary's School EN4","Pri FSM6",40900.99,"3023312Pri FSM6","Pri FSM6","3023312Pri FSM6"]
[3023312,"St Mary's School EN4","Pri IDACI A",0,"3023312Pri IDACI A","Pri IDACI A","3023312Pri IDACI A"]
[3023312,"St Mary's School EN4","Pri IDACI B",6420,"3023312Pri IDACI B","Pri IDACI B","3023312Pri IDACI B"]
[3023312,"St Mary's School EN4","Pri IDACI C",0,"3023312Pri IDACI C","Pri IDACI C","3023312Pri IDACI C"]
[3023312,"St Mary's School EN4","Pri MOB",0,"3023312Pri MOB","Pri MOB","3023312Pri MOB"]
[3023312,"St Mary's School EN4","SPRHOURS",0,"3023312HOURS","HOURS","3023312SPRHOURS"]
[3023312,"St Mary's School EN4","SPRIDACI",0,"3023312IDACI","IDACI","3023312SPRIDACI"]
[3023312,"St Mary's School EN4","STMTTOPUPPRI",47686.58,"3023312STMTTOPUPPRI","STMTTOPUPPRI","3023312STMTTOPUPPRI"]
[3023312,"St Mary's School EN4","SUMHOURS",0,"3023312HOURS","HOURS","3023312SUMHOURS"]
[3023312,"St Mary's School EN4","SUMIDACI",0,"3023312IDACI","IDACI","3023312SUMIDACI"]
[3023312,"St Mary's School EN4","UIFSM",38346.5,"3023312UIFSM","UIFSM","3023312UIFSM"]
[3023313,"St Paul's School, N11","AUTAEYPP",225.1,"3023313EYPP","EYPP","3023313AUTAEYPP"]
[3023313,"St Paul's School, N11","AUTAHOURS",-3691.38,"3023313HOURS","HOURS","3023313AUTAHOURS"]
[3023313,"St Paul's School, N11","AUTAIDACI",272.87,"3023313IDACI","IDACI","3023313AUTAIDACI"]
[3023313,"St Paul's School, N11","AUTHOURS",23342.55,"3023313HOURS","HOURS","3023313AUTHOURS"]
[3023313,"St Paul's School, N11","AUTIDACI",1450.04,"3023313IDACI","IDACI","3023313AUTIDACI"]
[3023313,"St Paul's School, N11","LUMP SUM",122000,"3023313LUMP SUM","LUMP SUM","3023313LUMP SUM"]
[3023313,"St Paul's School, N11","MFG",0,"3023313MFG","MFG","3023313MFG"]
[3023313,"St Paul's School, N11","NDPDEBS",-598.99,"3023313NDPDEBS","NDPDEBS","3023313NDPDEBS"]
[3023313,"St Paul's School, N11","NDPDESupply",-330.34,"3023313NDPDESupply","NDPDESupply","3023313NDPDESupply"]
[3023313,"St Paul's School, N11","NDPDEUPEG",-425.47,"3023313NDPDEUPEG","NDPDEUPEG","3023313NDPDEUPEG"]
[3023313,"St Paul's School, N11","NNDR",2692,"3023313NNDR","NNDR","3023313NNDR"]
[3023313,"St Paul's School, N11","PEGRANT",14065.42,"3023313PEGRANT","PEGRANT","3023313PEGRANT"]
[3023313,"St Paul's School, N11","PPFSMPRI",66000,"3023313PPFSMPRI","PPFSMPRI","3023313PPFSMPRI"]
[3023313,"St Paul's School, N11","pppost-lac",1900,"3023313pppost-lac","pppost-lac","3023313pppost-lac"]
[3023313,"St Paul's School, N11","Pri AWPU",661824.25,"3023313Pri AWPU","Pri AWPU","3023313Pri AWPU"]
[3023313,"St Paul's School, N11","Pri EAL 2",16653.16,"3023313Pri EAL 2","Pri EAL 2","3023313Pri EAL 2"]
[3023313,"St Paul's School, N11","Pri FSM6",63422.79,{"$f":"A2180&F2180","v":"3023313Pri FSM6"},{"$f":"IF(ISERROR(VLOOKUP(C2180,L:M,2,0)),C2180,VLOOKUP(C2180,L:M,2,0))","v":"Pri FSM6"},{"$f":"A2180&C2180","v":"3023313Pri FSM6"}]
[3023313,"St Paul's School, N11","Pri IDACI A",0,"3023313Pri IDACI A","Pri IDACI A","3023313Pri IDACI A"]
[3023313,"St Paul's School, N11","Pri IDACI B",4221.21,"3023313Pri IDACI B","Pri IDACI B","3023313Pri IDACI B"]
[3023313,"St Paul's School, N11","Pri IDACI C",39800,"3023313Pri IDACI C","Pri IDACI C","3023313Pri IDACI C"]
[3023313,"St Paul's School, N11","Pri MOB",0,"3023313Pri MOB","Pri MOB","3023313Pri MOB"]
[3023313,"St Paul's School, N11","SPRAEYPP",276.66000000000003,"3023313eypp","eypp","3023313SPRAEYPP"]
[3023313,"St Paul's School, N11","SPRAHOURS",-4338.37,"3023313HOURS","HOURS","3023313SPRAHOURS"]
[3023313,"St Paul's School, N11","SPRAIDACI",200,"3023313IDACI","IDACI","3023313SPRAIDACI"]
[3023313,"St Paul's School, N11","SPRHOURS",23885.4,"3023313HOURS","HOURS","3023313SPRHOURS"]
[3023313,"St Paul's School, N11","SPRIDACI",1483.76,"3023313IDACI","IDACI","3023313SPRIDACI"]
[3023313,"St Paul's School, N11","STMTTOPUPPRI",17303.749999999996,"3023313STMTTOPUPPRI","STMTTOPUPPRI","3023313STMTTOPUPPRI"]
[3023313,"St Paul's School, N11","SUMAEYPP",500.85,"3023313eypp","eypp","3023313SUMAEYPP"]
[3023313,"St Paul's School, N11","SUMAHOURS",-2891.51,"3023313HOURS","HOURS","3023313SUMAHOURS"]
[3023313,"St Paul's School, N11","SUMAIDACI",602.08000000000004,"3023313IDACI","IDACI","3023313SUMAIDACI"]
[3023313,"St Paul's School, N11","SUMHOURS",38068.19,"3023313HOURS","HOURS","3023313SUMHOURS"]
[3023313,"St Paul's School, N11","SUMIDACI",2364.8000000000002,"3023313IDACI","IDACI","3023313SUMIDACI"]
[3023313,"St Paul's School, N11","UIFSM",26274,"3023313UIFSM","UIFSM","3023313UIFSM"]
[3023314,"St Pauls CE Primary, NW7","AUTHOURS",0,"3023314HOURS","HOURS","3023314AUTHOURS"]
[3023314,"St Pauls CE Primary, NW7","AUTIDACI",0,"3023314IDACI","IDACI","3023314AUTIDACI"]
[3023314,"St Pauls CE Primary, NW7","LUMP SUM",122000,"3023314LUMP SUM","LUMP SUM","3023314LUMP SUM"]
[3023314,"St Pauls CE Primary, NW7","MFG",0,"3023314MFG","MFG","3023314MFG"]
[3023314,"St Pauls CE Primary, NW7","NDPDEBS",-635.11,"3023314NDPDEBS","NDPDEBS","3023314NDPDEBS"]
[3023314,"St Pauls CE Primary, NW7","NDPDESupply",-350.26,"3023314NDPDESupply","NDPDESupply","3023314NDPDESupply"]
[3023314,"St Pauls CE Primary, NW7","NDPDEUPEG",-155.75,"3023314NDPDEUPEG","NDPDEUPEG","3023314NDPDEUPEG"]
[3023314,"St Pauls CE Primary, NW7","NNDR",2492.65,"3023314NNDR","NNDR","3023314NNDR"]
[3023314,"St Pauls CE Primary, NW7","PEGRANT",14091.25,"3023314PEGRANT","PEGRANT","3023314PEGRANT"]
[3023314,"St Pauls CE Primary, NW7","PPFSMPRI",22440,"3023314PPFSMPRI","PPFSMPRI","3023314PPFSMPRI"]
[3023314,"St Pauls CE Primary, NW7","pppost-lac",5700,"3023314pppost-lac","pppost-lac","3023314pppost-lac"]
[3023314,"St Pauls CE Primary, NW7","Pri AWPU",701733.25,"3023314Pri AWPU","Pri AWPU","3023314Pri AWPU"]
[3023314,"St Pauls CE Primary, NW7","Pri EAL 2",14210.44,"3023314Pri EAL 2","Pri EAL 2","3023314Pri EAL 2"]
[3023314,"St Pauls CE Primary, NW7","Pri FSM6",23217.09,"3023314Pri FSM6","Pri FSM6","3023314Pri FSM6"]
[3023314,"St Pauls CE Primary, NW7","Pri IDACI A",0,"3023314Pri IDACI A","Pri IDACI A","3023314Pri IDACI A"]
[3023314,"St Pauls CE Primary, NW7","Pri IDACI B",10500,"3023314Pri IDACI B","Pri IDACI B","3023314Pri IDACI B"]
[3023314,"St Pauls CE Primary, NW7","Pri IDACI C",3520,"3023314Pri IDACI C","Pri IDACI C","3023314Pri IDACI C"]
[3023314,"St Pauls CE Primary, NW7","Pri MOB",0,"3023314Pri MOB","Pri MOB","3023314Pri MOB"]
[3023314,"St Pauls CE Primary, NW7","SPRHOURS",0,"3023314HOURS","HOURS","3023314SPRHOURS"]
[3023314,"St Pauls CE Primary, NW7","SPRIDACI",0,"3023314IDACI","IDACI","3023314SPRIDACI"]
[3023314,"St Pauls CE Primary, NW7","STMTTOPUPPRI",52581.919999999998,"3023314STMTTOPUPPRI","STMTTOPUPPRI","3023314STMTTOPUPPRI"]
[3023314,"St Pauls CE Primary, NW7","SUMHOURS",0,"3023314HOURS","HOURS","3023314SUMHOURS"]
[3023314,"St Pauls CE Primary, NW7","SUMIDACI",0,"3023314IDACI","IDACI","3023314SUMIDACI"]
[3023314,"St Pauls CE Primary, NW7","UIFSM",32866.5,"3023314UIFSM","UIFSM","3023314UIFSM"]
[3023315,"St Andrew's C E","AUTHOURS",0,"3023315HOURS","HOURS","3023315AUTHOURS"]
[3023315,"St Andrew's C E","AUTIDACI",0,"3023315IDACI","IDACI","3023315AUTIDACI"]
[3023315,"St Andrew's C E","LUMP SUM",122000,"3023315LUMP SUM","LUMP SUM","3023315LUMP SUM"]
[3023315,"St Andrew's C E","MFG",-11613.36,"3023315MFG","MFG","3023315MFG"]
[3023315,"St Andrew's C E","NDPDEBS",-629.09,"3023315NDPDEBS","NDPDEBS","3023315NDPDEBS"]
[3023315,"St Andrew's C E","NDPDESupply",-346.94,"3023315NDPDESupply","NDPDESupply","3023315NDPDESupply"]
[3023315,"St Andrew's C E","NDPDEUPEG",-220.71,"3023315NDPDEUPEG","NDPDEUPEG","3023315NDPDEUPEG"]
[3023315,"St Andrew's C E","NNDR",3209.3,"3023315NNDR","NNDR","3023315NNDR"]
[3023315,"St Andrew's C E","PEGRANT",14068.33,"3023315PEGRANT","PEGRANT","3023315PEGRANT"]
[3023315,"St Andrew's C E","PPFSMPRI",23760,"3023315PPFSMPRI","PPFSMPRI","3023315PPFSMPRI"]
[3023315,"St Andrew's C E","Pri AWPU",695081.75,"3023315Pri AWPU","Pri AWPU","3023315Pri AWPU"]
[3023315,"St Andrew's C E","Pri EAL 2",16708.32,"3023315Pri EAL 2","Pri EAL 2","3023315Pri EAL 2"]
[3023315,"St Andrew's C E","Pri FSM6",32899.29,"3023315Pri FSM6","Pri FSM6","3023315Pri FSM6"]
[3023315,"St Andrew's C E","Pri IDACI A",0,"3023315Pri IDACI A","Pri IDACI A","3023315Pri IDACI A"]
[3023315,"St Andrew's C E","Pri IDACI B",16880.77,"3023315Pri IDACI B","Pri IDACI B","3023315Pri IDACI B"]
[3023315,"St Andrew's C E","Pri IDACI C",1768.46,"3023315Pri IDACI C","Pri IDACI C","3023315Pri IDACI C"]
[3023315,"St Andrew's C E","Pri MOB",3848.39,"3023315Pri MOB","Pri MOB","3023315Pri MOB"]
[3023315,"St Andrew's C E","SPRHOURS",0,"3023315HOURS","HOURS","3023315SPRHOURS"]
[3023315,"St Andrew's C E","SPRIDACI",0,"3023315IDACI","IDACI","3023315SPRIDACI"]
[3023315,"St Andrew's C E","STMTTOPUPPRI",18589.580000000002,"3023315STMTTOPUPPRI","STMTTOPUPPRI","3023315STMTTOPUPPRI"]
[3023315,"St Andrew's C E","SUMHOURS",0,"3023315HOURS","HOURS","3023315SUMHOURS"]
[3023315,"St Andrew's C E","SUMIDACI",0,"3023315IDACI","IDACI","3023315SUMIDACI"]
[3023315,"St Andrew's C E","UIFSM",36762.5,"3023315UIFSM","UIFSM","3023315UIFSM"]
[3023316,"Trent  C of E Primary School","AUTHOURS",0,{"$f":"A2244&F2244","v":"3023316HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C2244,L:M,2,0)),C2244,VLOOKUP(C2244,L:M,2,0))","v":"HOURS"},{"$f":"A2244&C2244","v":"3023316AUTHOURS"}]
[3023316,"Trent  C of E Primary School","AUTIDACI",0,"3023316IDACI","IDACI","3023316AUTIDACI"]
[3023316,"Trent  C of E Primary School","LUMP SUM",122000,"3023316LUMP SUM","LUMP SUM","3023316LUMP SUM"]
[3023316,"Trent  C of E Primary School","MFG",0,"3023316MFG","MFG","3023316MFG"]
[3023316,"Trent  C of E Primary School","NDPDEBS",-623.07000000000005,"3023316NDPDEBS","NDPDEBS","3023316NDPDEBS"]
[3023316,"Trent  C of E Primary School","NDPDESupply",-343.62,"3023316NDPDESupply","NDPDESupply","3023316NDPDESupply"]
[3023316,"Trent  C of E Primary School","NDPDEUPEG",-189.17,"3023316NDPDEUPEG","NDPDEUPEG","3023316NDPDEUPEG"]
[3023316,"Trent  C of E Primary School","NNDR",2686.89,"3023316NNDR","NNDR","3023316NNDR"]
[3023316,"Trent  C of E Primary School","PEGRANT",14077.92,"3023316PEGRANT","PEGRANT","3023316PEGRANT"]
[3023316,"Trent  C of E Primary School","PPFSMPRI",30360,"3023316PPFSMPRI","PPFSMPRI","3023316PPFSMPRI"]
[3023316,"Trent  C of E Primary School","pppost-lac",3800,"3023316pppost-lac","pppost-lac","3023316pppost-lac"]
[3023316,"Trent  C of E Primary School","Pri AWPU",688430.25,"3023316Pri AWPU","Pri AWPU","3023316Pri AWPU"]
[3023316,"Trent  C of E Primary School","Pri EAL 2",10088.280000000001,"3023316Pri EAL 2","Pri EAL 2","3023316Pri EAL 2"]
[3023316,"Trent  C of E Primary School","Pri FSM6",28198.75,"3023316Pri FSM6","Pri FSM6","3023316Pri FSM6"]
[3023316,"Trent  C of E Primary School","Pri IDACI A",0,"3023316Pri IDACI A","Pri IDACI A","3023316Pri IDACI A"]
[3023316,"Trent  C of E Primary School","Pri IDACI B",0,"3023316Pri IDACI B","Pri IDACI B","3023316Pri IDACI B"]
[3023316,"Trent  C of E Primary School","Pri IDACI C",0,"3023316Pri IDACI C","Pri IDACI C","3023316Pri IDACI C"]
[3023316,"Trent  C of E Primary School","Pri MOB",0,"3023316Pri MOB","Pri MOB","3023316Pri MOB"]
[3023316,"Trent  C of E Primary School","SPRHOURS",0,"3023316HOURS","HOURS","3023316SPRHOURS"]
[3023316,"Trent  C of E Primary School","SPRIDACI",0,"3023316IDACI","IDACI","3023316SPRIDACI"]
[3023316,"Trent  C of E Primary School","SUMHOURS",0,"3023316HOURS","HOURS","3023316SUMHOURS"]
[3023316,"Trent  C of E Primary School","SUMIDACI",0,"3023316IDACI","IDACI","3023316SUMIDACI"]
[3023316,"Trent  C of E Primary School","UIFSM",35452,"3023316UIFSM","UIFSM","3023316UIFSM"]
[3023317,"All Saints' CE Primary School, N20","AUTAEYPP",116.07,"3023317EYPP","EYPP","3023317AUTAEYPP"]
[3023317,"All Saints' CE Primary School, N20","AUTAHOURS",6801.8,"3023317HOURS","HOURS","3023317AUTAHOURS"]
[3023317,"All Saints' CE Primary School, N20","AUTAIDACI",299.17,"3023317IDACI","IDACI","3023317AUTAIDACI"]
[3023317,"All Saints' CE Primary School, N20","AUTHOURS",31093.119999999999,"3023317HOURS","HOURS","3023317AUTHOURS"]
[3023317,"All Saints' CE Primary School, N20","AUTIDACI",1720.44,"3023317IDACI","IDACI","3023317AUTIDACI"]
[3023317,"All Saints' CE Primary School, N20","LUMP SUM",122000,"3023317LUMP SUM","LUMP SUM","3023317LUMP SUM"]
[3023317,"All Saints' CE Primary School, N20","MFG",-6843.19,"3023317MFG","MFG","3023317MFG"]
[3023317,"All Saints' CE Primary School, N20","NDPDEBS",-725.41,"3023317NDPDEBS","NDPDEBS","3023317NDPDEBS"]
[3023317,"All Saints' CE Primary School, N20","NDPDESupply",-400.06,"3023317NDPDESupply","NDPDESupply","3023317NDPDESupply"]
[3023317,"All Saints' CE Primary School, N20","NDPDEUPEG",-551.21,"3023317NDPDEUPEG","NDPDEUPEG","3023317NDPDEUPEG"]
[3023317,"All Saints' CE Primary School, N20","NNDR",2936.51,"3023317NNDR","NNDR","3023317NNDR"]
[3023317,"All Saints' CE Primary School, N20","NURSERYEX",1755,"3023317NURSERYEX","NURSERYEX","3023317NURSERYEX"]
[3023317,"All Saints' CE Primary School, N20","PEGRANT",14313.34,"3023317PEGRANT","PEGRANT","3023317PEGRANT"]
[3023317,"All Saints' CE Primary School, N20","PPFSMPRI",72600,"3023317PPFSMPRI","PPFSMPRI","3023317PPFSMPRI"]
[3023317,"All Saints' CE Primary School, N20","pppost-lac",1900,"3023317pppost-lac","pppost-lac","3023317pppost-lac"]
[3023317,"All Saints' CE Primary School, N20","Pri AWPU",801505.75,"3023317Pri AWPU","Pri AWPU","3023317Pri AWPU"]
[3023317,"All Saints' CE Primary School, N20","Pri EAL 2",19371.37,"3023317Pri EAL 2","Pri EAL 2","3023317Pri EAL 2"]
[3023317,"All Saints' CE Primary School, N20","Pri FSM6",82165.73,"3023317Pri FSM6","Pri FSM6","3023317Pri FSM6"]
[3023317,"All Saints' CE Primary School, N20","Pri IDACI A",0,"3023317Pri IDACI A","Pri IDACI A","3023317Pri IDACI A"]
[3023317,"All Saints' CE Primary School, N20","Pri IDACI B",16870,"3023317Pri IDACI B","Pri IDACI B","3023317Pri IDACI B"]
[3023317,"All Saints' CE Primary School, N20","Pri IDACI C",6185.67,"3023317Pri IDACI C","Pri IDACI C","3023317Pri IDACI C"]
[3023317,"All Saints' CE Primary School, N20","Pri MOB",0,"3023317Pri MOB","Pri MOB","3023317Pri MOB"]
[3023317,"All Saints' CE Primary School, N20","SPRAADJ",-899.58,"3023317adj","adj","3023317SPRAADJ"]
[3023317,"All Saints' CE Primary School, N20","SPRAEYPP",176.26,"3023317eypp","eypp","3023317SPRAEYPP"]
[3023317,"All Saints' CE Primary School, N20","SPRAHOURS",7279.8,"3023317HOURS","HOURS","3023317SPRAHOURS"]
[3023317,"All Saints' CE Primary School, N20","SPRAIDACI",397.09,"3023317IDACI","IDACI","3023317SPRAIDACI"]
[3023317,"All Saints' CE Primary School, N20","SPRAIDACIADJ",-54.84,"3023317IDACI","IDACI","3023317SPRAIDACIADJ"]
[3023317,"All Saints' CE Primary School, N20","SPRHOURS",31562.85,"3023317HOURS","HOURS","3023317SPRHOURS"]
[3023317,"All Saints' CE Primary School, N20","SPRIDACI",1746.43,"3023317IDACI","IDACI","3023317SPRIDACI"]
[3023317,"All Saints' CE Primary School, N20","STMTPY",880.83,"3023317STMTPY","STMTPY","3023317STMTPY"]
[3023317,"All Saints' CE Primary School, N20","STMTTOPUPPRI",28286.329999999998,"3023317STMTTOPUPPRI","STMTTOPUPPRI","3023317STMTTOPUPPRI"]
[3023317,"All Saints' CE Primary School, N20","SUMAEYPP",200.34,"3023317eypp","eypp","3023317SUMAEYPP"]
[3023317,"All Saints' CE Primary School, N20","SUMAHOURS",3966.13,"3023317HOURS","HOURS","3023317SUMAHOURS"]
[3023317,"All Saints' CE Primary School, N20","SUMAIDACI",137.30000000000001,"3023317IDACI","IDACI","3023317SUMAIDACI"]
[3023317,"All Saints' CE Primary School, N20","SUMHOURS",42557.22,"3023317HOURS","HOURS","3023317SUMHOURS"]
[3023317,"All Saints' CE Primary School, N20","SUMIDACI",2354.7800000000002,"3023317IDACI","IDACI","3023317SUMIDACI"]
[3023317,"All Saints' CE Primary School, N20","UIFSM",32903,"3023317UIFSM","UIFSM","3023317UIFSM"]
[3023500,"Annunciation Catholic Infant School","AUTAEYPP",86.31,"3023500EYPP","EYPP","3023500AUTAEYPP"]
[3023500,"Annunciation Catholic Infant School","AUTAHOURS",-3445.44,"3023500HOURS","HOURS","3023500AUTAHOURS"]
[3023500,"Annunciation Catholic Infant School","AUTAIDACI",-454.45,"3023500IDACI","IDACI","3023500AUTAIDACI"]
[3023500,"Annunciation Catholic Infant School","AUTHOURS",44369.68,"3023500HOURS","HOURS","3023500AUTHOURS"]
[3023500,"Annunciation Catholic Infant School","AUTIDACI",3763.18,{"$f":"A2308&F2308","v":"3023500IDACI"},{"$f":"IF(ISERROR(VLOOKUP(C2308,L:M,2,0)),C2308,VLOOKUP(C2308,L:M,2,0))","v":"IDACI"},{"$f":"A2308&C2308","v":"3023500AUTIDACI"}]
[3023500,"Annunciation Catholic Infant School","LUMP SUM",122000,"3023500LUMP SUM","LUMP SUM","3023500LUMP SUM"]
[3023500,"Annunciation Catholic Infant School","MFG",-15013.41,"3023500MFG","MFG","3023500MFG"]
[3023500,"Annunciation Catholic Infant School","NDPDEBS",-523.74,"3023500NDPDEBS","NDPDEBS","3023500NDPDEBS"]
[3023500,"Annunciation Catholic Infant School","NDPDESupply",-288.83999999999997,"3023500NDPDESupply","NDPDESupply","3023500NDPDESupply"]
[3023500,"Annunciation Catholic Infant School","NDPDEUPEG",-260.27,"3023500NDPDEUPEG","NDPDEUPEG","3023500NDPDEUPEG"]
[3023500,"Annunciation Catholic Infant School","NNDR",2029.0700000000002,"3023500NNDR","NNDR","3023500NNDR"]
[3023500,"Annunciation Catholic Infant School","PEGRANT",13555.42,"3023500PEGRANT","PEGRANT","3023500PEGRANT"]
[3023500,"Annunciation Catholic Infant School","PPFSMPRI",34320,"3023500PPFSMPRI","PPFSMPRI","3023500PPFSMPRI"]
[3023500,"Annunciation Catholic Infant School","Pri AWPU",578680.5,"3023500Pri AWPU","Pri AWPU","3023500Pri AWPU"]
[3023500,"Annunciation Catholic Infant School","Pri EAL 2",48536.84,"3023500Pri EAL 2","Pri EAL 2","3023500Pri EAL 2"]
[3023500,"Annunciation Catholic Infant School","Pri FSM6",38796.300000000003,"3023500Pri FSM6","Pri FSM6","3023500Pri FSM6"]
[3023500,"Annunciation Catholic Infant School","Pri IDACI A",0,"3023500Pri IDACI A","Pri IDACI A","3023500Pri IDACI A"]
[3023500,"Annunciation Catholic Infant School","Pri IDACI B",12600,"3023500Pri IDACI B","Pri IDACI B","3023500Pri IDACI B"]
[3023500,"Annunciation Catholic Infant School","Pri IDACI C",14080,"3023500Pri IDACI C","Pri IDACI C","3023500Pri IDACI C"]
[3023500,"Annunciation Catholic Infant School","Pri MOB",0,"3023500Pri MOB","Pri MOB","3023500Pri MOB"]
[3023500,"Annunciation Catholic Infant School","SPRAADJ",-899.58,"3023500adj","adj","3023500SPRAADJ"]
[3023500,"Annunciation Catholic Infant School","SPRAEYPP",184.44,"3023500eypp","eypp","3023500SPRAEYPP"]
[3023500,"Annunciation Catholic Infant School","SPRAHOURS",9547.51,"3023500HOURS","HOURS","3023500SPRAHOURS"]
[3023500,"Annunciation Catholic Infant School","SPRAIDACI",681.76,"3023500IDACI","IDACI","3023500SPRAIDACI"]
[3023500,"Annunciation Catholic Infant School","SPRAIDACIADJ",-84.13,"3023500IDACI","IDACI","3023500SPRAIDACIADJ"]
[3023500,"Annunciation Catholic Infant School","SPRHOURS",32415.9,"3023500HOURS","HOURS","3023500SPRHOURS"]
[3023500,"Annunciation Catholic Infant School","SPRIDACI",2749.33,"3023500IDACI","IDACI","3023500SPRIDACI"]
[3023500,"Annunciation Catholic Infant School","STMTTOPUPPRI",16547.25,"3023500STMTTOPUPPRI","STMTTOPUPPRI","3023500STMTTOPUPPRI"]
[3023500,"Annunciation Catholic Infant School","SUMAEYPP",400.68,"3023500eypp","eypp","3023500SUMAEYPP"]
[3023500,"Annunciation Catholic Infant School","SUMAHOURS",-1954.26,"3023500HOURS","HOURS","3023500SUMAHOURS"]
[3023500,"Annunciation Catholic Infant School","SUMAIDACI",-676.64,"3023500IDACI","IDACI","3023500SUMAIDACI"]
[3023500,"Annunciation Catholic Infant School","SUMHOURS",45925.11,"3023500HOURS","HOURS","3023500SUMHOURS"]
[3023500,"Annunciation Catholic Infant School","SUMIDACI",3895.1,"3023500IDACI","IDACI","3023500SUMIDACI"]
[3023500,"Annunciation Catholic Infant School","UIFSM",60433,"3023500UIFSM","UIFSM","3023500UIFSM"]
[3023501,"Our Lady of Lourdes School","AUTAEYPP",104.49,"3023501EYPP","EYPP","3023501AUTAEYPP"]
[3023501,"Our Lady of Lourdes School","AUTAHOURS",-8078.79,"3023501HOURS","HOURS","3023501AUTAHOURS"]
[3023501,"Our Lady of Lourdes School","AUTAIDACI",-405.65,"3023501IDACI","IDACI","3023501AUTAIDACI"]
[3023501,"Our Lady of Lourdes School","AUTHOURS",28044.3,"3023501HOURS","HOURS","3023501AUTHOURS"]
[3023501,"Our Lady of Lourdes School","AUTIDACI",1589.73,"3023501IDACI","IDACI","3023501AUTIDACI"]
[3023501,"Our Lady of Lourdes School","LUMP SUM",122000,"3023501LUMP SUM","LUMP SUM","3023501LUMP SUM"]
[3023501,"Our Lady of Lourdes School","MFG",0,"3023501MFG","MFG","3023501MFG"]
[3023501,"Our Lady of Lourdes School","NDPDEBS",-635.11,"3023501NDPDEBS","NDPDEBS","3023501NDPDEBS"]
[3023501,"Our Lady of Lourdes School","NDPDESupply",-350.26,"3023501NDPDESupply","NDPDESupply","3023501NDPDESupply"]
[3023501,"Our Lady of Lourdes School","NDPDEUPEG",-513.27,"3023501NDPDEUPEG","NDPDEUPEG","3023501NDPDEUPEG"]
[3023501,"Our Lady of Lourdes School","NNDR",3216.96,"3023501NNDR","NNDR","3023501NNDR"]
[3023501,"Our Lady of Lourdes School","NURSERYEX",3483.54,"3023501NURSERYEX","NURSERYEX","3023501NURSERYEX"]
[3023501,"Our Lady of Lourdes School","PEGRANT",14101.67,"3023501PEGRANT","PEGRANT","3023501PEGRANT"]
[3023501,"Our Lady of Lourdes School","PPFSMPRI",58080,"3023501PPFSMPRI","PPFSMPRI","3023501PPFSMPRI"]
[3023501,"Our Lady of Lourdes School","pppost-lac",7600,"3023501pppost-lac","pppost-lac","3023501pppost-lac"]
[3023501,"Our Lady of Lourdes School","PPPY",-1320,"3023501PPPY","PPPY","3023501PPPY"]
[3023501,"Our Lady of Lourdes School","Pri AWPU",701733.25,"3023501Pri AWPU","Pri AWPU","3023501Pri AWPU"]
[3023501,"Our Lady of Lourdes School","Pri EAL 2",12974.75,"3023501Pri EAL 2","Pri EAL 2","3023501Pri EAL 2"]
[3023501,"Our Lady of Lourdes School","Pri FSM6",76509.64,"3023501Pri FSM6","Pri FSM6","3023501Pri FSM6"]
[3023501,"Our Lady of Lourdes School","Pri IDACI A",0,"3023501Pri IDACI A","Pri IDACI A","3023501Pri IDACI A"]
[3023501,"Our Lady of Lourdes School","Pri IDACI B",29681.34,"3023501Pri IDACI B","Pri IDACI B","3023501Pri IDACI B"]
[3023501,"Our Lady of Lourdes School","Pri IDACI C",3553.68,"3023501Pri IDACI C","Pri IDACI C","3023501Pri IDACI C"]
[3023501,"Our Lady of Lourdes School","Pri MOB",0,"3023501Pri MOB","Pri MOB","3023501Pri MOB"]
[3023501,"Our Lady of Lourdes School","SPRAEYPP",92.22,"3023501eypp","eypp","3023501SPRAEYPP"]
[3023501,"Our Lady of Lourdes School","SPRAHOURS",-1615.85,"3023501HOURS","HOURS","3023501SPRAHOURS"]
[3023501,"Our Lady of Lourdes School","SPRAIDACI",-104.26,"3023501IDACI","IDACI","3023501SPRAIDACI"]
[3023501,"Our Lady of Lourdes School","SPRHOURS",27297.599999999999,"3023501HOURS","HOURS","3023501SPRHOURS"]
[3023501,"Our Lady of Lourdes School","SPRIDACI",1547.4,"3023501IDACI","IDACI","3023501SPRIDACI"]
[3023501,"Our Lady of Lourdes School","STMTTOPUPPRI",29817.919999999998,"3023501STMTTOPUPPRI","STMTTOPUPPRI","3023501STMTTOPUPPRI"]
[3023501,"Our Lady of Lourdes School","SUMAEYPP",387.32,"3023501eypp","eypp","3023501SUMAEYPP"]
[3023501,"Our Lady of Lourdes School","SUMAHOURS",-10883.51,"3023501HOURS","HOURS","3023501SUMAHOURS"]
[3023501,"Our Lady of Lourdes School","SUMAIDACI",-774.74,"3023501IDACI","IDACI","3023501SUMAIDACI"]
[3023501,"Our Lady of Lourdes School","SUMHOURS",45943.06,"3023501HOURS","HOURS","3023501SUMHOURS"]
[3023501,"Our Lady of Lourdes School","SUMIDACI",2604.34,"3023501IDACI","IDACI","3023501SUMIDACI"]
[3023501,"Our Lady of Lourdes School","UIFSM",34250,{"$f":"A2372&F2372","v":"3023501UIFSM"},{"$f":"IF(ISERROR(VLOOKUP(C2372,L:M,2,0)),C2372,VLOOKUP(C2372,L:M,2,0))","v":"UIFSM"},{"$f":"A2372&C2372","v":"3023501UIFSM"}]
[3023502,"St Agnes RC Primary School","AUTAEYPP",193.07,"3023502EYPP","EYPP","3023502AUTAEYPP"]
[3023502,"St Agnes RC Primary School","AUTAHOURS",-2816.17,"3023502HOURS","HOURS","3023502AUTAHOURS"]
[3023502,"St Agnes RC Primary School","AUTAIDACI",-137.37,"3023502IDACI","IDACI","3023502AUTAIDACI"]
[3023502,"St Agnes RC Primary School","AUTHOURS",35617.61,"3023502HOURS","HOURS","3023502AUTHOURS"]
[3023502,"St Agnes RC Primary School","AUTIDACI",2877.93,"3023502IDACI","IDACI","3023502AUTIDACI"]
[3023502,"St Agnes RC Primary School","expandprihalf",38000,"3023502expandprihalf","expandprihalf","3023502expandprihalf"]
[3023502,"St Agnes RC Primary School","LUMP SUM",122000,"3023502LUMP SUM","LUMP SUM","3023502LUMP SUM"]
[3023502,"St Agnes RC Primary School","MFG",0,"3023502MFG","MFG","3023502MFG"]
[3023502,"St Agnes RC Primary School","NDPDEBS",-972.23,"3023502NDPDEBS","NDPDEBS","3023502NDPDEBS"]
[3023502,"St Agnes RC Primary School","NDPDESupply",-536.17999999999995,"3023502NDPDESupply","NDPDESupply","3023502NDPDESupply"]
[3023502,"St Agnes RC Primary School","NDPDEUPEG",-698.79,"3023502NDPDEUPEG","NDPDEUPEG","3023502NDPDEUPEG"]
[3023502,"St Agnes RC Primary School","NNDR",5016.13,"3023502NNDR","NNDR","3023502NNDR"]
[3023502,"St Agnes RC Primary School","NURSERYEX",0,"3023502NURSERYEX","NURSERYEX","3023502NURSERYEX"]
[3023502,"St Agnes RC Primary School","NURSERYTOPUP",0,"3023502NURSERYTOPUP","NURSERYTOPUP","3023502NURSERYTOPUP"]
[3023502,"St Agnes RC Primary School","PEGRANT",14762.5,"3023502PEGRANT","PEGRANT","3023502PEGRANT"]
[3023502,"St Agnes RC Primary School","PPFSMPRI",80520,"3023502PPFSMPRI","PPFSMPRI","3023502PPFSMPRI"]
[3023502,"St Agnes RC Primary School","pppost-lac",3800,"3023502pppost-lac","pppost-lac","3023502pppost-lac"]
[3023502,"St Agnes RC Primary School","Pri AWPU",1074217.25,"3023502Pri AWPU","Pri AWPU","3023502Pri AWPU"]
[3023502,"St Agnes RC Primary School","Pri EAL 2",42797.5,"3023502Pri EAL 2","Pri EAL 2","3023502Pri EAL 2"]
[3023502,"St Agnes RC Primary School","Pri FSM6",104164.05,"3023502Pri FSM6","Pri FSM6","3023502Pri FSM6"]
[3023502,"St Agnes RC Primary School","Pri IDACI A",0,"3023502Pri IDACI A","Pri IDACI A","3023502Pri IDACI A"]
[3023502,"St Agnes RC Primary School","Pri IDACI B",10500,"3023502Pri IDACI B","Pri IDACI B","3023502Pri IDACI B"]
[3023502,"St Agnes RC Primary School","Pri IDACI C",51040,"3023502Pri IDACI C","Pri IDACI C","3023502Pri IDACI C"]
[3023502,"St Agnes RC Primary School","Pri MOB",0,"3023502Pri MOB","Pri MOB","3023502Pri MOB"]
[3023502,"St Agnes RC Primary School","SPRAEYPP",737.76,"3023502eypp","eypp","3023502SPRAEYPP"]
[3023502,"St Agnes RC Primary School","SPRAHOURS",5200.7,"3023502HOURS","HOURS","3023502SPRAHOURS"]
[3023502,"St Agnes RC Primary School","SPRAIDACI",500.35,"3023502IDACI","IDACI","3023502SPRAIDACI"]
[3023502,"St Agnes RC Primary School","SPRHOURS",38387.25,"3023502HOURS","HOURS","3023502SPRHOURS"]
[3023502,"St Agnes RC Primary School","SPRIDACI",3101.71,"3023502IDACI","IDACI","3023502SPRIDACI"]
[3023502,"St Agnes RC Primary School","STMTTOPUPPRI",21567.5,"3023502STMTTOPUPPRI","STMTTOPUPPRI","3023502STMTTOPUPPRI"]
[3023502,"St Agnes RC Primary School","SUMAEYPP",400.68,"3023502eypp","eypp","3023502SUMAEYPP"]
[3023502,"St Agnes RC Primary School","SUMAHOURS",-6839.91,"3023502HOURS","HOURS","3023502SUMAHOURS"]
[3023502,"St Agnes RC Primary School","SUMAIDACI",-450.96,"3023502IDACI","IDACI","3023502SUMAIDACI"]
[3023502,"St Agnes RC Primary School","SUMHOURS",44947.98,"3023502HOURS","HOURS","3023502SUMHOURS"]
[3023502,"St Agnes RC Primary School","SUMIDACI",3631.83,"3023502IDACI","IDACI","3023502SUMIDACI"]
[3023502,"St Agnes RC Primary School","UIFSM",64804,"3023502UIFSM","UIFSM","3023502UIFSM"]
[3023504,"St Catherines R C Primary","AUTAEYPP",213.74,"3023504EYPP","EYPP","3023504AUTAEYPP"]
[3023504,"St Catherines R C Primary","AUTAHOURS",8534.93,"3023504HOURS","HOURS","3023504AUTAHOURS"]
[3023504,"St Catherines R C Primary","AUTAIDACI",232.15,"3023504IDACI","IDACI","3023504AUTAIDACI"]
[3023504,"St Catherines R C Primary","AUTHOURS",35043.74,"3023504HOURS","HOURS","3023504AUTHOURS"]
[3023504,"St Catherines R C Primary","AUTIDACI",1973.2,"3023504IDACI","IDACI","3023504AUTIDACI"]
[3023504,"St Catherines R C Primary","LUMP SUM",122000,"3023504LUMP SUM","LUMP SUM","3023504LUMP SUM"]
[3023504,"St Catherines R C Primary","MFG",-9398.3799999999992,"3023504MFG","MFG","3023504MFG"]
[3023504,"St Catherines R C Primary","NDPDEBS",-1351.49,"3023504NDPDEBS","NDPDEBS","3023504NDPDEBS"]
[3023504,"St Catherines R C Primary","NDPDESupply",-745.34,"3023504NDPDESupply","NDPDESupply","3023504NDPDESupply"]
[3023504,"St Catherines R C Primary","NDPDEUPEG",-679.56,"3023504NDPDEUPEG","NDPDEUPEG","3023504NDPDEUPEG"]
[3023504,"St Catherines R C Primary","NNDR",5237.6399999999994,"3023504NNDR","NNDR","3023504NNDR"]
[3023504,"St Catherines R C Primary","NURSERYTOPUP",0,"3023504NURSERYTOPUP","NURSERYTOPUP","3023504NURSERYTOPUP"]
[3023504,"St Catherines R C Primary","PEGRANT",15732.5,"3023504PEGRANT","PEGRANT","3023504PEGRANT"]
[3023504,"St Catherines R C Primary","PPFSMPRI",91080,"3023504PPFSMPRI","PPFSMPRI","3023504PPFSMPRI"]
[3023504,"St Catherines R C Primary","pppost-lac",7600,"3023504pppost-lac","pppost-lac","3023504pppost-lac"]
[3023504,"St Catherines R C Primary","ppservice",0,"3023504ppservice","ppservice","3023504ppservice"]
[3023504,"St Catherines R C Primary","Pri AWPU",1493261.75,"3023504Pri AWPU","Pri AWPU","3023504Pri AWPU"]
[3023504,"St Catherines R C Primary","Pri EAL 2",25693.42,"3023504Pri EAL 2","Pri EAL 2","3023504Pri EAL 2"]
[3023504,"St Catherines R C Primary","Pri FSM6",101298.37,"3023504Pri FSM6","Pri FSM6","3023504Pri FSM6"]
[3023504,"St Catherines R C Primary","Pri IDACI A",0,"3023504Pri IDACI A","Pri IDACI A","3023504Pri IDACI A"]
[3023504,"St Catherines R C Primary","Pri IDACI B",48954.18,"3023504Pri IDACI B","Pri IDACI B","3023504Pri IDACI B"]
[3023504,"St Catherines R C Primary","Pri IDACI C",2675.76,"3023504Pri IDACI C","Pri IDACI C","3023504Pri IDACI C"]
[3023504,"St Catherines R C Primary","Pri MOB",0,"3023504Pri MOB","Pri MOB","3023504Pri MOB"]
[3023504,"St Catherines R C Primary","SPRAADJ",1271.82,"3023504adj","adj","3023504SPRAADJ"]
[3023504,"St Catherines R C Primary","SPRAEYPP",368.88,"3023504eypp","eypp","3023504SPRAEYPP"]
[3023504,"St Catherines R C Primary","SPRAHOURS",8176.43,"3023504HOURS","HOURS","3023504SPRAHOURS"]
[3023504,"St Catherines R C Primary","SPRAIDACI",182.37,"3023504IDACI","IDACI","3023504SPRAIDACI"]
[3023504,"St Catherines R C Primary","SPRAIDACIADJ",104.25,{"$f":"A2436&F2436","v":"3023504IDACI"},{"$f":"IF(ISERROR(VLOOKUP(C2436,L:M,2,0)),C2436,VLOOKUP(C2436,L:M,2,0))","v":"IDACI"},{"$f":"A2436&C2436","v":"3023504SPRAIDACIADJ"}]
[3023504,"St Catherines R C Primary","SPRHOURS",44358.6,"3023504HOURS","HOURS","3023504SPRHOURS"]
[3023504,"St Catherines R C Primary","SPRIDACI",2497.69,"3023504IDACI","IDACI","3023504SPRIDACI"]
[3023504,"St Catherines R C Primary","STMTTOPUPPRI",128027.58,"3023504STMTTOPUPPRI","STMTTOPUPPRI","3023504STMTTOPUPPRI"]
[3023504,"St Catherines R C Primary","SUMAADJ",1737.12,"3023504ADJ","ADJ","3023504SUMAADJ"]
[3023504,"St Catherines R C Primary","SUMAEYPP",200.34,"3023504eypp","eypp","3023504SUMAEYPP"]
[3023504,"St Catherines R C Primary","SUMAHOURS",-1610.82,"3023504HOURS","HOURS","3023504SUMAHOURS"]
[3023504,"St Catherines R C Primary","SUMAIDACI",-242.17,"3023504IDACI","IDACI","3023504SUMAIDACI"]
[3023504,"St Catherines R C Primary","SUMHOURS",50730.99,"3023504HOURS","HOURS","3023504SUMHOURS"]
[3023504,"St Catherines R C Primary","SUMIDACI",2856.5,"3023504IDACI","IDACI","3023504SUMIDACI"]
[3023504,"St Catherines R C Primary","UIFSM",73252,"3023504UIFSM","UIFSM","3023504UIFSM"]
[3023506,"St Vincent's Catholic Primary School","AUTHOURS",0,"3023506HOURS","HOURS","3023506AUTHOURS"]
[3023506,"St Vincent's Catholic Primary School","AUTIDACI",0,"3023506IDACI","IDACI","3023506AUTIDACI"]
[3023506,"St Vincent's Catholic Primary School","LUMP SUM",122000,"3023506LUMP SUM","LUMP SUM","3023506LUMP SUM"]
[3023506,"St Vincent's Catholic Primary School","MFG",-856.63,"3023506MFG","MFG","3023506MFG"]
[3023506,"St Vincent's Catholic Primary School","NDPDEBS",-990.29,"3023506NDPDEBS","NDPDEBS","3023506NDPDEBS"]
[3023506,"St Vincent's Catholic Primary School","NDPDESupply",-546.14,"3023506NDPDESupply","NDPDESupply","3023506NDPDESupply"]
[3023506,"St Vincent's Catholic Primary School","NDPDEUPEG",-565.16999999999996,"3023506NDPDEUPEG","NDPDEUPEG","3023506NDPDEUPEG"]
[3023506,"St Vincent's Catholic Primary School","NNDR",2437.12,"3023506NNDR","NNDR","3023506NNDR"]
[3023506,"St Vincent's Catholic Primary School","PEGRANT",14920.83,"3023506PEGRANT","PEGRANT","3023506PEGRANT"]
[3023506,"St Vincent's Catholic Primary School","PPFSMPRI",67320,"3023506PPFSMPRI","PPFSMPRI","3023506PPFSMPRI"]
[3023506,"St Vincent's Catholic Primary School","pppost-lac",1900,"3023506pppost-lac","pppost-lac","3023506pppost-lac"]
[3023506,"St Vincent's Catholic Primary School","Pri AWPU",1094171.75,"3023506Pri AWPU","Pri AWPU","3023506Pri AWPU"]
[3023506,"St Vincent's Catholic Primary School","Pri EAL 2",17252.16,"3023506Pri EAL 2","Pri EAL 2","3023506Pri EAL 2"]
[3023506,"St Vincent's Catholic Primary School","Pri FSM6",84246.11,"3023506Pri FSM6","Pri FSM6","3023506Pri FSM6"]
[3023506,"St Vincent's Catholic Primary School","Pri IDACI A",0,"3023506Pri IDACI A","Pri IDACI A","3023506Pri IDACI A"]
[3023506,"St Vincent's Catholic Primary School","Pri IDACI B",25276.83,"3023506Pri IDACI B","Pri IDACI B","3023506Pri IDACI B"]
[3023506,"St Vincent's Catholic Primary School","Pri IDACI C",8826.83,"3023506Pri IDACI C","Pri IDACI C","3023506Pri IDACI C"]
[3023506,"St Vincent's Catholic Primary School","Pri MOB",0,"3023506Pri MOB","Pri MOB","3023506Pri MOB"]
[3023506,"St Vincent's Catholic Primary School","SPRHOURS",0,"3023506HOURS","HOURS","3023506SPRHOURS"]
[3023506,"St Vincent's Catholic Primary School","SPRIDACI",0,"3023506IDACI","IDACI","3023506SPRIDACI"]
[3023506,"St Vincent's Catholic Primary School","STMTPY",0,"3023506STMTPY","STMTPY","3023506STMTPY"]
[3023506,"St Vincent's Catholic Primary School","STMTTOPUPPRI",41497.67,"3023506STMTTOPUPPRI","STMTTOPUPPRI","3023506STMTTOPUPPRI"]
[3023506,"St Vincent's Catholic Primary School","SUMHOURS",0,"3023506HOURS","HOURS","3023506SUMHOURS"]
[3023506,"St Vincent's Catholic Primary School","SUMIDACI",0,"3023506IDACI","IDACI","3023506SUMIDACI"]
[3023506,"St Vincent's Catholic Primary School","UIFSM",31081.5,"3023506UIFSM","UIFSM","3023506UIFSM"]
[3023507,"St Theresa's R.C. Primary School","AUTHOURS",0,"3023507HOURS","HOURS","3023507AUTHOURS"]
[3023507,"St Theresa's R.C. Primary School","AUTIDACI",0,"3023507IDACI","IDACI","3023507AUTIDACI"]
[3023507,"St Theresa's R.C. Primary School","LUMP SUM",122000,"3023507LUMP SUM","LUMP SUM","3023507LUMP SUM"]
[3023507,"St Theresa's R.C. Primary School","MFG",0,"3023507MFG","MFG","3023507MFG"]
[3023507,"St Theresa's R.C. Primary School","NDPDEBS",-719.39,"3023507NDPDEBS","NDPDEBS","3023507NDPDEBS"]
[3023507,"St Theresa's R.C. Primary School","NDPDESupply",-396.74,"3023507NDPDESupply","NDPDESupply","3023507NDPDESupply"]
[3023507,"St Theresa's R.C. Primary School","NDPDEUPEG",-296.05,"3023507NDPDEUPEG","NDPDEUPEG","3023507NDPDEUPEG"]
[3023507,"St Theresa's R.C. Primary School","NNDR",2671.3,"3023507NNDR","NNDR","3023507NNDR"]
[3023507,"St Theresa's R.C. Primary School","PEGRANT",14317.5,"3023507PEGRANT","PEGRANT","3023507PEGRANT"]
[3023507,"St Theresa's R.C. Primary School","PPFSMPRI",39600,"3023507PPFSMPRI","PPFSMPRI","3023507PPFSMPRI"]
[3023507,"St Theresa's R.C. Primary School","pppost-lac",1900,"3023507pppost-lac","pppost-lac","3023507pppost-lac"]
[3023507,"St Theresa's R.C. Primary School","ppservice",600,"3023507ppservice","ppservice","3023507ppservice"]
[3023507,"St Theresa's R.C. Primary School","Pri AWPU",794854.25,"3023507Pri AWPU","Pri AWPU","3023507Pri AWPU"]
[3023507,"St Theresa's R.C. Primary School","Pri EAL 2",18182.3,"3023507Pri EAL 2","Pri EAL 2","3023507Pri EAL 2"]
[3023507,"St Theresa's R.C. Primary School","Pri FSM6",44130.36,"3023507Pri FSM6","Pri FSM6","3023507Pri FSM6"]
[3023507,"St Theresa's R.C. Primary School","Pri IDACI A",0,"3023507Pri IDACI A","Pri IDACI A","3023507Pri IDACI A"]
[3023507,"St Theresa's R.C. Primary School","Pri IDACI B",2117.7199999999998,"3023507Pri IDACI B","Pri IDACI B","3023507Pri IDACI B"]
[3023507,"St Theresa's R.C. Primary School","Pri IDACI C",14198.82,"3023507Pri IDACI C","Pri IDACI C","3023507Pri IDACI C"]
[3023507,"St Theresa's R.C. Primary School","Pri MOB",0,"3023507Pri MOB","Pri MOB","3023507Pri MOB"]
[3023507,"St Theresa's R.C. Primary School","SPRHOURS",0,"3023507HOURS","HOURS","3023507SPRHOURS"]
[3023507,"St Theresa's R.C. Primary School","SPRIDACI",0,"3023507IDACI","IDACI","3023507SPRIDACI"]
[3023507,"St Theresa's R.C. Primary School","SUMHOURS",0,"3023507HOURS","HOURS","3023507SUMHOURS"]
[3023507,"St Theresa's R.C. Primary School","SUMIDACI",0,"3023507IDACI","IDACI","3023507SUMIDACI"]
[3023507,"St Theresa's R.C. Primary School","UIFSM",29916.5,"3023507UIFSM","UIFSM","3023507UIFSM"]
[3023508,"St Joseph's Infants closed 31/3/14","AUTHOURS",0,"3023508HOURS","HOURS","3023508AUTHOURS"]
[3023508,"St Joseph's Infants closed 31/3/14","AUTIDACI",0,"3023508IDACI","IDACI","3023508AUTIDACI"]
[3023508,"St Joseph's Infants closed 31/3/14","PEGRANT",0,"3023508PEGRANT","PEGRANT","3023508PEGRANT"]
[3023508,"St Joseph's Infants closed 31/3/14","SPRHOURS",0,"3023508HOURS","HOURS","3023508SPRHOURS"]
[3023508,"St Joseph's Infants closed 31/3/14","SPRIDACI",0,{"$f":"A2500&F2500","v":"3023508IDACI"},{"$f":"IF(ISERROR(VLOOKUP(C2500,L:M,2,0)),C2500,VLOOKUP(C2500,L:M,2,0))","v":"IDACI"},{"$f":"A2500&C2500","v":"3023508SPRIDACI"}]
[3023508,"St Joseph's Infants closed 31/3/14","SUMHOURS",0,"3023508HOURS","HOURS","3023508SUMHOURS"]
[3023508,"St Joseph's Infants closed 31/3/14","SUMIDACI",0,"3023508IDACI","IDACI","3023508SUMIDACI"]
[3023508,"St Joseph's Infants closed 31/3/14","UIFSM",0,"3023508UIFSM","UIFSM","3023508UIFSM"]
[3023509,"St Joseph's Primary School","AUTAEYPP",423.62,"3023509EYPP","EYPP","3023509AUTAEYPP"]
[3023509,"St Joseph's Primary School","AUTAHOURS",130.72999999999999,"3023509HOURS","HOURS","3023509AUTAHOURS"]
[3023509,"St Joseph's Primary School","AUTAIDACI",-286.98,"3023509IDACI","IDACI","3023509AUTAIDACI"]
[3023509,"St Joseph's Primary School","AUTHOURS",52991.02,"3023509HOURS","HOURS","3023509AUTHOURS"]
[3023509,"St Joseph's Primary School","AUTIDACI",2807.09,"3023509IDACI","IDACI","3023509AUTIDACI"]
[3023509,"St Joseph's Primary School","EXPANDPRI",48000,"3023509EXPANDPRI","EXPANDPRI","3023509EXPANDPRI"]
[3023509,"St Joseph's Primary School","LUMP SUM",122000,"3023509LUMP SUM","LUMP SUM","3023509LUMP SUM"]
[3023509,"St Joseph's Primary School","MFG",-86043.81,"3023509MFG","MFG","3023509MFG"]
[3023509,"St Joseph's Primary School","NDPDEBS",-1465.87,"3023509NDPDEBS","NDPDEBS","3023509NDPDEBS"]
[3023509,"St Joseph's Primary School","NDPDESupply",-808.42,"3023509NDPDESupply","NDPDESupply","3023509NDPDESupply"]
[3023509,"St Joseph's Primary School","NDPDEUPEG",-678.66,"3023509NDPDEUPEG","NDPDEUPEG","3023509NDPDEUPEG"]
[3023509,"St Joseph's Primary School","NNDR",12317.52,"3023509NNDR","NNDR","3023509NNDR"]
[3023509,"St Joseph's Primary School","NOTIONALSEN",1030.71,"3023509NOTIONALSEN","NOTIONALSEN","3023509NOTIONALSEN"]
[3023509,"St Joseph's Primary School","NURSERYEX",0,"3023509NURSERYEX","NURSERYEX","3023509NURSERYEX"]
[3023509,"St Joseph's Primary School","NURSERYTOPUP",0,"3023509NURSERYTOPUP","NURSERYTOPUP","3023509NURSERYTOPUP"]
[3023509,"St Joseph's Primary School","PEGRANT",15806.67,"3023509PEGRANT","PEGRANT","3023509PEGRANT"]
[3023509,"St Joseph's Primary School","PPFSMPRI",108240,"3023509PPFSMPRI","PPFSMPRI","3023509PPFSMPRI"]
[3023509,"St Joseph's Primary School","pppost-lac",1900,"3023509pppost-lac","pppost-lac","3023509pppost-lac"]
[3023509,"St Joseph's Primary School","Pri AWPU",1619640.25,"3023509Pri AWPU","Pri AWPU","3023509Pri AWPU"]
[3023509,"St Joseph's Primary School","Pri EAL 2",56054.19,"3023509Pri EAL 2","Pri EAL 2","3023509Pri EAL 2"]
[3023509,"St Joseph's Primary School","Pri FSM6",101164.41,"3023509Pri FSM6","Pri FSM6","3023509Pri FSM6"]
[3023509,"St Joseph's Primary School","Pri IDACI A",0,"3023509Pri IDACI A","Pri IDACI A","3023509Pri IDACI A"]
[3023509,"St Joseph's Primary School","Pri IDACI B",42086.42,"3023509Pri IDACI B","Pri IDACI B","3023509Pri IDACI B"]
[3023509,"St Joseph's Primary School","Pri IDACI C",34390.620000000003,"3023509Pri IDACI C","Pri IDACI C","3023509Pri IDACI C"]
[3023509,"St Joseph's Primary School","Pri MOB",52143.57,"3023509Pri MOB","Pri MOB","3023509Pri MOB"]
[3023509,"St Joseph's Primary School","SPRAEYPP",461.1,"3023509eypp","eypp","3023509SPRAEYPP"]
[3023509,"St Joseph's Primary School","SPRAHOURS",1519.98,"3023509HOURS","HOURS","3023509SPRAHOURS"]
[3023509,"St Joseph's Primary School","SPRAIDACI",-144.69999999999999,"3023509IDACI","IDACI","3023509SPRAIDACI"]
[3023509,"St Joseph's Primary School","SPRHOURS",44358.6,"3023509HOURS","HOURS","3023509SPRHOURS"]
[3023509,"St Joseph's Primary School","SPRIDACI",2349.8000000000002,"3023509IDACI","IDACI","3023509SPRIDACI"]
[3023509,"St Joseph's Primary School","STMTPY",0,"3023509STMTPY","STMTPY","3023509STMTPY"]
[3023509,"St Joseph's Primary School","STMTTOPUPPRI",42322.83,"3023509STMTTOPUPPRI","STMTTOPUPPRI","3023509STMTTOPUPPRI"]
[3023509,"St Joseph's Primary School","SUMAEYPP",100.17,"3023509eypp","eypp","3023509SUMAEYPP"]
[3023509,"St Joseph's Primary School","SUMAHOURS",0,"3023509HOURS","HOURS","3023509SUMAHOURS"]
[3023509,"St Joseph's Primary School","SUMAIDACI",-106.41,"3023509IDACI","IDACI","3023509SUMAIDACI"]
[3023509,"St Joseph's Primary School","SUMHOURS",50810.76,"3023509HOURS","HOURS","3023509SUMHOURS"]
[3023509,"St Joseph's Primary School","SUMIDACI",2691.59,"3023509IDACI","IDACI","3023509SUMIDACI"]
[3023509,"St Joseph's Primary School","UIFSM",72888.5,"3023509UIFSM","UIFSM","3023509UIFSM"]
[3023510,"Sacred Heart School","AUTHOURS",0,"3023510HOURS","HOURS","3023510AUTHOURS"]
[3023510,"Sacred Heart School","AUTIDACI",0,"3023510IDACI","IDACI","3023510AUTIDACI"]
[3023510,"Sacred Heart School","LUMP SUM",122000,"3023510LUMP SUM","LUMP SUM","3023510LUMP SUM"]
[3023510,"Sacred Heart School","MFG",0,"3023510MFG","MFG","3023510MFG"]
[3023510,"Sacred Heart School","NDPDEBS",-1264.2,"3023510NDPDEBS","NDPDEBS","3023510NDPDEBS"]
[3023510,"Sacred Heart School","NDPDESupply",-697.2,"3023510NDPDESupply","NDPDESupply","3023510NDPDESupply"]
[3023510,"Sacred Heart School","NDPDEUPEG",-392.48,"3023510NDPDEUPEG","NDPDEUPEG","3023510NDPDEUPEG"]
[3023510,"Sacred Heart School","NNDR",4097.96,"3023510NNDR","NNDR","3023510NNDR"]
[3023510,"Sacred Heart School","othertopup",3082.92,"3023510othertopup","othertopup","3023510othertopup"]
[3023510,"Sacred Heart School","PEGRANT",15514.58,"3023510PEGRANT","PEGRANT","3023510PEGRANT"]
[3023510,"Sacred Heart School","PPFSMPRI",64680,"3023510PPFSMPRI","PPFSMPRI","3023510PPFSMPRI"]
[3023510,"Sacred Heart School","pppost-lac",1900,"3023510pppost-lac","pppost-lac","3023510pppost-lac"]
[3023510,"Sacred Heart School","Pri AWPU",1396815,"3023510Pri AWPU","Pri AWPU","3023510Pri AWPU"]
[3023510,"Sacred Heart School","Pri EAL 2",22878.33,"3023510Pri EAL 2","Pri EAL 2","3023510Pri EAL 2"]
[3023510,"Sacred Heart School","Pri FSM6",58505.26,"3023510Pri FSM6","Pri FSM6","3023510Pri FSM6"]
[3023510,"Sacred Heart School","Pri IDACI A",0,"3023510Pri IDACI A","Pri IDACI A","3023510Pri IDACI A"]
[3023510,"Sacred Heart School","Pri IDACI B",8480.77,"3023510Pri IDACI B","Pri IDACI B","3023510Pri IDACI B"]
[3023510,"Sacred Heart School","Pri IDACI C",888.46,"3023510Pri IDACI C","Pri IDACI C","3023510Pri IDACI C"]
[3023510,"Sacred Heart School","Pri MOB",0,"3023510Pri MOB","Pri MOB","3023510Pri MOB"]
[3023510,"Sacred Heart School","SPRHOURS",0,"3023510HOURS","HOURS","3023510SPRHOURS"]
[3023510,"Sacred Heart School","SPRIDACI",0,"3023510IDACI","IDACI","3023510SPRIDACI"]
[3023510,"Sacred Heart School","STMTPY",0,"3023510STMTPY","STMTPY","3023510STMTPY"]
[3023510,"Sacred Heart School","STMTTOPUPPRI",49666,{"$f":"A2564&F2564","v":"3023510STMTTOPUPPRI"},{"$f":"IF(ISERROR(VLOOKUP(C2564,L:M,2,0)),C2564,VLOOKUP(C2564,L:M,2,0))","v":"STMTTOPUPPRI"},{"$f":"A2564&C2564","v":"3023510STMTTOPUPPRI"}]
[3023510,"Sacred Heart School","SUMHOURS",0,"3023510HOURS","HOURS","3023510SUMHOURS"]
[3023510,"Sacred Heart School","SUMIDACI",0,"3023510IDACI","IDACI","3023510SUMIDACI"]
[3023510,"Sacred Heart School","UIFSM",65221.999999999993,"3023510UIFSM","UIFSM","3023510UIFSM"]
[3023511,"Blessed Dominic School","AUTAEYPP",976.71,"3023511EYPP","EYPP","3023511AUTAEYPP"]
[3023511,"Blessed Dominic School","AUTAHOURS",3731.26,"3023511HOURS","HOURS","3023511AUTAHOURS"]
[3023511,"Blessed Dominic School","AUTAIDACI",-289.99,"3023511IDACI","IDACI","3023511AUTAIDACI"]
[3023511,"Blessed Dominic School","AUTHOURS",44682.09,"3023511HOURS","HOURS","3023511AUTHOURS"]
[3023511,"Blessed Dominic School","AUTIDACI",4552.33,"3023511IDACI","IDACI","3023511AUTIDACI"]
[3023511,"Blessed Dominic School","EXPANDPRI",48000,"3023511EXPANDPRI","EXPANDPRI","3023511EXPANDPRI"]
[3023511,"Blessed Dominic School","LUMP SUM",122000,"3023511LUMP SUM","LUMP SUM","3023511LUMP SUM"]
[3023511,"Blessed Dominic School","MFG",-124690.47,"3023511MFG","MFG","3023511MFG"]
[3023511,"Blessed Dominic School","NDPDEBS",-1146.81,"3023511NDPDEBS","NDPDEBS","3023511NDPDEBS"]
[3023511,"Blessed Dominic School","NDPDESupply",-632.46,"3023511NDPDESupply","NDPDESupply","3023511NDPDESupply"]
[3023511,"Blessed Dominic School","NDPDEUPEG",-1228.47,"3023511NDPDEUPEG","NDPDEUPEG","3023511NDPDEUPEG"]
[3023511,"Blessed Dominic School","NNDR",2576.6,"3023511NNDR","NNDR","3023511NNDR"]
[3023511,"Blessed Dominic School","NURSERYTOPUP",0,"3023511NURSERYTOPUP","NURSERYTOPUP","3023511NURSERYTOPUP"]
[3023511,"Blessed Dominic School","PEGRANT",15155,"3023511PEGRANT","PEGRANT","3023511PEGRANT"]
[3023511,"Blessed Dominic School","PPFSMPRI",161040,"3023511PPFSMPRI","PPFSMPRI","3023511PPFSMPRI"]
[3023511,"Blessed Dominic School","pppost-lac",7600,"3023511pppost-lac","pppost-lac","3023511pppost-lac"]
[3023511,"Blessed Dominic School","Pri AWPU",1267110.75,"3023511Pri AWPU","Pri AWPU","3023511Pri AWPU"]
[3023511,"Blessed Dominic School","Pri EAL 2",61648.41,"3023511Pri EAL 2","Pri EAL 2","3023511Pri EAL 2"]
[3023511,"Blessed Dominic School","Pri FSM6",183119.92,"3023511Pri FSM6","Pri FSM6","3023511Pri FSM6"]
[3023511,"Blessed Dominic School","Pri IDACI A",0,"3023511Pri IDACI A","Pri IDACI A","3023511Pri IDACI A"]
[3023511,"Blessed Dominic School","Pri IDACI B",168000,"3023511Pri IDACI B","Pri IDACI B","3023511Pri IDACI B"]
[3023511,"Blessed Dominic School","Pri IDACI C",108240,"3023511Pri IDACI C","Pri IDACI C","3023511Pri IDACI C"]
[3023511,"Blessed Dominic School","Pri MOB",0,"3023511Pri MOB","Pri MOB","3023511Pri MOB"]
[3023511,"Blessed Dominic School","SPRAEYPP",829.98,"3023511eypp","eypp","3023511SPRAEYPP"]
[3023511,"Blessed Dominic School","SPRAHOURS",9910.89,"3023511HOURS","HOURS","3023511SPRAHOURS"]
[3023511,"Blessed Dominic School","SPRAIDACI",313.06,"3023511IDACI","IDACI","3023511SPRAIDACI"]
[3023511,"Blessed Dominic School","SPRHOURS",33268.949999999997,"3023511HOURS","HOURS","3023511SPRHOURS"]
[3023511,"Blessed Dominic School","SPRIDACI",3389.53,"3023511IDACI","IDACI","3023511SPRIDACI"]
[3023511,"Blessed Dominic School","STMTTOPUPPRI",105762.17,"3023511STMTTOPUPPRI","STMTTOPUPPRI","3023511STMTTOPUPPRI"]
[3023511,"Blessed Dominic School","SUMAEYPP",701.19,"3023511eypp","eypp","3023511SUMAEYPP"]
[3023511,"Blessed Dominic School","SUMAHOURS",8769.7999999999993,"3023511HOURS","HOURS","3023511SUMAHOURS"]
[3023511,"Blessed Dominic School","SUMAIDACI",508.28,"3023511IDACI","IDACI","3023511SUMAIDACI"]
[3023511,"Blessed Dominic School","SUMHOURS",37130.94,"3023511HOURS","HOURS","3023511SUMHOURS"]
[3023511,"Blessed Dominic School","SUMIDACI",3783,"3023511IDACI","IDACI","3023511SUMIDACI"]
[3023511,"Blessed Dominic School","UIFSM",50255,"3023511UIFSM","UIFSM","3023511UIFSM"]
[3023512,"Rosh Pinah","AUTAHOURS",4608.6899999999996,"3023512HOURS","HOURS","3023512AUTAHOURS"]
[3023512,"Rosh Pinah","AUTAIDACI",-325.63,"3023512IDACI","IDACI","3023512AUTAIDACI"]
[3023512,"Rosh Pinah","AUTHOURS",44303.21,"3023512HOURS","HOURS","3023512AUTHOURS"]
[3023512,"Rosh Pinah","AUTIDACI",2007.21,"3023512IDACI","IDACI","3023512AUTIDACI"]
[3023512,"Rosh Pinah","LUMP SUM",122000,"3023512LUMP SUM","LUMP SUM","3023512LUMP SUM"]
[3023512,"Rosh Pinah","MFG",0,"3023512MFG","MFG","3023512MFG"]
[3023512,"Rosh Pinah","NDPDEBS",-1210.02,"3023512NDPDEBS","NDPDEBS","3023512NDPDEBS"]
[3023512,"Rosh Pinah","NDPDESupply",-667.32,"3023512NDPDESupply","NDPDESupply","3023512NDPDESupply"]
[3023512,"Rosh Pinah","NDPDEUPEG",-154.34,"3023512NDPDEUPEG","NDPDEUPEG","3023512NDPDEUPEG"]
[3023512,"Rosh Pinah","NNDR",12475,"3023512NNDR","NNDR","3023512NNDR"]
[3023512,"Rosh Pinah","NURSERYEX",1222,"3023512NURSERYEX","NURSERYEX","3023512NURSERYEX"]
[3023512,"Rosh Pinah","NURSERYTOPUP",0,"3023512NURSERYTOPUP","NURSERYTOPUP","3023512NURSERYTOPUP"]
[3023512,"Rosh Pinah","PEGRANT",15365.83,"3023512PEGRANT","PEGRANT","3023512PEGRANT"]
[3023512,"Rosh Pinah","PPFSMPRI",21120,"3023512PPFSMPRI","PPFSMPRI","3023512PPFSMPRI"]
[3023512,"Rosh Pinah","pppost-lac",1900,"3023512pppost-lac","pppost-lac","3023512pppost-lac"]
[3023512,"Rosh Pinah","Pri AWPU",1336951.6299999999,"3023512Pri AWPU","Pri AWPU","3023512Pri AWPU"]
[3023512,"Rosh Pinah","Pri EAL 2",4360.88,"3023512Pri EAL 2","Pri EAL 2","3023512Pri EAL 2"]
[3023512,"Rosh Pinah","Pri FSM6",23005.87,"3023512Pri FSM6","Pri FSM6","3023512Pri FSM6"]
[3023512,"Rosh Pinah","Pri IDACI A",0,"3023512Pri IDACI A","Pri IDACI A","3023512Pri IDACI A"]
[3023512,"Rosh Pinah","Pri IDACI B",16800,"3023512Pri IDACI B","Pri IDACI B","3023512Pri IDACI B"]
[3023512,"Rosh Pinah","Pri IDACI C",0,"3023512Pri IDACI C","Pri IDACI C","3023512Pri IDACI C"]
[3023512,"Rosh Pinah","Pri MOB",0,"3023512Pri MOB","Pri MOB","3023512Pri MOB"]
[3023512,"Rosh Pinah","SPRAHOURS",-1318.35,"3023512HOURS","HOURS","3023512SPRAHOURS"]
[3023512,"Rosh Pinah","SPRAIDACI",-551.23,"3023512IDACI","IDACI","3023512SPRAIDACI"]
[3023512,"Rosh Pinah","SPRHOURS",41799.449999999997,"3023512HOURS","HOURS","3023512SPRHOURS"]
[3023512,"Rosh Pinah","SPRIDACI",1893.78,{"$f":"A2628&F2628","v":"3023512IDACI"},{"$f":"IF(ISERROR(VLOOKUP(C2628,L:M,2,0)),C2628,VLOOKUP(C2628,L:M,2,0))","v":"IDACI"},{"$f":"A2628&C2628","v":"3023512SPRIDACI"}]
[3023512,"Rosh Pinah","STMTTOPUPPRI",74416.92,"3023512STMTTOPUPPRI","STMTTOPUPPRI","3023512STMTTOPUPPRI"]
[3023512,"Rosh Pinah","SUMAHOURS",-6839.91,"3023512HOURS","HOURS","3023512SUMAHOURS"]
[3023512,"Rosh Pinah","SUMAIDACI",-777.43,"3023512IDACI","IDACI","3023512SUMAIDACI"]
[3023512,"Rosh Pinah","SUMHOURS",46902.239999999998,"3023512HOURS","HOURS","3023512SUMHOURS"]
[3023512,"Rosh Pinah","SUMIDACI",2124.9699999999998,"3023512IDACI","IDACI","3023512SUMIDACI"]
[3023512,"Rosh Pinah","UIFSM",80718,"3023512UIFSM","UIFSM","3023512UIFSM"]
[3023513,"Menorah Primary School","AUTAHOURS",-3396.69,"3023513HOURS","HOURS","3023513AUTAHOURS"]
[3023513,"Menorah Primary School","AUTAIDACI",25.81,"3023513IDACI","IDACI","3023513AUTAIDACI"]
[3023513,"Menorah Primary School","AUTHOURS",63404.88,"3023513HOURS","HOURS","3023513AUTHOURS"]
[3023513,"Menorah Primary School","AUTIDACI",1482,"3023513IDACI","IDACI","3023513AUTIDACI"]
[3023513,"Menorah Primary School","LUMP SUM",122000,"3023513LUMP SUM","LUMP SUM","3023513LUMP SUM"]
[3023513,"Menorah Primary School","MFG",0,"3023513MFG","MFG","3023513MFG"]
[3023513,"Menorah Primary School","NDPDEBS",-1167.8800000000001,"3023513NDPDEBS","NDPDEBS","3023513NDPDEBS"]
[3023513,"Menorah Primary School","NDPDESupply",-644.08000000000004,"3023513NDPDESupply","NDPDESupply","3023513NDPDESupply"]
[3023513,"Menorah Primary School","NDPDEUPEG",-248.3,"3023513NDPDEUPEG","NDPDEUPEG","3023513NDPDEUPEG"]
[3023513,"Menorah Primary School","NNDR",3871.7699999999995,"3023513NNDR","NNDR","3023513NNDR"]
[3023513,"Menorah Primary School","NURSERYTOPUP",0,"3023513NURSERYTOPUP","NURSERYTOPUP","3023513NURSERYTOPUP"]
[3023513,"Menorah Primary School","othertopup",4949.67,"3023513othertopup","othertopup","3023513othertopup"]
[3023513,"Menorah Primary School","PEGRANT",15298.75,"3023513PEGRANT","PEGRANT","3023513PEGRANT"]
[3023513,"Menorah Primary School","PPFSMPRI",33000,"3023513PPFSMPRI","PPFSMPRI","3023513PPFSMPRI"]
[3023513,"Menorah Primary School","Pri AWPU",1290391,"3023513Pri AWPU","Pri AWPU","3023513Pri AWPU"]
[3023513,"Menorah Primary School","Pri EAL 2",11115.68,"3023513Pri EAL 2","Pri EAL 2","3023513Pri EAL 2"]
[3023513,"Menorah Primary School","Pri FSM6",37012.559999999998,"3023513Pri FSM6","Pri FSM6","3023513Pri FSM6"]
[3023513,"Menorah Primary School","Pri IDACI A",0,"3023513Pri IDACI A","Pri IDACI A","3023513Pri IDACI A"]
[3023513,"Menorah Primary School","Pri IDACI B",0,"3023513Pri IDACI B","Pri IDACI B","3023513Pri IDACI B"]
[3023513,"Menorah Primary School","Pri IDACI C",880,"3023513Pri IDACI C","Pri IDACI C","3023513Pri IDACI C"]
[3023513,"Menorah Primary School","Pri MOB",0,"3023513Pri MOB","Pri MOB","3023513Pri MOB"]
[3023513,"Menorah Primary School","SPRAHOURS",-946.11,"3023513HOURS","HOURS","3023513SPRAHOURS"]
[3023513,"Menorah Primary School","SPRAIDACI",31.13,"3023513IDACI","IDACI","3023513SPRAIDACI"]
[3023513,"Menorah Primary School","SPRHOURS",48623.85,"3023513HOURS","HOURS","3023513SPRHOURS"]
[3023513,"Menorah Primary School","SPRIDACI",1136.52,"3023513IDACI","IDACI","3023513SPRIDACI"]
[3023513,"Menorah Primary School","STMTTOPUPPRI",121649.59999999999,"3023513STMTTOPUPPRI","STMTTOPUPPRI","3023513STMTTOPUPPRI"]
[3023513,"Menorah Primary School","SUMAEYPP",100.17,"3023513eypp","eypp","3023513SUMAEYPP"]
[3023513,"Menorah Primary School","SUMAHOURS",2931.39,"3023513HOURS","HOURS","3023513SUMAHOURS"]
[3023513,"Menorah Primary School","SUMAIDACI",134.46,"3023513IDACI","IDACI","3023513SUMAIDACI"]
[3023513,"Menorah Primary School","SUMHOURS",52765.02,"3023513HOURS","HOURS","3023513SUMHOURS"]
[3023513,"Menorah Primary School","SUMIDACI",1233.31,"3023513IDACI","IDACI","3023513SUMIDACI"]
[3023513,"Menorah Primary School","UIFSM",61144,"3023513UIFSM","UIFSM","3023513UIFSM"]
[3023514,"Annunciation Catholic Junior School","AUTHOURS",0,"3023514HOURS","HOURS","3023514AUTHOURS"]
[3023514,"Annunciation Catholic Junior School","AUTIDACI",0,"3023514IDACI","IDACI","3023514AUTIDACI"]
[3023514,"Annunciation Catholic Junior School","LUMP SUM",122000,"3023514LUMP SUM","LUMP SUM","3023514LUMP SUM"]
[3023514,"Annunciation Catholic Junior School","MFG",0,"3023514MFG","MFG","3023514MFG"]
[3023514,"Annunciation Catholic Junior School","NDPDEBS",-671.23,"3023514NDPDEBS","NDPDEBS","3023514NDPDEBS"]
[3023514,"Annunciation Catholic Junior School","NDPDESupply",-370.18,"3023514NDPDESupply","NDPDESupply","3023514NDPDESupply"]
[3023514,"Annunciation Catholic Junior School","NDPDEUPEG",-463.79,"3023514NDPDEUPEG","NDPDEUPEG","3023514NDPDEUPEG"]
[3023514,"Annunciation Catholic Junior School","NNDR",3305.94,"3023514NNDR","NNDR","3023514NNDR"]
[3023514,"Annunciation Catholic Junior School","PEGRANT",14442.08,"3023514PEGRANT","PEGRANT","3023514PEGRANT"]
[3023514,"Annunciation Catholic Junior School","PPFSMPRI",69960,"3023514PPFSMPRI","PPFSMPRI","3023514PPFSMPRI"]
[3023514,"Annunciation Catholic Junior School","Pri AWPU",741642.25,"3023514Pri AWPU","Pri AWPU","3023514Pri AWPU"]
[3023514,"Annunciation Catholic Junior School","Pri EAL 2",1688.43,"3023514Pri EAL 2","Pri EAL 2","3023514Pri EAL 2"]
[3023514,"Annunciation Catholic Junior School","Pri FSM6",69134.399999999994,"3023514Pri FSM6","Pri FSM6","3023514Pri FSM6"]
[3023514,"Annunciation Catholic Junior School","Pri IDACI A",0,"3023514Pri IDACI A","Pri IDACI A","3023514Pri IDACI A"]
[3023514,"Annunciation Catholic Junior School","Pri IDACI B",19071.04,"3023514Pri IDACI B","Pri IDACI B","3023514Pri IDACI B"]
[3023514,"Annunciation Catholic Junior School","Pri IDACI C",21311.13,"3023514Pri IDACI C","Pri IDACI C","3023514Pri IDACI C"]
[3023514,"Annunciation Catholic Junior School","Pri MOB",0,"3023514Pri MOB","Pri MOB","3023514Pri MOB"]
[3023514,"Annunciation Catholic Junior School","SPRHOURS",0,"3023514HOURS","HOURS","3023514SPRHOURS"]
[3023514,"Annunciation Catholic Junior School","SPRIDACI",0,"3023514IDACI","IDACI","3023514SPRIDACI"]
[3023514,"Annunciation Catholic Junior School","STMTTOPUPPRI",22518.42,"3023514STMTTOPUPPRI","STMTTOPUPPRI","3023514STMTTOPUPPRI"]
[3023514,"Annunciation Catholic Junior School","SUMHOURS",0,"3023514HOURS","HOURS","3023514SUMHOURS"]
[3023514,"Annunciation Catholic Junior School","SUMIDACI",0,"3023514IDACI","IDACI","3023514SUMIDACI"]
[3023514,"Annunciation Catholic Junior School","UIFSM",0,"3023514UIFSM","UIFSM","3023514UIFSM"]
[3023515,"Independent Jewish Day School","AUTAHOURS",13006.24,"3023515HOURS","HOURS","3023515AUTAHOURS"]
[3023515,"Independent Jewish Day School","AUTAIDACI",385.82,"3023515IDACI","IDACI","3023515AUTAIDACI"]
[3023515,"Independent Jewish Day School","AUTHOURS",27164.66,{"$f":"A2692&F2692","v":"3023515HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C2692,L:M,2,0)),C2692,VLOOKUP(C2692,L:M,2,0))","v":"HOURS"},{"$f":"A2692&C2692","v":"3023515AUTHOURS"}]
[3023515,"Independent Jewish Day School","AUTIDACI",671.26,"3023515IDACI","IDACI","3023515AUTIDACI"]
[3023515,"Independent Jewish Day School","DFC",6421,"3023515DFC","DFC","3023515DFC"]
[3023515,"Independent Jewish Day School","LUMP SUM",122000,"3023515LUMP SUM","LUMP SUM","3023515LUMP SUM"]
[3023515,"Independent Jewish Day School","MFG",0,"3023515MFG","MFG","3023515MFG"]
[3023515,"Independent Jewish Day School","NNDR",0,"3023515NNDR","NNDR","3023515NNDR"]
[3023515,"Independent Jewish Day School","PEGRANT",14037.91,"3023515PEGRANT","PEGRANT","3023515PEGRANT"]
[3023515,"Independent Jewish Day School","PPFSMPRI",5280,"3023515PPFSMPRI","PPFSMPRI","3023515PPFSMPRI"]
[3023515,"Independent Jewish Day School","Pri AWPU",671801.5,"3023515Pri AWPU","Pri AWPU","3023515Pri AWPU"]
[3023515,"Independent Jewish Day School","Pri EAL 2",6188.44,"3023515Pri EAL 2","Pri EAL 2","3023515Pri EAL 2"]
[3023515,"Independent Jewish Day School","Pri FSM6",5751.18,"3023515Pri FSM6","Pri FSM6","3023515Pri FSM6"]
[3023515,"Independent Jewish Day School","Pri IDACI A",0,"3023515Pri IDACI A","Pri IDACI A","3023515Pri IDACI A"]
[3023515,"Independent Jewish Day School","Pri IDACI B",0,"3023515Pri IDACI B","Pri IDACI B","3023515Pri IDACI B"]
[3023515,"Independent Jewish Day School","Pri IDACI C",0,"3023515Pri IDACI C","Pri IDACI C","3023515Pri IDACI C"]
[3023515,"Independent Jewish Day School","Pri MOB",0,"3023515Pri MOB","Pri MOB","3023515Pri MOB"]
[3023515,"Independent Jewish Day School","SPRAADJ",1085.7,"3023515adj","adj","3023515SPRAADJ"]
[3023515,"Independent Jewish Day School","SPRAHOURS",12004.74,"3023515HOURS","HOURS","3023515SPRAHOURS"]
[3023515,"Independent Jewish Day School","SPRAIDACI",380.77,"3023515IDACI","IDACI","3023515SPRAIDACI"]
[3023515,"Independent Jewish Day School","SPRAIDACIADJ",38.56,"3023515IDACI","IDACI","3023515SPRAIDACIADJ"]
[3023515,"Independent Jewish Day School","SPRHOURS",22179.3,"3023515HOURS","HOURS","3023515SPRHOURS"]
[3023515,"Independent Jewish Day School","SPRIDACI",548.07000000000005,"3023515IDACI","IDACI","3023515SPRIDACI"]
[3023515,"Independent Jewish Day School","STMTTOPUPPRI",52316.42,"3023515STMTTOPUPPRI","STMTTOPUPPRI","3023515STMTTOPUPPRI"]
[3023515,"Independent Jewish Day School","SUMAADJ",576.26,"3023515ADJ","ADJ","3023515SUMAADJ"]
[3023515,"Independent Jewish Day School","SUMAEYPP",100.17,"3023515eypp","eypp","3023515SUMAEYPP"]
[3023515,"Independent Jewish Day School","SUMAHOURS",-1954.26,"3023515HOURS","HOURS","3023515SUMAHOURS"]
[3023515,"Independent Jewish Day School","SUMAIDACI",-7.08,"3023515IDACI","IDACI","3023515SUMAIDACI"]
[3023515,"Independent Jewish Day School","SUMBAEYPP",205.11,"3023515EYPP","EYPP","3023515SUMBAEYPP"]
[3023515,"Independent Jewish Day School","SUMHOURS",26382.51,"3023515HOURS","HOURS","3023515SUMHOURS"]
[3023515,"Independent Jewish Day School","SUMIDACI",651.92999999999995,"3023515IDACI","IDACI","3023515SUMIDACI"]
[3023515,"Independent Jewish Day School","UIFSM",37164,"3023515UIFSM","UIFSM","3023515UIFSM"]
[3023516,"Hasmonean Primary School","AUTAHOURS",14504.07,"3023516HOURS","HOURS","3023516AUTAHOURS"]
[3023516,"Hasmonean Primary School","AUTAIDACI",278.27999999999997,"3023516IDACI","IDACI","3023516AUTAIDACI"]
[3023516,"Hasmonean Primary School","AUTHOURS",33966.9,"3023516HOURS","HOURS","3023516AUTHOURS"]
[3023516,"Hasmonean Primary School","AUTIDACI",982.87,"3023516IDACI","IDACI","3023516AUTIDACI"]
[3023516,"Hasmonean Primary School","LUMP SUM",122000,"3023516LUMP SUM","LUMP SUM","3023516LUMP SUM"]
[3023516,"Hasmonean Primary School","MFG",0,"3023516MFG","MFG","3023516MFG"]
[3023516,"Hasmonean Primary School","NDPDEBS",-620.05999999999995,"3023516NDPDEBS","NDPDEBS","3023516NDPDEBS"]
[3023516,"Hasmonean Primary School","NDPDESupply",-341.96,"3023516NDPDESupply","NDPDESupply","3023516NDPDESupply"]
[3023516,"Hasmonean Primary School","NDPDEUPEG",-177.06,"3023516NDPDEUPEG","NDPDEUPEG","3023516NDPDEUPEG"]
[3023516,"Hasmonean Primary School","NNDR",15568.8,"3023516NNDR","NNDR","3023516NNDR"]
[3023516,"Hasmonean Primary School","NURSERYTOPUP",3565.83,"3023516NURSERYTOPUP","NURSERYTOPUP","3023516NURSERYTOPUP"]
[3023516,"Hasmonean Primary School","othertopup",16274,"3023516othertopup","othertopup","3023516othertopup"]
[3023516,"Hasmonean Primary School","PEGRANT",14081.67,"3023516PEGRANT","PEGRANT","3023516PEGRANT"]
[3023516,"Hasmonean Primary School","PPFSMPRI",26400,"3023516PPFSMPRI","PPFSMPRI","3023516PPFSMPRI"]
[3023516,"Hasmonean Primary School","pppost-lac",3800,"3023516pppost-lac","pppost-lac","3023516pppost-lac"]
[3023516,"Hasmonean Primary School","Pri AWPU",685104.5,"3023516Pri AWPU","Pri AWPU","3023516Pri AWPU"]
[3023516,"Hasmonean Primary School","Pri EAL 2",6823.75,"3023516Pri EAL 2","Pri EAL 2","3023516Pri EAL 2"]
[3023516,"Hasmonean Primary School","Pri FSM6",26392.799999999999,"3023516Pri FSM6","Pri FSM6","3023516Pri FSM6"]
[3023516,"Hasmonean Primary School","Pri IDACI A",0,"3023516Pri IDACI A","Pri IDACI A","3023516Pri IDACI A"]
[3023516,"Hasmonean Primary School","Pri IDACI B",0,"3023516Pri IDACI B","Pri IDACI B","3023516Pri IDACI B"]
[3023516,"Hasmonean Primary School","Pri IDACI C",0,"3023516Pri IDACI C","Pri IDACI C","3023516Pri IDACI C"]
[3023516,"Hasmonean Primary School","Pri MOB",0,"3023516Pri MOB","Pri MOB","3023516Pri MOB"]
[3023516,"Hasmonean Primary School","SPRAADJ",-57.61,"3023516adj","adj","3023516SPRAADJ"]
[3023516,"Hasmonean Primary School","SPRAEYPP",92.22,"3023516eypp","eypp","3023516SPRAEYPP"]
[3023516,"Hasmonean Primary School","SPRAHOURS",14889.6,"3023516HOURS","HOURS","3023516SPRAHOURS"]
[3023516,"Hasmonean Primary School","SPRAIDACI",323.83,"3023516IDACI","IDACI","3023516SPRAIDACI"]
[3023516,"Hasmonean Primary School","SPRAIDACIADJ",-6.52,"3023516IDACI","IDACI","3023516SPRAIDACIADJ"]
[3023516,"Hasmonean Primary School","SPRHOURS",25591.5,"3023516HOURS","HOURS","3023516SPRHOURS"]
[3023516,"Hasmonean Primary School","SPRIDACI",740.52,"3023516IDACI","IDACI","3023516SPRIDACI"]
[3023516,"Hasmonean Primary School","STMTTOPUPPRI",29298.92,"3023516STMTTOPUPPRI","STMTTOPUPPRI","3023516STMTTOPUPPRI"]
[3023516,"Hasmonean Primary School","SUMAADJ",-12.45,"3023516ADJ","ADJ","3023516SUMAADJ"]
[3023516,"Hasmonean Primary School","SUMAHOURS",0,"3023516HOURS","HOURS","3023516SUMAHOURS"]
[3023516,"Hasmonean Primary School","SUMAIDACI",19.28,"3023516IDACI","IDACI","3023516SUMAIDACI"]
[3023516,"Hasmonean Primary School","SUMHOURS",29313.9,"3023516HOURS","HOURS","3023516SUMHOURS"]
[3023516,"Hasmonean Primary School","SUMIDACI",848.23,{"$f":"A2756&F2756","v":"3023516IDACI"},{"$f":"IF(ISERROR(VLOOKUP(C2756,L:M,2,0)),C2756,VLOOKUP(C2756,L:M,2,0))","v":"IDACI"},{"$f":"A2756&C2756","v":"3023516SUMIDACI"}]
[3023516,"Hasmonean Primary School","UIFSM",34578,"3023516UIFSM","UIFSM","3023516UIFSM"]
[3023518,"Woodcroft Primary School","AUTAEYPP",1192.5,"3023518EYPP","EYPP","3023518AUTAEYPP"]
[3023518,"Woodcroft Primary School","AUTAHOURS",343.44,"3023518HOURS","HOURS","3023518AUTAHOURS"]
[3023518,"Woodcroft Primary School","AUTAIDACI",153.97,"3023518IDACI","IDACI","3023518AUTAIDACI"]
[3023518,"Woodcroft Primary School","AUTHOURS",42752.21,"3023518HOURS","HOURS","3023518AUTHOURS"]
[3023518,"Woodcroft Primary School","AUTIDACI",3727.86,"3023518IDACI","IDACI","3023518AUTIDACI"]
[3023518,"Woodcroft Primary School","DFC",9359.5,"3023518DFC","DFC","3023518DFC"]
[3023518,"Woodcroft Primary School","LUMP SUM",122000,"3023518LUMP SUM","LUMP SUM","3023518LUMP SUM"]
[3023518,"Woodcroft Primary School","MFG",0,"3023518MFG","MFG","3023518MFG"]
[3023518,"Woodcroft Primary School","NDPDEBS",-1256.68,"3023518NDPDEBS","NDPDEBS","3023518NDPDEBS"]
[3023518,"Woodcroft Primary School","NDPDESupply",-693.05,"3023518NDPDESupply","NDPDESupply","3023518NDPDESupply"]
[3023518,"Woodcroft Primary School","NDPDEUPEG",-2149.66,"3023518NDPDEUPEG","NDPDEUPEG","3023518NDPDEUPEG"]
[3023518,"Woodcroft Primary School","NNDR",28388.81,"3023518NNDR","NNDR","3023518NNDR"]
[3023518,"Woodcroft Primary School","PEGRANT",15736.66,"3023518PEGRANT","PEGRANT","3023518PEGRANT"]
[3023518,"Woodcroft Primary School","PPFSMPRI",286440,"3023518PPFSMPRI","PPFSMPRI","3023518PPFSMPRI"]
[3023518,"Woodcroft Primary School","PPLOOKEDAFTER",500,"3023518PPLOOKEDAFTER","PPLOOKEDAFTER","3023518PPLOOKEDAFTER"]
[3023518,"Woodcroft Primary School","pppost-lac",1900,"3023518pppost-lac","pppost-lac","3023518pppost-lac"]
[3023518,"Woodcroft Primary School","Pri AWPU",1388500.63,"3023518Pri AWPU","Pri AWPU","3023518Pri AWPU"]
[3023518,"Woodcroft Primary School","Pri EAL 2",51961.68,"3023518Pri EAL 2","Pri EAL 2","3023518Pri EAL 2"]
[3023518,"Woodcroft Primary School","Pri FSM6",320436.34999999998,"3023518Pri FSM6","Pri FSM6","3023518Pri FSM6"]
[3023518,"Woodcroft Primary School","Pri IDACI A",0,"3023518Pri IDACI A","Pri IDACI A","3023518Pri IDACI A"]
[3023518,"Woodcroft Primary School","Pri IDACI B",62481.03,"3023518Pri IDACI B","Pri IDACI B","3023518Pri IDACI B"]
[3023518,"Woodcroft Primary School","Pri IDACI C",91216.55,"3023518Pri IDACI C","Pri IDACI C","3023518Pri IDACI C"]
[3023518,"Woodcroft Primary School","Pri MOB",0,"3023518Pri MOB","Pri MOB","3023518Pri MOB"]
[3023518,"Woodcroft Primary School","SPRAEYPP",1106.6400000000001,"3023518eypp","eypp","3023518SPRAEYPP"]
[3023518,"Woodcroft Primary School","SPRAHOURS",2605.6799999999998,"3023518HOURS","HOURS","3023518SPRAHOURS"]
[3023518,"Woodcroft Primary School","SPRAIDACI",287.64999999999998,"3023518IDACI","IDACI","3023518SPRAIDACI"]
[3023518,"Woodcroft Primary School","SPRHOURS",40093.35,"3023518HOURS","HOURS","3023518SPRHOURS"]
[3023518,"Woodcroft Primary School","SPRIDACI",3496.02,"3023518IDACI","IDACI","3023518SPRIDACI"]
[3023518,"Woodcroft Primary School","STMTTOPUPPRI",54810.33,"3023518STMTTOPUPPRI","STMTTOPUPPRI","3023518STMTTOPUPPRI"]
[3023518,"Woodcroft Primary School","SUMAEYPP",1302.21,"3023518eypp","eypp","3023518SUMAEYPP"]
[3023518,"Woodcroft Primary School","SUMAHOURS",-7768.2900000000009,"3023518HOURS","HOURS","3023518SUMAHOURS"]
[3023518,"Woodcroft Primary School","SUMAIDACI",-1053.43,"3023518IDACI","IDACI","3023518SUMAIDACI"]
[3023518,"Woodcroft Primary School","SUMHOURS",47830.62,"3023518HOURS","HOURS","3023518SUMHOURS"]
[3023518,"Woodcroft Primary School","SUMIDACI",4170.68,"3023518IDACI","IDACI","3023518SUMIDACI"]
[3023518,"Woodcroft Primary School","UIFSM",32774.5,"3023518UIFSM","UIFSM","3023518UIFSM"]
[3023519,"Broadfields Primary School","ARPPY",-3084.5,"3023519ARPPY","ARPPY","3023519ARPPY"]
[3023519,"Broadfields Primary School","ARPRY11BASE",240000,"3023519ARPRY11BASE","ARPRY11BASE","3023519ARPRY11BASE"]
[3023519,"Broadfields Primary School","ARPTOPUP",421034.25,"3023519ARPTOPUP","ARPTOPUP","3023519ARPTOPUP"]
[3023519,"Broadfields Primary School","AUTAEYPP",348.21,"3023519EYPP","EYPP","3023519AUTAEYPP"]
[3023519,"Broadfields Primary School","AUTAHOURS",2652.21,"3023519HOURS","HOURS","3023519AUTAHOURS"]
[3023519,"Broadfields Primary School","AUTAIDACI",212.91,"3023519IDACI","IDACI","3023519AUTAIDACI"]
[3023519,"Broadfields Primary School","AUTHOURS",46290.7,"3023519HOURS","HOURS","3023519AUTHOURS"]
[3023519,"Broadfields Primary School","AUTIDACI",3091.91,"3023519IDACI","IDACI","3023519AUTIDACI"]
[3023519,"Broadfields Primary School","DFC",11452,"3023519DFC","DFC","3023519DFC"]
[3023519,"Broadfields Primary School","LUMP SUM",122000,"3023519LUMP SUM","LUMP SUM","3023519LUMP SUM"]
[3023519,"Broadfields Primary School","MFG",33122.17,"3023519MFG","MFG","3023519MFG"]
[3023519,"Broadfields Primary School","NNDR",17578,"3023519NNDR","NNDR","3023519NNDR"]
[3023519,"Broadfields Primary School","NURSERYTOPUP",0,"3023519NURSERYTOPUP","NURSERYTOPUP","3023519NURSERYTOPUP"]
[3023519,"Broadfields Primary School","PEGRANT",17033.75,"3023519PEGRANT","PEGRANT","3023519PEGRANT"]
[3023519,"Broadfields Primary School","PPFSMPRI",302280,"3023519PPFSMPRI","PPFSMPRI","3023519PPFSMPRI"]
[3023519,"Broadfields Primary School","PPLOOKEDAFTER",2400,"3023519PPLOOKEDAFTER","PPLOOKEDAFTER","3023519PPLOOKEDAFTER"]
[3023519,"Broadfields Primary School","pppost-lac",7600,"3023519pppost-lac","pppost-lac","3023519pppost-lac"]
[3023519,"Broadfields Primary School","Pri AWPU",2091896.75,"3023519Pri AWPU","Pri AWPU","3023519Pri AWPU"]
[3023519,"Broadfields Primary School","Pri EAL 2",79175.38,"3023519Pri EAL 2","Pri EAL 2","3023519Pri EAL 2"]
[3023519,"Broadfields Primary School","Pri FSM6",328607.38,"3023519Pri FSM6","Pri FSM6","3023519Pri FSM6"]
[3023519,"Broadfields Primary School","Pri IDACI A",0,"3023519Pri IDACI A","Pri IDACI A","3023519Pri IDACI A"]
[3023519,"Broadfields Primary School","Pri IDACI B",71676.740000000005,"3023519Pri IDACI B","Pri IDACI B","3023519Pri IDACI B"]
[3023519,"Broadfields Primary School","Pri IDACI C",17163.41,"3023519Pri IDACI C","Pri IDACI C","3023519Pri IDACI C"]
[3023519,"Broadfields Primary School","Pri MOB",1914.58,"3023519Pri MOB","Pri MOB","3023519Pri MOB"]
[3023519,"Broadfields Primary School","PYGROWTH1",34285.71,"3023519PYGROWTH1","PYGROWTH1","3023519PYGROWTH1"]
[3023519,"Broadfields Primary School","SPRAADJ",-2698.74,"3023519adj","adj","3023519SPRAADJ"]
[3023519,"Broadfields Primary School","SPRAEYPP",737.76,"3023519eypp","eypp","3023519SPRAEYPP"]
[3023519,"Broadfields Primary School","SPRAHOURS",2078.34,{"$f":"A2820&F2820","v":"3023519HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C2820,L:M,2,0)),C2820,VLOOKUP(C2820,L:M,2,0))","v":"HOURS"},{"$f":"A2820&C2820","v":"3023519SPRAHOURS"}]
[3023519,"Broadfields Primary School","SPRAIDACI",61.59,"3023519IDACI","IDACI","3023519SPRAIDACI"]
[3023519,"Broadfields Primary School","SPRAIDACIADJ",-174.64,"3023519IDACI","IDACI","3023519SPRAIDACIADJ"]
[3023519,"Broadfields Primary School","SPRHOURS",54595.199999999997,"3023519HOURS","HOURS","3023519SPRHOURS"]
[3023519,"Broadfields Primary School","SPRIDACI",3646.59,"3023519IDACI","IDACI","3023519SPRIDACI"]
[3023519,"Broadfields Primary School","STMTTOPUPPRI",85520.83,"3023519STMTTOPUPPRI","STMTTOPUPPRI","3023519STMTTOPUPPRI"]
[3023519,"Broadfields Primary School","SUMAADJ",-5665.58,"3023519ADJ","ADJ","3023519SUMAADJ"]
[3023519,"Broadfields Primary School","SUMAEYPP",804.7,"3023519eypp","eypp","3023519SUMAEYPP"]
[3023519,"Broadfields Primary School","SUMAHOURS",-13419.25,"3023519HOURS","HOURS","3023519SUMAHOURS"]
[3023519,"Broadfields Primary School","SUMAIDACI",-760.75,"3023519IDACI","IDACI","3023519SUMAIDACI"]
[3023519,"Broadfields Primary School","SUMBAEYPP",1211.07,"3023519EYPP","EYPP","3023519SUMBAEYPP"]
[3023519,"Broadfields Primary School","SUMHOURS",62536.32,"3023519HOURS","HOURS","3023519SUMHOURS"]
[3023519,"Broadfields Primary School","SUMIDACI",4177,"3023519IDACI","IDACI","3023519SUMIDACI"]
[3023519,"Broadfields Primary School","UIFSM",98853.5,"3023519UIFSM","UIFSM","3023519UIFSM"]
[3023520,"Akiva School","AUTHOURS",0,"3023520HOURS","HOURS","3023520AUTHOURS"]
[3023520,"Akiva School","AUTIDACI",0,"3023520IDACI","IDACI","3023520AUTIDACI"]
[3023520,"Akiva School","LUMP SUM",122000,"3023520LUMP SUM","LUMP SUM","3023520LUMP SUM"]
[3023520,"Akiva School","MFG",0,"3023520MFG","MFG","3023520MFG"]
[3023520,"Akiva School","NDPDEBS",-1264.2,"3023520NDPDEBS","NDPDEBS","3023520NDPDEBS"]
[3023520,"Akiva School","NDPDESupply",-697.2,"3023520NDPDESupply","NDPDESupply","3023520NDPDESupply"]
[3023520,"Akiva School","NDPDEUPEG",-28.58,"3023520NDPDEUPEG","NDPDEUPEG","3023520NDPDEUPEG"]
[3023520,"Akiva School","NNDR",11116.130000000001,"3023520NNDR","NNDR","3023520NNDR"]
[3023520,"Akiva School","PEGRANT",15518.75,"3023520PEGRANT","PEGRANT","3023520PEGRANT"]
[3023520,"Akiva School","PPFSMPRI",2640,"3023520PPFSMPRI","PPFSMPRI","3023520PPFSMPRI"]
[3023520,"Akiva School","pppost-lac",1900,"3023520pppost-lac","pppost-lac","3023520pppost-lac"]
[3023520,"Akiva School","Pri AWPU",1396815,"3023520Pri AWPU","Pri AWPU","3023520Pri AWPU"]
[3023520,"Akiva School","Pri EAL 2",10659.72,"3023520Pri EAL 2","Pri EAL 2","3023520Pri EAL 2"]
[3023520,"Akiva School","Pri FSM6",4260.54,"3023520Pri FSM6","Pri FSM6","3023520Pri FSM6"]
[3023520,"Akiva School","Pri IDACI A",0,"3023520Pri IDACI A","Pri IDACI A","3023520Pri IDACI A"]
[3023520,"Akiva School","Pri IDACI B",0,"3023520Pri IDACI B","Pri IDACI B","3023520Pri IDACI B"]
[3023520,"Akiva School","Pri IDACI C",0,"3023520Pri IDACI C","Pri IDACI C","3023520Pri IDACI C"]
[3023520,"Akiva School","Pri MOB",0,"3023520Pri MOB","Pri MOB","3023520Pri MOB"]
[3023520,"Akiva School","SPRHOURS",0,"3023520HOURS","HOURS","3023520SPRHOURS"]
[3023520,"Akiva School","SPRIDACI",0,"3023520IDACI","IDACI","3023520SPRIDACI"]
[3023520,"Akiva School","STMTTOPUPPRI",92722.08,"3023520STMTTOPUPPRI","STMTTOPUPPRI","3023520STMTTOPUPPRI"]
[3023520,"Akiva School","SUMHOURS",0,"3023520HOURS","HOURS","3023520SUMHOURS"]
[3023520,"Akiva School","SUMIDACI",0,"3023520IDACI","IDACI","3023520SUMIDACI"]
[3023520,"Akiva School","UIFSM",76930,"3023520UIFSM","UIFSM","3023520UIFSM"]
[3023521,"St Mary's & St John's CE School","AUTAEYPP",348.21,"3023521EYPP","EYPP","3023521AUTAEYPP"]
[3023521,"St Mary's & St John's CE School","AUTAHOURS",-6301.49,"3023521HOURS","HOURS","3023521AUTAHOURS"]
[3023521,"St Mary's & St John's CE School","AUTAIDACI",-458.45,"3023521IDACI","IDACI","3023521AUTAIDACI"]
[3023521,"St Mary's & St John's CE School","AUTHOURS",40086.699999999997,"3023521HOURS","HOURS","3023521AUTHOURS"]
[3023521,"St Mary's & St John's CE School","AUTIDACI",2382.52,"3023521IDACI","IDACI","3023521AUTIDACI"]
[3023521,"St Mary's & St John's CE School","DISECON",144517,"3023521DISECON","DISECON","3023521DISECON"]
[3023521,"St Mary's & St John's CE School","EXPANDPRI",48000,"3023521EXPANDPRI","EXPANDPRI","3023521EXPANDPRI"]
[3023521,"St Mary's & St John's CE School","LUMP SUM",122000,"3023521LUMP SUM","LUMP SUM","3023521LUMP SUM"]
[3023521,"St Mary's & St John's CE School","MFG",-117517.11,"3023521MFG","MFG","3023521MFG"]
[3023521,"St Mary's & St John's CE School","NDPDEBS",-1640.45,"3023521NDPDEBS","NDPDEBS","3023521NDPDEBS"]
[3023521,"St Mary's & St John's CE School","NDPDESupply",-904.7,"3023521NDPDESupply","NDPDESupply","3023521NDPDESupply"]
[3023521,"St Mary's & St John's CE School","NDPDEUPEG",-1232.58,"3023521NDPDEUPEG","NDPDEUPEG","3023521NDPDEUPEG"]
[3023521,"St Mary's & St John's CE School","NDSDESupply",-465.12,"3023521NDSDESupply","NDSDESupply","3023521NDSDESupply"]
[3023521,"St Mary's & St John's CE School","NDSDEUPEG",-2576.8200000000002,"3023521NDSDEUPEG","NDSDEUPEG","3023521NDSDEUPEG"]
[3023521,"St Mary's & St John's CE School","NNDR",10808.810000000001,"3023521NNDR","NNDR","3023521NNDR"]
[3023521,"St Mary's & St John's CE School","NURSERYEX",6539.4699999999993,"3023521NURSERYEX","NURSERYEX","3023521NURSERYEX"]
[3023521,"St Mary's & St John's CE School","PEGRANT",16355.83,"3023521PEGRANT","PEGRANT","3023521PEGRANT"]
[3023521,"St Mary's & St John's CE School","PPFSMPRI",163680,"3023521PPFSMPRI","PPFSMPRI","3023521PPFSMPRI"]
[3023521,"St Mary's & St John's CE School","PPFSMSEC",108460,"3023521PPFSMSEC","PPFSMSEC","3023521PPFSMSEC"]
[3023521,"St Mary's & St John's CE School","PPLOOKEDAFTER",7900,"3023521PPLOOKEDAFTER","PPLOOKEDAFTER","3023521PPLOOKEDAFTER"]
[3023521,"St Mary's & St John's CE School","pppost-lac",13300,"3023521pppost-lac","pppost-lac","3023521pppost-lac"]
[3023521,"St Mary's & St John's CE School","PPPY",-1320,"3023521PPPY","PPPY","3023521PPPY"]
[3023521,"St Mary's & St John's CE School","Pri AWPU",1812533.75,"3023521Pri AWPU","Pri AWPU","3023521Pri AWPU"]
[3023521,"St Mary's & St John's CE School","Pri EAL 2",67335.399999999994,"3023521Pri EAL 2","Pri EAL 2","3023521Pri EAL 2"]
[3023521,"St Mary's & St John's CE School","Pri FSM6",183732.74,"3023521Pri FSM6","Pri FSM6","3023521Pri FSM6"]
[3023521,"St Mary's & St John's CE School","Pri IDACI A",0,"3023521Pri IDACI A","Pri IDACI A","3023521Pri IDACI A"]
[3023521,"St Mary's & St John's CE School","Pri IDACI B",44262.43,{"$f":"A2884&F2884","v":"3023521Pri IDACI B"},{"$f":"IF(ISERROR(VLOOKUP(C2884,L:M,2,0)),C2884,VLOOKUP(C2884,L:M,2,0))","v":"Pri IDACI B"},{"$f":"A2884&C2884","v":"3023521Pri IDACI B"}]
[3023521,"St Mary's & St John's CE School","Pri IDACI C",48578.27,"3023521Pri IDACI C","Pri IDACI C","3023521Pri IDACI C"]
[3023521,"St Mary's & St John's CE School","Pri MOB",0,"3023521Pri MOB","Pri MOB","3023521Pri MOB"]
[3023521,"St Mary's & St John's CE School","Sec AWPU",2180984.16,"3023521Sec AWPU","Sec AWPU","3023521Sec AWPU"]
[3023521,"St Mary's & St John's CE School","Sec EAL 2",23473.52,"3023521Sec EAL 2","Sec EAL 2","3023521Sec EAL 2"]
[3023521,"St Mary's & St John's CE School","Sec FSM6",79638.5,"3023521Sec FSM6","Sec FSM6","3023521Sec FSM6"]
[3023521,"St Mary's & St John's CE School","Sec IDACI A",0,"3023521Sec IDACI A","Sec IDACI A","3023521Sec IDACI A"]
[3023521,"St Mary's & St John's CE School","Sec IDACI B",115392.16,"3023521Sec IDACI B","Sec IDACI B","3023521Sec IDACI B"]
[3023521,"St Mary's & St John's CE School","Sec IDACI C",142220.03,"3023521Sec IDACI C","Sec IDACI C","3023521Sec IDACI C"]
[3023521,"St Mary's & St John's CE School","Sec MOB",0,"3023521Sec MOB","Sec MOB","3023521Sec MOB"]
[3023521,"St Mary's & St John's CE School","SPLIT SITES",101203.37,"3023521SPLIT SITES","SPLIT SITES","3023521SPLIT SITES"]
[3023521,"St Mary's & St John's CE School","SPRAEYPP",276.66000000000003,"3023521eypp","eypp","3023521SPRAEYPP"]
[3023521,"St Mary's & St John's CE School","SPRAHOURS",-8747.64,"3023521HOURS","HOURS","3023521SPRAHOURS"]
[3023521,"St Mary's & St John's CE School","SPRAIDACI",-542.72,"3023521IDACI","IDACI","3023521SPRAIDACI"]
[3023521,"St Mary's & St John's CE School","SPRHOURS",37534.199999999997,"3023521HOURS","HOURS","3023521SPRHOURS"]
[3023521,"St Mary's & St John's CE School","SPRIDACI",2230.8200000000002,"3023521IDACI","IDACI","3023521SPRIDACI"]
[3023521,"St Mary's & St John's CE School","STMTTOPUPPRI",84567.83,"3023521STMTTOPUPPRI","STMTTOPUPPRI","3023521STMTTOPUPPRI"]
[3023521,"St Mary's & St John's CE School","STMTTOPUPSEC",64463.92,"3023521STMTTOPUPSEC","STMTTOPUPSEC","3023521STMTTOPUPSEC"]
[3023521,"St Mary's & St John's CE School","SUMAEYPP",300.51,"3023521eypp","eypp","3023521SUMAEYPP"]
[3023521,"St Mary's & St John's CE School","SUMAHOURS",-2931.39,"3023521HOURS","HOURS","3023521SUMAHOURS"]
[3023521,"St Mary's & St John's CE School","SUMAIDACI",-298.81,"3023521IDACI","IDACI","3023521SUMAIDACI"]
[3023521,"St Mary's & St John's CE School","SUMHOURS",39085.199999999997,"3023521HOURS","HOURS","3023521SUMHOURS"]
[3023521,"St Mary's & St John's CE School","SUMIDACI",2323,"3023521IDACI","IDACI","3023521SUMIDACI"]
[3023521,"St Mary's & St John's CE School","UIFSM",74600,"3023521UIFSM","UIFSM","3023521UIFSM"]
[3023521,"St Mary's & St John's CE School","Y7CATCHUP",5221,"3023521Y7CATCHUP","Y7CATCHUP","3023521Y7CATCHUP"]
[3023522,"Claremont Academy","AUTAEYPP",516.98,"3023522EYPP","EYPP","3023522AUTAEYPP"]
[3023522,"Claremont Academy","AUTAHOURS",13922.44,"3023522HOURS","HOURS","3023522AUTAHOURS"]
[3023522,"Claremont Academy","AUTAIDACI",1033.6500000000001,"3023522IDACI","IDACI","3023522AUTAIDACI"]
[3023522,"Claremont Academy","AUTHOURS",17269.28,"3023522HOURS","HOURS","3023522AUTHOURS"]
[3023522,"Claremont Academy","AUTIDACI",1671.39,"3023522IDACI","IDACI","3023522AUTIDACI"]
[3023522,"Claremont Academy","DFC",8797,"3023522DFC","DFC","3023522DFC"]
[3023522,"Claremont Academy","LUMP SUM",122000,"3023522LUMP SUM","LUMP SUM","3023522LUMP SUM"]
[3023522,"Claremont Academy","MFG",0,"3023522MFG","MFG","3023522MFG"]
[3023522,"Claremont Academy","NNDR",3914,"3023522NNDR","NNDR","3023522NNDR"]
[3023522,"Claremont Academy","NURSERYTOPUP",0,"3023522NURSERYTOPUP","NURSERYTOPUP","3023522NURSERYTOPUP"]
[3023522,"Claremont Academy","PEGRANT",15243.33,"3023522PEGRANT","PEGRANT","3023522PEGRANT"]
[3023522,"Claremont Academy","PPFSMPRI",315480,"3023522PPFSMPRI","PPFSMPRI","3023522PPFSMPRI"]
[3023522,"Claremont Academy","pppost-lac",0,"3023522pppost-lac","pppost-lac","3023522pppost-lac"]
[3023522,"Claremont Academy","Pri AWPU",1233853.25,"3023522Pri AWPU","Pri AWPU","3023522Pri AWPU"]
[3023522,"Claremont Academy","Pri EAL 2",62061.34,"3023522Pri EAL 2","Pri EAL 2","3023522Pri EAL 2"]
[3023522,"Claremont Academy","Pri FSM6",347215.97,"3023522Pri FSM6","Pri FSM6","3023522Pri FSM6"]
[3023522,"Claremont Academy","Pri IDACI A",0,"3023522Pri IDACI A","Pri IDACI A","3023522Pri IDACI A"]
[3023522,"Claremont Academy","Pri IDACI B",10643.44,"3023522Pri IDACI B","Pri IDACI B","3023522Pri IDACI B"]
[3023522,"Claremont Academy","Pri IDACI C",117746.89,"3023522Pri IDACI C","Pri IDACI C","3023522Pri IDACI C"]
[3023522,"Claremont Academy","Pri MOB",5032.51,"3023522Pri MOB","Pri MOB","3023522Pri MOB"]
[3023522,"Claremont Academy","SPRAADJ",-1799.16,"3023522adj","adj","3023522SPRAADJ"]
[3023522,"Claremont Academy","SPRAEYPP",536.97,"3023522eypp","eypp","3023522SPRAEYPP"]
[3023522,"Claremont Academy","SPRAHOURS",-5195.8500000000004,"3023522HOURS","HOURS","3023522SPRAHOURS"]
[3023522,"Claremont Academy","SPRAIDACI",-807.62,"3023522IDACI","IDACI","3023522SPRAIDACI"]
[3023522,"Claremont Academy","SPRAIDACIADJ",-123.26,"3023522IDACI","IDACI","3023522SPRAIDACIADJ"]
[3023522,"Claremont Academy","SPRHOURS",41799.449999999997,"3023522HOURS","HOURS","3023522SPRHOURS"]
[3023522,"Claremont Academy","SPRIDACI",4045.52,"3023522IDACI","IDACI","3023522SPRIDACI"]
[3023522,"Claremont Academy","STMTPY",440.42,"3023522STMTPY","STMTPY","3023522STMTPY"]
[3023522,"Claremont Academy","STMTTOPUPPRI",52074.75,"3023522STMTTOPUPPRI","STMTTOPUPPRI","3023522STMTTOPUPPRI"]
[3023522,"Claremont Academy","SUMAEYPP",901.53,"3023522eypp","eypp","3023522SUMAEYPP"]
[3023522,"Claremont Academy","SUMAHOURS",-16885.96,"3023522HOURS","HOURS","3023522SUMAHOURS"]
[3023522,"Claremont Academy","SUMAIDACI",-2065.73,"3023522IDACI","IDACI","3023522SUMAIDACI"]
[3023522,"Claremont Academy","SUMHOURS",49833.63,"3023522HOURS","HOURS","3023522SUMHOURS"]
[3023522,"Claremont Academy","SUMIDACI",4823.1000000000004,"3023522IDACI","IDACI","3023522SUMIDACI"]
[3023522,"Claremont Academy","UIFSM",36762.5,"3023522UIFSM","UIFSM","3023522UIFSM"]
[3023523,"Martin Primary School","AUTAEYPP",408.86,"3023523EYPP","EYPP","3023523AUTAEYPP"]
[3023523,"Martin Primary School","AUTAHOURS",7274.19,"3023523HOURS","HOURS","3023523AUTAHOURS"]
[3023523,"Martin Primary School","AUTAIDACI",1003.58,"3023523IDACI","IDACI","3023523AUTAIDACI"]
[3023523,"Martin Primary School","AUTHOURS",61725.37,"3023523HOURS","HOURS","3023523AUTHOURS"]
[3023523,"Martin Primary School","AUTIDACI",3148.27,{"$f":"A2948&F2948","v":"3023523IDACI"},{"$f":"IF(ISERROR(VLOOKUP(C2948,L:M,2,0)),C2948,VLOOKUP(C2948,L:M,2,0))","v":"IDACI"},{"$f":"A2948&C2948","v":"3023523AUTIDACI"}]
[3023523,"Martin Primary School","DFC",11056,"3023523DFC","DFC","3023523DFC"]
[3023523,"Martin Primary School","EXPANDPRI",48000,"3023523EXPANDPRI","EXPANDPRI","3023523EXPANDPRI"]
[3023523,"Martin Primary School","LUMP SUM",122000,"3023523LUMP SUM","LUMP SUM","3023523LUMP SUM"]
[3023523,"Martin Primary School","MFG",4383.58,"3023523MFG","MFG","3023523MFG"]
[3023523,"Martin Primary School","NDPDEBS",-1787.94,"3023523NDPDEBS","NDPDEBS","3023523NDPDEBS"]
[3023523,"Martin Primary School","NDPDESupply",-986.04,"3023523NDPDESupply","NDPDESupply","3023523NDPDESupply"]
[3023523,"Martin Primary School","NDPDEUPEG",-1338.84,"3023523NDPDEUPEG","NDPDEUPEG","3023523NDPDEUPEG"]
[3023523,"Martin Primary School","NNDR",51551.25,"3023523NNDR","NNDR","3023523NNDR"]
[3023523,"Martin Primary School","NURSERYTOPUP",5890.42,"3023523NURSERYTOPUP","NURSERYTOPUP","3023523NURSERYTOPUP"]
[3023523,"Martin Primary School","othertopup",14856.33,"3023523othertopup","othertopup","3023523othertopup"]
[3023523,"Martin Primary School","PEGRANT",16605,"3023523PEGRANT","PEGRANT","3023523PEGRANT"]
[3023523,"Martin Primary School","PPFSMPRI",166320,"3023523PPFSMPRI","PPFSMPRI","3023523PPFSMPRI"]
[3023523,"Martin Primary School","pppost-lac",5700,"3023523pppost-lac","pppost-lac","3023523pppost-lac"]
[3023523,"Martin Primary School","Pri AWPU",1975495.5,"3023523Pri AWPU","Pri AWPU","3023523Pri AWPU"]
[3023523,"Martin Primary School","Pri EAL 2",39430.74,"3023523Pri EAL 2","Pri EAL 2","3023523Pri EAL 2"]
[3023523,"Martin Primary School","Pri FSM6",199572.16,"3023523Pri FSM6","Pri FSM6","3023523Pri FSM6"]
[3023523,"Martin Primary School","Pri IDACI A",0,"3023523Pri IDACI A","Pri IDACI A","3023523Pri IDACI A"]
[3023523,"Martin Primary School","Pri IDACI B",119700,"3023523Pri IDACI B","Pri IDACI B","3023523Pri IDACI B"]
[3023523,"Martin Primary School","Pri IDACI C",39600,"3023523Pri IDACI C","Pri IDACI C","3023523Pri IDACI C"]
[3023523,"Martin Primary School","Pri MOB",0,"3023523Pri MOB","Pri MOB","3023523Pri MOB"]
[3023523,"Martin Primary School","SPRAADJ",-5250.14,"3023523adj","adj","3023523SPRAADJ"]
[3023523,"Martin Primary School","SPRAEYPP",461.1,"3023523eypp","eypp","3023523SPRAEYPP"]
[3023523,"Martin Primary School","SPRAHOURS",8167.12,"3023523HOURS","HOURS","3023523SPRAHOURS"]
[3023523,"Martin Primary School","SPRAIDACI",1167.77,"3023523IDACI","IDACI","3023523SPRAIDACI"]
[3023523,"Martin Primary School","SPRAIDACIADJ",-368.97,"3023523IDACI","IDACI","3023523SPRAIDACIADJ"]
[3023523,"Martin Primary School","SPRHOURS",69097.05,"3023523HOURS","HOURS","3023523SPRHOURS"]
[3023523,"Martin Primary School","SPRIDACI",3524.26,"3023523IDACI","IDACI","3023523SPRIDACI"]
[3023523,"Martin Primary School","STMTTOPUPPRI",129928.91999999998,"3023523STMTTOPUPPRI","STMTTOPUPPRI","3023523STMTTOPUPPRI"]
[3023523,"Martin Primary School","SUMAADJ",-1642.65,"3023523ADJ","ADJ","3023523SUMAADJ"]
[3023523,"Martin Primary School","SUMAEYPP",801.36,"3023523eypp","eypp","3023523SUMAEYPP"]
[3023523,"Martin Primary School","SUMAHOURS",-17162.919999999998,"3023523HOURS","HOURS","3023523SUMAHOURS"]
[3023523,"Martin Primary School","SUMAIDACI",-591.26,"3023523IDACI","IDACI","3023523SUMAIDACI"]
[3023523,"Martin Primary School","SUMAIDACIADJ",-37.590000000000003,"3023523IDACI","IDACI","3023523SUMAIDACIADJ"]
[3023523,"Martin Primary School","SUMHOURS",95515.01,"3023523HOURS","HOURS","3023523SUMHOURS"]
[3023523,"Martin Primary School","SUMIDACI",4871.6899999999996,"3023523IDACI","IDACI","3023523SUMIDACI"]
[3023523,"Martin Primary School","UIFSM",101347.5,"3023523UIFSM","UIFSM","3023523UIFSM"]
[3023524,"Beit Shvidler Primary School","AUTAEYPP",464.28,"3023524EYPP","EYPP","3023524AUTAEYPP"]
[3023524,"Beit Shvidler Primary School","AUTAHOURS",28305.75,"3023524HOURS","HOURS","3023524AUTAHOURS"]
[3023524,"Beit Shvidler Primary School","AUTAIDACI",694.5,"3023524IDACI","IDACI","3023524AUTAIDACI"]
[3023524,"Beit Shvidler Primary School","AUTHOURS",26041.29,"3023524HOURS","HOURS","3023524AUTHOURS"]
[3023524,"Beit Shvidler Primary School","AUTIDACI",957.4,"3023524IDACI","IDACI","3023524AUTIDACI"]
[3023524,"Beit Shvidler Primary School","LUMP SUM",122000,"3023524LUMP SUM","LUMP SUM","3023524LUMP SUM"]
[3023524,"Beit Shvidler Primary School","MFG",15390.78,"3023524MFG","MFG","3023524MFG"]
[3023524,"Beit Shvidler Primary School","NDPDEBS",-614.04,"3023524NDPDEBS","NDPDEBS","3023524NDPDEBS"]
[3023524,"Beit Shvidler Primary School","NDPDESupply",-338.64,"3023524NDPDESupply","NDPDESupply","3023524NDPDESupply"]
[3023524,"Beit Shvidler Primary School","NDPDEUPEG",-177.11,"3023524NDPDEUPEG","NDPDEUPEG","3023524NDPDEUPEG"]
[3023524,"Beit Shvidler Primary School","NNDR",7235.5,"3023524NNDR","NNDR","3023524NNDR"]
[3023524,"Beit Shvidler Primary School","NURSERYEX",0,"3023524NURSERYEX","NURSERYEX","3023524NURSERYEX"]
[3023524,"Beit Shvidler Primary School","NURSERYTOPUP",0,"3023524NURSERYTOPUP","NURSERYTOPUP","3023524NURSERYTOPUP"]
[3023524,"Beit Shvidler Primary School","PEGRANT",14048.75,"3023524PEGRANT","PEGRANT","3023524PEGRANT"]
[3023524,"Beit Shvidler Primary School","PPFSMPRI",25080,"3023524PPFSMPRI","PPFSMPRI","3023524PPFSMPRI"]
[3023524,"Beit Shvidler Primary School","Pri AWPU",678453,"3023524Pri AWPU","Pri AWPU","3023524Pri AWPU"]
[3023524,"Beit Shvidler Primary School","Pri EAL 2",2485.52,"3023524Pri EAL 2","Pri EAL 2","3023524Pri EAL 2"]
[3023524,"Beit Shvidler Primary School","Pri FSM6",26400.57,"3023524Pri FSM6","Pri FSM6","3023524Pri FSM6"]
[3023524,"Beit Shvidler Primary School","Pri IDACI A",0,"3023524Pri IDACI A","Pri IDACI A","3023524Pri IDACI A"]
[3023524,"Beit Shvidler Primary School","Pri IDACI B",0,"3023524Pri IDACI B","Pri IDACI B","3023524Pri IDACI B"]
[3023524,"Beit Shvidler Primary School","Pri IDACI C",0,"3023524Pri IDACI C","Pri IDACI C","3023524Pri IDACI C"]
[3023524,"Beit Shvidler Primary School","Pri MOB",0,"3023524Pri MOB","Pri MOB","3023524Pri MOB"]
[3023524,"Beit Shvidler Primary School","SPRAADJ",-2698.74,"3023524adj","adj","3023524SPRAADJ"]
[3023524,"Beit Shvidler Primary School","SPRAEYPP",368.88,"3023524eypp","eypp","3023524SPRAEYPP"]
[3023524,"Beit Shvidler Primary School","SPRAHOURS",17588.34,"3023524HOURS","HOURS","3023524SPRAHOURS"]
[3023524,"Beit Shvidler Primary School","SPRAIDACI",397.16,"3023524IDACI","IDACI","3023524SPRAIDACI"]
[3023524,"Beit Shvidler Primary School","SPRAIDACIADJ",-115.81,"3023524IDACI","IDACI","3023524SPRAIDACIADJ"]
[3023524,"Beit Shvidler Primary School","SPRHOURS",25591.5,{"$f":"A3012&F3012","v":"3023524HOURS"},{"$f":"IF(ISERROR(VLOOKUP(C3012,L:M,2,0)),C3012,VLOOKUP(C3012,L:M,2,0))","v":"HOURS"},{"$f":"A3012&C3012","v":"3023524SPRHOURS"}]
[3023524,"Beit Shvidler Primary School","SPRIDACI",940.86,"3023524IDACI","IDACI","3023524SPRIDACI"]
[3023524,"Beit Shvidler Primary School","STMTTOPUPPRI",70343.92,"3023524STMTTOPUPPRI","STMTTOPUPPRI","3023524STMTTOPUPPRI"]
[3023524,"Beit Shvidler Primary School","SUMAHOURS",-7817.04,"3023524HOURS","HOURS","3023524SUMAHOURS"]
[3023524,"Beit Shvidler Primary School","SUMAIDACI",-265.14999999999998,"3023524IDACI","IDACI","3023524SUMAIDACI"]
[3023524,"Beit Shvidler Primary School","SUMHOURS",29313.9,"3023524HOURS","HOURS","3023524SUMHOURS"]
[3023524,"Beit Shvidler Primary School","SUMIDACI",1077.71,"3023524IDACI","IDACI","3023524SUMIDACI"]
[3023524,"Beit Shvidler Primary School","UIFSM",32211.5,"3023524UIFSM","UIFSM","3023524UIFSM"]
[3024000,"St Andrew the Apostle Greek Orthodox School","DFC",9332.5,"3024000DFC","DFC","3024000DFC"]
[3024000,"St Andrew the Apostle Greek Orthodox School","LUMP SUM",122000,"3024000LUMP SUM","LUMP SUM","3024000LUMP SUM"]
[3024000,"St Andrew the Apostle Greek Orthodox School","MFG",0,"3024000MFG","MFG","3024000MFG"]
[3024000,"St Andrew the Apostle Greek Orthodox School","NNDR",10567.8,"3024000NNDR","NNDR","3024000NNDR"]
[3024000,"St Andrew the Apostle Greek Orthodox School","PPFSMSEC",115472.5,"3024000PPFSMSEC","PPFSMSEC","3024000PPFSMSEC"]
[3024000,"St Andrew the Apostle Greek Orthodox School","Sec AWPU",2561221.5299999998,"3024000Sec AWPU","Sec AWPU","3024000Sec AWPU"]
[3024000,"St Andrew the Apostle Greek Orthodox School","Sec EAL 2",33090.54,"3024000Sec EAL 2","Sec EAL 2","3024000Sec EAL 2"]
[3024000,"St Andrew the Apostle Greek Orthodox School","Sec FSM6",72741.570000000007,"3024000Sec FSM6","Sec FSM6","3024000Sec FSM6"]
[3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI A",23844.720000000001,"3024000Sec IDACI A","Sec IDACI A","3024000Sec IDACI A"]
[3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI B",212814.17,"3024000Sec IDACI B","Sec IDACI B","3024000Sec IDACI B"]
[3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI C",123277.23,"3024000Sec IDACI C","Sec IDACI C","3024000Sec IDACI C"]
[3024000,"St Andrew the Apostle Greek Orthodox School","Sec MOB",0,"3024000Sec MOB","Sec MOB","3024000Sec MOB"]
[3024000,"St Andrew the Apostle Greek Orthodox School","STMTTOPUPSEC",37605.08,"3024000STMTTOPUPSEC","STMTTOPUPSEC","3024000STMTTOPUPSEC"]
[3024000,"St Andrew the Apostle Greek Orthodox School","Y7CATCHUP",6984,"3024000Y7CATCHUP","Y7CATCHUP","3024000Y7CATCHUP"]
[3024001,"Archer Academy","DFC",11576.880000000001,"3024001DFC","DFC","3024001DFC"]
[3024001,"Archer Academy","LUMP SUM",122000,"3024001LUMP SUM","LUMP SUM","3024001LUMP SUM"]
[3024001,"Archer Academy","MFG",0,"3024001MFG","MFG","3024001MFG"]
[3024001,"Archer Academy","NNDR",54905.4,"3024001NNDR","NNDR","3024001NNDR"]
[3024001,"Archer Academy","PPFSMSEC",158015,"3024001PPFSMSEC","PPFSMSEC","3024001PPFSMSEC"]
[3024001,"Archer Academy","pppost-lac",5700,"3024001pppost-lac","pppost-lac","3024001pppost-lac"]
[3024001,"Archer Academy","Sec AWPU",3269084.81,"3024001Sec AWPU","Sec AWPU","3024001Sec AWPU"]
[3024001,"Archer Academy","Sec EAL 2",17412.59,"3024001Sec EAL 2","Sec EAL 2","3024001Sec EAL 2"]
[3024001,"Archer Academy","Sec FSM6",100930.68,"3024001Sec FSM6","Sec FSM6","3024001Sec FSM6"]
[3024001,"Archer Academy","Sec IDACI A",11451.5,"3024001Sec IDACI A","Sec IDACI A","3024001Sec IDACI A"]
[3024001,"Archer Academy","Sec IDACI B",102204.65,"3024001Sec IDACI B","Sec IDACI B","3024001Sec IDACI B"]
[3024001,"Archer Academy","Sec IDACI C",93215.22,"3024001Sec IDACI C","Sec IDACI C","3024001Sec IDACI C"]
[3024001,"Archer Academy","Sec MOB",0,"3024001Sec MOB","Sec MOB","3024001Sec MOB"]
[3024001,"Archer Academy","SPLIT SITES",91127.67,"3024001SPLIT SITES","SPLIT SITES","3024001SPLIT SITES"]
[3024001,"Archer Academy","STMTTOPUPSEC",250426.42,"3024001STMTTOPUPSEC","STMTTOPUPSEC","3024001STMTTOPUPSEC"]
[3024001,"Archer Academy","Y7CATCHUP",7000,"3024001Y7CATCHUP","Y7CATCHUP","3024001Y7CATCHUP"]
[3024003,"Friern Barnet School","DFC",17297.5,"3024003DFC","DFC","3024003DFC"]
[3024003,"Friern Barnet School","EXCLUSIONS",-7730,"3024003EXCLUSIONS","EXCLUSIONS","3024003EXCLUSIONS"]
[3024003,"Friern Barnet School","LUMP SUM",122000,"3024003LUMP SUM","LUMP SUM","3024003LUMP SUM"]
[3024003,"Friern Barnet School","MFG",0,"3024003MFG","MFG","3024003MFG"]
[3024003,"Friern Barnet School","NDPDEBS",0,"3024003NDPDEBS","NDPDEBS","3024003NDPDEBS"]
[3024003,"Friern Barnet School","NDSDESupply",-797.64,"3024003NDSDESupply","NDSDESupply","3024003NDSDESupply"]
[3024003,"Friern Barnet School","NDSDEUPEG",-6729.47,"3024003NDSDEUPEG","NDSDEUPEG","3024003NDSDEUPEG"]
[3024003,"Friern Barnet School","NNDR",56886,"3024003NNDR","NNDR","3024003NNDR"]
[3024003,"Friern Barnet School","POST16TOPUP",1321.25,"3024003POST16TOPUP","POST16TOPUP","3024003POST16TOPUP"]
[3024003,"Friern Barnet School","PPEXCLUSIONS",-360,"3024003PPEXCLUSIONS","PPEXCLUSIONS","3024003PPEXCLUSIONS"]
[3024003,"Friern Barnet School","PPFSMSEC",377740,"3024003PPFSMSEC","PPFSMSEC","3024003PPFSMSEC"]
[3024003,"Friern Barnet School","PPLOOKEDAFTER",10061.67,"3024003PPLOOKEDAFTER","PPLOOKEDAFTER","3024003PPLOOKEDAFTER"]
[3024003,"Friern Barnet School","pppost-lac",1900,"3024003pppost-lac","pppost-lac","3024003pppost-lac"]
[3024003,"Friern Barnet School","PPPY",-3740,"3024003PPPY","PPPY","3024003PPPY"]
[3024003,"Friern Barnet School","ppservice",1200,"3024003ppservice","ppservice","3024003ppservice"]
[3024003,"Friern Barnet School","Sec AWPU",3740196.52,"3024003Sec AWPU","Sec AWPU","3024003Sec AWPU"]
[3024003,"Friern Barnet School","Sec EAL 2",67608.460000000006,"3024003Sec EAL 2","Sec EAL 2","3024003Sec EAL 2"]
[3024003,"Friern Barnet School","Sec FSM6",207979.25,"3024003Sec FSM6","Sec FSM6","3024003Sec FSM6"]
[3024003,"Friern Barnet School","Sec IDACI A",0,"3024003Sec IDACI A","Sec IDACI A","3024003Sec IDACI A"]
[3024003,"Friern Barnet School","Sec IDACI B",287731.94,"3024003Sec IDACI B","Sec IDACI B","3024003Sec IDACI B"]
[3024003,"Friern Barnet School","Sec IDACI C",214839.85,"3024003Sec IDACI C","Sec IDACI C","3024003Sec IDACI C"]
[3024003,"Friern Barnet School","Sec MOB",0,"3024003Sec MOB","Sec MOB","3024003Sec MOB"]
[3024003,"Friern Barnet School","STMTPY",0,"3024003STMTPY","STMTPY","3024003STMTPY"]
[3024003,"Friern Barnet School","STMTTOPUPSEC",170682.99999999997,"3024003STMTTOPUPSEC","STMTTOPUPSEC","3024003STMTTOPUPSEC"]
[3024003,"Friern Barnet School","Y7CATCHUP",12422,"3024003Y7CATCHUP","Y7CATCHUP","3024003Y7CATCHUP"]
[3024004,"Menorah High School (Girls)","BURSARY",4883.33,"3024004BURSARY","BURSARY","3024004BURSARY"]
[3024004,"Menorah High School (Girls)","EFAHN",0,{"$f":"A3076&F3076","v":"3024004EFAHN"},{"$f":"IF(ISERROR(VLOOKUP(C3076,L:M,2,0)),C3076,VLOOKUP(C3076,L:M,2,0))","v":"EFAHN"},{"$f":"A3076&C3076","v":"3024004EFAHN"}]
[3024004,"Menorah High School (Girls)","EFAPROG",143221.32999999999,"3024004EFAPROG","EFAPROG","3024004EFAPROG"]
[3024004,"Menorah High School (Girls)","LUMP SUM",122000,"3024004LUMP SUM","LUMP SUM","3024004LUMP SUM"]
[3024004,"Menorah High School (Girls)","MFG",0,"3024004MFG","MFG","3024004MFG"]
[3024004,"Menorah High School (Girls)","NDPDEBS",0,"3024004NDPDEBS","NDPDEBS","3024004NDPDEBS"]
[3024004,"Menorah High School (Girls)","NDSDESupply",-216.24,"3024004NDSDESupply","NDSDESupply","3024004NDSDESupply"]
[3024004,"Menorah High School (Girls)","NDSDEUPEG",-34.64,"3024004NDSDEUPEG","NDSDEUPEG","3024004NDSDEUPEG"]
[3024004,"Menorah High School (Girls)","NNDR",7735.3,"3024004NNDR","NNDR","3024004NNDR"]
[3024004,"Menorah High School (Girls)","POST16TOPUP",2712.33,"3024004POST16TOPUP","POST16TOPUP","3024004POST16TOPUP"]
[3024004,"Menorah High School (Girls)","PPFSMSEC",8415,"3024004PPFSMSEC","PPFSMSEC","3024004PPFSMSEC"]
[3024004,"Menorah High School (Girls)","PPPY",3740,"3024004PPPY","PPPY","3024004PPPY"]
[3024004,"Menorah High School (Girls)","Sec AWPU",1013966.32,"3024004Sec AWPU","Sec AWPU","3024004Sec AWPU"]
[3024004,"Menorah High School (Girls)","Sec EAL 2",0,"3024004Sec EAL 2","Sec EAL 2","3024004Sec EAL 2"]
[3024004,"Menorah High School (Girls)","Sec FSM6",1070.5999999999999,"3024004Sec FSM6","Sec FSM6","3024004Sec FSM6"]
[3024004,"Menorah High School (Girls)","Sec IDACI A",0,"3024004Sec IDACI A","Sec IDACI A","3024004Sec IDACI A"]
[3024004,"Menorah High School (Girls)","Sec IDACI B",0,"3024004Sec IDACI B","Sec IDACI B","3024004Sec IDACI B"]
[3024004,"Menorah High School (Girls)","Sec IDACI C",0,"3024004Sec IDACI C","Sec IDACI C","3024004Sec IDACI C"]
[3024004,"Menorah High School (Girls)","Sec MOB",0,"3024004Sec MOB","Sec MOB","3024004Sec MOB"]
[3024004,"Menorah High School (Girls)","STMTPY",678.08,"3024004STMTPY","STMTPY","3024004STMTPY"]
[3024004,"Menorah High School (Girls)","STMTTOPUPSEC",40338.67,"3024004STMTTOPUPSEC","STMTTOPUPSEC","3024004STMTTOPUPSEC"]
[3024004,"Menorah High School (Girls)","Y7CATCHUP",3603,"3024004Y7CATCHUP","Y7CATCHUP","3024004Y7CATCHUP"]
[3024010,"Totteridge Academy","DFC",13585,"3024010DFC","DFC","3024010DFC"]
[3024010,"Totteridge Academy","LUMP SUM",122000,"3024010LUMP SUM","LUMP SUM","3024010LUMP SUM"]
[3024010,"Totteridge Academy","MFG",101841.97,"3024010MFG","MFG","3024010MFG"]
[3024010,"Totteridge Academy","NNDR",20078.8,"3024010NNDR","NNDR","3024010NNDR"]
[3024010,"Totteridge Academy","POST16TOPUP",0,"3024010POST16TOPUP","POST16TOPUP","3024010POST16TOPUP"]
[3024010,"Totteridge Academy","PPFSMSEC",221595,"3024010PPFSMSEC","PPFSMSEC","3024010PPFSMSEC"]
[3024010,"Totteridge Academy","PPLOOKEDAFTER",1000,"3024010PPLOOKEDAFTER","PPLOOKEDAFTER","3024010PPLOOKEDAFTER"]
[3024010,"Totteridge Academy","pppost-lac",1900,"3024010pppost-lac","pppost-lac","3024010pppost-lac"]
[3024010,"Totteridge Academy","ppservice",300,"3024010ppservice","ppservice","3024010ppservice"]
[3024010,"Totteridge Academy","Sec AWPU",2233595.62,"3024010Sec AWPU","Sec AWPU","3024010Sec AWPU"]
[3024010,"Totteridge Academy","Sec EAL 2",77333.600000000006,"3024010Sec EAL 2","Sec EAL 2","3024010Sec EAL 2"]
[3024010,"Totteridge Academy","Sec FSM6",105345.41,"3024010Sec FSM6","Sec FSM6","3024010Sec FSM6"]
[3024010,"Totteridge Academy","Sec IDACI A",0,"3024010Sec IDACI A","Sec IDACI A","3024010Sec IDACI A"]
[3024010,"Totteridge Academy","Sec IDACI B",374165.64,"3024010Sec IDACI B","Sec IDACI B","3024010Sec IDACI B"]
[3024010,"Totteridge Academy","Sec IDACI C",68459.009999999995,"3024010Sec IDACI C","Sec IDACI C","3024010Sec IDACI C"]
[3024010,"Totteridge Academy","Sec MOB",0,"3024010Sec MOB","Sec MOB","3024010Sec MOB"]
[3024010,"Totteridge Academy","STMTTOPUPSEC",124316.42,"3024010STMTTOPUPSEC","STMTTOPUPSEC","3024010STMTTOPUPSEC"]
[3024010,"Totteridge Academy","Y7CATCHUP",11640,"3024010Y7CATCHUP","Y7CATCHUP","3024010Y7CATCHUP"]
[3024012,"Whitefield School","ARPP16BASE",6000,"3024012ARPP16BASE","ARPP16BASE","3024012ARPP16BASE"]
[3024012,"Whitefield School","ARPRY11BASE",30000,"3024012ARPRY11BASE","ARPRY11BASE","3024012ARPRY11BASE"]
[3024012,"Whitefield School","ARPTOPUP",0,"3024012ARPTOPUP","ARPTOPUP","3024012ARPTOPUP"]
[3024012,"Whitefield School","DFC",18011.88,"3024012DFC","DFC","3024012DFC"]
[3024012,"Whitefield School","LUMP SUM",122000,"3024012LUMP SUM","LUMP SUM","3024012LUMP SUM"]
[3024012,"Whitefield School","MFG",126653.08,"3024012MFG","MFG","3024012MFG"]
[3024012,"Whitefield School","NNDR",6098.4,"3024012NNDR","NNDR","3024012NNDR"]
[3024012,"Whitefield School","POST16ARPTOPUP",0,"3024012POST16ARPTOPUP","POST16ARPTOPUP","3024012POST16ARPTOPUP"]
[3024012,"Whitefield School","POST16TOPUP",8075.08,"3024012POST16TOPUP","POST16TOPUP","3024012POST16TOPUP"]
[3024012,"Whitefield School","PPFSMSEC",331925,"3024012PPFSMSEC","PPFSMSEC","3024012PPFSMSEC"]
[3024012,"Whitefield School","PPLOOKEDAFTER",24147.14,"3024012PPLOOKEDAFTER","PPLOOKEDAFTER","3024012PPLOOKEDAFTER"]
[3024012,"Whitefield School","Sec AWPU",3261910.52,"3024012Sec AWPU","Sec AWPU","3024012Sec AWPU"]
[3024012,"Whitefield School","Sec EAL 2",186860.02,"3024012Sec EAL 2","Sec EAL 2","3024012Sec EAL 2"]
[3024012,"Whitefield School","Sec FSM6",187489.47,"3024012Sec FSM6","Sec FSM6","3024012Sec FSM6"]
[3024012,"Whitefield School","Sec IDACI A",19904,"3024012Sec IDACI A","Sec IDACI A","3024012Sec IDACI A"]
[3024012,"Whitefield School","Sec IDACI B",339612,"3024012Sec IDACI B","Sec IDACI B","3024012Sec IDACI B"]
[3024012,"Whitefield School","Sec IDACI C",343742.08,"3024012Sec IDACI C","Sec IDACI C","3024012Sec IDACI C"]
[3024012,"Whitefield School","Sec MOB",34178.07,"3024012Sec MOB","Sec MOB","3024012Sec MOB"]
[3024012,"Whitefield School","STMTTOPUPSEC",95637.25,"3024012STMTTOPUPSEC","STMTTOPUPSEC","3024012STMTTOPUPSEC"]
[3024012,"Whitefield School","Y7CATCHUP",22546,"3024012Y7CATCHUP","Y7CATCHUP","3024012Y7CATCHUP"]
[3024208,"Queen Elizabeth's Girls' School","DFC",23344.38,"3024208DFC","DFC","3024208DFC"]
[3024208,"Queen Elizabeth's Girls' School","LUMP SUM",122000,"3024208LUMP SUM","LUMP SUM","3024208LUMP SUM"]
[3024208,"Queen Elizabeth's Girls' School","MFG",-103013.37,"3024208MFG","MFG","3024208MFG"]
[3024208,"Queen Elizabeth's Girls' School","NNDR",24651.200000000001,"3024208NNDR","NNDR","3024208NNDR"]
[3024208,"Queen Elizabeth's Girls' School","POST16TOPUP",0,"3024208POST16TOPUP","POST16TOPUP","3024208POST16TOPUP"]
[3024208,"Queen Elizabeth's Girls' School","PPFSMSEC",265540,{"$f":"A3140&F3140","v":"3024208PPFSMSEC"},{"$f":"IF(ISERROR(VLOOKUP(C3140,L:M,2,0)),C3140,VLOOKUP(C3140,L:M,2,0))","v":"PPFSMSEC"},{"$f":"A3140&C3140","v":"3024208PPFSMSEC"}]
[3024208,"Queen Elizabeth's Girls' School","PPLOOKEDAFTER",1000,"3024208PPLOOKEDAFTER","PPLOOKEDAFTER","3024208PPLOOKEDAFTER"]
[3024208,"Queen Elizabeth's Girls' School","ppservice",1500,"3024208ppservice","ppservice","3024208ppservice"]
[3024208,"Queen Elizabeth's Girls' School","Sec AWPU",4251962.54,"3024208Sec AWPU","Sec AWPU","3024208Sec AWPU"]
[3024208,"Queen Elizabeth's Girls' School","Sec EAL 2",41479.980000000003,"3024208Sec EAL 2","Sec EAL 2","3024208Sec EAL 2"]
[3024208,"Queen Elizabeth's Girls' School","Sec FSM6",130528.02,"3024208Sec FSM6","Sec FSM6","3024208Sec FSM6"]
[3024208,"Queen Elizabeth's Girls' School","Sec IDACI A",19926.41,"3024208Sec IDACI A","Sec IDACI A","3024208Sec IDACI A"]
[3024208,"Queen Elizabeth's Girls' School","Sec IDACI B",376609.23,"3024208Sec IDACI B","Sec IDACI B","3024208Sec IDACI B"]
[3024208,"Queen Elizabeth's Girls' School","Sec IDACI C",43838.11,"3024208Sec IDACI C","Sec IDACI C","3024208Sec IDACI C"]
[3024208,"Queen Elizabeth's Girls' School","Sec MOB",0,"3024208Sec MOB","Sec MOB","3024208Sec MOB"]
[3024208,"Queen Elizabeth's Girls' School","STMTTOPUPSEC",70037.25,"3024208STMTTOPUPSEC","STMTTOPUPSEC","3024208STMTTOPUPSEC"]
[3024208,"Queen Elizabeth's Girls' School","TU",4958.1000000000004,"3024208TU","TU","3024208TU"]
[3024208,"Queen Elizabeth's Girls' School","Y7CATCHUP",9536,"3024208Y7CATCHUP","Y7CATCHUP","3024208Y7CATCHUP"]
[3024210,"Copthall School","DFC",22793.13,"3024210DFC","DFC","3024210DFC"]
[3024210,"Copthall School","LUMP SUM",122000,"3024210LUMP SUM","LUMP SUM","3024210LUMP SUM"]
[3024210,"Copthall School","MFG",0,"3024210MFG","MFG","3024210MFG"]
[3024210,"Copthall School","NNDR",10081.5,"3024210NNDR","NNDR","3024210NNDR"]
[3024210,"Copthall School","POST16TOPUP",25378.83,"3024210POST16TOPUP","POST16TOPUP","3024210POST16TOPUP"]
[3024210,"Copthall School","PPFSMSEC",371195,"3024210PPFSMSEC","PPFSMSEC","3024210PPFSMSEC"]
[3024210,"Copthall School","Sec AWPU",4151522.48,"3024210Sec AWPU","Sec AWPU","3024210Sec AWPU"]
[3024210,"Copthall School","Sec EAL 2",73627.77,"3024210Sec EAL 2","Sec EAL 2","3024210Sec EAL 2"]
[3024210,"Copthall School","Sec FSM6",190158.62,"3024210Sec FSM6","Sec FSM6","3024210Sec FSM6"]
[3024210,"Copthall School","Sec IDACI A",9963.48,"3024210Sec IDACI A","Sec IDACI A","3024210Sec IDACI A"]
[3024210,"Copthall School","Sec IDACI B",235387.18,"3024210Sec IDACI B","Sec IDACI B","3024210Sec IDACI B"]
[3024210,"Copthall School","Sec IDACI C",236732.25,"3024210Sec IDACI C","Sec IDACI C","3024210Sec IDACI C"]
[3024210,"Copthall School","Sec MOB",0,"3024210Sec MOB","Sec MOB","3024210Sec MOB"]
[3024210,"Copthall School","STMTTOPUPSEC",87718.42,"3024210STMTTOPUPSEC","STMTTOPUPSEC","3024210STMTTOPUPSEC"]
[3024210,"Copthall School","Y7CATCHUP",14894,"3024210Y7CATCHUP","Y7CATCHUP","3024210Y7CATCHUP"]
[3024211,"Christ's College Finchley","DFC",19513.75,"3024211DFC","DFC","3024211DFC"]
[3024211,"Christ's College Finchley","LUMP SUM",122000,"3024211LUMP SUM","LUMP SUM","3024211LUMP SUM"]
[3024211,"Christ's College Finchley","MFG",-11746.98,"3024211MFG","MFG","3024211MFG"]
[3024211,"Christ's College Finchley","NNDR",29469,"3024211NNDR","NNDR","3024211NNDR"]
[3024211,"Christ's College Finchley","POST16TOPUP",8075.0799999999981,"3024211POST16TOPUP","POST16TOPUP","3024211POST16TOPUP"]
[3024211,"Christ's College Finchley","PPFSMSEC",240295,"3024211PPFSMSEC","PPFSMSEC","3024211PPFSMSEC"]
[3024211,"Christ's College Finchley","PPLOOKEDAFTER",1000,"3024211PPLOOKEDAFTER","PPLOOKEDAFTER","3024211PPLOOKEDAFTER"]
[3024211,"Christ's College Finchley","Sec AWPU",2917544.6,"3024211Sec AWPU","Sec AWPU","3024211Sec AWPU"]
[3024211,"Christ's College Finchley","Sec EAL 2",64876.98,"3024211Sec EAL 2","Sec EAL 2","3024211Sec EAL 2"]
[3024211,"Christ's College Finchley","Sec FSM6",128598.65,"3024211Sec FSM6","Sec FSM6","3024211Sec FSM6"]
[3024211,"Christ's College Finchley","Sec IDACI A",19904,"3024211Sec IDACI A","Sec IDACI A","3024211Sec IDACI A"]
[3024211,"Christ's College Finchley","Sec IDACI B",172418.4,"3024211Sec IDACI B","Sec IDACI B","3024211Sec IDACI B"]
[3024211,"Christ's College Finchley","Sec IDACI C",131366.39999999999,"3024211Sec IDACI C","Sec IDACI C","3024211Sec IDACI C"]
[3024211,"Christ's College Finchley","Sec MOB",0,"3024211Sec MOB","Sec MOB","3024211Sec MOB"]
[3024211,"Christ's College Finchley","STMTTOPUPSEC",71813.67,"3024211STMTTOPUPSEC","STMTTOPUPSEC","3024211STMTTOPUPSEC"]
[3024211,"Christ's College Finchley","Y7CATCHUP",9201,"3024211Y7CATCHUP","Y7CATCHUP","3024211Y7CATCHUP"]
[3024212,"East Barnet School","DFC",28181.88,"3024212DFC","DFC","3024212DFC"]
[3024212,"East Barnet School","EXPANDSEC",61000,"3024212EXPANDSEC","EXPANDSEC","3024212EXPANDSEC"]
[3024212,"East Barnet School","LUMP SUM",122000,"3024212LUMP SUM","LUMP SUM","3024212LUMP SUM"]
[3024212,"East Barnet School","MFG",0,"3024212MFG","MFG","3024212MFG"]
[3024212,"East Barnet School","NNDR",73414,"3024212NNDR","NNDR","3024212NNDR"]
[3024212,"East Barnet School","POST16TOPUP",37557.58,"3024212POST16TOPUP","POST16TOPUP","3024212POST16TOPUP"]
[3024212,"East Barnet School","PPFSMSEC",236555,"3024212PPFSMSEC","PPFSMSEC","3024212PPFSMSEC"]
[3024212,"East Barnet School","PPLOOKEDAFTER",900,"3024212PPLOOKEDAFTER","PPLOOKEDAFTER","3024212PPLOOKEDAFTER"]
[3024212,"East Barnet School","pppost-lac",13300,"3024212pppost-lac","pppost-lac","3024212pppost-lac"]
[3024212,"East Barnet School","ppservice",300,"3024212ppservice","ppservice","3024212ppservice"]
[3024212,"East Barnet School","PYGROWTH1",43571.43,"3024212PYGROWTH1","PYGROWTH1","3024212PYGROWTH1"]
[3024212,"East Barnet School","Sec AWPU",5165488.8,"3024212Sec AWPU","Sec AWPU","3024212Sec AWPU"]
[3024212,"East Barnet School","Sec EAL 2",37206,"3024212Sec EAL 2","Sec EAL 2","3024212Sec EAL 2"]
[3024212,"East Barnet School","Sec FSM6",137259.87,"3024212Sec FSM6","Sec FSM6","3024212Sec FSM6"]
[3024212,"East Barnet School","Sec IDACI A",0,"3024212Sec IDACI A","Sec IDACI A","3024212Sec IDACI A"]
[3024212,"East Barnet School","Sec IDACI B",182868,"3024212Sec IDACI B","Sec IDACI B","3024212Sec IDACI B"]
[3024212,"East Barnet School","Sec IDACI C",15326.08,"3024212Sec IDACI C","Sec IDACI C","3024212Sec IDACI C"]
[3024212,"East Barnet School","Sec MOB",0,"3024212Sec MOB","Sec MOB","3024212Sec MOB"]
[3024212,"East Barnet School","STMTPY",0,"3024212STMTPY","STMTPY","3024212STMTPY"]
[3024212,"East Barnet School","STMTTOPUPSEC",345916.58,"3024212STMTTOPUPSEC","STMTTOPUPSEC","3024212STMTTOPUPSEC"]
[3024212,"East Barnet School","Y7CATCHUP",10335,{"$f":"A3204&F3204","v":"3024212Y7CATCHUP"},{"$f":"IF(ISERROR(VLOOKUP(C3204,L:M,2,0)),C3204,VLOOKUP(C3204,L:M,2,0))","v":"Y7CATCHUP"},{"$f":"A3204&C3204","v":"3024212Y7CATCHUP"}]
[3024215,"Compton School","DFC",23670.63,"3024215DFC","DFC","3024215DFC"]
[3024215,"Compton School","LUMP SUM",122000,"3024215LUMP SUM","LUMP SUM","3024215LUMP SUM"]
[3024215,"Compton School","MFG",0,"3024215MFG","MFG","3024215MFG"]
[3024215,"Compton School","NNDR",14214.2,"3024215NNDR","NNDR","3024215NNDR"]
[3024215,"Compton School","POST16TOPUP",62795.17,"3024215POST16TOPUP","POST16TOPUP","3024215POST16TOPUP"]
[3024215,"Compton School","PPFSMSEC",378207.5,"3024215PPFSMSEC","PPFSMSEC","3024215PPFSMSEC"]
[3024215,"Compton School","PPLOOKEDAFTER",2000,"3024215PPLOOKEDAFTER","PPLOOKEDAFTER","3024215PPLOOKEDAFTER"]
[3024215,"Compton School","pppost-lac",15200,"3024215pppost-lac","pppost-lac","3024215pppost-lac"]
[3024215,"Compton School","ppservice",300,"3024215ppservice","ppservice","3024215ppservice"]
[3024215,"Compton School","PYGROWTH1",43571.43,"3024215PYGROWTH1","PYGROWTH1","3024215PYGROWTH1"]
[3024215,"Compton School","Sec AWPU",4988522.9800000004,"3024215Sec AWPU","Sec AWPU","3024215Sec AWPU"]
[3024215,"Compton School","Sec EAL 2",40154.5,"3024215Sec EAL 2","Sec EAL 2","3024215Sec EAL 2"]
[3024215,"Compton School","Sec FSM6",210582.52,"3024215Sec FSM6","Sec FSM6","3024215Sec FSM6"]
[3024215,"Compton School","Sec IDACI A",29884.65,"3024215Sec IDACI A","Sec IDACI A","3024215Sec IDACI A"]
[3024215,"Compton School","Sec IDACI B",313788.84999999998,"3024215Sec IDACI B","Sec IDACI B","3024215Sec IDACI B"]
[3024215,"Compton School","Sec IDACI C",96427.81,"3024215Sec IDACI C","Sec IDACI C","3024215Sec IDACI C"]
[3024215,"Compton School","Sec MOB",0,"3024215Sec MOB","Sec MOB","3024215Sec MOB"]
[3024215,"Compton School","STMTTOPUPSEC",295140.67,"3024215STMTTOPUPSEC","STMTTOPUPSEC","3024215STMTTOPUPSEC"]
[3024215,"Compton School","Y7CATCHUP",18589,"3024215Y7CATCHUP","Y7CATCHUP","3024215Y7CATCHUP"]
[3024752,"Henrietta Barnett School","DFC",18034.38,"3024752DFC","DFC","3024752DFC"]
[3024752,"Henrietta Barnett School","LUMP SUM",122000,"3024752LUMP SUM","LUMP SUM","3024752LUMP SUM"]
[3024752,"Henrietta Barnett School","MFG",0,"3024752MFG","MFG","3024752MFG"]
[3024752,"Henrietta Barnett School","NNDR",0,"3024752NNDR","NNDR","3024752NNDR"]
[3024752,"Henrietta Barnett School","PPFSMSEC",14025,"3024752PPFSMSEC","PPFSMSEC","3024752PPFSMSEC"]
[3024752,"Henrietta Barnett School","Sec AWPU",2357949.98,"3024752Sec AWPU","Sec AWPU","3024752Sec AWPU"]
[3024752,"Henrietta Barnett School","Sec EAL 2",22551.17,"3024752Sec EAL 2","Sec EAL 2","3024752Sec EAL 2"]
[3024752,"Henrietta Barnett School","Sec FSM6",11293.26,"3024752Sec FSM6","Sec FSM6","3024752Sec FSM6"]
[3024752,"Henrietta Barnett School","Sec IDACI A",20025.86,"3024752Sec IDACI A","Sec IDACI A","3024752Sec IDACI A"]
[3024752,"Henrietta Barnett School","Sec IDACI B",36797.519999999997,"3024752Sec IDACI B","Sec IDACI B","3024752Sec IDACI B"]
[3024752,"Henrietta Barnett School","Sec IDACI C",22028.45,"3024752Sec IDACI C","Sec IDACI C","3024752Sec IDACI C"]
[3024752,"Henrietta Barnett School","Sec MOB",0,"3024752Sec MOB","Sec MOB","3024752Sec MOB"]
[3024752,"Henrietta Barnett School","STMTTOPUPSEC",0,"3024752STMTTOPUPSEC","STMTTOPUPSEC","3024752STMTTOPUPSEC"]
[3025200,"Dollis Junior School","AUTHOURS",0,"3025200HOURS","HOURS","3025200AUTHOURS"]
[3025200,"Dollis Junior School","AUTIDACI",0,"3025200IDACI","IDACI","3025200AUTIDACI"]
[3025200,"Dollis Junior School","DFC",7892.5,"3025200DFC","DFC","3025200DFC"]
[3025200,"Dollis Junior School","LUMP SUM",122000,"3025200LUMP SUM","LUMP SUM","3025200LUMP SUM"]
[3025200,"Dollis Junior School","MFG",0,"3025200MFG","MFG","3025200MFG"]
[3025200,"Dollis Junior School","NDPDEBS",-993.3,"3025200NDPDEBS","NDPDEBS","3025200NDPDEBS"]
[3025200,"Dollis Junior School","NDPDESupply",-547.79999999999995,"3025200NDPDESupply","NDPDESupply","3025200NDPDESupply"]
[3025200,"Dollis Junior School","NDPDEUPEG",-1703.27,"3025200NDPDEUPEG","NDPDEUPEG","3025200NDPDEUPEG"]
[3025200,"Dollis Junior School","NNDR",5173.2,"3025200NNDR","NNDR","3025200NNDR"]
[3025200,"Dollis Junior School","PEGRANT",15347.5,"3025200PEGRANT","PEGRANT","3025200PEGRANT"]
[3025200,"Dollis Junior School","PPFSMPRI",224400,"3025200PPFSMPRI","PPFSMPRI","3025200PPFSMPRI"]
[3025200,"Dollis Junior School","PPLOOKEDAFTER",500,"3025200PPLOOKEDAFTER","PPLOOKEDAFTER","3025200PPLOOKEDAFTER"]
[3025200,"Dollis Junior School","pppost-lac",1900,"3025200pppost-lac","pppost-lac","3025200pppost-lac"]
[3025200,"Dollis Junior School","Pri AWPU",1097497.5,"3025200Pri AWPU","Pri AWPU","3025200Pri AWPU"]
[3025200,"Dollis Junior School","Pri EAL 2",18550,"3025200Pri EAL 2","Pri EAL 2","3025200Pri EAL 2"]
[3025200,"Dollis Junior School","Pri FSM6",253895.63,"3025200Pri FSM6","Pri FSM6","3025200Pri FSM6"]
[3025200,"Dollis Junior School","Pri IDACI A",0,"3025200Pri IDACI A","Pri IDACI A","3025200Pri IDACI A"]
[3025200,"Dollis Junior School","Pri IDACI B",27466.46,"3025200Pri IDACI B","Pri IDACI B","3025200Pri IDACI B"]
[3025200,"Dollis Junior School","Pri IDACI C",28331.71,"3025200Pri IDACI C","Pri IDACI C","3025200Pri IDACI C"]
[3025200,"Dollis Junior School","Pri MOB",422.9,"3025200Pri MOB","Pri MOB","3025200Pri MOB"]
[3025200,"Dollis Junior School","SPRHOURS",0,"3025200HOURS","HOURS","3025200SPRHOURS"]
[3025200,"Dollis Junior School","SPRIDACI",0,"3025200IDACI","IDACI","3025200SPRIDACI"]
[3025200,"Dollis Junior School","STMTTOPUPPRI",132566.5,"3025200STMTTOPUPPRI","STMTTOPUPPRI","3025200STMTTOPUPPRI"]
[3025200,"Dollis Junior School","SUMHOURS",0,"3025200HOURS","HOURS","3025200SUMHOURS"]
[3025200,"Dollis Junior School","SUMIDACI",0,"3025200IDACI","IDACI","3025200SUMIDACI"]
[3025200,"Dollis Junior School","UIFSM",0,"3025200UIFSM","UIFSM","3025200UIFSM"]
[3025201,"Osidge Primary School","AUTHOURS",0,"3025201HOURS","HOURS","3025201AUTHOURS"]
[3025201,"Osidge Primary School","AUTIDACI",0,"3025201IDACI","IDACI","3025201AUTIDACI"]
[3025201,"Osidge Primary School","DFC",8882.5,"3025201DFC","DFC","3025201DFC"]
[3025201,"Osidge Primary School","LUMP SUM",122000,"3025201LUMP SUM","LUMP SUM","3025201LUMP SUM"]
[3025201,"Osidge Primary School","MFG",0,"3025201MFG","MFG","3025201MFG"]
[3025201,"Osidge Primary School","NDPDEBS",-1234.0999999999999,{"$f":"A3268&F3268","v":"3025201NDPDEBS"},{"$f":"IF(ISERROR(VLOOKUP(C3268,L:M,2,0)),C3268,VLOOKUP(C3268,L:M,2,0))","v":"NDPDEBS"},{"$f":"A3268&C3268","v":"3025201NDPDEBS"}]
[3025201,"Osidge Primary School","NDPDESupply",-680.6,"3025201NDPDESupply","NDPDESupply","3025201NDPDESupply"]
[3025201,"Osidge Primary School","NDPDEUPEG",-594.4,"3025201NDPDEUPEG","NDPDEUPEG","3025201NDPDEUPEG"]
[3025201,"Osidge Primary School","NNDR",5346.42,"3025201NNDR","NNDR","3025201NNDR"]
[3025201,"Osidge Primary School","PEGRANT",15534.16,"3025201PEGRANT","PEGRANT","3025201PEGRANT"]
[3025201,"Osidge Primary School","PPFSMPRI",77880,"3025201PPFSMPRI","PPFSMPRI","3025201PPFSMPRI"]
[3025201,"Osidge Primary School","pppost-lac",11400,"3025201pppost-lac","pppost-lac","3025201pppost-lac"]
[3025201,"Osidge Primary School","Pri AWPU",1363557.5,"3025201Pri AWPU","Pri AWPU","3025201Pri AWPU"]
[3025201,"Osidge Primary School","Pri EAL 2",58108.08,"3025201Pri EAL 2","Pri EAL 2","3025201Pri EAL 2"]
[3025201,"Osidge Primary School","Pri FSM6",88603.75,"3025201Pri FSM6","Pri FSM6","3025201Pri FSM6"]
[3025201,"Osidge Primary School","Pri IDACI A",0,"3025201Pri IDACI A","Pri IDACI A","3025201Pri IDACI A"]
[3025201,"Osidge Primary School","Pri IDACI B",6362.07,"3025201Pri IDACI B","Pri IDACI B","3025201Pri IDACI B"]
[3025201,"Osidge Primary School","Pri IDACI C",2666.01,"3025201Pri IDACI C","Pri IDACI C","3025201Pri IDACI C"]
[3025201,"Osidge Primary School","Pri MOB",0,"3025201Pri MOB","Pri MOB","3025201Pri MOB"]
[3025201,"Osidge Primary School","SPRAHOURS",0,"3025201HOURS","HOURS","3025201SPRAHOURS"]
[3025201,"Osidge Primary School","SPRAIDACI",0,"3025201IDACI","IDACI","3025201SPRAIDACI"]
[3025201,"Osidge Primary School","SPRHOURS",0,"3025201HOURS","HOURS","3025201SPRHOURS"]
[3025201,"Osidge Primary School","SPRIDACI",0,"3025201IDACI","IDACI","3025201SPRIDACI"]
[3025201,"Osidge Primary School","STMTPY",678.08,"3025201STMTPY","STMTPY","3025201STMTPY"]
[3025201,"Osidge Primary School","STMTTOPUPPRI",74985.58,"3025201STMTTOPUPPRI","STMTTOPUPPRI","3025201STMTTOPUPPRI"]
[3025201,"Osidge Primary School","SUMAADJ",56.4,"3025201ADJ","ADJ","3025201SUMAADJ"]
[3025201,"Osidge Primary School","SUMAEYPP",300.51,"3025201eypp","eypp","3025201SUMAEYPP"]
[3025201,"Osidge Primary School","SUMAHOURS",1954.26,"3025201HOURS","HOURS","3025201SUMAHOURS"]
[3025201,"Osidge Primary School","SUMAIDACI",961.78,"3025201IDACI","IDACI","3025201SUMAIDACI"]
[3025201,"Osidge Primary School","SUMHOURS",29313.9,"3025201HOURS","HOURS","3025201SUMHOURS"]
[3025201,"Osidge Primary School","SUMIDACI",874.45,"3025201IDACI","IDACI","3025201SUMIDACI"]
[3025201,"Osidge Primary School","UIFSM",50783,"3025201UIFSM","UIFSM","3025201UIFSM"]
[3025400,"Hendon School","ARPP16BASE",54000,"3025400ARPP16BASE","ARPP16BASE","3025400ARPP16BASE"]
[3025400,"Hendon School","ARPRY11BASE",410000,"3025400ARPRY11BASE","ARPRY11BASE","3025400ARPRY11BASE"]
[3025400,"Hendon School","ARPTOPUP",365574.42,"3025400ARPTOPUP","ARPTOPUP","3025400ARPTOPUP"]
[3025400,"Hendon School","DFC",26100.63,"3025400DFC","DFC","3025400DFC"]
[3025400,"Hendon School","LUMP SUM",122000,"3025400LUMP SUM","LUMP SUM","3025400LUMP SUM"]
[3025400,"Hendon School","MFG",-96003.57,"3025400MFG","MFG","3025400MFG"]
[3025400,"Hendon School","NNDR",0,"3025400NNDR","NNDR","3025400NNDR"]
[3025400,"Hendon School","POST16ARPTOPUP",78332,"3025400POST16ARPTOPUP","POST16ARPTOPUP","3025400POST16ARPTOPUP"]
[3025400,"Hendon School","POST16TOPUP",23351.75,"3025400POST16TOPUP","POST16TOPUP","3025400POST16TOPUP"]
[3025400,"Hendon School","PPFSMSEC",425425,"3025400PPFSMSEC","PPFSMSEC","3025400PPFSMSEC"]
[3025400,"Hendon School","PPLOOKEDAFTER",500,"3025400PPLOOKEDAFTER","PPLOOKEDAFTER","3025400PPLOOKEDAFTER"]
[3025400,"Hendon School","pppost-lac",0,"3025400pppost-lac","pppost-lac","3025400pppost-lac"]
[3025400,"Hendon School","Sec AWPU",4658505.6399999997,"3025400Sec AWPU","Sec AWPU","3025400Sec AWPU"]
[3025400,"Hendon School","Sec EAL 2",45226.81,"3025400Sec EAL 2","Sec EAL 2","3025400Sec EAL 2"]
[3025400,"Hendon School","Sec FSM6",228247.06,"3025400Sec FSM6","Sec FSM6","3025400Sec FSM6"]
[3025400,"Hendon School","Sec IDACI A",28734.92,"3025400Sec IDACI A","Sec IDACI A","3025400Sec IDACI A"]
[3025400,"Hendon School","Sec IDACI B",543090.07999999996,"3025400Sec IDACI B","Sec IDACI B","3025400Sec IDACI B"]
[3025400,"Hendon School","Sec IDACI C",362443.19,"3025400Sec IDACI C","Sec IDACI C","3025400Sec IDACI C"]
[3025400,"Hendon School","Sec MOB",0,"3025400Sec MOB","Sec MOB","3025400Sec MOB"]
[3025400,"Hendon School","STMTTOPUPSEC",302421,"3025400STMTTOPUPSEC","STMTTOPUPSEC","3025400STMTTOPUPSEC"]
[3025400,"Hendon School","Y7CATCHUP",24318,"3025400Y7CATCHUP","Y7CATCHUP","3025400Y7CATCHUP"]
[3025401,"Queen Elizabeth's School (Boys)","DFC",25735,"3025401DFC","DFC","3025401DFC"]
[3025401,"Queen Elizabeth's School (Boys)","LUMP SUM",122000,"3025401LUMP SUM","LUMP SUM","3025401LUMP SUM"]
[3025401,"Queen Elizabeth's School (Boys)","MFG",-3303.5,"3025401MFG","MFG","3025401MFG"]
[3025401,"Queen Elizabeth's School (Boys)","NNDR",0,"3025401NNDR","NNDR","3025401NNDR"]
[3025401,"Queen Elizabeth's School (Boys)","PPFSMSEC",40205,"3025401PPFSMSEC","PPFSMSEC","3025401PPFSMSEC"]
[3025401,"Queen Elizabeth's School (Boys)","pppost-lac",3800,"3025401pppost-lac","pppost-lac","3025401pppost-lac"]
[3025401,"Queen Elizabeth's School (Boys)","Sec AWPU",4309356.8600000003,"3025401Sec AWPU","Sec AWPU","3025401Sec AWPU"]
[3025401,"Queen Elizabeth's School (Boys)","Sec EAL 2",29002.38,"3025401Sec EAL 2","Sec EAL 2","3025401Sec EAL 2"]
[3025401,"Queen Elizabeth's School (Boys)","Sec FSM6",23255.81,"3025401Sec FSM6","Sec FSM6","3025401Sec FSM6"]
[3025401,"Queen Elizabeth's School (Boys)","Sec IDACI A",19904,"3025401Sec IDACI A","Sec IDACI A","3025401Sec IDACI A"]
[3025401,"Queen Elizabeth's School (Boys)","Sec IDACI B",109720.8,"3025401Sec IDACI B","Sec IDACI B","3025401Sec IDACI B"]
[3025401,"Queen Elizabeth's School (Boys)","Sec IDACI C",26273.279999999999,"3025401Sec IDACI C","Sec IDACI C","3025401Sec IDACI C"]
[3025401,"Queen Elizabeth's School (Boys)","Sec MOB",0,"3025401Sec MOB","Sec MOB","3025401Sec MOB"]
[3025402,"Mill Hill County High School","ARPPY",0,"3025402ARPPY","ARPPY","3025402ARPPY"]
[3025402,"Mill Hill County High School","ARPRY11BASE",29166.67,"3025402ARPRY11BASE","ARPRY11BASE","3025402ARPRY11BASE"]
[3025402,"Mill Hill County High School","ARPTOPUP",51666.67,"3025402ARPTOPUP","ARPTOPUP","3025402ARPTOPUP"]
[3025402,"Mill Hill County High School","DFC",34037.5,{"$f":"A3332&F3332","v":"3025402DFC"},{"$f":"IF(ISERROR(VLOOKUP(C3332,L:M,2,0)),C3332,VLOOKUP(C3332,L:M,2,0))","v":"DFC"},{"$f":"A3332&C3332","v":"3025402DFC"}]
[3025402,"Mill Hill County High School","LUMP SUM",122000,"3025402LUMP SUM","LUMP SUM","3025402LUMP SUM"]
[3025402,"Mill Hill County High School","MFG",116186.09,"3025402MFG","MFG","3025402MFG"]
[3025402,"Mill Hill County High School","NNDR",0,"3025402NNDR","NNDR","3025402NNDR"]
[3025402,"Mill Hill County High School","othertopup",2202.08,"3025402othertopup","othertopup","3025402othertopup"]
[3025402,"Mill Hill County High School","POST16TOPUP",27273,"3025402POST16TOPUP","POST16TOPUP","3025402POST16TOPUP"]
[3025402,"Mill Hill County High School","PPFSMSEC",318835,"3025402PPFSMSEC","PPFSMSEC","3025402PPFSMSEC"]
[3025402,"Mill Hill County High School","PPLOOKEDAFTER",5500,"3025402PPLOOKEDAFTER","PPLOOKEDAFTER","3025402PPLOOKEDAFTER"]
[3025402,"Mill Hill County High School","pppost-lac",11400,"3025402pppost-lac","pppost-lac","3025402pppost-lac"]
[3025402,"Mill Hill County High School","ppservice",1200,"3025402ppservice","ppservice","3025402ppservice"]
[3025402,"Mill Hill County High School","Sec AWPU",5744214.8600000003,"3025402Sec AWPU","Sec AWPU","3025402Sec AWPU"]
[3025402,"Mill Hill County High School","Sec EAL 2",24140.68,"3025402Sec EAL 2","Sec EAL 2","3025402Sec EAL 2"]
[3025402,"Mill Hill County High School","Sec FSM6",158293.16,"3025402Sec FSM6","Sec FSM6","3025402Sec FSM6"]
[3025402,"Mill Hill County High School","Sec IDACI A",0,"3025402Sec IDACI A","Sec IDACI A","3025402Sec IDACI A"]
[3025402,"Mill Hill County High School","Sec IDACI B",121943.02,"3025402Sec IDACI B","Sec IDACI B","3025402Sec IDACI B"]
[3025402,"Mill Hill County High School","Sec IDACI C",106458.2,"3025402Sec IDACI C","Sec IDACI C","3025402Sec IDACI C"]
[3025402,"Mill Hill County High School","Sec MOB",0,"3025402Sec MOB","Sec MOB","3025402Sec MOB"]
[3025402,"Mill Hill County High School","STMTTOPUPSEC",413314.67,"3025402STMTTOPUPSEC","STMTTOPUPSEC","3025402STMTTOPUPSEC"]
[3025402,"Mill Hill County High School","TU",8464.51,"3025402TU","TU","3025402TU"]
[3025402,"Mill Hill County High School","Y7CATCHUP",3932,"3025402Y7CATCHUP","Y7CATCHUP","3025402Y7CATCHUP"]
[3025404,"St Michaels Catholic Grammar School","BURSARY",16641.669999999998,"3025404BURSARY","BURSARY","3025404BURSARY"]
[3025404,"St Michaels Catholic Grammar School","EFAFP",19998.669999999998,"3025404EFAFP","EFAFP","3025404EFAFP"]
[3025404,"St Michaels Catholic Grammar School","EFAHN",0,"3025404EFAHN","EFAHN","3025404EFAHN"]
[3025404,"St Michaels Catholic Grammar School","EFAPROG",1320745.6599999999,"3025404EFAPROG","EFAPROG","3025404EFAPROG"]
[3025404,"St Michaels Catholic Grammar School","LUMP SUM",122000,"3025404LUMP SUM","LUMP SUM","3025404LUMP SUM"]
[3025404,"St Michaels Catholic Grammar School","MFG",-40436.9,"3025404MFG","MFG","3025404MFG"]
[3025404,"St Michaels Catholic Grammar School","NCTL",30981.79,"3025404NCTL","NCTL","3025404NCTL"]
[3025404,"St Michaels Catholic Grammar School","NDPDEBS",0,"3025404NDPDEBS","NDPDEBS","3025404NDPDEBS"]
[3025404,"St Michaels Catholic Grammar School","NDSDESupply",-489.6,"3025404NDSDESupply","NDSDESupply","3025404NDSDESupply"]
[3025404,"St Michaels Catholic Grammar School","NDSDEUPEG",-555.55999999999995,"3025404NDSDEUPEG","NDSDEUPEG","3025404NDSDEUPEG"]
[3025404,"St Michaels Catholic Grammar School","NNDR",16591.400000000001,"3025404NNDR","NNDR","3025404NNDR"]
[3025404,"St Michaels Catholic Grammar School","PPFSMSEC",30855,"3025404PPFSMSEC","PPFSMSEC","3025404PPFSMSEC"]
[3025404,"St Michaels Catholic Grammar School","pppost-lac",1900,"3025404pppost-lac","pppost-lac","3025404pppost-lac"]
[3025404,"St Michaels Catholic Grammar School","Sec AWPU",2295772.7999999998,"3025404Sec AWPU","Sec AWPU","3025404Sec AWPU"]
[3025404,"St Michaels Catholic Grammar School","Sec EAL 2",1378,"3025404Sec EAL 2","Sec EAL 2","3025404Sec EAL 2"]
[3025404,"St Michaels Catholic Grammar School","Sec FSM6",17170,"3025404Sec FSM6","Sec FSM6","3025404Sec FSM6"]
[3025404,"St Michaels Catholic Grammar School","Sec IDACI A",50178.15,"3025404Sec IDACI A","Sec IDACI A","3025404Sec IDACI A"]
[3025404,"St Michaels Catholic Grammar School","Sec IDACI B",136986.35,"3025404Sec IDACI B","Sec IDACI B","3025404Sec IDACI B"]
[3025404,"St Michaels Catholic Grammar School","Sec IDACI C",72858.679999999993,"3025404Sec IDACI C","Sec IDACI C","3025404Sec IDACI C"]
[3025404,"St Michaels Catholic Grammar School","Sec MOB",0,"3025404Sec MOB","Sec MOB","3025404Sec MOB"]
[3025405,"Finchley Catholic High School","BURSARY",16769,"3025405BURSARY","BURSARY","3025405BURSARY"]
[3025405,"Finchley Catholic High School","EFAHN",4000,"3025405EFAHN","EFAHN","3025405EFAHN"]
[3025405,"Finchley Catholic High School","EFAPROG",1355574,"3025405EFAPROG","EFAPROG","3025405EFAPROG"]
[3025405,"Finchley Catholic High School","EXCLUSIONS",-920,"3025405EXCLUSIONS","EXCLUSIONS","3025405EXCLUSIONS"]
[3025405,"Finchley Catholic High School","LUMP SUM",122000,"3025405LUMP SUM","LUMP SUM","3025405LUMP SUM"]
[3025405,"Finchley Catholic High School","MFG",0,"3025405MFG","MFG","3025405MFG"]
[3025405,"Finchley Catholic High School","NDPDEBS",0,"3025405NDPDEBS","NDPDEBS","3025405NDPDEBS"]
[3025405,"Finchley Catholic High School","NDSDESupply",-881.28,"3025405NDSDESupply","NDSDESupply","3025405NDSDESupply"]
[3025405,"Finchley Catholic High School","NDSDEUPEG",-2221.33,"3025405NDSDEUPEG","NDSDEUPEG","3025405NDSDEUPEG"]
[3025405,"Finchley Catholic High School","NNDR",25587.8,"3025405NNDR","NNDR","3025405NNDR"]
[3025405,"Finchley Catholic High School","POST16TOPUP",23336.75,"3025405POST16TOPUP","POST16TOPUP","3025405POST16TOPUP"]
[3025405,"Finchley Catholic High School","PPEXCLUSIONS",-380,"3025405PPEXCLUSIONS","PPEXCLUSIONS","3025405PPEXCLUSIONS"]
[3025405,"Finchley Catholic High School","PPFSMSEC",129030,"3025405PPFSMSEC","PPFSMSEC","3025405PPFSMSEC"]
[3025405,"Finchley Catholic High School","pppost-lac",7600,"3025405pppost-lac","pppost-lac","3025405pppost-lac"]
[3025405,"Finchley Catholic High School","ppservice",300,"3025405ppservice","ppservice","3025405ppservice"]
[3025405,"Finchley Catholic High School","Sec AWPU",4132391.04,"3025405Sec AWPU","Sec AWPU","3025405Sec AWPU"]
[3025405,"Finchley Catholic High School","Sec EAL 2",1381.2,"3025405Sec EAL 2","Sec EAL 2","3025405Sec EAL 2"]
[3025405,"Finchley Catholic High School","Sec FSM6",68651.75,"3025405Sec FSM6","Sec FSM6","3025405Sec FSM6"]
[3025405,"Finchley Catholic High School","Sec IDACI A",19973.349999999999,"3025405Sec IDACI A","Sec IDACI A","3025405Sec IDACI A"]
[3025405,"Finchley Catholic High School","Sec IDACI B",146804.14000000001,"3025405Sec IDACI B","Sec IDACI B","3025405Sec IDACI B"]
[3025405,"Finchley Catholic High School","Sec IDACI C",114247.57,"3025405Sec IDACI C","Sec IDACI C","3025405Sec IDACI C"]
[3025405,"Finchley Catholic High School","Sec MOB",0,"3025405Sec MOB","Sec MOB","3025405Sec MOB"]
[3025405,"Finchley Catholic High School","STMTTOPUPSEC",104204.00000000001,"3025405STMTTOPUPSEC","STMTTOPUPSEC","3025405STMTTOPUPSEC"]
[3025405,"Finchley Catholic High School","Y7CATCHUP",6573,"3025405Y7CATCHUP","Y7CATCHUP","3025405Y7CATCHUP"]
[3025406,"Ashmole Academy","DFC",31691.88,{"$f":"A3396&F3396","v":"3025406DFC"},{"$f":"IF(ISERROR(VLOOKUP(C3396,L:M,2,0)),C3396,VLOOKUP(C3396,L:M,2,0))","v":"DFC"},{"$f":"A3396&C3396","v":"3025406DFC"}]
[3025406,"Ashmole Academy","EXPANDSEC",61000,"3025406EXPANDSEC","EXPANDSEC","3025406EXPANDSEC"]
[3025406,"Ashmole Academy","LUMP SUM",122000,"3025406LUMP SUM","LUMP SUM","3025406LUMP SUM"]
[3025406,"Ashmole Academy","MFG",0,"3025406MFG","MFG","3025406MFG"]
[3025406,"Ashmole Academy","NNDR",0,"3025406NNDR","NNDR","3025406NNDR"]
[3025406,"Ashmole Academy","POST16TOPUP",7997.25,"3025406POST16TOPUP","POST16TOPUP","3025406POST16TOPUP"]
[3025406,"Ashmole Academy","PPFSMSEC",200557.5,"3025406PPFSMSEC","PPFSMSEC","3025406PPFSMSEC"]
[3025406,"Ashmole Academy","pppost-lac",0,"3025406pppost-lac","pppost-lac","3025406pppost-lac"]
[3025406,"Ashmole Academy","PYGROWTH1",43571.43,"3025406PYGROWTH1","PYGROWTH1","3025406PYGROWTH1"]
[3025406,"Ashmole Academy","Sec AWPU",5624643.3600000003,"3025406Sec AWPU","Sec AWPU","3025406Sec AWPU"]
[3025406,"Ashmole Academy","Sec EAL 2",13780,"3025406Sec EAL 2","Sec EAL 2","3025406Sec EAL 2"]
[3025406,"Ashmole Academy","Sec FSM6",105185.23,"3025406Sec FSM6","Sec FSM6","3025406Sec FSM6"]
[3025406,"Ashmole Academy","Sec IDACI A",39841.879999999997,"3025406Sec IDACI A","Sec IDACI A","3025406Sec IDACI A"]
[3025406,"Ashmole Academy","Sec IDACI B",162106.65,"3025406Sec IDACI B","Sec IDACI B","3025406Sec IDACI B"]
[3025406,"Ashmole Academy","Sec IDACI C",46017.37,"3025406Sec IDACI C","Sec IDACI C","3025406Sec IDACI C"]
[3025406,"Ashmole Academy","Sec MOB",0,"3025406Sec MOB","Sec MOB","3025406Sec MOB"]
[3025406,"Ashmole Academy","STMTTOPUPSEC",105910.83,"3025406STMTTOPUPSEC","STMTTOPUPSEC","3025406STMTTOPUPSEC"]
[3025406,"Ashmole Academy","Y7CATCHUP",9000,"3025406Y7CATCHUP","Y7CATCHUP","3025406Y7CATCHUP"]
[3025407,"St. James' Catholic High School","BULGESEC",71000,"3025407BULGESEC","BULGESEC","3025407BULGESEC"]
[3025407,"St. James' Catholic High School","BURSARY",22679.67,"3025407BURSARY","BURSARY","3025407BURSARY"]
[3025407,"St. James' Catholic High School","EFAHN",16000,"3025407EFAHN","EFAHN","3025407EFAHN"]
[3025407,"St. James' Catholic High School","EFAPROG",933017,"3025407EFAPROG","EFAPROG","3025407EFAPROG"]
[3025407,"St. James' Catholic High School","EXCLUSIONS",-2945,"3025407EXCLUSIONS","EXCLUSIONS","3025407EXCLUSIONS"]
[3025407,"St. James' Catholic High School","LUMP SUM",122000,"3025407LUMP SUM","LUMP SUM","3025407LUMP SUM"]
[3025407,"St. James' Catholic High School","MFG",-466739.20000000001,"3025407MFG","MFG","3025407MFG"]
[3025407,"St. James' Catholic High School","NDPDEBS",0,"3025407NDPDEBS","NDPDEBS","3025407NDPDEBS"]
[3025407,"St. James' Catholic High School","NDSDESupply",-907.8,"3025407NDSDESupply","NDSDESupply","3025407NDSDESupply"]
[3025407,"St. James' Catholic High School","NDSDEUPEG",-4131.79,"3025407NDSDEUPEG","NDSDEUPEG","3025407NDSDEUPEG"]
[3025407,"St. James' Catholic High School","NNDR",37768.43,"3025407NNDR","NNDR","3025407NNDR"]
[3025407,"St. James' Catholic High School","POST16TOPUP",6410.83,"3025407POST16TOPUP","POST16TOPUP","3025407POST16TOPUP"]
[3025407,"St. James' Catholic High School","PPEXCLUSIONS",-554,"3025407PPEXCLUSIONS","PPEXCLUSIONS","3025407PPEXCLUSIONS"]
[3025407,"St. James' Catholic High School","PPFSMSEC",231880,"3025407PPFSMSEC","PPFSMSEC","3025407PPFSMSEC"]
[3025407,"St. James' Catholic High School","pppost-lac",0,"3025407pppost-lac","pppost-lac","3025407pppost-lac"]
[3025407,"St. James' Catholic High School","PPPY",-935,"3025407PPPY","PPPY","3025407PPPY"]
[3025407,"St. James' Catholic High School","Sec AWPU",4256745.4000000004,"3025407Sec AWPU","Sec AWPU","3025407Sec AWPU"]
[3025407,"St. James' Catholic High School","Sec EAL 2",16536,"3025407Sec EAL 2","Sec EAL 2","3025407Sec EAL 2"]
[3025407,"St. James' Catholic High School","Sec FSM6",127696.09,"3025407Sec FSM6","Sec FSM6","3025407Sec FSM6"]
[3025407,"St. James' Catholic High School","Sec IDACI A",39808,"3025407Sec IDACI A","Sec IDACI A","3025407Sec IDACI A"]
[3025407,"St. James' Catholic High School","Sec IDACI B",459782.40000000002,"3025407Sec IDACI B","Sec IDACI B","3025407Sec IDACI B"]
[3025407,"St. James' Catholic High School","Sec IDACI C",374394.24,"3025407Sec IDACI C","Sec IDACI C","3025407Sec IDACI C"]
[3025407,"St. James' Catholic High School","Sec MOB",0,"3025407Sec MOB","Sec MOB","3025407Sec MOB"]
[3025407,"St. James' Catholic High School","STMTTOPUPSEC",116074.42,"3025407STMTTOPUPSEC","STMTTOPUPSEC","3025407STMTTOPUPSEC"]
[3025407,"St. James' Catholic High School","Y7CATCHUP",8154,"3025407Y7CATCHUP","Y7CATCHUP","3025407Y7CATCHUP"]
[3025408,"Bishop Douglass Academy","DFC",16465,"3025408DFC","DFC","3025408DFC"]
[3025408,"Bishop Douglass Academy","LUMP SUM",122000,"3025408LUMP SUM","LUMP SUM","3025408LUMP SUM"]
[3025408,"Bishop Douglass Academy","MFG",-1522.02,"3025408MFG","MFG","3025408MFG"]
[3025408,"Bishop Douglass Academy","NNDR",0,"3025408NNDR","NNDR","3025408NNDR"]
[3025408,"Bishop Douglass Academy","POST16TOPUP",13843.000000000002,"3025408POST16TOPUP","POST16TOPUP","3025408POST16TOPUP"]
[3025408,"Bishop Douglass Academy","PPEXCLUSIONS",827,"3025408PPEXCLUSIONS","PPEXCLUSIONS","3025408PPEXCLUSIONS"]
[3025408,"Bishop Douglass Academy","PPFSMSEC",193545,"3025408PPFSMSEC","PPFSMSEC","3025408PPFSMSEC"]
[3025408,"Bishop Douglass Academy","PPLOOKEDAFTER",1000,"3025408PPLOOKEDAFTER","PPLOOKEDAFTER","3025408PPLOOKEDAFTER"]
[3025408,"Bishop Douglass Academy","pppost-lac",1900,"3025408pppost-lac","pppost-lac","3025408pppost-lac"]
[3025408,"Bishop Douglass Academy","ppservice",0,"3025408ppservice","ppservice","3025408ppservice"]
[3025408,"Bishop Douglass Academy","Sec AWPU",2386647.14,"3025408Sec AWPU","Sec AWPU","3025408Sec AWPU"]
[3025408,"Bishop Douglass Academy","Sec EAL 2",93704,"3025408Sec EAL 2","Sec EAL 2","3025408Sec EAL 2"]
[3025408,"Bishop Douglass Academy","Sec FSM6",114105.9,"3025408Sec FSM6","Sec FSM6","3025408Sec FSM6"]
[3025408,"Bishop Douglass Academy","Sec IDACI A",129376,"3025408Sec IDACI A","Sec IDACI A","3025408Sec IDACI A"]
[3025408,"Bishop Douglass Academy","Sec IDACI B",365736,"3025408Sec IDACI B","Sec IDACI B","3025408Sec IDACI B"]
[3025408,"Bishop Douglass Academy","Sec IDACI C",181723.51999999999,"3025408Sec IDACI C","Sec IDACI C","3025408Sec IDACI C"]
[3025408,"Bishop Douglass Academy","Sec MOB",4391.5600000000004,"3025408Sec MOB","Sec MOB","3025408Sec MOB"]
[3025408,"Bishop Douglass Academy","STMTTOPUPSEC",17498.25,"3025408STMTTOPUPSEC","STMTTOPUPSEC","3025408STMTTOPUPSEC"]
[3025408,"Bishop Douglass Academy","Y7CATCHUP",10367,"3025408Y7CATCHUP","Y7CATCHUP","3025408Y7CATCHUP"]
[3025409,"Hasmonean High School","DFC",23867.5,"3025409DFC","DFC","3025409DFC"]
[3025409,"Hasmonean High School","LUMP SUM",122000,"3025409LUMP SUM","LUMP SUM","3025409LUMP SUM"]
[3025409,"Hasmonean High School","MFG",0,{"$f":"A3460&F3460","v":"3025409MFG"},{"$f":"IF(ISERROR(VLOOKUP(C3460,L:M,2,0)),C3460,VLOOKUP(C3460,L:M,2,0))","v":"MFG"},{"$f":"A3460&C3460","v":"3025409MFG"}]
[3025409,"Hasmonean High School","NNDR",0,"3025409NNDR","NNDR","3025409NNDR"]
[3025409,"Hasmonean High School","othertopup",0,"3025409othertopup","othertopup","3025409othertopup"]
[3025409,"Hasmonean High School","POST16TOPUP",22049.919999999998,"3025409POST16TOPUP","POST16TOPUP","3025409POST16TOPUP"]
[3025409,"Hasmonean High School","PPFSMSEC",82280,"3025409PPFSMSEC","PPFSMSEC","3025409PPFSMSEC"]
[3025409,"Hasmonean High School","Sec AWPU",4122825.32,"3025409Sec AWPU","Sec AWPU","3025409Sec AWPU"]
[3025409,"Hasmonean High School","Sec EAL 2",22202.54,"3025409Sec EAL 2","Sec EAL 2","3025409Sec EAL 2"]
[3025409,"Hasmonean High School","Sec FSM6",48949.47,"3025409Sec FSM6","Sec FSM6","3025409Sec FSM6"]
[3025409,"Hasmonean High School","Sec IDACI A",0,"3025409Sec IDACI A","Sec IDACI A","3025409Sec IDACI A"]
[3025409,"Hasmonean High School","Sec IDACI B",15674.4,"3025409Sec IDACI B","Sec IDACI B","3025409Sec IDACI B"]
[3025409,"Hasmonean High School","Sec IDACI C",4378.88,"3025409Sec IDACI C","Sec IDACI C","3025409Sec IDACI C"]
[3025409,"Hasmonean High School","Sec MOB",0,"3025409Sec MOB","Sec MOB","3025409Sec MOB"]
[3025409,"Hasmonean High School","SPLIT SITES",174300.56,"3025409SPLIT SITES","SPLIT SITES","3025409SPLIT SITES"]
[3025409,"Hasmonean High School","STMTPY",1153.58,"3025409STMTPY","STMTPY","3025409STMTPY"]
[3025409,"Hasmonean High School","STMTTOPUPSEC",218539.58,"3025409STMTTOPUPSEC","STMTTOPUPSEC","3025409STMTTOPUPSEC"]
[3025409,"Hasmonean High School","Y7CATCHUP",5844,"3025409Y7CATCHUP","Y7CATCHUP","3025409Y7CATCHUP"]
[3025427,"JCoSS","ARPP16BASE",75500,"3025427ARPP16BASE","ARPP16BASE","3025427ARPP16BASE"]
[3025427,"JCoSS","ARPRY11BASE",368333.32999999996,"3025427ARPRY11BASE","ARPRY11BASE","3025427ARPRY11BASE"]
[3025427,"JCoSS","ARPTOPUP",577279.54,"3025427ARPTOPUP","ARPTOPUP","3025427ARPTOPUP"]
[3025427,"JCoSS","BURSARY",31540,"3025427BURSARY","BURSARY","3025427BURSARY"]
[3025427,"JCoSS","EFAHN",0,"3025427EFAHN","EFAHN","3025427EFAHN"]
[3025427,"JCoSS","EFAPROG",1308898,"3025427EFAPROG","EFAPROG","3025427EFAPROG"]
[3025427,"JCoSS","EFAPY",168438,"3025427EFAPY","EFAPY","3025427EFAPY"]
[3025427,"JCoSS","LUMP SUM",122000,"3025427LUMP SUM","LUMP SUM","3025427LUMP SUM"]
[3025427,"JCoSS","MFG",897548.80000000005,"3025427MFG","MFG","3025427MFG"]
[3025427,"JCoSS","NDPDEBS",0,"3025427NDPDEBS","NDPDEBS","3025427NDPDEBS"]
[3025427,"JCoSS","NDSDESupply",-914.94,"3025427NDSDESupply","NDSDESupply","3025427NDSDESupply"]
[3025427,"JCoSS","NDSDEUPEG",-1424.98,"3025427NDSDEUPEG","NDSDEUPEG","3025427NDSDEUPEG"]
[3025427,"JCoSS","NNDR",69680.479999999996,"3025427NNDR","NNDR","3025427NNDR"]
[3025427,"JCoSS","othertopup",2307.17,"3025427othertopup","othertopup","3025427othertopup"]
[3025427,"JCoSS","POST16ARPTOPUP",231784.92,"3025427POST16ARPTOPUP","POST16ARPTOPUP","3025427POST16ARPTOPUP"]
[3025427,"JCoSS","POST16TOPUP",7970,"3025427POST16TOPUP","POST16TOPUP","3025427POST16TOPUP"]
[3025427,"JCoSS","PPEXCLUSIONS",-162,"3025427PPEXCLUSIONS","PPEXCLUSIONS","3025427PPEXCLUSIONS"]
[3025427,"JCoSS","PPFSMSEC",76670,"3025427PPFSMSEC","PPFSMSEC","3025427PPFSMSEC"]
[3025427,"JCoSS","pppost-lac",15200,"3025427pppost-lac","pppost-lac","3025427pppost-lac"]
[3025427,"JCoSS","PPPY",-1870,"3025427PPPY","PPPY","3025427PPPY"]
[3025427,"JCoSS","Sec AWPU",4290225.42,"3025427Sec AWPU","Sec AWPU","3025427Sec AWPU"]
[3025427,"JCoSS","Sec EAL 2",7940.47,"3025427Sec EAL 2","Sec EAL 2","3025427Sec EAL 2"]
[3025427,"JCoSS","Sec FSM6",44040.21,"3025427Sec FSM6","Sec FSM6","3025427Sec FSM6"]
[3025427,"JCoSS","Sec IDACI A",9588.5499999999993,"3025427Sec IDACI A","Sec IDACI A","3025427Sec IDACI A"]
[3025427,"JCoSS","Sec IDACI B",45305.919999999998,"3025427Sec IDACI B","Sec IDACI B","3025427Sec IDACI B"]
[3025427,"JCoSS","Sec IDACI C",18985.34,"3025427Sec IDACI C","Sec IDACI C","3025427Sec IDACI C"]
[3025427,"JCoSS","Sec MOB",0,"3025427Sec MOB","Sec MOB","3025427Sec MOB"]
[3025427,"JCoSS","STMTPY",0,"3025427STMTPY","STMTPY","3025427STMTPY"]
[3025427,"JCoSS","STMTTOPUPSEC",206284.58,"3025427STMTTOPUPSEC","STMTTOPUPSEC","3025427STMTTOPUPSEC"]
[3025427,"JCoSS","Y7CATCHUP",9376,"3025427Y7CATCHUP","Y7CATCHUP","3025427Y7CATCHUP"]
[3025948,"Mathilda Marks-Kennedy School","AUTAHOURS",8269.0499999999993,"3025948HOURS","HOURS","3025948AUTAHOURS"]
[3025948,"Mathilda Marks-Kennedy School","AUTAIDACI",245.61,"3025948IDACI","IDACI","3025948AUTAIDACI"]
[3025948,"Mathilda Marks-Kennedy School","AUTHOURS",29021.43,"3025948HOURS","HOURS","3025948AUTHOURS"]
[3025948,"Mathilda Marks-Kennedy School","AUTIDACI",1273.42,"3025948IDACI","IDACI","3025948AUTIDACI"]
[3025948,"Mathilda Marks-Kennedy School","LUMP SUM",122000,"3025948LUMP SUM","LUMP SUM","3025948LUMP SUM"]
[3025948,"Mathilda Marks-Kennedy School","MFG",0,"3025948MFG","MFG","3025948MFG"]
[3025948,"Mathilda Marks-Kennedy School","NDPDEBS",-611.03,"3025948NDPDEBS","NDPDEBS","3025948NDPDEBS"]
[3025948,"Mathilda Marks-Kennedy School","NDPDESupply",-336.98,"3025948NDPDESupply","NDPDESupply","3025948NDPDESupply"]
[3025948,"Mathilda Marks-Kennedy School","NDPDEUPEG",-115.74,"3025948NDPDEUPEG","NDPDEUPEG","3025948NDPDEUPEG"]
[3025948,"Mathilda Marks-Kennedy School","NNDR",13572.8,"3025948NNDR","NNDR","3025948NNDR"]
[3025948,"Mathilda Marks-Kennedy School","PEGRANT",14032.08,"3025948PEGRANT","PEGRANT","3025948PEGRANT"]
[3025948,"Mathilda Marks-Kennedy School","PPFSMPRI",14520,"3025948PPFSMPRI","PPFSMPRI","3025948PPFSMPRI"]
[3025948,"Mathilda Marks-Kennedy School","pppost-lac",1900,"3025948pppost-lac","pppost-lac","3025948pppost-lac"]
[3025948,"Mathilda Marks-Kennedy School","Pri AWPU",675127.25,"3025948Pri AWPU","Pri AWPU","3025948Pri AWPU"]
[3025948,"Mathilda Marks-Kennedy School","Pri EAL 2",4353.3500000000004,"3025948Pri EAL 2","Pri EAL 2","3025948Pri EAL 2"]
[3025948,"Mathilda Marks-Kennedy School","Pri FSM6",17252.7,"3025948Pri FSM6","Pri FSM6","3025948Pri FSM6"]
[3025948,"Mathilda Marks-Kennedy School","Pri IDACI A",0,"3025948Pri IDACI A","Pri IDACI A","3025948Pri IDACI A"]
[3025948,"Mathilda Marks-Kennedy School","Pri IDACI B",0,"3025948Pri IDACI B","Pri IDACI B","3025948Pri IDACI B"]
[3025948,"Mathilda Marks-Kennedy School","Pri IDACI C",0,{"$f":"A3524&F3524","v":"3025948Pri IDACI C"},{"$f":"IF(ISERROR(VLOOKUP(C3524,L:M,2,0)),C3524,VLOOKUP(C3524,L:M,2,0))","v":"Pri IDACI C"},{"$f":"A3524&C3524","v":"3025948Pri IDACI C"}]
[3025948,"Mathilda Marks-Kennedy School","Pri MOB",0,"3025948Pri MOB","Pri MOB","3025948Pri MOB"]
[3025948,"Mathilda Marks-Kennedy School","SPRAHOURS",11080.79,"3025948HOURS","HOURS","3025948SPRAHOURS"]
[3025948,"Mathilda Marks-Kennedy School","SPRAIDACI",376.4,"3025948IDACI","IDACI","3025948SPRAIDACI"]
[3025948,"Mathilda Marks-Kennedy School","SPRHOURS",22179.3,"3025948HOURS","HOURS","3025948SPRHOURS"]
[3025948,"Mathilda Marks-Kennedy School","SPRIDACI",973.19,"3025948IDACI","IDACI","3025948SPRIDACI"]
[3025948,"Mathilda Marks-Kennedy School","STMTTOPUPPRI",55487.42,"3025948STMTTOPUPPRI","STMTTOPUPPRI","3025948STMTTOPUPPRI"]
[3025948,"Mathilda Marks-Kennedy School","SUMAEYPP",100.17,"3025948eypp","eypp","3025948SUMAEYPP"]
[3025948,"Mathilda Marks-Kennedy School","SUMAHOURS",-977.13,"3025948HOURS","HOURS","3025948SUMAHOURS"]
[3025948,"Mathilda Marks-Kennedy School","SUMAIDACI",-111.33,"3025948IDACI","IDACI","3025948SUMAIDACI"]
[3025948,"Mathilda Marks-Kennedy School","SUMHOURS",25405.38,"3025948HOURS","HOURS","3025948SUMHOURS"]
[3025948,"Mathilda Marks-Kennedy School","SUMIDACI",1114.75,"3025948IDACI","IDACI","3025948SUMIDACI"]
[3025948,"Mathilda Marks-Kennedy School","UIFSM",38128.5,"3025948UIFSM","UIFSM","3025948UIFSM"]
[3025949,"Menorah Foundation School","AUTAHOURS",10369.540000000001,"3025949HOURS","HOURS","3025949AUTAHOURS"]
[3025949,"Menorah Foundation School","AUTAIDACI",560.17999999999995,"3025949IDACI","IDACI","3025949AUTAIDACI"]
[3025949,"Menorah Foundation School","AUTHOURS",58696.49,"3025949HOURS","HOURS","3025949AUTHOURS"]
[3025949,"Menorah Foundation School","AUTIDACI",1604.37,"3025949IDACI","IDACI","3025949AUTIDACI"]
[3025949,"Menorah Foundation School","EXPANDPRI",48000,"3025949EXPANDPRI","EXPANDPRI","3025949EXPANDPRI"]
[3025949,"Menorah Foundation School","LUMP SUM",122000,"3025949LUMP SUM","LUMP SUM","3025949LUMP SUM"]
[3025949,"Menorah Foundation School","MFG",-192.51,"3025949MFG","MFG","3025949MFG"]
[3025949,"Menorah Foundation School","NDPDEBS",-978.25,"3025949NDPDEBS","NDPDEBS","3025949NDPDEBS"]
[3025949,"Menorah Foundation School","NDPDESupply",-539.5,"3025949NDPDESupply","NDPDESupply","3025949NDPDESupply"]
[3025949,"Menorah Foundation School","NDPDEUPEG",-211.62,"3025949NDPDEUPEG","NDPDEUPEG","3025949NDPDEUPEG"]
[3025949,"Menorah Foundation School","NNDR",30070.52,"3025949NNDR","NNDR","3025949NNDR"]
[3025949,"Menorah Foundation School","NURSERYTOPUP",0,"3025949NURSERYTOPUP","NURSERYTOPUP","3025949NURSERYTOPUP"]
[3025949,"Menorah Foundation School","PEGRANT",14757.09,"3025949PEGRANT","PEGRANT","3025949PEGRANT"]
[3025949,"Menorah Foundation School","PPFSMPRI",25080,"3025949PPFSMPRI","PPFSMPRI","3025949PPFSMPRI"]
[3025949,"Menorah Foundation School","pppost-lac",1900,"3025949pppost-lac","pppost-lac","3025949pppost-lac"]
[3025949,"Menorah Foundation School","Pri AWPU",1080868.75,"3025949Pri AWPU","Pri AWPU","3025949Pri AWPU"]
[3025949,"Menorah Foundation School","Pri EAL 2",13199.23,"3025949Pri EAL 2","Pri EAL 2","3025949Pri EAL 2"]
[3025949,"Menorah Foundation School","Pri FSM6",31544.799999999999,"3025949Pri FSM6","Pri FSM6","3025949Pri FSM6"]
[3025949,"Menorah Foundation School","Pri IDACI A",0,"3025949Pri IDACI A","Pri IDACI A","3025949Pri IDACI A"]
[3025949,"Menorah Foundation School","Pri IDACI B",0,"3025949Pri IDACI B","Pri IDACI B","3025949Pri IDACI B"]
[3025949,"Menorah Foundation School","Pri IDACI C",0,"3025949Pri IDACI C","Pri IDACI C","3025949Pri IDACI C"]
[3025949,"Menorah Foundation School","Pri MOB",0,"3025949Pri MOB","Pri MOB","3025949Pri MOB"]
[3025949,"Menorah Foundation School","SPRAADJ",-899.58,"3025949adj","adj","3025949SPRAADJ"]
[3025949,"Menorah Foundation School","SPRAEYPP",184.44,"3025949eypp","eypp","3025949SPRAEYPP"]
[3025949,"Menorah Foundation School","SPRAHOURS",15913.26,"3025949HOURS","HOURS","3025949SPRAHOURS"]
[3025949,"Menorah Foundation School","SPRAIDACI",673.7,"3025949IDACI","IDACI","3025949SPRAIDACI"]
[3025949,"Menorah Foundation School","SPRAIDACIADJ",-11.18,"3025949IDACI","IDACI","3025949SPRAIDACIADJ"]
[3025949,"Menorah Foundation School","SPRHOURS",44358.6,"3025949HOURS","HOURS","3025949SPRHOURS"]
[3025949,"Menorah Foundation School","SPRIDACI",1212.47,"3025949IDACI","IDACI","3025949SPRIDACI"]
[3025949,"Menorah Foundation School","STMTPY",0,"3025949STMTPY","STMTPY","3025949STMTPY"]
[3025949,"Menorah Foundation School","STMTTOPUPPRI",49727.92,"3025949STMTTOPUPPRI","STMTTOPUPPRI","3025949STMTTOPUPPRI"]
[3025949,"Menorah Foundation School","SUMAHOURS",0,"3025949HOURS","HOURS","3025949SUMAHOURS"]
[3025949,"Menorah Foundation School","SUMAIDACI",140.88,"3025949IDACI","IDACI","3025949SUMAIDACI"]
[3025949,"Menorah Foundation School","SUMHOURS",50810.76,"3025949HOURS","HOURS","3025949SUMHOURS"]
[3025949,"Menorah Foundation School","SUMIDACI",1388.83,"3025949IDACI","IDACI","3025949SUMIDACI"]
[3025949,"Menorah Foundation School","UIFSM",64312.5,"3025949UIFSM","UIFSM","3025949UIFSM"]
[3025950,"Oak Hill School","ARPGuaranteed",0,"3025950ARPGuaranteed","ARPGuaranteed","3025950ARPGuaranteed"]
[3025950,"Oak Hill School","ARPPY",5000,"3025950ARPPY","ARPPY","3025950ARPPY"]
[3025950,"Oak Hill School","ARPRY11BASE",350000,"3025950ARPRY11BASE","ARPRY11BASE","3025950ARPRY11BASE"]
[3025950,"Oak Hill School","ARPTOPUP",572727.32999999996,"3025950ARPTOPUP","ARPTOPUP","3025950ARPTOPUP"]
[3025950,"Oak Hill School","PEGRANT",0,"3025950PEGRANT","PEGRANT","3025950PEGRANT"]
[3025950,"Oak Hill School","UIFSM",0,"3025950UIFSM","UIFSM","3025950UIFSM"]
[3025950,"Oak Hill School","Y7CATCHUP",200,"3025950Y7CATCHUP","Y7CATCHUP","3025950Y7CATCHUP"]
[3026085,"Kisharon Inclusive Special Free School","PEGRANT",0,"3026085PEGRANT","PEGRANT","3026085PEGRANT"]
[3026085,"Kisharon Inclusive Special Free School","UIFSM",0,"3026085UIFSM","UIFSM","3026085UIFSM"]
[3026112,"Noam Jewish Primary School","AUTHOURS",0,"3026112HOURS","HOURS","3026112AUTHOURS"]
[3026112,"Noam Jewish Primary School","AUTIDACI",0,"3026112IDACI","IDACI","3026112AUTIDACI"]
[3026112,"Noam Jewish Primary School","PEGRANT",0,"3026112PEGRANT","PEGRANT","3026112PEGRANT"]
[3026112,"Noam Jewish Primary School","SPRHOURS",0,"3026112HOURS","HOURS","3026112SPRHOURS"]
[3026112,"Noam Jewish Primary School","SPRIDACI",0,"3026112IDACI","IDACI","3026112SPRIDACI"]
[3026112,"Noam Jewish Primary School","SUMHOURS",0,"3026112HOURS","HOURS","3026112SUMHOURS"]
[3026112,"Noam Jewish Primary School","SUMIDACI",0,{"$f":"A3588&F3588","v":"3026112IDACI"},{"$f":"IF(ISERROR(VLOOKUP(C3588,L:M,2,0)),C3588,VLOOKUP(C3588,L:M,2,0))","v":"IDACI"},{"$f":"A3588&C3588","v":"3026112SUMIDACI"}]
[3026112,"Noam Jewish Primary School","UIFSM",0,"3026112UIFSM","UIFSM","3026112UIFSM"]
[3026905,"London Academy","ARPP16BASE",0,"3026905ARPP16BASE","ARPP16BASE","3026905ARPP16BASE"]
[3026905,"London Academy","ARPRY11BASE",180000,"3026905ARPRY11BASE","ARPRY11BASE","3026905ARPRY11BASE"]
[3026905,"London Academy","ARPTOPUP",0,"3026905ARPTOPUP","ARPTOPUP","3026905ARPTOPUP"]
[3026905,"London Academy","AUTHOURS",0,"3026905HOURS","HOURS","3026905AUTHOURS"]
[3026905,"London Academy","AUTIDACI",0,"3026905IDACI","IDACI","3026905AUTIDACI"]
[3026905,"London Academy","DFC",30611.88,"3026905DFC","DFC","3026905DFC"]
[3026905,"London Academy","DISECON",21500,"3026905DISECON","DISECON","3026905DISECON"]
[3026905,"London Academy","LUMP SUM",122000,"3026905LUMP SUM","LUMP SUM","3026905LUMP SUM"]
[3026905,"London Academy","MFG",0,"3026905MFG","MFG","3026905MFG"]
[3026905,"London Academy","NNDR",74053,"3026905NNDR","NNDR","3026905NNDR"]
[3026905,"London Academy","othertopup",0,"3026905othertopup","othertopup","3026905othertopup"]
[3026905,"London Academy","PEGRANT",9508.33,"3026905PEGRANT","PEGRANT","3026905PEGRANT"]
[3026905,"London Academy","POST16ARPTOPUP",1.8189894035458565E-12,"3026905POST16ARPTOPUP","POST16ARPTOPUP","3026905POST16ARPTOPUP"]
[3026905,"London Academy","POST16TOPUP",31719.33,"3026905POST16TOPUP","POST16TOPUP","3026905POST16TOPUP"]
[3026905,"London Academy","PPFSMPRI",14520,"3026905PPFSMPRI","PPFSMPRI","3026905PPFSMPRI"]
[3026905,"London Academy","PPFSMSEC",505835,"3026905PPFSMSEC","PPFSMSEC","3026905PPFSMSEC"]
[3026905,"London Academy","PPLOOKEDAFTER",1500,"3026905PPLOOKEDAFTER","PPLOOKEDAFTER","3026905PPLOOKEDAFTER"]
[3026905,"London Academy","ppservice",300,"3026905ppservice","ppservice","3026905ppservice"]
[3026905,"London Academy","Pri AWPU",293497.44,"3026905Pri AWPU","Pri AWPU","3026905Pri AWPU"]
[3026905,"London Academy","Pri EAL 2",21587.31,"3026905Pri EAL 2","Pri EAL 2","3026905Pri EAL 2"]
[3026905,"London Academy","Pri FSM6",25125.83,"3026905Pri FSM6","Pri FSM6","3026905Pri FSM6"]
[3026905,"London Academy","Pri IDACI A",0,"3026905Pri IDACI A","Pri IDACI A","3026905Pri IDACI A"]
[3026905,"London Academy","Pri IDACI B",65760.479999999996,"3026905Pri IDACI B","Pri IDACI B","3026905Pri IDACI B"]
[3026905,"London Academy","Pri IDACI C",0,"3026905Pri IDACI C","Pri IDACI C","3026905Pri IDACI C"]
[3026905,"London Academy","Pri MOB",481.56,"3026905Pri MOB","Pri MOB","3026905Pri MOB"]
[3026905,"London Academy","Sec AWPU",4821122.88,"3026905Sec AWPU","Sec AWPU","3026905Sec AWPU"]
[3026905,"London Academy","Sec EAL 2",134949.34,"3026905Sec EAL 2","Sec EAL 2","3026905Sec EAL 2"]
[3026905,"London Academy","Sec FSM6",280662.56,"3026905Sec FSM6","Sec FSM6","3026905Sec FSM6"]
[3026905,"London Academy","Sec IDACI A",9796.5,"3026905Sec IDACI A","Sec IDACI A","3026905Sec IDACI A"]
[3026905,"London Academy","Sec IDACI B",534888.9,"3026905Sec IDACI B","Sec IDACI B","3026905Sec IDACI B"]
[3026905,"London Academy","Sec IDACI C",265093.28999999998,"3026905Sec IDACI C","Sec IDACI C","3026905Sec IDACI C"]
[3026905,"London Academy","Sec MOB",0,"3026905Sec MOB","Sec MOB","3026905Sec MOB"]
[3026905,"London Academy","SPRHOURS",0,"3026905HOURS","HOURS","3026905SPRHOURS"]
[3026905,"London Academy","SPRIDACI",0,"3026905IDACI","IDACI","3026905SPRIDACI"]
[3026905,"London Academy","STMTPY",0,"3026905STMTPY","STMTPY","3026905STMTPY"]
[3026905,"London Academy","STMTTOPUPPRI",9598.83,"3026905STMTTOPUPPRI","STMTTOPUPPRI","3026905STMTTOPUPPRI"]
[3026905,"London Academy","STMTTOPUPSEC",194863.83000000002,"3026905STMTTOPUPSEC","STMTTOPUPSEC","3026905STMTTOPUPSEC"]
[3026905,"London Academy","SUMHOURS",0,"3026905HOURS","HOURS","3026905SUMHOURS"]
[3026905,"London Academy","SUMIDACI",0,"3026905IDACI","IDACI","3026905SUMIDACI"]
[3026905,"London Academy","UIFSM",27348,"3026905UIFSM","UIFSM","3026905UIFSM"]
[3026905,"London Academy","Y7CATCHUP",19883,"3026905Y7CATCHUP","Y7CATCHUP","3026905Y7CATCHUP"]
[3026906,"Wren Academy","AUTHOURS",0,"3026906HOURS","HOURS","3026906AUTHOURS"]
[3026906,"Wren Academy","AUTIDACI",0,"3026906IDACI","IDACI","3026906AUTIDACI"]
[3026906,"Wren Academy","DFC",24272.5,"3026906DFC","DFC","3026906DFC"]
[3026906,"Wren Academy","DISECON",21500,"3026906DISECON","DISECON","3026906DISECON"]
[3026906,"Wren Academy","LUMP SUM",122000,"3026906LUMP SUM","LUMP SUM","3026906LUMP SUM"]
[3026906,"Wren Academy","MFG",0,"3026906MFG","MFG","3026906MFG"]
[3026906,"Wren Academy","NNDR",21868,"3026906NNDR","NNDR","3026906NNDR"]
[3026906,"Wren Academy","PEGRANT",9683.33,"3026906PEGRANT","PEGRANT","3026906PEGRANT"]
[3026906,"Wren Academy","POST16TOPUP",13843,"3026906POST16TOPUP","POST16TOPUP","3026906POST16TOPUP"]
[3026906,"Wren Academy","PPFSMPRI",27720,"3026906PPFSMPRI","PPFSMPRI","3026906PPFSMPRI"]
[3026906,"Wren Academy","PPFSMSEC",188870,"3026906PPFSMSEC","PPFSMSEC","3026906PPFSMSEC"]
[3026906,"Wren Academy","PPLOOKEDAFTER",500,"3026906PPLOOKEDAFTER","PPLOOKEDAFTER","3026906PPLOOKEDAFTER"]
[3026906,"Wren Academy","pppost-lac",9500,"3026906pppost-lac","pppost-lac","3026906pppost-lac"]
[3026906,"Wren Academy","ppservice",300,"3026906ppservice","ppservice","3026906ppservice"]
[3026906,"Wren Academy","Pri AWPU",515491.25,"3026906Pri AWPU","Pri AWPU","3026906Pri AWPU"]
[3026906,"Wren Academy","Pri EAL 2",23275.83,"3026906Pri EAL 2","Pri EAL 2","3026906Pri EAL 2"]
[3026906,"Wren Academy","Pri FSM6",66195.539999999994,"3026906Pri FSM6","Pri FSM6","3026906Pri FSM6"]
[3026906,"Wren Academy","Pri IDACI A",0,"3026906Pri IDACI A","Pri IDACI A","3026906Pri IDACI A"]
[3026906,"Wren Academy","Pri IDACI B",5425,"3026906Pri IDACI B","Pri IDACI B","3026906Pri IDACI B"]
[3026906,"Wren Academy","Pri IDACI C",1136.67,"3026906Pri IDACI C","Pri IDACI C","3026906Pri IDACI C"]
[3026906,"Wren Academy","Pri MOB",0,"3026906Pri MOB","Pri MOB","3026906Pri MOB"]
[3026906,"Wren Academy","Sec AWPU",4338054.0199999996,{"$f":"A3652&F3652","v":"3026906Sec AWPU"},{"$f":"IF(ISERROR(VLOOKUP(C3652,L:M,2,0)),C3652,VLOOKUP(C3652,L:M,2,0))","v":"Sec AWPU"},{"$f":"A3652&C3652","v":"3026906Sec AWPU"}]
[3026906,"Wren Academy","Sec EAL 2",4134,"3026906Sec EAL 2","Sec EAL 2","3026906Sec EAL 2"]
[3026906,"Wren Academy","Sec FSM6",96495.42,"3026906Sec FSM6","Sec FSM6","3026906Sec FSM6"]
[3026906,"Wren Academy","Sec IDACI A",19925.97,"3026906Sec IDACI A","Sec IDACI A","3026906Sec IDACI A"]
[3026906,"Wren Academy","Sec IDACI B",146455.87,"3026906Sec IDACI B","Sec IDACI B","3026906Sec IDACI B"]
[3026906,"Wren Academy","Sec IDACI C",37261.56,"3026906Sec IDACI C","Sec IDACI C","3026906Sec IDACI C"]
[3026906,"Wren Academy","Sec MOB",0,"3026906Sec MOB","Sec MOB","3026906Sec MOB"]
[3026906,"Wren Academy","SPRHOURS",0,"3026906HOURS","HOURS","3026906SPRHOURS"]
[3026906,"Wren Academy","SPRIDACI",0,"3026906IDACI","IDACI","3026906SPRIDACI"]
[3026906,"Wren Academy","STMTTOPUPPRI",35823,"3026906STMTTOPUPPRI","STMTTOPUPPRI","3026906STMTTOPUPPRI"]
[3026906,"Wren Academy","STMTTOPUPSEC",174336.75,"3026906STMTTOPUPSEC","STMTTOPUPSEC","3026906STMTTOPUPSEC"]
[3026906,"Wren Academy","SUMHOURS",0,"3026906HOURS","HOURS","3026906SUMHOURS"]
[3026906,"Wren Academy","SUMIDACI",0,"3026906IDACI","IDACI","3026906SUMIDACI"]
[3026906,"Wren Academy","UIFSM",63292,"3026906UIFSM","UIFSM","3026906UIFSM"]
[3026906,"Wren Academy","Y7CATCHUP",7232,"3026906Y7CATCHUP","Y7CATCHUP","3026906Y7CATCHUP"]
[3027000,"Oak Lodge Academy","DFC",9568.75,"3027000DFC","DFC","3027000DFC"]
[3027000,"Oak Lodge Academy","PEGRANT",0,"3027000PEGRANT","PEGRANT","3027000PEGRANT"]
[3027000,"Oak Lodge Academy","POST16SPECTOPUP",570576.66999999993,"3027000POST16SPECTOPUP","POST16SPECTOPUP","3027000POST16SPECTOPUP"]
[3027000,"Oak Lodge Academy","POST16TOPUP",0,"3027000POST16TOPUP","POST16TOPUP","3027000POST16TOPUP"]
[3027000,"Oak Lodge Academy","PPFSMSEC",51425,"3027000PPFSMSEC","PPFSMSEC","3027000PPFSMSEC"]
[3027000,"Oak Lodge Academy","SPECIALP16BASE",525000,"3027000SPECIALP16BASE","SPECIALP16BASE","3027000SPECIALP16BASE"]
[3027000,"Oak Lodge Academy","SPECIALRY11Base",1283333.33,"3027000SPECIALRY11Base","SPECIALRY11Base","3027000SPECIALRY11Base"]
[3027000,"Oak Lodge Academy","SPECIALTOPUP",1476874.3299999998,"3027000SPECIALTOPUP","SPECIALTOPUP","3027000SPECIALTOPUP"]
[3027000,"Oak Lodge Academy","SPECPY",4467.5,"3027000SPECPY","SPECPY","3027000SPECPY"]
[3027000,"Oak Lodge Academy","UIFSM",0,"3027000UIFSM","UIFSM","3027000UIFSM"]
[3027000,"Oak Lodge Academy","Y7CATCHUP",15217,"3027000Y7CATCHUP","Y7CATCHUP","3027000Y7CATCHUP"]
[3027005,"Northway","DFC",7341.25,"3027005DFC","DFC","3027005DFC"]
[3027005,"Northway","PEGRANT",13378.33,"3027005PEGRANT","PEGRANT","3027005PEGRANT"]
[3027005,"Northway","PPFSMPRI",68640,"3027005PPFSMPRI","PPFSMPRI","3027005PPFSMPRI"]
[3027005,"Northway","SPECIALRY11Base",1058333.33,"3027005SPECIALRY11Base","SPECIALRY11Base","3027005SPECIALRY11Base"]
[3027005,"Northway","SPECIALTOPUP",1234989.42,"3027005SPECIALTOPUP","SPECIALTOPUP","3027005SPECIALTOPUP"]
[3027005,"Northway","SPECPY",676.92000000000007,"3027005SPECPY","SPECPY","3027005SPECPY"]
[3027005,"Northway","UIFSM",8813,"3027005UIFSM","UIFSM","3027005UIFSM"]
[3027009,"Oakleigh","AUTAEYPP",682.56,"3027009EYPP","EYPP","3027009AUTAEYPP"]
[3027009,"Oakleigh","DFC",7510,"3027009DFC","DFC","3027009DFC"]
[3027009,"Oakleigh","NURSPECTOPUP",0,"3027009NURSPECTOPUP","NURSPECTOPUP","3027009NURSPECTOPUP"]
[3027009,"Oakleigh","PEGRANT",13234.17,"3027009PEGRANT","PEGRANT","3027009PEGRANT"]
[3027009,"Oakleigh","PPFSMPRI",51480,"3027009PPFSMPRI","PPFSMPRI","3027009PPFSMPRI"]
[3027009,"Oakleigh","pppost-lac",1900,"3027009pppost-lac","pppost-lac","3027009pppost-lac"]
[3027009,"Oakleigh","SPECIALNURBase",583488,"3027009SPECIALNURBase","SPECIALNURBase","3027009SPECIALNURBase"]
[3027009,"Oakleigh","SPECIALRY11Base",820000,"3027009SPECIALRY11Base","SPECIALRY11Base","3027009SPECIALRY11Base"]
[3027009,"Oakleigh","SPECIALTOPUP",1610497.67,"3027009SPECIALTOPUP","SPECIALTOPUP","3027009SPECIALTOPUP"]
[3027009,"Oakleigh","SPECPY",3868.17,"3027009SPECPY","SPECPY","3027009SPECPY"]
[3027009,"Oakleigh","SPRAEYPP",461.1,"3027009eypp","eypp","3027009SPRAEYPP"]
[3027009,"Oakleigh","SUMAEYPP",1001.7,"3027009eypp","eypp","3027009SUMAEYPP"]
[3027009,"Oakleigh","UIFSM",8940,"3027009UIFSM","UIFSM","3027009UIFSM"]
[3027010,"Mapledown","BURSARY",393.33000000000004,"3027010BURSARY","BURSARY","3027010BURSARY"]
[3027010,"Mapledown","DFC",6396.25,"3027010DFC","DFC","3027010DFC"]
[3027010,"Mapledown","EFAHN",110000,"3027010EFAHN","EFAHN","3027010EFAHN"]
[3027010,"Mapledown","EFAPROG",0,"3027010EFAPROG","EFAPROG","3027010EFAPROG"]
[3027010,"Mapledown","PEGRANT",0,"3027010PEGRANT","PEGRANT","3027010PEGRANT"]
[3027010,"Mapledown","POST16SPECTOPUP",595487.25,"3027010POST16SPECTOPUP","POST16SPECTOPUP","3027010POST16SPECTOPUP"]
[3027010,"Mapledown","PPFSMSEC",18700,"3027010PPFSMSEC","PPFSMSEC","3027010PPFSMSEC"]
[3027010,"Mapledown","PPLOOKEDAFTER",330,"3027010PPLOOKEDAFTER","PPLOOKEDAFTER","3027010PPLOOKEDAFTER"]
[3027010,"Mapledown","PPPY",-935,"3027010PPPY","PPPY","3027010PPPY"]
[3027010,"Mapledown","SPECIALP16BASE",300000,"3027010SPECIALP16BASE","SPECIALP16BASE","3027010SPECIALP16BASE"]
[3027010,"Mapledown","SPECIALRY11Base",480000,"3027010SPECIALRY11Base","SPECIALRY11Base","3027010SPECIALRY11Base"]
[3027010,"Mapledown","SPECIALTOPUP",1059069.5,"3027010SPECIALTOPUP","SPECIALTOPUP","3027010SPECIALTOPUP"]
[3027010,"Mapledown","TU",9883.15,"3027010TU","TU","3027010TU"]
[3027010,"Mapledown","UIFSM",0,"3027010UIFSM","UIFSM","3027010UIFSM"]
[3027010,"Mapledown","Y7CATCHUP",5000,"3027010Y7CATCHUP","Y7CATCHUP","3027010Y7CATCHUP"]

{"sheet":"Payments","index":12,"n_rows":169,"n_cols":59,"rows_kept":169,"cut":false,"hidden":false,"merged":[[25,19,25,30],[12,11,13,14],[18,11,22,16],[11,13,11,28],[18,26,22,30],[12,18,14,26]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Payments"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,20,21,22,23,24,25,26,27,28,29,30,31,32,33,null,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Error Check","TOTAL","spare","spare","spare","Allocation to date","EFA Payments","Option A/C","Autopivot Check","April","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar",null,null,"Allocation match Payments Check"]
["Total Errors:",{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"CurrentSheetTotal","blank",null,null,null,{"$f":"P29","v":0},{"$f":"Q29","v":0},{"$f":"R29","v":0},null,{"$f":"T29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE29","v":0},null,null,{"$f":"SUM(AH29:AH156)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRANS","blank",null,null,null,{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!$BM:$BM)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!X:X)+SUMIF(TRANS!$E:$E,DFENO,TRANS!Y:Y)+SUMIF(TRANS!$E:$E,DFENO,TRANS!Z:Z)+SUMIF(TRANS!$E:$E,DFENO,TRANS!AA:AA)+IF(V22=\"EFA\", SUMIF(TRANS!E:E,DFENO,TRANS!AV:AV),0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!AW:AW)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!AX:AX)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!AY:AY)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CD:CD)+SUMIF(TRANS!$E:$E,DFENO,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!AZ:AZ)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!BA:BA)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!BB:BB)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CG:CG)+SUMIF(TRANS!$E:$E,DFENO,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!BC:BC)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!BD:BD)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!BE:BE)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CJ:CJ)+SUMIF(TRANS!$E:$E,DFENO,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!BF:BF)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!BG:BG)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!BH:BH)+SUMIF(TRANS!$E:$E,DFENO,TRANS!CM:CM)+SUMIF(TRANS!$E:$E,DFENO,TRANS!AA:AA)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"This sheet/Autopay","blank",null,null,null,{"$f":"P4","v":0},{"$f":"Q4","v":0},{"$f":"R4","v":0},{"$f":"SUMIF(Autopay1!$C:$C,Payments!L19,Autopay1!$G:$G)+SUMIF(Autopay2!$C:$C,Payments!L19,Autopay2!$G:$G)+SUMIF(Autopay3!$C:$C,Payments!L19,Autopay3!$G:$G)+SUMIF(Autopay4!$C:$C,Payments!L19,Autopay4!$G:$G)+IF(V22=\"EFA\",SUMIF(TRANS!E:E,DFENO,TRANS!AV:AV),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!G:G,MthlyAcadPivot!$B:$B,Payments!$V$19),T4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!H:H,MthlyAcadPivot!$B:$B,Payments!$V$19),U4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!I:I,MthlyAcadPivot!$B:$B,Payments!$V$19),V4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!J:J,MthlyAcadPivot!$B:$B,Payments!$V$19),W4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!K:K,MthlyAcadPivot!$B:$B,Payments!$V$19),X4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!L:L,MthlyAcadPivot!$B:$B,Payments!$V$19),Y4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!M:M,MthlyAcadPivot!$B:$B,Payments!$V$19),Z4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!N:N,MthlyAcadPivot!$B:$B,Payments!$V$19),AA4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!O:O,MthlyAcadPivot!$B:$B,Payments!$V$19),AB4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!P:P,MthlyAcadPivot!$B:$B,Payments!$V$19),AC4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!Q:Q,MthlyAcadPivot!$B:$B,Payments!$V$19),AD4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!R:R,MthlyAcadPivot!$B:$B,Payments!$V$19),AE4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(M7:AE7)+AH7,0)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},0,0,0,0,0,{"$f":"IF(ROUND(SUM(S5:S6)/2,0)=ROUND(S6,0),0,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"IF(ROUND(AH4,0)=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"SUM(M8:AD8)","v":{"$error":"#N/A"}},{"$f":"ROUND(M5,0)-ROUND(M4,0)","v":0},{"$f":"ROUND(N5,0)-ROUND(N4,0)","v":0},0,0,0,0,{"$f":"ROUND(S6,0)-ROUND(S5,0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V22=\"EFA\",SUMIF(AprMthly!B:B,Payments!V20,AprMthly!F:F)-T29,0)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"Payments",null,null,null,null,null,null,null,null,null,"For queries please contact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!$K$21","v":"Please go to the Choose tab"},null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},null,{"$f":"Home!W21","v":"Sector"},{"$f":"Home!X21","v":{"$error":"#N/A"}},null,"NB: Please scroll down to the bottom of the page for the monthly CFR coding summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},null,{"$f":"Home!W22","v":"Phase"},{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"},{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},null,{"$f":"Home!W23","v":"Type"},{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},null,{"$f":"Home!W24","v":"6th Form"},{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},null,{"$f":"Home!W25","v":"Nursery"},{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule of Monthly Payments from London Borough of Barnet"]
[null,null,null,null,null,null,null,null,null,null,null,"CFR Code",null,null,"Type of funding","Allocation to date","To be paid directly to school by ESFA",{"$f":"IF(V19=3027009,\"Option A Payment (Apr-Aug)\",IF(V22=\"A\",\"Option A Payment\",IF(V22=\"C\",\"Option C Payment\",\"Not applicable\")))","v":{"$error":"#N/A"}},null,"2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Area","Nursery","Primary","Secondary","Allthrough","Special","PRU","This School",null,null,null,null,null,null,"TOTAL FUNDING",{"$f":"P63+P75+P88+P109+P122+P136+P146+P156","v":0},{"$f":"Q63+Q75+Q88+Q109+Q122+Q136+Q146+Q156","v":0},{"$f":"R63+R75+R88+R109+R122+R136+R146+R156","v":0},null,{"$f":"T63+T75+T88+T109+T122+T136+T146+T156","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P29-SUM(Q29:AE29),0)","v":0}]
[{"$f":"Home!A35","v":"Area"},{"$f":"Home!B35","v":"Early Years"},{"$f":"Home!C35","v":"Budget Shares"},{"$f":"Home!D35","v":"Budget Shares"},{"$f":"Home!E35","v":"Budget Shares"},{"$f":"Home!F35","v":"High Needs"},{"$f":"Home!H35","v":"High Needs"},{"$f":"Home!I35","v":{"$error":"#N/A"}},"Option","Autocode",null,null,null,null,{"$f":"H30","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P30-SUM(Q30:AE30),0)","v":0}]
[{"$f":"Home!A36","v":{"$error":"#N/A"}},{"$f":"Home!B36","v":"HOURS"},{"$f":"Home!C36","v":"Pri AWPU"},{"$f":"Home!D36","v":"Sec AWPU"},{"$f":"Home!E36","v":"Pri AWPU"},{"$f":"Home!F36","v":"SPECIALNURBASE"},{"$f":"Home!H36","v":"PRURY11BASE"},{"$f":"Home!I36","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H31,TRANS!W:W)","v":0},null,{"$f":"Home!M36","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N36","v":""},{"$f":"Home!AD36","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H31&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H31&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H31,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A37","v":{"$error":"#N/A"}},{"$f":"Home!B37","v":"BASIC"},{"$f":"Home!C37","v":"Pri FSM"},{"$f":"Home!D37","v":"Sec AWPU KS3"},{"$f":"Home!E37","v":"Sec AWPU"},{"$f":"Home!F37","v":"SPECIALRY11BASE"},{"$f":"Home!H37","v":"HOSPITAL"},{"$f":"Home!I37","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H32,TRANS!W:W)","v":0},null,{"$f":"Home!M37","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N37","v":""},{"$f":"Home!AD37","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H32&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H32&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H32,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A38","v":{"$error":"#N/A"}},{"$f":"Home!B38","v":"FLEX"},{"$f":"Home!C38","v":"Pri FSM6"},{"$f":"Home!D38","v":"Sec AWPU KS4"},{"$f":"Home!E38","v":"Sec AWPU KS3"},{"$f":"Home!F38","v":"SPECIALP16BASE"},{"$f":"Home!H38","v":"STMTPY"},{"$f":"Home!I38","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H33,TRANS!W:W)","v":0},null,{"$f":"Home!M38","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N38","v":""},{"$f":"Home!AD38","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H33&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H33&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H33,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A39","v":{"$error":"#N/A"}},{"$f":"Home!B39","v":"IDACI"},{"$f":"Home!C39","v":"Pri IDACI A"},{"$f":"Home!D39","v":"Sec FSM"},{"$f":"Home!E39","v":"Sec AWPU KS4"},{"$f":"Home!F39","v":"NURSPECTOPUP"},{"$f":"Home!H39","v":"STMTTOPUPSEC"},{"$f":"Home!I39","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H34,TRANS!W:W)","v":0},null,{"$f":"Home!M39","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N39","v":""},{"$f":"Home!AD39","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H34&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H34&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H34,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A40","v":{"$error":"#N/A"}},{"$f":"Home!B40","v":"EYPP"},{"$f":"Home!C40","v":"Pri IDACI B"},{"$f":"Home!D40","v":"Sec FSM6"},{"$f":"Home!E40","v":"Pri FSM"},{"$f":"Home!F40","v":"SPECIALTOPUP"},{"$f":"Home!H40","v":"EXCLUSIONS"},{"$f":"Home!I40","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H35,TRANS!W:W)","v":0},null,{"$f":"Home!M40","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N40","v":""},{"$f":"Home!AD40","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H35&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H35&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H35,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A41","v":{"$error":"#N/A"}},{"$f":"Home!B41","v":"ADJ"},{"$f":"Home!C41","v":"Pri IDACI C"},{"$f":"Home!D41","v":"Sec IDACI A"},{"$f":"Home!E41","v":"Sec FSM"},{"$f":"Home!F41","v":"POST16SPECTOPUP"},{"$f":"Home!H41","v":"PRUASSESSBASE"},{"$f":"Home!I41","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H36,TRANS!W:W)","v":0},null,{"$f":"Home!M41","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N41","v":""},{"$f":"Home!AD41","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H36&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H36&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H36,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A42","v":{"$error":"#N/A"}},{"$f":"Home!B42","v":"NTRANSIT"},{"$f":"Home!C42","v":"Pri IDACI D"},{"$f":"Home!D42","v":"Sec IDACI B"},{"$f":"Home!E42","v":"Pri FSM6"},{"$f":"Home!F42","v":"SPECPY"},{"$f":"Home!H42","v":"POST16TOPUP"},{"$f":"Home!I42","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H37,TRANS!W:W)","v":0},null,{"$f":"Home!M42","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N42","v":""},{"$f":"Home!AD42","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H37&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H37&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H37,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A43","v":{"$error":"#N/A"}},{"$f":"Home!B43","v":"NNEWDEL"},{"$f":"Home!C43","v":"Pri IDACI E"},{"$f":"Home!D43","v":"Sec IDACI C"},{"$f":"Home!E43","v":"Sec FSM6"},{"$f":"Home!F43","v":"ARPGuaranteed"},{"$f":"Home!H43","v":"STMTTOPUPPRI"},{"$f":"Home!I43","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H38,TRANS!W:W)","v":0},null,{"$f":"Home!M43","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N43","v":""},{"$f":"Home!AD43","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H38&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H38&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H38,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A44","v":{"$error":"#N/A"}},{"$f":"Home!B44","v":"MNS Supp"},{"$f":"Home!C44","v":"Pri IDACI F"},{"$f":"Home!D44","v":"Sec IDACI D"},{"$f":"Home!E44","v":"Pri IDACI A"},{"$f":"Home!F44","v":"ARPPY"},{"$f":"Home!H44","v":"blank"},{"$f":"Home!I44","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H39,TRANS!W:W)","v":0},null,{"$f":"Home!M44","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N44","v":""},{"$f":"Home!AD44","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H39&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H39&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H39,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A45","v":{"$error":"#N/A"}},{"$f":"Home!B45","v":"blank"},{"$f":"Home!C45","v":"Pri EAL 2"},{"$f":"Home!D45","v":"Sec IDACI E"},{"$f":"Home!E45","v":"Pri IDACI B"},{"$f":"Home!F45","v":"ARPRY11BASE"},{"$f":"Home!H45","v":"blank"},{"$f":"Home!I45","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H40,TRANS!W:W)","v":0},null,{"$f":"Home!M45","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N45","v":""},{"$f":"Home!AD45","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H40&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H40&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H40,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A46","v":{"$error":"#N/A"}},{"$f":"Home!B46","v":"blank"},{"$f":"Home!C46","v":"Pri MOB"},{"$f":"Home!D46","v":"Sec IDACI F"},{"$f":"Home!E46","v":"Pri IDACI C"},{"$f":"Home!F46","v":"ARPTOPUP"},{"$f":"Home!H46","v":"blank"},{"$f":"Home!I46","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H41,TRANS!W:W)","v":0},null,{"$f":"Home!M46","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N46","v":""},{"$f":"Home!AD46","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H41&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H41&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H41,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A47","v":{"$error":"#N/A"}},{"$f":"Home!B47","v":"blank"},{"$f":"Home!C47","v":"Pri LPA"},{"$f":"Home!D47","v":"Sec EAL 2"},{"$f":"Home!E47","v":"Pri IDACI D"},{"$f":"Home!F47","v":"STMTtopupPRI"},{"$f":"Home!H47","v":"blank"},{"$f":"Home!I47","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H42,TRANS!W:W)","v":0},null,{"$f":"Home!M47","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N47","v":""},{"$f":"Home!AD47","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H42&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H42&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H42,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A48","v":{"$error":"#N/A"}},{"$f":"Home!B48","v":"blank"},{"$f":"Home!C48","v":"NNDR"},{"$f":"Home!D48","v":"Sec MOB"},{"$f":"Home!E48","v":"Pri IDACI E"},{"$f":"Home!F48","v":"blank"},{"$f":"Home!H48","v":"blank"},{"$f":"Home!I48","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H43,TRANS!W:W)","v":0},null,{"$f":"Home!M48","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N48","v":""},{"$f":"Home!AD48","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H43&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H43&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H43,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A49","v":{"$error":"#N/A"}},{"$f":"Home!B49","v":"blank"},{"$f":"Home!C49","v":"NNDRPY"},{"$f":"Home!D49","v":"Sec LPA"},{"$f":"Home!E49","v":"Pri IDACI F"},{"$f":"Home!F49","v":"blank"},{"$f":"Home!H49","v":"blank"},{"$f":"Home!I49","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H44,TRANS!W:W)","v":0},null,{"$f":"Home!M49","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N49","v":""},{"$f":"Home!AD49","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H44&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H44&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H44,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A50","v":{"$error":"#N/A"}},{"$f":"Home!B50","v":"blank"},{"$f":"Home!C50","v":"LUMP SUM"},{"$f":"Home!D50","v":"NNDR"},{"$f":"Home!E50","v":"Sec IDACI A"},{"$f":"Home!F50","v":"blank"},{"$f":"Home!H50","v":"blank"},{"$f":"Home!I50","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H45,TRANS!W:W)","v":0},null,{"$f":"Home!M50","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N50","v":""},{"$f":"Home!AD50","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H45&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H45&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H45,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A51","v":{"$error":"#N/A"}},{"$f":"Home!B51","v":"blank"},{"$f":"Home!C51","v":"SPLIT SITES"},{"$f":"Home!D51","v":"NNDRPY"},{"$f":"Home!E51","v":"Sec IDACI B"},{"$f":"Home!F51","v":"blank"},{"$f":"Home!H51","v":"blank"},{"$f":"Home!I51","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H46,TRANS!W:W)","v":0},null,{"$f":"Home!M51","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N51","v":""},{"$f":"Home!AD51","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H46&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H46&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H46,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A52","v":{"$error":"#N/A"}},{"$f":"Home!B52","v":"blank"},{"$f":"Home!C52","v":"ADDLUMP"},{"$f":"Home!D52","v":"LUMP SUM"},{"$f":"Home!E52","v":"Sec IDACI C"},{"$f":"Home!F52","v":"blank"},{"$f":"Home!H52","v":"blank"},{"$f":"Home!I52","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H47,TRANS!W:W)","v":0},null,{"$f":"Home!M52","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N52","v":""},{"$f":"Home!AD52","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H47&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H47&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H47,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A53","v":{"$error":"#N/A"}},{"$f":"Home!B53","v":"blank"},{"$f":"Home!C53","v":"MFG"},{"$f":"Home!D53","v":"SPLIT SITES"},{"$f":"Home!E53","v":"Sec IDACI D"},{"$f":"Home!F53","v":"blank"},{"$f":"Home!H53","v":"blank"},{"$f":"Home!I53","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H48,TRANS!W:W)","v":0},null,{"$f":"Home!M53","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N53","v":""},{"$f":"Home!AD53","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H48&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H48&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H48,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A54","v":{"$error":"#N/A"}},{"$f":"Home!B54","v":"blank"},{"$f":"Home!C54","v":"EXCLUSIONS"},{"$f":"Home!D54","v":"MFG"},{"$f":"Home!E54","v":"Sec IDACI E"},{"$f":"Home!F54","v":"blank"},{"$f":"Home!H54","v":"blank"},{"$f":"Home!I54","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H49,TRANS!W:W)","v":0},null,{"$f":"Home!M54","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N54","v":""},{"$f":"Home!AD54","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H49&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H49&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H49,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A55","v":{"$error":"#N/A"}},{"$f":"Home!B55","v":"blank"},{"$f":"Home!C55","v":"Pri FFAdj"},{"$f":"Home!D55","v":"EXCLUSIONS"},{"$f":"Home!E55","v":"Sec IDACI F"},{"$f":"Home!F55","v":"blank"},{"$f":"Home!H55","v":"blank"},{"$f":"Home!I55","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H50,TRANS!W:W)","v":0},null,{"$f":"Home!M55","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N55","v":""},{"$f":"Home!AD55","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H50&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H50&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H50,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A56","v":{"$error":"#N/A"}},{"$f":"Home!B56","v":"blank"},{"$f":"Home!C56","v":"blank"},{"$f":"Home!D56","v":"blank"},{"$f":"Home!E56","v":"Pri EAL 2"},{"$f":"Home!F56","v":"blank"},{"$f":"Home!H56","v":"blank"},{"$f":"Home!I56","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H51,TRANS!W:W)","v":0},null,{"$f":"Home!M56","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N56","v":""},{"$f":"Home!AD56","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H51&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H51&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H51,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A57","v":{"$error":"#N/A"}},{"$f":"Home!B57","v":"blank"},{"$f":"Home!C57","v":"blank"},{"$f":"Home!D57","v":"blank"},{"$f":"Home!E57","v":"Sec EAL 2"},{"$f":"Home!F57","v":"blank"},{"$f":"Home!H57","v":"blank"},{"$f":"Home!I57","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H52,TRANS!W:W)","v":0},null,{"$f":"Home!M57","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N57","v":""},{"$f":"Home!AD57","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H52&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H52&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H52,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A58","v":{"$error":"#N/A"}},{"$f":"Home!B58","v":"blank"},{"$f":"Home!C58","v":"blank"},{"$f":"Home!D58","v":"blank"},{"$f":"Home!E58","v":"Pri MOB"},{"$f":"Home!F58","v":"blank"},{"$f":"Home!H58","v":"blank"},{"$f":"Home!I58","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H53,TRANS!W:W)","v":0},null,{"$f":"Home!M58","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N58","v":""},{"$f":"Home!AD58","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H53&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H53&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H53,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A59","v":{"$error":"#N/A"}},{"$f":"Home!B59","v":"blank"},{"$f":"Home!C59","v":"blank"},{"$f":"Home!D59","v":"blank"},{"$f":"Home!E59","v":"Sec MOB"},{"$f":"Home!F59","v":"blank"},{"$f":"Home!H59","v":"blank"},{"$f":"Home!I59","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H54,TRANS!W:W)","v":0},null,{"$f":"Home!M59","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N59","v":""},{"$f":"Home!AD59","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H54&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H54&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H54,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A60","v":{"$error":"#N/A"}},{"$f":"Home!B60","v":"blank"},{"$f":"Home!C60","v":"blank"},{"$f":"Home!D60","v":"blank"},{"$f":"Home!E60","v":"Pri LPA"},{"$f":"Home!F60","v":"blank"},{"$f":"Home!H60","v":"blank"},{"$f":"Home!I60","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H55,TRANS!W:W)","v":0},null,{"$f":"Home!M60","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N60","v":""},{"$f":"Home!AD60","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H55&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H55&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H55,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A61","v":{"$error":"#N/A"}},{"$f":"Home!B61","v":"blank"},{"$f":"Home!C61","v":"blank"},{"$f":"Home!D61","v":"blank"},{"$f":"Home!E61","v":"Sec LPA"},{"$f":"Home!F61","v":"blank"},{"$f":"Home!H61","v":"blank"},{"$f":"Home!I61","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H56,TRANS!W:W)","v":0},null,{"$f":"Home!M61","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N61","v":""},{"$f":"Home!AD61","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H56&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H56&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H56,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A62","v":{"$error":"#N/A"}},{"$f":"Home!B62","v":"blank"},{"$f":"Home!C62","v":"blank"},{"$f":"Home!D62","v":"blank"},{"$f":"Home!E62","v":"NNDR"},{"$f":"Home!F62","v":"blank"},{"$f":"Home!H62","v":"blank"},{"$f":"Home!I62","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H57,TRANS!W:W)","v":0},null,{"$f":"Home!M62","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N62","v":""},{"$f":"Home!AD62","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H57&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H57&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H57,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A63","v":{"$error":"#N/A"}},{"$f":"Home!B63","v":"blank"},{"$f":"Home!C63","v":"blank"},{"$f":"Home!D63","v":"blank"},{"$f":"Home!E63","v":"NNDRPY"},{"$f":"Home!F63","v":"blank"},{"$f":"Home!H63","v":"blank"},{"$f":"Home!I63","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H58,TRANS!W:W)","v":0},null,{"$f":"Home!M63","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N63","v":""},{"$f":"Home!AD63","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H58&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H58&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H58,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A64","v":{"$error":"#N/A"}},{"$f":"Home!B64","v":"blank"},{"$f":"Home!C64","v":"blank"},{"$f":"Home!D64","v":"blank"},{"$f":"Home!E64","v":"LUMP SUM"},{"$f":"Home!F64","v":"blank"},{"$f":"Home!H64","v":"blank"},{"$f":"Home!I64","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H59,TRANS!W:W)","v":0},null,{"$f":"Home!M64","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N64","v":""},{"$f":"Home!AD64","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H59&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H59&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H59,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A65","v":{"$error":"#N/A"}},{"$f":"Home!B65","v":"blank"},{"$f":"Home!C65","v":"blank"},{"$f":"Home!D65","v":"blank"},{"$f":"Home!E65","v":"SPLIT SITES"},{"$f":"Home!F65","v":"blank"},{"$f":"Home!H65","v":"blank"},{"$f":"Home!I65","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H60,TRANS!W:W)","v":0},null,{"$f":"Home!M65","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N65","v":""},{"$f":"Home!AD65","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H60&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H60&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H60,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A66","v":{"$error":"#N/A"}},{"$f":"Home!B66","v":"blank"},{"$f":"Home!C66","v":"blank"},{"$f":"Home!D66","v":"blank"},{"$f":"Home!E66","v":"MFG"},{"$f":"Home!F66","v":"blank"},{"$f":"Home!H66","v":"blank"},{"$f":"Home!I66","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H61,TRANS!W:W)","v":0},null,{"$f":"Home!M66","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N66","v":""},{"$f":"Home!AD66","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H61&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H61&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H61,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P61-SUM(Q61:AE61),0)","v":0}]
[{"$f":"Home!A67","v":{"$error":"#N/A"}},{"$f":"Home!B67","v":"blank"},{"$f":"Home!C67","v":"blank"},{"$f":"Home!D67","v":"blank"},{"$f":"Home!E67","v":"EXCLUSIONS"},{"$f":"Home!F67","v":"blank"},{"$f":"Home!H67","v":"blank"},{"$f":"Home!I67","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H62,TRANS!W:W)","v":0},null,{"$f":"Home!M67","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N67","v":""},{"$f":"Home!AD67","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H62&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H62&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H62,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P62-SUM(Q62:AE62),0)","v":0}]
[{"$f":"Home!A68","v":{"$error":"#N/A"}},{"$f":"Home!B68","v":"SUBTOTAL"},{"$f":"Home!C68","v":"SUBTOTAL"},{"$f":"Home!D68","v":"SUBTOTAL"},{"$f":"Home!E68","v":"SUBTOTAL"},{"$f":"Home!F68","v":"SUBTOTAL"},{"$f":"Home!H68","v":"SUBTOTAL"},{"$f":"Home!I68","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H63,TRANS!W:W)","v":0},null,null,null,null,{"$f":"O30&\" SUBTOTAL\"","v":{"$error":"#N/A"}},{"$f":"SUM(P31:P62)","v":0},{"$f":"SUM(Q31:Q62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P63-SUM(Q63:AE63),0)","v":0}]
[{"$f":"Home!A69","v":"REPORT"},{"$f":"Home!B69","v":19},{"$f":"Home!C69","v":12},{"$f":"Home!D69","v":12},{"$f":"Home!E69","v":19},{"$f":"Home!F69","v":7},{"$f":"Home!H69","v":2},{"$f":"Home!I69","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H64,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A70","v":0},{"$f":"Home!B70","v":"High Needs"},{"$f":"Home!C70","v":"De-Delegation"},{"$f":"Home!D70","v":"De-Delegation"},{"$f":"Home!E70","v":"De-Delegation"},{"$f":"Home!F70","v":"Post 16"},{"$f":"Home!H70","v":"PRUTop-ups"},{"$f":"Home!I70","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H65,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A71","v":{"$error":"#N/A"}},{"$f":"Home!B71","v":"NURSERYTOPUP"},{"$f":"Home!C71","v":"NDPDEUPEG"},{"$f":"Home!D71","v":"NDSDEUPEG"},{"$f":"Home!E71","v":"NDPDEUPEG"},{"$f":"Home!F71","v":"EFAHN"},{"$f":"Home!H71","v":"PRUTOPUP"},{"$f":"Home!I71","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H66,TRANS!W:W)","v":0},null,{"$f":"Home!M71","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N71","v":""},{"$f":"Home!AD71","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H66&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H66&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H66,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A72","v":{"$error":"#N/A"}},{"$f":"Home!B72","v":"OTHERTOPUP"},{"$f":"Home!C72","v":"NDPDEBS"},{"$f":"Home!D72","v":"NDSDESupply"},{"$f":"Home!E72","v":"NDSDEUPEG"},{"$f":"Home!F72","v":"EFAPROG"},{"$f":"Home!H72","v":"OTHERTOPUP"},{"$f":"Home!I72","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H67,TRANS!W:W)","v":0},null,{"$f":"Home!M72","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N72","v":""},{"$f":"Home!AD72","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H67&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H67&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H67,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A73","v":{"$error":"#N/A"}},{"$f":"Home!B73","v":"STMTPY"},{"$f":"Home!C73","v":"NDPDESupply"},{"$f":"Home!D73","v":"NDSecDELConting"},{"$f":"Home!E73","v":"NDPDEBS"},{"$f":"Home!F73","v":"BURSARY"},{"$f":"Home!H73","v":"STATEMENTTOPUP"},{"$f":"Home!I73","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H68,TRANS!W:W)","v":0},null,{"$f":"Home!M73","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N73","v":""},{"$f":"Home!AD73","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H68&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H68&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H68,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A74","v":{"$error":"#N/A"}},{"$f":"Home!B74","v":"NURSERYEX"},{"$f":"Home!C74","v":"NDPriDELConting"},{"$f":"Home!D74","v":"NDSecDELImprov"},{"$f":"Home!E74","v":"NDPDESupply"},{"$f":"Home!F74","v":"blank"},{"$f":"Home!H74","v":"blank"},{"$f":"Home!I74","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H69,TRANS!W:W)","v":0},null,{"$f":"Home!M74","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N74","v":""},{"$f":"Home!AD74","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H69&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H69&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H69,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A75","v":{"$error":"#N/A"}},{"$f":"Home!B75","v":"blank"},{"$f":"Home!C75","v":"NDPriDELImprov"},{"$f":"Home!D75","v":"blank"},{"$f":"Home!E75","v":"NDSDESupply"},{"$f":"Home!F75","v":"blank"},{"$f":"Home!H75","v":"blank"},{"$f":"Home!I75","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H70,TRANS!W:W)","v":0},null,{"$f":"Home!M75","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N75","v":""},{"$f":"Home!AD75","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H70&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H70&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H70,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A76","v":{"$error":"#N/A"}},{"$f":"Home!B76","v":"blank"},{"$f":"Home!C76","v":"blank"},{"$f":"Home!D76","v":"blank"},{"$f":"Home!E76","v":"NDPriDELConting"},{"$f":"Home!F76","v":"blank"},{"$f":"Home!H76","v":"blank"},{"$f":"Home!I76","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H71,TRANS!W:W)","v":0},null,{"$f":"Home!M76","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N76","v":""},{"$f":"Home!AD76","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H71&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H71&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H71,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A77","v":{"$error":"#N/A"}},{"$f":"Home!B77","v":"blank"},{"$f":"Home!C77","v":"blank"},{"$f":"Home!D77","v":"blank"},{"$f":"Home!E77","v":"NDPriDELImprov"},{"$f":"Home!F77","v":"blank"},{"$f":"Home!H77","v":"blank"},{"$f":"Home!I77","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H72,TRANS!W:W)","v":0},null,{"$f":"Home!M77","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N77","v":""},{"$f":"Home!AD77","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H72&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H72&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H72,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A78","v":{"$error":"#N/A"}},{"$f":"Home!B78","v":"blank"},{"$f":"Home!C78","v":"blank"},{"$f":"Home!D78","v":"blank"},{"$f":"Home!E78","v":"NDSecDELConting"},{"$f":"Home!F78","v":"blank"},{"$f":"Home!H78","v":"blank"},{"$f":"Home!I78","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H73,TRANS!W:W)","v":0},null,{"$f":"Home!M78","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N78","v":""},{"$f":"Home!AD78","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H73&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H73&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H73,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A79","v":{"$error":"#N/A"}},{"$f":"Home!B79","v":"blank"},{"$f":"Home!C79","v":"blank"},{"$f":"Home!D79","v":"blank"},{"$f":"Home!E79","v":"NDSecDELImprov"},{"$f":"Home!F79","v":"blank"},{"$f":"Home!H79","v":"blank"},{"$f":"Home!I79","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H74,TRANS!W:W)","v":0},null,{"$f":"Home!M79","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N79","v":""},{"$f":"Home!AD79","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H74&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H74&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H74,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A80","v":{"$error":"#N/A"}},{"$f":"Home!B80","v":"subtotal"},{"$f":"Home!C80","v":"subtotal"},{"$f":"Home!D80","v":"subtotal"},{"$f":"Home!E80","v":"subtotal"},{"$f":"Home!F80","v":"subtotal"},{"$f":"Home!H80","v":"subtotal"},{"$f":"Home!I80","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H75,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P65:P74)","v":0},{"$f":"SUM(Q65:Q74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A81","v":"REPORT"},{"$f":"Home!B81","v":3},{"$f":"Home!C81","v":3},{"$f":"Home!D81","v":3},{"$f":"Home!E81","v":6},{"$f":"Home!F81","v":7},{"$f":"Home!H81","v":3},{"$f":"Home!I81","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H76,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A82","v":0},{"$f":"Home!B82","v":"Grants"},{"$f":"Home!C82","v":"PupilPremium"},{"$f":"Home!D82","v":"Post 16"},{"$f":"Home!E82","v":"Post 16"},{"$f":"Home!F82","v":"PupilPremium"},{"$f":"Home!H82","v":"PupilPremium"},{"$f":"Home!I82","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H77,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H77","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A83","v":{"$error":"#N/A"}},{"$f":"Home!B83","v":"DFC"},{"$f":"Home!C83","v":"PPFSMPri"},{"$f":"Home!D83","v":"EFAADD"},{"$f":"Home!E83","v":"EFAADD"},{"$f":"Home!F83","v":"PPFSMPri"},{"$f":"Home!H83","v":"PPFSMPri"},{"$f":"Home!I83","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H78,TRANS!W:W)","v":0},null,{"$f":"Home!M83","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N83","v":""},{"$f":"Home!AD83","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H78&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H78&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H78,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A84","v":{"$error":"#N/A"}},{"$f":"Home!B84","v":"blank"},{"$f":"Home!C84","v":"PPSERVICE"},{"$f":"Home!D84","v":"EFAFP"},{"$f":"Home!E84","v":"EFAFP"},{"$f":"Home!F84","v":"PPFSMSec"},{"$f":"Home!H84","v":"PPFSMSec"},{"$f":"Home!I84","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H79,TRANS!W:W)","v":0},null,{"$f":"Home!M84","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N84","v":""},{"$f":"Home!AD84","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H79&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H79&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H79,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A85","v":{"$error":"#N/A"}},{"$f":"Home!B85","v":"blank"},{"$f":"Home!C85","v":"PPLOOKEDAFTER"},{"$f":"Home!D85","v":"EFAHN"},{"$f":"Home!E85","v":"EFAHN"},{"$f":"Home!F85","v":"PPSERVICE"},{"$f":"Home!H85","v":"PPSERVICE"},{"$f":"Home!I85","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H80,TRANS!W:W)","v":0},null,{"$f":"Home!M85","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N85","v":""},{"$f":"Home!AD85","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H80&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H80&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H80,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A86","v":{"$error":"#N/A"}},{"$f":"Home!B86","v":"blank"},{"$f":"Home!C86","v":"PPPOST-LAC"},{"$f":"Home!D86","v":"EFAALS"},{"$f":"Home!E86","v":"EFAALS"},{"$f":"Home!F86","v":"PPLOOKEDAFTER"},{"$f":"Home!H86","v":"PPLOOKEDAFTER"},{"$f":"Home!I86","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H81,TRANS!W:W)","v":0},null,{"$f":"Home!M86","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N86","v":""},{"$f":"Home!AD86","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H81&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H81&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H81,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A87","v":{"$error":"#N/A"}},{"$f":"Home!B87","v":"blank"},{"$f":"Home!C87","v":"PPPY"},{"$f":"Home!D87","v":"EFAPROG"},{"$f":"Home!E87","v":"EFAPROG"},{"$f":"Home!F87","v":"PPPOST-LAC"},{"$f":"Home!H87","v":"PPPOST-LAC"},{"$f":"Home!I87","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H82,TRANS!W:W)","v":0},null,{"$f":"Home!M87","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N87","v":""},{"$f":"Home!AD87","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H82&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H82&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H82,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A88","v":{"$error":"#N/A"}},{"$f":"Home!B88","v":"blank"},{"$f":"Home!C88","v":"PPEXCLUSIONS"},{"$f":"Home!D88","v":"EFATRANS"},{"$f":"Home!E88","v":"EFATRANS"},{"$f":"Home!F88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!H88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!I88","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H83,TRANS!W:W)","v":0},null,{"$f":"Home!M88","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N88","v":""},{"$f":"Home!AD88","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H83&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H83&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H83,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A89","v":{"$error":"#N/A"}},{"$f":"Home!B89","v":"blank"},{"$f":"Home!C89","v":"blank"},{"$f":"Home!D89","v":"BURSARY"},{"$f":"Home!E89","v":"BURSARY"},{"$f":"Home!F89","v":"EYPP"},{"$f":"Home!H89","v":"PPFSMPRU"},{"$f":"Home!I89","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H84,TRANS!W:W)","v":0},null,{"$f":"Home!M89","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N89","v":""},{"$f":"Home!AD89","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H84&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H84&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H84,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A90","v":{"$error":"#N/A"}},{"$f":"Home!B90","v":"blank"},{"$f":"Home!C90","v":"blank"},{"$f":"Home!D90","v":"EFAPY"},{"$f":"Home!E90","v":"blank"},{"$f":"Home!F90","v":"PPPY"},{"$f":"Home!H90","v":"PPPY"},{"$f":"Home!I90","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H85,TRANS!W:W)","v":0},null,{"$f":"Home!M90","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N90","v":""},{"$f":"Home!AD90","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H85&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H85&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H85,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A91","v":{"$error":"#N/A"}},{"$f":"Home!B91","v":"blank"},{"$f":"Home!C91","v":"blank"},{"$f":"Home!D91","v":"blank"},{"$f":"Home!E91","v":"blank"},{"$f":"Home!F91","v":"PPEXCLUSIONS"},{"$f":"Home!H91","v":"PPEXCLUSIONS"},{"$f":"Home!I91","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H86,TRANS!W:W)","v":0},null,{"$f":"Home!M91","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N91","v":""},{"$f":"Home!AD91","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H86&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H86&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H86,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A92","v":{"$error":"#N/A"}},{"$f":"Home!B92","v":"blank"},{"$f":"Home!C92","v":"blank"},{"$f":"Home!D92","v":"blank"},{"$f":"Home!E92","v":"blank"},{"$f":"Home!F92","v":"blank"},{"$f":"Home!H92","v":0},{"$f":"Home!I92","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H87,TRANS!W:W)","v":0},null,{"$f":"Home!M92","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N92","v":""},{"$f":"Home!AD92","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H87&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H87&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H87,TRANS!AA:AA)","v":0}]
[{"$f":"Home!A93","v":{"$error":"#N/A"}},{"$f":"Home!B93","v":"subtotal"},{"$f":"Home!C93","v":"subtotal"},{"$f":"Home!D93","v":"subtotal"},{"$f":"Home!E93","v":"subtotal"},{"$f":"Home!F93","v":"subtotal"},{"$f":"Home!H93","v":"subtotal"},{"$f":"Home!I93","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H88,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P77:P87)","v":0},{"$f":"SUM(Q77:Q87)","v":0},{"$f":"SUM(R77:R87)","v":0},null,{"$f":"SUM(T77:T87)","v":0},{"$f":"SUM(U77:U87)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A94","v":"REPORT"},{"$f":"Home!B94","v":2},{"$f":"Home!C94","v":7},{"$f":"Home!D94","v":7},{"$f":"Home!E94","v":7},{"$f":"Home!F94","v":5},{"$f":"Home!H94","v":5},{"$f":"Home!I94","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H89,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A95","v":0},{"$f":"Home!B95","v":"Not used"},{"$f":"Home!C95","v":"High Needs"},{"$f":"Home!D95","v":"High Needs"},{"$f":"Home!E95","v":"High Needs"},{"$f":"Home!F95","v":"Grants"},{"$f":"Home!H95","v":"Grants"},{"$f":"Home!I95","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H90,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H90","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A96","v":{"$error":"#N/A"}},{"$f":"Home!B96","v":"blank"},{"$f":"Home!C96","v":"ARPNURBASE"},{"$f":"Home!D96","v":"ARPRY11BASE"},{"$f":"Home!E96","v":"ARPNURBASE"},{"$f":"Home!F96","v":"DFC"},{"$f":"Home!H96","v":"DFC"},{"$f":"Home!I96","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H91,TRANS!W:W)","v":0},null,{"$f":"Home!M96","v":{"$error":"#N/A"}},{"$f":"Home!N96","v":""},{"$f":"Home!O96","v":0},{"$f":"Home!N96","v":""},{"$f":"Home!AD96","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H91&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H91&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H91,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A97","v":{"$error":"#N/A"}},{"$f":"Home!B97","v":"blank"},{"$f":"Home!C97","v":"ARPRY11BASE"},{"$f":"Home!D97","v":"OCCARPRY11BASE"},{"$f":"Home!E97","v":"ARPRY11BASE"},{"$f":"Home!F97","v":"Y7catchup"},{"$f":"Home!H97","v":"TU"},{"$f":"Home!I97","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H92,TRANS!W:W)","v":0},null,{"$f":"Home!M97","v":{"$error":"#N/A"}},{"$f":"Home!N97","v":""},{"$f":"Home!O97","v":0},{"$f":"Home!N97","v":""},{"$f":"Home!AD97","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H92&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H92&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H92,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A98","v":{"$error":"#N/A"}},{"$f":"Home!B98","v":"blank"},{"$f":"Home!C98","v":"OCCARPRY11BASE"},{"$f":"Home!D98","v":"UNOCCARPRY11BASE"},{"$f":"Home!E98","v":"OCCARPRY11BASE"},{"$f":"Home!F98","v":"TU"},{"$f":"Home!H98","v":"PEGRANT"},{"$f":"Home!I98","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H93,TRANS!W:W)","v":0},null,{"$f":"Home!M98","v":{"$error":"#N/A"}},{"$f":"Home!N98","v":""},{"$f":"Home!O98","v":0},{"$f":"Home!N98","v":""},{"$f":"Home!AD98","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H93&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H93&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H93,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A99","v":{"$error":"#N/A"}},{"$f":"Home!B99","v":"blank"},{"$f":"Home!C99","v":"UNOCCARPRY11BASE"},{"$f":"Home!D99","v":"ARPP16BASE"},{"$f":"Home!E99","v":"UNOCCARPRY11BASE"},{"$f":"Home!F99","v":"PEGRANT"},{"$f":"Home!H99","v":"UIFSM"},{"$f":"Home!I99","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H94,TRANS!W:W)","v":0},null,{"$f":"Home!M99","v":{"$error":"#N/A"}},{"$f":"Home!N99","v":""},{"$f":"Home!O99","v":0},{"$f":"Home!N99","v":""},{"$f":"Home!AD99","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H94&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H94&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H94,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A100","v":{"$error":"#N/A"}},{"$f":"Home!B100","v":"blank"},{"$f":"Home!C100","v":"PRURY11BASE"},{"$f":"Home!D100","v":"STATEMENTTOPUP"},{"$f":"Home!E100","v":"ARPP16BASE"},{"$f":"Home!F100","v":"UIFSM"},{"$f":"Home!H100","v":"NCTL"},{"$f":"Home!I100","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H95,TRANS!W:W)","v":0},null,{"$f":"Home!M100","v":{"$error":"#N/A"}},{"$f":"Home!N100","v":""},{"$f":"Home!O100","v":0},{"$f":"Home!N100","v":""},{"$f":"Home!AD100","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H95&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H95&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H95,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A101","v":{"$error":"#N/A"}},{"$f":"Home!B101","v":"blank"},{"$f":"Home!C101","v":"NURSERYTOPUP"},{"$f":"Home!D101","v":"POST16TOPUP"},{"$f":"Home!E101","v":"NURSERYTOPUP"},{"$f":"Home!F101","v":"NCTL"},{"$f":"Home!H101","v":"y7catchup"},{"$f":"Home!I101","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H96,TRANS!W:W)","v":0},null,{"$f":"Home!M101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"Home!O101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"Home!AD101","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H96&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H96&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H96,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A102","v":{"$error":"#N/A"}},{"$f":"Home!B102","v":"blank"},{"$f":"Home!C102","v":"STATEMENTTOPUP"},{"$f":"Home!D102","v":"STMTTOPUPSEC"},{"$f":"Home!E102","v":"POST16TOPUP"},{"$f":"Home!F102","v":"blank"},{"$f":"Home!H102","v":"blank"},{"$f":"Home!I102","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H97,TRANS!W:W)","v":0},null,{"$f":"Home!M102","v":{"$error":"#N/A"}},{"$f":"Home!N102","v":""},{"$f":"Home!O102","v":0},{"$f":"Home!N102","v":""},{"$f":"Home!AD102","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H97&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H97&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H97,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A103","v":{"$error":"#N/A"}},{"$f":"Home!B103","v":"blank"},{"$f":"Home!C103","v":"STMTTOPUPPRI"},{"$f":"Home!D103","v":"ARPTOPUP"},{"$f":"Home!E103","v":"STATEMENTTOPUP"},{"$f":"Home!F103","v":"blank"},{"$f":"Home!H103","v":"blank"},{"$f":"Home!I103","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H98,TRANS!W:W)","v":0},null,{"$f":"Home!M103","v":{"$error":"#N/A"}},{"$f":"Home!N103","v":""},{"$f":"Home!O103","v":0},{"$f":"Home!N103","v":""},{"$f":"Home!AD103","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H98&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H98&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H98,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A104","v":{"$error":"#N/A"}},{"$f":"Home!B104","v":"blank"},{"$f":"Home!C104","v":"NURARPTOPUP"},{"$f":"Home!D104","v":"POST16ARPTOPUP"},{"$f":"Home!E104","v":"STMTTOPUPPRI"},{"$f":"Home!F104","v":"blank"},{"$f":"Home!H104","v":"blank"},{"$f":"Home!I104","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H99,TRANS!W:W)","v":0},null,{"$f":"Home!M104","v":{"$error":"#N/A"}},{"$f":"Home!N104","v":""},{"$f":"Home!O104","v":0},{"$f":"Home!N104","v":""},{"$f":"Home!AD104","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H99&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H99&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H99,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A105","v":{"$error":"#N/A"}},{"$f":"Home!B105","v":"blank"},{"$f":"Home!C105","v":"ARPTOPUP"},{"$f":"Home!D105","v":"OTHERTOPUP"},{"$f":"Home!E105","v":"STMTTOPUPSEC"},{"$f":"Home!F105","v":"blank"},{"$f":"Home!H105","v":"blank"},{"$f":"Home!I105","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H100,TRANS!W:W)","v":0},null,{"$f":"Home!M105","v":{"$error":"#N/A"}},{"$f":"Home!N105","v":""},{"$f":"Home!O105","v":0},{"$f":"Home!N105","v":""},{"$f":"Home!AD105","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H100&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H100&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H100,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A106","v":{"$error":"#N/A"}},{"$f":"Home!B106","v":"blank"},{"$f":"Home!C106","v":"PRUTOPUP"},{"$f":"Home!D106","v":"STMTPY"},{"$f":"Home!E106","v":"NURARPTOPUP"},{"$f":"Home!F106","v":"blank"},{"$f":"Home!H106","v":"blank"},{"$f":"Home!I106","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H101,TRANS!W:W)","v":0},null,{"$f":"Home!M106","v":{"$error":"#N/A"}},{"$f":"Home!N106","v":""},{"$f":"Home!O106","v":0},{"$f":"Home!N106","v":""},{"$f":"Home!AD106","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H101&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H101&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H101,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A107","v":{"$error":"#N/A"}},{"$f":"Home!B107","v":"blank"},{"$f":"Home!C107","v":"OTHERTOPUP"},{"$f":"Home!D107","v":"ARPPY"},{"$f":"Home!E107","v":"ARPTOPUP"},{"$f":"Home!F107","v":"blank"},{"$f":"Home!H107","v":"blank"},{"$f":"Home!I107","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H102,TRANS!W:W)","v":0},null,{"$f":"Home!M107","v":{"$error":"#N/A"}},{"$f":"Home!N107","v":""},{"$f":"Home!O107","v":0},{"$f":"Home!N107","v":""},{"$f":"Home!AD107","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H102&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H102&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H102,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A108","v":{"$error":"#N/A"}},{"$f":"Home!B108","v":"blank"},{"$f":"Home!C108","v":"STMTPY"},{"$f":"Home!D108","v":"SPECIALRY11BASE"},{"$f":"Home!E108","v":"POST16ARPTOPUP"},{"$f":"Home!F108","v":"blank"},{"$f":"Home!H108","v":"blank"},{"$f":"Home!I108","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H103,TRANS!W:W)","v":0},null,{"$f":"Home!M108","v":{"$error":"#N/A"}},{"$f":"Home!N108","v":""},{"$f":"Home!O108","v":0},{"$f":"Home!N108","v":""},{"$f":"Home!AD108","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H103&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H103&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H103,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A109","v":{"$error":"#N/A"}},{"$f":"Home!B109","v":"blank"},{"$f":"Home!C109","v":"ARPPY"},{"$f":"Home!D109","v":"blank"},{"$f":"Home!E109","v":"OTHERTOPUP"},{"$f":"Home!F109","v":"blank"},{"$f":"Home!H109","v":"blank"},{"$f":"Home!I109","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H104,TRANS!W:W)","v":0},null,{"$f":"Home!M109","v":{"$error":"#N/A"}},{"$f":"Home!N109","v":""},{"$f":"Home!O109","v":0},{"$f":"Home!N109","v":""},{"$f":"Home!AD109","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H104&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H104&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H104,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A110","v":{"$error":"#N/A"}},{"$f":"Home!B110","v":"blank"},{"$f":"Home!C110","v":"NURSERYEX"},{"$f":"Home!D110","v":"blank"},{"$f":"Home!E110","v":"STMTPY"},{"$f":"Home!F110","v":"blank"},{"$f":"Home!H110","v":"blank"},{"$f":"Home!I110","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H105,TRANS!W:W)","v":0},null,{"$f":"Home!M110","v":{"$error":"#N/A"}},{"$f":"Home!N110","v":""},{"$f":"Home!O110","v":0},{"$f":"Home!N110","v":""},{"$f":"Home!AD110","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H105&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H105&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H105,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A111","v":{"$error":"#N/A"}},{"$f":"Home!B111","v":"blank"},{"$f":"Home!C111","v":"NOTIONALSEN"},{"$f":"Home!D111","v":"blank"},{"$f":"Home!E111","v":"ARPPY"},{"$f":"Home!F111","v":"blank"},{"$f":"Home!H111","v":"blank"},{"$f":"Home!I111","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M111","v":{"$error":"#N/A"}},{"$f":"Home!N111","v":""},{"$f":"Home!O111","v":0},{"$f":"Home!N111","v":""},{"$f":"Home!AD111","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H106&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H106&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H106,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P106-SUM(Q106:AE106),0)","v":0}]
[{"$f":"Home!A112","v":{"$error":"#N/A"}},{"$f":"Home!B112","v":"blank"},{"$f":"Home!C112","v":"blank"},{"$f":"Home!D112","v":"blank"},{"$f":"Home!E112","v":"NURSERYEX"},{"$f":"Home!F112","v":"blank"},{"$f":"Home!H112","v":"blank"},{"$f":"Home!I112","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M112","v":{"$error":"#N/A"}},{"$f":"Home!N112","v":""},{"$f":"Home!O112","v":0},{"$f":"Home!N112","v":""},{"$f":"Home!AD112","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H107&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H107&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H107,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P107-SUM(Q107:AE107),0)","v":0}]
[{"$f":"Home!A113","v":{"$error":"#N/A"}},{"$f":"Home!B113","v":"blank"},{"$f":"Home!C113","v":"blank"},{"$f":"Home!D113","v":"blank"},{"$f":"Home!E113","v":"blank"},{"$f":"Home!F113","v":"blank"},{"$f":"Home!H113","v":"blank"},{"$f":"Home!I113","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M113","v":{"$error":"#N/A"}},{"$f":"Home!N113","v":""},{"$f":"Home!O113","v":0},{"$f":"Home!N113","v":""},{"$f":"Home!AD113","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H108&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H108&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H108,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P108-SUM(Q108:AE108),0)","v":0}]
[{"$f":"Home!A114","v":{"$error":"#N/A"}},{"$f":"Home!B114","v":"subtotal"},{"$f":"Home!C114","v":"subtotal"},{"$f":"Home!D114","v":"subtotal"},{"$f":"Home!E114","v":"subtotal"},{"$f":"Home!F114","v":"subtotal"},{"$f":"Home!H114","v":"subtotal"},{"$f":"Home!I114","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H109,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P91:P108)","v":0},{"$f":"SUM(Q91:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A115","v":"REPORT"},{"$f":"Home!B115","v":2},{"$f":"Home!C115","v":9},{"$f":"Home!D115","v":7},{"$f":"Home!E115","v":10},{"$f":"Home!F115","v":7},{"$f":"Home!H115","v":7},{"$f":"Home!I115","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H110,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P110-SUM(Q110:AE110),0)","v":0}]
[{"$f":"Home!A116","v":0},{"$f":"Home!B116","v":"Not used"},{"$f":"Home!C116","v":"Grants"},{"$f":"Home!D116","v":"PupilPremium"},{"$f":"Home!E116","v":"PupilPremium"},{"$f":"Home!F116","v":"Not used"},{"$f":"Home!H116","v":"Not used"},{"$f":"Home!I116","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H111,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H111","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A117","v":{"$error":"#N/A"}},{"$f":"Home!B117","v":"blank"},{"$f":"Home!C117","v":"DFC"},{"$f":"Home!D117","v":"PPFSMSec"},{"$f":"Home!E117","v":"PPFSMPri"},{"$f":"Home!F117","v":"blank"},{"$f":"Home!H117","v":"blank"},{"$f":"Home!I117","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H112,TRANS!W:W)","v":0},null,{"$f":"Home!M117","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N117","v":""},{"$f":"Home!AD117","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H112&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H112&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H112,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A118","v":{"$error":"#N/A"}},{"$f":"Home!B118","v":"blank"},{"$f":"Home!C118","v":"dfcloan"},{"$f":"Home!D118","v":"PPSERVICE"},{"$f":"Home!E118","v":"PPFSMSec"},{"$f":"Home!F118","v":"blank"},{"$f":"Home!H118","v":"blank"},{"$f":"Home!I118","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H113,TRANS!W:W)","v":0},null,{"$f":"Home!M118","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N118","v":""},{"$f":"Home!AD118","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H113&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H113&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H113,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A119","v":{"$error":"#N/A"}},{"$f":"Home!B119","v":"blank"},{"$f":"Home!C119","v":"tu"},{"$f":"Home!D119","v":"PPLOOKEDAFTER"},{"$f":"Home!E119","v":"PPSERVICE"},{"$f":"Home!F119","v":"blank"},{"$f":"Home!H119","v":"blank"},{"$f":"Home!I119","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H114,TRANS!W:W)","v":0},null,{"$f":"Home!M119","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N119","v":""},{"$f":"Home!AD119","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H114&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H114&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H114,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A120","v":{"$error":"#N/A"}},{"$f":"Home!B120","v":"blank"},{"$f":"Home!C120","v":"PEGRANT"},{"$f":"Home!D120","v":"PPPOST-LAC"},{"$f":"Home!E120","v":"PPLOOKEDAFTER"},{"$f":"Home!F120","v":"blank"},{"$f":"Home!H120","v":"blank"},{"$f":"Home!I120","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H115,TRANS!W:W)","v":0},null,{"$f":"Home!M120","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N120","v":""},{"$f":"Home!AD120","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H115&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H115&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H115,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A121","v":{"$error":"#N/A"}},{"$f":"Home!B121","v":"blank"},{"$f":"Home!C121","v":"UIFSM"},{"$f":"Home!D121","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!E121","v":"PPPOST-LAC"},{"$f":"Home!F121","v":"blank"},{"$f":"Home!H121","v":"blank"},{"$f":"Home!I121","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H116,TRANS!W:W)","v":0},null,{"$f":"Home!M121","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N121","v":""},{"$f":"Home!AD121","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H116&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H116&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H116,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A122","v":{"$error":"#N/A"}},{"$f":"Home!B122","v":"blank"},{"$f":"Home!C122","v":"RBASELINE"},{"$f":"Home!D122","v":"PPPY"},{"$f":"Home!E122","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!F122","v":"blank"},{"$f":"Home!H122","v":"blank"},{"$f":"Home!I122","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H117,TRANS!W:W)","v":0},null,{"$f":"Home!M122","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N122","v":""},{"$f":"Home!AD122","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H117&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H117&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H117,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A123","v":{"$error":"#N/A"}},{"$f":"Home!B123","v":"blank"},{"$f":"Home!C123","v":"NCTL"},{"$f":"Home!D123","v":"PPEXCLUSIONS"},{"$f":"Home!E123","v":"PPEXCLUSIONS"},{"$f":"Home!F123","v":"blank"},{"$f":"Home!H123","v":"blank"},{"$f":"Home!I123","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H118,TRANS!W:W)","v":0},null,{"$f":"Home!M123","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N123","v":""},{"$f":"Home!AD123","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H118&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H118&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H118,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A124","v":{"$error":"#N/A"}},{"$f":"Home!B124","v":"blank"},{"$f":"Home!C124","v":"blank"},{"$f":"Home!D124","v":"blank"},{"$f":"Home!E124","v":"PPPY"},{"$f":"Home!F124","v":"blank"},{"$f":"Home!H124","v":"blank"},{"$f":"Home!I124","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H119,TRANS!W:W)","v":0},null,{"$f":"Home!M124","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N124","v":""},{"$f":"Home!AD124","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H119&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H119&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H119,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A125","v":{"$error":"#N/A"}},{"$f":"Home!B125","v":"blank"},{"$f":"Home!C125","v":"blank"},{"$f":"Home!D125","v":"blank"},{"$f":"Home!E125","v":"blank"},{"$f":"Home!F125","v":"blank"},{"$f":"Home!H125","v":"blank"},{"$f":"Home!I125","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H120,TRANS!W:W)","v":0},null,{"$f":"Home!M125","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N125","v":""},{"$f":"Home!AD125","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H120&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H120&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H120,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A126","v":{"$error":"#N/A"}},{"$f":"Home!B126","v":"blank"},{"$f":"Home!C126","v":"blank"},{"$f":"Home!D126","v":"blank"},{"$f":"Home!E126","v":"blank"},{"$f":"Home!F126","v":"blank"},{"$f":"Home!H126","v":"blank"},{"$f":"Home!I126","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H121,TRANS!W:W)","v":0},null,{"$f":"Home!M126","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N126","v":""},{"$f":"Home!AD126","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H121&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H121&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,DFENO&$H121,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A127","v":{"$error":"#N/A"}},{"$f":"Home!B127","v":"subtotal"},{"$f":"Home!C127","v":"subtotal"},{"$f":"Home!D127","v":"subtotal"},{"$f":"Home!E127","v":"subtotal"},{"$f":"Home!F127","v":"subtotal"},{"$f":"Home!H127","v":"subtotal"},{"$f":"Home!I127","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H122,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P112:P121)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A128","v":"REPORT"},{"$f":"Home!B128","v":0},{"$f":"Home!C128","v":4},{"$f":"Home!D128","v":4},{"$f":"Home!E128","v":5},{"$f":"Home!F128","v":0},{"$f":"Home!H128","v":0},{"$f":"Home!I128","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H123,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A129","v":{"$error":"#N/A"}},{"$f":"Home!B129","v":"Not used"},{"$f":"Home!C129","v":"Growth"},{"$f":"Home!D129","v":"Growth"},{"$f":"Home!E129","v":"Growth"},{"$f":"Home!F129","v":"Not used"},{"$f":"Home!H129","v":"Not used"},{"$f":"Home!I129","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H124,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H124","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A130","v":{"$error":"#N/A"}},{"$f":"Home!B130","v":"blank"},{"$f":"Home!C130","v":"BULGE"},{"$f":"Home!D130","v":"BULGESEC"},{"$f":"Home!E130","v":"BULGE"},{"$f":"Home!F130","v":"blank"},{"$f":"Home!H130","v":"blank"},{"$f":"Home!I130","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H125,TRANS!W:W)","v":0},null,{"$f":"Home!M130","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N130","v":""},{"$f":"Home!AD130","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H125&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H125&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H125,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A131","v":{"$error":"#N/A"}},{"$f":"Home!B131","v":"blank"},{"$f":"Home!C131","v":"BULGEPRI"},{"$f":"Home!D131","v":"EXPANDPRI"},{"$f":"Home!E131","v":"EXPANDPRI"},{"$f":"Home!F131","v":"blank"},{"$f":"Home!H131","v":"blank"},{"$f":"Home!I131","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H126,TRANS!W:W)","v":0},null,{"$f":"Home!M131","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N131","v":""},{"$f":"Home!AD131","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H126&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H126&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H126,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A132","v":{"$error":"#N/A"}},{"$f":"Home!B132","v":"blank"},{"$f":"Home!C132","v":"EXPANDPRI"},{"$f":"Home!D132","v":"EXPANDSEC"},{"$f":"Home!E132","v":"EXPANDPRIHALF"},{"$f":"Home!F132","v":"blank"},{"$f":"Home!H132","v":"blank"},{"$f":"Home!I132","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H127,TRANS!W:W)","v":0},null,{"$f":"Home!M132","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N132","v":""},{"$f":"Home!AD132","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H127&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H127&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H127,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A133","v":{"$error":"#N/A"}},{"$f":"Home!B133","v":"blank"},{"$f":"Home!C133","v":"EXPANDPRIHALF"},{"$f":"Home!D133","v":"PYGROWTH1"},{"$f":"Home!E133","v":"EXPANDSEC"},{"$f":"Home!F133","v":"blank"},{"$f":"Home!H133","v":"blank"},{"$f":"Home!I133","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H128,TRANS!W:W)","v":0},null,{"$f":"Home!M133","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N133","v":""},{"$f":"Home!AD133","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H128&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H128&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H128,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A134","v":{"$error":"#N/A"}},{"$f":"Home!B134","v":"blank"},{"$f":"Home!C134","v":"PYGROWTH1"},{"$f":"Home!D134","v":"NEWSTART"},{"$f":"Home!E134","v":"PYGROWTH1"},{"$f":"Home!F134","v":"blank"},{"$f":"Home!H134","v":"blank"},{"$f":"Home!I134","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H129,TRANS!W:W)","v":0},null,{"$f":"Home!M134","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N134","v":""},{"$f":"Home!AD134","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H129&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H129&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H129,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A135","v":{"$error":"#N/A"}},{"$f":"Home!B135","v":"blank"},{"$f":"Home!C135","v":"NEWSTART"},{"$f":"Home!D135","v":"DISECON"},{"$f":"Home!E135","v":"NEWSTART"},{"$f":"Home!F135","v":"blank"},{"$f":"Home!H135","v":"blank"},{"$f":"Home!I135","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H130,TRANS!W:W)","v":0},null,{"$f":"Home!M135","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N135","v":""},{"$f":"Home!AD135","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H130&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H130&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H130,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A136","v":{"$error":"#N/A"}},{"$f":"Home!B136","v":"blank"},{"$f":"Home!C136","v":"DISECON"},{"$f":"Home!D136","v":"blank"},{"$f":"Home!E136","v":"DISECON"},{"$f":"Home!F136","v":"blank"},{"$f":"Home!H136","v":"blank"},{"$f":"Home!I136","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H131,TRANS!W:W)","v":0},null,{"$f":"Home!M136","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N136","v":""},{"$f":"Home!AD136","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H131&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H131&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H131,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A137","v":{"$error":"#N/A"}},{"$f":"Home!B137","v":"blank"},{"$f":"Home!C137","v":"BULGEPROT"},{"$f":"Home!D137","v":"blank"},{"$f":"Home!E137","v":"BULGEPROT"},{"$f":"Home!F137","v":"blank"},{"$f":"Home!H137","v":"blank"},{"$f":"Home!I137","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H132,TRANS!W:W)","v":0},null,{"$f":"Home!M137","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N137","v":""},{"$f":"Home!AD137","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H132&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H132&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H132,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A138","v":{"$error":"#N/A"}},{"$f":"Home!B138","v":"blank"},{"$f":"Home!C138","v":"BULGEHALF"},{"$f":"Home!D138","v":"blank"},{"$f":"Home!E138","v":"BULGESEC"},{"$f":"Home!F138","v":"blank"},{"$f":"Home!H138","v":"blank"},{"$f":"Home!I138","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H133,TRANS!W:W)","v":0},null,{"$f":"Home!M138","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N138","v":""},{"$f":"Home!AD138","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H133&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H133&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H133,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A139","v":{"$error":"#N/A"}},{"$f":"Home!B139","v":"blank"},{"$f":"Home!C139","v":"EXPANDHALF"},{"$f":"Home!D139","v":"blank"},{"$f":"Home!E139","v":"BULGESEC"},{"$f":"Home!F139","v":"blank"},{"$f":"Home!H139","v":"blank"},{"$f":"Home!I139","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H134,TRANS!W:W)","v":0},null,{"$f":"Home!M139","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N139","v":""},{"$f":"Home!AD139","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H134&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H134&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H134,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P134-SUM(Q134:AE134),0)","v":0}]
[{"$f":"Home!A140","v":{"$error":"#N/A"}},{"$f":"Home!B140","v":"blank"},{"$f":"Home!C140","v":"EXPANDSEC"},{"$f":"Home!D140","v":"blank"},{"$f":"Home!E140","v":"BULGESEC"},{"$f":"Home!F140","v":"blank"},{"$f":"Home!H140","v":"blank"},{"$f":"Home!I140","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H135,TRANS!W:W)","v":0},null,{"$f":"Home!M140","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N140","v":""},{"$f":"Home!AD140","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H135&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H135&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H135,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P135-SUM(Q135:AE135),0)","v":0}]
[{"$f":"Home!A141","v":{"$error":"#N/A"}},{"$f":"Home!B141","v":"subtotal"},{"$f":"Home!C141","v":"subtotal"},{"$f":"Home!D141","v":"subtotal"},{"$f":"Home!E141","v":"subtotal"},{"$f":"Home!F141","v":"subtotal"},{"$f":"Home!H141","v":"subtotal"},{"$f":"Home!I141","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H136,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P125:P135)","v":0},{"$f":"SUM(Q125:Q135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A142","v":"REPORT"},{"$f":"Home!B142","v":0},{"$f":"Home!C142","v":9},{"$f":"Home!D142","v":9},{"$f":"Home!E142","v":9},{"$f":"Home!F142","v":0},{"$f":"Home!H142","v":0},{"$f":"Home!I142","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H137,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A143","v":0},{"$f":"Home!B143","v":"Not used"},{"$f":"Home!C143","v":"Early Years"},{"$f":"Home!D143","v":"Grants"},{"$f":"Home!E143","v":"Early Years"},{"$f":"Home!F143","v":"Not used"},{"$f":"Home!H143","v":"Not used"},{"$f":"Home!I143","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H138,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H138","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A144","v":{"$error":"#N/A"}},{"$f":"Home!B144","v":"blank"},{"$f":"Home!C144","v":"HOURS"},{"$f":"Home!D144","v":"DFC"},{"$f":"Home!E144","v":"HOURS"},{"$f":"Home!F144","v":"blank"},{"$f":"Home!H144","v":"blank"},{"$f":"Home!I144","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H139,TRANS!W:W)","v":0},null,{"$f":"Home!M144","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N144","v":""},{"$f":"Home!AD144","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H139&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H139&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H139,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A145","v":{"$error":"#N/A"}},{"$f":"Home!B145","v":"blank"},{"$f":"Home!C145","v":"BASIC"},{"$f":"Home!D145","v":"dfcloan"},{"$f":"Home!E145","v":"BASIC"},{"$f":"Home!F145","v":"blank"},{"$f":"Home!H145","v":"blank"},{"$f":"Home!I145","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H140,TRANS!W:W)","v":0},null,{"$f":"Home!M145","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N145","v":""},{"$f":"Home!AD145","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H140&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H140&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H140,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A146","v":{"$error":"#N/A"}},{"$f":"Home!B146","v":"blank"},{"$f":"Home!C146","v":"FLEX"},{"$f":"Home!D146","v":"tu"},{"$f":"Home!E146","v":"FLEX"},{"$f":"Home!F146","v":"blank"},{"$f":"Home!H146","v":"blank"},{"$f":"Home!I146","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H141,TRANS!W:W)","v":0},null,{"$f":"Home!M146","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N146","v":""},{"$f":"Home!AD146","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H141&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H141&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H141,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A147","v":{"$error":"#N/A"}},{"$f":"Home!B147","v":"blank"},{"$f":"Home!C147","v":"IDACI"},{"$f":"Home!D147","v":"PEGRANT"},{"$f":"Home!E147","v":"IDACI"},{"$f":"Home!F147","v":"blank"},{"$f":"Home!H147","v":"blank"},{"$f":"Home!I147","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H142,TRANS!W:W)","v":0},null,{"$f":"Home!M147","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N147","v":""},{"$f":"Home!AD147","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H142&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H142&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H142,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A148","v":{"$error":"#N/A"}},{"$f":"Home!B148","v":"blank"},{"$f":"Home!C148","v":"EYPP"},{"$f":"Home!D148","v":"NCTL"},{"$f":"Home!E148","v":"EYPP"},{"$f":"Home!F148","v":"blank"},{"$f":"Home!H148","v":"blank"},{"$f":"Home!I148","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H143,TRANS!W:W)","v":0},null,{"$f":"Home!M148","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N148","v":""},{"$f":"Home!AD148","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H143&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H143&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H143,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A149","v":{"$error":"#N/A"}},{"$f":"Home!B149","v":"blank"},{"$f":"Home!C149","v":"ADJ"},{"$f":"Home!D149","v":"Y7CATCHUP"},{"$f":"Home!E149","v":"ADJ"},{"$f":"Home!F149","v":"blank"},{"$f":"Home!H149","v":"blank"},{"$f":"Home!I149","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H144,TRANS!W:W)","v":0},null,{"$f":"Home!M149","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N149","v":""},{"$f":"Home!AD149","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H144&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H144&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H144,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A150","v":{"$error":"#N/A"}},{"$f":"Home!B150","v":"blank"},{"$f":"Home!C150","v":"ADD"},{"$f":"Home!D150","v":"blank"},{"$f":"Home!E150","v":"ADD"},{"$f":"Home!F150","v":"blank"},{"$f":"Home!H150","v":"blank"},{"$f":"Home!I150","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H145,TRANS!W:W)","v":0},null,{"$f":"Home!M150","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N150","v":""},{"$f":"Home!AD150","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H145&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H145&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H145,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A151","v":{"$error":"#N/A"}},{"$f":"Home!B151","v":"subtotal"},{"$f":"Home!C151","v":"subtotal"},{"$f":"Home!D151","v":"subtotal"},{"$f":"Home!E151","v":"subtotal"},{"$f":"Home!F151","v":"subtotal"},{"$f":"Home!H151","v":"subtotal"},{"$f":"Home!I151","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H146,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P138:P145)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A152","v":"REPORT"},{"$f":"Home!B152","v":0},{"$f":"Home!C152","v":19},{"$f":"Home!D152","v":0},{"$f":"Home!E152","v":19},{"$f":"Home!F152","v":0},{"$f":"Home!H152","v":0},{"$f":"Home!I152","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H147,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A153","v":0},{"$f":"Home!B153","v":"Not used"},{"$f":"Home!C153","v":"Not used"},{"$f":"Home!D153","v":"Other"},{"$f":"Home!E153","v":"Grants"},{"$f":"Home!F153","v":"Not used"},{"$f":"Home!H153","v":"Not used"},{"$f":"Home!I153","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H148,TRANS!W:W)","v":0},null,null,null,null,{"$f":"Home!N153","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A154","v":{"$error":"#N/A"}},{"$f":"Home!B154","v":"blank"},{"$f":"Home!C154","v":"blank"},{"$f":"Home!D154","v":"blank"},{"$f":"Home!E154","v":"DFC"},{"$f":"Home!F154","v":"blank"},{"$f":"Home!H154","v":"blank"},{"$f":"Home!I154","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H149,TRANS!W:W)","v":0},null,{"$f":"Home!M154","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N154","v":""},{"$f":"Home!AD154","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H149&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H149&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H149,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A155","v":{"$error":"#N/A"}},{"$f":"Home!B155","v":"blank"},{"$f":"Home!C155","v":"blank"},{"$f":"Home!D155","v":"blank"},{"$f":"Home!E155","v":"dfcloan"},{"$f":"Home!F155","v":"blank"},{"$f":"Home!H155","v":"blank"},{"$f":"Home!I155","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H150,TRANS!W:W)","v":0},null,{"$f":"Home!M155","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N155","v":""},{"$f":"Home!AD155","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H150&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H150&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H150,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A156","v":{"$error":"#N/A"}},{"$f":"Home!B156","v":"blank"},{"$f":"Home!C156","v":"blank"},{"$f":"Home!D156","v":"blank"},{"$f":"Home!E156","v":"tu"},{"$f":"Home!F156","v":"blank"},{"$f":"Home!H156","v":"blank"},{"$f":"Home!I156","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H151,TRANS!W:W)","v":0},null,{"$f":"Home!M156","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N156","v":""},{"$f":"Home!AD156","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H151&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H151&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H151,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A157","v":{"$error":"#N/A"}},{"$f":"Home!B157","v":"blank"},{"$f":"Home!C157","v":"blank"},{"$f":"Home!D157","v":"blank"},{"$f":"Home!E157","v":"PEGRANT"},{"$f":"Home!F157","v":"blank"},{"$f":"Home!H157","v":"blank"},{"$f":"Home!I157","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H152,TRANS!W:W)","v":0},null,{"$f":"Home!M157","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N157","v":""},{"$f":"Home!AD157","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H152&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H152&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H152,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A158","v":{"$error":"#N/A"}},{"$f":"Home!B158","v":"blank"},{"$f":"Home!C158","v":"blank"},{"$f":"Home!D158","v":"blank"},{"$f":"Home!E158","v":"UIFSM"},{"$f":"Home!F158","v":"blank"},{"$f":"Home!H158","v":"blank"},{"$f":"Home!I158","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H153,TRANS!W:W)","v":0},null,{"$f":"Home!M158","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N158","v":""},{"$f":"Home!AD158","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H153&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H153&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H153,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A159","v":{"$error":"#N/A"}},{"$f":"Home!B159","v":"blank"},{"$f":"Home!C159","v":"blank"},{"$f":"Home!D159","v":"blank"},{"$f":"Home!E159","v":"Y7CATCHUP"},{"$f":"Home!F159","v":"blank"},{"$f":"Home!H159","v":"blank"},{"$f":"Home!I159","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H154,TRANS!W:W)","v":0},null,{"$f":"Home!M159","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N159","v":""},{"$f":"Home!AD159","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H154&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H154&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H154,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A160","v":{"$error":"#N/A"}},{"$f":"Home!B160","v":"blank"},{"$f":"Home!C160","v":"blank"},{"$f":"Home!D160","v":"blank"},{"$f":"Home!E160","v":"NCTL"},{"$f":"Home!F160","v":"blank"},{"$f":"Home!H160","v":"blank"},{"$f":"Home!I160","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H155,TRANS!W:W)","v":0},null,{"$f":"Home!M160","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N160","v":""},{"$f":"Home!AD160","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,DFENO&$H155&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,DFENO&$H155&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,DFENO&$H155,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A161","v":{"$error":"#N/A"}},{"$f":"Home!B161","v":"subtotal"},{"$f":"Home!C161","v":"subtotal"},{"$f":"Home!D161","v":"subtotal"},{"$f":"Home!E161","v":"subtotal"},{"$f":"Home!F161","v":"subtotal"},{"$f":"Home!H161","v":"subtotal"},{"$f":"Home!I161","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&Payments!$H156,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P148:P155)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A162","v":"REPORT"},{"$f":"Home!B162","v":0},{"$f":"Home!C162","v":0},{"$f":"Home!D162","v":8},{"$f":"Home!E162","v":8},{"$f":"Home!F162","v":0},{"$f":"Home!H162","v":0},{"$f":"Home!I162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A163","v":0},{"$f":"Home!B163","v":0},{"$f":"Home!C163","v":0},{"$f":"Home!D163","v":0},{"$f":"Home!E163","v":0},{"$f":"Home!F163","v":0},{"$f":"Home!H163","v":0},{"$f":"Home!I163","v":0},null,null,null,"CFR Code",null,null,"CFR Summary",{"$f":"P27","v":"Allocation to date"},{"$f":"Q27","v":"To be paid directly to school by ESFA"},{"$f":"R27","v":{"$error":"#N/A"}},"Total Payments from Barnet",{"$f":"T27","v":"2018-04-01"},"2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[null,null,null,null,null,null,null,null,null,null,null,"I01",null,null,"Formula funding for Early Years and Reception - Y11, plus High Needs place funding",{"$f":"SUMIF($L$30:$L$156,$L159,P$30:P$156)","v":0},0,0,{"$f":"SUM(T159:AE159)","v":0},{"$f":"SUMIF($L$30:$L$156,$L159,T$30:T$156)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P159-SUM(Q159:AE159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I02",null,null,"Post 16 funding (mainly from the ESFA)",0,0,0,{"$f":"SUM(T160:AE160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P160-SUM(Q160:AE160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I03",null,null,"High Needs Top-ups (pre & post 16)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I05",null,null,"Pupil Premium",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I06",null,null,"Other Government Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I18",null,null,"Additional Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E10",null,null,"De-Delegation - Trade Union Facilities Time",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E23",null,null,"De-Delegation - Contingencies/Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E27",null,null,"De-Delegation - Narrowing the Gap & Behaviour Support,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"CI01",null,null,"Devolved Formula Capital Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(P159:P168)","v":0},{"$f":"SUM(Q159:Q168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]

{"sheet":"Payments - BEYA","index":13,"n_rows":169,"n_cols":59,"rows_kept":169,"cut":false,"hidden":true,"merged":[[25,19,25,30],[11,13,11,28],[12,11,13,14],[12,18,14,26],[18,11,22,16],[18,26,22,30]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Payments - BEYA"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,20,21,22,23,24,25,26,27,28,29,30,31,32,33,null,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Error Check","TOTAL","spare","spare","spare","Allocation to date","EFA Payments","Option A/C","Autopivot Check","April","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar",null,null,"Allocation match Payments Check"]
["Total Errors:",{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"CurrentSheetTotal","blank",null,null,null,{"$f":"P29","v":1152293.7399999998},{"$f":"Q29","v":0},{"$f":"R29","v":353801.26},null,{"$f":"SUM('Payments - Brookhill Nursery'!T4+'Payments - Hampden Way Nursery'!T4+'Payments - St Margarets Nursery'!T4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U4+'Payments - Hampden Way Nursery'!U4+'Payments - St Margarets Nursery'!U4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V4+'Payments - Hampden Way Nursery'!V4+'Payments - St Margarets Nursery'!V4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W4+'Payments - Hampden Way Nursery'!W4+'Payments - St Margarets Nursery'!W4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X4+'Payments - Hampden Way Nursery'!X4+'Payments - St Margarets Nursery'!X4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y4+'Payments - Hampden Way Nursery'!Y4+'Payments - St Margarets Nursery'!Y4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z4+'Payments - Hampden Way Nursery'!Z4+'Payments - St Margarets Nursery'!Z4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA4+'Payments - Hampden Way Nursery'!AA4+'Payments - St Margarets Nursery'!AA4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB4+'Payments - Hampden Way Nursery'!AB4+'Payments - St Margarets Nursery'!AB4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC4+'Payments - Hampden Way Nursery'!AC4+'Payments - St Margarets Nursery'!AC4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD4+'Payments - Hampden Way Nursery'!AD4+'Payments - St Margarets Nursery'!AD4)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE4+'Payments - Hampden Way Nursery'!AE4+'Payments - St Margarets Nursery'!AE4)","v":0},null,null,{"$f":"SUM(AH29:AH156)","v":2395478}]
[null,null,null,null,null,null,null,null,null,null,"TRANS","blank",null,null,null,{"$f":"SUM('Payments - Brookhill Nursery'!P5+'Payments - Hampden Way Nursery'!P5+'Payments - St Margarets Nursery'!P5)","v":1152293.7399999998},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!$BL:$BL)","v":0},{"$f":"SUM(SUMIF(TRANS!$E:$E,{3021000,3021001,3021003},TRANS!$BM:$BM))","v":1138146.79},{"$f":"SUM('Payments - Brookhill Nursery'!S5+'Payments - Hampden Way Nursery'!S5+'Payments - St Margarets Nursery'!S5)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!T5+'Payments - Hampden Way Nursery'!T5+'Payments - St Margarets Nursery'!T5)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U5+'Payments - Hampden Way Nursery'!U5+'Payments - St Margarets Nursery'!U5)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V5+'Payments - Hampden Way Nursery'!V5+'Payments - St Margarets Nursery'!V5)","v":3536.7400000000007},{"$f":"SUM('Payments - Brookhill Nursery'!W5+'Payments - Hampden Way Nursery'!W5+'Payments - St Margarets Nursery'!W5)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X5+'Payments - Hampden Way Nursery'!X5+'Payments - St Margarets Nursery'!X5)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y5+'Payments - Hampden Way Nursery'!Y5+'Payments - St Margarets Nursery'!Y5)","v":3536.75},{"$f":"SUM('Payments - Brookhill Nursery'!Z5+'Payments - Hampden Way Nursery'!Z5+'Payments - St Margarets Nursery'!Z5)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA5+'Payments - Hampden Way Nursery'!AA5+'Payments - St Margarets Nursery'!AA5)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB5+'Payments - Hampden Way Nursery'!AB5+'Payments - St Margarets Nursery'!AB5)","v":3536.7200000000003},{"$f":"SUM('Payments - Brookhill Nursery'!AC5+'Payments - Hampden Way Nursery'!AC5+'Payments - St Margarets Nursery'!AC5)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD5+'Payments - Hampden Way Nursery'!AD5+'Payments - St Margarets Nursery'!AD5)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE5+'Payments - Hampden Way Nursery'!AE5+'Payments - St Margarets Nursery'!AE5)","v":3536.7400000000007}]
[null,null,null,null,null,null,null,null,null,null,"This sheet/Autopay","blank",null,null,null,{"$f":"P4","v":1152293.7399999998},{"$f":"Q4","v":0},{"$f":"R4","v":353801.26},{"$f":"SUM('Payments - Brookhill Nursery'!S6+'Payments - Hampden Way Nursery'!S6+'Payments - St Margarets Nursery'!S6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!T6+'Payments - Hampden Way Nursery'!T6+'Payments - St Margarets Nursery'!T6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!U6+'Payments - Hampden Way Nursery'!U6+'Payments - St Margarets Nursery'!U6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!V6+'Payments - Hampden Way Nursery'!V6+'Payments - St Margarets Nursery'!V6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!W6+'Payments - Hampden Way Nursery'!W6+'Payments - St Margarets Nursery'!W6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!X6+'Payments - Hampden Way Nursery'!X6+'Payments - St Margarets Nursery'!X6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!Y6+'Payments - Hampden Way Nursery'!Y6+'Payments - St Margarets Nursery'!Y6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!Z6+'Payments - Hampden Way Nursery'!Z6+'Payments - St Margarets Nursery'!Z6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!AA6+'Payments - Hampden Way Nursery'!AA6+'Payments - St Margarets Nursery'!AA6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!AB6+'Payments - Hampden Way Nursery'!AB6+'Payments - St Margarets Nursery'!AB6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!AC6+'Payments - Hampden Way Nursery'!AC6+'Payments - St Margarets Nursery'!AC6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!AD6+'Payments - Hampden Way Nursery'!AD6+'Payments - St Margarets Nursery'!AD6)","v":{"$error":"#N/A"}},{"$f":"SUM('Payments - Brookhill Nursery'!AE6+'Payments - Hampden Way Nursery'!AE6+'Payments - St Margarets Nursery'!AE6)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(M7:AE7)+AH7,0)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},0,0,0,0,1,{"$f":"IF(ROUND(SUM(S5:S6)/2,0)=ROUND(S6,0),0,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"IF(ROUND(AH4,0)=0,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"SUM(M8:AD8)","v":{"$error":"#N/A"}},{"$f":"ROUND(M5,0)-ROUND(M4,0)","v":0},{"$f":"ROUND(N5,0)-ROUND(N4,0)","v":0},0,0,0,784346,{"$f":"ROUND(S6,0)-ROUND(S5,0)","v":{"$error":"#N/A"}},0,0,3537,0,0,3537,0,0,3537,0,0,3537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V22=\"EFA\",SUMIF(AprMthly!B:B,'Payments - BEYA'!V20,AprMthly!F:F)-T29,0)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"Payments",null,null,null,null,null,null,null,null,null,"For queries please contact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!$K$21","v":"Please go to the Choose tab"},null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},null,{"$f":"Home!W21","v":"Sector"},{"$f":"Home!X21","v":{"$error":"#N/A"}},null,"NB: Please scroll down to the bottom of the page for the monthly CFR coding summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},null,{"$f":"Home!W22","v":"Phase"},{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"},{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},null,{"$f":"Home!W23","v":"Type"},{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},null,{"$f":"Home!W24","v":"6th Form"},{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},null,{"$f":"Home!W25","v":"Nursery"},{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V19=3025408,\"All payments to Bishop Douglass School will be made by 31st August 2016\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule of Monthly Payments from London Borough of Barnet"]
[null,null,null,null,null,null,null,null,null,null,null,"CFR Code",null,null,"Type of funding","Allocation to date","To be paid directly to school by ESFA",{"$f":"IF(V19=3027009,\"Option A Payment (Apr-Aug)\",IF(V22=\"A\",\"Option A Payment\",IF(V22=\"C\",\"Option C Payment\",\"Not applicable\")))","v":{"$error":"#N/A"}},null,"2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Area","Nursery","Primary","Secondary","Allthrough","Special","PRU","This School",null,null,null,null,null,null,"TOTAL FUNDING",{"$f":"P63+P75+P88+P109+P122+P136+P146+P156","v":1152293.7399999998},{"$f":"Q63+Q75+Q88+Q109+Q122+Q136+Q146+Q156","v":0},{"$f":"R63+R75+R88+R109+R122+R136+R146+R156","v":353801.26},null,{"$f":"T63+T75+T88+T109+T122+T136+T146+T156","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P29-SUM(Q29:AE29),0)","v":798492}]
[{"$f":"Home!A35","v":"Area"},{"$f":"Home!B35","v":"Early Years"},{"$f":"Home!C35","v":"Budget Shares"},{"$f":"Home!D35","v":"Budget Shares"},{"$f":"Home!E35","v":"Budget Shares"},{"$f":"Home!F35","v":"High Needs"},{"$f":"Home!H35","v":"High Needs"},{"$f":"Home!I35","v":{"$error":"#N/A"}},"Option","Autocode",null,null,null,null,{"$f":"H30","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P30-SUM(Q30:AE30),0)","v":0}]
[{"$f":"Home!A36","v":{"$error":"#N/A"}},{"$f":"Home!B36","v":"HOURS"},{"$f":"Home!C36","v":"Pri AWPU"},{"$f":"Home!D36","v":"Sec AWPU"},{"$f":"Home!E36","v":"Pri AWPU"},{"$f":"Home!F36","v":"SPECIALNURBASE"},{"$f":"Home!H36","v":"PRURY11BASE"},{"$f":"Home!I36","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H31,TRANS!W:W)","v":0},null,{"$f":"Home!M36","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N36","v":""},{"$f":"'Home - BEYA'!AD36","v":1041579.1399999999},{"$f":"SUM('Payments - Brookhill Nursery'!Q31+'Payments - Hampden Way Nursery'!Q31+'Payments - St Margarets Nursery'!Q31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R31+'Payments - Hampden Way Nursery'!R31+'Payments - St Margarets Nursery'!R31)","v":353801.26},null,{"$f":"SUM('Payments - Brookhill Nursery'!T31+'Payments - Hampden Way Nursery'!T31+'Payments - St Margarets Nursery'!T31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U31+'Payments - Hampden Way Nursery'!U31+'Payments - St Margarets Nursery'!U31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V31+'Payments - Hampden Way Nursery'!V31+'Payments - St Margarets Nursery'!V31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W31+'Payments - Hampden Way Nursery'!W31+'Payments - St Margarets Nursery'!W31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X31+'Payments - Hampden Way Nursery'!X31+'Payments - St Margarets Nursery'!X31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y31+'Payments - Hampden Way Nursery'!Y31+'Payments - St Margarets Nursery'!Y31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z31+'Payments - Hampden Way Nursery'!Z31+'Payments - St Margarets Nursery'!Z31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA31+'Payments - Hampden Way Nursery'!AA31+'Payments - St Margarets Nursery'!AA31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB31+'Payments - Hampden Way Nursery'!AB31+'Payments - St Margarets Nursery'!AB31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC31+'Payments - Hampden Way Nursery'!AC31+'Payments - St Margarets Nursery'!AC31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD31+'Payments - Hampden Way Nursery'!AD31+'Payments - St Margarets Nursery'!AD31)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE31+'Payments - Hampden Way Nursery'!AE31+'Payments - St Margarets Nursery'!AE31)","v":0},null,null,687778]
[{"$f":"Home!A37","v":{"$error":"#N/A"}},{"$f":"Home!B37","v":"BASIC"},{"$f":"Home!C37","v":"Pri FSM"},{"$f":"Home!D37","v":"Sec AWPU KS3"},{"$f":"Home!E37","v":"Sec AWPU"},{"$f":"Home!F37","v":"SPECIALRY11BASE"},{"$f":"Home!H37","v":"HOSPITAL"},{"$f":"Home!I37","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H32,TRANS!W:W)","v":0},null,{"$f":"Home!M37","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N37","v":""},{"$f":"'Home - BEYA'!AD37","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q32+'Payments - Hampden Way Nursery'!Q32+'Payments - St Margarets Nursery'!Q32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R32+'Payments - Hampden Way Nursery'!R32+'Payments - St Margarets Nursery'!R32)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T32+'Payments - Hampden Way Nursery'!T32+'Payments - St Margarets Nursery'!T32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U32+'Payments - Hampden Way Nursery'!U32+'Payments - St Margarets Nursery'!U32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V32+'Payments - Hampden Way Nursery'!V32+'Payments - St Margarets Nursery'!V32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W32+'Payments - Hampden Way Nursery'!W32+'Payments - St Margarets Nursery'!W32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X32+'Payments - Hampden Way Nursery'!X32+'Payments - St Margarets Nursery'!X32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y32+'Payments - Hampden Way Nursery'!Y32+'Payments - St Margarets Nursery'!Y32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z32+'Payments - Hampden Way Nursery'!Z32+'Payments - St Margarets Nursery'!Z32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA32+'Payments - Hampden Way Nursery'!AA32+'Payments - St Margarets Nursery'!AA32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB32+'Payments - Hampden Way Nursery'!AB32+'Payments - St Margarets Nursery'!AB32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC32+'Payments - Hampden Way Nursery'!AC32+'Payments - St Margarets Nursery'!AC32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD32+'Payments - Hampden Way Nursery'!AD32+'Payments - St Margarets Nursery'!AD32)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE32+'Payments - Hampden Way Nursery'!AE32+'Payments - St Margarets Nursery'!AE32)","v":0},null,null,0]
[{"$f":"Home!A38","v":{"$error":"#N/A"}},{"$f":"Home!B38","v":"FLEX"},{"$f":"Home!C38","v":"Pri FSM6"},{"$f":"Home!D38","v":"Sec AWPU KS4"},{"$f":"Home!E38","v":"Sec AWPU KS3"},{"$f":"Home!F38","v":"SPECIALP16BASE"},{"$f":"Home!H38","v":"STMTPY"},{"$f":"Home!I38","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H33,TRANS!W:W)","v":0},null,{"$f":"Home!M38","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N38","v":""},{"$f":"'Home - BEYA'!AD38","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q33+'Payments - Hampden Way Nursery'!Q33+'Payments - St Margarets Nursery'!Q33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R33+'Payments - Hampden Way Nursery'!R33+'Payments - St Margarets Nursery'!R33)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T33+'Payments - Hampden Way Nursery'!T33+'Payments - St Margarets Nursery'!T33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U33+'Payments - Hampden Way Nursery'!U33+'Payments - St Margarets Nursery'!U33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V33+'Payments - Hampden Way Nursery'!V33+'Payments - St Margarets Nursery'!V33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W33+'Payments - Hampden Way Nursery'!W33+'Payments - St Margarets Nursery'!W33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X33+'Payments - Hampden Way Nursery'!X33+'Payments - St Margarets Nursery'!X33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y33+'Payments - Hampden Way Nursery'!Y33+'Payments - St Margarets Nursery'!Y33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z33+'Payments - Hampden Way Nursery'!Z33+'Payments - St Margarets Nursery'!Z33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA33+'Payments - Hampden Way Nursery'!AA33+'Payments - St Margarets Nursery'!AA33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB33+'Payments - Hampden Way Nursery'!AB33+'Payments - St Margarets Nursery'!AB33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC33+'Payments - Hampden Way Nursery'!AC33+'Payments - St Margarets Nursery'!AC33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD33+'Payments - Hampden Way Nursery'!AD33+'Payments - St Margarets Nursery'!AD33)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE33+'Payments - Hampden Way Nursery'!AE33+'Payments - St Margarets Nursery'!AE33)","v":0},null,null,0]
[{"$f":"Home!A39","v":{"$error":"#N/A"}},{"$f":"Home!B39","v":"IDACI"},{"$f":"Home!C39","v":"Pri IDACI A"},{"$f":"Home!D39","v":"Sec FSM"},{"$f":"Home!E39","v":"Sec AWPU KS4"},{"$f":"Home!F39","v":"NURSPECTOPUP"},{"$f":"Home!H39","v":"STMTTOPUPSEC"},{"$f":"Home!I39","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H34,TRANS!W:W)","v":0},null,{"$f":"Home!M39","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N39","v":""},{"$f":"'Home - BEYA'!AD39","v":56722.63},{"$f":"SUM('Payments - Brookhill Nursery'!Q34+'Payments - Hampden Way Nursery'!Q34+'Payments - St Margarets Nursery'!Q34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R34+'Payments - Hampden Way Nursery'!R34+'Payments - St Margarets Nursery'!R34)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T34+'Payments - Hampden Way Nursery'!T34+'Payments - St Margarets Nursery'!T34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U34+'Payments - Hampden Way Nursery'!U34+'Payments - St Margarets Nursery'!U34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V34+'Payments - Hampden Way Nursery'!V34+'Payments - St Margarets Nursery'!V34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W34+'Payments - Hampden Way Nursery'!W34+'Payments - St Margarets Nursery'!W34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X34+'Payments - Hampden Way Nursery'!X34+'Payments - St Margarets Nursery'!X34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y34+'Payments - Hampden Way Nursery'!Y34+'Payments - St Margarets Nursery'!Y34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z34+'Payments - Hampden Way Nursery'!Z34+'Payments - St Margarets Nursery'!Z34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA34+'Payments - Hampden Way Nursery'!AA34+'Payments - St Margarets Nursery'!AA34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB34+'Payments - Hampden Way Nursery'!AB34+'Payments - St Margarets Nursery'!AB34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC34+'Payments - Hampden Way Nursery'!AC34+'Payments - St Margarets Nursery'!AC34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD34+'Payments - Hampden Way Nursery'!AD34+'Payments - St Margarets Nursery'!AD34)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE34+'Payments - Hampden Way Nursery'!AE34+'Payments - St Margarets Nursery'!AE34)","v":0},null,null,56723]
[{"$f":"Home!A40","v":{"$error":"#N/A"}},{"$f":"Home!B40","v":"EYPP"},{"$f":"Home!C40","v":"Pri IDACI B"},{"$f":"Home!D40","v":"Sec FSM6"},{"$f":"Home!E40","v":"Pri FSM"},{"$f":"Home!F40","v":"SPECIALTOPUP"},{"$f":"Home!H40","v":"EXCLUSIONS"},{"$f":"Home!I40","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H35,TRANS!W:W)","v":0},null,{"$f":"Home!M40","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N40","v":""},{"$f":"'Home - BEYA'!AD40","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q35+'Payments - Hampden Way Nursery'!Q35+'Payments - St Margarets Nursery'!Q35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R35+'Payments - Hampden Way Nursery'!R35+'Payments - St Margarets Nursery'!R35)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T35+'Payments - Hampden Way Nursery'!T35+'Payments - St Margarets Nursery'!T35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U35+'Payments - Hampden Way Nursery'!U35+'Payments - St Margarets Nursery'!U35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V35+'Payments - Hampden Way Nursery'!V35+'Payments - St Margarets Nursery'!V35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W35+'Payments - Hampden Way Nursery'!W35+'Payments - St Margarets Nursery'!W35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X35+'Payments - Hampden Way Nursery'!X35+'Payments - St Margarets Nursery'!X35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y35+'Payments - Hampden Way Nursery'!Y35+'Payments - St Margarets Nursery'!Y35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z35+'Payments - Hampden Way Nursery'!Z35+'Payments - St Margarets Nursery'!Z35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA35+'Payments - Hampden Way Nursery'!AA35+'Payments - St Margarets Nursery'!AA35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB35+'Payments - Hampden Way Nursery'!AB35+'Payments - St Margarets Nursery'!AB35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC35+'Payments - Hampden Way Nursery'!AC35+'Payments - St Margarets Nursery'!AC35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD35+'Payments - Hampden Way Nursery'!AD35+'Payments - St Margarets Nursery'!AD35)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE35+'Payments - Hampden Way Nursery'!AE35+'Payments - St Margarets Nursery'!AE35)","v":0},null,null,0]
[{"$f":"Home!A41","v":{"$error":"#N/A"}},{"$f":"Home!B41","v":"ADJ"},{"$f":"Home!C41","v":"Pri IDACI C"},{"$f":"Home!D41","v":"Sec IDACI A"},{"$f":"Home!E41","v":"Sec FSM"},{"$f":"Home!F41","v":"POST16SPECTOPUP"},{"$f":"Home!H41","v":"PRUASSESSBASE"},{"$f":"Home!I41","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H36,TRANS!W:W)","v":0},null,{"$f":"Home!M41","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N41","v":""},{"$f":"'Home - BEYA'!AD41","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q36+'Payments - Hampden Way Nursery'!Q36+'Payments - St Margarets Nursery'!Q36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R36+'Payments - Hampden Way Nursery'!R36+'Payments - St Margarets Nursery'!R36)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T36+'Payments - Hampden Way Nursery'!T36+'Payments - St Margarets Nursery'!T36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U36+'Payments - Hampden Way Nursery'!U36+'Payments - St Margarets Nursery'!U36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V36+'Payments - Hampden Way Nursery'!V36+'Payments - St Margarets Nursery'!V36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W36+'Payments - Hampden Way Nursery'!W36+'Payments - St Margarets Nursery'!W36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X36+'Payments - Hampden Way Nursery'!X36+'Payments - St Margarets Nursery'!X36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y36+'Payments - Hampden Way Nursery'!Y36+'Payments - St Margarets Nursery'!Y36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z36+'Payments - Hampden Way Nursery'!Z36+'Payments - St Margarets Nursery'!Z36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA36+'Payments - Hampden Way Nursery'!AA36+'Payments - St Margarets Nursery'!AA36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB36+'Payments - Hampden Way Nursery'!AB36+'Payments - St Margarets Nursery'!AB36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC36+'Payments - Hampden Way Nursery'!AC36+'Payments - St Margarets Nursery'!AC36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD36+'Payments - Hampden Way Nursery'!AD36+'Payments - St Margarets Nursery'!AD36)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE36+'Payments - Hampden Way Nursery'!AE36+'Payments - St Margarets Nursery'!AE36)","v":0},null,null,0]
[{"$f":"Home!A42","v":{"$error":"#N/A"}},{"$f":"Home!B42","v":"NTRANSIT"},{"$f":"Home!C42","v":"Pri IDACI D"},{"$f":"Home!D42","v":"Sec IDACI B"},{"$f":"Home!E42","v":"Pri FSM6"},{"$f":"Home!F42","v":"SPECPY"},{"$f":"Home!H42","v":"POST16TOPUP"},{"$f":"Home!I42","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H37,TRANS!W:W)","v":0},null,{"$f":"Home!M42","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N42","v":""},{"$f":"'Home - BEYA'!AD42","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q37+'Payments - Hampden Way Nursery'!Q37+'Payments - St Margarets Nursery'!Q37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R37+'Payments - Hampden Way Nursery'!R37+'Payments - St Margarets Nursery'!R37)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T37+'Payments - Hampden Way Nursery'!T37+'Payments - St Margarets Nursery'!T37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U37+'Payments - Hampden Way Nursery'!U37+'Payments - St Margarets Nursery'!U37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V37+'Payments - Hampden Way Nursery'!V37+'Payments - St Margarets Nursery'!V37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W37+'Payments - Hampden Way Nursery'!W37+'Payments - St Margarets Nursery'!W37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X37+'Payments - Hampden Way Nursery'!X37+'Payments - St Margarets Nursery'!X37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y37+'Payments - Hampden Way Nursery'!Y37+'Payments - St Margarets Nursery'!Y37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z37+'Payments - Hampden Way Nursery'!Z37+'Payments - St Margarets Nursery'!Z37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA37+'Payments - Hampden Way Nursery'!AA37+'Payments - St Margarets Nursery'!AA37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB37+'Payments - Hampden Way Nursery'!AB37+'Payments - St Margarets Nursery'!AB37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC37+'Payments - Hampden Way Nursery'!AC37+'Payments - St Margarets Nursery'!AC37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD37+'Payments - Hampden Way Nursery'!AD37+'Payments - St Margarets Nursery'!AD37)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE37+'Payments - Hampden Way Nursery'!AE37+'Payments - St Margarets Nursery'!AE37)","v":0},null,null,0]
[{"$f":"Home!A43","v":{"$error":"#N/A"}},{"$f":"Home!B43","v":"NNEWDEL"},{"$f":"Home!C43","v":"Pri IDACI E"},{"$f":"Home!D43","v":"Sec IDACI C"},{"$f":"Home!E43","v":"Sec FSM6"},{"$f":"Home!F43","v":"ARPGuaranteed"},{"$f":"Home!H43","v":"STMTTOPUPPRI"},{"$f":"Home!I43","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H38,TRANS!W:W)","v":0},null,{"$f":"Home!M43","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N43","v":""},{"$f":"'Home - BEYA'!AD43","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q38+'Payments - Hampden Way Nursery'!Q38+'Payments - St Margarets Nursery'!Q38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R38+'Payments - Hampden Way Nursery'!R38+'Payments - St Margarets Nursery'!R38)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T38+'Payments - Hampden Way Nursery'!T38+'Payments - St Margarets Nursery'!T38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U38+'Payments - Hampden Way Nursery'!U38+'Payments - St Margarets Nursery'!U38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V38+'Payments - Hampden Way Nursery'!V38+'Payments - St Margarets Nursery'!V38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W38+'Payments - Hampden Way Nursery'!W38+'Payments - St Margarets Nursery'!W38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X38+'Payments - Hampden Way Nursery'!X38+'Payments - St Margarets Nursery'!X38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y38+'Payments - Hampden Way Nursery'!Y38+'Payments - St Margarets Nursery'!Y38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z38+'Payments - Hampden Way Nursery'!Z38+'Payments - St Margarets Nursery'!Z38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA38+'Payments - Hampden Way Nursery'!AA38+'Payments - St Margarets Nursery'!AA38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB38+'Payments - Hampden Way Nursery'!AB38+'Payments - St Margarets Nursery'!AB38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC38+'Payments - Hampden Way Nursery'!AC38+'Payments - St Margarets Nursery'!AC38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD38+'Payments - Hampden Way Nursery'!AD38+'Payments - St Margarets Nursery'!AD38)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE38+'Payments - Hampden Way Nursery'!AE38+'Payments - St Margarets Nursery'!AE38)","v":0},null,null,0]
[{"$f":"Home!A44","v":{"$error":"#N/A"}},{"$f":"Home!B44","v":"MNS Supp"},{"$f":"Home!C44","v":"Pri IDACI F"},{"$f":"Home!D44","v":"Sec IDACI D"},{"$f":"Home!E44","v":"Pri IDACI A"},{"$f":"Home!F44","v":"ARPPY"},{"$f":"Home!H44","v":"blank"},{"$f":"Home!I44","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H39,TRANS!W:W)","v":0},null,{"$f":"Home!M44","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N44","v":""},{"$f":"'Home - BEYA'!AD44","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q39+'Payments - Hampden Way Nursery'!Q39+'Payments - St Margarets Nursery'!Q39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R39+'Payments - Hampden Way Nursery'!R39+'Payments - St Margarets Nursery'!R39)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T39+'Payments - Hampden Way Nursery'!T39+'Payments - St Margarets Nursery'!T39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U39+'Payments - Hampden Way Nursery'!U39+'Payments - St Margarets Nursery'!U39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V39+'Payments - Hampden Way Nursery'!V39+'Payments - St Margarets Nursery'!V39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W39+'Payments - Hampden Way Nursery'!W39+'Payments - St Margarets Nursery'!W39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X39+'Payments - Hampden Way Nursery'!X39+'Payments - St Margarets Nursery'!X39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y39+'Payments - Hampden Way Nursery'!Y39+'Payments - St Margarets Nursery'!Y39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z39+'Payments - Hampden Way Nursery'!Z39+'Payments - St Margarets Nursery'!Z39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA39+'Payments - Hampden Way Nursery'!AA39+'Payments - St Margarets Nursery'!AA39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB39+'Payments - Hampden Way Nursery'!AB39+'Payments - St Margarets Nursery'!AB39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC39+'Payments - Hampden Way Nursery'!AC39+'Payments - St Margarets Nursery'!AC39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD39+'Payments - Hampden Way Nursery'!AD39+'Payments - St Margarets Nursery'!AD39)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE39+'Payments - Hampden Way Nursery'!AE39+'Payments - St Margarets Nursery'!AE39)","v":0},null,null,0]
[{"$f":"Home!A45","v":{"$error":"#N/A"}},{"$f":"Home!B45","v":"blank"},{"$f":"Home!C45","v":"Pri EAL 2"},{"$f":"Home!D45","v":"Sec IDACI E"},{"$f":"Home!E45","v":"Pri IDACI B"},{"$f":"Home!F45","v":"ARPRY11BASE"},{"$f":"Home!H45","v":"blank"},{"$f":"Home!I45","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H40,TRANS!W:W)","v":0},null,{"$f":"Home!M45","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N45","v":""},{"$f":"'Home - BEYA'!AD45","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q40+'Payments - Hampden Way Nursery'!Q40+'Payments - St Margarets Nursery'!Q40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R40+'Payments - Hampden Way Nursery'!R40+'Payments - St Margarets Nursery'!R40)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T40+'Payments - Hampden Way Nursery'!T40+'Payments - St Margarets Nursery'!T40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U40+'Payments - Hampden Way Nursery'!U40+'Payments - St Margarets Nursery'!U40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V40+'Payments - Hampden Way Nursery'!V40+'Payments - St Margarets Nursery'!V40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W40+'Payments - Hampden Way Nursery'!W40+'Payments - St Margarets Nursery'!W40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X40+'Payments - Hampden Way Nursery'!X40+'Payments - St Margarets Nursery'!X40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y40+'Payments - Hampden Way Nursery'!Y40+'Payments - St Margarets Nursery'!Y40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z40+'Payments - Hampden Way Nursery'!Z40+'Payments - St Margarets Nursery'!Z40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA40+'Payments - Hampden Way Nursery'!AA40+'Payments - St Margarets Nursery'!AA40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB40+'Payments - Hampden Way Nursery'!AB40+'Payments - St Margarets Nursery'!AB40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC40+'Payments - Hampden Way Nursery'!AC40+'Payments - St Margarets Nursery'!AC40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD40+'Payments - Hampden Way Nursery'!AD40+'Payments - St Margarets Nursery'!AD40)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE40+'Payments - Hampden Way Nursery'!AE40+'Payments - St Margarets Nursery'!AE40)","v":0},null,null,0]
[{"$f":"Home!A46","v":{"$error":"#N/A"}},{"$f":"Home!B46","v":"blank"},{"$f":"Home!C46","v":"Pri MOB"},{"$f":"Home!D46","v":"Sec IDACI F"},{"$f":"Home!E46","v":"Pri IDACI C"},{"$f":"Home!F46","v":"ARPTOPUP"},{"$f":"Home!H46","v":"blank"},{"$f":"Home!I46","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H41,TRANS!W:W)","v":0},null,{"$f":"Home!M46","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N46","v":""},{"$f":"'Home - BEYA'!AD46","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q41+'Payments - Hampden Way Nursery'!Q41+'Payments - St Margarets Nursery'!Q41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R41+'Payments - Hampden Way Nursery'!R41+'Payments - St Margarets Nursery'!R41)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T41+'Payments - Hampden Way Nursery'!T41+'Payments - St Margarets Nursery'!T41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U41+'Payments - Hampden Way Nursery'!U41+'Payments - St Margarets Nursery'!U41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V41+'Payments - Hampden Way Nursery'!V41+'Payments - St Margarets Nursery'!V41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W41+'Payments - Hampden Way Nursery'!W41+'Payments - St Margarets Nursery'!W41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X41+'Payments - Hampden Way Nursery'!X41+'Payments - St Margarets Nursery'!X41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y41+'Payments - Hampden Way Nursery'!Y41+'Payments - St Margarets Nursery'!Y41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z41+'Payments - Hampden Way Nursery'!Z41+'Payments - St Margarets Nursery'!Z41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA41+'Payments - Hampden Way Nursery'!AA41+'Payments - St Margarets Nursery'!AA41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB41+'Payments - Hampden Way Nursery'!AB41+'Payments - St Margarets Nursery'!AB41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC41+'Payments - Hampden Way Nursery'!AC41+'Payments - St Margarets Nursery'!AC41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD41+'Payments - Hampden Way Nursery'!AD41+'Payments - St Margarets Nursery'!AD41)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE41+'Payments - Hampden Way Nursery'!AE41+'Payments - St Margarets Nursery'!AE41)","v":0},null,null,0]
[{"$f":"Home!A47","v":{"$error":"#N/A"}},{"$f":"Home!B47","v":"blank"},{"$f":"Home!C47","v":"Pri LPA"},{"$f":"Home!D47","v":"Sec EAL 2"},{"$f":"Home!E47","v":"Pri IDACI D"},{"$f":"Home!F47","v":"STMTtopupPRI"},{"$f":"Home!H47","v":"blank"},{"$f":"Home!I47","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H42,TRANS!W:W)","v":0},null,{"$f":"Home!M47","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N47","v":""},{"$f":"'Home - BEYA'!AD47","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q42+'Payments - Hampden Way Nursery'!Q42+'Payments - St Margarets Nursery'!Q42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R42+'Payments - Hampden Way Nursery'!R42+'Payments - St Margarets Nursery'!R42)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T42+'Payments - Hampden Way Nursery'!T42+'Payments - St Margarets Nursery'!T42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U42+'Payments - Hampden Way Nursery'!U42+'Payments - St Margarets Nursery'!U42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V42+'Payments - Hampden Way Nursery'!V42+'Payments - St Margarets Nursery'!V42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W42+'Payments - Hampden Way Nursery'!W42+'Payments - St Margarets Nursery'!W42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X42+'Payments - Hampden Way Nursery'!X42+'Payments - St Margarets Nursery'!X42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y42+'Payments - Hampden Way Nursery'!Y42+'Payments - St Margarets Nursery'!Y42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z42+'Payments - Hampden Way Nursery'!Z42+'Payments - St Margarets Nursery'!Z42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA42+'Payments - Hampden Way Nursery'!AA42+'Payments - St Margarets Nursery'!AA42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB42+'Payments - Hampden Way Nursery'!AB42+'Payments - St Margarets Nursery'!AB42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC42+'Payments - Hampden Way Nursery'!AC42+'Payments - St Margarets Nursery'!AC42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD42+'Payments - Hampden Way Nursery'!AD42+'Payments - St Margarets Nursery'!AD42)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE42+'Payments - Hampden Way Nursery'!AE42+'Payments - St Margarets Nursery'!AE42)","v":0},null,null,0]
[{"$f":"Home!A48","v":{"$error":"#N/A"}},{"$f":"Home!B48","v":"blank"},{"$f":"Home!C48","v":"NNDR"},{"$f":"Home!D48","v":"Sec MOB"},{"$f":"Home!E48","v":"Pri IDACI E"},{"$f":"Home!F48","v":"blank"},{"$f":"Home!H48","v":"blank"},{"$f":"Home!I48","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H43,TRANS!W:W)","v":0},null,{"$f":"Home!M48","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N48","v":""},{"$f":"'Home - BEYA'!AD48","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q43+'Payments - Hampden Way Nursery'!Q43+'Payments - St Margarets Nursery'!Q43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R43+'Payments - Hampden Way Nursery'!R43+'Payments - St Margarets Nursery'!R43)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T43+'Payments - Hampden Way Nursery'!T43+'Payments - St Margarets Nursery'!T43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U43+'Payments - Hampden Way Nursery'!U43+'Payments - St Margarets Nursery'!U43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V43+'Payments - Hampden Way Nursery'!V43+'Payments - St Margarets Nursery'!V43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W43+'Payments - Hampden Way Nursery'!W43+'Payments - St Margarets Nursery'!W43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X43+'Payments - Hampden Way Nursery'!X43+'Payments - St Margarets Nursery'!X43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y43+'Payments - Hampden Way Nursery'!Y43+'Payments - St Margarets Nursery'!Y43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z43+'Payments - Hampden Way Nursery'!Z43+'Payments - St Margarets Nursery'!Z43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA43+'Payments - Hampden Way Nursery'!AA43+'Payments - St Margarets Nursery'!AA43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB43+'Payments - Hampden Way Nursery'!AB43+'Payments - St Margarets Nursery'!AB43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC43+'Payments - Hampden Way Nursery'!AC43+'Payments - St Margarets Nursery'!AC43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD43+'Payments - Hampden Way Nursery'!AD43+'Payments - St Margarets Nursery'!AD43)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE43+'Payments - Hampden Way Nursery'!AE43+'Payments - St Margarets Nursery'!AE43)","v":0},null,null,0]
[{"$f":"Home!A49","v":{"$error":"#N/A"}},{"$f":"Home!B49","v":"blank"},{"$f":"Home!C49","v":"NNDRPY"},{"$f":"Home!D49","v":"Sec LPA"},{"$f":"Home!E49","v":"Pri IDACI F"},{"$f":"Home!F49","v":"blank"},{"$f":"Home!H49","v":"blank"},{"$f":"Home!I49","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H44,TRANS!W:W)","v":0},null,{"$f":"Home!M49","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N49","v":""},{"$f":"'Home - BEYA'!AD49","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q44+'Payments - Hampden Way Nursery'!Q44+'Payments - St Margarets Nursery'!Q44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R44+'Payments - Hampden Way Nursery'!R44+'Payments - St Margarets Nursery'!R44)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T44+'Payments - Hampden Way Nursery'!T44+'Payments - St Margarets Nursery'!T44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U44+'Payments - Hampden Way Nursery'!U44+'Payments - St Margarets Nursery'!U44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V44+'Payments - Hampden Way Nursery'!V44+'Payments - St Margarets Nursery'!V44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W44+'Payments - Hampden Way Nursery'!W44+'Payments - St Margarets Nursery'!W44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X44+'Payments - Hampden Way Nursery'!X44+'Payments - St Margarets Nursery'!X44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y44+'Payments - Hampden Way Nursery'!Y44+'Payments - St Margarets Nursery'!Y44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z44+'Payments - Hampden Way Nursery'!Z44+'Payments - St Margarets Nursery'!Z44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA44+'Payments - Hampden Way Nursery'!AA44+'Payments - St Margarets Nursery'!AA44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB44+'Payments - Hampden Way Nursery'!AB44+'Payments - St Margarets Nursery'!AB44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC44+'Payments - Hampden Way Nursery'!AC44+'Payments - St Margarets Nursery'!AC44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD44+'Payments - Hampden Way Nursery'!AD44+'Payments - St Margarets Nursery'!AD44)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE44+'Payments - Hampden Way Nursery'!AE44+'Payments - St Margarets Nursery'!AE44)","v":0},null,null,0]
[{"$f":"Home!A50","v":{"$error":"#N/A"}},{"$f":"Home!B50","v":"blank"},{"$f":"Home!C50","v":"LUMP SUM"},{"$f":"Home!D50","v":"NNDR"},{"$f":"Home!E50","v":"Sec IDACI A"},{"$f":"Home!F50","v":"blank"},{"$f":"Home!H50","v":"blank"},{"$f":"Home!I50","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H45,TRANS!W:W)","v":0},null,{"$f":"Home!M50","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N50","v":""},{"$f":"'Home - BEYA'!AD50","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q45+'Payments - Hampden Way Nursery'!Q45+'Payments - St Margarets Nursery'!Q45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R45+'Payments - Hampden Way Nursery'!R45+'Payments - St Margarets Nursery'!R45)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T45+'Payments - Hampden Way Nursery'!T45+'Payments - St Margarets Nursery'!T45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U45+'Payments - Hampden Way Nursery'!U45+'Payments - St Margarets Nursery'!U45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V45+'Payments - Hampden Way Nursery'!V45+'Payments - St Margarets Nursery'!V45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W45+'Payments - Hampden Way Nursery'!W45+'Payments - St Margarets Nursery'!W45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X45+'Payments - Hampden Way Nursery'!X45+'Payments - St Margarets Nursery'!X45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y45+'Payments - Hampden Way Nursery'!Y45+'Payments - St Margarets Nursery'!Y45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z45+'Payments - Hampden Way Nursery'!Z45+'Payments - St Margarets Nursery'!Z45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA45+'Payments - Hampden Way Nursery'!AA45+'Payments - St Margarets Nursery'!AA45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB45+'Payments - Hampden Way Nursery'!AB45+'Payments - St Margarets Nursery'!AB45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC45+'Payments - Hampden Way Nursery'!AC45+'Payments - St Margarets Nursery'!AC45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD45+'Payments - Hampden Way Nursery'!AD45+'Payments - St Margarets Nursery'!AD45)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE45+'Payments - Hampden Way Nursery'!AE45+'Payments - St Margarets Nursery'!AE45)","v":0},null,null,0]
[{"$f":"Home!A51","v":{"$error":"#N/A"}},{"$f":"Home!B51","v":"blank"},{"$f":"Home!C51","v":"SPLIT SITES"},{"$f":"Home!D51","v":"NNDRPY"},{"$f":"Home!E51","v":"Sec IDACI B"},{"$f":"Home!F51","v":"blank"},{"$f":"Home!H51","v":"blank"},{"$f":"Home!I51","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H46,TRANS!W:W)","v":0},null,{"$f":"Home!M51","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N51","v":""},{"$f":"'Home - BEYA'!AD51","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q46+'Payments - Hampden Way Nursery'!Q46+'Payments - St Margarets Nursery'!Q46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R46+'Payments - Hampden Way Nursery'!R46+'Payments - St Margarets Nursery'!R46)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T46+'Payments - Hampden Way Nursery'!T46+'Payments - St Margarets Nursery'!T46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U46+'Payments - Hampden Way Nursery'!U46+'Payments - St Margarets Nursery'!U46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V46+'Payments - Hampden Way Nursery'!V46+'Payments - St Margarets Nursery'!V46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W46+'Payments - Hampden Way Nursery'!W46+'Payments - St Margarets Nursery'!W46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X46+'Payments - Hampden Way Nursery'!X46+'Payments - St Margarets Nursery'!X46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y46+'Payments - Hampden Way Nursery'!Y46+'Payments - St Margarets Nursery'!Y46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z46+'Payments - Hampden Way Nursery'!Z46+'Payments - St Margarets Nursery'!Z46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA46+'Payments - Hampden Way Nursery'!AA46+'Payments - St Margarets Nursery'!AA46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB46+'Payments - Hampden Way Nursery'!AB46+'Payments - St Margarets Nursery'!AB46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC46+'Payments - Hampden Way Nursery'!AC46+'Payments - St Margarets Nursery'!AC46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD46+'Payments - Hampden Way Nursery'!AD46+'Payments - St Margarets Nursery'!AD46)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE46+'Payments - Hampden Way Nursery'!AE46+'Payments - St Margarets Nursery'!AE46)","v":0},null,null,0]
[{"$f":"Home!A52","v":{"$error":"#N/A"}},{"$f":"Home!B52","v":"blank"},{"$f":"Home!C52","v":"ADDLUMP"},{"$f":"Home!D52","v":"LUMP SUM"},{"$f":"Home!E52","v":"Sec IDACI C"},{"$f":"Home!F52","v":"blank"},{"$f":"Home!H52","v":"blank"},{"$f":"Home!I52","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H47,TRANS!W:W)","v":0},null,{"$f":"Home!M52","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N52","v":""},{"$f":"'Home - BEYA'!AD52","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q47+'Payments - Hampden Way Nursery'!Q47+'Payments - St Margarets Nursery'!Q47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R47+'Payments - Hampden Way Nursery'!R47+'Payments - St Margarets Nursery'!R47)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T47+'Payments - Hampden Way Nursery'!T47+'Payments - St Margarets Nursery'!T47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U47+'Payments - Hampden Way Nursery'!U47+'Payments - St Margarets Nursery'!U47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V47+'Payments - Hampden Way Nursery'!V47+'Payments - St Margarets Nursery'!V47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W47+'Payments - Hampden Way Nursery'!W47+'Payments - St Margarets Nursery'!W47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X47+'Payments - Hampden Way Nursery'!X47+'Payments - St Margarets Nursery'!X47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y47+'Payments - Hampden Way Nursery'!Y47+'Payments - St Margarets Nursery'!Y47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z47+'Payments - Hampden Way Nursery'!Z47+'Payments - St Margarets Nursery'!Z47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA47+'Payments - Hampden Way Nursery'!AA47+'Payments - St Margarets Nursery'!AA47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB47+'Payments - Hampden Way Nursery'!AB47+'Payments - St Margarets Nursery'!AB47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC47+'Payments - Hampden Way Nursery'!AC47+'Payments - St Margarets Nursery'!AC47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD47+'Payments - Hampden Way Nursery'!AD47+'Payments - St Margarets Nursery'!AD47)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE47+'Payments - Hampden Way Nursery'!AE47+'Payments - St Margarets Nursery'!AE47)","v":0},null,null,0]
[{"$f":"Home!A53","v":{"$error":"#N/A"}},{"$f":"Home!B53","v":"blank"},{"$f":"Home!C53","v":"MFG"},{"$f":"Home!D53","v":"SPLIT SITES"},{"$f":"Home!E53","v":"Sec IDACI D"},{"$f":"Home!F53","v":"blank"},{"$f":"Home!H53","v":"blank"},{"$f":"Home!I53","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H48,TRANS!W:W)","v":0},null,{"$f":"Home!M53","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N53","v":""},{"$f":"'Home - BEYA'!AD53","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q48+'Payments - Hampden Way Nursery'!Q48+'Payments - St Margarets Nursery'!Q48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R48+'Payments - Hampden Way Nursery'!R48+'Payments - St Margarets Nursery'!R48)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T48+'Payments - Hampden Way Nursery'!T48+'Payments - St Margarets Nursery'!T48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U48+'Payments - Hampden Way Nursery'!U48+'Payments - St Margarets Nursery'!U48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V48+'Payments - Hampden Way Nursery'!V48+'Payments - St Margarets Nursery'!V48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W48+'Payments - Hampden Way Nursery'!W48+'Payments - St Margarets Nursery'!W48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X48+'Payments - Hampden Way Nursery'!X48+'Payments - St Margarets Nursery'!X48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y48+'Payments - Hampden Way Nursery'!Y48+'Payments - St Margarets Nursery'!Y48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z48+'Payments - Hampden Way Nursery'!Z48+'Payments - St Margarets Nursery'!Z48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA48+'Payments - Hampden Way Nursery'!AA48+'Payments - St Margarets Nursery'!AA48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB48+'Payments - Hampden Way Nursery'!AB48+'Payments - St Margarets Nursery'!AB48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC48+'Payments - Hampden Way Nursery'!AC48+'Payments - St Margarets Nursery'!AC48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD48+'Payments - Hampden Way Nursery'!AD48+'Payments - St Margarets Nursery'!AD48)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE48+'Payments - Hampden Way Nursery'!AE48+'Payments - St Margarets Nursery'!AE48)","v":0},null,null,0]
[{"$f":"Home!A54","v":{"$error":"#N/A"}},{"$f":"Home!B54","v":"blank"},{"$f":"Home!C54","v":"EXCLUSIONS"},{"$f":"Home!D54","v":"MFG"},{"$f":"Home!E54","v":"Sec IDACI E"},{"$f":"Home!F54","v":"blank"},{"$f":"Home!H54","v":"blank"},{"$f":"Home!I54","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H49,TRANS!W:W)","v":0},null,{"$f":"Home!M54","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N54","v":""},{"$f":"'Home - BEYA'!AD54","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q49+'Payments - Hampden Way Nursery'!Q49+'Payments - St Margarets Nursery'!Q49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R49+'Payments - Hampden Way Nursery'!R49+'Payments - St Margarets Nursery'!R49)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T49+'Payments - Hampden Way Nursery'!T49+'Payments - St Margarets Nursery'!T49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U49+'Payments - Hampden Way Nursery'!U49+'Payments - St Margarets Nursery'!U49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V49+'Payments - Hampden Way Nursery'!V49+'Payments - St Margarets Nursery'!V49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W49+'Payments - Hampden Way Nursery'!W49+'Payments - St Margarets Nursery'!W49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X49+'Payments - Hampden Way Nursery'!X49+'Payments - St Margarets Nursery'!X49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y49+'Payments - Hampden Way Nursery'!Y49+'Payments - St Margarets Nursery'!Y49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z49+'Payments - Hampden Way Nursery'!Z49+'Payments - St Margarets Nursery'!Z49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA49+'Payments - Hampden Way Nursery'!AA49+'Payments - St Margarets Nursery'!AA49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB49+'Payments - Hampden Way Nursery'!AB49+'Payments - St Margarets Nursery'!AB49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC49+'Payments - Hampden Way Nursery'!AC49+'Payments - St Margarets Nursery'!AC49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD49+'Payments - Hampden Way Nursery'!AD49+'Payments - St Margarets Nursery'!AD49)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE49+'Payments - Hampden Way Nursery'!AE49+'Payments - St Margarets Nursery'!AE49)","v":0},null,null,0]
[{"$f":"Home!A55","v":{"$error":"#N/A"}},{"$f":"Home!B55","v":"blank"},{"$f":"Home!C55","v":"Pri FFAdj"},{"$f":"Home!D55","v":"EXCLUSIONS"},{"$f":"Home!E55","v":"Sec IDACI F"},{"$f":"Home!F55","v":"blank"},{"$f":"Home!H55","v":"blank"},{"$f":"Home!I55","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H50,TRANS!W:W)","v":0},null,{"$f":"Home!M55","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N55","v":""},{"$f":"'Home - BEYA'!AD55","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q50+'Payments - Hampden Way Nursery'!Q50+'Payments - St Margarets Nursery'!Q50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R50+'Payments - Hampden Way Nursery'!R50+'Payments - St Margarets Nursery'!R50)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T50+'Payments - Hampden Way Nursery'!T50+'Payments - St Margarets Nursery'!T50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U50+'Payments - Hampden Way Nursery'!U50+'Payments - St Margarets Nursery'!U50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V50+'Payments - Hampden Way Nursery'!V50+'Payments - St Margarets Nursery'!V50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W50+'Payments - Hampden Way Nursery'!W50+'Payments - St Margarets Nursery'!W50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X50+'Payments - Hampden Way Nursery'!X50+'Payments - St Margarets Nursery'!X50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y50+'Payments - Hampden Way Nursery'!Y50+'Payments - St Margarets Nursery'!Y50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z50+'Payments - Hampden Way Nursery'!Z50+'Payments - St Margarets Nursery'!Z50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA50+'Payments - Hampden Way Nursery'!AA50+'Payments - St Margarets Nursery'!AA50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB50+'Payments - Hampden Way Nursery'!AB50+'Payments - St Margarets Nursery'!AB50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC50+'Payments - Hampden Way Nursery'!AC50+'Payments - St Margarets Nursery'!AC50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD50+'Payments - Hampden Way Nursery'!AD50+'Payments - St Margarets Nursery'!AD50)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE50+'Payments - Hampden Way Nursery'!AE50+'Payments - St Margarets Nursery'!AE50)","v":0},null,null,0]
[{"$f":"Home!A56","v":{"$error":"#N/A"}},{"$f":"Home!B56","v":"blank"},{"$f":"Home!C56","v":"blank"},{"$f":"Home!D56","v":"blank"},{"$f":"Home!E56","v":"Pri EAL 2"},{"$f":"Home!F56","v":"blank"},{"$f":"Home!H56","v":"blank"},{"$f":"Home!I56","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H51,TRANS!W:W)","v":0},null,{"$f":"Home!M56","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N56","v":""},{"$f":"'Home - BEYA'!AD56","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q51+'Payments - Hampden Way Nursery'!Q51+'Payments - St Margarets Nursery'!Q51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R51+'Payments - Hampden Way Nursery'!R51+'Payments - St Margarets Nursery'!R51)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T51+'Payments - Hampden Way Nursery'!T51+'Payments - St Margarets Nursery'!T51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U51+'Payments - Hampden Way Nursery'!U51+'Payments - St Margarets Nursery'!U51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V51+'Payments - Hampden Way Nursery'!V51+'Payments - St Margarets Nursery'!V51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W51+'Payments - Hampden Way Nursery'!W51+'Payments - St Margarets Nursery'!W51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X51+'Payments - Hampden Way Nursery'!X51+'Payments - St Margarets Nursery'!X51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y51+'Payments - Hampden Way Nursery'!Y51+'Payments - St Margarets Nursery'!Y51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z51+'Payments - Hampden Way Nursery'!Z51+'Payments - St Margarets Nursery'!Z51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA51+'Payments - Hampden Way Nursery'!AA51+'Payments - St Margarets Nursery'!AA51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB51+'Payments - Hampden Way Nursery'!AB51+'Payments - St Margarets Nursery'!AB51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC51+'Payments - Hampden Way Nursery'!AC51+'Payments - St Margarets Nursery'!AC51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD51+'Payments - Hampden Way Nursery'!AD51+'Payments - St Margarets Nursery'!AD51)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE51+'Payments - Hampden Way Nursery'!AE51+'Payments - St Margarets Nursery'!AE51)","v":0},null,null,0]
[{"$f":"Home!A57","v":{"$error":"#N/A"}},{"$f":"Home!B57","v":"blank"},{"$f":"Home!C57","v":"blank"},{"$f":"Home!D57","v":"blank"},{"$f":"Home!E57","v":"Sec EAL 2"},{"$f":"Home!F57","v":"blank"},{"$f":"Home!H57","v":"blank"},{"$f":"Home!I57","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H52,TRANS!W:W)","v":0},null,{"$f":"Home!M57","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N57","v":""},{"$f":"'Home - BEYA'!AD57","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q52+'Payments - Hampden Way Nursery'!Q52+'Payments - St Margarets Nursery'!Q52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R52+'Payments - Hampden Way Nursery'!R52+'Payments - St Margarets Nursery'!R52)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T52+'Payments - Hampden Way Nursery'!T52+'Payments - St Margarets Nursery'!T52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U52+'Payments - Hampden Way Nursery'!U52+'Payments - St Margarets Nursery'!U52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V52+'Payments - Hampden Way Nursery'!V52+'Payments - St Margarets Nursery'!V52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W52+'Payments - Hampden Way Nursery'!W52+'Payments - St Margarets Nursery'!W52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X52+'Payments - Hampden Way Nursery'!X52+'Payments - St Margarets Nursery'!X52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y52+'Payments - Hampden Way Nursery'!Y52+'Payments - St Margarets Nursery'!Y52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z52+'Payments - Hampden Way Nursery'!Z52+'Payments - St Margarets Nursery'!Z52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA52+'Payments - Hampden Way Nursery'!AA52+'Payments - St Margarets Nursery'!AA52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB52+'Payments - Hampden Way Nursery'!AB52+'Payments - St Margarets Nursery'!AB52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC52+'Payments - Hampden Way Nursery'!AC52+'Payments - St Margarets Nursery'!AC52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD52+'Payments - Hampden Way Nursery'!AD52+'Payments - St Margarets Nursery'!AD52)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE52+'Payments - Hampden Way Nursery'!AE52+'Payments - St Margarets Nursery'!AE52)","v":0},null,null,0]
[{"$f":"Home!A58","v":{"$error":"#N/A"}},{"$f":"Home!B58","v":"blank"},{"$f":"Home!C58","v":"blank"},{"$f":"Home!D58","v":"blank"},{"$f":"Home!E58","v":"Pri MOB"},{"$f":"Home!F58","v":"blank"},{"$f":"Home!H58","v":"blank"},{"$f":"Home!I58","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H53,TRANS!W:W)","v":0},null,{"$f":"Home!M58","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N58","v":""},{"$f":"'Home - BEYA'!AD58","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q53+'Payments - Hampden Way Nursery'!Q53+'Payments - St Margarets Nursery'!Q53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R53+'Payments - Hampden Way Nursery'!R53+'Payments - St Margarets Nursery'!R53)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T53+'Payments - Hampden Way Nursery'!T53+'Payments - St Margarets Nursery'!T53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U53+'Payments - Hampden Way Nursery'!U53+'Payments - St Margarets Nursery'!U53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V53+'Payments - Hampden Way Nursery'!V53+'Payments - St Margarets Nursery'!V53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W53+'Payments - Hampden Way Nursery'!W53+'Payments - St Margarets Nursery'!W53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X53+'Payments - Hampden Way Nursery'!X53+'Payments - St Margarets Nursery'!X53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y53+'Payments - Hampden Way Nursery'!Y53+'Payments - St Margarets Nursery'!Y53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z53+'Payments - Hampden Way Nursery'!Z53+'Payments - St Margarets Nursery'!Z53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA53+'Payments - Hampden Way Nursery'!AA53+'Payments - St Margarets Nursery'!AA53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB53+'Payments - Hampden Way Nursery'!AB53+'Payments - St Margarets Nursery'!AB53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC53+'Payments - Hampden Way Nursery'!AC53+'Payments - St Margarets Nursery'!AC53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD53+'Payments - Hampden Way Nursery'!AD53+'Payments - St Margarets Nursery'!AD53)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE53+'Payments - Hampden Way Nursery'!AE53+'Payments - St Margarets Nursery'!AE53)","v":0},null,null,0]
[{"$f":"Home!A59","v":{"$error":"#N/A"}},{"$f":"Home!B59","v":"blank"},{"$f":"Home!C59","v":"blank"},{"$f":"Home!D59","v":"blank"},{"$f":"Home!E59","v":"Sec MOB"},{"$f":"Home!F59","v":"blank"},{"$f":"Home!H59","v":"blank"},{"$f":"Home!I59","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H54,TRANS!W:W)","v":0},null,{"$f":"Home!M59","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N59","v":""},{"$f":"'Home - BEYA'!AD59","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q54+'Payments - Hampden Way Nursery'!Q54+'Payments - St Margarets Nursery'!Q54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R54+'Payments - Hampden Way Nursery'!R54+'Payments - St Margarets Nursery'!R54)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T54+'Payments - Hampden Way Nursery'!T54+'Payments - St Margarets Nursery'!T54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U54+'Payments - Hampden Way Nursery'!U54+'Payments - St Margarets Nursery'!U54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V54+'Payments - Hampden Way Nursery'!V54+'Payments - St Margarets Nursery'!V54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W54+'Payments - Hampden Way Nursery'!W54+'Payments - St Margarets Nursery'!W54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X54+'Payments - Hampden Way Nursery'!X54+'Payments - St Margarets Nursery'!X54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y54+'Payments - Hampden Way Nursery'!Y54+'Payments - St Margarets Nursery'!Y54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z54+'Payments - Hampden Way Nursery'!Z54+'Payments - St Margarets Nursery'!Z54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA54+'Payments - Hampden Way Nursery'!AA54+'Payments - St Margarets Nursery'!AA54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB54+'Payments - Hampden Way Nursery'!AB54+'Payments - St Margarets Nursery'!AB54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC54+'Payments - Hampden Way Nursery'!AC54+'Payments - St Margarets Nursery'!AC54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD54+'Payments - Hampden Way Nursery'!AD54+'Payments - St Margarets Nursery'!AD54)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE54+'Payments - Hampden Way Nursery'!AE54+'Payments - St Margarets Nursery'!AE54)","v":0},null,null,0]
[{"$f":"Home!A60","v":{"$error":"#N/A"}},{"$f":"Home!B60","v":"blank"},{"$f":"Home!C60","v":"blank"},{"$f":"Home!D60","v":"blank"},{"$f":"Home!E60","v":"Pri LPA"},{"$f":"Home!F60","v":"blank"},{"$f":"Home!H60","v":"blank"},{"$f":"Home!I60","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H55,TRANS!W:W)","v":0},null,{"$f":"Home!M60","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N60","v":""},{"$f":"'Home - BEYA'!AD60","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q55+'Payments - Hampden Way Nursery'!Q55+'Payments - St Margarets Nursery'!Q55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R55+'Payments - Hampden Way Nursery'!R55+'Payments - St Margarets Nursery'!R55)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T55+'Payments - Hampden Way Nursery'!T55+'Payments - St Margarets Nursery'!T55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U55+'Payments - Hampden Way Nursery'!U55+'Payments - St Margarets Nursery'!U55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V55+'Payments - Hampden Way Nursery'!V55+'Payments - St Margarets Nursery'!V55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W55+'Payments - Hampden Way Nursery'!W55+'Payments - St Margarets Nursery'!W55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X55+'Payments - Hampden Way Nursery'!X55+'Payments - St Margarets Nursery'!X55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y55+'Payments - Hampden Way Nursery'!Y55+'Payments - St Margarets Nursery'!Y55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z55+'Payments - Hampden Way Nursery'!Z55+'Payments - St Margarets Nursery'!Z55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA55+'Payments - Hampden Way Nursery'!AA55+'Payments - St Margarets Nursery'!AA55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB55+'Payments - Hampden Way Nursery'!AB55+'Payments - St Margarets Nursery'!AB55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC55+'Payments - Hampden Way Nursery'!AC55+'Payments - St Margarets Nursery'!AC55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD55+'Payments - Hampden Way Nursery'!AD55+'Payments - St Margarets Nursery'!AD55)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE55+'Payments - Hampden Way Nursery'!AE55+'Payments - St Margarets Nursery'!AE55)","v":0},null,null,0]
[{"$f":"Home!A61","v":{"$error":"#N/A"}},{"$f":"Home!B61","v":"blank"},{"$f":"Home!C61","v":"blank"},{"$f":"Home!D61","v":"blank"},{"$f":"Home!E61","v":"Sec LPA"},{"$f":"Home!F61","v":"blank"},{"$f":"Home!H61","v":"blank"},{"$f":"Home!I61","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H56,TRANS!W:W)","v":0},null,{"$f":"Home!M61","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N61","v":""},{"$f":"'Home - BEYA'!AD61","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q56+'Payments - Hampden Way Nursery'!Q56+'Payments - St Margarets Nursery'!Q56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R56+'Payments - Hampden Way Nursery'!R56+'Payments - St Margarets Nursery'!R56)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T56+'Payments - Hampden Way Nursery'!T56+'Payments - St Margarets Nursery'!T56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U56+'Payments - Hampden Way Nursery'!U56+'Payments - St Margarets Nursery'!U56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V56+'Payments - Hampden Way Nursery'!V56+'Payments - St Margarets Nursery'!V56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W56+'Payments - Hampden Way Nursery'!W56+'Payments - St Margarets Nursery'!W56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X56+'Payments - Hampden Way Nursery'!X56+'Payments - St Margarets Nursery'!X56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y56+'Payments - Hampden Way Nursery'!Y56+'Payments - St Margarets Nursery'!Y56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z56+'Payments - Hampden Way Nursery'!Z56+'Payments - St Margarets Nursery'!Z56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA56+'Payments - Hampden Way Nursery'!AA56+'Payments - St Margarets Nursery'!AA56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB56+'Payments - Hampden Way Nursery'!AB56+'Payments - St Margarets Nursery'!AB56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC56+'Payments - Hampden Way Nursery'!AC56+'Payments - St Margarets Nursery'!AC56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD56+'Payments - Hampden Way Nursery'!AD56+'Payments - St Margarets Nursery'!AD56)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE56+'Payments - Hampden Way Nursery'!AE56+'Payments - St Margarets Nursery'!AE56)","v":0},null,null,0]
[{"$f":"Home!A62","v":{"$error":"#N/A"}},{"$f":"Home!B62","v":"blank"},{"$f":"Home!C62","v":"blank"},{"$f":"Home!D62","v":"blank"},{"$f":"Home!E62","v":"NNDR"},{"$f":"Home!F62","v":"blank"},{"$f":"Home!H62","v":"blank"},{"$f":"Home!I62","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H57,TRANS!W:W)","v":0},null,{"$f":"Home!M62","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N62","v":""},{"$f":"'Home - BEYA'!AD62","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q57+'Payments - Hampden Way Nursery'!Q57+'Payments - St Margarets Nursery'!Q57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R57+'Payments - Hampden Way Nursery'!R57+'Payments - St Margarets Nursery'!R57)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T57+'Payments - Hampden Way Nursery'!T57+'Payments - St Margarets Nursery'!T57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U57+'Payments - Hampden Way Nursery'!U57+'Payments - St Margarets Nursery'!U57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V57+'Payments - Hampden Way Nursery'!V57+'Payments - St Margarets Nursery'!V57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W57+'Payments - Hampden Way Nursery'!W57+'Payments - St Margarets Nursery'!W57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X57+'Payments - Hampden Way Nursery'!X57+'Payments - St Margarets Nursery'!X57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y57+'Payments - Hampden Way Nursery'!Y57+'Payments - St Margarets Nursery'!Y57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z57+'Payments - Hampden Way Nursery'!Z57+'Payments - St Margarets Nursery'!Z57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA57+'Payments - Hampden Way Nursery'!AA57+'Payments - St Margarets Nursery'!AA57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB57+'Payments - Hampden Way Nursery'!AB57+'Payments - St Margarets Nursery'!AB57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC57+'Payments - Hampden Way Nursery'!AC57+'Payments - St Margarets Nursery'!AC57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD57+'Payments - Hampden Way Nursery'!AD57+'Payments - St Margarets Nursery'!AD57)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE57+'Payments - Hampden Way Nursery'!AE57+'Payments - St Margarets Nursery'!AE57)","v":0},null,null,0]
[{"$f":"Home!A63","v":{"$error":"#N/A"}},{"$f":"Home!B63","v":"blank"},{"$f":"Home!C63","v":"blank"},{"$f":"Home!D63","v":"blank"},{"$f":"Home!E63","v":"NNDRPY"},{"$f":"Home!F63","v":"blank"},{"$f":"Home!H63","v":"blank"},{"$f":"Home!I63","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H58,TRANS!W:W)","v":0},null,{"$f":"Home!M63","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N63","v":""},{"$f":"'Home - BEYA'!AD63","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q58+'Payments - Hampden Way Nursery'!Q58+'Payments - St Margarets Nursery'!Q58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R58+'Payments - Hampden Way Nursery'!R58+'Payments - St Margarets Nursery'!R58)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T58+'Payments - Hampden Way Nursery'!T58+'Payments - St Margarets Nursery'!T58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U58+'Payments - Hampden Way Nursery'!U58+'Payments - St Margarets Nursery'!U58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V58+'Payments - Hampden Way Nursery'!V58+'Payments - St Margarets Nursery'!V58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W58+'Payments - Hampden Way Nursery'!W58+'Payments - St Margarets Nursery'!W58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X58+'Payments - Hampden Way Nursery'!X58+'Payments - St Margarets Nursery'!X58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y58+'Payments - Hampden Way Nursery'!Y58+'Payments - St Margarets Nursery'!Y58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z58+'Payments - Hampden Way Nursery'!Z58+'Payments - St Margarets Nursery'!Z58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA58+'Payments - Hampden Way Nursery'!AA58+'Payments - St Margarets Nursery'!AA58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB58+'Payments - Hampden Way Nursery'!AB58+'Payments - St Margarets Nursery'!AB58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC58+'Payments - Hampden Way Nursery'!AC58+'Payments - St Margarets Nursery'!AC58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD58+'Payments - Hampden Way Nursery'!AD58+'Payments - St Margarets Nursery'!AD58)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE58+'Payments - Hampden Way Nursery'!AE58+'Payments - St Margarets Nursery'!AE58)","v":0},null,null,0]
[{"$f":"Home!A64","v":{"$error":"#N/A"}},{"$f":"Home!B64","v":"blank"},{"$f":"Home!C64","v":"blank"},{"$f":"Home!D64","v":"blank"},{"$f":"Home!E64","v":"LUMP SUM"},{"$f":"Home!F64","v":"blank"},{"$f":"Home!H64","v":"blank"},{"$f":"Home!I64","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H59,TRANS!W:W)","v":0},null,{"$f":"Home!M64","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N64","v":""},{"$f":"'Home - BEYA'!AD64","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q59+'Payments - Hampden Way Nursery'!Q59+'Payments - St Margarets Nursery'!Q59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R59+'Payments - Hampden Way Nursery'!R59+'Payments - St Margarets Nursery'!R59)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T59+'Payments - Hampden Way Nursery'!T59+'Payments - St Margarets Nursery'!T59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U59+'Payments - Hampden Way Nursery'!U59+'Payments - St Margarets Nursery'!U59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V59+'Payments - Hampden Way Nursery'!V59+'Payments - St Margarets Nursery'!V59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W59+'Payments - Hampden Way Nursery'!W59+'Payments - St Margarets Nursery'!W59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X59+'Payments - Hampden Way Nursery'!X59+'Payments - St Margarets Nursery'!X59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y59+'Payments - Hampden Way Nursery'!Y59+'Payments - St Margarets Nursery'!Y59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z59+'Payments - Hampden Way Nursery'!Z59+'Payments - St Margarets Nursery'!Z59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA59+'Payments - Hampden Way Nursery'!AA59+'Payments - St Margarets Nursery'!AA59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB59+'Payments - Hampden Way Nursery'!AB59+'Payments - St Margarets Nursery'!AB59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC59+'Payments - Hampden Way Nursery'!AC59+'Payments - St Margarets Nursery'!AC59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD59+'Payments - Hampden Way Nursery'!AD59+'Payments - St Margarets Nursery'!AD59)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE59+'Payments - Hampden Way Nursery'!AE59+'Payments - St Margarets Nursery'!AE59)","v":0},null,null,0]
[{"$f":"Home!A65","v":{"$error":"#N/A"}},{"$f":"Home!B65","v":"blank"},{"$f":"Home!C65","v":"blank"},{"$f":"Home!D65","v":"blank"},{"$f":"Home!E65","v":"SPLIT SITES"},{"$f":"Home!F65","v":"blank"},{"$f":"Home!H65","v":"blank"},{"$f":"Home!I65","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H60,TRANS!W:W)","v":0},null,{"$f":"Home!M65","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N65","v":""},{"$f":"'Home - BEYA'!AD65","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q60+'Payments - Hampden Way Nursery'!Q60+'Payments - St Margarets Nursery'!Q60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R60+'Payments - Hampden Way Nursery'!R60+'Payments - St Margarets Nursery'!R60)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T60+'Payments - Hampden Way Nursery'!T60+'Payments - St Margarets Nursery'!T60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U60+'Payments - Hampden Way Nursery'!U60+'Payments - St Margarets Nursery'!U60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V60+'Payments - Hampden Way Nursery'!V60+'Payments - St Margarets Nursery'!V60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W60+'Payments - Hampden Way Nursery'!W60+'Payments - St Margarets Nursery'!W60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X60+'Payments - Hampden Way Nursery'!X60+'Payments - St Margarets Nursery'!X60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y60+'Payments - Hampden Way Nursery'!Y60+'Payments - St Margarets Nursery'!Y60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z60+'Payments - Hampden Way Nursery'!Z60+'Payments - St Margarets Nursery'!Z60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA60+'Payments - Hampden Way Nursery'!AA60+'Payments - St Margarets Nursery'!AA60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB60+'Payments - Hampden Way Nursery'!AB60+'Payments - St Margarets Nursery'!AB60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC60+'Payments - Hampden Way Nursery'!AC60+'Payments - St Margarets Nursery'!AC60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD60+'Payments - Hampden Way Nursery'!AD60+'Payments - St Margarets Nursery'!AD60)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE60+'Payments - Hampden Way Nursery'!AE60+'Payments - St Margarets Nursery'!AE60)","v":0},null,null,0]
[{"$f":"Home!A66","v":{"$error":"#N/A"}},{"$f":"Home!B66","v":"blank"},{"$f":"Home!C66","v":"blank"},{"$f":"Home!D66","v":"blank"},{"$f":"Home!E66","v":"MFG"},{"$f":"Home!F66","v":"blank"},{"$f":"Home!H66","v":"blank"},{"$f":"Home!I66","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H61,TRANS!W:W)","v":0},null,{"$f":"Home!M66","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N66","v":""},{"$f":"'Home - BEYA'!AD66","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q61+'Payments - Hampden Way Nursery'!Q61+'Payments - St Margarets Nursery'!Q61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R61+'Payments - Hampden Way Nursery'!R61+'Payments - St Margarets Nursery'!R61)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T61+'Payments - Hampden Way Nursery'!T61+'Payments - St Margarets Nursery'!T61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U61+'Payments - Hampden Way Nursery'!U61+'Payments - St Margarets Nursery'!U61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V61+'Payments - Hampden Way Nursery'!V61+'Payments - St Margarets Nursery'!V61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W61+'Payments - Hampden Way Nursery'!W61+'Payments - St Margarets Nursery'!W61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X61+'Payments - Hampden Way Nursery'!X61+'Payments - St Margarets Nursery'!X61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y61+'Payments - Hampden Way Nursery'!Y61+'Payments - St Margarets Nursery'!Y61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z61+'Payments - Hampden Way Nursery'!Z61+'Payments - St Margarets Nursery'!Z61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA61+'Payments - Hampden Way Nursery'!AA61+'Payments - St Margarets Nursery'!AA61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB61+'Payments - Hampden Way Nursery'!AB61+'Payments - St Margarets Nursery'!AB61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC61+'Payments - Hampden Way Nursery'!AC61+'Payments - St Margarets Nursery'!AC61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD61+'Payments - Hampden Way Nursery'!AD61+'Payments - St Margarets Nursery'!AD61)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE61+'Payments - Hampden Way Nursery'!AE61+'Payments - St Margarets Nursery'!AE61)","v":0},null,null,{"$f":"ROUND(P61-SUM(Q61:AE61),0)","v":0}]
[{"$f":"Home!A67","v":{"$error":"#N/A"}},{"$f":"Home!B67","v":"blank"},{"$f":"Home!C67","v":"blank"},{"$f":"Home!D67","v":"blank"},{"$f":"Home!E67","v":"EXCLUSIONS"},{"$f":"Home!F67","v":"blank"},{"$f":"Home!H67","v":"blank"},{"$f":"Home!I67","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H62,TRANS!W:W)","v":0},null,{"$f":"Home!M67","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N67","v":""},{"$f":"'Home - BEYA'!AD67","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q62+'Payments - Hampden Way Nursery'!Q62+'Payments - St Margarets Nursery'!Q62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R62+'Payments - Hampden Way Nursery'!R62+'Payments - St Margarets Nursery'!R62)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T62+'Payments - Hampden Way Nursery'!T62+'Payments - St Margarets Nursery'!T62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U62+'Payments - Hampden Way Nursery'!U62+'Payments - St Margarets Nursery'!U62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V62+'Payments - Hampden Way Nursery'!V62+'Payments - St Margarets Nursery'!V62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W62+'Payments - Hampden Way Nursery'!W62+'Payments - St Margarets Nursery'!W62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X62+'Payments - Hampden Way Nursery'!X62+'Payments - St Margarets Nursery'!X62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y62+'Payments - Hampden Way Nursery'!Y62+'Payments - St Margarets Nursery'!Y62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z62+'Payments - Hampden Way Nursery'!Z62+'Payments - St Margarets Nursery'!Z62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA62+'Payments - Hampden Way Nursery'!AA62+'Payments - St Margarets Nursery'!AA62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB62+'Payments - Hampden Way Nursery'!AB62+'Payments - St Margarets Nursery'!AB62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC62+'Payments - Hampden Way Nursery'!AC62+'Payments - St Margarets Nursery'!AC62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD62+'Payments - Hampden Way Nursery'!AD62+'Payments - St Margarets Nursery'!AD62)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE62+'Payments - Hampden Way Nursery'!AE62+'Payments - St Margarets Nursery'!AE62)","v":0},null,null,{"$f":"ROUND(P62-SUM(Q62:AE62),0)","v":0}]
[{"$f":"Home!A68","v":{"$error":"#N/A"}},{"$f":"Home!B68","v":"SUBTOTAL"},{"$f":"Home!C68","v":"SUBTOTAL"},{"$f":"Home!D68","v":"SUBTOTAL"},{"$f":"Home!E68","v":"SUBTOTAL"},{"$f":"Home!F68","v":"SUBTOTAL"},{"$f":"Home!H68","v":"SUBTOTAL"},{"$f":"Home!I68","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H63,TRANS!W:W)","v":0},null,null,null,null,{"$f":"O30&\" SUBTOTAL\"","v":{"$error":"#N/A"}},{"$f":"SUM(P31:P62)","v":1098301.7699999998},{"$f":"SUM(Q31:Q62)","v":0},353801.26,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P63-SUM(Q63:AE63),0)","v":744501}]
[{"$f":"Home!A69","v":"REPORT"},{"$f":"Home!B69","v":19},{"$f":"Home!C69","v":12},{"$f":"Home!D69","v":12},{"$f":"Home!E69","v":19},{"$f":"Home!F69","v":7},{"$f":"Home!H69","v":2},{"$f":"Home!I69","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H64,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A70","v":0},{"$f":"Home!B70","v":"High Needs"},{"$f":"Home!C70","v":"De-Delegation"},{"$f":"Home!D70","v":"De-Delegation"},{"$f":"Home!E70","v":"De-Delegation"},{"$f":"Home!F70","v":"Post 16"},{"$f":"Home!H70","v":"PRUTop-ups"},{"$f":"Home!I70","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H65,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A71","v":{"$error":"#N/A"}},{"$f":"Home!B71","v":"NURSERYTOPUP"},{"$f":"Home!C71","v":"NDPDEUPEG"},{"$f":"Home!D71","v":"NDSDEUPEG"},{"$f":"Home!E71","v":"NDPDEUPEG"},{"$f":"Home!F71","v":"EFAHN"},{"$f":"Home!H71","v":"PRUTOPUP"},{"$f":"Home!I71","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H66,TRANS!W:W)","v":0},null,{"$f":"Home!M71","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N71","v":""},{"$f":"'Home - BEYA'!AD71","v":16691.030000000002},{"$f":"SUM('Payments - Brookhill Nursery'!Q66+'Payments - Hampden Way Nursery'!Q66+'Payments - St Margarets Nursery'!Q66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R66+'Payments - Hampden Way Nursery'!R66+'Payments - St Margarets Nursery'!R66)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T66+'Payments - Hampden Way Nursery'!T66+'Payments - St Margarets Nursery'!T66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U66+'Payments - Hampden Way Nursery'!U66+'Payments - St Margarets Nursery'!U66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V66+'Payments - Hampden Way Nursery'!V66+'Payments - St Margarets Nursery'!V66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W66+'Payments - Hampden Way Nursery'!W66+'Payments - St Margarets Nursery'!W66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X66+'Payments - Hampden Way Nursery'!X66+'Payments - St Margarets Nursery'!X66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y66+'Payments - Hampden Way Nursery'!Y66+'Payments - St Margarets Nursery'!Y66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z66+'Payments - Hampden Way Nursery'!Z66+'Payments - St Margarets Nursery'!Z66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA66+'Payments - Hampden Way Nursery'!AA66+'Payments - St Margarets Nursery'!AA66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB66+'Payments - Hampden Way Nursery'!AB66+'Payments - St Margarets Nursery'!AB66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC66+'Payments - Hampden Way Nursery'!AC66+'Payments - St Margarets Nursery'!AC66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD66+'Payments - Hampden Way Nursery'!AD66+'Payments - St Margarets Nursery'!AD66)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE66+'Payments - Hampden Way Nursery'!AE66+'Payments - St Margarets Nursery'!AE66)","v":0},null,null,16691]
[{"$f":"Home!A72","v":{"$error":"#N/A"}},{"$f":"Home!B72","v":"OTHERTOPUP"},{"$f":"Home!C72","v":"NDPDEBS"},{"$f":"Home!D72","v":"NDSDESupply"},{"$f":"Home!E72","v":"NDSDEUPEG"},{"$f":"Home!F72","v":"EFAPROG"},{"$f":"Home!H72","v":"OTHERTOPUP"},{"$f":"Home!I72","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H67,TRANS!W:W)","v":0},null,{"$f":"Home!M72","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N72","v":""},{"$f":"'Home - BEYA'!AD72","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q67+'Payments - Hampden Way Nursery'!Q67+'Payments - St Margarets Nursery'!Q67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R67+'Payments - Hampden Way Nursery'!R67+'Payments - St Margarets Nursery'!R67)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T67+'Payments - Hampden Way Nursery'!T67+'Payments - St Margarets Nursery'!T67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U67+'Payments - Hampden Way Nursery'!U67+'Payments - St Margarets Nursery'!U67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V67+'Payments - Hampden Way Nursery'!V67+'Payments - St Margarets Nursery'!V67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W67+'Payments - Hampden Way Nursery'!W67+'Payments - St Margarets Nursery'!W67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X67+'Payments - Hampden Way Nursery'!X67+'Payments - St Margarets Nursery'!X67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y67+'Payments - Hampden Way Nursery'!Y67+'Payments - St Margarets Nursery'!Y67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z67+'Payments - Hampden Way Nursery'!Z67+'Payments - St Margarets Nursery'!Z67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA67+'Payments - Hampden Way Nursery'!AA67+'Payments - St Margarets Nursery'!AA67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB67+'Payments - Hampden Way Nursery'!AB67+'Payments - St Margarets Nursery'!AB67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC67+'Payments - Hampden Way Nursery'!AC67+'Payments - St Margarets Nursery'!AC67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD67+'Payments - Hampden Way Nursery'!AD67+'Payments - St Margarets Nursery'!AD67)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE67+'Payments - Hampden Way Nursery'!AE67+'Payments - St Margarets Nursery'!AE67)","v":0},null,null,0]
[{"$f":"Home!A73","v":{"$error":"#N/A"}},{"$f":"Home!B73","v":"STMTPY"},{"$f":"Home!C73","v":"NDPDESupply"},{"$f":"Home!D73","v":"NDSecDELConting"},{"$f":"Home!E73","v":"NDPDEBS"},{"$f":"Home!F73","v":"BURSARY"},{"$f":"Home!H73","v":"STATEMENTTOPUP"},{"$f":"Home!I73","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H68,TRANS!W:W)","v":0},null,{"$f":"Home!M73","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N73","v":""},{"$f":"'Home - BEYA'!AD73","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q68+'Payments - Hampden Way Nursery'!Q68+'Payments - St Margarets Nursery'!Q68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R68+'Payments - Hampden Way Nursery'!R68+'Payments - St Margarets Nursery'!R68)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T68+'Payments - Hampden Way Nursery'!T68+'Payments - St Margarets Nursery'!T68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U68+'Payments - Hampden Way Nursery'!U68+'Payments - St Margarets Nursery'!U68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V68+'Payments - Hampden Way Nursery'!V68+'Payments - St Margarets Nursery'!V68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W68+'Payments - Hampden Way Nursery'!W68+'Payments - St Margarets Nursery'!W68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X68+'Payments - Hampden Way Nursery'!X68+'Payments - St Margarets Nursery'!X68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y68+'Payments - Hampden Way Nursery'!Y68+'Payments - St Margarets Nursery'!Y68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z68+'Payments - Hampden Way Nursery'!Z68+'Payments - St Margarets Nursery'!Z68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA68+'Payments - Hampden Way Nursery'!AA68+'Payments - St Margarets Nursery'!AA68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB68+'Payments - Hampden Way Nursery'!AB68+'Payments - St Margarets Nursery'!AB68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC68+'Payments - Hampden Way Nursery'!AC68+'Payments - St Margarets Nursery'!AC68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD68+'Payments - Hampden Way Nursery'!AD68+'Payments - St Margarets Nursery'!AD68)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE68+'Payments - Hampden Way Nursery'!AE68+'Payments - St Margarets Nursery'!AE68)","v":0},null,null,0]
[{"$f":"Home!A74","v":{"$error":"#N/A"}},{"$f":"Home!B74","v":"NURSERYEX"},{"$f":"Home!C74","v":"NDPriDELConting"},{"$f":"Home!D74","v":"NDSecDELImprov"},{"$f":"Home!E74","v":"NDPDESupply"},{"$f":"Home!F74","v":"blank"},{"$f":"Home!H74","v":"blank"},{"$f":"Home!I74","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H69,TRANS!W:W)","v":0},null,{"$f":"Home!M74","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N74","v":""},{"$f":"'Home - BEYA'!AD74","v":23153.989999999998},{"$f":"SUM('Payments - Brookhill Nursery'!Q69+'Payments - Hampden Way Nursery'!Q69+'Payments - St Margarets Nursery'!Q69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R69+'Payments - Hampden Way Nursery'!R69+'Payments - St Margarets Nursery'!R69)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T69+'Payments - Hampden Way Nursery'!T69+'Payments - St Margarets Nursery'!T69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U69+'Payments - Hampden Way Nursery'!U69+'Payments - St Margarets Nursery'!U69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V69+'Payments - Hampden Way Nursery'!V69+'Payments - St Margarets Nursery'!V69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W69+'Payments - Hampden Way Nursery'!W69+'Payments - St Margarets Nursery'!W69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X69+'Payments - Hampden Way Nursery'!X69+'Payments - St Margarets Nursery'!X69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y69+'Payments - Hampden Way Nursery'!Y69+'Payments - St Margarets Nursery'!Y69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z69+'Payments - Hampden Way Nursery'!Z69+'Payments - St Margarets Nursery'!Z69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA69+'Payments - Hampden Way Nursery'!AA69+'Payments - St Margarets Nursery'!AA69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB69+'Payments - Hampden Way Nursery'!AB69+'Payments - St Margarets Nursery'!AB69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC69+'Payments - Hampden Way Nursery'!AC69+'Payments - St Margarets Nursery'!AC69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD69+'Payments - Hampden Way Nursery'!AD69+'Payments - St Margarets Nursery'!AD69)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE69+'Payments - Hampden Way Nursery'!AE69+'Payments - St Margarets Nursery'!AE69)","v":0},null,null,23154]
[{"$f":"Home!A75","v":{"$error":"#N/A"}},{"$f":"Home!B75","v":"blank"},{"$f":"Home!C75","v":"NDPriDELImprov"},{"$f":"Home!D75","v":"blank"},{"$f":"Home!E75","v":"NDSDESupply"},{"$f":"Home!F75","v":"blank"},{"$f":"Home!H75","v":"blank"},{"$f":"Home!I75","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H70,TRANS!W:W)","v":0},null,{"$f":"Home!M75","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N75","v":""},{"$f":"'Home - BEYA'!AD75","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q70+'Payments - Hampden Way Nursery'!Q70+'Payments - St Margarets Nursery'!Q70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R70+'Payments - Hampden Way Nursery'!R70+'Payments - St Margarets Nursery'!R70)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T70+'Payments - Hampden Way Nursery'!T70+'Payments - St Margarets Nursery'!T70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U70+'Payments - Hampden Way Nursery'!U70+'Payments - St Margarets Nursery'!U70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V70+'Payments - Hampden Way Nursery'!V70+'Payments - St Margarets Nursery'!V70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W70+'Payments - Hampden Way Nursery'!W70+'Payments - St Margarets Nursery'!W70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X70+'Payments - Hampden Way Nursery'!X70+'Payments - St Margarets Nursery'!X70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y70+'Payments - Hampden Way Nursery'!Y70+'Payments - St Margarets Nursery'!Y70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z70+'Payments - Hampden Way Nursery'!Z70+'Payments - St Margarets Nursery'!Z70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA70+'Payments - Hampden Way Nursery'!AA70+'Payments - St Margarets Nursery'!AA70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB70+'Payments - Hampden Way Nursery'!AB70+'Payments - St Margarets Nursery'!AB70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC70+'Payments - Hampden Way Nursery'!AC70+'Payments - St Margarets Nursery'!AC70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD70+'Payments - Hampden Way Nursery'!AD70+'Payments - St Margarets Nursery'!AD70)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE70+'Payments - Hampden Way Nursery'!AE70+'Payments - St Margarets Nursery'!AE70)","v":0},null,null,0]
[{"$f":"Home!A76","v":{"$error":"#N/A"}},{"$f":"Home!B76","v":"blank"},{"$f":"Home!C76","v":"blank"},{"$f":"Home!D76","v":"blank"},{"$f":"Home!E76","v":"NDPriDELConting"},{"$f":"Home!F76","v":"blank"},{"$f":"Home!H76","v":"blank"},{"$f":"Home!I76","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H71,TRANS!W:W)","v":0},null,{"$f":"Home!M76","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N76","v":""},{"$f":"'Home - BEYA'!AD76","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q71+'Payments - Hampden Way Nursery'!Q71+'Payments - St Margarets Nursery'!Q71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R71+'Payments - Hampden Way Nursery'!R71+'Payments - St Margarets Nursery'!R71)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T71+'Payments - Hampden Way Nursery'!T71+'Payments - St Margarets Nursery'!T71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U71+'Payments - Hampden Way Nursery'!U71+'Payments - St Margarets Nursery'!U71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V71+'Payments - Hampden Way Nursery'!V71+'Payments - St Margarets Nursery'!V71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W71+'Payments - Hampden Way Nursery'!W71+'Payments - St Margarets Nursery'!W71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X71+'Payments - Hampden Way Nursery'!X71+'Payments - St Margarets Nursery'!X71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y71+'Payments - Hampden Way Nursery'!Y71+'Payments - St Margarets Nursery'!Y71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z71+'Payments - Hampden Way Nursery'!Z71+'Payments - St Margarets Nursery'!Z71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA71+'Payments - Hampden Way Nursery'!AA71+'Payments - St Margarets Nursery'!AA71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB71+'Payments - Hampden Way Nursery'!AB71+'Payments - St Margarets Nursery'!AB71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC71+'Payments - Hampden Way Nursery'!AC71+'Payments - St Margarets Nursery'!AC71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD71+'Payments - Hampden Way Nursery'!AD71+'Payments - St Margarets Nursery'!AD71)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE71+'Payments - Hampden Way Nursery'!AE71+'Payments - St Margarets Nursery'!AE71)","v":0},null,null,0]
[{"$f":"Home!A77","v":{"$error":"#N/A"}},{"$f":"Home!B77","v":"blank"},{"$f":"Home!C77","v":"blank"},{"$f":"Home!D77","v":"blank"},{"$f":"Home!E77","v":"NDPriDELImprov"},{"$f":"Home!F77","v":"blank"},{"$f":"Home!H77","v":"blank"},{"$f":"Home!I77","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H72,TRANS!W:W)","v":0},null,{"$f":"Home!M77","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N77","v":""},{"$f":"'Home - BEYA'!AD77","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q72+'Payments - Hampden Way Nursery'!Q72+'Payments - St Margarets Nursery'!Q72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R72+'Payments - Hampden Way Nursery'!R72+'Payments - St Margarets Nursery'!R72)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T72+'Payments - Hampden Way Nursery'!T72+'Payments - St Margarets Nursery'!T72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U72+'Payments - Hampden Way Nursery'!U72+'Payments - St Margarets Nursery'!U72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V72+'Payments - Hampden Way Nursery'!V72+'Payments - St Margarets Nursery'!V72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W72+'Payments - Hampden Way Nursery'!W72+'Payments - St Margarets Nursery'!W72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X72+'Payments - Hampden Way Nursery'!X72+'Payments - St Margarets Nursery'!X72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y72+'Payments - Hampden Way Nursery'!Y72+'Payments - St Margarets Nursery'!Y72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z72+'Payments - Hampden Way Nursery'!Z72+'Payments - St Margarets Nursery'!Z72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA72+'Payments - Hampden Way Nursery'!AA72+'Payments - St Margarets Nursery'!AA72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB72+'Payments - Hampden Way Nursery'!AB72+'Payments - St Margarets Nursery'!AB72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC72+'Payments - Hampden Way Nursery'!AC72+'Payments - St Margarets Nursery'!AC72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD72+'Payments - Hampden Way Nursery'!AD72+'Payments - St Margarets Nursery'!AD72)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE72+'Payments - Hampden Way Nursery'!AE72+'Payments - St Margarets Nursery'!AE72)","v":0},null,null,0]
[{"$f":"Home!A78","v":{"$error":"#N/A"}},{"$f":"Home!B78","v":"blank"},{"$f":"Home!C78","v":"blank"},{"$f":"Home!D78","v":"blank"},{"$f":"Home!E78","v":"NDSecDELConting"},{"$f":"Home!F78","v":"blank"},{"$f":"Home!H78","v":"blank"},{"$f":"Home!I78","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H73,TRANS!W:W)","v":0},null,{"$f":"Home!M78","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N78","v":""},{"$f":"'Home - BEYA'!AD78","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q73+'Payments - Hampden Way Nursery'!Q73+'Payments - St Margarets Nursery'!Q73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R73+'Payments - Hampden Way Nursery'!R73+'Payments - St Margarets Nursery'!R73)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T73+'Payments - Hampden Way Nursery'!T73+'Payments - St Margarets Nursery'!T73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U73+'Payments - Hampden Way Nursery'!U73+'Payments - St Margarets Nursery'!U73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V73+'Payments - Hampden Way Nursery'!V73+'Payments - St Margarets Nursery'!V73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W73+'Payments - Hampden Way Nursery'!W73+'Payments - St Margarets Nursery'!W73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X73+'Payments - Hampden Way Nursery'!X73+'Payments - St Margarets Nursery'!X73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y73+'Payments - Hampden Way Nursery'!Y73+'Payments - St Margarets Nursery'!Y73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z73+'Payments - Hampden Way Nursery'!Z73+'Payments - St Margarets Nursery'!Z73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA73+'Payments - Hampden Way Nursery'!AA73+'Payments - St Margarets Nursery'!AA73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB73+'Payments - Hampden Way Nursery'!AB73+'Payments - St Margarets Nursery'!AB73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC73+'Payments - Hampden Way Nursery'!AC73+'Payments - St Margarets Nursery'!AC73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD73+'Payments - Hampden Way Nursery'!AD73+'Payments - St Margarets Nursery'!AD73)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE73+'Payments - Hampden Way Nursery'!AE73+'Payments - St Margarets Nursery'!AE73)","v":0},null,null,0]
[{"$f":"Home!A79","v":{"$error":"#N/A"}},{"$f":"Home!B79","v":"blank"},{"$f":"Home!C79","v":"blank"},{"$f":"Home!D79","v":"blank"},{"$f":"Home!E79","v":"NDSecDELImprov"},{"$f":"Home!F79","v":"blank"},{"$f":"Home!H79","v":"blank"},{"$f":"Home!I79","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H74,TRANS!W:W)","v":0},null,{"$f":"Home!M79","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N79","v":""},{"$f":"'Home - BEYA'!AD79","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q74+'Payments - Hampden Way Nursery'!Q74+'Payments - St Margarets Nursery'!Q74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R74+'Payments - Hampden Way Nursery'!R74+'Payments - St Margarets Nursery'!R74)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T74+'Payments - Hampden Way Nursery'!T74+'Payments - St Margarets Nursery'!T74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U74+'Payments - Hampden Way Nursery'!U74+'Payments - St Margarets Nursery'!U74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V74+'Payments - Hampden Way Nursery'!V74+'Payments - St Margarets Nursery'!V74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W74+'Payments - Hampden Way Nursery'!W74+'Payments - St Margarets Nursery'!W74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X74+'Payments - Hampden Way Nursery'!X74+'Payments - St Margarets Nursery'!X74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y74+'Payments - Hampden Way Nursery'!Y74+'Payments - St Margarets Nursery'!Y74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z74+'Payments - Hampden Way Nursery'!Z74+'Payments - St Margarets Nursery'!Z74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA74+'Payments - Hampden Way Nursery'!AA74+'Payments - St Margarets Nursery'!AA74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB74+'Payments - Hampden Way Nursery'!AB74+'Payments - St Margarets Nursery'!AB74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC74+'Payments - Hampden Way Nursery'!AC74+'Payments - St Margarets Nursery'!AC74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD74+'Payments - Hampden Way Nursery'!AD74+'Payments - St Margarets Nursery'!AD74)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE74+'Payments - Hampden Way Nursery'!AE74+'Payments - St Margarets Nursery'!AE74)","v":0},null,null,0]
[{"$f":"Home!A80","v":{"$error":"#N/A"}},{"$f":"Home!B80","v":"subtotal"},{"$f":"Home!C80","v":"subtotal"},{"$f":"Home!D80","v":"subtotal"},{"$f":"Home!E80","v":"subtotal"},{"$f":"Home!F80","v":"subtotal"},{"$f":"Home!H80","v":"subtotal"},{"$f":"Home!I80","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H75,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P65:P74)","v":39845.020000000004},{"$f":"SUM(Q65:Q74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,39845]
[{"$f":"Home!A81","v":"REPORT"},{"$f":"Home!B81","v":3},{"$f":"Home!C81","v":3},{"$f":"Home!D81","v":3},{"$f":"Home!E81","v":6},{"$f":"Home!F81","v":7},{"$f":"Home!H81","v":3},{"$f":"Home!I81","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H76,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A82","v":0},{"$f":"Home!B82","v":"Grants"},{"$f":"Home!C82","v":"PupilPremium"},{"$f":"Home!D82","v":"Post 16"},{"$f":"Home!E82","v":"Post 16"},{"$f":"Home!F82","v":"PupilPremium"},{"$f":"Home!H82","v":"PupilPremium"},{"$f":"Home!I82","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H77,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H77","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A83","v":{"$error":"#N/A"}},{"$f":"Home!B83","v":"DFC"},{"$f":"Home!C83","v":"PPFSMPri"},{"$f":"Home!D83","v":"EFAADD"},{"$f":"Home!E83","v":"EFAADD"},{"$f":"Home!F83","v":"PPFSMPri"},{"$f":"Home!H83","v":"PPFSMPri"},{"$f":"Home!I83","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H78,TRANS!W:W)","v":0},null,{"$f":"Home!M83","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N83","v":""},{"$f":"'Home - BEYA'!AD83","v":14146.95},{"$f":"SUM('Payments - Brookhill Nursery'!Q78+'Payments - Hampden Way Nursery'!Q78+'Payments - St Margarets Nursery'!Q78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R78+'Payments - Hampden Way Nursery'!R78+'Payments - St Margarets Nursery'!R78)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T78+'Payments - Hampden Way Nursery'!T78+'Payments - St Margarets Nursery'!T78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U78+'Payments - Hampden Way Nursery'!U78+'Payments - St Margarets Nursery'!U78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V78+'Payments - Hampden Way Nursery'!V78+'Payments - St Margarets Nursery'!V78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W78+'Payments - Hampden Way Nursery'!W78+'Payments - St Margarets Nursery'!W78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X78+'Payments - Hampden Way Nursery'!X78+'Payments - St Margarets Nursery'!X78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y78+'Payments - Hampden Way Nursery'!Y78+'Payments - St Margarets Nursery'!Y78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z78+'Payments - Hampden Way Nursery'!Z78+'Payments - St Margarets Nursery'!Z78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA78+'Payments - Hampden Way Nursery'!AA78+'Payments - St Margarets Nursery'!AA78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB78+'Payments - Hampden Way Nursery'!AB78+'Payments - St Margarets Nursery'!AB78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC78+'Payments - Hampden Way Nursery'!AC78+'Payments - St Margarets Nursery'!AC78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD78+'Payments - Hampden Way Nursery'!AD78+'Payments - St Margarets Nursery'!AD78)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE78+'Payments - Hampden Way Nursery'!AE78+'Payments - St Margarets Nursery'!AE78)","v":0},null,null,14147]
[{"$f":"Home!A84","v":{"$error":"#N/A"}},{"$f":"Home!B84","v":"blank"},{"$f":"Home!C84","v":"PPSERVICE"},{"$f":"Home!D84","v":"EFAFP"},{"$f":"Home!E84","v":"EFAFP"},{"$f":"Home!F84","v":"PPFSMSec"},{"$f":"Home!H84","v":"PPFSMSec"},{"$f":"Home!I84","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H79,TRANS!W:W)","v":0},null,{"$f":"Home!M84","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N84","v":""},{"$f":"'Home - BEYA'!AD84","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q79+'Payments - Hampden Way Nursery'!Q79+'Payments - St Margarets Nursery'!Q79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R79+'Payments - Hampden Way Nursery'!R79+'Payments - St Margarets Nursery'!R79)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T79+'Payments - Hampden Way Nursery'!T79+'Payments - St Margarets Nursery'!T79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U79+'Payments - Hampden Way Nursery'!U79+'Payments - St Margarets Nursery'!U79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V79+'Payments - Hampden Way Nursery'!V79+'Payments - St Margarets Nursery'!V79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W79+'Payments - Hampden Way Nursery'!W79+'Payments - St Margarets Nursery'!W79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X79+'Payments - Hampden Way Nursery'!X79+'Payments - St Margarets Nursery'!X79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y79+'Payments - Hampden Way Nursery'!Y79+'Payments - St Margarets Nursery'!Y79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z79+'Payments - Hampden Way Nursery'!Z79+'Payments - St Margarets Nursery'!Z79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA79+'Payments - Hampden Way Nursery'!AA79+'Payments - St Margarets Nursery'!AA79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB79+'Payments - Hampden Way Nursery'!AB79+'Payments - St Margarets Nursery'!AB79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC79+'Payments - Hampden Way Nursery'!AC79+'Payments - St Margarets Nursery'!AC79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD79+'Payments - Hampden Way Nursery'!AD79+'Payments - St Margarets Nursery'!AD79)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE79+'Payments - Hampden Way Nursery'!AE79+'Payments - St Margarets Nursery'!AE79)","v":0},null,null,0]
[{"$f":"Home!A85","v":{"$error":"#N/A"}},{"$f":"Home!B85","v":"blank"},{"$f":"Home!C85","v":"PPLOOKEDAFTER"},{"$f":"Home!D85","v":"EFAHN"},{"$f":"Home!E85","v":"EFAHN"},{"$f":"Home!F85","v":"PPSERVICE"},{"$f":"Home!H85","v":"PPSERVICE"},{"$f":"Home!I85","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H80,TRANS!W:W)","v":0},null,{"$f":"Home!M85","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N85","v":""},{"$f":"'Home - BEYA'!AD85","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q80+'Payments - Hampden Way Nursery'!Q80+'Payments - St Margarets Nursery'!Q80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R80+'Payments - Hampden Way Nursery'!R80+'Payments - St Margarets Nursery'!R80)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T80+'Payments - Hampden Way Nursery'!T80+'Payments - St Margarets Nursery'!T80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U80+'Payments - Hampden Way Nursery'!U80+'Payments - St Margarets Nursery'!U80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V80+'Payments - Hampden Way Nursery'!V80+'Payments - St Margarets Nursery'!V80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W80+'Payments - Hampden Way Nursery'!W80+'Payments - St Margarets Nursery'!W80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X80+'Payments - Hampden Way Nursery'!X80+'Payments - St Margarets Nursery'!X80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y80+'Payments - Hampden Way Nursery'!Y80+'Payments - St Margarets Nursery'!Y80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z80+'Payments - Hampden Way Nursery'!Z80+'Payments - St Margarets Nursery'!Z80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA80+'Payments - Hampden Way Nursery'!AA80+'Payments - St Margarets Nursery'!AA80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB80+'Payments - Hampden Way Nursery'!AB80+'Payments - St Margarets Nursery'!AB80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC80+'Payments - Hampden Way Nursery'!AC80+'Payments - St Margarets Nursery'!AC80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD80+'Payments - Hampden Way Nursery'!AD80+'Payments - St Margarets Nursery'!AD80)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE80+'Payments - Hampden Way Nursery'!AE80+'Payments - St Margarets Nursery'!AE80)","v":0},null,null,0]
[{"$f":"Home!A86","v":{"$error":"#N/A"}},{"$f":"Home!B86","v":"blank"},{"$f":"Home!C86","v":"PPPOST-LAC"},{"$f":"Home!D86","v":"EFAALS"},{"$f":"Home!E86","v":"EFAALS"},{"$f":"Home!F86","v":"PPLOOKEDAFTER"},{"$f":"Home!H86","v":"PPLOOKEDAFTER"},{"$f":"Home!I86","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H81,TRANS!W:W)","v":0},null,{"$f":"Home!M86","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N86","v":""},{"$f":"'Home - BEYA'!AD86","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q81+'Payments - Hampden Way Nursery'!Q81+'Payments - St Margarets Nursery'!Q81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R81+'Payments - Hampden Way Nursery'!R81+'Payments - St Margarets Nursery'!R81)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T81+'Payments - Hampden Way Nursery'!T81+'Payments - St Margarets Nursery'!T81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U81+'Payments - Hampden Way Nursery'!U81+'Payments - St Margarets Nursery'!U81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V81+'Payments - Hampden Way Nursery'!V81+'Payments - St Margarets Nursery'!V81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W81+'Payments - Hampden Way Nursery'!W81+'Payments - St Margarets Nursery'!W81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X81+'Payments - Hampden Way Nursery'!X81+'Payments - St Margarets Nursery'!X81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y81+'Payments - Hampden Way Nursery'!Y81+'Payments - St Margarets Nursery'!Y81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z81+'Payments - Hampden Way Nursery'!Z81+'Payments - St Margarets Nursery'!Z81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA81+'Payments - Hampden Way Nursery'!AA81+'Payments - St Margarets Nursery'!AA81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB81+'Payments - Hampden Way Nursery'!AB81+'Payments - St Margarets Nursery'!AB81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC81+'Payments - Hampden Way Nursery'!AC81+'Payments - St Margarets Nursery'!AC81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD81+'Payments - Hampden Way Nursery'!AD81+'Payments - St Margarets Nursery'!AD81)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE81+'Payments - Hampden Way Nursery'!AE81+'Payments - St Margarets Nursery'!AE81)","v":0},null,null,0]
[{"$f":"Home!A87","v":{"$error":"#N/A"}},{"$f":"Home!B87","v":"blank"},{"$f":"Home!C87","v":"PPPY"},{"$f":"Home!D87","v":"EFAPROG"},{"$f":"Home!E87","v":"EFAPROG"},{"$f":"Home!F87","v":"PPPOST-LAC"},{"$f":"Home!H87","v":"PPPOST-LAC"},{"$f":"Home!I87","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H82,TRANS!W:W)","v":0},null,{"$f":"Home!M87","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N87","v":""},{"$f":"'Home - BEYA'!AD87","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q82+'Payments - Hampden Way Nursery'!Q82+'Payments - St Margarets Nursery'!Q82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R82+'Payments - Hampden Way Nursery'!R82+'Payments - St Margarets Nursery'!R82)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T82+'Payments - Hampden Way Nursery'!T82+'Payments - St Margarets Nursery'!T82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U82+'Payments - Hampden Way Nursery'!U82+'Payments - St Margarets Nursery'!U82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V82+'Payments - Hampden Way Nursery'!V82+'Payments - St Margarets Nursery'!V82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W82+'Payments - Hampden Way Nursery'!W82+'Payments - St Margarets Nursery'!W82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X82+'Payments - Hampden Way Nursery'!X82+'Payments - St Margarets Nursery'!X82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y82+'Payments - Hampden Way Nursery'!Y82+'Payments - St Margarets Nursery'!Y82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z82+'Payments - Hampden Way Nursery'!Z82+'Payments - St Margarets Nursery'!Z82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA82+'Payments - Hampden Way Nursery'!AA82+'Payments - St Margarets Nursery'!AA82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB82+'Payments - Hampden Way Nursery'!AB82+'Payments - St Margarets Nursery'!AB82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC82+'Payments - Hampden Way Nursery'!AC82+'Payments - St Margarets Nursery'!AC82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD82+'Payments - Hampden Way Nursery'!AD82+'Payments - St Margarets Nursery'!AD82)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE82+'Payments - Hampden Way Nursery'!AE82+'Payments - St Margarets Nursery'!AE82)","v":0},null,null,0]
[{"$f":"Home!A88","v":{"$error":"#N/A"}},{"$f":"Home!B88","v":"blank"},{"$f":"Home!C88","v":"PPEXCLUSIONS"},{"$f":"Home!D88","v":"EFATRANS"},{"$f":"Home!E88","v":"EFATRANS"},{"$f":"Home!F88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!H88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!I88","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H83,TRANS!W:W)","v":0},null,{"$f":"Home!M88","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N88","v":""},{"$f":"'Home - BEYA'!AD88","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q83+'Payments - Hampden Way Nursery'!Q83+'Payments - St Margarets Nursery'!Q83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R83+'Payments - Hampden Way Nursery'!R83+'Payments - St Margarets Nursery'!R83)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T83+'Payments - Hampden Way Nursery'!T83+'Payments - St Margarets Nursery'!T83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U83+'Payments - Hampden Way Nursery'!U83+'Payments - St Margarets Nursery'!U83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V83+'Payments - Hampden Way Nursery'!V83+'Payments - St Margarets Nursery'!V83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W83+'Payments - Hampden Way Nursery'!W83+'Payments - St Margarets Nursery'!W83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X83+'Payments - Hampden Way Nursery'!X83+'Payments - St Margarets Nursery'!X83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y83+'Payments - Hampden Way Nursery'!Y83+'Payments - St Margarets Nursery'!Y83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z83+'Payments - Hampden Way Nursery'!Z83+'Payments - St Margarets Nursery'!Z83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA83+'Payments - Hampden Way Nursery'!AA83+'Payments - St Margarets Nursery'!AA83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB83+'Payments - Hampden Way Nursery'!AB83+'Payments - St Margarets Nursery'!AB83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC83+'Payments - Hampden Way Nursery'!AC83+'Payments - St Margarets Nursery'!AC83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD83+'Payments - Hampden Way Nursery'!AD83+'Payments - St Margarets Nursery'!AD83)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE83+'Payments - Hampden Way Nursery'!AE83+'Payments - St Margarets Nursery'!AE83)","v":0},null,null,0]
[{"$f":"Home!A89","v":{"$error":"#N/A"}},{"$f":"Home!B89","v":"blank"},{"$f":"Home!C89","v":"blank"},{"$f":"Home!D89","v":"BURSARY"},{"$f":"Home!E89","v":"BURSARY"},{"$f":"Home!F89","v":"EYPP"},{"$f":"Home!H89","v":"PPFSMPRU"},{"$f":"Home!I89","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H84,TRANS!W:W)","v":0},null,{"$f":"Home!M89","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N89","v":""},{"$f":"'Home - BEYA'!AD89","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q84+'Payments - Hampden Way Nursery'!Q84+'Payments - St Margarets Nursery'!Q84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R84+'Payments - Hampden Way Nursery'!R84+'Payments - St Margarets Nursery'!R84)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T84+'Payments - Hampden Way Nursery'!T84+'Payments - St Margarets Nursery'!T84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U84+'Payments - Hampden Way Nursery'!U84+'Payments - St Margarets Nursery'!U84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V84+'Payments - Hampden Way Nursery'!V84+'Payments - St Margarets Nursery'!V84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W84+'Payments - Hampden Way Nursery'!W84+'Payments - St Margarets Nursery'!W84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X84+'Payments - Hampden Way Nursery'!X84+'Payments - St Margarets Nursery'!X84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y84+'Payments - Hampden Way Nursery'!Y84+'Payments - St Margarets Nursery'!Y84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z84+'Payments - Hampden Way Nursery'!Z84+'Payments - St Margarets Nursery'!Z84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA84+'Payments - Hampden Way Nursery'!AA84+'Payments - St Margarets Nursery'!AA84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB84+'Payments - Hampden Way Nursery'!AB84+'Payments - St Margarets Nursery'!AB84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC84+'Payments - Hampden Way Nursery'!AC84+'Payments - St Margarets Nursery'!AC84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD84+'Payments - Hampden Way Nursery'!AD84+'Payments - St Margarets Nursery'!AD84)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE84+'Payments - Hampden Way Nursery'!AE84+'Payments - St Margarets Nursery'!AE84)","v":0},null,null,0]
[{"$f":"Home!A90","v":{"$error":"#N/A"}},{"$f":"Home!B90","v":"blank"},{"$f":"Home!C90","v":"blank"},{"$f":"Home!D90","v":"EFAPY"},{"$f":"Home!E90","v":"blank"},{"$f":"Home!F90","v":"PPPY"},{"$f":"Home!H90","v":"PPPY"},{"$f":"Home!I90","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H85,TRANS!W:W)","v":0},null,{"$f":"Home!M90","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N90","v":""},{"$f":"'Home - BEYA'!AD90","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q85+'Payments - Hampden Way Nursery'!Q85+'Payments - St Margarets Nursery'!Q85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R85+'Payments - Hampden Way Nursery'!R85+'Payments - St Margarets Nursery'!R85)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T85+'Payments - Hampden Way Nursery'!T85+'Payments - St Margarets Nursery'!T85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U85+'Payments - Hampden Way Nursery'!U85+'Payments - St Margarets Nursery'!U85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V85+'Payments - Hampden Way Nursery'!V85+'Payments - St Margarets Nursery'!V85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W85+'Payments - Hampden Way Nursery'!W85+'Payments - St Margarets Nursery'!W85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X85+'Payments - Hampden Way Nursery'!X85+'Payments - St Margarets Nursery'!X85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y85+'Payments - Hampden Way Nursery'!Y85+'Payments - St Margarets Nursery'!Y85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z85+'Payments - Hampden Way Nursery'!Z85+'Payments - St Margarets Nursery'!Z85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA85+'Payments - Hampden Way Nursery'!AA85+'Payments - St Margarets Nursery'!AA85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB85+'Payments - Hampden Way Nursery'!AB85+'Payments - St Margarets Nursery'!AB85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC85+'Payments - Hampden Way Nursery'!AC85+'Payments - St Margarets Nursery'!AC85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD85+'Payments - Hampden Way Nursery'!AD85+'Payments - St Margarets Nursery'!AD85)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE85+'Payments - Hampden Way Nursery'!AE85+'Payments - St Margarets Nursery'!AE85)","v":0},null,null,0]
[{"$f":"Home!A91","v":{"$error":"#N/A"}},{"$f":"Home!B91","v":"blank"},{"$f":"Home!C91","v":"blank"},{"$f":"Home!D91","v":"blank"},{"$f":"Home!E91","v":"blank"},{"$f":"Home!F91","v":"PPEXCLUSIONS"},{"$f":"Home!H91","v":"PPEXCLUSIONS"},{"$f":"Home!I91","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H86,TRANS!W:W)","v":0},null,{"$f":"Home!M91","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N91","v":""},{"$f":"'Home - BEYA'!AD91","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q86+'Payments - Hampden Way Nursery'!Q86+'Payments - St Margarets Nursery'!Q86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R86+'Payments - Hampden Way Nursery'!R86+'Payments - St Margarets Nursery'!R86)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T86+'Payments - Hampden Way Nursery'!T86+'Payments - St Margarets Nursery'!T86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U86+'Payments - Hampden Way Nursery'!U86+'Payments - St Margarets Nursery'!U86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V86+'Payments - Hampden Way Nursery'!V86+'Payments - St Margarets Nursery'!V86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W86+'Payments - Hampden Way Nursery'!W86+'Payments - St Margarets Nursery'!W86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X86+'Payments - Hampden Way Nursery'!X86+'Payments - St Margarets Nursery'!X86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y86+'Payments - Hampden Way Nursery'!Y86+'Payments - St Margarets Nursery'!Y86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z86+'Payments - Hampden Way Nursery'!Z86+'Payments - St Margarets Nursery'!Z86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA86+'Payments - Hampden Way Nursery'!AA86+'Payments - St Margarets Nursery'!AA86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB86+'Payments - Hampden Way Nursery'!AB86+'Payments - St Margarets Nursery'!AB86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC86+'Payments - Hampden Way Nursery'!AC86+'Payments - St Margarets Nursery'!AC86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD86+'Payments - Hampden Way Nursery'!AD86+'Payments - St Margarets Nursery'!AD86)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE86+'Payments - Hampden Way Nursery'!AE86+'Payments - St Margarets Nursery'!AE86)","v":0},null,null,0]
[{"$f":"Home!A92","v":{"$error":"#N/A"}},{"$f":"Home!B92","v":"blank"},{"$f":"Home!C92","v":"blank"},{"$f":"Home!D92","v":"blank"},{"$f":"Home!E92","v":"blank"},{"$f":"Home!F92","v":"blank"},{"$f":"Home!H92","v":0},{"$f":"Home!I92","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H87,TRANS!W:W)","v":0},null,{"$f":"Home!M92","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N92","v":""},{"$f":"'Home - BEYA'!AD92","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q87+'Payments - Hampden Way Nursery'!Q87+'Payments - St Margarets Nursery'!Q87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R87+'Payments - Hampden Way Nursery'!R87+'Payments - St Margarets Nursery'!R87)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T87+'Payments - Hampden Way Nursery'!T87+'Payments - St Margarets Nursery'!T87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U87+'Payments - Hampden Way Nursery'!U87+'Payments - St Margarets Nursery'!U87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V87+'Payments - Hampden Way Nursery'!V87+'Payments - St Margarets Nursery'!V87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W87+'Payments - Hampden Way Nursery'!W87+'Payments - St Margarets Nursery'!W87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X87+'Payments - Hampden Way Nursery'!X87+'Payments - St Margarets Nursery'!X87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y87+'Payments - Hampden Way Nursery'!Y87+'Payments - St Margarets Nursery'!Y87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z87+'Payments - Hampden Way Nursery'!Z87+'Payments - St Margarets Nursery'!Z87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA87+'Payments - Hampden Way Nursery'!AA87+'Payments - St Margarets Nursery'!AA87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB87+'Payments - Hampden Way Nursery'!AB87+'Payments - St Margarets Nursery'!AB87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC87+'Payments - Hampden Way Nursery'!AC87+'Payments - St Margarets Nursery'!AC87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD87+'Payments - Hampden Way Nursery'!AD87+'Payments - St Margarets Nursery'!AD87)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE87+'Payments - Hampden Way Nursery'!AE87+'Payments - St Margarets Nursery'!AE87)","v":0}]
[{"$f":"Home!A93","v":{"$error":"#N/A"}},{"$f":"Home!B93","v":"subtotal"},{"$f":"Home!C93","v":"subtotal"},{"$f":"Home!D93","v":"subtotal"},{"$f":"Home!E93","v":"subtotal"},{"$f":"Home!F93","v":"subtotal"},{"$f":"Home!H93","v":"subtotal"},{"$f":"Home!I93","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H88,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P77:P87)","v":14146.95},{"$f":"SUM(Q77:Q87)","v":0},{"$f":"SUM(R77:R87)","v":0},null,{"$f":"SUM(T77:T87)","v":0},{"$f":"SUM(U77:U87)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,14147]
[{"$f":"Home!A94","v":"REPORT"},{"$f":"Home!B94","v":2},{"$f":"Home!C94","v":7},{"$f":"Home!D94","v":7},{"$f":"Home!E94","v":7},{"$f":"Home!F94","v":5},{"$f":"Home!H94","v":5},{"$f":"Home!I94","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H89,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A95","v":0},{"$f":"Home!B95","v":"Not used"},{"$f":"Home!C95","v":"High Needs"},{"$f":"Home!D95","v":"High Needs"},{"$f":"Home!E95","v":"High Needs"},{"$f":"Home!F95","v":"Grants"},{"$f":"Home!H95","v":"Grants"},{"$f":"Home!I95","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H90,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H90","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A96","v":{"$error":"#N/A"}},{"$f":"Home!B96","v":"blank"},{"$f":"Home!C96","v":"ARPNURBASE"},{"$f":"Home!D96","v":"ARPRY11BASE"},{"$f":"Home!E96","v":"ARPNURBASE"},{"$f":"Home!F96","v":"DFC"},{"$f":"Home!H96","v":"DFC"},{"$f":"Home!I96","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H91,TRANS!W:W)","v":0},null,{"$f":"Home!M96","v":{"$error":"#N/A"}},{"$f":"Home!N96","v":""},{"$f":"Home!O96","v":0},{"$f":"Home!N96","v":""},{"$f":"'Home - BEYA'!AD96","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q91+'Payments - Hampden Way Nursery'!Q91+'Payments - St Margarets Nursery'!Q91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R91+'Payments - Hampden Way Nursery'!R91+'Payments - St Margarets Nursery'!R91)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T91+'Payments - Hampden Way Nursery'!T91+'Payments - St Margarets Nursery'!T91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U91+'Payments - Hampden Way Nursery'!U91+'Payments - St Margarets Nursery'!U91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V91+'Payments - Hampden Way Nursery'!V91+'Payments - St Margarets Nursery'!V91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W91+'Payments - Hampden Way Nursery'!W91+'Payments - St Margarets Nursery'!W91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X91+'Payments - Hampden Way Nursery'!X91+'Payments - St Margarets Nursery'!X91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y91+'Payments - Hampden Way Nursery'!Y91+'Payments - St Margarets Nursery'!Y91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z91+'Payments - Hampden Way Nursery'!Z91+'Payments - St Margarets Nursery'!Z91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA91+'Payments - Hampden Way Nursery'!AA91+'Payments - St Margarets Nursery'!AA91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB91+'Payments - Hampden Way Nursery'!AB91+'Payments - St Margarets Nursery'!AB91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC91+'Payments - Hampden Way Nursery'!AC91+'Payments - St Margarets Nursery'!AC91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD91+'Payments - Hampden Way Nursery'!AD91+'Payments - St Margarets Nursery'!AD91)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE91+'Payments - Hampden Way Nursery'!AE91+'Payments - St Margarets Nursery'!AE91)","v":0},null,null,0]
[{"$f":"Home!A97","v":{"$error":"#N/A"}},{"$f":"Home!B97","v":"blank"},{"$f":"Home!C97","v":"ARPRY11BASE"},{"$f":"Home!D97","v":"OCCARPRY11BASE"},{"$f":"Home!E97","v":"ARPRY11BASE"},{"$f":"Home!F97","v":"Y7catchup"},{"$f":"Home!H97","v":"TU"},{"$f":"Home!I97","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H92,TRANS!W:W)","v":0},null,{"$f":"Home!M97","v":{"$error":"#N/A"}},{"$f":"Home!N97","v":""},{"$f":"Home!O97","v":0},{"$f":"Home!N97","v":""},{"$f":"'Home - BEYA'!AD97","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q92+'Payments - Hampden Way Nursery'!Q92+'Payments - St Margarets Nursery'!Q92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R92+'Payments - Hampden Way Nursery'!R92+'Payments - St Margarets Nursery'!R92)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T92+'Payments - Hampden Way Nursery'!T92+'Payments - St Margarets Nursery'!T92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U92+'Payments - Hampden Way Nursery'!U92+'Payments - St Margarets Nursery'!U92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V92+'Payments - Hampden Way Nursery'!V92+'Payments - St Margarets Nursery'!V92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W92+'Payments - Hampden Way Nursery'!W92+'Payments - St Margarets Nursery'!W92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X92+'Payments - Hampden Way Nursery'!X92+'Payments - St Margarets Nursery'!X92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y92+'Payments - Hampden Way Nursery'!Y92+'Payments - St Margarets Nursery'!Y92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z92+'Payments - Hampden Way Nursery'!Z92+'Payments - St Margarets Nursery'!Z92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA92+'Payments - Hampden Way Nursery'!AA92+'Payments - St Margarets Nursery'!AA92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB92+'Payments - Hampden Way Nursery'!AB92+'Payments - St Margarets Nursery'!AB92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC92+'Payments - Hampden Way Nursery'!AC92+'Payments - St Margarets Nursery'!AC92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD92+'Payments - Hampden Way Nursery'!AD92+'Payments - St Margarets Nursery'!AD92)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE92+'Payments - Hampden Way Nursery'!AE92+'Payments - St Margarets Nursery'!AE92)","v":0},null,null,0]
[{"$f":"Home!A98","v":{"$error":"#N/A"}},{"$f":"Home!B98","v":"blank"},{"$f":"Home!C98","v":"OCCARPRY11BASE"},{"$f":"Home!D98","v":"UNOCCARPRY11BASE"},{"$f":"Home!E98","v":"OCCARPRY11BASE"},{"$f":"Home!F98","v":"TU"},{"$f":"Home!H98","v":"PEGRANT"},{"$f":"Home!I98","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H93,TRANS!W:W)","v":0},null,{"$f":"Home!M98","v":{"$error":"#N/A"}},{"$f":"Home!N98","v":""},{"$f":"Home!O98","v":0},{"$f":"Home!N98","v":""},{"$f":"'Home - BEYA'!AD98","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q93+'Payments - Hampden Way Nursery'!Q93+'Payments - St Margarets Nursery'!Q93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R93+'Payments - Hampden Way Nursery'!R93+'Payments - St Margarets Nursery'!R93)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T93+'Payments - Hampden Way Nursery'!T93+'Payments - St Margarets Nursery'!T93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U93+'Payments - Hampden Way Nursery'!U93+'Payments - St Margarets Nursery'!U93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V93+'Payments - Hampden Way Nursery'!V93+'Payments - St Margarets Nursery'!V93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W93+'Payments - Hampden Way Nursery'!W93+'Payments - St Margarets Nursery'!W93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X93+'Payments - Hampden Way Nursery'!X93+'Payments - St Margarets Nursery'!X93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y93+'Payments - Hampden Way Nursery'!Y93+'Payments - St Margarets Nursery'!Y93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z93+'Payments - Hampden Way Nursery'!Z93+'Payments - St Margarets Nursery'!Z93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA93+'Payments - Hampden Way Nursery'!AA93+'Payments - St Margarets Nursery'!AA93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB93+'Payments - Hampden Way Nursery'!AB93+'Payments - St Margarets Nursery'!AB93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC93+'Payments - Hampden Way Nursery'!AC93+'Payments - St Margarets Nursery'!AC93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD93+'Payments - Hampden Way Nursery'!AD93+'Payments - St Margarets Nursery'!AD93)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE93+'Payments - Hampden Way Nursery'!AE93+'Payments - St Margarets Nursery'!AE93)","v":0},null,null,0]
[{"$f":"Home!A99","v":{"$error":"#N/A"}},{"$f":"Home!B99","v":"blank"},{"$f":"Home!C99","v":"UNOCCARPRY11BASE"},{"$f":"Home!D99","v":"ARPP16BASE"},{"$f":"Home!E99","v":"UNOCCARPRY11BASE"},{"$f":"Home!F99","v":"PEGRANT"},{"$f":"Home!H99","v":"UIFSM"},{"$f":"Home!I99","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H94,TRANS!W:W)","v":0},null,{"$f":"Home!M99","v":{"$error":"#N/A"}},{"$f":"Home!N99","v":""},{"$f":"Home!O99","v":0},{"$f":"Home!N99","v":""},{"$f":"'Home - BEYA'!AD99","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q94+'Payments - Hampden Way Nursery'!Q94+'Payments - St Margarets Nursery'!Q94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R94+'Payments - Hampden Way Nursery'!R94+'Payments - St Margarets Nursery'!R94)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T94+'Payments - Hampden Way Nursery'!T94+'Payments - St Margarets Nursery'!T94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U94+'Payments - Hampden Way Nursery'!U94+'Payments - St Margarets Nursery'!U94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V94+'Payments - Hampden Way Nursery'!V94+'Payments - St Margarets Nursery'!V94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W94+'Payments - Hampden Way Nursery'!W94+'Payments - St Margarets Nursery'!W94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X94+'Payments - Hampden Way Nursery'!X94+'Payments - St Margarets Nursery'!X94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y94+'Payments - Hampden Way Nursery'!Y94+'Payments - St Margarets Nursery'!Y94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z94+'Payments - Hampden Way Nursery'!Z94+'Payments - St Margarets Nursery'!Z94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA94+'Payments - Hampden Way Nursery'!AA94+'Payments - St Margarets Nursery'!AA94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB94+'Payments - Hampden Way Nursery'!AB94+'Payments - St Margarets Nursery'!AB94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC94+'Payments - Hampden Way Nursery'!AC94+'Payments - St Margarets Nursery'!AC94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD94+'Payments - Hampden Way Nursery'!AD94+'Payments - St Margarets Nursery'!AD94)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE94+'Payments - Hampden Way Nursery'!AE94+'Payments - St Margarets Nursery'!AE94)","v":0},null,null,0]
[{"$f":"Home!A100","v":{"$error":"#N/A"}},{"$f":"Home!B100","v":"blank"},{"$f":"Home!C100","v":"PRURY11BASE"},{"$f":"Home!D100","v":"STATEMENTTOPUP"},{"$f":"Home!E100","v":"ARPP16BASE"},{"$f":"Home!F100","v":"UIFSM"},{"$f":"Home!H100","v":"NCTL"},{"$f":"Home!I100","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H95,TRANS!W:W)","v":0},null,{"$f":"Home!M100","v":{"$error":"#N/A"}},{"$f":"Home!N100","v":""},{"$f":"Home!O100","v":0},{"$f":"Home!N100","v":""},{"$f":"'Home - BEYA'!AD100","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q95+'Payments - Hampden Way Nursery'!Q95+'Payments - St Margarets Nursery'!Q95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R95+'Payments - Hampden Way Nursery'!R95+'Payments - St Margarets Nursery'!R95)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T95+'Payments - Hampden Way Nursery'!T95+'Payments - St Margarets Nursery'!T95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U95+'Payments - Hampden Way Nursery'!U95+'Payments - St Margarets Nursery'!U95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V95+'Payments - Hampden Way Nursery'!V95+'Payments - St Margarets Nursery'!V95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W95+'Payments - Hampden Way Nursery'!W95+'Payments - St Margarets Nursery'!W95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X95+'Payments - Hampden Way Nursery'!X95+'Payments - St Margarets Nursery'!X95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y95+'Payments - Hampden Way Nursery'!Y95+'Payments - St Margarets Nursery'!Y95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z95+'Payments - Hampden Way Nursery'!Z95+'Payments - St Margarets Nursery'!Z95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA95+'Payments - Hampden Way Nursery'!AA95+'Payments - St Margarets Nursery'!AA95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB95+'Payments - Hampden Way Nursery'!AB95+'Payments - St Margarets Nursery'!AB95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC95+'Payments - Hampden Way Nursery'!AC95+'Payments - St Margarets Nursery'!AC95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD95+'Payments - Hampden Way Nursery'!AD95+'Payments - St Margarets Nursery'!AD95)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE95+'Payments - Hampden Way Nursery'!AE95+'Payments - St Margarets Nursery'!AE95)","v":0},null,null,0]
[{"$f":"Home!A101","v":{"$error":"#N/A"}},{"$f":"Home!B101","v":"blank"},{"$f":"Home!C101","v":"NURSERYTOPUP"},{"$f":"Home!D101","v":"POST16TOPUP"},{"$f":"Home!E101","v":"NURSERYTOPUP"},{"$f":"Home!F101","v":"NCTL"},{"$f":"Home!H101","v":"y7catchup"},{"$f":"Home!I101","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H96,TRANS!W:W)","v":0},null,{"$f":"Home!M101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"Home!O101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"'Home - BEYA'!AD101","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q96+'Payments - Hampden Way Nursery'!Q96+'Payments - St Margarets Nursery'!Q96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R96+'Payments - Hampden Way Nursery'!R96+'Payments - St Margarets Nursery'!R96)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T96+'Payments - Hampden Way Nursery'!T96+'Payments - St Margarets Nursery'!T96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U96+'Payments - Hampden Way Nursery'!U96+'Payments - St Margarets Nursery'!U96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V96+'Payments - Hampden Way Nursery'!V96+'Payments - St Margarets Nursery'!V96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W96+'Payments - Hampden Way Nursery'!W96+'Payments - St Margarets Nursery'!W96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X96+'Payments - Hampden Way Nursery'!X96+'Payments - St Margarets Nursery'!X96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y96+'Payments - Hampden Way Nursery'!Y96+'Payments - St Margarets Nursery'!Y96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z96+'Payments - Hampden Way Nursery'!Z96+'Payments - St Margarets Nursery'!Z96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA96+'Payments - Hampden Way Nursery'!AA96+'Payments - St Margarets Nursery'!AA96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB96+'Payments - Hampden Way Nursery'!AB96+'Payments - St Margarets Nursery'!AB96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC96+'Payments - Hampden Way Nursery'!AC96+'Payments - St Margarets Nursery'!AC96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD96+'Payments - Hampden Way Nursery'!AD96+'Payments - St Margarets Nursery'!AD96)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE96+'Payments - Hampden Way Nursery'!AE96+'Payments - St Margarets Nursery'!AE96)","v":0},null,null,0]
[{"$f":"Home!A102","v":{"$error":"#N/A"}},{"$f":"Home!B102","v":"blank"},{"$f":"Home!C102","v":"STATEMENTTOPUP"},{"$f":"Home!D102","v":"STMTTOPUPSEC"},{"$f":"Home!E102","v":"POST16TOPUP"},{"$f":"Home!F102","v":"blank"},{"$f":"Home!H102","v":"blank"},{"$f":"Home!I102","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H97,TRANS!W:W)","v":0},null,{"$f":"Home!M102","v":{"$error":"#N/A"}},{"$f":"Home!N102","v":""},{"$f":"Home!O102","v":0},{"$f":"Home!N102","v":""},{"$f":"'Home - BEYA'!AD102","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q97+'Payments - Hampden Way Nursery'!Q97+'Payments - St Margarets Nursery'!Q97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R97+'Payments - Hampden Way Nursery'!R97+'Payments - St Margarets Nursery'!R97)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T97+'Payments - Hampden Way Nursery'!T97+'Payments - St Margarets Nursery'!T97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U97+'Payments - Hampden Way Nursery'!U97+'Payments - St Margarets Nursery'!U97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V97+'Payments - Hampden Way Nursery'!V97+'Payments - St Margarets Nursery'!V97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W97+'Payments - Hampden Way Nursery'!W97+'Payments - St Margarets Nursery'!W97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X97+'Payments - Hampden Way Nursery'!X97+'Payments - St Margarets Nursery'!X97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y97+'Payments - Hampden Way Nursery'!Y97+'Payments - St Margarets Nursery'!Y97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z97+'Payments - Hampden Way Nursery'!Z97+'Payments - St Margarets Nursery'!Z97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA97+'Payments - Hampden Way Nursery'!AA97+'Payments - St Margarets Nursery'!AA97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB97+'Payments - Hampden Way Nursery'!AB97+'Payments - St Margarets Nursery'!AB97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC97+'Payments - Hampden Way Nursery'!AC97+'Payments - St Margarets Nursery'!AC97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD97+'Payments - Hampden Way Nursery'!AD97+'Payments - St Margarets Nursery'!AD97)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE97+'Payments - Hampden Way Nursery'!AE97+'Payments - St Margarets Nursery'!AE97)","v":0},null,null,0]
[{"$f":"Home!A103","v":{"$error":"#N/A"}},{"$f":"Home!B103","v":"blank"},{"$f":"Home!C103","v":"STMTTOPUPPRI"},{"$f":"Home!D103","v":"ARPTOPUP"},{"$f":"Home!E103","v":"STATEMENTTOPUP"},{"$f":"Home!F103","v":"blank"},{"$f":"Home!H103","v":"blank"},{"$f":"Home!I103","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H98,TRANS!W:W)","v":0},null,{"$f":"Home!M103","v":{"$error":"#N/A"}},{"$f":"Home!N103","v":""},{"$f":"Home!O103","v":0},{"$f":"Home!N103","v":""},{"$f":"'Home - BEYA'!AD103","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q98+'Payments - Hampden Way Nursery'!Q98+'Payments - St Margarets Nursery'!Q98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R98+'Payments - Hampden Way Nursery'!R98+'Payments - St Margarets Nursery'!R98)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T98+'Payments - Hampden Way Nursery'!T98+'Payments - St Margarets Nursery'!T98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U98+'Payments - Hampden Way Nursery'!U98+'Payments - St Margarets Nursery'!U98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V98+'Payments - Hampden Way Nursery'!V98+'Payments - St Margarets Nursery'!V98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W98+'Payments - Hampden Way Nursery'!W98+'Payments - St Margarets Nursery'!W98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X98+'Payments - Hampden Way Nursery'!X98+'Payments - St Margarets Nursery'!X98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y98+'Payments - Hampden Way Nursery'!Y98+'Payments - St Margarets Nursery'!Y98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z98+'Payments - Hampden Way Nursery'!Z98+'Payments - St Margarets Nursery'!Z98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA98+'Payments - Hampden Way Nursery'!AA98+'Payments - St Margarets Nursery'!AA98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB98+'Payments - Hampden Way Nursery'!AB98+'Payments - St Margarets Nursery'!AB98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC98+'Payments - Hampden Way Nursery'!AC98+'Payments - St Margarets Nursery'!AC98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD98+'Payments - Hampden Way Nursery'!AD98+'Payments - St Margarets Nursery'!AD98)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE98+'Payments - Hampden Way Nursery'!AE98+'Payments - St Margarets Nursery'!AE98)","v":0},null,null,0]
[{"$f":"Home!A104","v":{"$error":"#N/A"}},{"$f":"Home!B104","v":"blank"},{"$f":"Home!C104","v":"NURARPTOPUP"},{"$f":"Home!D104","v":"POST16ARPTOPUP"},{"$f":"Home!E104","v":"STMTTOPUPPRI"},{"$f":"Home!F104","v":"blank"},{"$f":"Home!H104","v":"blank"},{"$f":"Home!I104","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H99,TRANS!W:W)","v":0},null,{"$f":"Home!M104","v":{"$error":"#N/A"}},{"$f":"Home!N104","v":""},{"$f":"Home!O104","v":0},{"$f":"Home!N104","v":""},{"$f":"'Home - BEYA'!AD104","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q99+'Payments - Hampden Way Nursery'!Q99+'Payments - St Margarets Nursery'!Q99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R99+'Payments - Hampden Way Nursery'!R99+'Payments - St Margarets Nursery'!R99)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T99+'Payments - Hampden Way Nursery'!T99+'Payments - St Margarets Nursery'!T99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U99+'Payments - Hampden Way Nursery'!U99+'Payments - St Margarets Nursery'!U99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V99+'Payments - Hampden Way Nursery'!V99+'Payments - St Margarets Nursery'!V99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W99+'Payments - Hampden Way Nursery'!W99+'Payments - St Margarets Nursery'!W99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X99+'Payments - Hampden Way Nursery'!X99+'Payments - St Margarets Nursery'!X99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y99+'Payments - Hampden Way Nursery'!Y99+'Payments - St Margarets Nursery'!Y99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z99+'Payments - Hampden Way Nursery'!Z99+'Payments - St Margarets Nursery'!Z99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA99+'Payments - Hampden Way Nursery'!AA99+'Payments - St Margarets Nursery'!AA99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB99+'Payments - Hampden Way Nursery'!AB99+'Payments - St Margarets Nursery'!AB99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC99+'Payments - Hampden Way Nursery'!AC99+'Payments - St Margarets Nursery'!AC99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD99+'Payments - Hampden Way Nursery'!AD99+'Payments - St Margarets Nursery'!AD99)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE99+'Payments - Hampden Way Nursery'!AE99+'Payments - St Margarets Nursery'!AE99)","v":0},null,null,0]
[{"$f":"Home!A105","v":{"$error":"#N/A"}},{"$f":"Home!B105","v":"blank"},{"$f":"Home!C105","v":"ARPTOPUP"},{"$f":"Home!D105","v":"OTHERTOPUP"},{"$f":"Home!E105","v":"STMTTOPUPSEC"},{"$f":"Home!F105","v":"blank"},{"$f":"Home!H105","v":"blank"},{"$f":"Home!I105","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H100,TRANS!W:W)","v":0},null,{"$f":"Home!M105","v":{"$error":"#N/A"}},{"$f":"Home!N105","v":""},{"$f":"Home!O105","v":0},{"$f":"Home!N105","v":""},{"$f":"'Home - BEYA'!AD105","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q100+'Payments - Hampden Way Nursery'!Q100+'Payments - St Margarets Nursery'!Q100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R100+'Payments - Hampden Way Nursery'!R100+'Payments - St Margarets Nursery'!R100)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T100+'Payments - Hampden Way Nursery'!T100+'Payments - St Margarets Nursery'!T100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U100+'Payments - Hampden Way Nursery'!U100+'Payments - St Margarets Nursery'!U100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V100+'Payments - Hampden Way Nursery'!V100+'Payments - St Margarets Nursery'!V100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W100+'Payments - Hampden Way Nursery'!W100+'Payments - St Margarets Nursery'!W100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X100+'Payments - Hampden Way Nursery'!X100+'Payments - St Margarets Nursery'!X100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y100+'Payments - Hampden Way Nursery'!Y100+'Payments - St Margarets Nursery'!Y100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z100+'Payments - Hampden Way Nursery'!Z100+'Payments - St Margarets Nursery'!Z100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA100+'Payments - Hampden Way Nursery'!AA100+'Payments - St Margarets Nursery'!AA100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB100+'Payments - Hampden Way Nursery'!AB100+'Payments - St Margarets Nursery'!AB100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC100+'Payments - Hampden Way Nursery'!AC100+'Payments - St Margarets Nursery'!AC100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD100+'Payments - Hampden Way Nursery'!AD100+'Payments - St Margarets Nursery'!AD100)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE100+'Payments - Hampden Way Nursery'!AE100+'Payments - St Margarets Nursery'!AE100)","v":0},null,null,0]
[{"$f":"Home!A106","v":{"$error":"#N/A"}},{"$f":"Home!B106","v":"blank"},{"$f":"Home!C106","v":"PRUTOPUP"},{"$f":"Home!D106","v":"STMTPY"},{"$f":"Home!E106","v":"NURARPTOPUP"},{"$f":"Home!F106","v":"blank"},{"$f":"Home!H106","v":"blank"},{"$f":"Home!I106","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H101,TRANS!W:W)","v":0},null,{"$f":"Home!M106","v":{"$error":"#N/A"}},{"$f":"Home!N106","v":""},{"$f":"Home!O106","v":0},{"$f":"Home!N106","v":""},{"$f":"'Home - BEYA'!AD106","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q101+'Payments - Hampden Way Nursery'!Q101+'Payments - St Margarets Nursery'!Q101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R101+'Payments - Hampden Way Nursery'!R101+'Payments - St Margarets Nursery'!R101)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T101+'Payments - Hampden Way Nursery'!T101+'Payments - St Margarets Nursery'!T101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U101+'Payments - Hampden Way Nursery'!U101+'Payments - St Margarets Nursery'!U101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V101+'Payments - Hampden Way Nursery'!V101+'Payments - St Margarets Nursery'!V101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W101+'Payments - Hampden Way Nursery'!W101+'Payments - St Margarets Nursery'!W101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X101+'Payments - Hampden Way Nursery'!X101+'Payments - St Margarets Nursery'!X101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y101+'Payments - Hampden Way Nursery'!Y101+'Payments - St Margarets Nursery'!Y101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z101+'Payments - Hampden Way Nursery'!Z101+'Payments - St Margarets Nursery'!Z101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA101+'Payments - Hampden Way Nursery'!AA101+'Payments - St Margarets Nursery'!AA101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB101+'Payments - Hampden Way Nursery'!AB101+'Payments - St Margarets Nursery'!AB101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC101+'Payments - Hampden Way Nursery'!AC101+'Payments - St Margarets Nursery'!AC101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD101+'Payments - Hampden Way Nursery'!AD101+'Payments - St Margarets Nursery'!AD101)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE101+'Payments - Hampden Way Nursery'!AE101+'Payments - St Margarets Nursery'!AE101)","v":0},null,null,0]
[{"$f":"Home!A107","v":{"$error":"#N/A"}},{"$f":"Home!B107","v":"blank"},{"$f":"Home!C107","v":"OTHERTOPUP"},{"$f":"Home!D107","v":"ARPPY"},{"$f":"Home!E107","v":"ARPTOPUP"},{"$f":"Home!F107","v":"blank"},{"$f":"Home!H107","v":"blank"},{"$f":"Home!I107","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H102,TRANS!W:W)","v":0},null,{"$f":"Home!M107","v":{"$error":"#N/A"}},{"$f":"Home!N107","v":""},{"$f":"Home!O107","v":0},{"$f":"Home!N107","v":""},{"$f":"'Home - BEYA'!AD107","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q102+'Payments - Hampden Way Nursery'!Q102+'Payments - St Margarets Nursery'!Q102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R102+'Payments - Hampden Way Nursery'!R102+'Payments - St Margarets Nursery'!R102)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T102+'Payments - Hampden Way Nursery'!T102+'Payments - St Margarets Nursery'!T102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U102+'Payments - Hampden Way Nursery'!U102+'Payments - St Margarets Nursery'!U102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V102+'Payments - Hampden Way Nursery'!V102+'Payments - St Margarets Nursery'!V102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W102+'Payments - Hampden Way Nursery'!W102+'Payments - St Margarets Nursery'!W102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X102+'Payments - Hampden Way Nursery'!X102+'Payments - St Margarets Nursery'!X102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y102+'Payments - Hampden Way Nursery'!Y102+'Payments - St Margarets Nursery'!Y102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z102+'Payments - Hampden Way Nursery'!Z102+'Payments - St Margarets Nursery'!Z102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA102+'Payments - Hampden Way Nursery'!AA102+'Payments - St Margarets Nursery'!AA102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB102+'Payments - Hampden Way Nursery'!AB102+'Payments - St Margarets Nursery'!AB102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC102+'Payments - Hampden Way Nursery'!AC102+'Payments - St Margarets Nursery'!AC102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD102+'Payments - Hampden Way Nursery'!AD102+'Payments - St Margarets Nursery'!AD102)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE102+'Payments - Hampden Way Nursery'!AE102+'Payments - St Margarets Nursery'!AE102)","v":0},null,null,0]
[{"$f":"Home!A108","v":{"$error":"#N/A"}},{"$f":"Home!B108","v":"blank"},{"$f":"Home!C108","v":"STMTPY"},{"$f":"Home!D108","v":"SPECIALRY11BASE"},{"$f":"Home!E108","v":"POST16ARPTOPUP"},{"$f":"Home!F108","v":"blank"},{"$f":"Home!H108","v":"blank"},{"$f":"Home!I108","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H103,TRANS!W:W)","v":0},null,{"$f":"Home!M108","v":{"$error":"#N/A"}},{"$f":"Home!N108","v":""},{"$f":"Home!O108","v":0},{"$f":"Home!N108","v":""},{"$f":"'Home - BEYA'!AD108","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q103+'Payments - Hampden Way Nursery'!Q103+'Payments - St Margarets Nursery'!Q103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R103+'Payments - Hampden Way Nursery'!R103+'Payments - St Margarets Nursery'!R103)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T103+'Payments - Hampden Way Nursery'!T103+'Payments - St Margarets Nursery'!T103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U103+'Payments - Hampden Way Nursery'!U103+'Payments - St Margarets Nursery'!U103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V103+'Payments - Hampden Way Nursery'!V103+'Payments - St Margarets Nursery'!V103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W103+'Payments - Hampden Way Nursery'!W103+'Payments - St Margarets Nursery'!W103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X103+'Payments - Hampden Way Nursery'!X103+'Payments - St Margarets Nursery'!X103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y103+'Payments - Hampden Way Nursery'!Y103+'Payments - St Margarets Nursery'!Y103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z103+'Payments - Hampden Way Nursery'!Z103+'Payments - St Margarets Nursery'!Z103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA103+'Payments - Hampden Way Nursery'!AA103+'Payments - St Margarets Nursery'!AA103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB103+'Payments - Hampden Way Nursery'!AB103+'Payments - St Margarets Nursery'!AB103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC103+'Payments - Hampden Way Nursery'!AC103+'Payments - St Margarets Nursery'!AC103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD103+'Payments - Hampden Way Nursery'!AD103+'Payments - St Margarets Nursery'!AD103)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE103+'Payments - Hampden Way Nursery'!AE103+'Payments - St Margarets Nursery'!AE103)","v":0},null,null,0]
[{"$f":"Home!A109","v":{"$error":"#N/A"}},{"$f":"Home!B109","v":"blank"},{"$f":"Home!C109","v":"ARPPY"},{"$f":"Home!D109","v":"blank"},{"$f":"Home!E109","v":"OTHERTOPUP"},{"$f":"Home!F109","v":"blank"},{"$f":"Home!H109","v":"blank"},{"$f":"Home!I109","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H104,TRANS!W:W)","v":0},null,{"$f":"Home!M109","v":{"$error":"#N/A"}},{"$f":"Home!N109","v":""},{"$f":"Home!O109","v":0},{"$f":"Home!N109","v":""},{"$f":"'Home - BEYA'!AD109","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q104+'Payments - Hampden Way Nursery'!Q104+'Payments - St Margarets Nursery'!Q104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R104+'Payments - Hampden Way Nursery'!R104+'Payments - St Margarets Nursery'!R104)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T104+'Payments - Hampden Way Nursery'!T104+'Payments - St Margarets Nursery'!T104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U104+'Payments - Hampden Way Nursery'!U104+'Payments - St Margarets Nursery'!U104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V104+'Payments - Hampden Way Nursery'!V104+'Payments - St Margarets Nursery'!V104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W104+'Payments - Hampden Way Nursery'!W104+'Payments - St Margarets Nursery'!W104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X104+'Payments - Hampden Way Nursery'!X104+'Payments - St Margarets Nursery'!X104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y104+'Payments - Hampden Way Nursery'!Y104+'Payments - St Margarets Nursery'!Y104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z104+'Payments - Hampden Way Nursery'!Z104+'Payments - St Margarets Nursery'!Z104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA104+'Payments - Hampden Way Nursery'!AA104+'Payments - St Margarets Nursery'!AA104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB104+'Payments - Hampden Way Nursery'!AB104+'Payments - St Margarets Nursery'!AB104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC104+'Payments - Hampden Way Nursery'!AC104+'Payments - St Margarets Nursery'!AC104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD104+'Payments - Hampden Way Nursery'!AD104+'Payments - St Margarets Nursery'!AD104)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE104+'Payments - Hampden Way Nursery'!AE104+'Payments - St Margarets Nursery'!AE104)","v":0},null,null,0]
[{"$f":"Home!A110","v":{"$error":"#N/A"}},{"$f":"Home!B110","v":"blank"},{"$f":"Home!C110","v":"NURSERYEX"},{"$f":"Home!D110","v":"blank"},{"$f":"Home!E110","v":"STMTPY"},{"$f":"Home!F110","v":"blank"},{"$f":"Home!H110","v":"blank"},{"$f":"Home!I110","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H105,TRANS!W:W)","v":0},null,{"$f":"Home!M110","v":{"$error":"#N/A"}},{"$f":"Home!N110","v":""},{"$f":"Home!O110","v":0},{"$f":"Home!N110","v":""},{"$f":"'Home - BEYA'!AD110","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q105+'Payments - Hampden Way Nursery'!Q105+'Payments - St Margarets Nursery'!Q105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R105+'Payments - Hampden Way Nursery'!R105+'Payments - St Margarets Nursery'!R105)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T105+'Payments - Hampden Way Nursery'!T105+'Payments - St Margarets Nursery'!T105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U105+'Payments - Hampden Way Nursery'!U105+'Payments - St Margarets Nursery'!U105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V105+'Payments - Hampden Way Nursery'!V105+'Payments - St Margarets Nursery'!V105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W105+'Payments - Hampden Way Nursery'!W105+'Payments - St Margarets Nursery'!W105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X105+'Payments - Hampden Way Nursery'!X105+'Payments - St Margarets Nursery'!X105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y105+'Payments - Hampden Way Nursery'!Y105+'Payments - St Margarets Nursery'!Y105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z105+'Payments - Hampden Way Nursery'!Z105+'Payments - St Margarets Nursery'!Z105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA105+'Payments - Hampden Way Nursery'!AA105+'Payments - St Margarets Nursery'!AA105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB105+'Payments - Hampden Way Nursery'!AB105+'Payments - St Margarets Nursery'!AB105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC105+'Payments - Hampden Way Nursery'!AC105+'Payments - St Margarets Nursery'!AC105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD105+'Payments - Hampden Way Nursery'!AD105+'Payments - St Margarets Nursery'!AD105)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE105+'Payments - Hampden Way Nursery'!AE105+'Payments - St Margarets Nursery'!AE105)","v":0},null,null,0]
[{"$f":"Home!A111","v":{"$error":"#N/A"}},{"$f":"Home!B111","v":"blank"},{"$f":"Home!C111","v":"NOTIONALSEN"},{"$f":"Home!D111","v":"blank"},{"$f":"Home!E111","v":"ARPPY"},{"$f":"Home!F111","v":"blank"},{"$f":"Home!H111","v":"blank"},{"$f":"Home!I111","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M111","v":{"$error":"#N/A"}},{"$f":"Home!N111","v":""},{"$f":"Home!O111","v":0},{"$f":"Home!N111","v":""},{"$f":"'Home - BEYA'!AD111","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q106+'Payments - Hampden Way Nursery'!Q106+'Payments - St Margarets Nursery'!Q106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R106+'Payments - Hampden Way Nursery'!R106+'Payments - St Margarets Nursery'!R106)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T106+'Payments - Hampden Way Nursery'!T106+'Payments - St Margarets Nursery'!T106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U106+'Payments - Hampden Way Nursery'!U106+'Payments - St Margarets Nursery'!U106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V106+'Payments - Hampden Way Nursery'!V106+'Payments - St Margarets Nursery'!V106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W106+'Payments - Hampden Way Nursery'!W106+'Payments - St Margarets Nursery'!W106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X106+'Payments - Hampden Way Nursery'!X106+'Payments - St Margarets Nursery'!X106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y106+'Payments - Hampden Way Nursery'!Y106+'Payments - St Margarets Nursery'!Y106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z106+'Payments - Hampden Way Nursery'!Z106+'Payments - St Margarets Nursery'!Z106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA106+'Payments - Hampden Way Nursery'!AA106+'Payments - St Margarets Nursery'!AA106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB106+'Payments - Hampden Way Nursery'!AB106+'Payments - St Margarets Nursery'!AB106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC106+'Payments - Hampden Way Nursery'!AC106+'Payments - St Margarets Nursery'!AC106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD106+'Payments - Hampden Way Nursery'!AD106+'Payments - St Margarets Nursery'!AD106)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE106+'Payments - Hampden Way Nursery'!AE106+'Payments - St Margarets Nursery'!AE106)","v":0},null,null,{"$f":"ROUND(P106-SUM(Q106:AE106),0)","v":0}]
[{"$f":"Home!A112","v":{"$error":"#N/A"}},{"$f":"Home!B112","v":"blank"},{"$f":"Home!C112","v":"blank"},{"$f":"Home!D112","v":"blank"},{"$f":"Home!E112","v":"NURSERYEX"},{"$f":"Home!F112","v":"blank"},{"$f":"Home!H112","v":"blank"},{"$f":"Home!I112","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M112","v":{"$error":"#N/A"}},{"$f":"Home!N112","v":""},{"$f":"Home!O112","v":0},{"$f":"Home!N112","v":""},{"$f":"'Home - BEYA'!AD112","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q107+'Payments - Hampden Way Nursery'!Q107+'Payments - St Margarets Nursery'!Q107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R107+'Payments - Hampden Way Nursery'!R107+'Payments - St Margarets Nursery'!R107)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T107+'Payments - Hampden Way Nursery'!T107+'Payments - St Margarets Nursery'!T107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U107+'Payments - Hampden Way Nursery'!U107+'Payments - St Margarets Nursery'!U107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V107+'Payments - Hampden Way Nursery'!V107+'Payments - St Margarets Nursery'!V107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W107+'Payments - Hampden Way Nursery'!W107+'Payments - St Margarets Nursery'!W107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X107+'Payments - Hampden Way Nursery'!X107+'Payments - St Margarets Nursery'!X107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y107+'Payments - Hampden Way Nursery'!Y107+'Payments - St Margarets Nursery'!Y107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z107+'Payments - Hampden Way Nursery'!Z107+'Payments - St Margarets Nursery'!Z107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA107+'Payments - Hampden Way Nursery'!AA107+'Payments - St Margarets Nursery'!AA107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB107+'Payments - Hampden Way Nursery'!AB107+'Payments - St Margarets Nursery'!AB107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC107+'Payments - Hampden Way Nursery'!AC107+'Payments - St Margarets Nursery'!AC107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD107+'Payments - Hampden Way Nursery'!AD107+'Payments - St Margarets Nursery'!AD107)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE107+'Payments - Hampden Way Nursery'!AE107+'Payments - St Margarets Nursery'!AE107)","v":0},null,null,{"$f":"ROUND(P107-SUM(Q107:AE107),0)","v":0}]
[{"$f":"Home!A113","v":{"$error":"#N/A"}},{"$f":"Home!B113","v":"blank"},{"$f":"Home!C113","v":"blank"},{"$f":"Home!D113","v":"blank"},{"$f":"Home!E113","v":"blank"},{"$f":"Home!F113","v":"blank"},{"$f":"Home!H113","v":"blank"},{"$f":"Home!I113","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M113","v":{"$error":"#N/A"}},{"$f":"Home!N113","v":""},{"$f":"Home!O113","v":0},{"$f":"Home!N113","v":""},{"$f":"'Home - BEYA'!AD113","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q108+'Payments - Hampden Way Nursery'!Q108+'Payments - St Margarets Nursery'!Q108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R108+'Payments - Hampden Way Nursery'!R108+'Payments - St Margarets Nursery'!R108)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T108+'Payments - Hampden Way Nursery'!T108+'Payments - St Margarets Nursery'!T108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U108+'Payments - Hampden Way Nursery'!U108+'Payments - St Margarets Nursery'!U108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V108+'Payments - Hampden Way Nursery'!V108+'Payments - St Margarets Nursery'!V108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W108+'Payments - Hampden Way Nursery'!W108+'Payments - St Margarets Nursery'!W108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X108+'Payments - Hampden Way Nursery'!X108+'Payments - St Margarets Nursery'!X108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y108+'Payments - Hampden Way Nursery'!Y108+'Payments - St Margarets Nursery'!Y108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z108+'Payments - Hampden Way Nursery'!Z108+'Payments - St Margarets Nursery'!Z108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA108+'Payments - Hampden Way Nursery'!AA108+'Payments - St Margarets Nursery'!AA108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB108+'Payments - Hampden Way Nursery'!AB108+'Payments - St Margarets Nursery'!AB108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC108+'Payments - Hampden Way Nursery'!AC108+'Payments - St Margarets Nursery'!AC108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD108+'Payments - Hampden Way Nursery'!AD108+'Payments - St Margarets Nursery'!AD108)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE108+'Payments - Hampden Way Nursery'!AE108+'Payments - St Margarets Nursery'!AE108)","v":0},null,null,{"$f":"ROUND(P108-SUM(Q108:AE108),0)","v":0}]
[{"$f":"Home!A114","v":{"$error":"#N/A"}},{"$f":"Home!B114","v":"subtotal"},{"$f":"Home!C114","v":"subtotal"},{"$f":"Home!D114","v":"subtotal"},{"$f":"Home!E114","v":"subtotal"},{"$f":"Home!F114","v":"subtotal"},{"$f":"Home!H114","v":"subtotal"},{"$f":"Home!I114","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H109,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P91:P108)","v":0},{"$f":"SUM(Q91:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A115","v":"REPORT"},{"$f":"Home!B115","v":2},{"$f":"Home!C115","v":9},{"$f":"Home!D115","v":7},{"$f":"Home!E115","v":10},{"$f":"Home!F115","v":7},{"$f":"Home!H115","v":7},{"$f":"Home!I115","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H110,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P110-SUM(Q110:AE110),0)","v":0}]
[{"$f":"Home!A116","v":0},{"$f":"Home!B116","v":"Not used"},{"$f":"Home!C116","v":"Grants"},{"$f":"Home!D116","v":"PupilPremium"},{"$f":"Home!E116","v":"PupilPremium"},{"$f":"Home!F116","v":"Not used"},{"$f":"Home!H116","v":"Not used"},{"$f":"Home!I116","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H111,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H111","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A117","v":{"$error":"#N/A"}},{"$f":"Home!B117","v":"blank"},{"$f":"Home!C117","v":"DFC"},{"$f":"Home!D117","v":"PPFSMSec"},{"$f":"Home!E117","v":"PPFSMPri"},{"$f":"Home!F117","v":"blank"},{"$f":"Home!H117","v":"blank"},{"$f":"Home!I117","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H112,TRANS!W:W)","v":0},null,{"$f":"Home!M117","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N117","v":""},{"$f":"'Home - BEYA'!AD117","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q112+'Payments - Hampden Way Nursery'!Q112+'Payments - St Margarets Nursery'!Q112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R112+'Payments - Hampden Way Nursery'!R112+'Payments - St Margarets Nursery'!R112)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T112+'Payments - Hampden Way Nursery'!T112+'Payments - St Margarets Nursery'!T112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U112+'Payments - Hampden Way Nursery'!U112+'Payments - St Margarets Nursery'!U112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V112+'Payments - Hampden Way Nursery'!V112+'Payments - St Margarets Nursery'!V112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W112+'Payments - Hampden Way Nursery'!W112+'Payments - St Margarets Nursery'!W112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X112+'Payments - Hampden Way Nursery'!X112+'Payments - St Margarets Nursery'!X112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y112+'Payments - Hampden Way Nursery'!Y112+'Payments - St Margarets Nursery'!Y112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z112+'Payments - Hampden Way Nursery'!Z112+'Payments - St Margarets Nursery'!Z112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA112+'Payments - Hampden Way Nursery'!AA112+'Payments - St Margarets Nursery'!AA112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB112+'Payments - Hampden Way Nursery'!AB112+'Payments - St Margarets Nursery'!AB112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC112+'Payments - Hampden Way Nursery'!AC112+'Payments - St Margarets Nursery'!AC112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD112+'Payments - Hampden Way Nursery'!AD112+'Payments - St Margarets Nursery'!AD112)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE112+'Payments - Hampden Way Nursery'!AE112+'Payments - St Margarets Nursery'!AE112)","v":0},null,null,0]
[{"$f":"Home!A118","v":{"$error":"#N/A"}},{"$f":"Home!B118","v":"blank"},{"$f":"Home!C118","v":"dfcloan"},{"$f":"Home!D118","v":"PPSERVICE"},{"$f":"Home!E118","v":"PPFSMSec"},{"$f":"Home!F118","v":"blank"},{"$f":"Home!H118","v":"blank"},{"$f":"Home!I118","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H113,TRANS!W:W)","v":0},null,{"$f":"Home!M118","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N118","v":""},{"$f":"'Home - BEYA'!AD118","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q113+'Payments - Hampden Way Nursery'!Q113+'Payments - St Margarets Nursery'!Q113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R113+'Payments - Hampden Way Nursery'!R113+'Payments - St Margarets Nursery'!R113)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T113+'Payments - Hampden Way Nursery'!T113+'Payments - St Margarets Nursery'!T113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U113+'Payments - Hampden Way Nursery'!U113+'Payments - St Margarets Nursery'!U113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V113+'Payments - Hampden Way Nursery'!V113+'Payments - St Margarets Nursery'!V113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W113+'Payments - Hampden Way Nursery'!W113+'Payments - St Margarets Nursery'!W113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X113+'Payments - Hampden Way Nursery'!X113+'Payments - St Margarets Nursery'!X113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y113+'Payments - Hampden Way Nursery'!Y113+'Payments - St Margarets Nursery'!Y113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z113+'Payments - Hampden Way Nursery'!Z113+'Payments - St Margarets Nursery'!Z113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA113+'Payments - Hampden Way Nursery'!AA113+'Payments - St Margarets Nursery'!AA113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB113+'Payments - Hampden Way Nursery'!AB113+'Payments - St Margarets Nursery'!AB113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC113+'Payments - Hampden Way Nursery'!AC113+'Payments - St Margarets Nursery'!AC113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD113+'Payments - Hampden Way Nursery'!AD113+'Payments - St Margarets Nursery'!AD113)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE113+'Payments - Hampden Way Nursery'!AE113+'Payments - St Margarets Nursery'!AE113)","v":0},null,null,0]
[{"$f":"Home!A119","v":{"$error":"#N/A"}},{"$f":"Home!B119","v":"blank"},{"$f":"Home!C119","v":"tu"},{"$f":"Home!D119","v":"PPLOOKEDAFTER"},{"$f":"Home!E119","v":"PPSERVICE"},{"$f":"Home!F119","v":"blank"},{"$f":"Home!H119","v":"blank"},{"$f":"Home!I119","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H114,TRANS!W:W)","v":0},null,{"$f":"Home!M119","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N119","v":""},{"$f":"'Home - BEYA'!AD119","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q114+'Payments - Hampden Way Nursery'!Q114+'Payments - St Margarets Nursery'!Q114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R114+'Payments - Hampden Way Nursery'!R114+'Payments - St Margarets Nursery'!R114)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T114+'Payments - Hampden Way Nursery'!T114+'Payments - St Margarets Nursery'!T114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U114+'Payments - Hampden Way Nursery'!U114+'Payments - St Margarets Nursery'!U114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V114+'Payments - Hampden Way Nursery'!V114+'Payments - St Margarets Nursery'!V114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W114+'Payments - Hampden Way Nursery'!W114+'Payments - St Margarets Nursery'!W114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X114+'Payments - Hampden Way Nursery'!X114+'Payments - St Margarets Nursery'!X114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y114+'Payments - Hampden Way Nursery'!Y114+'Payments - St Margarets Nursery'!Y114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z114+'Payments - Hampden Way Nursery'!Z114+'Payments - St Margarets Nursery'!Z114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA114+'Payments - Hampden Way Nursery'!AA114+'Payments - St Margarets Nursery'!AA114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB114+'Payments - Hampden Way Nursery'!AB114+'Payments - St Margarets Nursery'!AB114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC114+'Payments - Hampden Way Nursery'!AC114+'Payments - St Margarets Nursery'!AC114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD114+'Payments - Hampden Way Nursery'!AD114+'Payments - St Margarets Nursery'!AD114)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE114+'Payments - Hampden Way Nursery'!AE114+'Payments - St Margarets Nursery'!AE114)","v":0},null,null,0]
[{"$f":"Home!A120","v":{"$error":"#N/A"}},{"$f":"Home!B120","v":"blank"},{"$f":"Home!C120","v":"PEGRANT"},{"$f":"Home!D120","v":"PPPOST-LAC"},{"$f":"Home!E120","v":"PPLOOKEDAFTER"},{"$f":"Home!F120","v":"blank"},{"$f":"Home!H120","v":"blank"},{"$f":"Home!I120","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H115,TRANS!W:W)","v":0},null,{"$f":"Home!M120","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N120","v":""},{"$f":"'Home - BEYA'!AD120","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q115+'Payments - Hampden Way Nursery'!Q115+'Payments - St Margarets Nursery'!Q115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R115+'Payments - Hampden Way Nursery'!R115+'Payments - St Margarets Nursery'!R115)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T115+'Payments - Hampden Way Nursery'!T115+'Payments - St Margarets Nursery'!T115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U115+'Payments - Hampden Way Nursery'!U115+'Payments - St Margarets Nursery'!U115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V115+'Payments - Hampden Way Nursery'!V115+'Payments - St Margarets Nursery'!V115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W115+'Payments - Hampden Way Nursery'!W115+'Payments - St Margarets Nursery'!W115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X115+'Payments - Hampden Way Nursery'!X115+'Payments - St Margarets Nursery'!X115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y115+'Payments - Hampden Way Nursery'!Y115+'Payments - St Margarets Nursery'!Y115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z115+'Payments - Hampden Way Nursery'!Z115+'Payments - St Margarets Nursery'!Z115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA115+'Payments - Hampden Way Nursery'!AA115+'Payments - St Margarets Nursery'!AA115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB115+'Payments - Hampden Way Nursery'!AB115+'Payments - St Margarets Nursery'!AB115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC115+'Payments - Hampden Way Nursery'!AC115+'Payments - St Margarets Nursery'!AC115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD115+'Payments - Hampden Way Nursery'!AD115+'Payments - St Margarets Nursery'!AD115)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE115+'Payments - Hampden Way Nursery'!AE115+'Payments - St Margarets Nursery'!AE115)","v":0},null,null,0]
[{"$f":"Home!A121","v":{"$error":"#N/A"}},{"$f":"Home!B121","v":"blank"},{"$f":"Home!C121","v":"UIFSM"},{"$f":"Home!D121","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!E121","v":"PPPOST-LAC"},{"$f":"Home!F121","v":"blank"},{"$f":"Home!H121","v":"blank"},{"$f":"Home!I121","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H116,TRANS!W:W)","v":0},null,{"$f":"Home!M121","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N121","v":""},{"$f":"'Home - BEYA'!AD121","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q116+'Payments - Hampden Way Nursery'!Q116+'Payments - St Margarets Nursery'!Q116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R116+'Payments - Hampden Way Nursery'!R116+'Payments - St Margarets Nursery'!R116)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T116+'Payments - Hampden Way Nursery'!T116+'Payments - St Margarets Nursery'!T116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U116+'Payments - Hampden Way Nursery'!U116+'Payments - St Margarets Nursery'!U116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V116+'Payments - Hampden Way Nursery'!V116+'Payments - St Margarets Nursery'!V116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W116+'Payments - Hampden Way Nursery'!W116+'Payments - St Margarets Nursery'!W116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X116+'Payments - Hampden Way Nursery'!X116+'Payments - St Margarets Nursery'!X116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y116+'Payments - Hampden Way Nursery'!Y116+'Payments - St Margarets Nursery'!Y116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z116+'Payments - Hampden Way Nursery'!Z116+'Payments - St Margarets Nursery'!Z116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA116+'Payments - Hampden Way Nursery'!AA116+'Payments - St Margarets Nursery'!AA116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB116+'Payments - Hampden Way Nursery'!AB116+'Payments - St Margarets Nursery'!AB116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC116+'Payments - Hampden Way Nursery'!AC116+'Payments - St Margarets Nursery'!AC116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD116+'Payments - Hampden Way Nursery'!AD116+'Payments - St Margarets Nursery'!AD116)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE116+'Payments - Hampden Way Nursery'!AE116+'Payments - St Margarets Nursery'!AE116)","v":0},null,null,0]
[{"$f":"Home!A122","v":{"$error":"#N/A"}},{"$f":"Home!B122","v":"blank"},{"$f":"Home!C122","v":"RBASELINE"},{"$f":"Home!D122","v":"PPPY"},{"$f":"Home!E122","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!F122","v":"blank"},{"$f":"Home!H122","v":"blank"},{"$f":"Home!I122","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H117,TRANS!W:W)","v":0},null,{"$f":"Home!M122","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N122","v":""},{"$f":"'Home - BEYA'!AD122","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q117+'Payments - Hampden Way Nursery'!Q117+'Payments - St Margarets Nursery'!Q117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R117+'Payments - Hampden Way Nursery'!R117+'Payments - St Margarets Nursery'!R117)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T117+'Payments - Hampden Way Nursery'!T117+'Payments - St Margarets Nursery'!T117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U117+'Payments - Hampden Way Nursery'!U117+'Payments - St Margarets Nursery'!U117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V117+'Payments - Hampden Way Nursery'!V117+'Payments - St Margarets Nursery'!V117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W117+'Payments - Hampden Way Nursery'!W117+'Payments - St Margarets Nursery'!W117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X117+'Payments - Hampden Way Nursery'!X117+'Payments - St Margarets Nursery'!X117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y117+'Payments - Hampden Way Nursery'!Y117+'Payments - St Margarets Nursery'!Y117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z117+'Payments - Hampden Way Nursery'!Z117+'Payments - St Margarets Nursery'!Z117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA117+'Payments - Hampden Way Nursery'!AA117+'Payments - St Margarets Nursery'!AA117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB117+'Payments - Hampden Way Nursery'!AB117+'Payments - St Margarets Nursery'!AB117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC117+'Payments - Hampden Way Nursery'!AC117+'Payments - St Margarets Nursery'!AC117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD117+'Payments - Hampden Way Nursery'!AD117+'Payments - St Margarets Nursery'!AD117)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE117+'Payments - Hampden Way Nursery'!AE117+'Payments - St Margarets Nursery'!AE117)","v":0},null,null,0]
[{"$f":"Home!A123","v":{"$error":"#N/A"}},{"$f":"Home!B123","v":"blank"},{"$f":"Home!C123","v":"NCTL"},{"$f":"Home!D123","v":"PPEXCLUSIONS"},{"$f":"Home!E123","v":"PPEXCLUSIONS"},{"$f":"Home!F123","v":"blank"},{"$f":"Home!H123","v":"blank"},{"$f":"Home!I123","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H118,TRANS!W:W)","v":0},null,{"$f":"Home!M123","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N123","v":""},{"$f":"'Home - BEYA'!AD123","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q118+'Payments - Hampden Way Nursery'!Q118+'Payments - St Margarets Nursery'!Q118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R118+'Payments - Hampden Way Nursery'!R118+'Payments - St Margarets Nursery'!R118)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T118+'Payments - Hampden Way Nursery'!T118+'Payments - St Margarets Nursery'!T118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U118+'Payments - Hampden Way Nursery'!U118+'Payments - St Margarets Nursery'!U118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V118+'Payments - Hampden Way Nursery'!V118+'Payments - St Margarets Nursery'!V118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W118+'Payments - Hampden Way Nursery'!W118+'Payments - St Margarets Nursery'!W118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X118+'Payments - Hampden Way Nursery'!X118+'Payments - St Margarets Nursery'!X118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y118+'Payments - Hampden Way Nursery'!Y118+'Payments - St Margarets Nursery'!Y118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z118+'Payments - Hampden Way Nursery'!Z118+'Payments - St Margarets Nursery'!Z118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA118+'Payments - Hampden Way Nursery'!AA118+'Payments - St Margarets Nursery'!AA118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB118+'Payments - Hampden Way Nursery'!AB118+'Payments - St Margarets Nursery'!AB118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC118+'Payments - Hampden Way Nursery'!AC118+'Payments - St Margarets Nursery'!AC118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD118+'Payments - Hampden Way Nursery'!AD118+'Payments - St Margarets Nursery'!AD118)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE118+'Payments - Hampden Way Nursery'!AE118+'Payments - St Margarets Nursery'!AE118)","v":0},null,null,0]
[{"$f":"Home!A124","v":{"$error":"#N/A"}},{"$f":"Home!B124","v":"blank"},{"$f":"Home!C124","v":"blank"},{"$f":"Home!D124","v":"blank"},{"$f":"Home!E124","v":"PPPY"},{"$f":"Home!F124","v":"blank"},{"$f":"Home!H124","v":"blank"},{"$f":"Home!I124","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H119,TRANS!W:W)","v":0},null,{"$f":"Home!M124","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N124","v":""},{"$f":"'Home - BEYA'!AD124","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q119+'Payments - Hampden Way Nursery'!Q119+'Payments - St Margarets Nursery'!Q119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R119+'Payments - Hampden Way Nursery'!R119+'Payments - St Margarets Nursery'!R119)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T119+'Payments - Hampden Way Nursery'!T119+'Payments - St Margarets Nursery'!T119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U119+'Payments - Hampden Way Nursery'!U119+'Payments - St Margarets Nursery'!U119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V119+'Payments - Hampden Way Nursery'!V119+'Payments - St Margarets Nursery'!V119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W119+'Payments - Hampden Way Nursery'!W119+'Payments - St Margarets Nursery'!W119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X119+'Payments - Hampden Way Nursery'!X119+'Payments - St Margarets Nursery'!X119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y119+'Payments - Hampden Way Nursery'!Y119+'Payments - St Margarets Nursery'!Y119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z119+'Payments - Hampden Way Nursery'!Z119+'Payments - St Margarets Nursery'!Z119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA119+'Payments - Hampden Way Nursery'!AA119+'Payments - St Margarets Nursery'!AA119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB119+'Payments - Hampden Way Nursery'!AB119+'Payments - St Margarets Nursery'!AB119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC119+'Payments - Hampden Way Nursery'!AC119+'Payments - St Margarets Nursery'!AC119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD119+'Payments - Hampden Way Nursery'!AD119+'Payments - St Margarets Nursery'!AD119)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE119+'Payments - Hampden Way Nursery'!AE119+'Payments - St Margarets Nursery'!AE119)","v":0},null,null,0]
[{"$f":"Home!A125","v":{"$error":"#N/A"}},{"$f":"Home!B125","v":"blank"},{"$f":"Home!C125","v":"blank"},{"$f":"Home!D125","v":"blank"},{"$f":"Home!E125","v":"blank"},{"$f":"Home!F125","v":"blank"},{"$f":"Home!H125","v":"blank"},{"$f":"Home!I125","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H120,TRANS!W:W)","v":0},null,{"$f":"Home!M125","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N125","v":""},{"$f":"'Home - BEYA'!AD125","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q120+'Payments - Hampden Way Nursery'!Q120+'Payments - St Margarets Nursery'!Q120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R120+'Payments - Hampden Way Nursery'!R120+'Payments - St Margarets Nursery'!R120)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T120+'Payments - Hampden Way Nursery'!T120+'Payments - St Margarets Nursery'!T120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U120+'Payments - Hampden Way Nursery'!U120+'Payments - St Margarets Nursery'!U120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V120+'Payments - Hampden Way Nursery'!V120+'Payments - St Margarets Nursery'!V120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W120+'Payments - Hampden Way Nursery'!W120+'Payments - St Margarets Nursery'!W120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X120+'Payments - Hampden Way Nursery'!X120+'Payments - St Margarets Nursery'!X120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y120+'Payments - Hampden Way Nursery'!Y120+'Payments - St Margarets Nursery'!Y120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z120+'Payments - Hampden Way Nursery'!Z120+'Payments - St Margarets Nursery'!Z120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA120+'Payments - Hampden Way Nursery'!AA120+'Payments - St Margarets Nursery'!AA120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB120+'Payments - Hampden Way Nursery'!AB120+'Payments - St Margarets Nursery'!AB120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC120+'Payments - Hampden Way Nursery'!AC120+'Payments - St Margarets Nursery'!AC120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD120+'Payments - Hampden Way Nursery'!AD120+'Payments - St Margarets Nursery'!AD120)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE120+'Payments - Hampden Way Nursery'!AE120+'Payments - St Margarets Nursery'!AE120)","v":0},null,null,0]
[{"$f":"Home!A126","v":{"$error":"#N/A"}},{"$f":"Home!B126","v":"blank"},{"$f":"Home!C126","v":"blank"},{"$f":"Home!D126","v":"blank"},{"$f":"Home!E126","v":"blank"},{"$f":"Home!F126","v":"blank"},{"$f":"Home!H126","v":"blank"},{"$f":"Home!I126","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H121,TRANS!W:W)","v":0},null,{"$f":"Home!M126","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N126","v":""},{"$f":"'Home - BEYA'!AD126","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q121+'Payments - Hampden Way Nursery'!Q121+'Payments - St Margarets Nursery'!Q121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R121+'Payments - Hampden Way Nursery'!R121+'Payments - St Margarets Nursery'!R121)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T121+'Payments - Hampden Way Nursery'!T121+'Payments - St Margarets Nursery'!T121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U121+'Payments - Hampden Way Nursery'!U121+'Payments - St Margarets Nursery'!U121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V121+'Payments - Hampden Way Nursery'!V121+'Payments - St Margarets Nursery'!V121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W121+'Payments - Hampden Way Nursery'!W121+'Payments - St Margarets Nursery'!W121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X121+'Payments - Hampden Way Nursery'!X121+'Payments - St Margarets Nursery'!X121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y121+'Payments - Hampden Way Nursery'!Y121+'Payments - St Margarets Nursery'!Y121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z121+'Payments - Hampden Way Nursery'!Z121+'Payments - St Margarets Nursery'!Z121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA121+'Payments - Hampden Way Nursery'!AA121+'Payments - St Margarets Nursery'!AA121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB121+'Payments - Hampden Way Nursery'!AB121+'Payments - St Margarets Nursery'!AB121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC121+'Payments - Hampden Way Nursery'!AC121+'Payments - St Margarets Nursery'!AC121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD121+'Payments - Hampden Way Nursery'!AD121+'Payments - St Margarets Nursery'!AD121)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE121+'Payments - Hampden Way Nursery'!AE121+'Payments - St Margarets Nursery'!AE121)","v":0},null,null,0]
[{"$f":"Home!A127","v":{"$error":"#N/A"}},{"$f":"Home!B127","v":"subtotal"},{"$f":"Home!C127","v":"subtotal"},{"$f":"Home!D127","v":"subtotal"},{"$f":"Home!E127","v":"subtotal"},{"$f":"Home!F127","v":"subtotal"},{"$f":"Home!H127","v":"subtotal"},{"$f":"Home!I127","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H122,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P112:P121)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A128","v":"REPORT"},{"$f":"Home!B128","v":0},{"$f":"Home!C128","v":4},{"$f":"Home!D128","v":4},{"$f":"Home!E128","v":5},{"$f":"Home!F128","v":0},{"$f":"Home!H128","v":0},{"$f":"Home!I128","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H123,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A129","v":{"$error":"#N/A"}},{"$f":"Home!B129","v":"Not used"},{"$f":"Home!C129","v":"Growth"},{"$f":"Home!D129","v":"Growth"},{"$f":"Home!E129","v":"Growth"},{"$f":"Home!F129","v":"Not used"},{"$f":"Home!H129","v":"Not used"},{"$f":"Home!I129","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H124,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H124","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A130","v":{"$error":"#N/A"}},{"$f":"Home!B130","v":"blank"},{"$f":"Home!C130","v":"BULGE"},{"$f":"Home!D130","v":"BULGESEC"},{"$f":"Home!E130","v":"BULGE"},{"$f":"Home!F130","v":"blank"},{"$f":"Home!H130","v":"blank"},{"$f":"Home!I130","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H125,TRANS!W:W)","v":0},null,{"$f":"Home!M130","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N130","v":""},{"$f":"'Home - BEYA'!AD130","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q125+'Payments - Hampden Way Nursery'!Q125+'Payments - St Margarets Nursery'!Q125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R125+'Payments - Hampden Way Nursery'!R125+'Payments - St Margarets Nursery'!R125)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T125+'Payments - Hampden Way Nursery'!T125+'Payments - St Margarets Nursery'!T125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U125+'Payments - Hampden Way Nursery'!U125+'Payments - St Margarets Nursery'!U125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V125+'Payments - Hampden Way Nursery'!V125+'Payments - St Margarets Nursery'!V125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W125+'Payments - Hampden Way Nursery'!W125+'Payments - St Margarets Nursery'!W125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X125+'Payments - Hampden Way Nursery'!X125+'Payments - St Margarets Nursery'!X125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y125+'Payments - Hampden Way Nursery'!Y125+'Payments - St Margarets Nursery'!Y125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z125+'Payments - Hampden Way Nursery'!Z125+'Payments - St Margarets Nursery'!Z125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA125+'Payments - Hampden Way Nursery'!AA125+'Payments - St Margarets Nursery'!AA125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB125+'Payments - Hampden Way Nursery'!AB125+'Payments - St Margarets Nursery'!AB125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC125+'Payments - Hampden Way Nursery'!AC125+'Payments - St Margarets Nursery'!AC125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD125+'Payments - Hampden Way Nursery'!AD125+'Payments - St Margarets Nursery'!AD125)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE125+'Payments - Hampden Way Nursery'!AE125+'Payments - St Margarets Nursery'!AE125)","v":0},null,null,0]
[{"$f":"Home!A131","v":{"$error":"#N/A"}},{"$f":"Home!B131","v":"blank"},{"$f":"Home!C131","v":"BULGEPRI"},{"$f":"Home!D131","v":"EXPANDPRI"},{"$f":"Home!E131","v":"EXPANDPRI"},{"$f":"Home!F131","v":"blank"},{"$f":"Home!H131","v":"blank"},{"$f":"Home!I131","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H126,TRANS!W:W)","v":0},null,{"$f":"Home!M131","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N131","v":""},{"$f":"'Home - BEYA'!AD131","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q126+'Payments - Hampden Way Nursery'!Q126+'Payments - St Margarets Nursery'!Q126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R126+'Payments - Hampden Way Nursery'!R126+'Payments - St Margarets Nursery'!R126)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T126+'Payments - Hampden Way Nursery'!T126+'Payments - St Margarets Nursery'!T126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U126+'Payments - Hampden Way Nursery'!U126+'Payments - St Margarets Nursery'!U126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V126+'Payments - Hampden Way Nursery'!V126+'Payments - St Margarets Nursery'!V126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W126+'Payments - Hampden Way Nursery'!W126+'Payments - St Margarets Nursery'!W126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X126+'Payments - Hampden Way Nursery'!X126+'Payments - St Margarets Nursery'!X126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y126+'Payments - Hampden Way Nursery'!Y126+'Payments - St Margarets Nursery'!Y126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z126+'Payments - Hampden Way Nursery'!Z126+'Payments - St Margarets Nursery'!Z126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA126+'Payments - Hampden Way Nursery'!AA126+'Payments - St Margarets Nursery'!AA126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB126+'Payments - Hampden Way Nursery'!AB126+'Payments - St Margarets Nursery'!AB126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC126+'Payments - Hampden Way Nursery'!AC126+'Payments - St Margarets Nursery'!AC126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD126+'Payments - Hampden Way Nursery'!AD126+'Payments - St Margarets Nursery'!AD126)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE126+'Payments - Hampden Way Nursery'!AE126+'Payments - St Margarets Nursery'!AE126)","v":0},null,null,0]
[{"$f":"Home!A132","v":{"$error":"#N/A"}},{"$f":"Home!B132","v":"blank"},{"$f":"Home!C132","v":"EXPANDPRI"},{"$f":"Home!D132","v":"EXPANDSEC"},{"$f":"Home!E132","v":"EXPANDPRIHALF"},{"$f":"Home!F132","v":"blank"},{"$f":"Home!H132","v":"blank"},{"$f":"Home!I132","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H127,TRANS!W:W)","v":0},null,{"$f":"Home!M132","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N132","v":""},{"$f":"'Home - BEYA'!AD132","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q127+'Payments - Hampden Way Nursery'!Q127+'Payments - St Margarets Nursery'!Q127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R127+'Payments - Hampden Way Nursery'!R127+'Payments - St Margarets Nursery'!R127)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T127+'Payments - Hampden Way Nursery'!T127+'Payments - St Margarets Nursery'!T127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U127+'Payments - Hampden Way Nursery'!U127+'Payments - St Margarets Nursery'!U127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V127+'Payments - Hampden Way Nursery'!V127+'Payments - St Margarets Nursery'!V127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W127+'Payments - Hampden Way Nursery'!W127+'Payments - St Margarets Nursery'!W127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X127+'Payments - Hampden Way Nursery'!X127+'Payments - St Margarets Nursery'!X127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y127+'Payments - Hampden Way Nursery'!Y127+'Payments - St Margarets Nursery'!Y127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z127+'Payments - Hampden Way Nursery'!Z127+'Payments - St Margarets Nursery'!Z127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA127+'Payments - Hampden Way Nursery'!AA127+'Payments - St Margarets Nursery'!AA127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB127+'Payments - Hampden Way Nursery'!AB127+'Payments - St Margarets Nursery'!AB127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC127+'Payments - Hampden Way Nursery'!AC127+'Payments - St Margarets Nursery'!AC127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD127+'Payments - Hampden Way Nursery'!AD127+'Payments - St Margarets Nursery'!AD127)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE127+'Payments - Hampden Way Nursery'!AE127+'Payments - St Margarets Nursery'!AE127)","v":0},null,null,0]
[{"$f":"Home!A133","v":{"$error":"#N/A"}},{"$f":"Home!B133","v":"blank"},{"$f":"Home!C133","v":"EXPANDPRIHALF"},{"$f":"Home!D133","v":"PYGROWTH1"},{"$f":"Home!E133","v":"EXPANDSEC"},{"$f":"Home!F133","v":"blank"},{"$f":"Home!H133","v":"blank"},{"$f":"Home!I133","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H128,TRANS!W:W)","v":0},null,{"$f":"Home!M133","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N133","v":""},{"$f":"'Home - BEYA'!AD133","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q128+'Payments - Hampden Way Nursery'!Q128+'Payments - St Margarets Nursery'!Q128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R128+'Payments - Hampden Way Nursery'!R128+'Payments - St Margarets Nursery'!R128)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T128+'Payments - Hampden Way Nursery'!T128+'Payments - St Margarets Nursery'!T128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U128+'Payments - Hampden Way Nursery'!U128+'Payments - St Margarets Nursery'!U128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V128+'Payments - Hampden Way Nursery'!V128+'Payments - St Margarets Nursery'!V128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W128+'Payments - Hampden Way Nursery'!W128+'Payments - St Margarets Nursery'!W128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X128+'Payments - Hampden Way Nursery'!X128+'Payments - St Margarets Nursery'!X128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y128+'Payments - Hampden Way Nursery'!Y128+'Payments - St Margarets Nursery'!Y128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z128+'Payments - Hampden Way Nursery'!Z128+'Payments - St Margarets Nursery'!Z128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA128+'Payments - Hampden Way Nursery'!AA128+'Payments - St Margarets Nursery'!AA128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB128+'Payments - Hampden Way Nursery'!AB128+'Payments - St Margarets Nursery'!AB128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC128+'Payments - Hampden Way Nursery'!AC128+'Payments - St Margarets Nursery'!AC128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD128+'Payments - Hampden Way Nursery'!AD128+'Payments - St Margarets Nursery'!AD128)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE128+'Payments - Hampden Way Nursery'!AE128+'Payments - St Margarets Nursery'!AE128)","v":0},null,null,0]
[{"$f":"Home!A134","v":{"$error":"#N/A"}},{"$f":"Home!B134","v":"blank"},{"$f":"Home!C134","v":"PYGROWTH1"},{"$f":"Home!D134","v":"NEWSTART"},{"$f":"Home!E134","v":"PYGROWTH1"},{"$f":"Home!F134","v":"blank"},{"$f":"Home!H134","v":"blank"},{"$f":"Home!I134","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H129,TRANS!W:W)","v":0},null,{"$f":"Home!M134","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N134","v":""},{"$f":"'Home - BEYA'!AD134","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q129+'Payments - Hampden Way Nursery'!Q129+'Payments - St Margarets Nursery'!Q129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R129+'Payments - Hampden Way Nursery'!R129+'Payments - St Margarets Nursery'!R129)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T129+'Payments - Hampden Way Nursery'!T129+'Payments - St Margarets Nursery'!T129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U129+'Payments - Hampden Way Nursery'!U129+'Payments - St Margarets Nursery'!U129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V129+'Payments - Hampden Way Nursery'!V129+'Payments - St Margarets Nursery'!V129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W129+'Payments - Hampden Way Nursery'!W129+'Payments - St Margarets Nursery'!W129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X129+'Payments - Hampden Way Nursery'!X129+'Payments - St Margarets Nursery'!X129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y129+'Payments - Hampden Way Nursery'!Y129+'Payments - St Margarets Nursery'!Y129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z129+'Payments - Hampden Way Nursery'!Z129+'Payments - St Margarets Nursery'!Z129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA129+'Payments - Hampden Way Nursery'!AA129+'Payments - St Margarets Nursery'!AA129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB129+'Payments - Hampden Way Nursery'!AB129+'Payments - St Margarets Nursery'!AB129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC129+'Payments - Hampden Way Nursery'!AC129+'Payments - St Margarets Nursery'!AC129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD129+'Payments - Hampden Way Nursery'!AD129+'Payments - St Margarets Nursery'!AD129)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE129+'Payments - Hampden Way Nursery'!AE129+'Payments - St Margarets Nursery'!AE129)","v":0},null,null,0]
[{"$f":"Home!A135","v":{"$error":"#N/A"}},{"$f":"Home!B135","v":"blank"},{"$f":"Home!C135","v":"NEWSTART"},{"$f":"Home!D135","v":"DISECON"},{"$f":"Home!E135","v":"NEWSTART"},{"$f":"Home!F135","v":"blank"},{"$f":"Home!H135","v":"blank"},{"$f":"Home!I135","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H130,TRANS!W:W)","v":0},null,{"$f":"Home!M135","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N135","v":""},{"$f":"'Home - BEYA'!AD135","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q130+'Payments - Hampden Way Nursery'!Q130+'Payments - St Margarets Nursery'!Q130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R130+'Payments - Hampden Way Nursery'!R130+'Payments - St Margarets Nursery'!R130)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T130+'Payments - Hampden Way Nursery'!T130+'Payments - St Margarets Nursery'!T130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U130+'Payments - Hampden Way Nursery'!U130+'Payments - St Margarets Nursery'!U130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V130+'Payments - Hampden Way Nursery'!V130+'Payments - St Margarets Nursery'!V130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W130+'Payments - Hampden Way Nursery'!W130+'Payments - St Margarets Nursery'!W130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X130+'Payments - Hampden Way Nursery'!X130+'Payments - St Margarets Nursery'!X130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y130+'Payments - Hampden Way Nursery'!Y130+'Payments - St Margarets Nursery'!Y130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z130+'Payments - Hampden Way Nursery'!Z130+'Payments - St Margarets Nursery'!Z130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA130+'Payments - Hampden Way Nursery'!AA130+'Payments - St Margarets Nursery'!AA130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB130+'Payments - Hampden Way Nursery'!AB130+'Payments - St Margarets Nursery'!AB130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC130+'Payments - Hampden Way Nursery'!AC130+'Payments - St Margarets Nursery'!AC130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD130+'Payments - Hampden Way Nursery'!AD130+'Payments - St Margarets Nursery'!AD130)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE130+'Payments - Hampden Way Nursery'!AE130+'Payments - St Margarets Nursery'!AE130)","v":0},null,null,0]
[{"$f":"Home!A136","v":{"$error":"#N/A"}},{"$f":"Home!B136","v":"blank"},{"$f":"Home!C136","v":"DISECON"},{"$f":"Home!D136","v":"blank"},{"$f":"Home!E136","v":"DISECON"},{"$f":"Home!F136","v":"blank"},{"$f":"Home!H136","v":"blank"},{"$f":"Home!I136","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H131,TRANS!W:W)","v":0},null,{"$f":"Home!M136","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N136","v":""},{"$f":"'Home - BEYA'!AD136","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q131+'Payments - Hampden Way Nursery'!Q131+'Payments - St Margarets Nursery'!Q131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R131+'Payments - Hampden Way Nursery'!R131+'Payments - St Margarets Nursery'!R131)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T131+'Payments - Hampden Way Nursery'!T131+'Payments - St Margarets Nursery'!T131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U131+'Payments - Hampden Way Nursery'!U131+'Payments - St Margarets Nursery'!U131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V131+'Payments - Hampden Way Nursery'!V131+'Payments - St Margarets Nursery'!V131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W131+'Payments - Hampden Way Nursery'!W131+'Payments - St Margarets Nursery'!W131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X131+'Payments - Hampden Way Nursery'!X131+'Payments - St Margarets Nursery'!X131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y131+'Payments - Hampden Way Nursery'!Y131+'Payments - St Margarets Nursery'!Y131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z131+'Payments - Hampden Way Nursery'!Z131+'Payments - St Margarets Nursery'!Z131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA131+'Payments - Hampden Way Nursery'!AA131+'Payments - St Margarets Nursery'!AA131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB131+'Payments - Hampden Way Nursery'!AB131+'Payments - St Margarets Nursery'!AB131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC131+'Payments - Hampden Way Nursery'!AC131+'Payments - St Margarets Nursery'!AC131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD131+'Payments - Hampden Way Nursery'!AD131+'Payments - St Margarets Nursery'!AD131)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE131+'Payments - Hampden Way Nursery'!AE131+'Payments - St Margarets Nursery'!AE131)","v":0},null,null,0]
[{"$f":"Home!A137","v":{"$error":"#N/A"}},{"$f":"Home!B137","v":"blank"},{"$f":"Home!C137","v":"BULGEPROT"},{"$f":"Home!D137","v":"blank"},{"$f":"Home!E137","v":"BULGEPROT"},{"$f":"Home!F137","v":"blank"},{"$f":"Home!H137","v":"blank"},{"$f":"Home!I137","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H132,TRANS!W:W)","v":0},null,{"$f":"Home!M137","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N137","v":""},{"$f":"'Home - BEYA'!AD137","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q132+'Payments - Hampden Way Nursery'!Q132+'Payments - St Margarets Nursery'!Q132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R132+'Payments - Hampden Way Nursery'!R132+'Payments - St Margarets Nursery'!R132)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T132+'Payments - Hampden Way Nursery'!T132+'Payments - St Margarets Nursery'!T132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U132+'Payments - Hampden Way Nursery'!U132+'Payments - St Margarets Nursery'!U132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V132+'Payments - Hampden Way Nursery'!V132+'Payments - St Margarets Nursery'!V132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W132+'Payments - Hampden Way Nursery'!W132+'Payments - St Margarets Nursery'!W132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X132+'Payments - Hampden Way Nursery'!X132+'Payments - St Margarets Nursery'!X132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y132+'Payments - Hampden Way Nursery'!Y132+'Payments - St Margarets Nursery'!Y132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z132+'Payments - Hampden Way Nursery'!Z132+'Payments - St Margarets Nursery'!Z132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA132+'Payments - Hampden Way Nursery'!AA132+'Payments - St Margarets Nursery'!AA132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB132+'Payments - Hampden Way Nursery'!AB132+'Payments - St Margarets Nursery'!AB132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC132+'Payments - Hampden Way Nursery'!AC132+'Payments - St Margarets Nursery'!AC132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD132+'Payments - Hampden Way Nursery'!AD132+'Payments - St Margarets Nursery'!AD132)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE132+'Payments - Hampden Way Nursery'!AE132+'Payments - St Margarets Nursery'!AE132)","v":0},null,null,0]
[{"$f":"Home!A138","v":{"$error":"#N/A"}},{"$f":"Home!B138","v":"blank"},{"$f":"Home!C138","v":"BULGEHALF"},{"$f":"Home!D138","v":"blank"},{"$f":"Home!E138","v":"BULGESEC"},{"$f":"Home!F138","v":"blank"},{"$f":"Home!H138","v":"blank"},{"$f":"Home!I138","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H133,TRANS!W:W)","v":0},null,{"$f":"Home!M138","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N138","v":""},{"$f":"'Home - BEYA'!AD138","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q133+'Payments - Hampden Way Nursery'!Q133+'Payments - St Margarets Nursery'!Q133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R133+'Payments - Hampden Way Nursery'!R133+'Payments - St Margarets Nursery'!R133)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T133+'Payments - Hampden Way Nursery'!T133+'Payments - St Margarets Nursery'!T133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U133+'Payments - Hampden Way Nursery'!U133+'Payments - St Margarets Nursery'!U133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V133+'Payments - Hampden Way Nursery'!V133+'Payments - St Margarets Nursery'!V133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W133+'Payments - Hampden Way Nursery'!W133+'Payments - St Margarets Nursery'!W133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X133+'Payments - Hampden Way Nursery'!X133+'Payments - St Margarets Nursery'!X133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y133+'Payments - Hampden Way Nursery'!Y133+'Payments - St Margarets Nursery'!Y133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z133+'Payments - Hampden Way Nursery'!Z133+'Payments - St Margarets Nursery'!Z133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA133+'Payments - Hampden Way Nursery'!AA133+'Payments - St Margarets Nursery'!AA133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB133+'Payments - Hampden Way Nursery'!AB133+'Payments - St Margarets Nursery'!AB133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC133+'Payments - Hampden Way Nursery'!AC133+'Payments - St Margarets Nursery'!AC133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD133+'Payments - Hampden Way Nursery'!AD133+'Payments - St Margarets Nursery'!AD133)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE133+'Payments - Hampden Way Nursery'!AE133+'Payments - St Margarets Nursery'!AE133)","v":0},null,null,0]
[{"$f":"Home!A139","v":{"$error":"#N/A"}},{"$f":"Home!B139","v":"blank"},{"$f":"Home!C139","v":"EXPANDHALF"},{"$f":"Home!D139","v":"blank"},{"$f":"Home!E139","v":"BULGESEC"},{"$f":"Home!F139","v":"blank"},{"$f":"Home!H139","v":"blank"},{"$f":"Home!I139","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H134,TRANS!W:W)","v":0},null,{"$f":"Home!M139","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N139","v":""},{"$f":"'Home - BEYA'!AD139","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q134+'Payments - Hampden Way Nursery'!Q134+'Payments - St Margarets Nursery'!Q134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R134+'Payments - Hampden Way Nursery'!R134+'Payments - St Margarets Nursery'!R134)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T134+'Payments - Hampden Way Nursery'!T134+'Payments - St Margarets Nursery'!T134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U134+'Payments - Hampden Way Nursery'!U134+'Payments - St Margarets Nursery'!U134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V134+'Payments - Hampden Way Nursery'!V134+'Payments - St Margarets Nursery'!V134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W134+'Payments - Hampden Way Nursery'!W134+'Payments - St Margarets Nursery'!W134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X134+'Payments - Hampden Way Nursery'!X134+'Payments - St Margarets Nursery'!X134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y134+'Payments - Hampden Way Nursery'!Y134+'Payments - St Margarets Nursery'!Y134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z134+'Payments - Hampden Way Nursery'!Z134+'Payments - St Margarets Nursery'!Z134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA134+'Payments - Hampden Way Nursery'!AA134+'Payments - St Margarets Nursery'!AA134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB134+'Payments - Hampden Way Nursery'!AB134+'Payments - St Margarets Nursery'!AB134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC134+'Payments - Hampden Way Nursery'!AC134+'Payments - St Margarets Nursery'!AC134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD134+'Payments - Hampden Way Nursery'!AD134+'Payments - St Margarets Nursery'!AD134)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE134+'Payments - Hampden Way Nursery'!AE134+'Payments - St Margarets Nursery'!AE134)","v":0},null,null,{"$f":"ROUND(P134-SUM(Q134:AE134),0)","v":0}]
[{"$f":"Home!A140","v":{"$error":"#N/A"}},{"$f":"Home!B140","v":"blank"},{"$f":"Home!C140","v":"EXPANDSEC"},{"$f":"Home!D140","v":"blank"},{"$f":"Home!E140","v":"BULGESEC"},{"$f":"Home!F140","v":"blank"},{"$f":"Home!H140","v":"blank"},{"$f":"Home!I140","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H135,TRANS!W:W)","v":0},null,{"$f":"Home!M140","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N140","v":""},{"$f":"'Home - BEYA'!AD140","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q135+'Payments - Hampden Way Nursery'!Q135+'Payments - St Margarets Nursery'!Q135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R135+'Payments - Hampden Way Nursery'!R135+'Payments - St Margarets Nursery'!R135)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T135+'Payments - Hampden Way Nursery'!T135+'Payments - St Margarets Nursery'!T135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U135+'Payments - Hampden Way Nursery'!U135+'Payments - St Margarets Nursery'!U135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V135+'Payments - Hampden Way Nursery'!V135+'Payments - St Margarets Nursery'!V135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W135+'Payments - Hampden Way Nursery'!W135+'Payments - St Margarets Nursery'!W135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X135+'Payments - Hampden Way Nursery'!X135+'Payments - St Margarets Nursery'!X135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y135+'Payments - Hampden Way Nursery'!Y135+'Payments - St Margarets Nursery'!Y135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z135+'Payments - Hampden Way Nursery'!Z135+'Payments - St Margarets Nursery'!Z135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA135+'Payments - Hampden Way Nursery'!AA135+'Payments - St Margarets Nursery'!AA135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB135+'Payments - Hampden Way Nursery'!AB135+'Payments - St Margarets Nursery'!AB135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC135+'Payments - Hampden Way Nursery'!AC135+'Payments - St Margarets Nursery'!AC135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD135+'Payments - Hampden Way Nursery'!AD135+'Payments - St Margarets Nursery'!AD135)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE135+'Payments - Hampden Way Nursery'!AE135+'Payments - St Margarets Nursery'!AE135)","v":0},null,null,{"$f":"ROUND(P135-SUM(Q135:AE135),0)","v":0}]
[{"$f":"Home!A141","v":{"$error":"#N/A"}},{"$f":"Home!B141","v":"subtotal"},{"$f":"Home!C141","v":"subtotal"},{"$f":"Home!D141","v":"subtotal"},{"$f":"Home!E141","v":"subtotal"},{"$f":"Home!F141","v":"subtotal"},{"$f":"Home!H141","v":"subtotal"},{"$f":"Home!I141","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H136,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P125:P135)","v":0},{"$f":"SUM(Q125:Q135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A142","v":"REPORT"},{"$f":"Home!B142","v":0},{"$f":"Home!C142","v":9},{"$f":"Home!D142","v":9},{"$f":"Home!E142","v":9},{"$f":"Home!F142","v":0},{"$f":"Home!H142","v":0},{"$f":"Home!I142","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H137,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A143","v":0},{"$f":"Home!B143","v":"Not used"},{"$f":"Home!C143","v":"Early Years"},{"$f":"Home!D143","v":"Grants"},{"$f":"Home!E143","v":"Early Years"},{"$f":"Home!F143","v":"Not used"},{"$f":"Home!H143","v":"Not used"},{"$f":"Home!I143","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H138,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H138","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A144","v":{"$error":"#N/A"}},{"$f":"Home!B144","v":"blank"},{"$f":"Home!C144","v":"HOURS"},{"$f":"Home!D144","v":"DFC"},{"$f":"Home!E144","v":"HOURS"},{"$f":"Home!F144","v":"blank"},{"$f":"Home!H144","v":"blank"},{"$f":"Home!I144","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H139,TRANS!W:W)","v":0},null,{"$f":"Home!M144","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N144","v":""},{"$f":"'Home - BEYA'!AD144","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q139+'Payments - Hampden Way Nursery'!Q139+'Payments - St Margarets Nursery'!Q139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R139+'Payments - Hampden Way Nursery'!R139+'Payments - St Margarets Nursery'!R139)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T139+'Payments - Hampden Way Nursery'!T139+'Payments - St Margarets Nursery'!T139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U139+'Payments - Hampden Way Nursery'!U139+'Payments - St Margarets Nursery'!U139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V139+'Payments - Hampden Way Nursery'!V139+'Payments - St Margarets Nursery'!V139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W139+'Payments - Hampden Way Nursery'!W139+'Payments - St Margarets Nursery'!W139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X139+'Payments - Hampden Way Nursery'!X139+'Payments - St Margarets Nursery'!X139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y139+'Payments - Hampden Way Nursery'!Y139+'Payments - St Margarets Nursery'!Y139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z139+'Payments - Hampden Way Nursery'!Z139+'Payments - St Margarets Nursery'!Z139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA139+'Payments - Hampden Way Nursery'!AA139+'Payments - St Margarets Nursery'!AA139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB139+'Payments - Hampden Way Nursery'!AB139+'Payments - St Margarets Nursery'!AB139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC139+'Payments - Hampden Way Nursery'!AC139+'Payments - St Margarets Nursery'!AC139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD139+'Payments - Hampden Way Nursery'!AD139+'Payments - St Margarets Nursery'!AD139)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE139+'Payments - Hampden Way Nursery'!AE139+'Payments - St Margarets Nursery'!AE139)","v":0},null,null,0]
[{"$f":"Home!A145","v":{"$error":"#N/A"}},{"$f":"Home!B145","v":"blank"},{"$f":"Home!C145","v":"BASIC"},{"$f":"Home!D145","v":"dfcloan"},{"$f":"Home!E145","v":"BASIC"},{"$f":"Home!F145","v":"blank"},{"$f":"Home!H145","v":"blank"},{"$f":"Home!I145","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H140,TRANS!W:W)","v":0},null,{"$f":"Home!M145","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N145","v":""},{"$f":"'Home - BEYA'!AD145","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q140+'Payments - Hampden Way Nursery'!Q140+'Payments - St Margarets Nursery'!Q140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R140+'Payments - Hampden Way Nursery'!R140+'Payments - St Margarets Nursery'!R140)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T140+'Payments - Hampden Way Nursery'!T140+'Payments - St Margarets Nursery'!T140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U140+'Payments - Hampden Way Nursery'!U140+'Payments - St Margarets Nursery'!U140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V140+'Payments - Hampden Way Nursery'!V140+'Payments - St Margarets Nursery'!V140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W140+'Payments - Hampden Way Nursery'!W140+'Payments - St Margarets Nursery'!W140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X140+'Payments - Hampden Way Nursery'!X140+'Payments - St Margarets Nursery'!X140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y140+'Payments - Hampden Way Nursery'!Y140+'Payments - St Margarets Nursery'!Y140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z140+'Payments - Hampden Way Nursery'!Z140+'Payments - St Margarets Nursery'!Z140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA140+'Payments - Hampden Way Nursery'!AA140+'Payments - St Margarets Nursery'!AA140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB140+'Payments - Hampden Way Nursery'!AB140+'Payments - St Margarets Nursery'!AB140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC140+'Payments - Hampden Way Nursery'!AC140+'Payments - St Margarets Nursery'!AC140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD140+'Payments - Hampden Way Nursery'!AD140+'Payments - St Margarets Nursery'!AD140)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE140+'Payments - Hampden Way Nursery'!AE140+'Payments - St Margarets Nursery'!AE140)","v":0},null,null,0]
[{"$f":"Home!A146","v":{"$error":"#N/A"}},{"$f":"Home!B146","v":"blank"},{"$f":"Home!C146","v":"FLEX"},{"$f":"Home!D146","v":"tu"},{"$f":"Home!E146","v":"FLEX"},{"$f":"Home!F146","v":"blank"},{"$f":"Home!H146","v":"blank"},{"$f":"Home!I146","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H141,TRANS!W:W)","v":0},null,{"$f":"Home!M146","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N146","v":""},{"$f":"'Home - BEYA'!AD146","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q141+'Payments - Hampden Way Nursery'!Q141+'Payments - St Margarets Nursery'!Q141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R141+'Payments - Hampden Way Nursery'!R141+'Payments - St Margarets Nursery'!R141)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T141+'Payments - Hampden Way Nursery'!T141+'Payments - St Margarets Nursery'!T141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U141+'Payments - Hampden Way Nursery'!U141+'Payments - St Margarets Nursery'!U141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V141+'Payments - Hampden Way Nursery'!V141+'Payments - St Margarets Nursery'!V141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W141+'Payments - Hampden Way Nursery'!W141+'Payments - St Margarets Nursery'!W141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X141+'Payments - Hampden Way Nursery'!X141+'Payments - St Margarets Nursery'!X141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y141+'Payments - Hampden Way Nursery'!Y141+'Payments - St Margarets Nursery'!Y141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z141+'Payments - Hampden Way Nursery'!Z141+'Payments - St Margarets Nursery'!Z141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA141+'Payments - Hampden Way Nursery'!AA141+'Payments - St Margarets Nursery'!AA141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB141+'Payments - Hampden Way Nursery'!AB141+'Payments - St Margarets Nursery'!AB141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC141+'Payments - Hampden Way Nursery'!AC141+'Payments - St Margarets Nursery'!AC141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD141+'Payments - Hampden Way Nursery'!AD141+'Payments - St Margarets Nursery'!AD141)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE141+'Payments - Hampden Way Nursery'!AE141+'Payments - St Margarets Nursery'!AE141)","v":0},null,null,0]
[{"$f":"Home!A147","v":{"$error":"#N/A"}},{"$f":"Home!B147","v":"blank"},{"$f":"Home!C147","v":"IDACI"},{"$f":"Home!D147","v":"PEGRANT"},{"$f":"Home!E147","v":"IDACI"},{"$f":"Home!F147","v":"blank"},{"$f":"Home!H147","v":"blank"},{"$f":"Home!I147","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H142,TRANS!W:W)","v":0},null,{"$f":"Home!M147","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N147","v":""},{"$f":"'Home - BEYA'!AD147","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q142+'Payments - Hampden Way Nursery'!Q142+'Payments - St Margarets Nursery'!Q142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R142+'Payments - Hampden Way Nursery'!R142+'Payments - St Margarets Nursery'!R142)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T142+'Payments - Hampden Way Nursery'!T142+'Payments - St Margarets Nursery'!T142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U142+'Payments - Hampden Way Nursery'!U142+'Payments - St Margarets Nursery'!U142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V142+'Payments - Hampden Way Nursery'!V142+'Payments - St Margarets Nursery'!V142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W142+'Payments - Hampden Way Nursery'!W142+'Payments - St Margarets Nursery'!W142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X142+'Payments - Hampden Way Nursery'!X142+'Payments - St Margarets Nursery'!X142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y142+'Payments - Hampden Way Nursery'!Y142+'Payments - St Margarets Nursery'!Y142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z142+'Payments - Hampden Way Nursery'!Z142+'Payments - St Margarets Nursery'!Z142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA142+'Payments - Hampden Way Nursery'!AA142+'Payments - St Margarets Nursery'!AA142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB142+'Payments - Hampden Way Nursery'!AB142+'Payments - St Margarets Nursery'!AB142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC142+'Payments - Hampden Way Nursery'!AC142+'Payments - St Margarets Nursery'!AC142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD142+'Payments - Hampden Way Nursery'!AD142+'Payments - St Margarets Nursery'!AD142)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE142+'Payments - Hampden Way Nursery'!AE142+'Payments - St Margarets Nursery'!AE142)","v":0},null,null,0]
[{"$f":"Home!A148","v":{"$error":"#N/A"}},{"$f":"Home!B148","v":"blank"},{"$f":"Home!C148","v":"EYPP"},{"$f":"Home!D148","v":"NCTL"},{"$f":"Home!E148","v":"EYPP"},{"$f":"Home!F148","v":"blank"},{"$f":"Home!H148","v":"blank"},{"$f":"Home!I148","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H143,TRANS!W:W)","v":0},null,{"$f":"Home!M148","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N148","v":""},{"$f":"'Home - BEYA'!AD148","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q143+'Payments - Hampden Way Nursery'!Q143+'Payments - St Margarets Nursery'!Q143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R143+'Payments - Hampden Way Nursery'!R143+'Payments - St Margarets Nursery'!R143)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T143+'Payments - Hampden Way Nursery'!T143+'Payments - St Margarets Nursery'!T143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U143+'Payments - Hampden Way Nursery'!U143+'Payments - St Margarets Nursery'!U143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V143+'Payments - Hampden Way Nursery'!V143+'Payments - St Margarets Nursery'!V143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W143+'Payments - Hampden Way Nursery'!W143+'Payments - St Margarets Nursery'!W143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X143+'Payments - Hampden Way Nursery'!X143+'Payments - St Margarets Nursery'!X143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y143+'Payments - Hampden Way Nursery'!Y143+'Payments - St Margarets Nursery'!Y143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z143+'Payments - Hampden Way Nursery'!Z143+'Payments - St Margarets Nursery'!Z143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA143+'Payments - Hampden Way Nursery'!AA143+'Payments - St Margarets Nursery'!AA143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB143+'Payments - Hampden Way Nursery'!AB143+'Payments - St Margarets Nursery'!AB143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC143+'Payments - Hampden Way Nursery'!AC143+'Payments - St Margarets Nursery'!AC143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD143+'Payments - Hampden Way Nursery'!AD143+'Payments - St Margarets Nursery'!AD143)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE143+'Payments - Hampden Way Nursery'!AE143+'Payments - St Margarets Nursery'!AE143)","v":0},null,null,0]
[{"$f":"Home!A149","v":{"$error":"#N/A"}},{"$f":"Home!B149","v":"blank"},{"$f":"Home!C149","v":"ADJ"},{"$f":"Home!D149","v":"Y7CATCHUP"},{"$f":"Home!E149","v":"ADJ"},{"$f":"Home!F149","v":"blank"},{"$f":"Home!H149","v":"blank"},{"$f":"Home!I149","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H144,TRANS!W:W)","v":0},null,{"$f":"Home!M149","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N149","v":""},{"$f":"'Home - BEYA'!AD149","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q144+'Payments - Hampden Way Nursery'!Q144+'Payments - St Margarets Nursery'!Q144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R144+'Payments - Hampden Way Nursery'!R144+'Payments - St Margarets Nursery'!R144)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T144+'Payments - Hampden Way Nursery'!T144+'Payments - St Margarets Nursery'!T144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U144+'Payments - Hampden Way Nursery'!U144+'Payments - St Margarets Nursery'!U144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V144+'Payments - Hampden Way Nursery'!V144+'Payments - St Margarets Nursery'!V144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W144+'Payments - Hampden Way Nursery'!W144+'Payments - St Margarets Nursery'!W144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X144+'Payments - Hampden Way Nursery'!X144+'Payments - St Margarets Nursery'!X144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y144+'Payments - Hampden Way Nursery'!Y144+'Payments - St Margarets Nursery'!Y144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z144+'Payments - Hampden Way Nursery'!Z144+'Payments - St Margarets Nursery'!Z144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA144+'Payments - Hampden Way Nursery'!AA144+'Payments - St Margarets Nursery'!AA144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB144+'Payments - Hampden Way Nursery'!AB144+'Payments - St Margarets Nursery'!AB144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC144+'Payments - Hampden Way Nursery'!AC144+'Payments - St Margarets Nursery'!AC144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD144+'Payments - Hampden Way Nursery'!AD144+'Payments - St Margarets Nursery'!AD144)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE144+'Payments - Hampden Way Nursery'!AE144+'Payments - St Margarets Nursery'!AE144)","v":0},null,null,0]
[{"$f":"Home!A150","v":{"$error":"#N/A"}},{"$f":"Home!B150","v":"blank"},{"$f":"Home!C150","v":"ADD"},{"$f":"Home!D150","v":"blank"},{"$f":"Home!E150","v":"ADD"},{"$f":"Home!F150","v":"blank"},{"$f":"Home!H150","v":"blank"},{"$f":"Home!I150","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H145,TRANS!W:W)","v":0},null,{"$f":"Home!M150","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N150","v":""},{"$f":"'Home - BEYA'!AD150","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q145+'Payments - Hampden Way Nursery'!Q145+'Payments - St Margarets Nursery'!Q145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R145+'Payments - Hampden Way Nursery'!R145+'Payments - St Margarets Nursery'!R145)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T145+'Payments - Hampden Way Nursery'!T145+'Payments - St Margarets Nursery'!T145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U145+'Payments - Hampden Way Nursery'!U145+'Payments - St Margarets Nursery'!U145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V145+'Payments - Hampden Way Nursery'!V145+'Payments - St Margarets Nursery'!V145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W145+'Payments - Hampden Way Nursery'!W145+'Payments - St Margarets Nursery'!W145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X145+'Payments - Hampden Way Nursery'!X145+'Payments - St Margarets Nursery'!X145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y145+'Payments - Hampden Way Nursery'!Y145+'Payments - St Margarets Nursery'!Y145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z145+'Payments - Hampden Way Nursery'!Z145+'Payments - St Margarets Nursery'!Z145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA145+'Payments - Hampden Way Nursery'!AA145+'Payments - St Margarets Nursery'!AA145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB145+'Payments - Hampden Way Nursery'!AB145+'Payments - St Margarets Nursery'!AB145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC145+'Payments - Hampden Way Nursery'!AC145+'Payments - St Margarets Nursery'!AC145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD145+'Payments - Hampden Way Nursery'!AD145+'Payments - St Margarets Nursery'!AD145)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE145+'Payments - Hampden Way Nursery'!AE145+'Payments - St Margarets Nursery'!AE145)","v":0},null,null,0]
[{"$f":"Home!A151","v":{"$error":"#N/A"}},{"$f":"Home!B151","v":"subtotal"},{"$f":"Home!C151","v":"subtotal"},{"$f":"Home!D151","v":"subtotal"},{"$f":"Home!E151","v":"subtotal"},{"$f":"Home!F151","v":"subtotal"},{"$f":"Home!H151","v":"subtotal"},{"$f":"Home!I151","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H146,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P138:P145)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A152","v":"REPORT"},{"$f":"Home!B152","v":0},{"$f":"Home!C152","v":19},{"$f":"Home!D152","v":0},{"$f":"Home!E152","v":19},{"$f":"Home!F152","v":0},{"$f":"Home!H152","v":0},{"$f":"Home!I152","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H147,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A153","v":0},{"$f":"Home!B153","v":"Not used"},{"$f":"Home!C153","v":"Not used"},{"$f":"Home!D153","v":"Other"},{"$f":"Home!E153","v":"Grants"},{"$f":"Home!F153","v":"Not used"},{"$f":"Home!H153","v":"Not used"},{"$f":"Home!I153","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H148,TRANS!W:W)","v":0},null,null,null,null,{"$f":"Home!N153","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A154","v":{"$error":"#N/A"}},{"$f":"Home!B154","v":"blank"},{"$f":"Home!C154","v":"blank"},{"$f":"Home!D154","v":"blank"},{"$f":"Home!E154","v":"DFC"},{"$f":"Home!F154","v":"blank"},{"$f":"Home!H154","v":"blank"},{"$f":"Home!I154","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H149,TRANS!W:W)","v":0},null,{"$f":"Home!M154","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N154","v":""},{"$f":"'Home - BEYA'!AD154","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q149+'Payments - Hampden Way Nursery'!Q149+'Payments - St Margarets Nursery'!Q149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R149+'Payments - Hampden Way Nursery'!R149+'Payments - St Margarets Nursery'!R149)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T149+'Payments - Hampden Way Nursery'!T149+'Payments - St Margarets Nursery'!T149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U149+'Payments - Hampden Way Nursery'!U149+'Payments - St Margarets Nursery'!U149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V149+'Payments - Hampden Way Nursery'!V149+'Payments - St Margarets Nursery'!V149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W149+'Payments - Hampden Way Nursery'!W149+'Payments - St Margarets Nursery'!W149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X149+'Payments - Hampden Way Nursery'!X149+'Payments - St Margarets Nursery'!X149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y149+'Payments - Hampden Way Nursery'!Y149+'Payments - St Margarets Nursery'!Y149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z149+'Payments - Hampden Way Nursery'!Z149+'Payments - St Margarets Nursery'!Z149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA149+'Payments - Hampden Way Nursery'!AA149+'Payments - St Margarets Nursery'!AA149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB149+'Payments - Hampden Way Nursery'!AB149+'Payments - St Margarets Nursery'!AB149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC149+'Payments - Hampden Way Nursery'!AC149+'Payments - St Margarets Nursery'!AC149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD149+'Payments - Hampden Way Nursery'!AD149+'Payments - St Margarets Nursery'!AD149)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE149+'Payments - Hampden Way Nursery'!AE149+'Payments - St Margarets Nursery'!AE149)","v":0},null,null,0]
[{"$f":"Home!A155","v":{"$error":"#N/A"}},{"$f":"Home!B155","v":"blank"},{"$f":"Home!C155","v":"blank"},{"$f":"Home!D155","v":"blank"},{"$f":"Home!E155","v":"dfcloan"},{"$f":"Home!F155","v":"blank"},{"$f":"Home!H155","v":"blank"},{"$f":"Home!I155","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H150,TRANS!W:W)","v":0},null,{"$f":"Home!M155","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N155","v":""},{"$f":"'Home - BEYA'!AD155","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q150+'Payments - Hampden Way Nursery'!Q150+'Payments - St Margarets Nursery'!Q150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R150+'Payments - Hampden Way Nursery'!R150+'Payments - St Margarets Nursery'!R150)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T150+'Payments - Hampden Way Nursery'!T150+'Payments - St Margarets Nursery'!T150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U150+'Payments - Hampden Way Nursery'!U150+'Payments - St Margarets Nursery'!U150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V150+'Payments - Hampden Way Nursery'!V150+'Payments - St Margarets Nursery'!V150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W150+'Payments - Hampden Way Nursery'!W150+'Payments - St Margarets Nursery'!W150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X150+'Payments - Hampden Way Nursery'!X150+'Payments - St Margarets Nursery'!X150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y150+'Payments - Hampden Way Nursery'!Y150+'Payments - St Margarets Nursery'!Y150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z150+'Payments - Hampden Way Nursery'!Z150+'Payments - St Margarets Nursery'!Z150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA150+'Payments - Hampden Way Nursery'!AA150+'Payments - St Margarets Nursery'!AA150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB150+'Payments - Hampden Way Nursery'!AB150+'Payments - St Margarets Nursery'!AB150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC150+'Payments - Hampden Way Nursery'!AC150+'Payments - St Margarets Nursery'!AC150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD150+'Payments - Hampden Way Nursery'!AD150+'Payments - St Margarets Nursery'!AD150)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE150+'Payments - Hampden Way Nursery'!AE150+'Payments - St Margarets Nursery'!AE150)","v":0},null,null,0]
[{"$f":"Home!A156","v":{"$error":"#N/A"}},{"$f":"Home!B156","v":"blank"},{"$f":"Home!C156","v":"blank"},{"$f":"Home!D156","v":"blank"},{"$f":"Home!E156","v":"tu"},{"$f":"Home!F156","v":"blank"},{"$f":"Home!H156","v":"blank"},{"$f":"Home!I156","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H151,TRANS!W:W)","v":0},null,{"$f":"Home!M156","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N156","v":""},{"$f":"'Home - BEYA'!AD156","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q151+'Payments - Hampden Way Nursery'!Q151+'Payments - St Margarets Nursery'!Q151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R151+'Payments - Hampden Way Nursery'!R151+'Payments - St Margarets Nursery'!R151)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T151+'Payments - Hampden Way Nursery'!T151+'Payments - St Margarets Nursery'!T151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U151+'Payments - Hampden Way Nursery'!U151+'Payments - St Margarets Nursery'!U151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V151+'Payments - Hampden Way Nursery'!V151+'Payments - St Margarets Nursery'!V151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W151+'Payments - Hampden Way Nursery'!W151+'Payments - St Margarets Nursery'!W151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X151+'Payments - Hampden Way Nursery'!X151+'Payments - St Margarets Nursery'!X151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y151+'Payments - Hampden Way Nursery'!Y151+'Payments - St Margarets Nursery'!Y151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z151+'Payments - Hampden Way Nursery'!Z151+'Payments - St Margarets Nursery'!Z151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA151+'Payments - Hampden Way Nursery'!AA151+'Payments - St Margarets Nursery'!AA151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB151+'Payments - Hampden Way Nursery'!AB151+'Payments - St Margarets Nursery'!AB151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC151+'Payments - Hampden Way Nursery'!AC151+'Payments - St Margarets Nursery'!AC151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD151+'Payments - Hampden Way Nursery'!AD151+'Payments - St Margarets Nursery'!AD151)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE151+'Payments - Hampden Way Nursery'!AE151+'Payments - St Margarets Nursery'!AE151)","v":0},null,null,0]
[{"$f":"Home!A157","v":{"$error":"#N/A"}},{"$f":"Home!B157","v":"blank"},{"$f":"Home!C157","v":"blank"},{"$f":"Home!D157","v":"blank"},{"$f":"Home!E157","v":"PEGRANT"},{"$f":"Home!F157","v":"blank"},{"$f":"Home!H157","v":"blank"},{"$f":"Home!I157","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H152,TRANS!W:W)","v":0},null,{"$f":"Home!M157","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N157","v":""},{"$f":"'Home - BEYA'!AD157","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q152+'Payments - Hampden Way Nursery'!Q152+'Payments - St Margarets Nursery'!Q152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R152+'Payments - Hampden Way Nursery'!R152+'Payments - St Margarets Nursery'!R152)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T152+'Payments - Hampden Way Nursery'!T152+'Payments - St Margarets Nursery'!T152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U152+'Payments - Hampden Way Nursery'!U152+'Payments - St Margarets Nursery'!U152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V152+'Payments - Hampden Way Nursery'!V152+'Payments - St Margarets Nursery'!V152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W152+'Payments - Hampden Way Nursery'!W152+'Payments - St Margarets Nursery'!W152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X152+'Payments - Hampden Way Nursery'!X152+'Payments - St Margarets Nursery'!X152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y152+'Payments - Hampden Way Nursery'!Y152+'Payments - St Margarets Nursery'!Y152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z152+'Payments - Hampden Way Nursery'!Z152+'Payments - St Margarets Nursery'!Z152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA152+'Payments - Hampden Way Nursery'!AA152+'Payments - St Margarets Nursery'!AA152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB152+'Payments - Hampden Way Nursery'!AB152+'Payments - St Margarets Nursery'!AB152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC152+'Payments - Hampden Way Nursery'!AC152+'Payments - St Margarets Nursery'!AC152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD152+'Payments - Hampden Way Nursery'!AD152+'Payments - St Margarets Nursery'!AD152)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE152+'Payments - Hampden Way Nursery'!AE152+'Payments - St Margarets Nursery'!AE152)","v":0},null,null,0]
[{"$f":"Home!A158","v":{"$error":"#N/A"}},{"$f":"Home!B158","v":"blank"},{"$f":"Home!C158","v":"blank"},{"$f":"Home!D158","v":"blank"},{"$f":"Home!E158","v":"UIFSM"},{"$f":"Home!F158","v":"blank"},{"$f":"Home!H158","v":"blank"},{"$f":"Home!I158","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H153,TRANS!W:W)","v":0},null,{"$f":"Home!M158","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N158","v":""},{"$f":"'Home - BEYA'!AD158","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q153+'Payments - Hampden Way Nursery'!Q153+'Payments - St Margarets Nursery'!Q153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R153+'Payments - Hampden Way Nursery'!R153+'Payments - St Margarets Nursery'!R153)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T153+'Payments - Hampden Way Nursery'!T153+'Payments - St Margarets Nursery'!T153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U153+'Payments - Hampden Way Nursery'!U153+'Payments - St Margarets Nursery'!U153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V153+'Payments - Hampden Way Nursery'!V153+'Payments - St Margarets Nursery'!V153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W153+'Payments - Hampden Way Nursery'!W153+'Payments - St Margarets Nursery'!W153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X153+'Payments - Hampden Way Nursery'!X153+'Payments - St Margarets Nursery'!X153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y153+'Payments - Hampden Way Nursery'!Y153+'Payments - St Margarets Nursery'!Y153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z153+'Payments - Hampden Way Nursery'!Z153+'Payments - St Margarets Nursery'!Z153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA153+'Payments - Hampden Way Nursery'!AA153+'Payments - St Margarets Nursery'!AA153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB153+'Payments - Hampden Way Nursery'!AB153+'Payments - St Margarets Nursery'!AB153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC153+'Payments - Hampden Way Nursery'!AC153+'Payments - St Margarets Nursery'!AC153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD153+'Payments - Hampden Way Nursery'!AD153+'Payments - St Margarets Nursery'!AD153)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE153+'Payments - Hampden Way Nursery'!AE153+'Payments - St Margarets Nursery'!AE153)","v":0},null,null,0]
[{"$f":"Home!A159","v":{"$error":"#N/A"}},{"$f":"Home!B159","v":"blank"},{"$f":"Home!C159","v":"blank"},{"$f":"Home!D159","v":"blank"},{"$f":"Home!E159","v":"Y7CATCHUP"},{"$f":"Home!F159","v":"blank"},{"$f":"Home!H159","v":"blank"},{"$f":"Home!I159","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H154,TRANS!W:W)","v":0},null,{"$f":"Home!M159","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N159","v":""},{"$f":"'Home - BEYA'!AD159","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q154+'Payments - Hampden Way Nursery'!Q154+'Payments - St Margarets Nursery'!Q154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R154+'Payments - Hampden Way Nursery'!R154+'Payments - St Margarets Nursery'!R154)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T154+'Payments - Hampden Way Nursery'!T154+'Payments - St Margarets Nursery'!T154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U154+'Payments - Hampden Way Nursery'!U154+'Payments - St Margarets Nursery'!U154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V154+'Payments - Hampden Way Nursery'!V154+'Payments - St Margarets Nursery'!V154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W154+'Payments - Hampden Way Nursery'!W154+'Payments - St Margarets Nursery'!W154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X154+'Payments - Hampden Way Nursery'!X154+'Payments - St Margarets Nursery'!X154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y154+'Payments - Hampden Way Nursery'!Y154+'Payments - St Margarets Nursery'!Y154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z154+'Payments - Hampden Way Nursery'!Z154+'Payments - St Margarets Nursery'!Z154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA154+'Payments - Hampden Way Nursery'!AA154+'Payments - St Margarets Nursery'!AA154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB154+'Payments - Hampden Way Nursery'!AB154+'Payments - St Margarets Nursery'!AB154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC154+'Payments - Hampden Way Nursery'!AC154+'Payments - St Margarets Nursery'!AC154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD154+'Payments - Hampden Way Nursery'!AD154+'Payments - St Margarets Nursery'!AD154)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE154+'Payments - Hampden Way Nursery'!AE154+'Payments - St Margarets Nursery'!AE154)","v":0},null,null,0]
[{"$f":"Home!A160","v":{"$error":"#N/A"}},{"$f":"Home!B160","v":"blank"},{"$f":"Home!C160","v":"blank"},{"$f":"Home!D160","v":"blank"},{"$f":"Home!E160","v":"NCTL"},{"$f":"Home!F160","v":"blank"},{"$f":"Home!H160","v":"blank"},{"$f":"Home!I160","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H155,TRANS!W:W)","v":0},null,{"$f":"Home!M160","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N160","v":""},{"$f":"'Home - BEYA'!AD160","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Q155+'Payments - Hampden Way Nursery'!Q155+'Payments - St Margarets Nursery'!Q155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!R155+'Payments - Hampden Way Nursery'!R155+'Payments - St Margarets Nursery'!R155)","v":0},null,{"$f":"SUM('Payments - Brookhill Nursery'!T155+'Payments - Hampden Way Nursery'!T155+'Payments - St Margarets Nursery'!T155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!U155+'Payments - Hampden Way Nursery'!U155+'Payments - St Margarets Nursery'!U155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!V155+'Payments - Hampden Way Nursery'!V155+'Payments - St Margarets Nursery'!V155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!W155+'Payments - Hampden Way Nursery'!W155+'Payments - St Margarets Nursery'!W155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!X155+'Payments - Hampden Way Nursery'!X155+'Payments - St Margarets Nursery'!X155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Y155+'Payments - Hampden Way Nursery'!Y155+'Payments - St Margarets Nursery'!Y155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!Z155+'Payments - Hampden Way Nursery'!Z155+'Payments - St Margarets Nursery'!Z155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AA155+'Payments - Hampden Way Nursery'!AA155+'Payments - St Margarets Nursery'!AA155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AB155+'Payments - Hampden Way Nursery'!AB155+'Payments - St Margarets Nursery'!AB155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AC155+'Payments - Hampden Way Nursery'!AC155+'Payments - St Margarets Nursery'!AC155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AD155+'Payments - Hampden Way Nursery'!AD155+'Payments - St Margarets Nursery'!AD155)","v":0},{"$f":"SUM('Payments - Brookhill Nursery'!AE155+'Payments - Hampden Way Nursery'!AE155+'Payments - St Margarets Nursery'!AE155)","v":0},null,null,0]
[{"$f":"Home!A161","v":{"$error":"#N/A"}},{"$f":"Home!B161","v":"subtotal"},{"$f":"Home!C161","v":"subtotal"},{"$f":"Home!D161","v":"subtotal"},{"$f":"Home!E161","v":"subtotal"},{"$f":"Home!F161","v":"subtotal"},{"$f":"Home!H161","v":"subtotal"},{"$f":"Home!I161","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,DFENO&'Payments - BEYA'!$H156,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P148:P155)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A162","v":"REPORT"},{"$f":"Home!B162","v":0},{"$f":"Home!C162","v":0},{"$f":"Home!D162","v":8},{"$f":"Home!E162","v":8},{"$f":"Home!F162","v":0},{"$f":"Home!H162","v":0},{"$f":"Home!I162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A163","v":0},{"$f":"Home!B163","v":0},{"$f":"Home!C163","v":0},{"$f":"Home!D163","v":0},{"$f":"Home!E163","v":0},{"$f":"Home!F163","v":0},{"$f":"Home!H163","v":0},{"$f":"Home!I163","v":0},null,null,null,"CFR Code",null,null,"CFR Summary",{"$f":"P27","v":"Allocation to date"},{"$f":"Q27","v":"To be paid directly to school by ESFA"},{"$f":"R27","v":{"$error":"#N/A"}},"Total Payments from Barnet",{"$f":"T27","v":"2018-04-01"},"2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[null,null,null,null,null,null,null,null,null,null,null,"I01",null,null,"Formula funding for Early Years and Reception - Y11, plus High Needs place funding",{"$f":"SUMIF($L$30:$L$156,$L159,P$30:P$156)","v":0},0,0,{"$f":"SUM(T159:AE159)","v":0},{"$f":"SUMIF($L$30:$L$156,$L159,T$30:T$156)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P159-SUM(Q159:AE159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I02",null,null,"Post 16 funding (mainly from the ESFA)",0,0,0,{"$f":"SUM(T160:AE160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P160-SUM(Q160:AE160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I03",null,null,"High Needs Top-ups (pre & post 16)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I05",null,null,"Pupil Premium",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I06",null,null,"Other Government Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I18",null,null,"Additional Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E10",null,null,"De-Delegation - Trade Union Facilities Time",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E23",null,null,"De-Delegation - Contingencies/Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E27",null,null,"De-Delegation - Narrowing the Gap & Behaviour Support,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"CI01",null,null,"Devolved Formula Capital Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(P159:P168)","v":0},{"$f":"SUM(Q159:Q168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]

{"sheet":"Payments - Brookhill Nursery","index":14,"n_rows":169,"n_cols":59,"rows_kept":169,"cut":false,"hidden":true,"merged":[[25,19,25,30],[11,13,11,28],[12,11,13,14],[12,18,14,26],[18,11,22,16],[18,26,22,30]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Payments - Brookhill Nursery"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,20,21,22,23,24,25,26,27,28,29,30,31,32,33,null,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Error Check","TOTAL","spare","spare","spare","Allocation to date","EFA Payments","Option A/C","Autopivot Check","April","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar",null,null,"Allocation match Payments Check"]
["Total Errors:",{"$f":"$L$7","v":6},null,null,null,null,null,null,null,null,"CurrentSheetTotal","blank",null,null,null,{"$f":"P29","v":385829.26},{"$f":"Q29","v":0},{"$f":"R29","v":353801.26},null,{"$f":"T29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE29","v":0},null,null,{"$f":"SUM(AH29:AH156)","v":96085}]
[null,null,null,null,null,null,null,null,null,null,"TRANS","blank",null,null,null,{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!$S:$S)","v":385829.26},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!$BM:$BM)","v":381109.71},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!X:X)+SUMIF(TRANS!$E:$E,3021000,TRANS!Y:Y)+SUMIF(TRANS!$E:$E,3021000,TRANS!Z:Z)+SUMIF(TRANS!$E:$E,3021000,TRANS!AA:AA)+IF(V22=\"EFA\", SUMIF(TRANS!E:E,3021000,TRANS!AV:AV),0)","v":4719.55},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!AW:AW)+SUMIF(TRANS!$E:$E,3021000,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!AX:AX)+SUMIF(TRANS!$E:$E,3021000,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!AY:AY)+SUMIF(TRANS!$E:$E,3021000,TRANS!CD:CD)+SUMIF(TRANS!$E:$E,3021000,TRANS!X:X)","v":1179.8900000000001},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!AZ:AZ)+SUMIF(TRANS!$E:$E,3021000,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!BA:BA)+SUMIF(TRANS!$E:$E,3021000,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!BB:BB)+SUMIF(TRANS!$E:$E,3021000,TRANS!CG:CG)+SUMIF(TRANS!$E:$E,3021000,TRANS!Y:Y)","v":1179.8900000000001},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!BC:BC)+SUMIF(TRANS!$E:$E,3021000,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!BD:BD)+SUMIF(TRANS!$E:$E,3021000,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!BE:BE)+SUMIF(TRANS!$E:$E,3021000,TRANS!CJ:CJ)+SUMIF(TRANS!$E:$E,3021000,TRANS!Z:Z)","v":1179.8800000000001},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!BF:BF)+SUMIF(TRANS!$E:$E,3021000,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!BG:BG)+SUMIF(TRANS!$E:$E,3021000,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021000,TRANS!BH:BH)+SUMIF(TRANS!$E:$E,3021000,TRANS!CM:CM)+SUMIF(TRANS!$E:$E,3021000,TRANS!AA:AA)","v":1179.8900000000001}]
[null,null,null,null,null,null,null,null,null,null,"This sheet/Autopay","blank",null,null,null,{"$f":"P4","v":385829.26},{"$f":"Q4","v":0},{"$f":"R4","v":353801.26},{"$f":"SUMIF(Autopay1!$C:$C,'Payments - Brookhill Nursery'!L19,Autopay1!$G:$G)+SUMIF(Autopay2!$C:$C,'Payments - Brookhill Nursery'!L19,Autopay2!$G:$G)+SUMIF(Autopay3!$C:$C,'Payments - Brookhill Nursery'!L19,Autopay3!$G:$G)+SUMIF(Autopay4!$C:$C,'Payments - Brookhill Nursery'!L19,Autopay4!$G:$G)+IF(V22=\"EFA\",SUMIF(TRANS!E:E,3021000,TRANS!AV:AV),0)","v":4719.55},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!G:G,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),T4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!H:H,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),U4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!I:I,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),V4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!J:J,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),W4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!K:K,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),X4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!L:L,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),Y4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!M:M,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),Z4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!N:N,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),AA4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!O:O,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),AB4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!P:P,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),AC4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!Q:Q,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),AD4)","v":0},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!R:R,MthlyAcadPivot!$B:$B,'Payments - Brookhill Nursery'!$V$19),AE4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7>0,\"Errors\",\"No Errors\")","v":"Errors"},{"$f":"ROUND(SUM(M7:AE7)+AH7,0)","v":6},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},0,0,0,0,1,{"$f":"IF(ROUND(SUM(S5:S6)/2,0)=ROUND(S6,0),0,1)","v":0},0,0,1,0,0,1,0,0,1,0,0,1,null,null,{"$f":"IF(ROUND(AH4,0)=0,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"SUM(M8:AD8)","v":30849},{"$f":"ROUND(M5,0)-ROUND(M4,0)","v":0},{"$f":"ROUND(N5,0)-ROUND(N4,0)","v":0},0,0,0,27309,{"$f":"ROUND(S6,0)-ROUND(S5,0)","v":0},0,0,1180,0,0,1180,0,0,1180,0,0,1180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V22=\"EFA\",SUMIF(AprMthly!B:B,'Payments - Brookhill Nursery'!V20,AprMthly!F:F)-T29,0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home - Brookhill Nursery'!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - April Adjustments"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$7","v":6},null,null,null,"Released",{"$f":"'Home - Brookhill Nursery'!M14","v":"2018-04-26"},null,"Payments",null,null,null,null,null,null,null,null,null,"For queries please contact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"'Home - Brookhill Nursery'!M15","v":"2018-06-01T10:54:12.400"},null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Brookhill Nursery",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Brookhill-Home'!j21\",\"'Brookhill-Home'\")","v":"'Brookhill-Home'"},{"$f":"'Home - Brookhill Nursery'!S21","v":"DfENo"},3021000,null,{"$f":"'Home - Brookhill Nursery'!W21","v":"Sector"},{"$f":"'Home - Brookhill Nursery'!X21","v":"Nursery"},null,"NB: Please scroll down to the bottom of the page for the monthly CFR coding summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},{"$f":"'Home - Brookhill Nursery'!S22","v":"Vendor#"},{"$f":"'Home - Brookhill Nursery'!T22","v":400102},null,{"$f":"'Home - Brookhill Nursery'!W22","v":"Phase"},{"$f":"'Home - Brookhill Nursery'!X22","v":"Nursery"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"},{"$f":"'Home - Brookhill Nursery'!S23","v":"Cost Centre"},{"$f":"'Home - Brookhill Nursery'!T23","v":10130},null,{"$f":"'Home - Brookhill Nursery'!W23","v":"Type"},{"$f":"'Home - Brookhill Nursery'!X23","v":"COM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home - Brookhill Nursery'!S24","v":"Pay Option"},{"$f":"'Home - Brookhill Nursery'!T24","v":"A"},null,{"$f":"'Home - Brookhill Nursery'!W24","v":"6th Form"},{"$f":"'Home - Brookhill Nursery'!X24","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home - Brookhill Nursery'!S25","v":"ARP"},{"$f":"'Home - Brookhill Nursery'!T25","v":"No"},null,{"$f":"'Home - Brookhill Nursery'!W25","v":"Nursery"},{"$f":"'Home - Brookhill Nursery'!X25","v":"Yes"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V19=3025408,\"All payments to Bishop Douglass School will be made by 31st August 2016\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule of Monthly Payments from London Borough of Barnet"]
[null,null,null,null,null,null,null,null,null,null,null,"CFR Code",null,null,"Type of funding","Allocation to date","To be paid directly to school by ESFA",{"$f":"IF(V19=3027009,\"Option A Payment (Apr-Aug)\",IF(V22=\"A\",\"Option A Payment\",IF(V22=\"C\",\"Option C Payment\",\"Not applicable\")))","v":"Option A Payment"},null,"2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Area","Nursery","Primary","Secondary","Allthrough","Special","PRU","This School",null,null,null,null,null,null,"TOTAL FUNDING",{"$f":"P63+P75+P88+P109+P122+P136+P146+P156","v":385829.26},{"$f":"Q63+Q75+Q88+Q109+Q122+Q136+Q146+Q156","v":0},{"$f":"R63+R75+R88+R109+R122+R136+R146+R156","v":353801.26},null,{"$f":"T63+T75+T88+T109+T122+T136+T146+T156","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P29-SUM(Q29:AE29),0)","v":32028}]
[{"$f":"'Home - Brookhill Nursery'!A35","v":"Area"},{"$f":"'Home - Brookhill Nursery'!B35","v":"Early Years"},{"$f":"'Home - Brookhill Nursery'!C35","v":"Budget Shares"},{"$f":"'Home - Brookhill Nursery'!D35","v":"Budget Shares"},{"$f":"'Home - Brookhill Nursery'!E35","v":"Budget Shares"},{"$f":"'Home - Brookhill Nursery'!F35","v":"High Needs"},{"$f":"'Home - Brookhill Nursery'!H35","v":"High Needs"},{"$f":"'Home - Brookhill Nursery'!I35","v":"Early Years"},"Option","Autocode",null,null,null,null,{"$f":"H30","v":"Early Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P30-SUM(Q30:AE30),0)","v":0}]
[{"$f":"'Home - Brookhill Nursery'!A36","v":"REPORT"},{"$f":"'Home - Brookhill Nursery'!B36","v":"HOURS"},{"$f":"'Home - Brookhill Nursery'!C36","v":"Pri AWPU"},{"$f":"'Home - Brookhill Nursery'!D36","v":"Sec AWPU"},{"$f":"'Home - Brookhill Nursery'!E36","v":"Pri AWPU"},{"$f":"'Home - Brookhill Nursery'!F36","v":"SPECIALNURBASE"},{"$f":"'Home - Brookhill Nursery'!H36","v":"PRURY11BASE"},{"$f":"'Home - Brookhill Nursery'!I36","v":"HOURS"},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H31,TRANS!W:W)","v":0},null,{"$f":"'Home - Brookhill Nursery'!M36","v":"I01"},null,null,{"$f":"'Home - Brookhill Nursery'!N36","v":"Hourly funding"},{"$f":"'Home - Brookhill Nursery'!AD36","v":353801.26},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H31&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H31&\"C\",TRANS!$BM:$BM)","v":353801.26},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H31,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A37","v":{"$error":"#N/A"}},{"$f":"Home!B37","v":"BASIC"},{"$f":"Home!C37","v":"Pri FSM"},{"$f":"Home!D37","v":"Sec AWPU KS3"},{"$f":"Home!E37","v":"Sec AWPU"},{"$f":"Home!F37","v":"SPECIALRY11BASE"},{"$f":"Home!H37","v":"HOSPITAL"},{"$f":"Home!I37","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H32,TRANS!W:W)","v":0},null,{"$f":"Home!M37","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N37","v":""},{"$f":"'Home - Brookhill Nursery'!AD37","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H32&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H32&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H32,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A38","v":{"$error":"#N/A"}},{"$f":"Home!B38","v":"FLEX"},{"$f":"Home!C38","v":"Pri FSM6"},{"$f":"Home!D38","v":"Sec AWPU KS4"},{"$f":"Home!E38","v":"Sec AWPU KS3"},{"$f":"Home!F38","v":"SPECIALP16BASE"},{"$f":"Home!H38","v":"STMTPY"},{"$f":"Home!I38","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H33,TRANS!W:W)","v":0},null,{"$f":"Home!M38","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N38","v":""},{"$f":"'Home - Brookhill Nursery'!AD38","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H33&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H33&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H33,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A39","v":{"$error":"#N/A"}},{"$f":"Home!B39","v":"IDACI"},{"$f":"Home!C39","v":"Pri IDACI A"},{"$f":"Home!D39","v":"Sec FSM"},{"$f":"Home!E39","v":"Sec AWPU KS4"},{"$f":"Home!F39","v":"NURSPECTOPUP"},{"$f":"Home!H39","v":"STMTTOPUPSEC"},{"$f":"Home!I39","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H34,TRANS!W:W)","v":0},null,{"$f":"Home!M39","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N39","v":""},{"$f":"'Home - Brookhill Nursery'!AD39","v":18884.239999999998},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H34&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H34&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H34,TRANS!AA:AA)","v":0},null,null,18884]
[{"$f":"Home!A40","v":{"$error":"#N/A"}},{"$f":"Home!B40","v":"EYPP"},{"$f":"Home!C40","v":"Pri IDACI B"},{"$f":"Home!D40","v":"Sec FSM6"},{"$f":"Home!E40","v":"Pri FSM"},{"$f":"Home!F40","v":"SPECIALTOPUP"},{"$f":"Home!H40","v":"EXCLUSIONS"},{"$f":"Home!I40","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H35,TRANS!W:W)","v":0},null,{"$f":"Home!M40","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N40","v":""},{"$f":"'Home - Brookhill Nursery'!AD40","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H35&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H35&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H35,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A41","v":{"$error":"#N/A"}},{"$f":"Home!B41","v":"ADJ"},{"$f":"Home!C41","v":"Pri IDACI C"},{"$f":"Home!D41","v":"Sec IDACI A"},{"$f":"Home!E41","v":"Sec FSM"},{"$f":"Home!F41","v":"POST16SPECTOPUP"},{"$f":"Home!H41","v":"PRUASSESSBASE"},{"$f":"Home!I41","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H36,TRANS!W:W)","v":0},null,{"$f":"Home!M41","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N41","v":""},{"$f":"'Home - Brookhill Nursery'!AD41","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H36&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H36&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H36,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A42","v":{"$error":"#N/A"}},{"$f":"Home!B42","v":"NTRANSIT"},{"$f":"Home!C42","v":"Pri IDACI D"},{"$f":"Home!D42","v":"Sec IDACI B"},{"$f":"Home!E42","v":"Pri FSM6"},{"$f":"Home!F42","v":"SPECPY"},{"$f":"Home!H42","v":"POST16TOPUP"},{"$f":"Home!I42","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H37,TRANS!W:W)","v":0},null,{"$f":"Home!M42","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N42","v":""},{"$f":"'Home - Brookhill Nursery'!AD42","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H37&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H37&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H37,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A43","v":{"$error":"#N/A"}},{"$f":"Home!B43","v":"NNEWDEL"},{"$f":"Home!C43","v":"Pri IDACI E"},{"$f":"Home!D43","v":"Sec IDACI C"},{"$f":"Home!E43","v":"Sec FSM6"},{"$f":"Home!F43","v":"ARPGuaranteed"},{"$f":"Home!H43","v":"STMTTOPUPPRI"},{"$f":"Home!I43","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H38,TRANS!W:W)","v":0},null,{"$f":"Home!M43","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N43","v":""},{"$f":"'Home - Brookhill Nursery'!AD43","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H38&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H38&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H38,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A44","v":{"$error":"#N/A"}},{"$f":"Home!B44","v":"MNS Supp"},{"$f":"Home!C44","v":"Pri IDACI F"},{"$f":"Home!D44","v":"Sec IDACI D"},{"$f":"Home!E44","v":"Pri IDACI A"},{"$f":"Home!F44","v":"ARPPY"},{"$f":"Home!H44","v":"blank"},{"$f":"Home!I44","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H39,TRANS!W:W)","v":0},null,{"$f":"Home!M44","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N44","v":""},{"$f":"'Home - Brookhill Nursery'!AD44","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H39&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H39&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H39,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A45","v":{"$error":"#N/A"}},{"$f":"Home!B45","v":"blank"},{"$f":"Home!C45","v":"Pri EAL 2"},{"$f":"Home!D45","v":"Sec IDACI E"},{"$f":"Home!E45","v":"Pri IDACI B"},{"$f":"Home!F45","v":"ARPRY11BASE"},{"$f":"Home!H45","v":"blank"},{"$f":"Home!I45","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H40,TRANS!W:W)","v":0},null,{"$f":"Home!M45","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N45","v":""},{"$f":"'Home - Brookhill Nursery'!AD45","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H40&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H40&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H40,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A46","v":{"$error":"#N/A"}},{"$f":"Home!B46","v":"blank"},{"$f":"Home!C46","v":"Pri MOB"},{"$f":"Home!D46","v":"Sec IDACI F"},{"$f":"Home!E46","v":"Pri IDACI C"},{"$f":"Home!F46","v":"ARPTOPUP"},{"$f":"Home!H46","v":"blank"},{"$f":"Home!I46","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H41,TRANS!W:W)","v":0},null,{"$f":"Home!M46","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N46","v":""},{"$f":"'Home - Brookhill Nursery'!AD46","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H41&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H41&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H41,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A47","v":{"$error":"#N/A"}},{"$f":"Home!B47","v":"blank"},{"$f":"Home!C47","v":"Pri LPA"},{"$f":"Home!D47","v":"Sec EAL 2"},{"$f":"Home!E47","v":"Pri IDACI D"},{"$f":"Home!F47","v":"STMTtopupPRI"},{"$f":"Home!H47","v":"blank"},{"$f":"Home!I47","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H42,TRANS!W:W)","v":0},null,{"$f":"Home!M47","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N47","v":""},{"$f":"'Home - Brookhill Nursery'!AD47","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H42&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H42&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H42,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A48","v":{"$error":"#N/A"}},{"$f":"Home!B48","v":"blank"},{"$f":"Home!C48","v":"NNDR"},{"$f":"Home!D48","v":"Sec MOB"},{"$f":"Home!E48","v":"Pri IDACI E"},{"$f":"Home!F48","v":"blank"},{"$f":"Home!H48","v":"blank"},{"$f":"Home!I48","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H43,TRANS!W:W)","v":0},null,{"$f":"Home!M48","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N48","v":""},{"$f":"'Home - Brookhill Nursery'!AD48","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H43&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H43&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H43,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A49","v":{"$error":"#N/A"}},{"$f":"Home!B49","v":"blank"},{"$f":"Home!C49","v":"NNDRPY"},{"$f":"Home!D49","v":"Sec LPA"},{"$f":"Home!E49","v":"Pri IDACI F"},{"$f":"Home!F49","v":"blank"},{"$f":"Home!H49","v":"blank"},{"$f":"Home!I49","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H44,TRANS!W:W)","v":0},null,{"$f":"Home!M49","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N49","v":""},{"$f":"'Home - Brookhill Nursery'!AD49","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H44&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H44&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H44,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A50","v":{"$error":"#N/A"}},{"$f":"Home!B50","v":"blank"},{"$f":"Home!C50","v":"LUMP SUM"},{"$f":"Home!D50","v":"NNDR"},{"$f":"Home!E50","v":"Sec IDACI A"},{"$f":"Home!F50","v":"blank"},{"$f":"Home!H50","v":"blank"},{"$f":"Home!I50","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H45,TRANS!W:W)","v":0},null,{"$f":"Home!M50","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N50","v":""},{"$f":"'Home - Brookhill Nursery'!AD50","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H45&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H45&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H45,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A51","v":{"$error":"#N/A"}},{"$f":"Home!B51","v":"blank"},{"$f":"Home!C51","v":"SPLIT SITES"},{"$f":"Home!D51","v":"NNDRPY"},{"$f":"Home!E51","v":"Sec IDACI B"},{"$f":"Home!F51","v":"blank"},{"$f":"Home!H51","v":"blank"},{"$f":"Home!I51","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H46,TRANS!W:W)","v":0},null,{"$f":"Home!M51","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N51","v":""},{"$f":"'Home - Brookhill Nursery'!AD51","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H46&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H46&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H46,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A52","v":{"$error":"#N/A"}},{"$f":"Home!B52","v":"blank"},{"$f":"Home!C52","v":"ADDLUMP"},{"$f":"Home!D52","v":"LUMP SUM"},{"$f":"Home!E52","v":"Sec IDACI C"},{"$f":"Home!F52","v":"blank"},{"$f":"Home!H52","v":"blank"},{"$f":"Home!I52","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H47,TRANS!W:W)","v":0},null,{"$f":"Home!M52","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N52","v":""},{"$f":"'Home - Brookhill Nursery'!AD52","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H47&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H47&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H47,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A53","v":{"$error":"#N/A"}},{"$f":"Home!B53","v":"blank"},{"$f":"Home!C53","v":"MFG"},{"$f":"Home!D53","v":"SPLIT SITES"},{"$f":"Home!E53","v":"Sec IDACI D"},{"$f":"Home!F53","v":"blank"},{"$f":"Home!H53","v":"blank"},{"$f":"Home!I53","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H48,TRANS!W:W)","v":0},null,{"$f":"Home!M53","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N53","v":""},{"$f":"'Home - Brookhill Nursery'!AD53","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H48&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H48&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H48,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A54","v":{"$error":"#N/A"}},{"$f":"Home!B54","v":"blank"},{"$f":"Home!C54","v":"EXCLUSIONS"},{"$f":"Home!D54","v":"MFG"},{"$f":"Home!E54","v":"Sec IDACI E"},{"$f":"Home!F54","v":"blank"},{"$f":"Home!H54","v":"blank"},{"$f":"Home!I54","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H49,TRANS!W:W)","v":0},null,{"$f":"Home!M54","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N54","v":""},{"$f":"'Home - Brookhill Nursery'!AD54","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H49&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H49&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H49,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A55","v":{"$error":"#N/A"}},{"$f":"Home!B55","v":"blank"},{"$f":"Home!C55","v":"Pri FFAdj"},{"$f":"Home!D55","v":"EXCLUSIONS"},{"$f":"Home!E55","v":"Sec IDACI F"},{"$f":"Home!F55","v":"blank"},{"$f":"Home!H55","v":"blank"},{"$f":"Home!I55","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H50,TRANS!W:W)","v":0},null,{"$f":"Home!M55","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N55","v":""},{"$f":"'Home - Brookhill Nursery'!AD55","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H50&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H50&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H50,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A56","v":{"$error":"#N/A"}},{"$f":"Home!B56","v":"blank"},{"$f":"Home!C56","v":"blank"},{"$f":"Home!D56","v":"blank"},{"$f":"Home!E56","v":"Pri EAL 2"},{"$f":"Home!F56","v":"blank"},{"$f":"Home!H56","v":"blank"},{"$f":"Home!I56","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H51,TRANS!W:W)","v":0},null,{"$f":"Home!M56","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N56","v":""},{"$f":"'Home - Brookhill Nursery'!AD56","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H51&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H51&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H51,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A57","v":{"$error":"#N/A"}},{"$f":"Home!B57","v":"blank"},{"$f":"Home!C57","v":"blank"},{"$f":"Home!D57","v":"blank"},{"$f":"Home!E57","v":"Sec EAL 2"},{"$f":"Home!F57","v":"blank"},{"$f":"Home!H57","v":"blank"},{"$f":"Home!I57","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H52,TRANS!W:W)","v":0},null,{"$f":"Home!M57","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N57","v":""},{"$f":"'Home - Brookhill Nursery'!AD57","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H52&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H52&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H52,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A58","v":{"$error":"#N/A"}},{"$f":"Home!B58","v":"blank"},{"$f":"Home!C58","v":"blank"},{"$f":"Home!D58","v":"blank"},{"$f":"Home!E58","v":"Pri MOB"},{"$f":"Home!F58","v":"blank"},{"$f":"Home!H58","v":"blank"},{"$f":"Home!I58","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H53,TRANS!W:W)","v":0},null,{"$f":"Home!M58","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N58","v":""},{"$f":"'Home - Brookhill Nursery'!AD58","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H53&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H53&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H53,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A59","v":{"$error":"#N/A"}},{"$f":"Home!B59","v":"blank"},{"$f":"Home!C59","v":"blank"},{"$f":"Home!D59","v":"blank"},{"$f":"Home!E59","v":"Sec MOB"},{"$f":"Home!F59","v":"blank"},{"$f":"Home!H59","v":"blank"},{"$f":"Home!I59","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H54,TRANS!W:W)","v":0},null,{"$f":"Home!M59","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N59","v":""},{"$f":"'Home - Brookhill Nursery'!AD59","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H54&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H54&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H54,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A60","v":{"$error":"#N/A"}},{"$f":"Home!B60","v":"blank"},{"$f":"Home!C60","v":"blank"},{"$f":"Home!D60","v":"blank"},{"$f":"Home!E60","v":"Pri LPA"},{"$f":"Home!F60","v":"blank"},{"$f":"Home!H60","v":"blank"},{"$f":"Home!I60","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H55,TRANS!W:W)","v":0},null,{"$f":"Home!M60","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N60","v":""},{"$f":"'Home - Brookhill Nursery'!AD60","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H55&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H55&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H55,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A61","v":{"$error":"#N/A"}},{"$f":"Home!B61","v":"blank"},{"$f":"Home!C61","v":"blank"},{"$f":"Home!D61","v":"blank"},{"$f":"Home!E61","v":"Sec LPA"},{"$f":"Home!F61","v":"blank"},{"$f":"Home!H61","v":"blank"},{"$f":"Home!I61","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H56,TRANS!W:W)","v":0},null,{"$f":"Home!M61","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N61","v":""},{"$f":"'Home - Brookhill Nursery'!AD61","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H56&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H56&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H56,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A62","v":{"$error":"#N/A"}},{"$f":"Home!B62","v":"blank"},{"$f":"Home!C62","v":"blank"},{"$f":"Home!D62","v":"blank"},{"$f":"Home!E62","v":"NNDR"},{"$f":"Home!F62","v":"blank"},{"$f":"Home!H62","v":"blank"},{"$f":"Home!I62","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H57,TRANS!W:W)","v":0},null,{"$f":"Home!M62","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N62","v":""},{"$f":"'Home - Brookhill Nursery'!AD62","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H57&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H57&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H57,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A63","v":{"$error":"#N/A"}},{"$f":"Home!B63","v":"blank"},{"$f":"Home!C63","v":"blank"},{"$f":"Home!D63","v":"blank"},{"$f":"Home!E63","v":"NNDRPY"},{"$f":"Home!F63","v":"blank"},{"$f":"Home!H63","v":"blank"},{"$f":"Home!I63","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H58,TRANS!W:W)","v":0},null,{"$f":"Home!M63","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N63","v":""},{"$f":"'Home - Brookhill Nursery'!AD63","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H58&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H58&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H58,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A64","v":{"$error":"#N/A"}},{"$f":"Home!B64","v":"blank"},{"$f":"Home!C64","v":"blank"},{"$f":"Home!D64","v":"blank"},{"$f":"Home!E64","v":"LUMP SUM"},{"$f":"Home!F64","v":"blank"},{"$f":"Home!H64","v":"blank"},{"$f":"Home!I64","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H59,TRANS!W:W)","v":0},null,{"$f":"Home!M64","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N64","v":""},{"$f":"'Home - Brookhill Nursery'!AD64","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H59&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H59&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H59,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A65","v":{"$error":"#N/A"}},{"$f":"Home!B65","v":"blank"},{"$f":"Home!C65","v":"blank"},{"$f":"Home!D65","v":"blank"},{"$f":"Home!E65","v":"SPLIT SITES"},{"$f":"Home!F65","v":"blank"},{"$f":"Home!H65","v":"blank"},{"$f":"Home!I65","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H60,TRANS!W:W)","v":0},null,{"$f":"Home!M65","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N65","v":""},{"$f":"'Home - Brookhill Nursery'!AD65","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H60&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H60&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H60,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A66","v":{"$error":"#N/A"}},{"$f":"Home!B66","v":"blank"},{"$f":"Home!C66","v":"blank"},{"$f":"Home!D66","v":"blank"},{"$f":"Home!E66","v":"MFG"},{"$f":"Home!F66","v":"blank"},{"$f":"Home!H66","v":"blank"},{"$f":"Home!I66","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H61,TRANS!W:W)","v":0},null,{"$f":"Home!M66","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N66","v":""},{"$f":"'Home - Brookhill Nursery'!AD66","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H61&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H61&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H61,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P61-SUM(Q61:AE61),0)","v":0}]
[{"$f":"Home!A67","v":{"$error":"#N/A"}},{"$f":"Home!B67","v":"blank"},{"$f":"Home!C67","v":"blank"},{"$f":"Home!D67","v":"blank"},{"$f":"Home!E67","v":"EXCLUSIONS"},{"$f":"Home!F67","v":"blank"},{"$f":"Home!H67","v":"blank"},{"$f":"Home!I67","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H62,TRANS!W:W)","v":0},null,{"$f":"Home!M67","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N67","v":""},{"$f":"'Home - Brookhill Nursery'!AD67","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H62&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H62&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H62,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P62-SUM(Q62:AE62),0)","v":0}]
[{"$f":"Home!A68","v":{"$error":"#N/A"}},{"$f":"Home!B68","v":"SUBTOTAL"},{"$f":"Home!C68","v":"SUBTOTAL"},{"$f":"Home!D68","v":"SUBTOTAL"},{"$f":"Home!E68","v":"SUBTOTAL"},{"$f":"Home!F68","v":"SUBTOTAL"},{"$f":"Home!H68","v":"SUBTOTAL"},{"$f":"Home!I68","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H63,TRANS!W:W)","v":0},null,null,null,null,{"$f":"O30&\" SUBTOTAL\"","v":"Early Years SUBTOTAL"},{"$f":"SUM(P31:P62)","v":372685.5},{"$f":"SUM(Q31:Q62)","v":0},353801.26,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P63-SUM(Q63:AE63),0)","v":18884}]
[{"$f":"Home!A69","v":"REPORT"},{"$f":"Home!B69","v":19},{"$f":"Home!C69","v":12},{"$f":"Home!D69","v":12},{"$f":"Home!E69","v":19},{"$f":"Home!F69","v":7},{"$f":"Home!H69","v":2},{"$f":"Home!I69","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H64,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A70","v":0},{"$f":"Home!B70","v":"High Needs"},{"$f":"Home!C70","v":"De-Delegation"},{"$f":"Home!D70","v":"De-Delegation"},{"$f":"Home!E70","v":"De-Delegation"},{"$f":"Home!F70","v":"Post 16"},{"$f":"Home!H70","v":"PRUTop-ups"},{"$f":"Home!I70","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H65,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A71","v":{"$error":"#N/A"}},{"$f":"Home!B71","v":"NURSERYTOPUP"},{"$f":"Home!C71","v":"NDPDEUPEG"},{"$f":"Home!D71","v":"NDSDEUPEG"},{"$f":"Home!E71","v":"NDPDEUPEG"},{"$f":"Home!F71","v":"EFAHN"},{"$f":"Home!H71","v":"PRUTOPUP"},{"$f":"Home!I71","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H66,TRANS!W:W)","v":0},null,{"$f":"Home!M71","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N71","v":""},{"$f":"'Home - Brookhill Nursery'!AD71","v":1852.5},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H66&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H66&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H66,TRANS!AA:AA)","v":0},null,null,1853]
[{"$f":"Home!A72","v":{"$error":"#N/A"}},{"$f":"Home!B72","v":"OTHERTOPUP"},{"$f":"Home!C72","v":"NDPDEBS"},{"$f":"Home!D72","v":"NDSDESupply"},{"$f":"Home!E72","v":"NDSDEUPEG"},{"$f":"Home!F72","v":"EFAPROG"},{"$f":"Home!H72","v":"OTHERTOPUP"},{"$f":"Home!I72","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H67,TRANS!W:W)","v":0},null,{"$f":"Home!M72","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N72","v":""},{"$f":"'Home - Brookhill Nursery'!AD72","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H67&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H67&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H67,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A73","v":{"$error":"#N/A"}},{"$f":"Home!B73","v":"STMTPY"},{"$f":"Home!C73","v":"NDPDESupply"},{"$f":"Home!D73","v":"NDSecDELConting"},{"$f":"Home!E73","v":"NDPDEBS"},{"$f":"Home!F73","v":"BURSARY"},{"$f":"Home!H73","v":"STATEMENTTOPUP"},{"$f":"Home!I73","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H68,TRANS!W:W)","v":0},null,{"$f":"Home!M73","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N73","v":""},{"$f":"'Home - Brookhill Nursery'!AD73","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H68&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H68&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H68,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A74","v":{"$error":"#N/A"}},{"$f":"Home!B74","v":"NURSERYEX"},{"$f":"Home!C74","v":"NDPriDELConting"},{"$f":"Home!D74","v":"NDSecDELImprov"},{"$f":"Home!E74","v":"NDPDESupply"},{"$f":"Home!F74","v":"blank"},{"$f":"Home!H74","v":"blank"},{"$f":"Home!I74","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H69,TRANS!W:W)","v":0},null,{"$f":"Home!M74","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N74","v":""},{"$f":"'Home - Brookhill Nursery'!AD74","v":6571.71},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H69&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H69&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H69,TRANS!AA:AA)","v":0},null,null,6572]
[{"$f":"Home!A75","v":{"$error":"#N/A"}},{"$f":"Home!B75","v":"blank"},{"$f":"Home!C75","v":"NDPriDELImprov"},{"$f":"Home!D75","v":"blank"},{"$f":"Home!E75","v":"NDSDESupply"},{"$f":"Home!F75","v":"blank"},{"$f":"Home!H75","v":"blank"},{"$f":"Home!I75","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H70,TRANS!W:W)","v":0},null,{"$f":"Home!M75","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N75","v":""},{"$f":"'Home - Brookhill Nursery'!AD75","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H70&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H70&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H70,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A76","v":{"$error":"#N/A"}},{"$f":"Home!B76","v":"blank"},{"$f":"Home!C76","v":"blank"},{"$f":"Home!D76","v":"blank"},{"$f":"Home!E76","v":"NDPriDELConting"},{"$f":"Home!F76","v":"blank"},{"$f":"Home!H76","v":"blank"},{"$f":"Home!I76","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H71,TRANS!W:W)","v":0},null,{"$f":"Home!M76","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N76","v":""},{"$f":"'Home - Brookhill Nursery'!AD76","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H71&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H71&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H71,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A77","v":{"$error":"#N/A"}},{"$f":"Home!B77","v":"blank"},{"$f":"Home!C77","v":"blank"},{"$f":"Home!D77","v":"blank"},{"$f":"Home!E77","v":"NDPriDELImprov"},{"$f":"Home!F77","v":"blank"},{"$f":"Home!H77","v":"blank"},{"$f":"Home!I77","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H72,TRANS!W:W)","v":0},null,{"$f":"Home!M77","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N77","v":""},{"$f":"'Home - Brookhill Nursery'!AD77","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H72&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H72&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H72,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A78","v":{"$error":"#N/A"}},{"$f":"Home!B78","v":"blank"},{"$f":"Home!C78","v":"blank"},{"$f":"Home!D78","v":"blank"},{"$f":"Home!E78","v":"NDSecDELConting"},{"$f":"Home!F78","v":"blank"},{"$f":"Home!H78","v":"blank"},{"$f":"Home!I78","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H73,TRANS!W:W)","v":0},null,{"$f":"Home!M78","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N78","v":""},{"$f":"'Home - Brookhill Nursery'!AD78","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H73&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H73&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H73,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A79","v":{"$error":"#N/A"}},{"$f":"Home!B79","v":"blank"},{"$f":"Home!C79","v":"blank"},{"$f":"Home!D79","v":"blank"},{"$f":"Home!E79","v":"NDSecDELImprov"},{"$f":"Home!F79","v":"blank"},{"$f":"Home!H79","v":"blank"},{"$f":"Home!I79","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H74,TRANS!W:W)","v":0},null,{"$f":"Home!M79","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N79","v":""},{"$f":"'Home - Brookhill Nursery'!AD79","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H74&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H74&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H74,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A80","v":{"$error":"#N/A"}},{"$f":"Home!B80","v":"subtotal"},{"$f":"Home!C80","v":"subtotal"},{"$f":"Home!D80","v":"subtotal"},{"$f":"Home!E80","v":"subtotal"},{"$f":"Home!F80","v":"subtotal"},{"$f":"Home!H80","v":"subtotal"},{"$f":"Home!I80","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H75,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P65:P74)","v":8424.2099999999991},{"$f":"SUM(Q65:Q74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8424]
[{"$f":"Home!A81","v":"REPORT"},{"$f":"Home!B81","v":3},{"$f":"Home!C81","v":3},{"$f":"Home!D81","v":3},{"$f":"Home!E81","v":6},{"$f":"Home!F81","v":7},{"$f":"Home!H81","v":3},{"$f":"Home!I81","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H76,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A82","v":0},{"$f":"Home!B82","v":"Grants"},{"$f":"Home!C82","v":"PupilPremium"},{"$f":"Home!D82","v":"Post 16"},{"$f":"Home!E82","v":"Post 16"},{"$f":"Home!F82","v":"PupilPremium"},{"$f":"Home!H82","v":"PupilPremium"},{"$f":"Home!I82","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H77,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H77","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A83","v":{"$error":"#N/A"}},{"$f":"Home!B83","v":"DFC"},{"$f":"Home!C83","v":"PPFSMPri"},{"$f":"Home!D83","v":"EFAADD"},{"$f":"Home!E83","v":"EFAADD"},{"$f":"Home!F83","v":"PPFSMPri"},{"$f":"Home!H83","v":"PPFSMPri"},{"$f":"Home!I83","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H78,TRANS!W:W)","v":0},null,{"$f":"Home!M83","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N83","v":""},{"$f":"'Home - Brookhill Nursery'!AD83","v":4719.55},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H78&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H78&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H78,TRANS!AA:AA)","v":0},null,null,4720]
[{"$f":"Home!A84","v":{"$error":"#N/A"}},{"$f":"Home!B84","v":"blank"},{"$f":"Home!C84","v":"PPSERVICE"},{"$f":"Home!D84","v":"EFAFP"},{"$f":"Home!E84","v":"EFAFP"},{"$f":"Home!F84","v":"PPFSMSec"},{"$f":"Home!H84","v":"PPFSMSec"},{"$f":"Home!I84","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H79,TRANS!W:W)","v":0},null,{"$f":"Home!M84","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N84","v":""},{"$f":"'Home - Brookhill Nursery'!AD84","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H79&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H79&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H79,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A85","v":{"$error":"#N/A"}},{"$f":"Home!B85","v":"blank"},{"$f":"Home!C85","v":"PPLOOKEDAFTER"},{"$f":"Home!D85","v":"EFAHN"},{"$f":"Home!E85","v":"EFAHN"},{"$f":"Home!F85","v":"PPSERVICE"},{"$f":"Home!H85","v":"PPSERVICE"},{"$f":"Home!I85","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H80,TRANS!W:W)","v":0},null,{"$f":"Home!M85","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N85","v":""},{"$f":"'Home - Brookhill Nursery'!AD85","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H80&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H80&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H80,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A86","v":{"$error":"#N/A"}},{"$f":"Home!B86","v":"blank"},{"$f":"Home!C86","v":"PPPOST-LAC"},{"$f":"Home!D86","v":"EFAALS"},{"$f":"Home!E86","v":"EFAALS"},{"$f":"Home!F86","v":"PPLOOKEDAFTER"},{"$f":"Home!H86","v":"PPLOOKEDAFTER"},{"$f":"Home!I86","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H81,TRANS!W:W)","v":0},null,{"$f":"Home!M86","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N86","v":""},{"$f":"'Home - Brookhill Nursery'!AD86","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H81&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H81&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H81,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A87","v":{"$error":"#N/A"}},{"$f":"Home!B87","v":"blank"},{"$f":"Home!C87","v":"PPPY"},{"$f":"Home!D87","v":"EFAPROG"},{"$f":"Home!E87","v":"EFAPROG"},{"$f":"Home!F87","v":"PPPOST-LAC"},{"$f":"Home!H87","v":"PPPOST-LAC"},{"$f":"Home!I87","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H82,TRANS!W:W)","v":0},null,{"$f":"Home!M87","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N87","v":""},{"$f":"'Home - Brookhill Nursery'!AD87","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H82&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H82&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H82,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A88","v":{"$error":"#N/A"}},{"$f":"Home!B88","v":"blank"},{"$f":"Home!C88","v":"PPEXCLUSIONS"},{"$f":"Home!D88","v":"EFATRANS"},{"$f":"Home!E88","v":"EFATRANS"},{"$f":"Home!F88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!H88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!I88","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H83,TRANS!W:W)","v":0},null,{"$f":"Home!M88","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N88","v":""},{"$f":"'Home - Brookhill Nursery'!AD88","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H83&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H83&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H83,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A89","v":{"$error":"#N/A"}},{"$f":"Home!B89","v":"blank"},{"$f":"Home!C89","v":"blank"},{"$f":"Home!D89","v":"BURSARY"},{"$f":"Home!E89","v":"BURSARY"},{"$f":"Home!F89","v":"EYPP"},{"$f":"Home!H89","v":"PPFSMPRU"},{"$f":"Home!I89","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H84,TRANS!W:W)","v":0},null,{"$f":"Home!M89","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N89","v":""},{"$f":"'Home - Brookhill Nursery'!AD89","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H84&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H84&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H84,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A90","v":{"$error":"#N/A"}},{"$f":"Home!B90","v":"blank"},{"$f":"Home!C90","v":"blank"},{"$f":"Home!D90","v":"EFAPY"},{"$f":"Home!E90","v":"blank"},{"$f":"Home!F90","v":"PPPY"},{"$f":"Home!H90","v":"PPPY"},{"$f":"Home!I90","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H85,TRANS!W:W)","v":0},null,{"$f":"Home!M90","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N90","v":""},{"$f":"'Home - Brookhill Nursery'!AD90","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H85&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H85&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H85,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A91","v":{"$error":"#N/A"}},{"$f":"Home!B91","v":"blank"},{"$f":"Home!C91","v":"blank"},{"$f":"Home!D91","v":"blank"},{"$f":"Home!E91","v":"blank"},{"$f":"Home!F91","v":"PPEXCLUSIONS"},{"$f":"Home!H91","v":"PPEXCLUSIONS"},{"$f":"Home!I91","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H86,TRANS!W:W)","v":0},null,{"$f":"Home!M91","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N91","v":""},{"$f":"'Home - Brookhill Nursery'!AD91","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H86&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H86&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H86,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A92","v":{"$error":"#N/A"}},{"$f":"Home!B92","v":"blank"},{"$f":"Home!C92","v":"blank"},{"$f":"Home!D92","v":"blank"},{"$f":"Home!E92","v":"blank"},{"$f":"Home!F92","v":"blank"},{"$f":"Home!H92","v":0},{"$f":"Home!I92","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H87,TRANS!W:W)","v":0},null,{"$f":"Home!M92","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N92","v":""},{"$f":"'Home - Brookhill Nursery'!AD92","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H87&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H87&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H87,TRANS!AA:AA)","v":0}]
[{"$f":"Home!A93","v":{"$error":"#N/A"}},{"$f":"Home!B93","v":"subtotal"},{"$f":"Home!C93","v":"subtotal"},{"$f":"Home!D93","v":"subtotal"},{"$f":"Home!E93","v":"subtotal"},{"$f":"Home!F93","v":"subtotal"},{"$f":"Home!H93","v":"subtotal"},{"$f":"Home!I93","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H88,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P77:P87)","v":4719.55},{"$f":"SUM(Q77:Q87)","v":0},{"$f":"SUM(R77:R87)","v":0},null,{"$f":"SUM(T77:T87)","v":0},{"$f":"SUM(U77:U87)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,4720]
[{"$f":"Home!A94","v":"REPORT"},{"$f":"Home!B94","v":2},{"$f":"Home!C94","v":7},{"$f":"Home!D94","v":7},{"$f":"Home!E94","v":7},{"$f":"Home!F94","v":5},{"$f":"Home!H94","v":5},{"$f":"Home!I94","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H89,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A95","v":0},{"$f":"Home!B95","v":"Not used"},{"$f":"Home!C95","v":"High Needs"},{"$f":"Home!D95","v":"High Needs"},{"$f":"Home!E95","v":"High Needs"},{"$f":"Home!F95","v":"Grants"},{"$f":"Home!H95","v":"Grants"},{"$f":"Home!I95","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H90,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H90","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A96","v":{"$error":"#N/A"}},{"$f":"Home!B96","v":"blank"},{"$f":"Home!C96","v":"ARPNURBASE"},{"$f":"Home!D96","v":"ARPRY11BASE"},{"$f":"Home!E96","v":"ARPNURBASE"},{"$f":"Home!F96","v":"DFC"},{"$f":"Home!H96","v":"DFC"},{"$f":"Home!I96","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H91,TRANS!W:W)","v":0},null,{"$f":"Home!M96","v":{"$error":"#N/A"}},{"$f":"Home!N96","v":""},{"$f":"Home!O96","v":0},{"$f":"Home!N96","v":""},{"$f":"'Home - Brookhill Nursery'!AD96","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H91&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H91&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H91,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A97","v":{"$error":"#N/A"}},{"$f":"Home!B97","v":"blank"},{"$f":"Home!C97","v":"ARPRY11BASE"},{"$f":"Home!D97","v":"OCCARPRY11BASE"},{"$f":"Home!E97","v":"ARPRY11BASE"},{"$f":"Home!F97","v":"Y7catchup"},{"$f":"Home!H97","v":"TU"},{"$f":"Home!I97","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H92,TRANS!W:W)","v":0},null,{"$f":"Home!M97","v":{"$error":"#N/A"}},{"$f":"Home!N97","v":""},{"$f":"Home!O97","v":0},{"$f":"Home!N97","v":""},{"$f":"'Home - Brookhill Nursery'!AD97","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H92&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H92&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H92,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A98","v":{"$error":"#N/A"}},{"$f":"Home!B98","v":"blank"},{"$f":"Home!C98","v":"OCCARPRY11BASE"},{"$f":"Home!D98","v":"UNOCCARPRY11BASE"},{"$f":"Home!E98","v":"OCCARPRY11BASE"},{"$f":"Home!F98","v":"TU"},{"$f":"Home!H98","v":"PEGRANT"},{"$f":"Home!I98","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H93,TRANS!W:W)","v":0},null,{"$f":"Home!M98","v":{"$error":"#N/A"}},{"$f":"Home!N98","v":""},{"$f":"Home!O98","v":0},{"$f":"Home!N98","v":""},{"$f":"'Home - Brookhill Nursery'!AD98","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H93&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H93&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H93,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A99","v":{"$error":"#N/A"}},{"$f":"Home!B99","v":"blank"},{"$f":"Home!C99","v":"UNOCCARPRY11BASE"},{"$f":"Home!D99","v":"ARPP16BASE"},{"$f":"Home!E99","v":"UNOCCARPRY11BASE"},{"$f":"Home!F99","v":"PEGRANT"},{"$f":"Home!H99","v":"UIFSM"},{"$f":"Home!I99","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H94,TRANS!W:W)","v":0},null,{"$f":"Home!M99","v":{"$error":"#N/A"}},{"$f":"Home!N99","v":""},{"$f":"Home!O99","v":0},{"$f":"Home!N99","v":""},{"$f":"'Home - Brookhill Nursery'!AD99","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H94&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H94&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H94,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A100","v":{"$error":"#N/A"}},{"$f":"Home!B100","v":"blank"},{"$f":"Home!C100","v":"PRURY11BASE"},{"$f":"Home!D100","v":"STATEMENTTOPUP"},{"$f":"Home!E100","v":"ARPP16BASE"},{"$f":"Home!F100","v":"UIFSM"},{"$f":"Home!H100","v":"NCTL"},{"$f":"Home!I100","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H95,TRANS!W:W)","v":0},null,{"$f":"Home!M100","v":{"$error":"#N/A"}},{"$f":"Home!N100","v":""},{"$f":"Home!O100","v":0},{"$f":"Home!N100","v":""},{"$f":"'Home - Brookhill Nursery'!AD100","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H95&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H95&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H95,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A101","v":{"$error":"#N/A"}},{"$f":"Home!B101","v":"blank"},{"$f":"Home!C101","v":"NURSERYTOPUP"},{"$f":"Home!D101","v":"POST16TOPUP"},{"$f":"Home!E101","v":"NURSERYTOPUP"},{"$f":"Home!F101","v":"NCTL"},{"$f":"Home!H101","v":"y7catchup"},{"$f":"Home!I101","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H96,TRANS!W:W)","v":0},null,{"$f":"Home!M101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"Home!O101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"'Home - Brookhill Nursery'!AD101","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H96&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H96&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H96,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A102","v":{"$error":"#N/A"}},{"$f":"Home!B102","v":"blank"},{"$f":"Home!C102","v":"STATEMENTTOPUP"},{"$f":"Home!D102","v":"STMTTOPUPSEC"},{"$f":"Home!E102","v":"POST16TOPUP"},{"$f":"Home!F102","v":"blank"},{"$f":"Home!H102","v":"blank"},{"$f":"Home!I102","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H97,TRANS!W:W)","v":0},null,{"$f":"Home!M102","v":{"$error":"#N/A"}},{"$f":"Home!N102","v":""},{"$f":"Home!O102","v":0},{"$f":"Home!N102","v":""},{"$f":"'Home - Brookhill Nursery'!AD102","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H97&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H97&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H97,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A103","v":{"$error":"#N/A"}},{"$f":"Home!B103","v":"blank"},{"$f":"Home!C103","v":"STMTTOPUPPRI"},{"$f":"Home!D103","v":"ARPTOPUP"},{"$f":"Home!E103","v":"STATEMENTTOPUP"},{"$f":"Home!F103","v":"blank"},{"$f":"Home!H103","v":"blank"},{"$f":"Home!I103","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H98,TRANS!W:W)","v":0},null,{"$f":"Home!M103","v":{"$error":"#N/A"}},{"$f":"Home!N103","v":""},{"$f":"Home!O103","v":0},{"$f":"Home!N103","v":""},{"$f":"'Home - Brookhill Nursery'!AD103","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H98&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H98&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H98,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A104","v":{"$error":"#N/A"}},{"$f":"Home!B104","v":"blank"},{"$f":"Home!C104","v":"NURARPTOPUP"},{"$f":"Home!D104","v":"POST16ARPTOPUP"},{"$f":"Home!E104","v":"STMTTOPUPPRI"},{"$f":"Home!F104","v":"blank"},{"$f":"Home!H104","v":"blank"},{"$f":"Home!I104","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H99,TRANS!W:W)","v":0},null,{"$f":"Home!M104","v":{"$error":"#N/A"}},{"$f":"Home!N104","v":""},{"$f":"Home!O104","v":0},{"$f":"Home!N104","v":""},{"$f":"'Home - Brookhill Nursery'!AD104","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H99&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H99&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H99,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A105","v":{"$error":"#N/A"}},{"$f":"Home!B105","v":"blank"},{"$f":"Home!C105","v":"ARPTOPUP"},{"$f":"Home!D105","v":"OTHERTOPUP"},{"$f":"Home!E105","v":"STMTTOPUPSEC"},{"$f":"Home!F105","v":"blank"},{"$f":"Home!H105","v":"blank"},{"$f":"Home!I105","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H100,TRANS!W:W)","v":0},null,{"$f":"Home!M105","v":{"$error":"#N/A"}},{"$f":"Home!N105","v":""},{"$f":"Home!O105","v":0},{"$f":"Home!N105","v":""},{"$f":"'Home - Brookhill Nursery'!AD105","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H100&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H100&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H100,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A106","v":{"$error":"#N/A"}},{"$f":"Home!B106","v":"blank"},{"$f":"Home!C106","v":"PRUTOPUP"},{"$f":"Home!D106","v":"STMTPY"},{"$f":"Home!E106","v":"NURARPTOPUP"},{"$f":"Home!F106","v":"blank"},{"$f":"Home!H106","v":"blank"},{"$f":"Home!I106","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H101,TRANS!W:W)","v":0},null,{"$f":"Home!M106","v":{"$error":"#N/A"}},{"$f":"Home!N106","v":""},{"$f":"Home!O106","v":0},{"$f":"Home!N106","v":""},{"$f":"'Home - Brookhill Nursery'!AD106","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H101&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H101&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H101,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A107","v":{"$error":"#N/A"}},{"$f":"Home!B107","v":"blank"},{"$f":"Home!C107","v":"OTHERTOPUP"},{"$f":"Home!D107","v":"ARPPY"},{"$f":"Home!E107","v":"ARPTOPUP"},{"$f":"Home!F107","v":"blank"},{"$f":"Home!H107","v":"blank"},{"$f":"Home!I107","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H102,TRANS!W:W)","v":0},null,{"$f":"Home!M107","v":{"$error":"#N/A"}},{"$f":"Home!N107","v":""},{"$f":"Home!O107","v":0},{"$f":"Home!N107","v":""},{"$f":"'Home - Brookhill Nursery'!AD107","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H102&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H102&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H102,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A108","v":{"$error":"#N/A"}},{"$f":"Home!B108","v":"blank"},{"$f":"Home!C108","v":"STMTPY"},{"$f":"Home!D108","v":"SPECIALRY11BASE"},{"$f":"Home!E108","v":"POST16ARPTOPUP"},{"$f":"Home!F108","v":"blank"},{"$f":"Home!H108","v":"blank"},{"$f":"Home!I108","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H103,TRANS!W:W)","v":0},null,{"$f":"Home!M108","v":{"$error":"#N/A"}},{"$f":"Home!N108","v":""},{"$f":"Home!O108","v":0},{"$f":"Home!N108","v":""},{"$f":"'Home - Brookhill Nursery'!AD108","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H103&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H103&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H103,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A109","v":{"$error":"#N/A"}},{"$f":"Home!B109","v":"blank"},{"$f":"Home!C109","v":"ARPPY"},{"$f":"Home!D109","v":"blank"},{"$f":"Home!E109","v":"OTHERTOPUP"},{"$f":"Home!F109","v":"blank"},{"$f":"Home!H109","v":"blank"},{"$f":"Home!I109","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H104,TRANS!W:W)","v":0},null,{"$f":"Home!M109","v":{"$error":"#N/A"}},{"$f":"Home!N109","v":""},{"$f":"Home!O109","v":0},{"$f":"Home!N109","v":""},{"$f":"'Home - Brookhill Nursery'!AD109","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H104&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H104&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H104,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A110","v":{"$error":"#N/A"}},{"$f":"Home!B110","v":"blank"},{"$f":"Home!C110","v":"NURSERYEX"},{"$f":"Home!D110","v":"blank"},{"$f":"Home!E110","v":"STMTPY"},{"$f":"Home!F110","v":"blank"},{"$f":"Home!H110","v":"blank"},{"$f":"Home!I110","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H105,TRANS!W:W)","v":0},null,{"$f":"Home!M110","v":{"$error":"#N/A"}},{"$f":"Home!N110","v":""},{"$f":"Home!O110","v":0},{"$f":"Home!N110","v":""},{"$f":"'Home - Brookhill Nursery'!AD110","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H105&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H105&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H105,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A111","v":{"$error":"#N/A"}},{"$f":"Home!B111","v":"blank"},{"$f":"Home!C111","v":"NOTIONALSEN"},{"$f":"Home!D111","v":"blank"},{"$f":"Home!E111","v":"ARPPY"},{"$f":"Home!F111","v":"blank"},{"$f":"Home!H111","v":"blank"},{"$f":"Home!I111","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M111","v":{"$error":"#N/A"}},{"$f":"Home!N111","v":""},{"$f":"Home!O111","v":0},{"$f":"Home!N111","v":""},{"$f":"'Home - Brookhill Nursery'!AD111","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H106&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H106&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H106,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P106-SUM(Q106:AE106),0)","v":0}]
[{"$f":"Home!A112","v":{"$error":"#N/A"}},{"$f":"Home!B112","v":"blank"},{"$f":"Home!C112","v":"blank"},{"$f":"Home!D112","v":"blank"},{"$f":"Home!E112","v":"NURSERYEX"},{"$f":"Home!F112","v":"blank"},{"$f":"Home!H112","v":"blank"},{"$f":"Home!I112","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M112","v":{"$error":"#N/A"}},{"$f":"Home!N112","v":""},{"$f":"Home!O112","v":0},{"$f":"Home!N112","v":""},{"$f":"'Home - Brookhill Nursery'!AD112","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H107&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H107&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H107,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P107-SUM(Q107:AE107),0)","v":0}]
[{"$f":"Home!A113","v":{"$error":"#N/A"}},{"$f":"Home!B113","v":"blank"},{"$f":"Home!C113","v":"blank"},{"$f":"Home!D113","v":"blank"},{"$f":"Home!E113","v":"blank"},{"$f":"Home!F113","v":"blank"},{"$f":"Home!H113","v":"blank"},{"$f":"Home!I113","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M113","v":{"$error":"#N/A"}},{"$f":"Home!N113","v":""},{"$f":"Home!O113","v":0},{"$f":"Home!N113","v":""},{"$f":"'Home - Brookhill Nursery'!AD113","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H108&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H108&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H108,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P108-SUM(Q108:AE108),0)","v":0}]
[{"$f":"Home!A114","v":{"$error":"#N/A"}},{"$f":"Home!B114","v":"subtotal"},{"$f":"Home!C114","v":"subtotal"},{"$f":"Home!D114","v":"subtotal"},{"$f":"Home!E114","v":"subtotal"},{"$f":"Home!F114","v":"subtotal"},{"$f":"Home!H114","v":"subtotal"},{"$f":"Home!I114","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H109,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P91:P108)","v":0},{"$f":"SUM(Q91:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A115","v":"REPORT"},{"$f":"Home!B115","v":2},{"$f":"Home!C115","v":9},{"$f":"Home!D115","v":7},{"$f":"Home!E115","v":10},{"$f":"Home!F115","v":7},{"$f":"Home!H115","v":7},{"$f":"Home!I115","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H110,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P110-SUM(Q110:AE110),0)","v":0}]
[{"$f":"Home!A116","v":0},{"$f":"Home!B116","v":"Not used"},{"$f":"Home!C116","v":"Grants"},{"$f":"Home!D116","v":"PupilPremium"},{"$f":"Home!E116","v":"PupilPremium"},{"$f":"Home!F116","v":"Not used"},{"$f":"Home!H116","v":"Not used"},{"$f":"Home!I116","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H111,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H111","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A117","v":{"$error":"#N/A"}},{"$f":"Home!B117","v":"blank"},{"$f":"Home!C117","v":"DFC"},{"$f":"Home!D117","v":"PPFSMSec"},{"$f":"Home!E117","v":"PPFSMPri"},{"$f":"Home!F117","v":"blank"},{"$f":"Home!H117","v":"blank"},{"$f":"Home!I117","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H112,TRANS!W:W)","v":0},null,{"$f":"Home!M117","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N117","v":""},{"$f":"'Home - Brookhill Nursery'!AD117","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H112&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H112&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H112,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A118","v":{"$error":"#N/A"}},{"$f":"Home!B118","v":"blank"},{"$f":"Home!C118","v":"dfcloan"},{"$f":"Home!D118","v":"PPSERVICE"},{"$f":"Home!E118","v":"PPFSMSec"},{"$f":"Home!F118","v":"blank"},{"$f":"Home!H118","v":"blank"},{"$f":"Home!I118","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H113,TRANS!W:W)","v":0},null,{"$f":"Home!M118","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N118","v":""},{"$f":"'Home - Brookhill Nursery'!AD118","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H113&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H113&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H113,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A119","v":{"$error":"#N/A"}},{"$f":"Home!B119","v":"blank"},{"$f":"Home!C119","v":"tu"},{"$f":"Home!D119","v":"PPLOOKEDAFTER"},{"$f":"Home!E119","v":"PPSERVICE"},{"$f":"Home!F119","v":"blank"},{"$f":"Home!H119","v":"blank"},{"$f":"Home!I119","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H114,TRANS!W:W)","v":0},null,{"$f":"Home!M119","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N119","v":""},{"$f":"'Home - Brookhill Nursery'!AD119","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H114&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H114&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H114,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A120","v":{"$error":"#N/A"}},{"$f":"Home!B120","v":"blank"},{"$f":"Home!C120","v":"PEGRANT"},{"$f":"Home!D120","v":"PPPOST-LAC"},{"$f":"Home!E120","v":"PPLOOKEDAFTER"},{"$f":"Home!F120","v":"blank"},{"$f":"Home!H120","v":"blank"},{"$f":"Home!I120","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H115,TRANS!W:W)","v":0},null,{"$f":"Home!M120","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N120","v":""},{"$f":"'Home - Brookhill Nursery'!AD120","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H115&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H115&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H115,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A121","v":{"$error":"#N/A"}},{"$f":"Home!B121","v":"blank"},{"$f":"Home!C121","v":"UIFSM"},{"$f":"Home!D121","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!E121","v":"PPPOST-LAC"},{"$f":"Home!F121","v":"blank"},{"$f":"Home!H121","v":"blank"},{"$f":"Home!I121","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H116,TRANS!W:W)","v":0},null,{"$f":"Home!M121","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N121","v":""},{"$f":"'Home - Brookhill Nursery'!AD121","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H116&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H116&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H116,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A122","v":{"$error":"#N/A"}},{"$f":"Home!B122","v":"blank"},{"$f":"Home!C122","v":"RBASELINE"},{"$f":"Home!D122","v":"PPPY"},{"$f":"Home!E122","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!F122","v":"blank"},{"$f":"Home!H122","v":"blank"},{"$f":"Home!I122","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H117,TRANS!W:W)","v":0},null,{"$f":"Home!M122","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N122","v":""},{"$f":"'Home - Brookhill Nursery'!AD122","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H117&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H117&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H117,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A123","v":{"$error":"#N/A"}},{"$f":"Home!B123","v":"blank"},{"$f":"Home!C123","v":"NCTL"},{"$f":"Home!D123","v":"PPEXCLUSIONS"},{"$f":"Home!E123","v":"PPEXCLUSIONS"},{"$f":"Home!F123","v":"blank"},{"$f":"Home!H123","v":"blank"},{"$f":"Home!I123","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H118,TRANS!W:W)","v":0},null,{"$f":"Home!M123","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N123","v":""},{"$f":"'Home - Brookhill Nursery'!AD123","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H118&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H118&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H118,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A124","v":{"$error":"#N/A"}},{"$f":"Home!B124","v":"blank"},{"$f":"Home!C124","v":"blank"},{"$f":"Home!D124","v":"blank"},{"$f":"Home!E124","v":"PPPY"},{"$f":"Home!F124","v":"blank"},{"$f":"Home!H124","v":"blank"},{"$f":"Home!I124","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H119,TRANS!W:W)","v":0},null,{"$f":"Home!M124","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N124","v":""},{"$f":"'Home - Brookhill Nursery'!AD124","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H119&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H119&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H119,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A125","v":{"$error":"#N/A"}},{"$f":"Home!B125","v":"blank"},{"$f":"Home!C125","v":"blank"},{"$f":"Home!D125","v":"blank"},{"$f":"Home!E125","v":"blank"},{"$f":"Home!F125","v":"blank"},{"$f":"Home!H125","v":"blank"},{"$f":"Home!I125","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H120,TRANS!W:W)","v":0},null,{"$f":"Home!M125","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N125","v":""},{"$f":"'Home - Brookhill Nursery'!AD125","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H120&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H120&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H120,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A126","v":{"$error":"#N/A"}},{"$f":"Home!B126","v":"blank"},{"$f":"Home!C126","v":"blank"},{"$f":"Home!D126","v":"blank"},{"$f":"Home!E126","v":"blank"},{"$f":"Home!F126","v":"blank"},{"$f":"Home!H126","v":"blank"},{"$f":"Home!I126","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H121,TRANS!W:W)","v":0},null,{"$f":"Home!M126","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N126","v":""},{"$f":"'Home - Brookhill Nursery'!AD126","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H121&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H121&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021000&$H121,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A127","v":{"$error":"#N/A"}},{"$f":"Home!B127","v":"subtotal"},{"$f":"Home!C127","v":"subtotal"},{"$f":"Home!D127","v":"subtotal"},{"$f":"Home!E127","v":"subtotal"},{"$f":"Home!F127","v":"subtotal"},{"$f":"Home!H127","v":"subtotal"},{"$f":"Home!I127","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H122,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P112:P121)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A128","v":"REPORT"},{"$f":"Home!B128","v":0},{"$f":"Home!C128","v":4},{"$f":"Home!D128","v":4},{"$f":"Home!E128","v":5},{"$f":"Home!F128","v":0},{"$f":"Home!H128","v":0},{"$f":"Home!I128","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H123,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A129","v":{"$error":"#N/A"}},{"$f":"Home!B129","v":"Not used"},{"$f":"Home!C129","v":"Growth"},{"$f":"Home!D129","v":"Growth"},{"$f":"Home!E129","v":"Growth"},{"$f":"Home!F129","v":"Not used"},{"$f":"Home!H129","v":"Not used"},{"$f":"Home!I129","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H124,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H124","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A130","v":{"$error":"#N/A"}},{"$f":"Home!B130","v":"blank"},{"$f":"Home!C130","v":"BULGE"},{"$f":"Home!D130","v":"BULGESEC"},{"$f":"Home!E130","v":"BULGE"},{"$f":"Home!F130","v":"blank"},{"$f":"Home!H130","v":"blank"},{"$f":"Home!I130","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H125,TRANS!W:W)","v":0},null,{"$f":"Home!M130","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N130","v":""},{"$f":"'Home - Brookhill Nursery'!AD130","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H125&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H125&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H125,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A131","v":{"$error":"#N/A"}},{"$f":"Home!B131","v":"blank"},{"$f":"Home!C131","v":"BULGEPRI"},{"$f":"Home!D131","v":"EXPANDPRI"},{"$f":"Home!E131","v":"EXPANDPRI"},{"$f":"Home!F131","v":"blank"},{"$f":"Home!H131","v":"blank"},{"$f":"Home!I131","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H126,TRANS!W:W)","v":0},null,{"$f":"Home!M131","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N131","v":""},{"$f":"'Home - Brookhill Nursery'!AD131","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H126&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H126&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H126,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A132","v":{"$error":"#N/A"}},{"$f":"Home!B132","v":"blank"},{"$f":"Home!C132","v":"EXPANDPRI"},{"$f":"Home!D132","v":"EXPANDSEC"},{"$f":"Home!E132","v":"EXPANDPRIHALF"},{"$f":"Home!F132","v":"blank"},{"$f":"Home!H132","v":"blank"},{"$f":"Home!I132","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H127,TRANS!W:W)","v":0},null,{"$f":"Home!M132","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N132","v":""},{"$f":"'Home - Brookhill Nursery'!AD132","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H127&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H127&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H127,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A133","v":{"$error":"#N/A"}},{"$f":"Home!B133","v":"blank"},{"$f":"Home!C133","v":"EXPANDPRIHALF"},{"$f":"Home!D133","v":"PYGROWTH1"},{"$f":"Home!E133","v":"EXPANDSEC"},{"$f":"Home!F133","v":"blank"},{"$f":"Home!H133","v":"blank"},{"$f":"Home!I133","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H128,TRANS!W:W)","v":0},null,{"$f":"Home!M133","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N133","v":""},{"$f":"'Home - Brookhill Nursery'!AD133","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H128&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H128&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H128,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A134","v":{"$error":"#N/A"}},{"$f":"Home!B134","v":"blank"},{"$f":"Home!C134","v":"PYGROWTH1"},{"$f":"Home!D134","v":"NEWSTART"},{"$f":"Home!E134","v":"PYGROWTH1"},{"$f":"Home!F134","v":"blank"},{"$f":"Home!H134","v":"blank"},{"$f":"Home!I134","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H129,TRANS!W:W)","v":0},null,{"$f":"Home!M134","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N134","v":""},{"$f":"'Home - Brookhill Nursery'!AD134","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H129&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H129&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H129,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A135","v":{"$error":"#N/A"}},{"$f":"Home!B135","v":"blank"},{"$f":"Home!C135","v":"NEWSTART"},{"$f":"Home!D135","v":"DISECON"},{"$f":"Home!E135","v":"NEWSTART"},{"$f":"Home!F135","v":"blank"},{"$f":"Home!H135","v":"blank"},{"$f":"Home!I135","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H130,TRANS!W:W)","v":0},null,{"$f":"Home!M135","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N135","v":""},{"$f":"'Home - Brookhill Nursery'!AD135","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H130&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H130&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H130,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A136","v":{"$error":"#N/A"}},{"$f":"Home!B136","v":"blank"},{"$f":"Home!C136","v":"DISECON"},{"$f":"Home!D136","v":"blank"},{"$f":"Home!E136","v":"DISECON"},{"$f":"Home!F136","v":"blank"},{"$f":"Home!H136","v":"blank"},{"$f":"Home!I136","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H131,TRANS!W:W)","v":0},null,{"$f":"Home!M136","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N136","v":""},{"$f":"'Home - Brookhill Nursery'!AD136","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H131&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H131&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H131,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A137","v":{"$error":"#N/A"}},{"$f":"Home!B137","v":"blank"},{"$f":"Home!C137","v":"BULGEPROT"},{"$f":"Home!D137","v":"blank"},{"$f":"Home!E137","v":"BULGEPROT"},{"$f":"Home!F137","v":"blank"},{"$f":"Home!H137","v":"blank"},{"$f":"Home!I137","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H132,TRANS!W:W)","v":0},null,{"$f":"Home!M137","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N137","v":""},{"$f":"'Home - Brookhill Nursery'!AD137","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H132&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H132&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H132,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A138","v":{"$error":"#N/A"}},{"$f":"Home!B138","v":"blank"},{"$f":"Home!C138","v":"BULGEHALF"},{"$f":"Home!D138","v":"blank"},{"$f":"Home!E138","v":"BULGESEC"},{"$f":"Home!F138","v":"blank"},{"$f":"Home!H138","v":"blank"},{"$f":"Home!I138","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H133,TRANS!W:W)","v":0},null,{"$f":"Home!M138","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N138","v":""},{"$f":"'Home - Brookhill Nursery'!AD138","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H133&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H133&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H133,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A139","v":{"$error":"#N/A"}},{"$f":"Home!B139","v":"blank"},{"$f":"Home!C139","v":"EXPANDHALF"},{"$f":"Home!D139","v":"blank"},{"$f":"Home!E139","v":"BULGESEC"},{"$f":"Home!F139","v":"blank"},{"$f":"Home!H139","v":"blank"},{"$f":"Home!I139","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H134,TRANS!W:W)","v":0},null,{"$f":"Home!M139","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N139","v":""},{"$f":"'Home - Brookhill Nursery'!AD139","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H134&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H134&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H134,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P134-SUM(Q134:AE134),0)","v":0}]
[{"$f":"Home!A140","v":{"$error":"#N/A"}},{"$f":"Home!B140","v":"blank"},{"$f":"Home!C140","v":"EXPANDSEC"},{"$f":"Home!D140","v":"blank"},{"$f":"Home!E140","v":"BULGESEC"},{"$f":"Home!F140","v":"blank"},{"$f":"Home!H140","v":"blank"},{"$f":"Home!I140","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H135,TRANS!W:W)","v":0},null,{"$f":"Home!M140","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N140","v":""},{"$f":"'Home - Brookhill Nursery'!AD140","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H135&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H135&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H135,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P135-SUM(Q135:AE135),0)","v":0}]
[{"$f":"Home!A141","v":{"$error":"#N/A"}},{"$f":"Home!B141","v":"subtotal"},{"$f":"Home!C141","v":"subtotal"},{"$f":"Home!D141","v":"subtotal"},{"$f":"Home!E141","v":"subtotal"},{"$f":"Home!F141","v":"subtotal"},{"$f":"Home!H141","v":"subtotal"},{"$f":"Home!I141","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H136,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P125:P135)","v":0},{"$f":"SUM(Q125:Q135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A142","v":"REPORT"},{"$f":"Home!B142","v":0},{"$f":"Home!C142","v":9},{"$f":"Home!D142","v":9},{"$f":"Home!E142","v":9},{"$f":"Home!F142","v":0},{"$f":"Home!H142","v":0},{"$f":"Home!I142","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H137,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A143","v":0},{"$f":"Home!B143","v":"Not used"},{"$f":"Home!C143","v":"Early Years"},{"$f":"Home!D143","v":"Grants"},{"$f":"Home!E143","v":"Early Years"},{"$f":"Home!F143","v":"Not used"},{"$f":"Home!H143","v":"Not used"},{"$f":"Home!I143","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H138,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H138","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A144","v":{"$error":"#N/A"}},{"$f":"Home!B144","v":"blank"},{"$f":"Home!C144","v":"HOURS"},{"$f":"Home!D144","v":"DFC"},{"$f":"Home!E144","v":"HOURS"},{"$f":"Home!F144","v":"blank"},{"$f":"Home!H144","v":"blank"},{"$f":"Home!I144","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H139,TRANS!W:W)","v":0},null,{"$f":"Home!M144","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N144","v":""},{"$f":"'Home - Brookhill Nursery'!AD144","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H139&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H139&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H139,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A145","v":{"$error":"#N/A"}},{"$f":"Home!B145","v":"blank"},{"$f":"Home!C145","v":"BASIC"},{"$f":"Home!D145","v":"dfcloan"},{"$f":"Home!E145","v":"BASIC"},{"$f":"Home!F145","v":"blank"},{"$f":"Home!H145","v":"blank"},{"$f":"Home!I145","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H140,TRANS!W:W)","v":0},null,{"$f":"Home!M145","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N145","v":""},{"$f":"'Home - Brookhill Nursery'!AD145","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H140&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H140&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H140,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A146","v":{"$error":"#N/A"}},{"$f":"Home!B146","v":"blank"},{"$f":"Home!C146","v":"FLEX"},{"$f":"Home!D146","v":"tu"},{"$f":"Home!E146","v":"FLEX"},{"$f":"Home!F146","v":"blank"},{"$f":"Home!H146","v":"blank"},{"$f":"Home!I146","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H141,TRANS!W:W)","v":0},null,{"$f":"Home!M146","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N146","v":""},{"$f":"'Home - Brookhill Nursery'!AD146","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H141&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H141&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H141,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A147","v":{"$error":"#N/A"}},{"$f":"Home!B147","v":"blank"},{"$f":"Home!C147","v":"IDACI"},{"$f":"Home!D147","v":"PEGRANT"},{"$f":"Home!E147","v":"IDACI"},{"$f":"Home!F147","v":"blank"},{"$f":"Home!H147","v":"blank"},{"$f":"Home!I147","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H142,TRANS!W:W)","v":0},null,{"$f":"Home!M147","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N147","v":""},{"$f":"'Home - Brookhill Nursery'!AD147","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H142&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H142&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H142,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A148","v":{"$error":"#N/A"}},{"$f":"Home!B148","v":"blank"},{"$f":"Home!C148","v":"EYPP"},{"$f":"Home!D148","v":"NCTL"},{"$f":"Home!E148","v":"EYPP"},{"$f":"Home!F148","v":"blank"},{"$f":"Home!H148","v":"blank"},{"$f":"Home!I148","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H143,TRANS!W:W)","v":0},null,{"$f":"Home!M148","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N148","v":""},{"$f":"'Home - Brookhill Nursery'!AD148","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H143&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H143&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H143,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A149","v":{"$error":"#N/A"}},{"$f":"Home!B149","v":"blank"},{"$f":"Home!C149","v":"ADJ"},{"$f":"Home!D149","v":"Y7CATCHUP"},{"$f":"Home!E149","v":"ADJ"},{"$f":"Home!F149","v":"blank"},{"$f":"Home!H149","v":"blank"},{"$f":"Home!I149","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H144,TRANS!W:W)","v":0},null,{"$f":"Home!M149","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N149","v":""},{"$f":"'Home - Brookhill Nursery'!AD149","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H144&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H144&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H144,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A150","v":{"$error":"#N/A"}},{"$f":"Home!B150","v":"blank"},{"$f":"Home!C150","v":"ADD"},{"$f":"Home!D150","v":"blank"},{"$f":"Home!E150","v":"ADD"},{"$f":"Home!F150","v":"blank"},{"$f":"Home!H150","v":"blank"},{"$f":"Home!I150","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H145,TRANS!W:W)","v":0},null,{"$f":"Home!M150","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N150","v":""},{"$f":"'Home - Brookhill Nursery'!AD150","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H145&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H145&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H145,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A151","v":{"$error":"#N/A"}},{"$f":"Home!B151","v":"subtotal"},{"$f":"Home!C151","v":"subtotal"},{"$f":"Home!D151","v":"subtotal"},{"$f":"Home!E151","v":"subtotal"},{"$f":"Home!F151","v":"subtotal"},{"$f":"Home!H151","v":"subtotal"},{"$f":"Home!I151","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H146,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P138:P145)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A152","v":"REPORT"},{"$f":"Home!B152","v":0},{"$f":"Home!C152","v":19},{"$f":"Home!D152","v":0},{"$f":"Home!E152","v":19},{"$f":"Home!F152","v":0},{"$f":"Home!H152","v":0},{"$f":"Home!I152","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H147,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A153","v":0},{"$f":"Home!B153","v":"Not used"},{"$f":"Home!C153","v":"Not used"},{"$f":"Home!D153","v":"Other"},{"$f":"Home!E153","v":"Grants"},{"$f":"Home!F153","v":"Not used"},{"$f":"Home!H153","v":"Not used"},{"$f":"Home!I153","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H148,TRANS!W:W)","v":0},null,null,null,null,{"$f":"Home!N153","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A154","v":{"$error":"#N/A"}},{"$f":"Home!B154","v":"blank"},{"$f":"Home!C154","v":"blank"},{"$f":"Home!D154","v":"blank"},{"$f":"Home!E154","v":"DFC"},{"$f":"Home!F154","v":"blank"},{"$f":"Home!H154","v":"blank"},{"$f":"Home!I154","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H149,TRANS!W:W)","v":0},null,{"$f":"Home!M154","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N154","v":""},{"$f":"'Home - Brookhill Nursery'!AD154","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H149&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H149&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H149,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A155","v":{"$error":"#N/A"}},{"$f":"Home!B155","v":"blank"},{"$f":"Home!C155","v":"blank"},{"$f":"Home!D155","v":"blank"},{"$f":"Home!E155","v":"dfcloan"},{"$f":"Home!F155","v":"blank"},{"$f":"Home!H155","v":"blank"},{"$f":"Home!I155","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H150,TRANS!W:W)","v":0},null,{"$f":"Home!M155","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N155","v":""},{"$f":"'Home - Brookhill Nursery'!AD155","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H150&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H150&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H150,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A156","v":{"$error":"#N/A"}},{"$f":"Home!B156","v":"blank"},{"$f":"Home!C156","v":"blank"},{"$f":"Home!D156","v":"blank"},{"$f":"Home!E156","v":"tu"},{"$f":"Home!F156","v":"blank"},{"$f":"Home!H156","v":"blank"},{"$f":"Home!I156","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H151,TRANS!W:W)","v":0},null,{"$f":"Home!M156","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N156","v":""},{"$f":"'Home - Brookhill Nursery'!AD156","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H151&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H151&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H151,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A157","v":{"$error":"#N/A"}},{"$f":"Home!B157","v":"blank"},{"$f":"Home!C157","v":"blank"},{"$f":"Home!D157","v":"blank"},{"$f":"Home!E157","v":"PEGRANT"},{"$f":"Home!F157","v":"blank"},{"$f":"Home!H157","v":"blank"},{"$f":"Home!I157","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H152,TRANS!W:W)","v":0},null,{"$f":"Home!M157","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N157","v":""},{"$f":"'Home - Brookhill Nursery'!AD157","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H152&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H152&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H152,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A158","v":{"$error":"#N/A"}},{"$f":"Home!B158","v":"blank"},{"$f":"Home!C158","v":"blank"},{"$f":"Home!D158","v":"blank"},{"$f":"Home!E158","v":"UIFSM"},{"$f":"Home!F158","v":"blank"},{"$f":"Home!H158","v":"blank"},{"$f":"Home!I158","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H153,TRANS!W:W)","v":0},null,{"$f":"Home!M158","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N158","v":""},{"$f":"'Home - Brookhill Nursery'!AD158","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H153&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H153&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H153,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A159","v":{"$error":"#N/A"}},{"$f":"Home!B159","v":"blank"},{"$f":"Home!C159","v":"blank"},{"$f":"Home!D159","v":"blank"},{"$f":"Home!E159","v":"Y7CATCHUP"},{"$f":"Home!F159","v":"blank"},{"$f":"Home!H159","v":"blank"},{"$f":"Home!I159","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H154,TRANS!W:W)","v":0},null,{"$f":"Home!M159","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N159","v":""},{"$f":"'Home - Brookhill Nursery'!AD159","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H154&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H154&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H154,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A160","v":{"$error":"#N/A"}},{"$f":"Home!B160","v":"blank"},{"$f":"Home!C160","v":"blank"},{"$f":"Home!D160","v":"blank"},{"$f":"Home!E160","v":"NCTL"},{"$f":"Home!F160","v":"blank"},{"$f":"Home!H160","v":"blank"},{"$f":"Home!I160","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H155,TRANS!W:W)","v":0},null,{"$f":"Home!M160","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N160","v":""},{"$f":"'Home - Brookhill Nursery'!AD160","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021000&$H155&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021000&$H155&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021000&$H155,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A161","v":{"$error":"#N/A"}},{"$f":"Home!B161","v":"subtotal"},{"$f":"Home!C161","v":"subtotal"},{"$f":"Home!D161","v":"subtotal"},{"$f":"Home!E161","v":"subtotal"},{"$f":"Home!F161","v":"subtotal"},{"$f":"Home!H161","v":"subtotal"},{"$f":"Home!I161","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021000&'Payments - Brookhill Nursery'!$H156,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P148:P155)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A162","v":"REPORT"},{"$f":"Home!B162","v":0},{"$f":"Home!C162","v":0},{"$f":"Home!D162","v":8},{"$f":"Home!E162","v":8},{"$f":"Home!F162","v":0},{"$f":"Home!H162","v":0},{"$f":"Home!I162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A163","v":0},{"$f":"Home!B163","v":0},{"$f":"Home!C163","v":0},{"$f":"Home!D163","v":0},{"$f":"Home!E163","v":0},{"$f":"Home!F163","v":0},{"$f":"Home!H163","v":0},{"$f":"Home!I163","v":0},null,null,null,"CFR Code",null,null,"CFR Summary",{"$f":"P27","v":"Allocation to date"},{"$f":"Q27","v":"To be paid directly to school by ESFA"},{"$f":"R27","v":"Option A Payment"},"Total Payments from Barnet",{"$f":"T27","v":"2018-04-01"},"2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[null,null,null,null,null,null,null,null,null,null,null,"I01",null,null,"Formula funding for Early Years and Reception - Y11, plus High Needs place funding",{"$f":"SUMIF($L$30:$L$156,$L159,P$30:P$156)","v":353801.26},0,353801.26,{"$f":"SUM(T159:AE159)","v":0},{"$f":"SUMIF($L$30:$L$156,$L159,T$30:T$156)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P159-SUM(Q159:AE159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I02",null,null,"Post 16 funding (mainly from the ESFA)",0,0,0,{"$f":"SUM(T160:AE160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P160-SUM(Q160:AE160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I03",null,null,"High Needs Top-ups (pre & post 16)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I05",null,null,"Pupil Premium",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I06",null,null,"Other Government Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I18",null,null,"Additional Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E10",null,null,"De-Delegation - Trade Union Facilities Time",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E23",null,null,"De-Delegation - Contingencies/Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E27",null,null,"De-Delegation - Narrowing the Gap & Behaviour Support,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"CI01",null,null,"Devolved Formula Capital Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(P159:P168)","v":353801.26},{"$f":"SUM(Q159:Q168)","v":0},353801.26,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]

{"sheet":"Payments - Hampden Way Nursery","index":15,"n_rows":169,"n_cols":59,"rows_kept":169,"cut":false,"hidden":true,"merged":[[25,19,25,30],[11,13,11,28],[12,11,13,14],[12,18,14,26],[18,11,22,16],[18,26,22,30]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Payments - Hampden Way Nursery"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,20,21,22,23,24,25,26,27,28,29,30,31,32,33,null,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Error Check","TOTAL","spare","spare","spare","Allocation to date","EFA Payments","Option A/C","Autopivot Check","April","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar",null,null,"Allocation match Payments Check"]
["Total Errors:",{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"CurrentSheetTotal","blank",null,null,null,{"$f":"P29","v":357338.11},{"$f":"Q29","v":0},{"$f":"R29","v":0},null,{"$f":"T29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE29","v":0},null,null,{"$f":"SUM(AH29:AH156)","v":1072014}]
[null,null,null,null,null,null,null,null,null,null,"TRANS","blank",null,null,null,{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!$S:$S)","v":357338.10999999993},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!$BM:$BM)","v":352711.25999999995},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!X:X)+SUMIF(TRANS!$E:$E,3021001,TRANS!Y:Y)+SUMIF(TRANS!$E:$E,3021001,TRANS!Z:Z)+SUMIF(TRANS!$E:$E,3021001,TRANS!AA:AA)+IF(V22=\"EFA\", SUMIF(TRANS!E:E,3021001,TRANS!AV:AV),0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!AW:AW)+SUMIF(TRANS!$E:$E,3021001,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!AX:AX)+SUMIF(TRANS!$E:$E,3021001,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!AY:AY)+SUMIF(TRANS!$E:$E,3021001,TRANS!CD:CD)+SUMIF(TRANS!$E:$E,3021001,TRANS!X:X)","v":1156.71},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!AZ:AZ)+SUMIF(TRANS!$E:$E,3021001,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!BA:BA)+SUMIF(TRANS!$E:$E,3021001,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!BB:BB)+SUMIF(TRANS!$E:$E,3021001,TRANS!CG:CG)+SUMIF(TRANS!$E:$E,3021001,TRANS!Y:Y)","v":1156.72},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!BC:BC)+SUMIF(TRANS!$E:$E,3021001,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!BD:BD)+SUMIF(TRANS!$E:$E,3021001,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!BE:BE)+SUMIF(TRANS!$E:$E,3021001,TRANS!CJ:CJ)+SUMIF(TRANS!$E:$E,3021001,TRANS!Z:Z)","v":1156.71},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!BF:BF)+SUMIF(TRANS!$E:$E,3021001,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!BG:BG)+SUMIF(TRANS!$E:$E,3021001,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021001,TRANS!BH:BH)+SUMIF(TRANS!$E:$E,3021001,TRANS!CM:CM)+SUMIF(TRANS!$E:$E,3021001,TRANS!AA:AA)","v":1156.71}]
[null,null,null,null,null,null,null,null,null,null,"This sheet/Autopay","blank",null,null,null,{"$f":"P4","v":357338.11},{"$f":"Q4","v":0},{"$f":"R4","v":0},{"$f":"SUMIF(Autopay1!$C:$C,'Payments - Hampden Way Nursery'!L19,Autopay1!$G:$G)+SUMIF(Autopay2!$C:$C,'Payments - Hampden Way Nursery'!L19,Autopay2!$G:$G)+SUMIF(Autopay3!$C:$C,'Payments - Hampden Way Nursery'!L19,Autopay3!$G:$G)+SUMIF(Autopay4!$C:$C,'Payments - Hampden Way Nursery'!L19,Autopay4!$G:$G)+IF(V22=\"EFA\",SUMIF(TRANS!E:E,3021001,TRANS!AV:AV),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!G:G,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),T4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!H:H,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),U4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!I:I,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),V4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!J:J,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),W4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!K:K,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),X4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!L:L,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),Y4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!M:M,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),Z4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!N:N,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),AA4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!O:O,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),AB4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!P:P,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),AC4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!Q:Q,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),AD4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!R:R,MthlyAcadPivot!$B:$B,'Payments - Hampden Way Nursery'!$V$19),AE4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(M7:AE7)+AH7,0)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},0,0,0,0,1,{"$f":"IF(ROUND(SUM(S5:S6)/2,0)=ROUND(S6,0),0,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"IF(ROUND(AH4,0)=0,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"SUM(M8:AD8)","v":{"$error":"#N/A"}},{"$f":"ROUND(M5,0)-ROUND(M4,0)","v":0},{"$f":"ROUND(N5,0)-ROUND(N4,0)","v":0},0,0,0,352711,{"$f":"ROUND(S6,0)-ROUND(S5,0)","v":{"$error":"#N/A"}},0,0,1157,0,0,1157,0,0,1157,0,0,1157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V22=\"EFA\",SUMIF(AprMthly!B:B,'Payments - Hampden Way Nursery'!V20,AprMthly!F:F)-T29,0)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"Payments",null,null,null,null,null,null,null,null,null,"For queries please contact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Hampden Way Nursery",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},{"$f":"Home!S21","v":"DfENo"},3021001,null,{"$f":"Home!W21","v":"Sector"},{"$f":"Home!X21","v":{"$error":"#N/A"}},null,"NB: Please scroll down to the bottom of the page for the monthly CFR coding summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},null,{"$f":"Home!W22","v":"Phase"},{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"},{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},null,{"$f":"Home!W23","v":"Type"},{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},null,{"$f":"Home!W24","v":"6th Form"},{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},null,{"$f":"Home!W25","v":"Nursery"},{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V19=3025408,\"All payments to Bishop Douglass School will be made by 31st August 2016\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule of Monthly Payments from London Borough of Barnet"]
[null,null,null,null,null,null,null,null,null,null,null,"CFR Code",null,null,"Type of funding","Allocation to date","To be paid directly to school by ESFA",{"$f":"IF(V19=3027009,\"Option A Payment (Apr-Aug)\",IF(V22=\"A\",\"Option A Payment\",IF(V22=\"C\",\"Option C Payment\",\"Not applicable\")))","v":{"$error":"#N/A"}},null,"2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Area","Nursery","Primary","Secondary","Allthrough","Special","PRU","This School",null,null,null,null,null,null,"TOTAL FUNDING",{"$f":"P63+P75+P88+P109+P122+P136+P146+P156","v":357338.11},{"$f":"Q63+Q75+Q88+Q109+Q122+Q136+Q146+Q156","v":0},{"$f":"R63+R75+R88+R109+R122+R136+R146+R156","v":0},null,{"$f":"T63+T75+T88+T109+T122+T136+T146+T156","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P29-SUM(Q29:AE29),0)","v":357338}]
[{"$f":"Home!A35","v":"Area"},{"$f":"Home!B35","v":"Early Years"},{"$f":"Home!C35","v":"Budget Shares"},{"$f":"Home!D35","v":"Budget Shares"},{"$f":"Home!E35","v":"Budget Shares"},{"$f":"Home!F35","v":"High Needs"},{"$f":"Home!H35","v":"High Needs"},{"$f":"Home!I35","v":{"$error":"#N/A"}},"Option","Autocode",null,null,null,null,{"$f":"H30","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P30-SUM(Q30:AE30),0)","v":0}]
[{"$f":"Home!A36","v":{"$error":"#N/A"}},{"$f":"Home!B36","v":"HOURS"},{"$f":"Home!C36","v":"Pri AWPU"},{"$f":"Home!D36","v":"Sec AWPU"},{"$f":"Home!E36","v":"Pri AWPU"},{"$f":"Home!F36","v":"SPECIALNURBASE"},{"$f":"Home!H36","v":"PRURY11BASE"},{"$f":"Home!I36","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H31,TRANS!W:W)","v":0},null,{"$f":"Home!M36","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N36","v":""},{"$f":"'Home - Hampden Way Nursery'!AD36","v":324186.46999999997},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H31&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H31&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H31,TRANS!AA:AA)","v":0},null,null,324186]
[{"$f":"Home!A37","v":{"$error":"#N/A"}},{"$f":"Home!B37","v":"BASIC"},{"$f":"Home!C37","v":"Pri FSM"},{"$f":"Home!D37","v":"Sec AWPU KS3"},{"$f":"Home!E37","v":"Sec AWPU"},{"$f":"Home!F37","v":"SPECIALRY11BASE"},{"$f":"Home!H37","v":"HOSPITAL"},{"$f":"Home!I37","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H32,TRANS!W:W)","v":0},null,{"$f":"Home!M37","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N37","v":""},{"$f":"'Home - Hampden Way Nursery'!AD37","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H32&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H32&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H32,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A38","v":{"$error":"#N/A"}},{"$f":"Home!B38","v":"FLEX"},{"$f":"Home!C38","v":"Pri FSM6"},{"$f":"Home!D38","v":"Sec AWPU KS4"},{"$f":"Home!E38","v":"Sec AWPU KS3"},{"$f":"Home!F38","v":"SPECIALP16BASE"},{"$f":"Home!H38","v":"STMTPY"},{"$f":"Home!I38","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H33,TRANS!W:W)","v":0},null,{"$f":"Home!M38","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N38","v":""},{"$f":"'Home - Hampden Way Nursery'!AD38","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H33&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H33&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H33,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A39","v":{"$error":"#N/A"}},{"$f":"Home!B39","v":"IDACI"},{"$f":"Home!C39","v":"Pri IDACI A"},{"$f":"Home!D39","v":"Sec FSM"},{"$f":"Home!E39","v":"Sec AWPU KS4"},{"$f":"Home!F39","v":"NURSPECTOPUP"},{"$f":"Home!H39","v":"STMTTOPUPSEC"},{"$f":"Home!I39","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H34,TRANS!W:W)","v":0},null,{"$f":"Home!M39","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N39","v":""},{"$f":"'Home - Hampden Way Nursery'!AD39","v":15265.76},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H34&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H34&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H34,TRANS!AA:AA)","v":0},null,null,15266]
[{"$f":"Home!A40","v":{"$error":"#N/A"}},{"$f":"Home!B40","v":"EYPP"},{"$f":"Home!C40","v":"Pri IDACI B"},{"$f":"Home!D40","v":"Sec FSM6"},{"$f":"Home!E40","v":"Pri FSM"},{"$f":"Home!F40","v":"SPECIALTOPUP"},{"$f":"Home!H40","v":"EXCLUSIONS"},{"$f":"Home!I40","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H35,TRANS!W:W)","v":0},null,{"$f":"Home!M40","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N40","v":""},{"$f":"'Home - Hampden Way Nursery'!AD40","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H35&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H35&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H35,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A41","v":{"$error":"#N/A"}},{"$f":"Home!B41","v":"ADJ"},{"$f":"Home!C41","v":"Pri IDACI C"},{"$f":"Home!D41","v":"Sec IDACI A"},{"$f":"Home!E41","v":"Sec FSM"},{"$f":"Home!F41","v":"POST16SPECTOPUP"},{"$f":"Home!H41","v":"PRUASSESSBASE"},{"$f":"Home!I41","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H36,TRANS!W:W)","v":0},null,{"$f":"Home!M41","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N41","v":""},{"$f":"'Home - Hampden Way Nursery'!AD41","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H36&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H36&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H36,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A42","v":{"$error":"#N/A"}},{"$f":"Home!B42","v":"NTRANSIT"},{"$f":"Home!C42","v":"Pri IDACI D"},{"$f":"Home!D42","v":"Sec IDACI B"},{"$f":"Home!E42","v":"Pri FSM6"},{"$f":"Home!F42","v":"SPECPY"},{"$f":"Home!H42","v":"POST16TOPUP"},{"$f":"Home!I42","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H37,TRANS!W:W)","v":0},null,{"$f":"Home!M42","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N42","v":""},{"$f":"'Home - Hampden Way Nursery'!AD42","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H37&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H37&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H37,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A43","v":{"$error":"#N/A"}},{"$f":"Home!B43","v":"NNEWDEL"},{"$f":"Home!C43","v":"Pri IDACI E"},{"$f":"Home!D43","v":"Sec IDACI C"},{"$f":"Home!E43","v":"Sec FSM6"},{"$f":"Home!F43","v":"ARPGuaranteed"},{"$f":"Home!H43","v":"STMTTOPUPPRI"},{"$f":"Home!I43","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H38,TRANS!W:W)","v":0},null,{"$f":"Home!M43","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N43","v":""},{"$f":"'Home - Hampden Way Nursery'!AD43","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H38&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H38&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H38,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A44","v":{"$error":"#N/A"}},{"$f":"Home!B44","v":"MNS Supp"},{"$f":"Home!C44","v":"Pri IDACI F"},{"$f":"Home!D44","v":"Sec IDACI D"},{"$f":"Home!E44","v":"Pri IDACI A"},{"$f":"Home!F44","v":"ARPPY"},{"$f":"Home!H44","v":"blank"},{"$f":"Home!I44","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H39,TRANS!W:W)","v":0},null,{"$f":"Home!M44","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N44","v":""},{"$f":"'Home - Hampden Way Nursery'!AD44","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H39&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H39&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H39,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A45","v":{"$error":"#N/A"}},{"$f":"Home!B45","v":"blank"},{"$f":"Home!C45","v":"Pri EAL 2"},{"$f":"Home!D45","v":"Sec IDACI E"},{"$f":"Home!E45","v":"Pri IDACI B"},{"$f":"Home!F45","v":"ARPRY11BASE"},{"$f":"Home!H45","v":"blank"},{"$f":"Home!I45","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H40,TRANS!W:W)","v":0},null,{"$f":"Home!M45","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N45","v":""},{"$f":"'Home - Hampden Way Nursery'!AD45","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H40&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H40&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H40,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A46","v":{"$error":"#N/A"}},{"$f":"Home!B46","v":"blank"},{"$f":"Home!C46","v":"Pri MOB"},{"$f":"Home!D46","v":"Sec IDACI F"},{"$f":"Home!E46","v":"Pri IDACI C"},{"$f":"Home!F46","v":"ARPTOPUP"},{"$f":"Home!H46","v":"blank"},{"$f":"Home!I46","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H41,TRANS!W:W)","v":0},null,{"$f":"Home!M46","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N46","v":""},{"$f":"'Home - Hampden Way Nursery'!AD46","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H41&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H41&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H41,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A47","v":{"$error":"#N/A"}},{"$f":"Home!B47","v":"blank"},{"$f":"Home!C47","v":"Pri LPA"},{"$f":"Home!D47","v":"Sec EAL 2"},{"$f":"Home!E47","v":"Pri IDACI D"},{"$f":"Home!F47","v":"STMTtopupPRI"},{"$f":"Home!H47","v":"blank"},{"$f":"Home!I47","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H42,TRANS!W:W)","v":0},null,{"$f":"Home!M47","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N47","v":""},{"$f":"'Home - Hampden Way Nursery'!AD47","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H42&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H42&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H42,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A48","v":{"$error":"#N/A"}},{"$f":"Home!B48","v":"blank"},{"$f":"Home!C48","v":"NNDR"},{"$f":"Home!D48","v":"Sec MOB"},{"$f":"Home!E48","v":"Pri IDACI E"},{"$f":"Home!F48","v":"blank"},{"$f":"Home!H48","v":"blank"},{"$f":"Home!I48","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H43,TRANS!W:W)","v":0},null,{"$f":"Home!M48","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N48","v":""},{"$f":"'Home - Hampden Way Nursery'!AD48","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H43&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H43&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H43,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A49","v":{"$error":"#N/A"}},{"$f":"Home!B49","v":"blank"},{"$f":"Home!C49","v":"NNDRPY"},{"$f":"Home!D49","v":"Sec LPA"},{"$f":"Home!E49","v":"Pri IDACI F"},{"$f":"Home!F49","v":"blank"},{"$f":"Home!H49","v":"blank"},{"$f":"Home!I49","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H44,TRANS!W:W)","v":0},null,{"$f":"Home!M49","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N49","v":""},{"$f":"'Home - Hampden Way Nursery'!AD49","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H44&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H44&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H44,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A50","v":{"$error":"#N/A"}},{"$f":"Home!B50","v":"blank"},{"$f":"Home!C50","v":"LUMP SUM"},{"$f":"Home!D50","v":"NNDR"},{"$f":"Home!E50","v":"Sec IDACI A"},{"$f":"Home!F50","v":"blank"},{"$f":"Home!H50","v":"blank"},{"$f":"Home!I50","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H45,TRANS!W:W)","v":0},null,{"$f":"Home!M50","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N50","v":""},{"$f":"'Home - Hampden Way Nursery'!AD50","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H45&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H45&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H45,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A51","v":{"$error":"#N/A"}},{"$f":"Home!B51","v":"blank"},{"$f":"Home!C51","v":"SPLIT SITES"},{"$f":"Home!D51","v":"NNDRPY"},{"$f":"Home!E51","v":"Sec IDACI B"},{"$f":"Home!F51","v":"blank"},{"$f":"Home!H51","v":"blank"},{"$f":"Home!I51","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H46,TRANS!W:W)","v":0},null,{"$f":"Home!M51","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N51","v":""},{"$f":"'Home - Hampden Way Nursery'!AD51","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H46&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H46&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H46,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A52","v":{"$error":"#N/A"}},{"$f":"Home!B52","v":"blank"},{"$f":"Home!C52","v":"ADDLUMP"},{"$f":"Home!D52","v":"LUMP SUM"},{"$f":"Home!E52","v":"Sec IDACI C"},{"$f":"Home!F52","v":"blank"},{"$f":"Home!H52","v":"blank"},{"$f":"Home!I52","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H47,TRANS!W:W)","v":0},null,{"$f":"Home!M52","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N52","v":""},{"$f":"'Home - Hampden Way Nursery'!AD52","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H47&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H47&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H47,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A53","v":{"$error":"#N/A"}},{"$f":"Home!B53","v":"blank"},{"$f":"Home!C53","v":"MFG"},{"$f":"Home!D53","v":"SPLIT SITES"},{"$f":"Home!E53","v":"Sec IDACI D"},{"$f":"Home!F53","v":"blank"},{"$f":"Home!H53","v":"blank"},{"$f":"Home!I53","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H48,TRANS!W:W)","v":0},null,{"$f":"Home!M53","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N53","v":""},{"$f":"'Home - Hampden Way Nursery'!AD53","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H48&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H48&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H48,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A54","v":{"$error":"#N/A"}},{"$f":"Home!B54","v":"blank"},{"$f":"Home!C54","v":"EXCLUSIONS"},{"$f":"Home!D54","v":"MFG"},{"$f":"Home!E54","v":"Sec IDACI E"},{"$f":"Home!F54","v":"blank"},{"$f":"Home!H54","v":"blank"},{"$f":"Home!I54","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H49,TRANS!W:W)","v":0},null,{"$f":"Home!M54","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N54","v":""},{"$f":"'Home - Hampden Way Nursery'!AD54","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H49&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H49&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H49,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A55","v":{"$error":"#N/A"}},{"$f":"Home!B55","v":"blank"},{"$f":"Home!C55","v":"Pri FFAdj"},{"$f":"Home!D55","v":"EXCLUSIONS"},{"$f":"Home!E55","v":"Sec IDACI F"},{"$f":"Home!F55","v":"blank"},{"$f":"Home!H55","v":"blank"},{"$f":"Home!I55","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H50,TRANS!W:W)","v":0},null,{"$f":"Home!M55","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N55","v":""},{"$f":"'Home - Hampden Way Nursery'!AD55","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H50&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H50&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H50,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A56","v":{"$error":"#N/A"}},{"$f":"Home!B56","v":"blank"},{"$f":"Home!C56","v":"blank"},{"$f":"Home!D56","v":"blank"},{"$f":"Home!E56","v":"Pri EAL 2"},{"$f":"Home!F56","v":"blank"},{"$f":"Home!H56","v":"blank"},{"$f":"Home!I56","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H51,TRANS!W:W)","v":0},null,{"$f":"Home!M56","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N56","v":""},{"$f":"'Home - Hampden Way Nursery'!AD56","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H51&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H51&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H51,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A57","v":{"$error":"#N/A"}},{"$f":"Home!B57","v":"blank"},{"$f":"Home!C57","v":"blank"},{"$f":"Home!D57","v":"blank"},{"$f":"Home!E57","v":"Sec EAL 2"},{"$f":"Home!F57","v":"blank"},{"$f":"Home!H57","v":"blank"},{"$f":"Home!I57","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H52,TRANS!W:W)","v":0},null,{"$f":"Home!M57","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N57","v":""},{"$f":"'Home - Hampden Way Nursery'!AD57","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H52&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H52&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H52,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A58","v":{"$error":"#N/A"}},{"$f":"Home!B58","v":"blank"},{"$f":"Home!C58","v":"blank"},{"$f":"Home!D58","v":"blank"},{"$f":"Home!E58","v":"Pri MOB"},{"$f":"Home!F58","v":"blank"},{"$f":"Home!H58","v":"blank"},{"$f":"Home!I58","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H53,TRANS!W:W)","v":0},null,{"$f":"Home!M58","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N58","v":""},{"$f":"'Home - Hampden Way Nursery'!AD58","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H53&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H53&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H53,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A59","v":{"$error":"#N/A"}},{"$f":"Home!B59","v":"blank"},{"$f":"Home!C59","v":"blank"},{"$f":"Home!D59","v":"blank"},{"$f":"Home!E59","v":"Sec MOB"},{"$f":"Home!F59","v":"blank"},{"$f":"Home!H59","v":"blank"},{"$f":"Home!I59","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H54,TRANS!W:W)","v":0},null,{"$f":"Home!M59","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N59","v":""},{"$f":"'Home - Hampden Way Nursery'!AD59","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H54&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H54&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H54,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A60","v":{"$error":"#N/A"}},{"$f":"Home!B60","v":"blank"},{"$f":"Home!C60","v":"blank"},{"$f":"Home!D60","v":"blank"},{"$f":"Home!E60","v":"Pri LPA"},{"$f":"Home!F60","v":"blank"},{"$f":"Home!H60","v":"blank"},{"$f":"Home!I60","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H55,TRANS!W:W)","v":0},null,{"$f":"Home!M60","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N60","v":""},{"$f":"'Home - Hampden Way Nursery'!AD60","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H55&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H55&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H55,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A61","v":{"$error":"#N/A"}},{"$f":"Home!B61","v":"blank"},{"$f":"Home!C61","v":"blank"},{"$f":"Home!D61","v":"blank"},{"$f":"Home!E61","v":"Sec LPA"},{"$f":"Home!F61","v":"blank"},{"$f":"Home!H61","v":"blank"},{"$f":"Home!I61","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H56,TRANS!W:W)","v":0},null,{"$f":"Home!M61","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N61","v":""},{"$f":"'Home - Hampden Way Nursery'!AD61","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H56&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H56&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H56,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A62","v":{"$error":"#N/A"}},{"$f":"Home!B62","v":"blank"},{"$f":"Home!C62","v":"blank"},{"$f":"Home!D62","v":"blank"},{"$f":"Home!E62","v":"NNDR"},{"$f":"Home!F62","v":"blank"},{"$f":"Home!H62","v":"blank"},{"$f":"Home!I62","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H57,TRANS!W:W)","v":0},null,{"$f":"Home!M62","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N62","v":""},{"$f":"'Home - Hampden Way Nursery'!AD62","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H57&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H57&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H57,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A63","v":{"$error":"#N/A"}},{"$f":"Home!B63","v":"blank"},{"$f":"Home!C63","v":"blank"},{"$f":"Home!D63","v":"blank"},{"$f":"Home!E63","v":"NNDRPY"},{"$f":"Home!F63","v":"blank"},{"$f":"Home!H63","v":"blank"},{"$f":"Home!I63","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H58,TRANS!W:W)","v":0},null,{"$f":"Home!M63","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N63","v":""},{"$f":"'Home - Hampden Way Nursery'!AD63","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H58&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H58&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H58,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A64","v":{"$error":"#N/A"}},{"$f":"Home!B64","v":"blank"},{"$f":"Home!C64","v":"blank"},{"$f":"Home!D64","v":"blank"},{"$f":"Home!E64","v":"LUMP SUM"},{"$f":"Home!F64","v":"blank"},{"$f":"Home!H64","v":"blank"},{"$f":"Home!I64","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H59,TRANS!W:W)","v":0},null,{"$f":"Home!M64","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N64","v":""},{"$f":"'Home - Hampden Way Nursery'!AD64","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H59&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H59&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H59,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A65","v":{"$error":"#N/A"}},{"$f":"Home!B65","v":"blank"},{"$f":"Home!C65","v":"blank"},{"$f":"Home!D65","v":"blank"},{"$f":"Home!E65","v":"SPLIT SITES"},{"$f":"Home!F65","v":"blank"},{"$f":"Home!H65","v":"blank"},{"$f":"Home!I65","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H60,TRANS!W:W)","v":0},null,{"$f":"Home!M65","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N65","v":""},{"$f":"'Home - Hampden Way Nursery'!AD65","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H60&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H60&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H60,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A66","v":{"$error":"#N/A"}},{"$f":"Home!B66","v":"blank"},{"$f":"Home!C66","v":"blank"},{"$f":"Home!D66","v":"blank"},{"$f":"Home!E66","v":"MFG"},{"$f":"Home!F66","v":"blank"},{"$f":"Home!H66","v":"blank"},{"$f":"Home!I66","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H61,TRANS!W:W)","v":0},null,{"$f":"Home!M66","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N66","v":""},{"$f":"'Home - Hampden Way Nursery'!AD66","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H61&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H61&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H61,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P61-SUM(Q61:AE61),0)","v":0}]
[{"$f":"Home!A67","v":{"$error":"#N/A"}},{"$f":"Home!B67","v":"blank"},{"$f":"Home!C67","v":"blank"},{"$f":"Home!D67","v":"blank"},{"$f":"Home!E67","v":"EXCLUSIONS"},{"$f":"Home!F67","v":"blank"},{"$f":"Home!H67","v":"blank"},{"$f":"Home!I67","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H62,TRANS!W:W)","v":0},null,{"$f":"Home!M67","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N67","v":""},{"$f":"'Home - Hampden Way Nursery'!AD67","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H62&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H62&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H62,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P62-SUM(Q62:AE62),0)","v":0}]
[{"$f":"Home!A68","v":{"$error":"#N/A"}},{"$f":"Home!B68","v":"SUBTOTAL"},{"$f":"Home!C68","v":"SUBTOTAL"},{"$f":"Home!D68","v":"SUBTOTAL"},{"$f":"Home!E68","v":"SUBTOTAL"},{"$f":"Home!F68","v":"SUBTOTAL"},{"$f":"Home!H68","v":"SUBTOTAL"},{"$f":"Home!I68","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H63,TRANS!W:W)","v":0},null,null,null,null,{"$f":"O30&\" SUBTOTAL\"","v":{"$error":"#N/A"}},{"$f":"SUM(P31:P62)","v":339452.23},{"$f":"SUM(Q31:Q62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P63-SUM(Q63:AE63),0)","v":339452}]
[{"$f":"Home!A69","v":"REPORT"},{"$f":"Home!B69","v":19},{"$f":"Home!C69","v":12},{"$f":"Home!D69","v":12},{"$f":"Home!E69","v":19},{"$f":"Home!F69","v":7},{"$f":"Home!H69","v":2},{"$f":"Home!I69","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H64,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A70","v":0},{"$f":"Home!B70","v":"High Needs"},{"$f":"Home!C70","v":"De-Delegation"},{"$f":"Home!D70","v":"De-Delegation"},{"$f":"Home!E70","v":"De-Delegation"},{"$f":"Home!F70","v":"Post 16"},{"$f":"Home!H70","v":"PRUTop-ups"},{"$f":"Home!I70","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H65,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A71","v":{"$error":"#N/A"}},{"$f":"Home!B71","v":"NURSERYTOPUP"},{"$f":"Home!C71","v":"NDPDEUPEG"},{"$f":"Home!D71","v":"NDSDEUPEG"},{"$f":"Home!E71","v":"NDPDEUPEG"},{"$f":"Home!F71","v":"EFAHN"},{"$f":"Home!H71","v":"PRUTOPUP"},{"$f":"Home!I71","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H66,TRANS!W:W)","v":0},null,{"$f":"Home!M71","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N71","v":""},{"$f":"'Home - Hampden Way Nursery'!AD71","v":9281.0300000000007},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H66&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H66&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H66,TRANS!AA:AA)","v":0},null,null,9281]
[{"$f":"Home!A72","v":{"$error":"#N/A"}},{"$f":"Home!B72","v":"OTHERTOPUP"},{"$f":"Home!C72","v":"NDPDEBS"},{"$f":"Home!D72","v":"NDSDESupply"},{"$f":"Home!E72","v":"NDSDEUPEG"},{"$f":"Home!F72","v":"EFAPROG"},{"$f":"Home!H72","v":"OTHERTOPUP"},{"$f":"Home!I72","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H67,TRANS!W:W)","v":0},null,{"$f":"Home!M72","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N72","v":""},{"$f":"'Home - Hampden Way Nursery'!AD72","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H67&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H67&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H67,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A73","v":{"$error":"#N/A"}},{"$f":"Home!B73","v":"STMTPY"},{"$f":"Home!C73","v":"NDPDESupply"},{"$f":"Home!D73","v":"NDSecDELConting"},{"$f":"Home!E73","v":"NDPDEBS"},{"$f":"Home!F73","v":"BURSARY"},{"$f":"Home!H73","v":"STATEMENTTOPUP"},{"$f":"Home!I73","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H68,TRANS!W:W)","v":0},null,{"$f":"Home!M73","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N73","v":""},{"$f":"'Home - Hampden Way Nursery'!AD73","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H68&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H68&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H68,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A74","v":{"$error":"#N/A"}},{"$f":"Home!B74","v":"NURSERYEX"},{"$f":"Home!C74","v":"NDPriDELConting"},{"$f":"Home!D74","v":"NDSecDELImprov"},{"$f":"Home!E74","v":"NDPDESupply"},{"$f":"Home!F74","v":"blank"},{"$f":"Home!H74","v":"blank"},{"$f":"Home!I74","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H69,TRANS!W:W)","v":0},null,{"$f":"Home!M74","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N74","v":""},{"$f":"'Home - Hampden Way Nursery'!AD74","v":3978},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H69&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H69&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H69,TRANS!AA:AA)","v":0},null,null,3978]
[{"$f":"Home!A75","v":{"$error":"#N/A"}},{"$f":"Home!B75","v":"blank"},{"$f":"Home!C75","v":"NDPriDELImprov"},{"$f":"Home!D75","v":"blank"},{"$f":"Home!E75","v":"NDSDESupply"},{"$f":"Home!F75","v":"blank"},{"$f":"Home!H75","v":"blank"},{"$f":"Home!I75","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H70,TRANS!W:W)","v":0},null,{"$f":"Home!M75","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N75","v":""},{"$f":"'Home - Hampden Way Nursery'!AD75","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H70&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H70&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H70,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A76","v":{"$error":"#N/A"}},{"$f":"Home!B76","v":"blank"},{"$f":"Home!C76","v":"blank"},{"$f":"Home!D76","v":"blank"},{"$f":"Home!E76","v":"NDPriDELConting"},{"$f":"Home!F76","v":"blank"},{"$f":"Home!H76","v":"blank"},{"$f":"Home!I76","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H71,TRANS!W:W)","v":0},null,{"$f":"Home!M76","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N76","v":""},{"$f":"'Home - Hampden Way Nursery'!AD76","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H71&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H71&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H71,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A77","v":{"$error":"#N/A"}},{"$f":"Home!B77","v":"blank"},{"$f":"Home!C77","v":"blank"},{"$f":"Home!D77","v":"blank"},{"$f":"Home!E77","v":"NDPriDELImprov"},{"$f":"Home!F77","v":"blank"},{"$f":"Home!H77","v":"blank"},{"$f":"Home!I77","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H72,TRANS!W:W)","v":0},null,{"$f":"Home!M77","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N77","v":""},{"$f":"'Home - Hampden Way Nursery'!AD77","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H72&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H72&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H72,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A78","v":{"$error":"#N/A"}},{"$f":"Home!B78","v":"blank"},{"$f":"Home!C78","v":"blank"},{"$f":"Home!D78","v":"blank"},{"$f":"Home!E78","v":"NDSecDELConting"},{"$f":"Home!F78","v":"blank"},{"$f":"Home!H78","v":"blank"},{"$f":"Home!I78","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H73,TRANS!W:W)","v":0},null,{"$f":"Home!M78","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N78","v":""},{"$f":"'Home - Hampden Way Nursery'!AD78","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H73&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H73&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H73,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A79","v":{"$error":"#N/A"}},{"$f":"Home!B79","v":"blank"},{"$f":"Home!C79","v":"blank"},{"$f":"Home!D79","v":"blank"},{"$f":"Home!E79","v":"NDSecDELImprov"},{"$f":"Home!F79","v":"blank"},{"$f":"Home!H79","v":"blank"},{"$f":"Home!I79","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H74,TRANS!W:W)","v":0},null,{"$f":"Home!M79","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N79","v":""},{"$f":"'Home - Hampden Way Nursery'!AD79","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H74&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H74&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H74,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A80","v":{"$error":"#N/A"}},{"$f":"Home!B80","v":"subtotal"},{"$f":"Home!C80","v":"subtotal"},{"$f":"Home!D80","v":"subtotal"},{"$f":"Home!E80","v":"subtotal"},{"$f":"Home!F80","v":"subtotal"},{"$f":"Home!H80","v":"subtotal"},{"$f":"Home!I80","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H75,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P65:P74)","v":13259.03},{"$f":"SUM(Q65:Q74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,13259]
[{"$f":"Home!A81","v":"REPORT"},{"$f":"Home!B81","v":3},{"$f":"Home!C81","v":3},{"$f":"Home!D81","v":3},{"$f":"Home!E81","v":6},{"$f":"Home!F81","v":7},{"$f":"Home!H81","v":3},{"$f":"Home!I81","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H76,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A82","v":0},{"$f":"Home!B82","v":"Grants"},{"$f":"Home!C82","v":"PupilPremium"},{"$f":"Home!D82","v":"Post 16"},{"$f":"Home!E82","v":"Post 16"},{"$f":"Home!F82","v":"PupilPremium"},{"$f":"Home!H82","v":"PupilPremium"},{"$f":"Home!I82","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H77,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H77","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A83","v":{"$error":"#N/A"}},{"$f":"Home!B83","v":"DFC"},{"$f":"Home!C83","v":"PPFSMPri"},{"$f":"Home!D83","v":"EFAADD"},{"$f":"Home!E83","v":"EFAADD"},{"$f":"Home!F83","v":"PPFSMPri"},{"$f":"Home!H83","v":"PPFSMPri"},{"$f":"Home!I83","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H78,TRANS!W:W)","v":0},null,{"$f":"Home!M83","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N83","v":""},{"$f":"'Home - Hampden Way Nursery'!AD83","v":4626.8500000000004},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H78&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H78&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H78,TRANS!AA:AA)","v":0},null,null,4627]
[{"$f":"Home!A84","v":{"$error":"#N/A"}},{"$f":"Home!B84","v":"blank"},{"$f":"Home!C84","v":"PPSERVICE"},{"$f":"Home!D84","v":"EFAFP"},{"$f":"Home!E84","v":"EFAFP"},{"$f":"Home!F84","v":"PPFSMSec"},{"$f":"Home!H84","v":"PPFSMSec"},{"$f":"Home!I84","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H79,TRANS!W:W)","v":0},null,{"$f":"Home!M84","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N84","v":""},{"$f":"'Home - Hampden Way Nursery'!AD84","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H79&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H79&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H79,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A85","v":{"$error":"#N/A"}},{"$f":"Home!B85","v":"blank"},{"$f":"Home!C85","v":"PPLOOKEDAFTER"},{"$f":"Home!D85","v":"EFAHN"},{"$f":"Home!E85","v":"EFAHN"},{"$f":"Home!F85","v":"PPSERVICE"},{"$f":"Home!H85","v":"PPSERVICE"},{"$f":"Home!I85","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H80,TRANS!W:W)","v":0},null,{"$f":"Home!M85","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N85","v":""},{"$f":"'Home - Hampden Way Nursery'!AD85","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H80&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H80&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H80,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A86","v":{"$error":"#N/A"}},{"$f":"Home!B86","v":"blank"},{"$f":"Home!C86","v":"PPPOST-LAC"},{"$f":"Home!D86","v":"EFAALS"},{"$f":"Home!E86","v":"EFAALS"},{"$f":"Home!F86","v":"PPLOOKEDAFTER"},{"$f":"Home!H86","v":"PPLOOKEDAFTER"},{"$f":"Home!I86","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H81,TRANS!W:W)","v":0},null,{"$f":"Home!M86","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N86","v":""},{"$f":"'Home - Hampden Way Nursery'!AD86","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H81&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H81&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H81,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A87","v":{"$error":"#N/A"}},{"$f":"Home!B87","v":"blank"},{"$f":"Home!C87","v":"PPPY"},{"$f":"Home!D87","v":"EFAPROG"},{"$f":"Home!E87","v":"EFAPROG"},{"$f":"Home!F87","v":"PPPOST-LAC"},{"$f":"Home!H87","v":"PPPOST-LAC"},{"$f":"Home!I87","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H82,TRANS!W:W)","v":0},null,{"$f":"Home!M87","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N87","v":""},{"$f":"'Home - Hampden Way Nursery'!AD87","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H82&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H82&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H82,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A88","v":{"$error":"#N/A"}},{"$f":"Home!B88","v":"blank"},{"$f":"Home!C88","v":"PPEXCLUSIONS"},{"$f":"Home!D88","v":"EFATRANS"},{"$f":"Home!E88","v":"EFATRANS"},{"$f":"Home!F88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!H88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!I88","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H83,TRANS!W:W)","v":0},null,{"$f":"Home!M88","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N88","v":""},{"$f":"'Home - Hampden Way Nursery'!AD88","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H83&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H83&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H83,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A89","v":{"$error":"#N/A"}},{"$f":"Home!B89","v":"blank"},{"$f":"Home!C89","v":"blank"},{"$f":"Home!D89","v":"BURSARY"},{"$f":"Home!E89","v":"BURSARY"},{"$f":"Home!F89","v":"EYPP"},{"$f":"Home!H89","v":"PPFSMPRU"},{"$f":"Home!I89","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H84,TRANS!W:W)","v":0},null,{"$f":"Home!M89","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N89","v":""},{"$f":"'Home - Hampden Way Nursery'!AD89","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H84&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H84&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H84,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A90","v":{"$error":"#N/A"}},{"$f":"Home!B90","v":"blank"},{"$f":"Home!C90","v":"blank"},{"$f":"Home!D90","v":"EFAPY"},{"$f":"Home!E90","v":"blank"},{"$f":"Home!F90","v":"PPPY"},{"$f":"Home!H90","v":"PPPY"},{"$f":"Home!I90","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H85,TRANS!W:W)","v":0},null,{"$f":"Home!M90","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N90","v":""},{"$f":"'Home - Hampden Way Nursery'!AD90","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H85&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H85&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H85,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A91","v":{"$error":"#N/A"}},{"$f":"Home!B91","v":"blank"},{"$f":"Home!C91","v":"blank"},{"$f":"Home!D91","v":"blank"},{"$f":"Home!E91","v":"blank"},{"$f":"Home!F91","v":"PPEXCLUSIONS"},{"$f":"Home!H91","v":"PPEXCLUSIONS"},{"$f":"Home!I91","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H86,TRANS!W:W)","v":0},null,{"$f":"Home!M91","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N91","v":""},{"$f":"'Home - Hampden Way Nursery'!AD91","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H86&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H86&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H86,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A92","v":{"$error":"#N/A"}},{"$f":"Home!B92","v":"blank"},{"$f":"Home!C92","v":"blank"},{"$f":"Home!D92","v":"blank"},{"$f":"Home!E92","v":"blank"},{"$f":"Home!F92","v":"blank"},{"$f":"Home!H92","v":0},{"$f":"Home!I92","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H87,TRANS!W:W)","v":0},null,{"$f":"Home!M92","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N92","v":""},{"$f":"'Home - Hampden Way Nursery'!AD92","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H87&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H87&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H87,TRANS!AA:AA)","v":0}]
[{"$f":"Home!A93","v":{"$error":"#N/A"}},{"$f":"Home!B93","v":"subtotal"},{"$f":"Home!C93","v":"subtotal"},{"$f":"Home!D93","v":"subtotal"},{"$f":"Home!E93","v":"subtotal"},{"$f":"Home!F93","v":"subtotal"},{"$f":"Home!H93","v":"subtotal"},{"$f":"Home!I93","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H88,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P77:P87)","v":4626.8500000000004},{"$f":"SUM(Q77:Q87)","v":0},{"$f":"SUM(R77:R87)","v":0},null,{"$f":"SUM(T77:T87)","v":0},{"$f":"SUM(U77:U87)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,4627]
[{"$f":"Home!A94","v":"REPORT"},{"$f":"Home!B94","v":2},{"$f":"Home!C94","v":7},{"$f":"Home!D94","v":7},{"$f":"Home!E94","v":7},{"$f":"Home!F94","v":5},{"$f":"Home!H94","v":5},{"$f":"Home!I94","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H89,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A95","v":0},{"$f":"Home!B95","v":"Not used"},{"$f":"Home!C95","v":"High Needs"},{"$f":"Home!D95","v":"High Needs"},{"$f":"Home!E95","v":"High Needs"},{"$f":"Home!F95","v":"Grants"},{"$f":"Home!H95","v":"Grants"},{"$f":"Home!I95","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H90,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H90","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A96","v":{"$error":"#N/A"}},{"$f":"Home!B96","v":"blank"},{"$f":"Home!C96","v":"ARPNURBASE"},{"$f":"Home!D96","v":"ARPRY11BASE"},{"$f":"Home!E96","v":"ARPNURBASE"},{"$f":"Home!F96","v":"DFC"},{"$f":"Home!H96","v":"DFC"},{"$f":"Home!I96","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H91,TRANS!W:W)","v":0},null,{"$f":"Home!M96","v":{"$error":"#N/A"}},{"$f":"Home!N96","v":""},{"$f":"Home!O96","v":0},{"$f":"Home!N96","v":""},{"$f":"'Home - Hampden Way Nursery'!AD96","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H91&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H91&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H91,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A97","v":{"$error":"#N/A"}},{"$f":"Home!B97","v":"blank"},{"$f":"Home!C97","v":"ARPRY11BASE"},{"$f":"Home!D97","v":"OCCARPRY11BASE"},{"$f":"Home!E97","v":"ARPRY11BASE"},{"$f":"Home!F97","v":"Y7catchup"},{"$f":"Home!H97","v":"TU"},{"$f":"Home!I97","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H92,TRANS!W:W)","v":0},null,{"$f":"Home!M97","v":{"$error":"#N/A"}},{"$f":"Home!N97","v":""},{"$f":"Home!O97","v":0},{"$f":"Home!N97","v":""},{"$f":"'Home - Hampden Way Nursery'!AD97","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H92&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H92&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H92,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A98","v":{"$error":"#N/A"}},{"$f":"Home!B98","v":"blank"},{"$f":"Home!C98","v":"OCCARPRY11BASE"},{"$f":"Home!D98","v":"UNOCCARPRY11BASE"},{"$f":"Home!E98","v":"OCCARPRY11BASE"},{"$f":"Home!F98","v":"TU"},{"$f":"Home!H98","v":"PEGRANT"},{"$f":"Home!I98","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H93,TRANS!W:W)","v":0},null,{"$f":"Home!M98","v":{"$error":"#N/A"}},{"$f":"Home!N98","v":""},{"$f":"Home!O98","v":0},{"$f":"Home!N98","v":""},{"$f":"'Home - Hampden Way Nursery'!AD98","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H93&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H93&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H93,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A99","v":{"$error":"#N/A"}},{"$f":"Home!B99","v":"blank"},{"$f":"Home!C99","v":"UNOCCARPRY11BASE"},{"$f":"Home!D99","v":"ARPP16BASE"},{"$f":"Home!E99","v":"UNOCCARPRY11BASE"},{"$f":"Home!F99","v":"PEGRANT"},{"$f":"Home!H99","v":"UIFSM"},{"$f":"Home!I99","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H94,TRANS!W:W)","v":0},null,{"$f":"Home!M99","v":{"$error":"#N/A"}},{"$f":"Home!N99","v":""},{"$f":"Home!O99","v":0},{"$f":"Home!N99","v":""},{"$f":"'Home - Hampden Way Nursery'!AD99","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H94&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H94&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H94,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A100","v":{"$error":"#N/A"}},{"$f":"Home!B100","v":"blank"},{"$f":"Home!C100","v":"PRURY11BASE"},{"$f":"Home!D100","v":"STATEMENTTOPUP"},{"$f":"Home!E100","v":"ARPP16BASE"},{"$f":"Home!F100","v":"UIFSM"},{"$f":"Home!H100","v":"NCTL"},{"$f":"Home!I100","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H95,TRANS!W:W)","v":0},null,{"$f":"Home!M100","v":{"$error":"#N/A"}},{"$f":"Home!N100","v":""},{"$f":"Home!O100","v":0},{"$f":"Home!N100","v":""},{"$f":"'Home - Hampden Way Nursery'!AD100","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H95&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H95&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H95,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A101","v":{"$error":"#N/A"}},{"$f":"Home!B101","v":"blank"},{"$f":"Home!C101","v":"NURSERYTOPUP"},{"$f":"Home!D101","v":"POST16TOPUP"},{"$f":"Home!E101","v":"NURSERYTOPUP"},{"$f":"Home!F101","v":"NCTL"},{"$f":"Home!H101","v":"y7catchup"},{"$f":"Home!I101","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H96,TRANS!W:W)","v":0},null,{"$f":"Home!M101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"Home!O101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"'Home - Hampden Way Nursery'!AD101","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H96&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H96&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H96,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A102","v":{"$error":"#N/A"}},{"$f":"Home!B102","v":"blank"},{"$f":"Home!C102","v":"STATEMENTTOPUP"},{"$f":"Home!D102","v":"STMTTOPUPSEC"},{"$f":"Home!E102","v":"POST16TOPUP"},{"$f":"Home!F102","v":"blank"},{"$f":"Home!H102","v":"blank"},{"$f":"Home!I102","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H97,TRANS!W:W)","v":0},null,{"$f":"Home!M102","v":{"$error":"#N/A"}},{"$f":"Home!N102","v":""},{"$f":"Home!O102","v":0},{"$f":"Home!N102","v":""},{"$f":"'Home - Hampden Way Nursery'!AD102","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H97&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H97&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H97,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A103","v":{"$error":"#N/A"}},{"$f":"Home!B103","v":"blank"},{"$f":"Home!C103","v":"STMTTOPUPPRI"},{"$f":"Home!D103","v":"ARPTOPUP"},{"$f":"Home!E103","v":"STATEMENTTOPUP"},{"$f":"Home!F103","v":"blank"},{"$f":"Home!H103","v":"blank"},{"$f":"Home!I103","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H98,TRANS!W:W)","v":0},null,{"$f":"Home!M103","v":{"$error":"#N/A"}},{"$f":"Home!N103","v":""},{"$f":"Home!O103","v":0},{"$f":"Home!N103","v":""},{"$f":"'Home - Hampden Way Nursery'!AD103","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H98&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H98&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H98,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A104","v":{"$error":"#N/A"}},{"$f":"Home!B104","v":"blank"},{"$f":"Home!C104","v":"NURARPTOPUP"},{"$f":"Home!D104","v":"POST16ARPTOPUP"},{"$f":"Home!E104","v":"STMTTOPUPPRI"},{"$f":"Home!F104","v":"blank"},{"$f":"Home!H104","v":"blank"},{"$f":"Home!I104","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H99,TRANS!W:W)","v":0},null,{"$f":"Home!M104","v":{"$error":"#N/A"}},{"$f":"Home!N104","v":""},{"$f":"Home!O104","v":0},{"$f":"Home!N104","v":""},{"$f":"'Home - Hampden Way Nursery'!AD104","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H99&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H99&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H99,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A105","v":{"$error":"#N/A"}},{"$f":"Home!B105","v":"blank"},{"$f":"Home!C105","v":"ARPTOPUP"},{"$f":"Home!D105","v":"OTHERTOPUP"},{"$f":"Home!E105","v":"STMTTOPUPSEC"},{"$f":"Home!F105","v":"blank"},{"$f":"Home!H105","v":"blank"},{"$f":"Home!I105","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H100,TRANS!W:W)","v":0},null,{"$f":"Home!M105","v":{"$error":"#N/A"}},{"$f":"Home!N105","v":""},{"$f":"Home!O105","v":0},{"$f":"Home!N105","v":""},{"$f":"'Home - Hampden Way Nursery'!AD105","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H100&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H100&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H100,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A106","v":{"$error":"#N/A"}},{"$f":"Home!B106","v":"blank"},{"$f":"Home!C106","v":"PRUTOPUP"},{"$f":"Home!D106","v":"STMTPY"},{"$f":"Home!E106","v":"NURARPTOPUP"},{"$f":"Home!F106","v":"blank"},{"$f":"Home!H106","v":"blank"},{"$f":"Home!I106","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H101,TRANS!W:W)","v":0},null,{"$f":"Home!M106","v":{"$error":"#N/A"}},{"$f":"Home!N106","v":""},{"$f":"Home!O106","v":0},{"$f":"Home!N106","v":""},{"$f":"'Home - Hampden Way Nursery'!AD106","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H101&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H101&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H101,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A107","v":{"$error":"#N/A"}},{"$f":"Home!B107","v":"blank"},{"$f":"Home!C107","v":"OTHERTOPUP"},{"$f":"Home!D107","v":"ARPPY"},{"$f":"Home!E107","v":"ARPTOPUP"},{"$f":"Home!F107","v":"blank"},{"$f":"Home!H107","v":"blank"},{"$f":"Home!I107","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H102,TRANS!W:W)","v":0},null,{"$f":"Home!M107","v":{"$error":"#N/A"}},{"$f":"Home!N107","v":""},{"$f":"Home!O107","v":0},{"$f":"Home!N107","v":""},{"$f":"'Home - Hampden Way Nursery'!AD107","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H102&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H102&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H102,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A108","v":{"$error":"#N/A"}},{"$f":"Home!B108","v":"blank"},{"$f":"Home!C108","v":"STMTPY"},{"$f":"Home!D108","v":"SPECIALRY11BASE"},{"$f":"Home!E108","v":"POST16ARPTOPUP"},{"$f":"Home!F108","v":"blank"},{"$f":"Home!H108","v":"blank"},{"$f":"Home!I108","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H103,TRANS!W:W)","v":0},null,{"$f":"Home!M108","v":{"$error":"#N/A"}},{"$f":"Home!N108","v":""},{"$f":"Home!O108","v":0},{"$f":"Home!N108","v":""},{"$f":"'Home - Hampden Way Nursery'!AD108","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H103&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H103&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H103,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A109","v":{"$error":"#N/A"}},{"$f":"Home!B109","v":"blank"},{"$f":"Home!C109","v":"ARPPY"},{"$f":"Home!D109","v":"blank"},{"$f":"Home!E109","v":"OTHERTOPUP"},{"$f":"Home!F109","v":"blank"},{"$f":"Home!H109","v":"blank"},{"$f":"Home!I109","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H104,TRANS!W:W)","v":0},null,{"$f":"Home!M109","v":{"$error":"#N/A"}},{"$f":"Home!N109","v":""},{"$f":"Home!O109","v":0},{"$f":"Home!N109","v":""},{"$f":"'Home - Hampden Way Nursery'!AD109","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H104&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H104&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H104,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A110","v":{"$error":"#N/A"}},{"$f":"Home!B110","v":"blank"},{"$f":"Home!C110","v":"NURSERYEX"},{"$f":"Home!D110","v":"blank"},{"$f":"Home!E110","v":"STMTPY"},{"$f":"Home!F110","v":"blank"},{"$f":"Home!H110","v":"blank"},{"$f":"Home!I110","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H105,TRANS!W:W)","v":0},null,{"$f":"Home!M110","v":{"$error":"#N/A"}},{"$f":"Home!N110","v":""},{"$f":"Home!O110","v":0},{"$f":"Home!N110","v":""},{"$f":"'Home - Hampden Way Nursery'!AD110","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H105&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H105&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H105,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A111","v":{"$error":"#N/A"}},{"$f":"Home!B111","v":"blank"},{"$f":"Home!C111","v":"NOTIONALSEN"},{"$f":"Home!D111","v":"blank"},{"$f":"Home!E111","v":"ARPPY"},{"$f":"Home!F111","v":"blank"},{"$f":"Home!H111","v":"blank"},{"$f":"Home!I111","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M111","v":{"$error":"#N/A"}},{"$f":"Home!N111","v":""},{"$f":"Home!O111","v":0},{"$f":"Home!N111","v":""},{"$f":"'Home - Hampden Way Nursery'!AD111","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H106&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H106&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H106,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P106-SUM(Q106:AE106),0)","v":0}]
[{"$f":"Home!A112","v":{"$error":"#N/A"}},{"$f":"Home!B112","v":"blank"},{"$f":"Home!C112","v":"blank"},{"$f":"Home!D112","v":"blank"},{"$f":"Home!E112","v":"NURSERYEX"},{"$f":"Home!F112","v":"blank"},{"$f":"Home!H112","v":"blank"},{"$f":"Home!I112","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M112","v":{"$error":"#N/A"}},{"$f":"Home!N112","v":""},{"$f":"Home!O112","v":0},{"$f":"Home!N112","v":""},{"$f":"'Home - Hampden Way Nursery'!AD112","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H107&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H107&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H107,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P107-SUM(Q107:AE107),0)","v":0}]
[{"$f":"Home!A113","v":{"$error":"#N/A"}},{"$f":"Home!B113","v":"blank"},{"$f":"Home!C113","v":"blank"},{"$f":"Home!D113","v":"blank"},{"$f":"Home!E113","v":"blank"},{"$f":"Home!F113","v":"blank"},{"$f":"Home!H113","v":"blank"},{"$f":"Home!I113","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M113","v":{"$error":"#N/A"}},{"$f":"Home!N113","v":""},{"$f":"Home!O113","v":0},{"$f":"Home!N113","v":""},{"$f":"'Home - Hampden Way Nursery'!AD113","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H108&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H108&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H108,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P108-SUM(Q108:AE108),0)","v":0}]
[{"$f":"Home!A114","v":{"$error":"#N/A"}},{"$f":"Home!B114","v":"subtotal"},{"$f":"Home!C114","v":"subtotal"},{"$f":"Home!D114","v":"subtotal"},{"$f":"Home!E114","v":"subtotal"},{"$f":"Home!F114","v":"subtotal"},{"$f":"Home!H114","v":"subtotal"},{"$f":"Home!I114","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H109,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P91:P108)","v":0},{"$f":"SUM(Q91:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A115","v":"REPORT"},{"$f":"Home!B115","v":2},{"$f":"Home!C115","v":9},{"$f":"Home!D115","v":7},{"$f":"Home!E115","v":10},{"$f":"Home!F115","v":7},{"$f":"Home!H115","v":7},{"$f":"Home!I115","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H110,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P110-SUM(Q110:AE110),0)","v":0}]
[{"$f":"Home!A116","v":0},{"$f":"Home!B116","v":"Not used"},{"$f":"Home!C116","v":"Grants"},{"$f":"Home!D116","v":"PupilPremium"},{"$f":"Home!E116","v":"PupilPremium"},{"$f":"Home!F116","v":"Not used"},{"$f":"Home!H116","v":"Not used"},{"$f":"Home!I116","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H111,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H111","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A117","v":{"$error":"#N/A"}},{"$f":"Home!B117","v":"blank"},{"$f":"Home!C117","v":"DFC"},{"$f":"Home!D117","v":"PPFSMSec"},{"$f":"Home!E117","v":"PPFSMPri"},{"$f":"Home!F117","v":"blank"},{"$f":"Home!H117","v":"blank"},{"$f":"Home!I117","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H112,TRANS!W:W)","v":0},null,{"$f":"Home!M117","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N117","v":""},{"$f":"'Home - Hampden Way Nursery'!AD117","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H112&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H112&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H112,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A118","v":{"$error":"#N/A"}},{"$f":"Home!B118","v":"blank"},{"$f":"Home!C118","v":"dfcloan"},{"$f":"Home!D118","v":"PPSERVICE"},{"$f":"Home!E118","v":"PPFSMSec"},{"$f":"Home!F118","v":"blank"},{"$f":"Home!H118","v":"blank"},{"$f":"Home!I118","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H113,TRANS!W:W)","v":0},null,{"$f":"Home!M118","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N118","v":""},{"$f":"'Home - Hampden Way Nursery'!AD118","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H113&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H113&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H113,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A119","v":{"$error":"#N/A"}},{"$f":"Home!B119","v":"blank"},{"$f":"Home!C119","v":"tu"},{"$f":"Home!D119","v":"PPLOOKEDAFTER"},{"$f":"Home!E119","v":"PPSERVICE"},{"$f":"Home!F119","v":"blank"},{"$f":"Home!H119","v":"blank"},{"$f":"Home!I119","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H114,TRANS!W:W)","v":0},null,{"$f":"Home!M119","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N119","v":""},{"$f":"'Home - Hampden Way Nursery'!AD119","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H114&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H114&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H114,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A120","v":{"$error":"#N/A"}},{"$f":"Home!B120","v":"blank"},{"$f":"Home!C120","v":"PEGRANT"},{"$f":"Home!D120","v":"PPPOST-LAC"},{"$f":"Home!E120","v":"PPLOOKEDAFTER"},{"$f":"Home!F120","v":"blank"},{"$f":"Home!H120","v":"blank"},{"$f":"Home!I120","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H115,TRANS!W:W)","v":0},null,{"$f":"Home!M120","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N120","v":""},{"$f":"'Home - Hampden Way Nursery'!AD120","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H115&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H115&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H115,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A121","v":{"$error":"#N/A"}},{"$f":"Home!B121","v":"blank"},{"$f":"Home!C121","v":"UIFSM"},{"$f":"Home!D121","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!E121","v":"PPPOST-LAC"},{"$f":"Home!F121","v":"blank"},{"$f":"Home!H121","v":"blank"},{"$f":"Home!I121","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H116,TRANS!W:W)","v":0},null,{"$f":"Home!M121","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N121","v":""},{"$f":"'Home - Hampden Way Nursery'!AD121","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H116&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H116&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H116,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A122","v":{"$error":"#N/A"}},{"$f":"Home!B122","v":"blank"},{"$f":"Home!C122","v":"RBASELINE"},{"$f":"Home!D122","v":"PPPY"},{"$f":"Home!E122","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!F122","v":"blank"},{"$f":"Home!H122","v":"blank"},{"$f":"Home!I122","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H117,TRANS!W:W)","v":0},null,{"$f":"Home!M122","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N122","v":""},{"$f":"'Home - Hampden Way Nursery'!AD122","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H117&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H117&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H117,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A123","v":{"$error":"#N/A"}},{"$f":"Home!B123","v":"blank"},{"$f":"Home!C123","v":"NCTL"},{"$f":"Home!D123","v":"PPEXCLUSIONS"},{"$f":"Home!E123","v":"PPEXCLUSIONS"},{"$f":"Home!F123","v":"blank"},{"$f":"Home!H123","v":"blank"},{"$f":"Home!I123","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H118,TRANS!W:W)","v":0},null,{"$f":"Home!M123","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N123","v":""},{"$f":"'Home - Hampden Way Nursery'!AD123","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H118&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H118&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H118,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A124","v":{"$error":"#N/A"}},{"$f":"Home!B124","v":"blank"},{"$f":"Home!C124","v":"blank"},{"$f":"Home!D124","v":"blank"},{"$f":"Home!E124","v":"PPPY"},{"$f":"Home!F124","v":"blank"},{"$f":"Home!H124","v":"blank"},{"$f":"Home!I124","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H119,TRANS!W:W)","v":0},null,{"$f":"Home!M124","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N124","v":""},{"$f":"'Home - Hampden Way Nursery'!AD124","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H119&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H119&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H119,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A125","v":{"$error":"#N/A"}},{"$f":"Home!B125","v":"blank"},{"$f":"Home!C125","v":"blank"},{"$f":"Home!D125","v":"blank"},{"$f":"Home!E125","v":"blank"},{"$f":"Home!F125","v":"blank"},{"$f":"Home!H125","v":"blank"},{"$f":"Home!I125","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H120,TRANS!W:W)","v":0},null,{"$f":"Home!M125","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N125","v":""},{"$f":"'Home - Hampden Way Nursery'!AD125","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H120&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H120&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H120,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A126","v":{"$error":"#N/A"}},{"$f":"Home!B126","v":"blank"},{"$f":"Home!C126","v":"blank"},{"$f":"Home!D126","v":"blank"},{"$f":"Home!E126","v":"blank"},{"$f":"Home!F126","v":"blank"},{"$f":"Home!H126","v":"blank"},{"$f":"Home!I126","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H121,TRANS!W:W)","v":0},null,{"$f":"Home!M126","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N126","v":""},{"$f":"'Home - Hampden Way Nursery'!AD126","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H121&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H121&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021001&$H121,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A127","v":{"$error":"#N/A"}},{"$f":"Home!B127","v":"subtotal"},{"$f":"Home!C127","v":"subtotal"},{"$f":"Home!D127","v":"subtotal"},{"$f":"Home!E127","v":"subtotal"},{"$f":"Home!F127","v":"subtotal"},{"$f":"Home!H127","v":"subtotal"},{"$f":"Home!I127","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H122,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P112:P121)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A128","v":"REPORT"},{"$f":"Home!B128","v":0},{"$f":"Home!C128","v":4},{"$f":"Home!D128","v":4},{"$f":"Home!E128","v":5},{"$f":"Home!F128","v":0},{"$f":"Home!H128","v":0},{"$f":"Home!I128","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H123,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A129","v":{"$error":"#N/A"}},{"$f":"Home!B129","v":"Not used"},{"$f":"Home!C129","v":"Growth"},{"$f":"Home!D129","v":"Growth"},{"$f":"Home!E129","v":"Growth"},{"$f":"Home!F129","v":"Not used"},{"$f":"Home!H129","v":"Not used"},{"$f":"Home!I129","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H124,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H124","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A130","v":{"$error":"#N/A"}},{"$f":"Home!B130","v":"blank"},{"$f":"Home!C130","v":"BULGE"},{"$f":"Home!D130","v":"BULGESEC"},{"$f":"Home!E130","v":"BULGE"},{"$f":"Home!F130","v":"blank"},{"$f":"Home!H130","v":"blank"},{"$f":"Home!I130","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H125,TRANS!W:W)","v":0},null,{"$f":"Home!M130","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N130","v":""},{"$f":"'Home - Hampden Way Nursery'!AD130","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H125&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H125&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H125,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A131","v":{"$error":"#N/A"}},{"$f":"Home!B131","v":"blank"},{"$f":"Home!C131","v":"BULGEPRI"},{"$f":"Home!D131","v":"EXPANDPRI"},{"$f":"Home!E131","v":"EXPANDPRI"},{"$f":"Home!F131","v":"blank"},{"$f":"Home!H131","v":"blank"},{"$f":"Home!I131","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H126,TRANS!W:W)","v":0},null,{"$f":"Home!M131","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N131","v":""},{"$f":"'Home - Hampden Way Nursery'!AD131","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H126&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H126&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H126,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A132","v":{"$error":"#N/A"}},{"$f":"Home!B132","v":"blank"},{"$f":"Home!C132","v":"EXPANDPRI"},{"$f":"Home!D132","v":"EXPANDSEC"},{"$f":"Home!E132","v":"EXPANDPRIHALF"},{"$f":"Home!F132","v":"blank"},{"$f":"Home!H132","v":"blank"},{"$f":"Home!I132","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H127,TRANS!W:W)","v":0},null,{"$f":"Home!M132","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N132","v":""},{"$f":"'Home - Hampden Way Nursery'!AD132","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H127&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H127&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H127,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A133","v":{"$error":"#N/A"}},{"$f":"Home!B133","v":"blank"},{"$f":"Home!C133","v":"EXPANDPRIHALF"},{"$f":"Home!D133","v":"PYGROWTH1"},{"$f":"Home!E133","v":"EXPANDSEC"},{"$f":"Home!F133","v":"blank"},{"$f":"Home!H133","v":"blank"},{"$f":"Home!I133","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H128,TRANS!W:W)","v":0},null,{"$f":"Home!M133","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N133","v":""},{"$f":"'Home - Hampden Way Nursery'!AD133","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H128&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H128&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H128,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A134","v":{"$error":"#N/A"}},{"$f":"Home!B134","v":"blank"},{"$f":"Home!C134","v":"PYGROWTH1"},{"$f":"Home!D134","v":"NEWSTART"},{"$f":"Home!E134","v":"PYGROWTH1"},{"$f":"Home!F134","v":"blank"},{"$f":"Home!H134","v":"blank"},{"$f":"Home!I134","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H129,TRANS!W:W)","v":0},null,{"$f":"Home!M134","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N134","v":""},{"$f":"'Home - Hampden Way Nursery'!AD134","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H129&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H129&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H129,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A135","v":{"$error":"#N/A"}},{"$f":"Home!B135","v":"blank"},{"$f":"Home!C135","v":"NEWSTART"},{"$f":"Home!D135","v":"DISECON"},{"$f":"Home!E135","v":"NEWSTART"},{"$f":"Home!F135","v":"blank"},{"$f":"Home!H135","v":"blank"},{"$f":"Home!I135","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H130,TRANS!W:W)","v":0},null,{"$f":"Home!M135","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N135","v":""},{"$f":"'Home - Hampden Way Nursery'!AD135","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H130&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H130&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H130,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A136","v":{"$error":"#N/A"}},{"$f":"Home!B136","v":"blank"},{"$f":"Home!C136","v":"DISECON"},{"$f":"Home!D136","v":"blank"},{"$f":"Home!E136","v":"DISECON"},{"$f":"Home!F136","v":"blank"},{"$f":"Home!H136","v":"blank"},{"$f":"Home!I136","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H131,TRANS!W:W)","v":0},null,{"$f":"Home!M136","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N136","v":""},{"$f":"'Home - Hampden Way Nursery'!AD136","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H131&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H131&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H131,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A137","v":{"$error":"#N/A"}},{"$f":"Home!B137","v":"blank"},{"$f":"Home!C137","v":"BULGEPROT"},{"$f":"Home!D137","v":"blank"},{"$f":"Home!E137","v":"BULGEPROT"},{"$f":"Home!F137","v":"blank"},{"$f":"Home!H137","v":"blank"},{"$f":"Home!I137","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H132,TRANS!W:W)","v":0},null,{"$f":"Home!M137","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N137","v":""},{"$f":"'Home - Hampden Way Nursery'!AD137","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H132&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H132&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H132,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A138","v":{"$error":"#N/A"}},{"$f":"Home!B138","v":"blank"},{"$f":"Home!C138","v":"BULGEHALF"},{"$f":"Home!D138","v":"blank"},{"$f":"Home!E138","v":"BULGESEC"},{"$f":"Home!F138","v":"blank"},{"$f":"Home!H138","v":"blank"},{"$f":"Home!I138","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H133,TRANS!W:W)","v":0},null,{"$f":"Home!M138","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N138","v":""},{"$f":"'Home - Hampden Way Nursery'!AD138","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H133&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H133&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H133,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A139","v":{"$error":"#N/A"}},{"$f":"Home!B139","v":"blank"},{"$f":"Home!C139","v":"EXPANDHALF"},{"$f":"Home!D139","v":"blank"},{"$f":"Home!E139","v":"BULGESEC"},{"$f":"Home!F139","v":"blank"},{"$f":"Home!H139","v":"blank"},{"$f":"Home!I139","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H134,TRANS!W:W)","v":0},null,{"$f":"Home!M139","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N139","v":""},{"$f":"'Home - Hampden Way Nursery'!AD139","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H134&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H134&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H134,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P134-SUM(Q134:AE134),0)","v":0}]
[{"$f":"Home!A140","v":{"$error":"#N/A"}},{"$f":"Home!B140","v":"blank"},{"$f":"Home!C140","v":"EXPANDSEC"},{"$f":"Home!D140","v":"blank"},{"$f":"Home!E140","v":"BULGESEC"},{"$f":"Home!F140","v":"blank"},{"$f":"Home!H140","v":"blank"},{"$f":"Home!I140","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H135,TRANS!W:W)","v":0},null,{"$f":"Home!M140","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N140","v":""},{"$f":"'Home - Hampden Way Nursery'!AD140","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H135&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H135&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H135,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P135-SUM(Q135:AE135),0)","v":0}]
[{"$f":"Home!A141","v":{"$error":"#N/A"}},{"$f":"Home!B141","v":"subtotal"},{"$f":"Home!C141","v":"subtotal"},{"$f":"Home!D141","v":"subtotal"},{"$f":"Home!E141","v":"subtotal"},{"$f":"Home!F141","v":"subtotal"},{"$f":"Home!H141","v":"subtotal"},{"$f":"Home!I141","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H136,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P125:P135)","v":0},{"$f":"SUM(Q125:Q135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A142","v":"REPORT"},{"$f":"Home!B142","v":0},{"$f":"Home!C142","v":9},{"$f":"Home!D142","v":9},{"$f":"Home!E142","v":9},{"$f":"Home!F142","v":0},{"$f":"Home!H142","v":0},{"$f":"Home!I142","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H137,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A143","v":0},{"$f":"Home!B143","v":"Not used"},{"$f":"Home!C143","v":"Early Years"},{"$f":"Home!D143","v":"Grants"},{"$f":"Home!E143","v":"Early Years"},{"$f":"Home!F143","v":"Not used"},{"$f":"Home!H143","v":"Not used"},{"$f":"Home!I143","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H138,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H138","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A144","v":{"$error":"#N/A"}},{"$f":"Home!B144","v":"blank"},{"$f":"Home!C144","v":"HOURS"},{"$f":"Home!D144","v":"DFC"},{"$f":"Home!E144","v":"HOURS"},{"$f":"Home!F144","v":"blank"},{"$f":"Home!H144","v":"blank"},{"$f":"Home!I144","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H139,TRANS!W:W)","v":0},null,{"$f":"Home!M144","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N144","v":""},{"$f":"'Home - Hampden Way Nursery'!AD144","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H139&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H139&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H139,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A145","v":{"$error":"#N/A"}},{"$f":"Home!B145","v":"blank"},{"$f":"Home!C145","v":"BASIC"},{"$f":"Home!D145","v":"dfcloan"},{"$f":"Home!E145","v":"BASIC"},{"$f":"Home!F145","v":"blank"},{"$f":"Home!H145","v":"blank"},{"$f":"Home!I145","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H140,TRANS!W:W)","v":0},null,{"$f":"Home!M145","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N145","v":""},{"$f":"'Home - Hampden Way Nursery'!AD145","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H140&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H140&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H140,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A146","v":{"$error":"#N/A"}},{"$f":"Home!B146","v":"blank"},{"$f":"Home!C146","v":"FLEX"},{"$f":"Home!D146","v":"tu"},{"$f":"Home!E146","v":"FLEX"},{"$f":"Home!F146","v":"blank"},{"$f":"Home!H146","v":"blank"},{"$f":"Home!I146","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H141,TRANS!W:W)","v":0},null,{"$f":"Home!M146","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N146","v":""},{"$f":"'Home - Hampden Way Nursery'!AD146","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H141&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H141&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H141,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A147","v":{"$error":"#N/A"}},{"$f":"Home!B147","v":"blank"},{"$f":"Home!C147","v":"IDACI"},{"$f":"Home!D147","v":"PEGRANT"},{"$f":"Home!E147","v":"IDACI"},{"$f":"Home!F147","v":"blank"},{"$f":"Home!H147","v":"blank"},{"$f":"Home!I147","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H142,TRANS!W:W)","v":0},null,{"$f":"Home!M147","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N147","v":""},{"$f":"'Home - Hampden Way Nursery'!AD147","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H142&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H142&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H142,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A148","v":{"$error":"#N/A"}},{"$f":"Home!B148","v":"blank"},{"$f":"Home!C148","v":"EYPP"},{"$f":"Home!D148","v":"NCTL"},{"$f":"Home!E148","v":"EYPP"},{"$f":"Home!F148","v":"blank"},{"$f":"Home!H148","v":"blank"},{"$f":"Home!I148","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H143,TRANS!W:W)","v":0},null,{"$f":"Home!M148","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N148","v":""},{"$f":"'Home - Hampden Way Nursery'!AD148","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H143&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H143&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H143,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A149","v":{"$error":"#N/A"}},{"$f":"Home!B149","v":"blank"},{"$f":"Home!C149","v":"ADJ"},{"$f":"Home!D149","v":"Y7CATCHUP"},{"$f":"Home!E149","v":"ADJ"},{"$f":"Home!F149","v":"blank"},{"$f":"Home!H149","v":"blank"},{"$f":"Home!I149","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H144,TRANS!W:W)","v":0},null,{"$f":"Home!M149","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N149","v":""},{"$f":"'Home - Hampden Way Nursery'!AD149","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H144&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H144&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H144,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A150","v":{"$error":"#N/A"}},{"$f":"Home!B150","v":"blank"},{"$f":"Home!C150","v":"ADD"},{"$f":"Home!D150","v":"blank"},{"$f":"Home!E150","v":"ADD"},{"$f":"Home!F150","v":"blank"},{"$f":"Home!H150","v":"blank"},{"$f":"Home!I150","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H145,TRANS!W:W)","v":0},null,{"$f":"Home!M150","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N150","v":""},{"$f":"'Home - Hampden Way Nursery'!AD150","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H145&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H145&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H145,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A151","v":{"$error":"#N/A"}},{"$f":"Home!B151","v":"subtotal"},{"$f":"Home!C151","v":"subtotal"},{"$f":"Home!D151","v":"subtotal"},{"$f":"Home!E151","v":"subtotal"},{"$f":"Home!F151","v":"subtotal"},{"$f":"Home!H151","v":"subtotal"},{"$f":"Home!I151","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H146,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P138:P145)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A152","v":"REPORT"},{"$f":"Home!B152","v":0},{"$f":"Home!C152","v":19},{"$f":"Home!D152","v":0},{"$f":"Home!E152","v":19},{"$f":"Home!F152","v":0},{"$f":"Home!H152","v":0},{"$f":"Home!I152","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H147,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A153","v":0},{"$f":"Home!B153","v":"Not used"},{"$f":"Home!C153","v":"Not used"},{"$f":"Home!D153","v":"Other"},{"$f":"Home!E153","v":"Grants"},{"$f":"Home!F153","v":"Not used"},{"$f":"Home!H153","v":"Not used"},{"$f":"Home!I153","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H148,TRANS!W:W)","v":0},null,null,null,null,{"$f":"Home!N153","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A154","v":{"$error":"#N/A"}},{"$f":"Home!B154","v":"blank"},{"$f":"Home!C154","v":"blank"},{"$f":"Home!D154","v":"blank"},{"$f":"Home!E154","v":"DFC"},{"$f":"Home!F154","v":"blank"},{"$f":"Home!H154","v":"blank"},{"$f":"Home!I154","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H149,TRANS!W:W)","v":0},null,{"$f":"Home!M154","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N154","v":""},{"$f":"'Home - Hampden Way Nursery'!AD154","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H149&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H149&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H149,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A155","v":{"$error":"#N/A"}},{"$f":"Home!B155","v":"blank"},{"$f":"Home!C155","v":"blank"},{"$f":"Home!D155","v":"blank"},{"$f":"Home!E155","v":"dfcloan"},{"$f":"Home!F155","v":"blank"},{"$f":"Home!H155","v":"blank"},{"$f":"Home!I155","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H150,TRANS!W:W)","v":0},null,{"$f":"Home!M155","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N155","v":""},{"$f":"'Home - Hampden Way Nursery'!AD155","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H150&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H150&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H150,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A156","v":{"$error":"#N/A"}},{"$f":"Home!B156","v":"blank"},{"$f":"Home!C156","v":"blank"},{"$f":"Home!D156","v":"blank"},{"$f":"Home!E156","v":"tu"},{"$f":"Home!F156","v":"blank"},{"$f":"Home!H156","v":"blank"},{"$f":"Home!I156","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H151,TRANS!W:W)","v":0},null,{"$f":"Home!M156","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N156","v":""},{"$f":"'Home - Hampden Way Nursery'!AD156","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H151&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H151&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H151,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A157","v":{"$error":"#N/A"}},{"$f":"Home!B157","v":"blank"},{"$f":"Home!C157","v":"blank"},{"$f":"Home!D157","v":"blank"},{"$f":"Home!E157","v":"PEGRANT"},{"$f":"Home!F157","v":"blank"},{"$f":"Home!H157","v":"blank"},{"$f":"Home!I157","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H152,TRANS!W:W)","v":0},null,{"$f":"Home!M157","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N157","v":""},{"$f":"'Home - Hampden Way Nursery'!AD157","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H152&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H152&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H152,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A158","v":{"$error":"#N/A"}},{"$f":"Home!B158","v":"blank"},{"$f":"Home!C158","v":"blank"},{"$f":"Home!D158","v":"blank"},{"$f":"Home!E158","v":"UIFSM"},{"$f":"Home!F158","v":"blank"},{"$f":"Home!H158","v":"blank"},{"$f":"Home!I158","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H153,TRANS!W:W)","v":0},null,{"$f":"Home!M158","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N158","v":""},{"$f":"'Home - Hampden Way Nursery'!AD158","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H153&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H153&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H153,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A159","v":{"$error":"#N/A"}},{"$f":"Home!B159","v":"blank"},{"$f":"Home!C159","v":"blank"},{"$f":"Home!D159","v":"blank"},{"$f":"Home!E159","v":"Y7CATCHUP"},{"$f":"Home!F159","v":"blank"},{"$f":"Home!H159","v":"blank"},{"$f":"Home!I159","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H154,TRANS!W:W)","v":0},null,{"$f":"Home!M159","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N159","v":""},{"$f":"'Home - Hampden Way Nursery'!AD159","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H154&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H154&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H154,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A160","v":{"$error":"#N/A"}},{"$f":"Home!B160","v":"blank"},{"$f":"Home!C160","v":"blank"},{"$f":"Home!D160","v":"blank"},{"$f":"Home!E160","v":"NCTL"},{"$f":"Home!F160","v":"blank"},{"$f":"Home!H160","v":"blank"},{"$f":"Home!I160","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H155,TRANS!W:W)","v":0},null,{"$f":"Home!M160","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N160","v":""},{"$f":"'Home - Hampden Way Nursery'!AD160","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021001&$H155&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021001&$H155&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021001&$H155,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A161","v":{"$error":"#N/A"}},{"$f":"Home!B161","v":"subtotal"},{"$f":"Home!C161","v":"subtotal"},{"$f":"Home!D161","v":"subtotal"},{"$f":"Home!E161","v":"subtotal"},{"$f":"Home!F161","v":"subtotal"},{"$f":"Home!H161","v":"subtotal"},{"$f":"Home!I161","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021001&'Payments - Hampden Way Nursery'!$H156,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P148:P155)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A162","v":"REPORT"},{"$f":"Home!B162","v":0},{"$f":"Home!C162","v":0},{"$f":"Home!D162","v":8},{"$f":"Home!E162","v":8},{"$f":"Home!F162","v":0},{"$f":"Home!H162","v":0},{"$f":"Home!I162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A163","v":0},{"$f":"Home!B163","v":0},{"$f":"Home!C163","v":0},{"$f":"Home!D163","v":0},{"$f":"Home!E163","v":0},{"$f":"Home!F163","v":0},{"$f":"Home!H163","v":0},{"$f":"Home!I163","v":0},null,null,null,"CFR Code",null,null,"CFR Summary",{"$f":"P27","v":"Allocation to date"},{"$f":"Q27","v":"To be paid directly to school by ESFA"},{"$f":"R27","v":{"$error":"#N/A"}},"Total Payments from Barnet",{"$f":"T27","v":"2018-04-01"},"2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[null,null,null,null,null,null,null,null,null,null,null,"I01",null,null,"Formula funding for Early Years and Reception - Y11, plus High Needs place funding",{"$f":"SUMIF($L$30:$L$156,$L159,P$30:P$156)","v":0},0,0,{"$f":"SUM(T159:AE159)","v":0},{"$f":"SUMIF($L$30:$L$156,$L159,T$30:T$156)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P159-SUM(Q159:AE159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I02",null,null,"Post 16 funding (mainly from the ESFA)",0,0,0,{"$f":"SUM(T160:AE160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P160-SUM(Q160:AE160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I03",null,null,"High Needs Top-ups (pre & post 16)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I05",null,null,"Pupil Premium",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I06",null,null,"Other Government Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I18",null,null,"Additional Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E10",null,null,"De-Delegation - Trade Union Facilities Time",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E23",null,null,"De-Delegation - Contingencies/Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E27",null,null,"De-Delegation - Narrowing the Gap & Behaviour Support,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"CI01",null,null,"Devolved Formula Capital Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(P159:P168)","v":0},{"$f":"SUM(Q159:Q168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]

{"sheet":"Payments - St Margarets Nursery","index":16,"n_rows":169,"n_cols":59,"rows_kept":169,"cut":false,"hidden":true,"merged":[[25,19,25,30],[11,13,11,28],[12,11,13,14],[12,18,14,26],[18,11,22,16],[18,26,22,30]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Payments - St Margarets Nursery"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,20,21,22,23,24,25,26,27,28,29,30,31,32,33,null,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Error Check","TOTAL","spare","spare","spare","Allocation to date","EFA Payments","Option A/C","Autopivot Check","April","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar",null,null,"Allocation match Payments Check"]
["Total Errors:",{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"CurrentSheetTotal","blank",null,null,null,{"$f":"P29","v":409126.36999999994},{"$f":"Q29","v":0},{"$f":"R29","v":0},null,{"$f":"T29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE29","v":0},null,null,{"$f":"SUM(AH29:AH156)","v":1227380}]
[null,null,null,null,null,null,null,null,null,null,"TRANS","blank",null,null,null,{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!$S:$S)","v":409126.37},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!$BM:$BM)","v":404325.81999999995},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!X:X)+SUMIF(TRANS!$E:$E,3021003,TRANS!Y:Y)+SUMIF(TRANS!$E:$E,3021003,TRANS!Z:Z)+SUMIF(TRANS!$E:$E,3021003,TRANS!AA:AA)+IF(V22=\"EFA\", SUMIF(TRANS!E:E,3021003,TRANS!AV:AV),0)","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!AW:AW)+SUMIF(TRANS!$E:$E,3021003,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!AX:AX)+SUMIF(TRANS!$E:$E,3021003,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!AY:AY)+SUMIF(TRANS!$E:$E,3021003,TRANS!CD:CD)+SUMIF(TRANS!$E:$E,3021003,TRANS!X:X)","v":1200.1400000000001},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!AZ:AZ)+SUMIF(TRANS!$E:$E,3021003,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!BA:BA)+SUMIF(TRANS!$E:$E,3021003,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!BB:BB)+SUMIF(TRANS!$E:$E,3021003,TRANS!CG:CG)+SUMIF(TRANS!$E:$E,3021003,TRANS!Y:Y)","v":1200.1400000000001},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!BC:BC)+SUMIF(TRANS!$E:$E,3021003,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!BD:BD)+SUMIF(TRANS!$E:$E,3021003,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!BE:BE)+SUMIF(TRANS!$E:$E,3021003,TRANS!CJ:CJ)+SUMIF(TRANS!$E:$E,3021003,TRANS!Z:Z)","v":1200.1300000000001},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!BF:BF)+SUMIF(TRANS!$E:$E,3021003,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!BG:BG)+SUMIF(TRANS!$E:$E,3021003,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$E:$E,3021003,TRANS!BH:BH)+SUMIF(TRANS!$E:$E,3021003,TRANS!CM:CM)+SUMIF(TRANS!$E:$E,3021003,TRANS!AA:AA)","v":1200.1400000000001}]
[null,null,null,null,null,null,null,null,null,null,"This sheet/Autopay","blank",null,null,null,{"$f":"P4","v":409126.36999999994},{"$f":"Q4","v":0},{"$f":"R4","v":0},{"$f":"SUMIF(Autopay1!$C:$C,'Payments - St Margarets Nursery'!L19,Autopay1!$G:$G)+SUMIF(Autopay2!$C:$C,'Payments - St Margarets Nursery'!L19,Autopay2!$G:$G)+SUMIF(Autopay3!$C:$C,'Payments - St Margarets Nursery'!L19,Autopay3!$G:$G)+SUMIF(Autopay4!$C:$C,'Payments - St Margarets Nursery'!L19,Autopay4!$G:$G)+IF(V22=\"EFA\",SUMIF(TRANS!E:E,3021003,TRANS!AV:AV),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!G:G,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),T4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!H:H,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),U4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!I:I,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),V4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!J:J,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),W4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!K:K,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),X4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!L:L,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),Y4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!M:M,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),Z4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!N:N,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),AA4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!O:O,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),AB4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!P:P,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),AC4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!Q:Q,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),AD4)","v":{"$error":"#N/A"}},{"$f":"IF($Y$21=\"ACAD\",SUMIFS(MthlyAcadPivot!R:R,MthlyAcadPivot!$B:$B,'Payments - St Margarets Nursery'!$V$19),AE4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(M7:AE7)+AH7,0)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},0,0,0,0,1,{"$f":"IF(ROUND(SUM(S5:S6)/2,0)=ROUND(S6,0),0,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"IF(ROUND(AH4,0)=0,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"SUM(M8:AD8)","v":{"$error":"#N/A"}},{"$f":"ROUND(M5,0)-ROUND(M4,0)","v":0},{"$f":"ROUND(N5,0)-ROUND(N4,0)","v":0},0,0,0,404326,{"$f":"ROUND(S6,0)-ROUND(S5,0)","v":{"$error":"#N/A"}},0,0,1200,0,0,1200,0,0,1200,0,0,1200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V22=\"EFA\",SUMIF(AprMthly!B:B,'Payments - St Margarets Nursery'!V20,AprMthly!F:F)-T29,0)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"Payments",null,null,null,null,null,null,null,null,null,"For queries please contact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"St Margaret's Nursery",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},{"$f":"Home!S21","v":"DfENo"},3021003,null,{"$f":"Home!W21","v":"Sector"},{"$f":"Home!X21","v":{"$error":"#N/A"}},null,"NB: Please scroll down to the bottom of the page for the monthly CFR coding summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},null,{"$f":"Home!W22","v":"Phase"},{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"},{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},null,{"$f":"Home!W23","v":"Type"},{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},null,{"$f":"Home!W24","v":"6th Form"},{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},null,{"$f":"Home!W25","v":"Nursery"},{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V19=3025408,\"All payments to Bishop Douglass School will be made by 31st August 2016\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule of Monthly Payments from London Borough of Barnet"]
[null,null,null,null,null,null,null,null,null,null,null,"CFR Code",null,null,"Type of funding","Allocation to date","To be paid directly to school by ESFA",{"$f":"IF(V19=3027009,\"Option A Payment (Apr-Aug)\",IF(V22=\"A\",\"Option A Payment\",IF(V22=\"C\",\"Option C Payment\",\"Not applicable\")))","v":{"$error":"#N/A"}},null,"2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Area","Nursery","Primary","Secondary","Allthrough","Special","PRU","This School",null,null,null,null,null,null,"TOTAL FUNDING",{"$f":"P63+P75+P88+P109+P122+P136+P146+P156","v":409126.36999999994},{"$f":"Q63+Q75+Q88+Q109+Q122+Q136+Q146+Q156","v":0},{"$f":"R63+R75+R88+R109+R122+R136+R146+R156","v":0},null,{"$f":"T63+T75+T88+T109+T122+T136+T146+T156","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P29-SUM(Q29:AE29),0)","v":409126}]
[{"$f":"Home!A35","v":"Area"},{"$f":"Home!B35","v":"Early Years"},{"$f":"Home!C35","v":"Budget Shares"},{"$f":"Home!D35","v":"Budget Shares"},{"$f":"Home!E35","v":"Budget Shares"},{"$f":"Home!F35","v":"High Needs"},{"$f":"Home!H35","v":"High Needs"},{"$f":"Home!I35","v":{"$error":"#N/A"}},"Option","Autocode",null,null,null,null,{"$f":"H30","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P30-SUM(Q30:AE30),0)","v":0}]
[{"$f":"Home!A36","v":{"$error":"#N/A"}},{"$f":"Home!B36","v":"HOURS"},{"$f":"Home!C36","v":"Pri AWPU"},{"$f":"Home!D36","v":"Sec AWPU"},{"$f":"Home!E36","v":"Pri AWPU"},{"$f":"Home!F36","v":"SPECIALNURBASE"},{"$f":"Home!H36","v":"PRURY11BASE"},{"$f":"Home!I36","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H31,TRANS!W:W)","v":0},null,{"$f":"Home!M36","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N36","v":""},{"$f":"'Home-St Margarets Nursery'!AD36","v":363591.41},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H31&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H31&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H31,TRANS!AA:AA)","v":0},null,null,363591]
[{"$f":"Home!A37","v":{"$error":"#N/A"}},{"$f":"Home!B37","v":"BASIC"},{"$f":"Home!C37","v":"Pri FSM"},{"$f":"Home!D37","v":"Sec AWPU KS3"},{"$f":"Home!E37","v":"Sec AWPU"},{"$f":"Home!F37","v":"SPECIALRY11BASE"},{"$f":"Home!H37","v":"HOSPITAL"},{"$f":"Home!I37","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H32,TRANS!W:W)","v":0},null,{"$f":"Home!M37","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N37","v":""},{"$f":"'Home-St Margarets Nursery'!AD37","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H32&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H32&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H32,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A38","v":{"$error":"#N/A"}},{"$f":"Home!B38","v":"FLEX"},{"$f":"Home!C38","v":"Pri FSM6"},{"$f":"Home!D38","v":"Sec AWPU KS4"},{"$f":"Home!E38","v":"Sec AWPU KS3"},{"$f":"Home!F38","v":"SPECIALP16BASE"},{"$f":"Home!H38","v":"STMTPY"},{"$f":"Home!I38","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H33,TRANS!W:W)","v":0},null,{"$f":"Home!M38","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N38","v":""},{"$f":"'Home-St Margarets Nursery'!AD38","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H33&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H33&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H33,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A39","v":{"$error":"#N/A"}},{"$f":"Home!B39","v":"IDACI"},{"$f":"Home!C39","v":"Pri IDACI A"},{"$f":"Home!D39","v":"Sec FSM"},{"$f":"Home!E39","v":"Sec AWPU KS4"},{"$f":"Home!F39","v":"NURSPECTOPUP"},{"$f":"Home!H39","v":"STMTTOPUPSEC"},{"$f":"Home!I39","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H34,TRANS!W:W)","v":0},null,{"$f":"Home!M39","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N39","v":""},{"$f":"'Home-St Margarets Nursery'!AD39","v":22572.629999999997},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H34&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H34&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H34,TRANS!AA:AA)","v":0},null,null,22573]
[{"$f":"Home!A40","v":{"$error":"#N/A"}},{"$f":"Home!B40","v":"EYPP"},{"$f":"Home!C40","v":"Pri IDACI B"},{"$f":"Home!D40","v":"Sec FSM6"},{"$f":"Home!E40","v":"Pri FSM"},{"$f":"Home!F40","v":"SPECIALTOPUP"},{"$f":"Home!H40","v":"EXCLUSIONS"},{"$f":"Home!I40","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H35,TRANS!W:W)","v":0},null,{"$f":"Home!M40","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N40","v":""},{"$f":"'Home-St Margarets Nursery'!AD40","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H35&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H35&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H35,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A41","v":{"$error":"#N/A"}},{"$f":"Home!B41","v":"ADJ"},{"$f":"Home!C41","v":"Pri IDACI C"},{"$f":"Home!D41","v":"Sec IDACI A"},{"$f":"Home!E41","v":"Sec FSM"},{"$f":"Home!F41","v":"POST16SPECTOPUP"},{"$f":"Home!H41","v":"PRUASSESSBASE"},{"$f":"Home!I41","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H36,TRANS!W:W)","v":0},null,{"$f":"Home!M41","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N41","v":""},{"$f":"'Home-St Margarets Nursery'!AD41","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H36&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H36&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H36,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A42","v":{"$error":"#N/A"}},{"$f":"Home!B42","v":"NTRANSIT"},{"$f":"Home!C42","v":"Pri IDACI D"},{"$f":"Home!D42","v":"Sec IDACI B"},{"$f":"Home!E42","v":"Pri FSM6"},{"$f":"Home!F42","v":"SPECPY"},{"$f":"Home!H42","v":"POST16TOPUP"},{"$f":"Home!I42","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H37,TRANS!W:W)","v":0},null,{"$f":"Home!M42","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N42","v":""},{"$f":"'Home-St Margarets Nursery'!AD42","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H37&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H37&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H37,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A43","v":{"$error":"#N/A"}},{"$f":"Home!B43","v":"NNEWDEL"},{"$f":"Home!C43","v":"Pri IDACI E"},{"$f":"Home!D43","v":"Sec IDACI C"},{"$f":"Home!E43","v":"Sec FSM6"},{"$f":"Home!F43","v":"ARPGuaranteed"},{"$f":"Home!H43","v":"STMTTOPUPPRI"},{"$f":"Home!I43","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H38,TRANS!W:W)","v":0},null,{"$f":"Home!M43","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N43","v":""},{"$f":"'Home-St Margarets Nursery'!AD43","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H38&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H38&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H38,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A44","v":{"$error":"#N/A"}},{"$f":"Home!B44","v":"MNS Supp"},{"$f":"Home!C44","v":"Pri IDACI F"},{"$f":"Home!D44","v":"Sec IDACI D"},{"$f":"Home!E44","v":"Pri IDACI A"},{"$f":"Home!F44","v":"ARPPY"},{"$f":"Home!H44","v":"blank"},{"$f":"Home!I44","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H39,TRANS!W:W)","v":0},null,{"$f":"Home!M44","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N44","v":""},{"$f":"'Home-St Margarets Nursery'!AD44","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H39&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H39&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H39,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A45","v":{"$error":"#N/A"}},{"$f":"Home!B45","v":"blank"},{"$f":"Home!C45","v":"Pri EAL 2"},{"$f":"Home!D45","v":"Sec IDACI E"},{"$f":"Home!E45","v":"Pri IDACI B"},{"$f":"Home!F45","v":"ARPRY11BASE"},{"$f":"Home!H45","v":"blank"},{"$f":"Home!I45","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H40,TRANS!W:W)","v":0},null,{"$f":"Home!M45","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N45","v":""},{"$f":"'Home-St Margarets Nursery'!AD45","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H40&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H40&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H40,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A46","v":{"$error":"#N/A"}},{"$f":"Home!B46","v":"blank"},{"$f":"Home!C46","v":"Pri MOB"},{"$f":"Home!D46","v":"Sec IDACI F"},{"$f":"Home!E46","v":"Pri IDACI C"},{"$f":"Home!F46","v":"ARPTOPUP"},{"$f":"Home!H46","v":"blank"},{"$f":"Home!I46","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H41,TRANS!W:W)","v":0},null,{"$f":"Home!M46","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N46","v":""},{"$f":"'Home-St Margarets Nursery'!AD46","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H41&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H41&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H41,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A47","v":{"$error":"#N/A"}},{"$f":"Home!B47","v":"blank"},{"$f":"Home!C47","v":"Pri LPA"},{"$f":"Home!D47","v":"Sec EAL 2"},{"$f":"Home!E47","v":"Pri IDACI D"},{"$f":"Home!F47","v":"STMTtopupPRI"},{"$f":"Home!H47","v":"blank"},{"$f":"Home!I47","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H42,TRANS!W:W)","v":0},null,{"$f":"Home!M47","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N47","v":""},{"$f":"'Home-St Margarets Nursery'!AD47","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H42&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H42&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H42,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A48","v":{"$error":"#N/A"}},{"$f":"Home!B48","v":"blank"},{"$f":"Home!C48","v":"NNDR"},{"$f":"Home!D48","v":"Sec MOB"},{"$f":"Home!E48","v":"Pri IDACI E"},{"$f":"Home!F48","v":"blank"},{"$f":"Home!H48","v":"blank"},{"$f":"Home!I48","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H43,TRANS!W:W)","v":0},null,{"$f":"Home!M48","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N48","v":""},{"$f":"'Home-St Margarets Nursery'!AD48","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H43&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H43&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H43,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A49","v":{"$error":"#N/A"}},{"$f":"Home!B49","v":"blank"},{"$f":"Home!C49","v":"NNDRPY"},{"$f":"Home!D49","v":"Sec LPA"},{"$f":"Home!E49","v":"Pri IDACI F"},{"$f":"Home!F49","v":"blank"},{"$f":"Home!H49","v":"blank"},{"$f":"Home!I49","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H44,TRANS!W:W)","v":0},null,{"$f":"Home!M49","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N49","v":""},{"$f":"'Home-St Margarets Nursery'!AD49","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H44&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H44&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H44,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A50","v":{"$error":"#N/A"}},{"$f":"Home!B50","v":"blank"},{"$f":"Home!C50","v":"LUMP SUM"},{"$f":"Home!D50","v":"NNDR"},{"$f":"Home!E50","v":"Sec IDACI A"},{"$f":"Home!F50","v":"blank"},{"$f":"Home!H50","v":"blank"},{"$f":"Home!I50","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H45,TRANS!W:W)","v":0},null,{"$f":"Home!M50","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N50","v":""},{"$f":"'Home-St Margarets Nursery'!AD50","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H45&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H45&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H45,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A51","v":{"$error":"#N/A"}},{"$f":"Home!B51","v":"blank"},{"$f":"Home!C51","v":"SPLIT SITES"},{"$f":"Home!D51","v":"NNDRPY"},{"$f":"Home!E51","v":"Sec IDACI B"},{"$f":"Home!F51","v":"blank"},{"$f":"Home!H51","v":"blank"},{"$f":"Home!I51","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H46,TRANS!W:W)","v":0},null,{"$f":"Home!M51","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N51","v":""},{"$f":"'Home-St Margarets Nursery'!AD51","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H46&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H46&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H46,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A52","v":{"$error":"#N/A"}},{"$f":"Home!B52","v":"blank"},{"$f":"Home!C52","v":"ADDLUMP"},{"$f":"Home!D52","v":"LUMP SUM"},{"$f":"Home!E52","v":"Sec IDACI C"},{"$f":"Home!F52","v":"blank"},{"$f":"Home!H52","v":"blank"},{"$f":"Home!I52","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H47,TRANS!W:W)","v":0},null,{"$f":"Home!M52","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N52","v":""},{"$f":"'Home-St Margarets Nursery'!AD52","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H47&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H47&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H47,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A53","v":{"$error":"#N/A"}},{"$f":"Home!B53","v":"blank"},{"$f":"Home!C53","v":"MFG"},{"$f":"Home!D53","v":"SPLIT SITES"},{"$f":"Home!E53","v":"Sec IDACI D"},{"$f":"Home!F53","v":"blank"},{"$f":"Home!H53","v":"blank"},{"$f":"Home!I53","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H48,TRANS!W:W)","v":0},null,{"$f":"Home!M53","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N53","v":""},{"$f":"'Home-St Margarets Nursery'!AD53","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H48&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H48&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H48,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A54","v":{"$error":"#N/A"}},{"$f":"Home!B54","v":"blank"},{"$f":"Home!C54","v":"EXCLUSIONS"},{"$f":"Home!D54","v":"MFG"},{"$f":"Home!E54","v":"Sec IDACI E"},{"$f":"Home!F54","v":"blank"},{"$f":"Home!H54","v":"blank"},{"$f":"Home!I54","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H49,TRANS!W:W)","v":0},null,{"$f":"Home!M54","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N54","v":""},{"$f":"'Home-St Margarets Nursery'!AD54","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H49&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H49&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H49,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A55","v":{"$error":"#N/A"}},{"$f":"Home!B55","v":"blank"},{"$f":"Home!C55","v":"Pri FFAdj"},{"$f":"Home!D55","v":"EXCLUSIONS"},{"$f":"Home!E55","v":"Sec IDACI F"},{"$f":"Home!F55","v":"blank"},{"$f":"Home!H55","v":"blank"},{"$f":"Home!I55","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H50,TRANS!W:W)","v":0},null,{"$f":"Home!M55","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N55","v":""},{"$f":"'Home-St Margarets Nursery'!AD55","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H50&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H50&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H50,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A56","v":{"$error":"#N/A"}},{"$f":"Home!B56","v":"blank"},{"$f":"Home!C56","v":"blank"},{"$f":"Home!D56","v":"blank"},{"$f":"Home!E56","v":"Pri EAL 2"},{"$f":"Home!F56","v":"blank"},{"$f":"Home!H56","v":"blank"},{"$f":"Home!I56","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H51,TRANS!W:W)","v":0},null,{"$f":"Home!M56","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N56","v":""},{"$f":"'Home-St Margarets Nursery'!AD56","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H51&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H51&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H51,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A57","v":{"$error":"#N/A"}},{"$f":"Home!B57","v":"blank"},{"$f":"Home!C57","v":"blank"},{"$f":"Home!D57","v":"blank"},{"$f":"Home!E57","v":"Sec EAL 2"},{"$f":"Home!F57","v":"blank"},{"$f":"Home!H57","v":"blank"},{"$f":"Home!I57","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H52,TRANS!W:W)","v":0},null,{"$f":"Home!M57","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N57","v":""},{"$f":"'Home-St Margarets Nursery'!AD57","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H52&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H52&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H52,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A58","v":{"$error":"#N/A"}},{"$f":"Home!B58","v":"blank"},{"$f":"Home!C58","v":"blank"},{"$f":"Home!D58","v":"blank"},{"$f":"Home!E58","v":"Pri MOB"},{"$f":"Home!F58","v":"blank"},{"$f":"Home!H58","v":"blank"},{"$f":"Home!I58","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H53,TRANS!W:W)","v":0},null,{"$f":"Home!M58","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N58","v":""},{"$f":"'Home-St Margarets Nursery'!AD58","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H53&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H53&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H53,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A59","v":{"$error":"#N/A"}},{"$f":"Home!B59","v":"blank"},{"$f":"Home!C59","v":"blank"},{"$f":"Home!D59","v":"blank"},{"$f":"Home!E59","v":"Sec MOB"},{"$f":"Home!F59","v":"blank"},{"$f":"Home!H59","v":"blank"},{"$f":"Home!I59","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H54,TRANS!W:W)","v":0},null,{"$f":"Home!M59","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N59","v":""},{"$f":"'Home-St Margarets Nursery'!AD59","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H54&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H54&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H54,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A60","v":{"$error":"#N/A"}},{"$f":"Home!B60","v":"blank"},{"$f":"Home!C60","v":"blank"},{"$f":"Home!D60","v":"blank"},{"$f":"Home!E60","v":"Pri LPA"},{"$f":"Home!F60","v":"blank"},{"$f":"Home!H60","v":"blank"},{"$f":"Home!I60","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H55,TRANS!W:W)","v":0},null,{"$f":"Home!M60","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N60","v":""},{"$f":"'Home-St Margarets Nursery'!AD60","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H55&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H55&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H55,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A61","v":{"$error":"#N/A"}},{"$f":"Home!B61","v":"blank"},{"$f":"Home!C61","v":"blank"},{"$f":"Home!D61","v":"blank"},{"$f":"Home!E61","v":"Sec LPA"},{"$f":"Home!F61","v":"blank"},{"$f":"Home!H61","v":"blank"},{"$f":"Home!I61","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H56,TRANS!W:W)","v":0},null,{"$f":"Home!M61","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N61","v":""},{"$f":"'Home-St Margarets Nursery'!AD61","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H56&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H56&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H56,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A62","v":{"$error":"#N/A"}},{"$f":"Home!B62","v":"blank"},{"$f":"Home!C62","v":"blank"},{"$f":"Home!D62","v":"blank"},{"$f":"Home!E62","v":"NNDR"},{"$f":"Home!F62","v":"blank"},{"$f":"Home!H62","v":"blank"},{"$f":"Home!I62","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H57,TRANS!W:W)","v":0},null,{"$f":"Home!M62","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N62","v":""},{"$f":"'Home-St Margarets Nursery'!AD62","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H57&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H57&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H57,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A63","v":{"$error":"#N/A"}},{"$f":"Home!B63","v":"blank"},{"$f":"Home!C63","v":"blank"},{"$f":"Home!D63","v":"blank"},{"$f":"Home!E63","v":"NNDRPY"},{"$f":"Home!F63","v":"blank"},{"$f":"Home!H63","v":"blank"},{"$f":"Home!I63","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H58,TRANS!W:W)","v":0},null,{"$f":"Home!M63","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N63","v":""},{"$f":"'Home-St Margarets Nursery'!AD63","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H58&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H58&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H58,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A64","v":{"$error":"#N/A"}},{"$f":"Home!B64","v":"blank"},{"$f":"Home!C64","v":"blank"},{"$f":"Home!D64","v":"blank"},{"$f":"Home!E64","v":"LUMP SUM"},{"$f":"Home!F64","v":"blank"},{"$f":"Home!H64","v":"blank"},{"$f":"Home!I64","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H59,TRANS!W:W)","v":0},null,{"$f":"Home!M64","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N64","v":""},{"$f":"'Home-St Margarets Nursery'!AD64","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H59&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H59&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H59,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A65","v":{"$error":"#N/A"}},{"$f":"Home!B65","v":"blank"},{"$f":"Home!C65","v":"blank"},{"$f":"Home!D65","v":"blank"},{"$f":"Home!E65","v":"SPLIT SITES"},{"$f":"Home!F65","v":"blank"},{"$f":"Home!H65","v":"blank"},{"$f":"Home!I65","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H60,TRANS!W:W)","v":0},null,{"$f":"Home!M65","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N65","v":""},{"$f":"'Home-St Margarets Nursery'!AD65","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H60&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H60&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H60,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A66","v":{"$error":"#N/A"}},{"$f":"Home!B66","v":"blank"},{"$f":"Home!C66","v":"blank"},{"$f":"Home!D66","v":"blank"},{"$f":"Home!E66","v":"MFG"},{"$f":"Home!F66","v":"blank"},{"$f":"Home!H66","v":"blank"},{"$f":"Home!I66","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H61,TRANS!W:W)","v":0},null,{"$f":"Home!M66","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N66","v":""},{"$f":"'Home-St Margarets Nursery'!AD66","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H61&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H61&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H61,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P61-SUM(Q61:AE61),0)","v":0}]
[{"$f":"Home!A67","v":{"$error":"#N/A"}},{"$f":"Home!B67","v":"blank"},{"$f":"Home!C67","v":"blank"},{"$f":"Home!D67","v":"blank"},{"$f":"Home!E67","v":"EXCLUSIONS"},{"$f":"Home!F67","v":"blank"},{"$f":"Home!H67","v":"blank"},{"$f":"Home!I67","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H62,TRANS!W:W)","v":0},null,{"$f":"Home!M67","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N67","v":""},{"$f":"'Home-St Margarets Nursery'!AD67","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H62&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H62&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H62,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P62-SUM(Q62:AE62),0)","v":0}]
[{"$f":"Home!A68","v":{"$error":"#N/A"}},{"$f":"Home!B68","v":"SUBTOTAL"},{"$f":"Home!C68","v":"SUBTOTAL"},{"$f":"Home!D68","v":"SUBTOTAL"},{"$f":"Home!E68","v":"SUBTOTAL"},{"$f":"Home!F68","v":"SUBTOTAL"},{"$f":"Home!H68","v":"SUBTOTAL"},{"$f":"Home!I68","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H63,TRANS!W:W)","v":0},null,null,null,null,{"$f":"O30&\" SUBTOTAL\"","v":{"$error":"#N/A"}},{"$f":"SUM(P31:P62)","v":386164.04},{"$f":"SUM(Q31:Q62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P63-SUM(Q63:AE63),0)","v":386164}]
[{"$f":"Home!A69","v":"REPORT"},{"$f":"Home!B69","v":19},{"$f":"Home!C69","v":12},{"$f":"Home!D69","v":12},{"$f":"Home!E69","v":19},{"$f":"Home!F69","v":7},{"$f":"Home!H69","v":2},{"$f":"Home!I69","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H64,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A70","v":0},{"$f":"Home!B70","v":"High Needs"},{"$f":"Home!C70","v":"De-Delegation"},{"$f":"Home!D70","v":"De-Delegation"},{"$f":"Home!E70","v":"De-Delegation"},{"$f":"Home!F70","v":"Post 16"},{"$f":"Home!H70","v":"PRUTop-ups"},{"$f":"Home!I70","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H65,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A71","v":{"$error":"#N/A"}},{"$f":"Home!B71","v":"NURSERYTOPUP"},{"$f":"Home!C71","v":"NDPDEUPEG"},{"$f":"Home!D71","v":"NDSDEUPEG"},{"$f":"Home!E71","v":"NDPDEUPEG"},{"$f":"Home!F71","v":"EFAHN"},{"$f":"Home!H71","v":"PRUTOPUP"},{"$f":"Home!I71","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H66,TRANS!W:W)","v":0},null,{"$f":"Home!M71","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N71","v":""},{"$f":"'Home-St Margarets Nursery'!AD71","v":5557.5},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H66&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H66&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H66,TRANS!AA:AA)","v":0},null,null,5558]
[{"$f":"Home!A72","v":{"$error":"#N/A"}},{"$f":"Home!B72","v":"OTHERTOPUP"},{"$f":"Home!C72","v":"NDPDEBS"},{"$f":"Home!D72","v":"NDSDESupply"},{"$f":"Home!E72","v":"NDSDEUPEG"},{"$f":"Home!F72","v":"EFAPROG"},{"$f":"Home!H72","v":"OTHERTOPUP"},{"$f":"Home!I72","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H67,TRANS!W:W)","v":0},null,{"$f":"Home!M72","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N72","v":""},{"$f":"'Home-St Margarets Nursery'!AD72","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H67&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H67&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H67,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A73","v":{"$error":"#N/A"}},{"$f":"Home!B73","v":"STMTPY"},{"$f":"Home!C73","v":"NDPDESupply"},{"$f":"Home!D73","v":"NDSecDELConting"},{"$f":"Home!E73","v":"NDPDEBS"},{"$f":"Home!F73","v":"BURSARY"},{"$f":"Home!H73","v":"STATEMENTTOPUP"},{"$f":"Home!I73","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H68,TRANS!W:W)","v":0},null,{"$f":"Home!M73","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N73","v":""},{"$f":"'Home-St Margarets Nursery'!AD73","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H68&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H68&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H68,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A74","v":{"$error":"#N/A"}},{"$f":"Home!B74","v":"NURSERYEX"},{"$f":"Home!C74","v":"NDPriDELConting"},{"$f":"Home!D74","v":"NDSecDELImprov"},{"$f":"Home!E74","v":"NDPDESupply"},{"$f":"Home!F74","v":"blank"},{"$f":"Home!H74","v":"blank"},{"$f":"Home!I74","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H69,TRANS!W:W)","v":0},null,{"$f":"Home!M74","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N74","v":""},{"$f":"'Home-St Margarets Nursery'!AD74","v":12604.28},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H69&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H69&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H69,TRANS!AA:AA)","v":0},null,null,12604]
[{"$f":"Home!A75","v":{"$error":"#N/A"}},{"$f":"Home!B75","v":"blank"},{"$f":"Home!C75","v":"NDPriDELImprov"},{"$f":"Home!D75","v":"blank"},{"$f":"Home!E75","v":"NDSDESupply"},{"$f":"Home!F75","v":"blank"},{"$f":"Home!H75","v":"blank"},{"$f":"Home!I75","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H70,TRANS!W:W)","v":0},null,{"$f":"Home!M75","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N75","v":""},{"$f":"'Home-St Margarets Nursery'!AD75","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H70&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H70&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H70,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A76","v":{"$error":"#N/A"}},{"$f":"Home!B76","v":"blank"},{"$f":"Home!C76","v":"blank"},{"$f":"Home!D76","v":"blank"},{"$f":"Home!E76","v":"NDPriDELConting"},{"$f":"Home!F76","v":"blank"},{"$f":"Home!H76","v":"blank"},{"$f":"Home!I76","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H71,TRANS!W:W)","v":0},null,{"$f":"Home!M76","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N76","v":""},{"$f":"'Home-St Margarets Nursery'!AD76","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H71&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H71&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H71,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A77","v":{"$error":"#N/A"}},{"$f":"Home!B77","v":"blank"},{"$f":"Home!C77","v":"blank"},{"$f":"Home!D77","v":"blank"},{"$f":"Home!E77","v":"NDPriDELImprov"},{"$f":"Home!F77","v":"blank"},{"$f":"Home!H77","v":"blank"},{"$f":"Home!I77","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H72,TRANS!W:W)","v":0},null,{"$f":"Home!M77","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N77","v":""},{"$f":"'Home-St Margarets Nursery'!AD77","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H72&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H72&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H72,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A78","v":{"$error":"#N/A"}},{"$f":"Home!B78","v":"blank"},{"$f":"Home!C78","v":"blank"},{"$f":"Home!D78","v":"blank"},{"$f":"Home!E78","v":"NDSecDELConting"},{"$f":"Home!F78","v":"blank"},{"$f":"Home!H78","v":"blank"},{"$f":"Home!I78","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H73,TRANS!W:W)","v":0},null,{"$f":"Home!M78","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N78","v":""},{"$f":"'Home-St Margarets Nursery'!AD78","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H73&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H73&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H73,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A79","v":{"$error":"#N/A"}},{"$f":"Home!B79","v":"blank"},{"$f":"Home!C79","v":"blank"},{"$f":"Home!D79","v":"blank"},{"$f":"Home!E79","v":"NDSecDELImprov"},{"$f":"Home!F79","v":"blank"},{"$f":"Home!H79","v":"blank"},{"$f":"Home!I79","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H74,TRANS!W:W)","v":0},null,{"$f":"Home!M79","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N79","v":""},{"$f":"'Home-St Margarets Nursery'!AD79","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H74&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H74&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H74,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A80","v":{"$error":"#N/A"}},{"$f":"Home!B80","v":"subtotal"},{"$f":"Home!C80","v":"subtotal"},{"$f":"Home!D80","v":"subtotal"},{"$f":"Home!E80","v":"subtotal"},{"$f":"Home!F80","v":"subtotal"},{"$f":"Home!H80","v":"subtotal"},{"$f":"Home!I80","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H75,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P65:P74)","v":18161.78},{"$f":"SUM(Q65:Q74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,18162]
[{"$f":"Home!A81","v":"REPORT"},{"$f":"Home!B81","v":3},{"$f":"Home!C81","v":3},{"$f":"Home!D81","v":3},{"$f":"Home!E81","v":6},{"$f":"Home!F81","v":7},{"$f":"Home!H81","v":3},{"$f":"Home!I81","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H76,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A82","v":0},{"$f":"Home!B82","v":"Grants"},{"$f":"Home!C82","v":"PupilPremium"},{"$f":"Home!D82","v":"Post 16"},{"$f":"Home!E82","v":"Post 16"},{"$f":"Home!F82","v":"PupilPremium"},{"$f":"Home!H82","v":"PupilPremium"},{"$f":"Home!I82","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H77,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H77","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A83","v":{"$error":"#N/A"}},{"$f":"Home!B83","v":"DFC"},{"$f":"Home!C83","v":"PPFSMPri"},{"$f":"Home!D83","v":"EFAADD"},{"$f":"Home!E83","v":"EFAADD"},{"$f":"Home!F83","v":"PPFSMPri"},{"$f":"Home!H83","v":"PPFSMPri"},{"$f":"Home!I83","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H78,TRANS!W:W)","v":0},null,{"$f":"Home!M83","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N83","v":""},{"$f":"'Home-St Margarets Nursery'!AD83","v":4800.55},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H78&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H78&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H78,TRANS!AA:AA)","v":0},null,null,4801]
[{"$f":"Home!A84","v":{"$error":"#N/A"}},{"$f":"Home!B84","v":"blank"},{"$f":"Home!C84","v":"PPSERVICE"},{"$f":"Home!D84","v":"EFAFP"},{"$f":"Home!E84","v":"EFAFP"},{"$f":"Home!F84","v":"PPFSMSec"},{"$f":"Home!H84","v":"PPFSMSec"},{"$f":"Home!I84","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H79,TRANS!W:W)","v":0},null,{"$f":"Home!M84","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N84","v":""},{"$f":"'Home-St Margarets Nursery'!AD84","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H79&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H79&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H79,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A85","v":{"$error":"#N/A"}},{"$f":"Home!B85","v":"blank"},{"$f":"Home!C85","v":"PPLOOKEDAFTER"},{"$f":"Home!D85","v":"EFAHN"},{"$f":"Home!E85","v":"EFAHN"},{"$f":"Home!F85","v":"PPSERVICE"},{"$f":"Home!H85","v":"PPSERVICE"},{"$f":"Home!I85","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H80,TRANS!W:W)","v":0},null,{"$f":"Home!M85","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N85","v":""},{"$f":"'Home-St Margarets Nursery'!AD85","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H80&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H80&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H80,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A86","v":{"$error":"#N/A"}},{"$f":"Home!B86","v":"blank"},{"$f":"Home!C86","v":"PPPOST-LAC"},{"$f":"Home!D86","v":"EFAALS"},{"$f":"Home!E86","v":"EFAALS"},{"$f":"Home!F86","v":"PPLOOKEDAFTER"},{"$f":"Home!H86","v":"PPLOOKEDAFTER"},{"$f":"Home!I86","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H81,TRANS!W:W)","v":0},null,{"$f":"Home!M86","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N86","v":""},{"$f":"'Home-St Margarets Nursery'!AD86","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H81&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H81&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H81,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A87","v":{"$error":"#N/A"}},{"$f":"Home!B87","v":"blank"},{"$f":"Home!C87","v":"PPPY"},{"$f":"Home!D87","v":"EFAPROG"},{"$f":"Home!E87","v":"EFAPROG"},{"$f":"Home!F87","v":"PPPOST-LAC"},{"$f":"Home!H87","v":"PPPOST-LAC"},{"$f":"Home!I87","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H82,TRANS!W:W)","v":0},null,{"$f":"Home!M87","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N87","v":""},{"$f":"'Home-St Margarets Nursery'!AD87","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H82&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H82&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H82,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A88","v":{"$error":"#N/A"}},{"$f":"Home!B88","v":"blank"},{"$f":"Home!C88","v":"PPEXCLUSIONS"},{"$f":"Home!D88","v":"EFATRANS"},{"$f":"Home!E88","v":"EFATRANS"},{"$f":"Home!F88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!H88","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!I88","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H83,TRANS!W:W)","v":0},null,{"$f":"Home!M88","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N88","v":""},{"$f":"'Home-St Margarets Nursery'!AD88","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H83&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H83&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H83,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A89","v":{"$error":"#N/A"}},{"$f":"Home!B89","v":"blank"},{"$f":"Home!C89","v":"blank"},{"$f":"Home!D89","v":"BURSARY"},{"$f":"Home!E89","v":"BURSARY"},{"$f":"Home!F89","v":"EYPP"},{"$f":"Home!H89","v":"PPFSMPRU"},{"$f":"Home!I89","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H84,TRANS!W:W)","v":0},null,{"$f":"Home!M89","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N89","v":""},{"$f":"'Home-St Margarets Nursery'!AD89","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H84&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H84&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H84,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A90","v":{"$error":"#N/A"}},{"$f":"Home!B90","v":"blank"},{"$f":"Home!C90","v":"blank"},{"$f":"Home!D90","v":"EFAPY"},{"$f":"Home!E90","v":"blank"},{"$f":"Home!F90","v":"PPPY"},{"$f":"Home!H90","v":"PPPY"},{"$f":"Home!I90","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H85,TRANS!W:W)","v":0},null,{"$f":"Home!M90","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N90","v":""},{"$f":"'Home-St Margarets Nursery'!AD90","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H85&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H85&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H85,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A91","v":{"$error":"#N/A"}},{"$f":"Home!B91","v":"blank"},{"$f":"Home!C91","v":"blank"},{"$f":"Home!D91","v":"blank"},{"$f":"Home!E91","v":"blank"},{"$f":"Home!F91","v":"PPEXCLUSIONS"},{"$f":"Home!H91","v":"PPEXCLUSIONS"},{"$f":"Home!I91","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H86,TRANS!W:W)","v":0},null,{"$f":"Home!M91","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N91","v":""},{"$f":"'Home-St Margarets Nursery'!AD91","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H86&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H86&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H86,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A92","v":{"$error":"#N/A"}},{"$f":"Home!B92","v":"blank"},{"$f":"Home!C92","v":"blank"},{"$f":"Home!D92","v":"blank"},{"$f":"Home!E92","v":"blank"},{"$f":"Home!F92","v":"blank"},{"$f":"Home!H92","v":0},{"$f":"Home!I92","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H87,TRANS!W:W)","v":0},null,{"$f":"Home!M92","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N92","v":""},{"$f":"'Home-St Margarets Nursery'!AD92","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H87&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H87&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CG:CG)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H87,TRANS!AA:AA)","v":0}]
[{"$f":"Home!A93","v":{"$error":"#N/A"}},{"$f":"Home!B93","v":"subtotal"},{"$f":"Home!C93","v":"subtotal"},{"$f":"Home!D93","v":"subtotal"},{"$f":"Home!E93","v":"subtotal"},{"$f":"Home!F93","v":"subtotal"},{"$f":"Home!H93","v":"subtotal"},{"$f":"Home!I93","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H88,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P77:P87)","v":4800.55},{"$f":"SUM(Q77:Q87)","v":0},{"$f":"SUM(R77:R87)","v":0},null,{"$f":"SUM(T77:T87)","v":0},{"$f":"SUM(U77:U87)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,4801]
[{"$f":"Home!A94","v":"REPORT"},{"$f":"Home!B94","v":2},{"$f":"Home!C94","v":7},{"$f":"Home!D94","v":7},{"$f":"Home!E94","v":7},{"$f":"Home!F94","v":5},{"$f":"Home!H94","v":5},{"$f":"Home!I94","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H89,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A95","v":0},{"$f":"Home!B95","v":"Not used"},{"$f":"Home!C95","v":"High Needs"},{"$f":"Home!D95","v":"High Needs"},{"$f":"Home!E95","v":"High Needs"},{"$f":"Home!F95","v":"Grants"},{"$f":"Home!H95","v":"Grants"},{"$f":"Home!I95","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H90,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H90","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A96","v":{"$error":"#N/A"}},{"$f":"Home!B96","v":"blank"},{"$f":"Home!C96","v":"ARPNURBASE"},{"$f":"Home!D96","v":"ARPRY11BASE"},{"$f":"Home!E96","v":"ARPNURBASE"},{"$f":"Home!F96","v":"DFC"},{"$f":"Home!H96","v":"DFC"},{"$f":"Home!I96","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H91,TRANS!W:W)","v":0},null,{"$f":"Home!M96","v":{"$error":"#N/A"}},{"$f":"Home!N96","v":""},{"$f":"Home!O96","v":0},{"$f":"Home!N96","v":""},{"$f":"'Home-St Margarets Nursery'!AD96","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H91&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H91&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H91,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A97","v":{"$error":"#N/A"}},{"$f":"Home!B97","v":"blank"},{"$f":"Home!C97","v":"ARPRY11BASE"},{"$f":"Home!D97","v":"OCCARPRY11BASE"},{"$f":"Home!E97","v":"ARPRY11BASE"},{"$f":"Home!F97","v":"Y7catchup"},{"$f":"Home!H97","v":"TU"},{"$f":"Home!I97","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H92,TRANS!W:W)","v":0},null,{"$f":"Home!M97","v":{"$error":"#N/A"}},{"$f":"Home!N97","v":""},{"$f":"Home!O97","v":0},{"$f":"Home!N97","v":""},{"$f":"'Home-St Margarets Nursery'!AD97","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H92&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H92&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H92,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A98","v":{"$error":"#N/A"}},{"$f":"Home!B98","v":"blank"},{"$f":"Home!C98","v":"OCCARPRY11BASE"},{"$f":"Home!D98","v":"UNOCCARPRY11BASE"},{"$f":"Home!E98","v":"OCCARPRY11BASE"},{"$f":"Home!F98","v":"TU"},{"$f":"Home!H98","v":"PEGRANT"},{"$f":"Home!I98","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H93,TRANS!W:W)","v":0},null,{"$f":"Home!M98","v":{"$error":"#N/A"}},{"$f":"Home!N98","v":""},{"$f":"Home!O98","v":0},{"$f":"Home!N98","v":""},{"$f":"'Home-St Margarets Nursery'!AD98","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H93&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H93&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H93,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A99","v":{"$error":"#N/A"}},{"$f":"Home!B99","v":"blank"},{"$f":"Home!C99","v":"UNOCCARPRY11BASE"},{"$f":"Home!D99","v":"ARPP16BASE"},{"$f":"Home!E99","v":"UNOCCARPRY11BASE"},{"$f":"Home!F99","v":"PEGRANT"},{"$f":"Home!H99","v":"UIFSM"},{"$f":"Home!I99","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H94,TRANS!W:W)","v":0},null,{"$f":"Home!M99","v":{"$error":"#N/A"}},{"$f":"Home!N99","v":""},{"$f":"Home!O99","v":0},{"$f":"Home!N99","v":""},{"$f":"'Home-St Margarets Nursery'!AD99","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H94&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H94&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H94,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A100","v":{"$error":"#N/A"}},{"$f":"Home!B100","v":"blank"},{"$f":"Home!C100","v":"PRURY11BASE"},{"$f":"Home!D100","v":"STATEMENTTOPUP"},{"$f":"Home!E100","v":"ARPP16BASE"},{"$f":"Home!F100","v":"UIFSM"},{"$f":"Home!H100","v":"NCTL"},{"$f":"Home!I100","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H95,TRANS!W:W)","v":0},null,{"$f":"Home!M100","v":{"$error":"#N/A"}},{"$f":"Home!N100","v":""},{"$f":"Home!O100","v":0},{"$f":"Home!N100","v":""},{"$f":"'Home-St Margarets Nursery'!AD100","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H95&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H95&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H95,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A101","v":{"$error":"#N/A"}},{"$f":"Home!B101","v":"blank"},{"$f":"Home!C101","v":"NURSERYTOPUP"},{"$f":"Home!D101","v":"POST16TOPUP"},{"$f":"Home!E101","v":"NURSERYTOPUP"},{"$f":"Home!F101","v":"NCTL"},{"$f":"Home!H101","v":"y7catchup"},{"$f":"Home!I101","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H96,TRANS!W:W)","v":0},null,{"$f":"Home!M101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"Home!O101","v":{"$error":"#N/A"}},{"$f":"Home!N101","v":""},{"$f":"'Home-St Margarets Nursery'!AD101","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H96&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H96&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H96,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A102","v":{"$error":"#N/A"}},{"$f":"Home!B102","v":"blank"},{"$f":"Home!C102","v":"STATEMENTTOPUP"},{"$f":"Home!D102","v":"STMTTOPUPSEC"},{"$f":"Home!E102","v":"POST16TOPUP"},{"$f":"Home!F102","v":"blank"},{"$f":"Home!H102","v":"blank"},{"$f":"Home!I102","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H97,TRANS!W:W)","v":0},null,{"$f":"Home!M102","v":{"$error":"#N/A"}},{"$f":"Home!N102","v":""},{"$f":"Home!O102","v":0},{"$f":"Home!N102","v":""},{"$f":"'Home-St Margarets Nursery'!AD102","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H97&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H97&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H97,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A103","v":{"$error":"#N/A"}},{"$f":"Home!B103","v":"blank"},{"$f":"Home!C103","v":"STMTTOPUPPRI"},{"$f":"Home!D103","v":"ARPTOPUP"},{"$f":"Home!E103","v":"STATEMENTTOPUP"},{"$f":"Home!F103","v":"blank"},{"$f":"Home!H103","v":"blank"},{"$f":"Home!I103","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H98,TRANS!W:W)","v":0},null,{"$f":"Home!M103","v":{"$error":"#N/A"}},{"$f":"Home!N103","v":""},{"$f":"Home!O103","v":0},{"$f":"Home!N103","v":""},{"$f":"'Home-St Margarets Nursery'!AD103","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H98&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H98&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H98,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A104","v":{"$error":"#N/A"}},{"$f":"Home!B104","v":"blank"},{"$f":"Home!C104","v":"NURARPTOPUP"},{"$f":"Home!D104","v":"POST16ARPTOPUP"},{"$f":"Home!E104","v":"STMTTOPUPPRI"},{"$f":"Home!F104","v":"blank"},{"$f":"Home!H104","v":"blank"},{"$f":"Home!I104","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H99,TRANS!W:W)","v":0},null,{"$f":"Home!M104","v":{"$error":"#N/A"}},{"$f":"Home!N104","v":""},{"$f":"Home!O104","v":0},{"$f":"Home!N104","v":""},{"$f":"'Home-St Margarets Nursery'!AD104","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H99&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H99&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H99,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A105","v":{"$error":"#N/A"}},{"$f":"Home!B105","v":"blank"},{"$f":"Home!C105","v":"ARPTOPUP"},{"$f":"Home!D105","v":"OTHERTOPUP"},{"$f":"Home!E105","v":"STMTTOPUPSEC"},{"$f":"Home!F105","v":"blank"},{"$f":"Home!H105","v":"blank"},{"$f":"Home!I105","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H100,TRANS!W:W)","v":0},null,{"$f":"Home!M105","v":{"$error":"#N/A"}},{"$f":"Home!N105","v":""},{"$f":"Home!O105","v":0},{"$f":"Home!N105","v":""},{"$f":"'Home-St Margarets Nursery'!AD105","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H100&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H100&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H100,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A106","v":{"$error":"#N/A"}},{"$f":"Home!B106","v":"blank"},{"$f":"Home!C106","v":"PRUTOPUP"},{"$f":"Home!D106","v":"STMTPY"},{"$f":"Home!E106","v":"NURARPTOPUP"},{"$f":"Home!F106","v":"blank"},{"$f":"Home!H106","v":"blank"},{"$f":"Home!I106","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H101,TRANS!W:W)","v":0},null,{"$f":"Home!M106","v":{"$error":"#N/A"}},{"$f":"Home!N106","v":""},{"$f":"Home!O106","v":0},{"$f":"Home!N106","v":""},{"$f":"'Home-St Margarets Nursery'!AD106","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H101&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H101&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H101,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A107","v":{"$error":"#N/A"}},{"$f":"Home!B107","v":"blank"},{"$f":"Home!C107","v":"OTHERTOPUP"},{"$f":"Home!D107","v":"ARPPY"},{"$f":"Home!E107","v":"ARPTOPUP"},{"$f":"Home!F107","v":"blank"},{"$f":"Home!H107","v":"blank"},{"$f":"Home!I107","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H102,TRANS!W:W)","v":0},null,{"$f":"Home!M107","v":{"$error":"#N/A"}},{"$f":"Home!N107","v":""},{"$f":"Home!O107","v":0},{"$f":"Home!N107","v":""},{"$f":"'Home-St Margarets Nursery'!AD107","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H102&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H102&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H102,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A108","v":{"$error":"#N/A"}},{"$f":"Home!B108","v":"blank"},{"$f":"Home!C108","v":"STMTPY"},{"$f":"Home!D108","v":"SPECIALRY11BASE"},{"$f":"Home!E108","v":"POST16ARPTOPUP"},{"$f":"Home!F108","v":"blank"},{"$f":"Home!H108","v":"blank"},{"$f":"Home!I108","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H103,TRANS!W:W)","v":0},null,{"$f":"Home!M108","v":{"$error":"#N/A"}},{"$f":"Home!N108","v":""},{"$f":"Home!O108","v":0},{"$f":"Home!N108","v":""},{"$f":"'Home-St Margarets Nursery'!AD108","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H103&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H103&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H103,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A109","v":{"$error":"#N/A"}},{"$f":"Home!B109","v":"blank"},{"$f":"Home!C109","v":"ARPPY"},{"$f":"Home!D109","v":"blank"},{"$f":"Home!E109","v":"OTHERTOPUP"},{"$f":"Home!F109","v":"blank"},{"$f":"Home!H109","v":"blank"},{"$f":"Home!I109","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H104,TRANS!W:W)","v":0},null,{"$f":"Home!M109","v":{"$error":"#N/A"}},{"$f":"Home!N109","v":""},{"$f":"Home!O109","v":0},{"$f":"Home!N109","v":""},{"$f":"'Home-St Margarets Nursery'!AD109","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H104&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H104&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H104,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A110","v":{"$error":"#N/A"}},{"$f":"Home!B110","v":"blank"},{"$f":"Home!C110","v":"NURSERYEX"},{"$f":"Home!D110","v":"blank"},{"$f":"Home!E110","v":"STMTPY"},{"$f":"Home!F110","v":"blank"},{"$f":"Home!H110","v":"blank"},{"$f":"Home!I110","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H105,TRANS!W:W)","v":0},null,{"$f":"Home!M110","v":{"$error":"#N/A"}},{"$f":"Home!N110","v":""},{"$f":"Home!O110","v":0},{"$f":"Home!N110","v":""},{"$f":"'Home-St Margarets Nursery'!AD110","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H105&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H105&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H105,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A111","v":{"$error":"#N/A"}},{"$f":"Home!B111","v":"blank"},{"$f":"Home!C111","v":"NOTIONALSEN"},{"$f":"Home!D111","v":"blank"},{"$f":"Home!E111","v":"ARPPY"},{"$f":"Home!F111","v":"blank"},{"$f":"Home!H111","v":"blank"},{"$f":"Home!I111","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M111","v":{"$error":"#N/A"}},{"$f":"Home!N111","v":""},{"$f":"Home!O111","v":0},{"$f":"Home!N111","v":""},{"$f":"'Home-St Margarets Nursery'!AD111","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H106&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H106&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H106,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P106-SUM(Q106:AE106),0)","v":0}]
[{"$f":"Home!A112","v":{"$error":"#N/A"}},{"$f":"Home!B112","v":"blank"},{"$f":"Home!C112","v":"blank"},{"$f":"Home!D112","v":"blank"},{"$f":"Home!E112","v":"NURSERYEX"},{"$f":"Home!F112","v":"blank"},{"$f":"Home!H112","v":"blank"},{"$f":"Home!I112","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M112","v":{"$error":"#N/A"}},{"$f":"Home!N112","v":""},{"$f":"Home!O112","v":0},{"$f":"Home!N112","v":""},{"$f":"'Home-St Margarets Nursery'!AD112","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H107&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H107&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H107,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P107-SUM(Q107:AE107),0)","v":0}]
[{"$f":"Home!A113","v":{"$error":"#N/A"}},{"$f":"Home!B113","v":"blank"},{"$f":"Home!C113","v":"blank"},{"$f":"Home!D113","v":"blank"},{"$f":"Home!E113","v":"blank"},{"$f":"Home!F113","v":"blank"},{"$f":"Home!H113","v":"blank"},{"$f":"Home!I113","v":{"$error":"#N/A"}},null,null,null,{"$f":"Home!M113","v":{"$error":"#N/A"}},{"$f":"Home!N113","v":""},{"$f":"Home!O113","v":0},{"$f":"Home!N113","v":""},{"$f":"'Home-St Margarets Nursery'!AD113","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H108&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H108&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H108,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P108-SUM(Q108:AE108),0)","v":0}]
[{"$f":"Home!A114","v":{"$error":"#N/A"}},{"$f":"Home!B114","v":"subtotal"},{"$f":"Home!C114","v":"subtotal"},{"$f":"Home!D114","v":"subtotal"},{"$f":"Home!E114","v":"subtotal"},{"$f":"Home!F114","v":"subtotal"},{"$f":"Home!H114","v":"subtotal"},{"$f":"Home!I114","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H109,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P91:P108)","v":0},{"$f":"SUM(Q91:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A115","v":"REPORT"},{"$f":"Home!B115","v":2},{"$f":"Home!C115","v":9},{"$f":"Home!D115","v":7},{"$f":"Home!E115","v":10},{"$f":"Home!F115","v":7},{"$f":"Home!H115","v":7},{"$f":"Home!I115","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H110,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P110-SUM(Q110:AE110),0)","v":0}]
[{"$f":"Home!A116","v":0},{"$f":"Home!B116","v":"Not used"},{"$f":"Home!C116","v":"Grants"},{"$f":"Home!D116","v":"PupilPremium"},{"$f":"Home!E116","v":"PupilPremium"},{"$f":"Home!F116","v":"Not used"},{"$f":"Home!H116","v":"Not used"},{"$f":"Home!I116","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H111,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H111","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A117","v":{"$error":"#N/A"}},{"$f":"Home!B117","v":"blank"},{"$f":"Home!C117","v":"DFC"},{"$f":"Home!D117","v":"PPFSMSec"},{"$f":"Home!E117","v":"PPFSMPri"},{"$f":"Home!F117","v":"blank"},{"$f":"Home!H117","v":"blank"},{"$f":"Home!I117","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H112,TRANS!W:W)","v":0},null,{"$f":"Home!M117","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N117","v":""},{"$f":"'Home-St Margarets Nursery'!AD117","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H112&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H112&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H112,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A118","v":{"$error":"#N/A"}},{"$f":"Home!B118","v":"blank"},{"$f":"Home!C118","v":"dfcloan"},{"$f":"Home!D118","v":"PPSERVICE"},{"$f":"Home!E118","v":"PPFSMSec"},{"$f":"Home!F118","v":"blank"},{"$f":"Home!H118","v":"blank"},{"$f":"Home!I118","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H113,TRANS!W:W)","v":0},null,{"$f":"Home!M118","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N118","v":""},{"$f":"'Home-St Margarets Nursery'!AD118","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H113&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H113&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H113,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A119","v":{"$error":"#N/A"}},{"$f":"Home!B119","v":"blank"},{"$f":"Home!C119","v":"tu"},{"$f":"Home!D119","v":"PPLOOKEDAFTER"},{"$f":"Home!E119","v":"PPSERVICE"},{"$f":"Home!F119","v":"blank"},{"$f":"Home!H119","v":"blank"},{"$f":"Home!I119","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H114,TRANS!W:W)","v":0},null,{"$f":"Home!M119","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N119","v":""},{"$f":"'Home-St Margarets Nursery'!AD119","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H114&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H114&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H114,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A120","v":{"$error":"#N/A"}},{"$f":"Home!B120","v":"blank"},{"$f":"Home!C120","v":"PEGRANT"},{"$f":"Home!D120","v":"PPPOST-LAC"},{"$f":"Home!E120","v":"PPLOOKEDAFTER"},{"$f":"Home!F120","v":"blank"},{"$f":"Home!H120","v":"blank"},{"$f":"Home!I120","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H115,TRANS!W:W)","v":0},null,{"$f":"Home!M120","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N120","v":""},{"$f":"'Home-St Margarets Nursery'!AD120","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H115&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H115&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H115,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A121","v":{"$error":"#N/A"}},{"$f":"Home!B121","v":"blank"},{"$f":"Home!C121","v":"UIFSM"},{"$f":"Home!D121","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!E121","v":"PPPOST-LAC"},{"$f":"Home!F121","v":"blank"},{"$f":"Home!H121","v":"blank"},{"$f":"Home!I121","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H116,TRANS!W:W)","v":0},null,{"$f":"Home!M121","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N121","v":""},{"$f":"'Home-St Margarets Nursery'!AD121","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H116&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H116&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H116,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A122","v":{"$error":"#N/A"}},{"$f":"Home!B122","v":"blank"},{"$f":"Home!C122","v":"RBASELINE"},{"$f":"Home!D122","v":"PPPY"},{"$f":"Home!E122","v":"SUMMERSCHOOLSGRANT"},{"$f":"Home!F122","v":"blank"},{"$f":"Home!H122","v":"blank"},{"$f":"Home!I122","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H117,TRANS!W:W)","v":0},null,{"$f":"Home!M122","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N122","v":""},{"$f":"'Home-St Margarets Nursery'!AD122","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H117&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H117&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H117,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A123","v":{"$error":"#N/A"}},{"$f":"Home!B123","v":"blank"},{"$f":"Home!C123","v":"NCTL"},{"$f":"Home!D123","v":"PPEXCLUSIONS"},{"$f":"Home!E123","v":"PPEXCLUSIONS"},{"$f":"Home!F123","v":"blank"},{"$f":"Home!H123","v":"blank"},{"$f":"Home!I123","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H118,TRANS!W:W)","v":0},null,{"$f":"Home!M123","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N123","v":""},{"$f":"'Home-St Margarets Nursery'!AD123","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H118&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H118&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H118,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A124","v":{"$error":"#N/A"}},{"$f":"Home!B124","v":"blank"},{"$f":"Home!C124","v":"blank"},{"$f":"Home!D124","v":"blank"},{"$f":"Home!E124","v":"PPPY"},{"$f":"Home!F124","v":"blank"},{"$f":"Home!H124","v":"blank"},{"$f":"Home!I124","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H119,TRANS!W:W)","v":0},null,{"$f":"Home!M124","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N124","v":""},{"$f":"'Home-St Margarets Nursery'!AD124","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H119&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H119&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H119,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A125","v":{"$error":"#N/A"}},{"$f":"Home!B125","v":"blank"},{"$f":"Home!C125","v":"blank"},{"$f":"Home!D125","v":"blank"},{"$f":"Home!E125","v":"blank"},{"$f":"Home!F125","v":"blank"},{"$f":"Home!H125","v":"blank"},{"$f":"Home!I125","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H120,TRANS!W:W)","v":0},null,{"$f":"Home!M125","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N125","v":""},{"$f":"'Home-St Margarets Nursery'!AD125","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H120&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H120&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H120,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A126","v":{"$error":"#N/A"}},{"$f":"Home!B126","v":"blank"},{"$f":"Home!C126","v":"blank"},{"$f":"Home!D126","v":"blank"},{"$f":"Home!E126","v":"blank"},{"$f":"Home!F126","v":"blank"},{"$f":"Home!H126","v":"blank"},{"$f":"Home!I126","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H121,TRANS!W:W)","v":0},null,{"$f":"Home!M126","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N126","v":""},{"$f":"'Home-St Margarets Nursery'!AD126","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H121&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H121&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!CM:CM)+SUMIF(TRANS!$BK:$BK,3021003&$H121,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A127","v":{"$error":"#N/A"}},{"$f":"Home!B127","v":"subtotal"},{"$f":"Home!C127","v":"subtotal"},{"$f":"Home!D127","v":"subtotal"},{"$f":"Home!E127","v":"subtotal"},{"$f":"Home!F127","v":"subtotal"},{"$f":"Home!H127","v":"subtotal"},{"$f":"Home!I127","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H122,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P112:P121)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A128","v":"REPORT"},{"$f":"Home!B128","v":0},{"$f":"Home!C128","v":4},{"$f":"Home!D128","v":4},{"$f":"Home!E128","v":5},{"$f":"Home!F128","v":0},{"$f":"Home!H128","v":0},{"$f":"Home!I128","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H123,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A129","v":{"$error":"#N/A"}},{"$f":"Home!B129","v":"Not used"},{"$f":"Home!C129","v":"Growth"},{"$f":"Home!D129","v":"Growth"},{"$f":"Home!E129","v":"Growth"},{"$f":"Home!F129","v":"Not used"},{"$f":"Home!H129","v":"Not used"},{"$f":"Home!I129","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H124,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H124","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A130","v":{"$error":"#N/A"}},{"$f":"Home!B130","v":"blank"},{"$f":"Home!C130","v":"BULGE"},{"$f":"Home!D130","v":"BULGESEC"},{"$f":"Home!E130","v":"BULGE"},{"$f":"Home!F130","v":"blank"},{"$f":"Home!H130","v":"blank"},{"$f":"Home!I130","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H125,TRANS!W:W)","v":0},null,{"$f":"Home!M130","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N130","v":""},{"$f":"'Home-St Margarets Nursery'!AD130","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H125&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H125&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H125,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A131","v":{"$error":"#N/A"}},{"$f":"Home!B131","v":"blank"},{"$f":"Home!C131","v":"BULGEPRI"},{"$f":"Home!D131","v":"EXPANDPRI"},{"$f":"Home!E131","v":"EXPANDPRI"},{"$f":"Home!F131","v":"blank"},{"$f":"Home!H131","v":"blank"},{"$f":"Home!I131","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H126,TRANS!W:W)","v":0},null,{"$f":"Home!M131","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N131","v":""},{"$f":"'Home-St Margarets Nursery'!AD131","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H126&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H126&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H126,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A132","v":{"$error":"#N/A"}},{"$f":"Home!B132","v":"blank"},{"$f":"Home!C132","v":"EXPANDPRI"},{"$f":"Home!D132","v":"EXPANDSEC"},{"$f":"Home!E132","v":"EXPANDPRIHALF"},{"$f":"Home!F132","v":"blank"},{"$f":"Home!H132","v":"blank"},{"$f":"Home!I132","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H127,TRANS!W:W)","v":0},null,{"$f":"Home!M132","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N132","v":""},{"$f":"'Home-St Margarets Nursery'!AD132","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H127&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H127&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H127,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A133","v":{"$error":"#N/A"}},{"$f":"Home!B133","v":"blank"},{"$f":"Home!C133","v":"EXPANDPRIHALF"},{"$f":"Home!D133","v":"PYGROWTH1"},{"$f":"Home!E133","v":"EXPANDSEC"},{"$f":"Home!F133","v":"blank"},{"$f":"Home!H133","v":"blank"},{"$f":"Home!I133","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H128,TRANS!W:W)","v":0},null,{"$f":"Home!M133","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N133","v":""},{"$f":"'Home-St Margarets Nursery'!AD133","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H128&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H128&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H128,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A134","v":{"$error":"#N/A"}},{"$f":"Home!B134","v":"blank"},{"$f":"Home!C134","v":"PYGROWTH1"},{"$f":"Home!D134","v":"NEWSTART"},{"$f":"Home!E134","v":"PYGROWTH1"},{"$f":"Home!F134","v":"blank"},{"$f":"Home!H134","v":"blank"},{"$f":"Home!I134","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H129,TRANS!W:W)","v":0},null,{"$f":"Home!M134","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N134","v":""},{"$f":"'Home-St Margarets Nursery'!AD134","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H129&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H129&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H129,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A135","v":{"$error":"#N/A"}},{"$f":"Home!B135","v":"blank"},{"$f":"Home!C135","v":"NEWSTART"},{"$f":"Home!D135","v":"DISECON"},{"$f":"Home!E135","v":"NEWSTART"},{"$f":"Home!F135","v":"blank"},{"$f":"Home!H135","v":"blank"},{"$f":"Home!I135","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H130,TRANS!W:W)","v":0},null,{"$f":"Home!M135","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N135","v":""},{"$f":"'Home-St Margarets Nursery'!AD135","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H130&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H130&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H130,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A136","v":{"$error":"#N/A"}},{"$f":"Home!B136","v":"blank"},{"$f":"Home!C136","v":"DISECON"},{"$f":"Home!D136","v":"blank"},{"$f":"Home!E136","v":"DISECON"},{"$f":"Home!F136","v":"blank"},{"$f":"Home!H136","v":"blank"},{"$f":"Home!I136","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H131,TRANS!W:W)","v":0},null,{"$f":"Home!M136","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N136","v":""},{"$f":"'Home-St Margarets Nursery'!AD136","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H131&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H131&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H131,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A137","v":{"$error":"#N/A"}},{"$f":"Home!B137","v":"blank"},{"$f":"Home!C137","v":"BULGEPROT"},{"$f":"Home!D137","v":"blank"},{"$f":"Home!E137","v":"BULGEPROT"},{"$f":"Home!F137","v":"blank"},{"$f":"Home!H137","v":"blank"},{"$f":"Home!I137","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H132,TRANS!W:W)","v":0},null,{"$f":"Home!M137","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N137","v":""},{"$f":"'Home-St Margarets Nursery'!AD137","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H132&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H132&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H132,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A138","v":{"$error":"#N/A"}},{"$f":"Home!B138","v":"blank"},{"$f":"Home!C138","v":"BULGEHALF"},{"$f":"Home!D138","v":"blank"},{"$f":"Home!E138","v":"BULGESEC"},{"$f":"Home!F138","v":"blank"},{"$f":"Home!H138","v":"blank"},{"$f":"Home!I138","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H133,TRANS!W:W)","v":0},null,{"$f":"Home!M138","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N138","v":""},{"$f":"'Home-St Margarets Nursery'!AD138","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H133&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H133&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H133,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A139","v":{"$error":"#N/A"}},{"$f":"Home!B139","v":"blank"},{"$f":"Home!C139","v":"EXPANDHALF"},{"$f":"Home!D139","v":"blank"},{"$f":"Home!E139","v":"BULGESEC"},{"$f":"Home!F139","v":"blank"},{"$f":"Home!H139","v":"blank"},{"$f":"Home!I139","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H134,TRANS!W:W)","v":0},null,{"$f":"Home!M139","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N139","v":""},{"$f":"'Home-St Margarets Nursery'!AD139","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H134&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H134&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H134,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P134-SUM(Q134:AE134),0)","v":0}]
[{"$f":"Home!A140","v":{"$error":"#N/A"}},{"$f":"Home!B140","v":"blank"},{"$f":"Home!C140","v":"EXPANDSEC"},{"$f":"Home!D140","v":"blank"},{"$f":"Home!E140","v":"BULGESEC"},{"$f":"Home!F140","v":"blank"},{"$f":"Home!H140","v":"blank"},{"$f":"Home!I140","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H135,TRANS!W:W)","v":0},null,{"$f":"Home!M140","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N140","v":""},{"$f":"'Home-St Margarets Nursery'!AD140","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H135&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H135&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H135,TRANS!AA:AA)","v":0},null,null,{"$f":"ROUND(P135-SUM(Q135:AE135),0)","v":0}]
[{"$f":"Home!A141","v":{"$error":"#N/A"}},{"$f":"Home!B141","v":"subtotal"},{"$f":"Home!C141","v":"subtotal"},{"$f":"Home!D141","v":"subtotal"},{"$f":"Home!E141","v":"subtotal"},{"$f":"Home!F141","v":"subtotal"},{"$f":"Home!H141","v":"subtotal"},{"$f":"Home!I141","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H136,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P125:P135)","v":0},{"$f":"SUM(Q125:Q135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A142","v":"REPORT"},{"$f":"Home!B142","v":0},{"$f":"Home!C142","v":9},{"$f":"Home!D142","v":9},{"$f":"Home!E142","v":9},{"$f":"Home!F142","v":0},{"$f":"Home!H142","v":0},{"$f":"Home!I142","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H137,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A143","v":0},{"$f":"Home!B143","v":"Not used"},{"$f":"Home!C143","v":"Early Years"},{"$f":"Home!D143","v":"Grants"},{"$f":"Home!E143","v":"Early Years"},{"$f":"Home!F143","v":"Not used"},{"$f":"Home!H143","v":"Not used"},{"$f":"Home!I143","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H138,TRANS!W:W)","v":0},null,null,null,null,{"$f":"H138","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A144","v":{"$error":"#N/A"}},{"$f":"Home!B144","v":"blank"},{"$f":"Home!C144","v":"HOURS"},{"$f":"Home!D144","v":"DFC"},{"$f":"Home!E144","v":"HOURS"},{"$f":"Home!F144","v":"blank"},{"$f":"Home!H144","v":"blank"},{"$f":"Home!I144","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H139,TRANS!W:W)","v":0},null,{"$f":"Home!M144","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N144","v":""},{"$f":"'Home-St Margarets Nursery'!AD144","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H139&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H139&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H139,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A145","v":{"$error":"#N/A"}},{"$f":"Home!B145","v":"blank"},{"$f":"Home!C145","v":"BASIC"},{"$f":"Home!D145","v":"dfcloan"},{"$f":"Home!E145","v":"BASIC"},{"$f":"Home!F145","v":"blank"},{"$f":"Home!H145","v":"blank"},{"$f":"Home!I145","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H140,TRANS!W:W)","v":0},null,{"$f":"Home!M145","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N145","v":""},{"$f":"'Home-St Margarets Nursery'!AD145","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H140&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H140&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H140,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A146","v":{"$error":"#N/A"}},{"$f":"Home!B146","v":"blank"},{"$f":"Home!C146","v":"FLEX"},{"$f":"Home!D146","v":"tu"},{"$f":"Home!E146","v":"FLEX"},{"$f":"Home!F146","v":"blank"},{"$f":"Home!H146","v":"blank"},{"$f":"Home!I146","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H141,TRANS!W:W)","v":0},null,{"$f":"Home!M146","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N146","v":""},{"$f":"'Home-St Margarets Nursery'!AD146","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H141&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H141&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H141,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A147","v":{"$error":"#N/A"}},{"$f":"Home!B147","v":"blank"},{"$f":"Home!C147","v":"IDACI"},{"$f":"Home!D147","v":"PEGRANT"},{"$f":"Home!E147","v":"IDACI"},{"$f":"Home!F147","v":"blank"},{"$f":"Home!H147","v":"blank"},{"$f":"Home!I147","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H142,TRANS!W:W)","v":0},null,{"$f":"Home!M147","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N147","v":""},{"$f":"'Home-St Margarets Nursery'!AD147","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H142&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H142&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H142,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A148","v":{"$error":"#N/A"}},{"$f":"Home!B148","v":"blank"},{"$f":"Home!C148","v":"EYPP"},{"$f":"Home!D148","v":"NCTL"},{"$f":"Home!E148","v":"EYPP"},{"$f":"Home!F148","v":"blank"},{"$f":"Home!H148","v":"blank"},{"$f":"Home!I148","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H143,TRANS!W:W)","v":0},null,{"$f":"Home!M148","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N148","v":""},{"$f":"'Home-St Margarets Nursery'!AD148","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H143&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H143&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H143,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A149","v":{"$error":"#N/A"}},{"$f":"Home!B149","v":"blank"},{"$f":"Home!C149","v":"ADJ"},{"$f":"Home!D149","v":"Y7CATCHUP"},{"$f":"Home!E149","v":"ADJ"},{"$f":"Home!F149","v":"blank"},{"$f":"Home!H149","v":"blank"},{"$f":"Home!I149","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H144,TRANS!W:W)","v":0},null,{"$f":"Home!M149","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N149","v":""},{"$f":"'Home-St Margarets Nursery'!AD149","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H144&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H144&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H144,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A150","v":{"$error":"#N/A"}},{"$f":"Home!B150","v":"blank"},{"$f":"Home!C150","v":"ADD"},{"$f":"Home!D150","v":"blank"},{"$f":"Home!E150","v":"ADD"},{"$f":"Home!F150","v":"blank"},{"$f":"Home!H150","v":"blank"},{"$f":"Home!I150","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H145,TRANS!W:W)","v":0},null,{"$f":"Home!M150","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N150","v":""},{"$f":"'Home-St Margarets Nursery'!AD150","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H145&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H145&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CJ:CJ)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H145,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A151","v":{"$error":"#N/A"}},{"$f":"Home!B151","v":"subtotal"},{"$f":"Home!C151","v":"subtotal"},{"$f":"Home!D151","v":"subtotal"},{"$f":"Home!E151","v":"subtotal"},{"$f":"Home!F151","v":"subtotal"},{"$f":"Home!H151","v":"subtotal"},{"$f":"Home!I151","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H146,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P138:P145)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A152","v":"REPORT"},{"$f":"Home!B152","v":0},{"$f":"Home!C152","v":19},{"$f":"Home!D152","v":0},{"$f":"Home!E152","v":19},{"$f":"Home!F152","v":0},{"$f":"Home!H152","v":0},{"$f":"Home!I152","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H147,TRANS!W:W)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A153","v":0},{"$f":"Home!B153","v":"Not used"},{"$f":"Home!C153","v":"Not used"},{"$f":"Home!D153","v":"Other"},{"$f":"Home!E153","v":"Grants"},{"$f":"Home!F153","v":"Not used"},{"$f":"Home!H153","v":"Not used"},{"$f":"Home!I153","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H148,TRANS!W:W)","v":0},null,null,null,null,{"$f":"Home!N153","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A154","v":{"$error":"#N/A"}},{"$f":"Home!B154","v":"blank"},{"$f":"Home!C154","v":"blank"},{"$f":"Home!D154","v":"blank"},{"$f":"Home!E154","v":"DFC"},{"$f":"Home!F154","v":"blank"},{"$f":"Home!H154","v":"blank"},{"$f":"Home!I154","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H149,TRANS!W:W)","v":0},null,{"$f":"Home!M154","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N154","v":""},{"$f":"'Home-St Margarets Nursery'!AD154","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H149&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H149&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H149,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A155","v":{"$error":"#N/A"}},{"$f":"Home!B155","v":"blank"},{"$f":"Home!C155","v":"blank"},{"$f":"Home!D155","v":"blank"},{"$f":"Home!E155","v":"dfcloan"},{"$f":"Home!F155","v":"blank"},{"$f":"Home!H155","v":"blank"},{"$f":"Home!I155","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H150,TRANS!W:W)","v":0},null,{"$f":"Home!M155","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N155","v":""},{"$f":"'Home-St Margarets Nursery'!AD155","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H150&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H150&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H150,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A156","v":{"$error":"#N/A"}},{"$f":"Home!B156","v":"blank"},{"$f":"Home!C156","v":"blank"},{"$f":"Home!D156","v":"blank"},{"$f":"Home!E156","v":"tu"},{"$f":"Home!F156","v":"blank"},{"$f":"Home!H156","v":"blank"},{"$f":"Home!I156","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H151,TRANS!W:W)","v":0},null,{"$f":"Home!M156","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N156","v":""},{"$f":"'Home-St Margarets Nursery'!AD156","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H151&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H151&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H151,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A157","v":{"$error":"#N/A"}},{"$f":"Home!B157","v":"blank"},{"$f":"Home!C157","v":"blank"},{"$f":"Home!D157","v":"blank"},{"$f":"Home!E157","v":"PEGRANT"},{"$f":"Home!F157","v":"blank"},{"$f":"Home!H157","v":"blank"},{"$f":"Home!I157","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H152,TRANS!W:W)","v":0},null,{"$f":"Home!M157","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N157","v":""},{"$f":"'Home-St Margarets Nursery'!AD157","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H152&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H152&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H152,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A158","v":{"$error":"#N/A"}},{"$f":"Home!B158","v":"blank"},{"$f":"Home!C158","v":"blank"},{"$f":"Home!D158","v":"blank"},{"$f":"Home!E158","v":"UIFSM"},{"$f":"Home!F158","v":"blank"},{"$f":"Home!H158","v":"blank"},{"$f":"Home!I158","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H153,TRANS!W:W)","v":0},null,{"$f":"Home!M158","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N158","v":""},{"$f":"'Home-St Margarets Nursery'!AD158","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H153&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H153&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H153,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A159","v":{"$error":"#N/A"}},{"$f":"Home!B159","v":"blank"},{"$f":"Home!C159","v":"blank"},{"$f":"Home!D159","v":"blank"},{"$f":"Home!E159","v":"Y7CATCHUP"},{"$f":"Home!F159","v":"blank"},{"$f":"Home!H159","v":"blank"},{"$f":"Home!I159","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H154,TRANS!W:W)","v":0},null,{"$f":"Home!M159","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N159","v":""},{"$f":"'Home-St Margarets Nursery'!AD159","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H154&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H154&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H154,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A160","v":{"$error":"#N/A"}},{"$f":"Home!B160","v":"blank"},{"$f":"Home!C160","v":"blank"},{"$f":"Home!D160","v":"blank"},{"$f":"Home!E160","v":"NCTL"},{"$f":"Home!F160","v":"blank"},{"$f":"Home!H160","v":"blank"},{"$f":"Home!I160","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H155,TRANS!W:W)","v":0},null,{"$f":"Home!M160","v":{"$error":"#N/A"}},null,null,{"$f":"Home!N160","v":""},{"$f":"'Home-St Margarets Nursery'!AD160","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!$BL:$BL)","v":0},{"$f":"SUMIF(TRANS!$AD:$AD,3021003&$H155&\"A\",TRANS!$BM:$BM)+SUMIF(TRANS!$AD:$AD,3021003&$H155&\"C\",TRANS!$BM:$BM)","v":0},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!AW:AW)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CB:CB)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!AX:AX)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CC:CC)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!AY:AY)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CD:CD)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!X:X)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!AZ:AZ)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CE:CE)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!BA:BA)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CF:CF)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!BB:BB)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CG:CG)++SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!Y:Y)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!BC:BC)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CH:CH)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!BD:BD)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CI:CI)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!BE:BE)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CJ:CJ)++SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!Z:Z)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!BF:BF)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CK:CK)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!BG:BG)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CL:CL)","v":0},{"$f":"SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!BH:BH)+SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!CM:CM)++SUMIF(TRANS!$BK:$BK,3021003&$H155,TRANS!AA:AA)","v":0},null,null,0]
[{"$f":"Home!A161","v":{"$error":"#N/A"}},{"$f":"Home!B161","v":"subtotal"},{"$f":"Home!C161","v":"subtotal"},{"$f":"Home!D161","v":"subtotal"},{"$f":"Home!E161","v":"subtotal"},{"$f":"Home!F161","v":"subtotal"},{"$f":"Home!H161","v":"subtotal"},{"$f":"Home!I161","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(TRANS!$BK:$BK,3021003&'Payments - St Margarets Nursery'!$H156,TRANS!W:W)","v":0},null,null,null,null,"SUBTOTAL",{"$f":"SUM(P148:P155)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[{"$f":"Home!A162","v":"REPORT"},{"$f":"Home!B162","v":0},{"$f":"Home!C162","v":0},{"$f":"Home!D162","v":8},{"$f":"Home!E162","v":8},{"$f":"Home!F162","v":0},{"$f":"Home!H162","v":0},{"$f":"Home!I162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Home!A163","v":0},{"$f":"Home!B163","v":0},{"$f":"Home!C163","v":0},{"$f":"Home!D163","v":0},{"$f":"Home!E163","v":0},{"$f":"Home!F163","v":0},{"$f":"Home!H163","v":0},{"$f":"Home!I163","v":0},null,null,null,"CFR Code",null,null,"CFR Summary",{"$f":"P27","v":"Allocation to date"},{"$f":"Q27","v":"To be paid directly to school by ESFA"},{"$f":"R27","v":{"$error":"#N/A"}},"Total Payments from Barnet",{"$f":"T27","v":"2018-04-01"},"2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[null,null,null,null,null,null,null,null,null,null,null,"I01",null,null,"Formula funding for Early Years and Reception - Y11, plus High Needs place funding",{"$f":"SUMIF($L$30:$L$156,$L159,P$30:P$156)","v":0},0,0,{"$f":"SUM(T159:AE159)","v":0},{"$f":"SUMIF($L$30:$L$156,$L159,T$30:T$156)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P159-SUM(Q159:AE159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I02",null,null,"Post 16 funding (mainly from the ESFA)",0,0,0,{"$f":"SUM(T160:AE160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(P160-SUM(Q160:AE160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"I03",null,null,"High Needs Top-ups (pre & post 16)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I05",null,null,"Pupil Premium",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I06",null,null,"Other Government Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"I18",null,null,"Additional Grants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E10",null,null,"De-Delegation - Trade Union Facilities Time",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E23",null,null,"De-Delegation - Contingencies/Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"E27",null,null,"De-Delegation - Narrowing the Gap & Behaviour Support,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"CI01",null,null,"Devolved Formula Capital Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(P159:P168)","v":0},{"$f":"SUM(Q159:Q168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]

{"sheet":"BudgetShare","index":17,"n_rows":90,"n_cols":60,"rows_kept":90,"cut":false,"hidden":false,"merged":[[26,30,27,31],[25,10,25,14],[25,16,25,32],[21,31,21,32],[11,8,15,8],[11,10,11,30],[12,15,14,19],[18,8,22,13],[22,17,22,18],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]BudgetShare"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,"Error Check","Total Errors",null,"2017/18 Original",null,null,null,null,null,null,null,null,null,null,"Original Funding",null,null,null,null,null,null,null,null,null,null,"Adjustments",null,"Total to date"]
["Total Errors:",{"$f":"G7","v":{"$error":"#N/A"}},null,null,null,"CurrentSheetTotal",null,null,{"$f":"I71","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T90+AE86","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AE90","v":0},null,{"$f":"AG90+AE86","v":0}]
[null,null,null,null,null,"HomeSheetTotal/SourceData",null,null,{"$f":"IF(OR($T$19=\"Nursery\",$T$19=\"Special\",$T$19=\"PRU\",$T$19=\"ARP\"),0,Home!$K$68)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($T$19=\"Nursery\",$T$19=\"Special\",$T$19=\"ARP\",$T$19=\"PRU\"),0,Home!Q68+Home!Q80)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($T$19=\"Nursery\",$T$19=\"Special\",$T$19=\"ARP\",$T$19=\"PRU\"),0,SUM(Home!R68:AC68)+SUM(Home!R80:AC80))","v":{"$error":"#N/A"}},null,{"$f":"IF(OR($T$19=\"Nursery\",$T$19=\"Special\",$T$19=\"ARP\",$T$19=\"PRU\"),0,Home!AD68+Home!AD80)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Subsheet",null,null,{"$f":"I4","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T4","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AE4","v":0},null,{"$f":"AG4","v":0}]
[null,null,null,null,null,{"$f":"IF(G7>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(I7:AF7)","v":{"$error":"#N/A"}},null,{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Months in each term:",null,null,{"$f":"VLOOKUP(Q19,Schools!$B:$L,7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Q19,Schools!$B:$L,8,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Q19,Schools!$B:$L,9,0)","v":{"$error":"#N/A"}},{"$f":"T4-T5","v":{"$error":"#N/A"}},{"$f":"U4-U5","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"SUM","AUT","SPR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"IF(Q8>0,1,0)","v":{"$error":"#N/A"}},{"$f":"IF(R8>0,1,0)","v":{"$error":"#N/A"}},{"$f":"IF(S8>0,1,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(F7=\"Errors\",G7,0)","v":{"$error":"#N/A"}},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,null,null,null,null,null,null,null,"For queries please contact",null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"BudgetShare"]
[null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk",null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#news!f6\",\"News\")","v":"News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"2018/19 DATA",null,null,null,null,null,"2018/19 FUNDING"]
[null,null,null,null,null,null,null,null,"2017/18",null,null,null,"Summer","Autumn","Spring",null,"Summer","Autumn","Spring","Original",null,null,null,null,null,null,null,null,null,null,"Adjustments",null,"Total"]
[null,null,null,null,null,null,null,null,"Original","Funding Element","Rate","Percentage","Data","Data","Data",null,"Term Funding",{"$f":"Q28","v":"Term Funding"},{"$f":"Q28","v":"Term Funding"},"Funding",null,null,null,null,null,null,null,null,null,null,null,null,"to date"]
[null,"Diff from Total","TRANS","NEWISB ColRef",null,null,null,null,null,{"$f":"IF(OR(T19=\"Nursery\",T19=\"PRU\",T19=\"Special\"), \"This school does not receive formula funding\",\"\")","v":{"$error":"#N/A"}}]
[1,null,null,null,{"$f":"IF($T$19=\"All through\",B30,T19)","v":{"$error":"#N/A"}},"SumRate","Aut/Spr Rate",null,null,"Primary"]
[2,{"$f":"T31-C31","v":0},{"$f":"SUMIF(TRANS!AF:AF,DFENO&E31,TRANS!S:S)","v":0},3,"Pri AWPU",{"$f":"VLOOKUP(E31,Rates!A:L,4,0)","v":3016.2884100000001},{"$f":"VLOOKUP(E31,Rates!A:L,9,0)","v":3016.2884100000001},null,{"$f":"IF(ISERROR(VLOOKUP(E31,Home!I:AD,3,0)),0,VLOOKUP(E31,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E31,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - Pri"},{"$f":"IF(F31=\"Various\",0,F31)","v":3016.2884100000001},null,{"$f":"IF(OR($T$19=\"PRU\",$T$19=\"Special\",$T$19=\"Nursery\"),0,(VLOOKUP($E31,Pupils!$E:$G,2,0)+Pupils!P69)*Q10)","v":{"$error":"#N/A"}},{"$f":"IF(OR($T$19=\"PRU\",$T$19=\"Special\",$T$19=\"Nursery\"),0,(VLOOKUP($E31,Pupils!$E:$G,2,0)+Pupils!N69+Pupils!P69)*R10)","v":{"$error":"#N/A"}},{"$f":"N31*S10","v":{"$error":"#N/A"}},null,{"$f":"$K31*M31*Q$8/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D31,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D31,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T31-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E31)","v":0},null,{"$f":"T31+AE31","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E31,TRANS!S:S)","v":0},{"$f":"AM31-AJ31","v":{"$error":"#N/A"}},5,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL31-2,0)","v":{"$error":"#N/A"}},{"$f":"T31-AM31","v":{"$error":"#N/A"}}]
[3,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E32,TRANS!S:S)","v":0},6,"Pri FSM",{"$f":"VLOOKUP(E32,Rates!A:L,4,0)","v":483.13320000000004},{"$f":"VLOOKUP(E32,Rates!A:L,9,0)","v":483.13320000000004},null,{"$f":"IF(ISERROR(VLOOKUP(E32,Home!I:AD,3,0)),0,VLOOKUP(E32,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E32,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM/Current)"},{"$f":"IF(F32=\"Various\",0,F32)","v":483.13320000000004},{"$f":"IF(O$31=0,0,O32/O$31)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E32,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"M32*$R$10","v":{"$error":"#N/A"}},{"$f":"N32*$S$10","v":{"$error":"#N/A"}},null,{"$f":"$K32*M32*Q$8/12","v":{"$error":"#N/A"}},{"$f":"$K32*N32*R$8/12","v":{"$error":"#N/A"}},{"$f":"$K32*O32*S$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D32,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D32,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T32-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E32)","v":0},null,{"$f":"T32+AE32","v":0}]
[4,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E33,TRANS!S:S)","v":0},8,"Pri FSM6",{"$f":"VLOOKUP(E33,Rates!A:L,4,0)","v":592.93619999999999},{"$f":"VLOOKUP(E33,Rates!A:L,9,0)","v":592.93619999999999},null,{"$f":"IF(ISERROR(VLOOKUP(E33,Home!I:AD,3,0)),0,VLOOKUP(E33,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E33,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM6)"},592.93619999999999,{"$f":"IF(O$31=0,0,O33/O$31)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E33,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"M33*$R$10","v":{"$error":"#N/A"}},{"$f":"N33*$S$10","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D33,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D33,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T33-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E33)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E33,TRANS!S:S)","v":0},{"$error":"#N/A"},8,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL33-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[5,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E34,TRANS!S:S)","v":0},15,"Pri IDACI A",{"$f":"VLOOKUP(E34,Rates!A:L,4,0)","v":631.36725000000001},{"$f":"VLOOKUP(E34,Rates!A:L,9,0)","v":631.36725000000001},null,{"$f":"IF(ISERROR(VLOOKUP(E34,Home!I:AD,3,0)),0,VLOOKUP(E34,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E34,Rates!A:L,3,0)","v":"IDACI (Band A) - Pri"},631.36725000000001,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E34,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"M34*$R$10","v":{"$error":"#N/A"}},{"$f":"N34*$S$10","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D34,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D34,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T34-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E34)","v":0},null,0]
[6,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E35,TRANS!S:S)","v":0},14,"Pri IDACI B",{"$f":"VLOOKUP(E35,Rates!A:L,4,0)","v":461.17260000000005},{"$f":"VLOOKUP(E35,Rates!A:L,9,0)","v":461.17260000000005},null,{"$f":"IF(ISERROR(VLOOKUP(E35,Home!I:AD,3,0)),0,VLOOKUP(E35,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E35,Rates!A:L,3,0)","v":"IDACI (Band B) - Pri"},461.17260000000005,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E35,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"M35*$R$10","v":{"$error":"#N/A"}},{"$f":"N35*$S$10","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D35,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D35,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T35-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E35)","v":0},null,0]
[7,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E36,TRANS!S:S)","v":0},13,"Pri IDACI C",{"$f":"VLOOKUP(E36,Rates!A:L,4,0)","v":428.23170000000005},{"$f":"VLOOKUP(E36,Rates!A:L,9,0)","v":428.23170000000005},null,{"$f":"IF(ISERROR(VLOOKUP(E36,Home!I:AD,3,0)),0,VLOOKUP(E36,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E36,Rates!A:L,3,0)","v":"IDACI (Band C) - Pri"},428.23170000000005,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E36,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D36,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D36,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T36-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E36)","v":0},null,0]
[8,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E37,TRANS!S:S)","v":0},12,"Pri IDACI D",{"$f":"VLOOKUP(E37,Rates!A:L,4,0)","v":395.29080000000005},{"$f":"VLOOKUP(E37,Rates!A:L,9,0)","v":395.29080000000005},null,{"$f":"IF(ISERROR(VLOOKUP(E37,Home!I:AD,3,0)),0,VLOOKUP(E37,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E37,Rates!A:L,3,0)","v":"IDACI (Band D) - Pri"},395.29080000000005,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E37,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D37,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D37,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T37-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E37)","v":0},null,0]
[9,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E38,TRANS!S:S)","v":0},11,"Pri IDACI E",{"$f":"VLOOKUP(E38,Rates!A:L,4,0)","v":263.52719999999999},{"$f":"VLOOKUP(E38,Rates!A:L,9,0)","v":263.52719999999999},null,{"$f":"IF(ISERROR(VLOOKUP(E38,Home!I:AD,3,0)),0,VLOOKUP(E38,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E38,Rates!A:L,3,0)","v":"IDACI (Band E) - Pri"},263.52719999999999,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E38,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D38,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D38,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T38-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E38)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E38,TRANS!S:S)","v":0},{"$error":"#N/A"},13,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL38-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[10,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E39,TRANS!S:S)","v":0},10,"Pri IDACI F",{"$f":"VLOOKUP(E39,Rates!A:L,4,0)","v":219.60600000000002},{"$f":"VLOOKUP(E39,Rates!A:L,9,0)","v":219.60600000000002},null,{"$f":"IF(ISERROR(VLOOKUP(E39,Home!I:AD,3,0)),0,VLOOKUP(E39,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E39,Rates!A:L,3,0)","v":"IDACI (Band F) - Pri"},219.60600000000002,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E39,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D39,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D39,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T39-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E39)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E39,TRANS!S:S)","v":0},{"$error":"#N/A"},14,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL39-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[11,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E40,TRANS!S:S)","v":0},25,"Pri LPA",{"$f":"VLOOKUP(E40,Rates!A:L,4,0)","v":1152.9315000000001},{"$f":"VLOOKUP(E40,Rates!A:L,9,0)","v":1152.9315000000001},null,{"$f":"IF(ISERROR(VLOOKUP(E40,Home!I:AD,3,0)),0,VLOOKUP(E40,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E40,Rates!A:L,3,0)","v":"Low Prior Attainment - Pri"},1152.9315000000001,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E40,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D40,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D40,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T40-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E40)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E40,TRANS!S:S)","v":0},{"$error":"#N/A"},15,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL40-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[12,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E41,TRANS!S:S)","v":0},22,"Pri EAL 2",{"$f":"VLOOKUP(E41,Rates!A:L,4,0)","v":565.48545000000001},{"$f":"VLOOKUP(E41,Rates!A:L,9,0)","v":565.48545000000001},null,{"$f":"IF(ISERROR(VLOOKUP(E41,Home!I:AD,3,0)),0,VLOOKUP(E41,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E41,Rates!A:L,3,0)","v":"English as an Additional Language"},565.48545000000001,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E41,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"M41*R10","v":{"$error":"#N/A"}},{"$f":"N41*S10","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D41,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D41,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T41-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E41)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E41,TRANS!S:S)","v":0},{"$error":"#N/A"},22,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL41-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[13,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E42,TRANS!S:S)","v":0},27,"Pri MOB",{"$f":"VLOOKUP(E42,Rates!A:L,4,0)","v":422.9},{"$f":"VLOOKUP(E42,Rates!A:L,9,0)","v":422.9},null,{"$f":"IF(ISERROR(VLOOKUP(E42,Home!I:AD,3,0)),0,VLOOKUP(E42,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E42,Rates!A:L,3,0)","v":"Primary Mobility"},422.9,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E42,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"M42*R10","v":{"$error":"#N/A"}},{"$f":"N42*S10","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D42,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D42,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T42-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E42)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E42,TRANS!S:S)","v":0},{"$error":"#N/A"},27,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL42-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I31:I42)","v":0},"Subtotal",null,null,null,null,null,null,{"$f":"SUM(Q31:Q42)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E43,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Secondary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E44,TRANS!S:S)","v":0},0]
[14,{"$f":"T45-C45","v":0},{"$f":"SUMIF(TRANS!AF:AF,DFENO&E45,TRANS!S:S)","v":0},4,"Sec AWPU",{"$f":"VLOOKUP(E45,Rates!A:L,4,0)","v":4782.8599999999997},{"$f":"VLOOKUP(E45,Rates!A:L,9,0)","v":4782.8599999999997},null,{"$f":"IF(ISERROR(VLOOKUP(E45,Home!I:AD,3,0)),0,VLOOKUP(E45,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E45,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit (2017/18)"},{"$f":"IF(F45=\"Various\",0,F45)","v":4782.8599999999997}]
[14,{"$f":"T46-C46","v":0},{"$f":"SUMIF(TRANS!AF:AF,DFENO&E46,TRANS!S:S)","v":0},4,"Sec AWPU KS3",{"$f":"VLOOKUP(E46,Rates!A:L,4,0)","v":4241.6898900000006},{"$f":"VLOOKUP(E46,Rates!A:L,9,0)","v":4241.6898900000006},null,{"$f":"IF(ISERROR(VLOOKUP(E46,Home!I:AD,3,0)),0,VLOOKUP(E46,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E46,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - KS3 (2018/19)"},{"$f":"IF(F46=\"Various\",0,F46)","v":4241.6898900000006},null,{"$f":"IF(OR($T$19=\"PRU\",$T$19=\"Special\",$T$19=\"Nursery\"),0,VLOOKUP($E46,Pupils!$E:$G,2,0)+Pupils!P70)*Q10","v":{"$error":"#N/A"}},{"$f":"IF(OR($T$19=\"PRU\",$T$19=\"Special\",$T$19=\"Nursery\"),0,(VLOOKUP($E46,Pupils!$E:$G,2,0)+Pupils!N70+Pupils!P70)*R10)","v":{"$error":"#N/A"}},{"$f":"N46*$S$10","v":{"$error":"#N/A"}},null,{"$f":"$K46*M46*Q$8/12","v":{"$error":"#N/A"}},{"$f":"$K46*N46*R$8/12","v":{"$error":"#N/A"}},{"$f":"$K46*O46*S$8/12","v":{"$error":"#N/A"}},{"$f":"(IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D46,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D46,0))*$O$9)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T46-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E46)","v":0},null,{"$f":"T46+AE46","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E46,TRANS!S:S)","v":0},{"$error":"#N/A"},67,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,4,0)+VLOOKUP($Q$19,NEWISB!C:BG,5,0)","v":{"$error":"#N/A"}},{"$f":"T46-AM46","v":{"$error":"#N/A"}}]
[15,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E47,TRANS!S:S)","v":0},5,"Sec AWPU KS4",{"$f":"VLOOKUP(E47,Rates!A:L,4,0)","v":4815.9595800000006},{"$f":"VLOOKUP(E47,Rates!A:L,9,0)","v":4815.9595800000006},null,{"$f":"IF(ISERROR(VLOOKUP(E47,Home!I:AD,3,0)),0,VLOOKUP(E47,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E47,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - KS4 (2018/19)"},{"$f":"IF(F47=\"Various\",0,F47)","v":4815.9595800000006},null,{"$f":"IF(OR($T$19=\"PRU\",$T$19=\"Special\",$T$19=\"Nursery\"),0,(VLOOKUP($E47,Pupils!$E:$G,2,0)*Q10))","v":{"$error":"#N/A"}},{"$f":"IF(OR($T$19=\"PRU\",$T$19=\"Special\",$T$19=\"Nursery\"),0,(VLOOKUP($E47,Pupils!$E:$G,2,0)*R10))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$K47*M47*Q$8/12","v":{"$error":"#N/A"}},{"$f":"$K47*N47*R$8/12","v":{"$error":"#N/A"}},{"$f":"$K47*O47*S$8/12","v":{"$error":"#N/A"}},{"$f":"(IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D47,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D47,0))*$O$9)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T47-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E47)","v":0},null,{"$f":"T47+AE47","v":0}]
[16,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E48,TRANS!S:S)","v":0},7,"Sec FSM",{"$f":"VLOOKUP(E48,Rates!A:L,4,0)","v":483.13320000000004},{"$f":"VLOOKUP(E48,Rates!A:L,9,0)","v":483.13320000000004},null,{"$f":"IF(ISERROR(VLOOKUP(E48,Home!I:AD,3,0)),0,VLOOKUP(E48,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E48,Rates!A:L,3,0)","v":"Secondary Free School Meals (FSM/Current)"},483.13320000000004,{"$f":"IF($O$10=1,IF(SUM($M$46:$M$47)=0,0,M48/SUM($M$46:$M$47)),IF(O$46=0,0,O48/O$46))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E48,Rates!$A:$L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E48,Rates!$A:$L,12,0),0)*$R$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D48,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D48,0))*$O$9)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T48-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E48)","v":0},null,0]
[17,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E49,TRANS!S:S)","v":0},9,"Sec FSM6",{"$f":"VLOOKUP(E49,Rates!A:L,4,0)","v":861.95355000000006},{"$f":"VLOOKUP(E49,Rates!A:L,9,0)","v":861.95355000000006},null,{"$f":"IF(ISERROR(VLOOKUP(E49,Home!I:AD,3,0)),0,VLOOKUP(E49,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E49,Rates!A:L,3,0)","v":"Secondary Free School Meals (FSM6)"},861.95355000000006,{"$f":"IF($O$10=1,IF(SUM($M$46:$M$47)=0,0,M49/SUM($M$46:$M$47)),IF(O$46=0,0,O49/O$46))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E49,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E49,Rates!A:L,12,0),0)*$R$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$K49*M49*Q$8/12","v":{"$error":"#N/A"}},{"$f":"$K49*N49*R$8/12","v":{"$error":"#N/A"}},{"$f":"$K49*O49*S$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D49,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D49,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T49-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E49)","v":0},null,{"$f":"T49+AE49","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E49,TRANS!S:S)","v":0},{"$error":"#N/A"},9,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL49-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[18,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E50,TRANS!S:S)","v":0},21,"Sec IDACI A",{"$f":"VLOOKUP(E50,Rates!A:L,4,0)","v":889.40430000000003},{"$f":"VLOOKUP(E50,Rates!A:L,9,0)","v":889.40430000000003},null,{"$f":"IF(ISERROR(VLOOKUP(E50,Home!I:AD,3,0)),0,VLOOKUP(E50,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E50,Rates!A:L,3,0)","v":"IDACI (Band A) - Sec"},889.40430000000003,{"$f":"IF($O$10=1,IF(M$46=0,0,M50/M$46),IF(O$46=0,0,O50/O$46))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E50,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E50,Rates!A:L,12,0),0)*$R$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$K50*M50*Q$8/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D50,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D50,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T50-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E50)","v":0},null,{"$f":"T50+AE50","v":0}]
[19,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E51,TRANS!S:S)","v":0},20,"Sec IDACI B",{"$f":"VLOOKUP(E51,Rates!A:L,4,0)","v":658.81799999999998},{"$f":"VLOOKUP(E51,Rates!A:L,9,0)","v":658.81799999999998},null,{"$f":"IF(ISERROR(VLOOKUP(E51,Home!I:AD,3,0)),0,VLOOKUP(E51,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E51,Rates!A:L,3,0)","v":"IDACI (Band B) - Sec"},658.81799999999998,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E51,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E51,Rates!A:L,12,0),0)*$R$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D51,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D51,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T51-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E51)","v":0},null,{"$f":"T51+AE51","v":0}]
[20,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E52,TRANS!S:S)","v":0},19,"Sec IDACI C",{"$f":"VLOOKUP(E52,Rates!A:L,4,0)","v":614.89679999999998},{"$f":"VLOOKUP(E52,Rates!A:L,9,0)","v":614.89679999999998},null,{"$f":"IF(ISERROR(VLOOKUP(E52,Home!I:AD,3,0)),0,VLOOKUP(E52,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E52,Rates!A:L,3,0)","v":"IDACI (Band C) - Sec"},614.89679999999998,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E52,Rates!A:L,12,0),0)*$Q$10","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E52,Rates!A:L,12,0),0)*$R$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D52,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D52,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T52-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E52)","v":0},null,{"$f":"T52+AE52","v":0}]
[21,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E53,TRANS!S:S)","v":0},18,"Sec IDACI D",{"$f":"VLOOKUP(E53,Rates!A:L,4,0)","v":565.48545000000001},{"$f":"VLOOKUP(E53,Rates!A:L,9,0)","v":565.48545000000001},null,{"$f":"IF(ISERROR(VLOOKUP(E53,Home!I:AD,3,0)),0,VLOOKUP(E53,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E53,Rates!A:L,3,0)","v":"IDACI (Band D) - Sec"},565.48545000000001,{"$error":"#N/A"},0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D53,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D53,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T53-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E53)","v":0},null,0]
[22,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E54,TRANS!S:S)","v":0},17,"Sec IDACI E",{"$f":"VLOOKUP(E54,Rates!A:L,4,0)","v":428.23170000000005},{"$f":"VLOOKUP(E54,Rates!A:L,9,0)","v":428.23170000000005},null,{"$f":"IF(ISERROR(VLOOKUP(E54,Home!I:AD,3,0)),0,VLOOKUP(E54,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E54,Rates!A:L,3,0)","v":"IDACI (Band E) - Sec"},428.23170000000005,{"$error":"#N/A"},0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D54,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D54,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T54-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E54)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E54,TRANS!S:S)","v":0},{"$error":"#N/A"},19,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL54-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[23,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E55,TRANS!S:S)","v":0},16,"Sec IDACI F",{"$f":"VLOOKUP(E55,Rates!A:L,4,0)","v":318.42869999999999},{"$f":"VLOOKUP(E55,Rates!A:L,9,0)","v":318.42869999999999},null,{"$f":"IF(ISERROR(VLOOKUP(E55,Home!I:AD,3,0)),0,VLOOKUP(E55,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E55,Rates!A:L,3,0)","v":"IDACI (Band F) - Sec"},318.42869999999999,{"$error":"#N/A"},0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D55,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D55,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T55-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E55)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E55,TRANS!S:S)","v":0},{"$error":"#N/A"},20,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL55-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[24,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E56,TRANS!S:S)","v":0},26,"Sec LPA",{"$f":"VLOOKUP(E56,Rates!A:L,4,0)","v":1701.9465},{"$f":"VLOOKUP(E56,Rates!A:L,9,0)","v":1701.9465},null,{"$f":"IF(ISERROR(VLOOKUP(E56,Home!I:AD,3,0)),0,VLOOKUP(E56,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E56,Rates!A:L,3,0)","v":"Low Prior Attainment - Sec"},1701.9465,{"$error":"#N/A"},0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D56,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D56,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T56-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E56)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E56,TRANS!S:S)","v":0},{"$error":"#N/A"},21,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL56-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[25,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E57,TRANS!S:S)","v":0},23,"Sec EAL 2",{"$f":"VLOOKUP(E57,Rates!A:L,4,0)","v":1520.7715500000002},{"$f":"VLOOKUP(E57,Rates!A:L,9,0)","v":1520.7715500000002},null,{"$f":"IF(ISERROR(VLOOKUP(E57,Home!I:AD,3,0)),0,VLOOKUP(E57,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E57,Rates!A:L,3,0)","v":"English as an Additional Language"},1520.7715500000002,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E57,Rates!A:L,12,0),0)*Q10","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E57,Rates!A:L,12,0),0)*R10","v":{"$error":"#N/A"}},{"$f":"N57*S10","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D57,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D57,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T57-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E57)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E57,TRANS!S:S)","v":0},{"$error":"#N/A"},23,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL57-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[26,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E58,TRANS!S:S)","v":0},28,"Sec MOB",{"$f":"VLOOKUP(E58,Rates!A:L,4,0)","v":618.53},{"$f":"VLOOKUP(E58,Rates!A:L,9,0)","v":618.53},null,{"$f":"IF(ISERROR(VLOOKUP(E58,Home!I:AD,3,0)),0,VLOOKUP(E58,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E58,Rates!A:L,3,0)","v":"Secondary Mobility"},618.53,{"$error":"#N/A"},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E58,Rates!A:L,12,0),0)*Q10","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!$A:$BH,VLOOKUP(E58,Rates!A:L,12,0),0)*R10","v":{"$error":"#N/A"}},{"$f":"N58*S10","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,D58,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,D58,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T58-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E58)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E58,TRANS!S:S)","v":0},{"$error":"#N/A"},28,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL58-2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I45:I58)","v":0},"Sutbtotal",null,null,null,null,null,null,{"$f":"SUM(Q46:Q58)","v":{"$error":"#N/A"}},{"$f":"SUM(R46:R58)","v":{"$error":"#N/A"}},{"$f":"SUM(S46:S58)","v":{"$error":"#N/A"}},{"$f":"SUM(T46:T58)","v":0},{"$f":"SUM(U46:U58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E59,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,"School elements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E60,TRANS!S:S)","v":0},0]
[26,{"$f":"T61-C61","v":0},{"$f":"SUMIF(TRANS!AF:AF,DFENO&E61,TRANS!S:S)","v":0},33,"NNDR",{"$f":"VLOOKUP(E61,Rates!A:L,4,0)","v":"Various"},{"$f":"VLOOKUP(E61,Rates!A:L,9,0)","v":"Various"},null,{"$f":"IF(ISERROR(VLOOKUP(E61,Home!I:AD,3,0)),0,VLOOKUP(E61,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E61,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},{"$f":"IF(F61=\"Various\",0,F61)","v":0},null,null,null,null,null,null,null,null,{"$f":"(IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D61,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D61,0))+R6)*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E61)-T61","v":0},null,{"$f":"T61+AE61","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E61,TRANS!S:S)","v":0},{"$error":"#N/A"},33,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL61-2,0)","v":{"$error":"#N/A"}},{"$f":"T61-AM61","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"2643290-2470364.4","v":172925.60000000009}]
[27,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E62,TRANS!S:S)","v":0},29,"LUMP SUM",{"$f":"VLOOKUP(E62,Rates!A:L,4,0)","v":120783.3},{"$f":"VLOOKUP(E62,Rates!A:L,9,0)","v":120783.3},null,{"$f":"IF(ISERROR(VLOOKUP(E62,Home!I:AD,3,0)),0,VLOOKUP(E62,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E62,Rates!A:L,3,0)","v":"Lump Sum"},{"$f":"IF(F62=\"Various\",0,F62)","v":120783.3},null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D62,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D62,0))*Q$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D62,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D62,0))*R$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D62,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D62,0))*S$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D62,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D62,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T62-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E62)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E62,TRANS!S:S)","v":0},{"$error":"#N/A"},29,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL62-2,0)","v":{"$error":"#N/A"}},{"$f":"T62-AM62","v":{"$error":"#N/A"}}]
[28,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E63,TRANS!S:S)","v":0},34,"ADDLUMP",{"$f":"VLOOKUP(E63,Rates!A:L,4,0)","v":"various"},"Various",null,{"$f":"IF(ISERROR(VLOOKUP(E63,Home!I:AD,3,0)),0,VLOOKUP(E63,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E63,Rates!A:L,3,0)","v":"Additional Lump sum"},{"$f":"IF(F63=\"Various\",0,F63)","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D63,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D63,0))*Q$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D63,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D63,0))*R$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D63,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D63,0))*S$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D63,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D63,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T63-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E63)","v":0},null,0,null,null,null,null,36,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL63-2,0)","v":{"$error":"#N/A"}},{"$f":"T63-AM63","v":{"$error":"#N/A"}}]
[29,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E64,TRANS!S:S)","v":0},32,"SPLIT SITES",{"$f":"VLOOKUP(E64,Rates!A:L,4,0)","v":"Various"},{"$f":"VLOOKUP(E64,Rates!A:L,9,0)","v":"Various"},null,{"$f":"IF(ISERROR(VLOOKUP(E64,Home!I:AD,3,0)),0,VLOOKUP(E64,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E64,Rates!A:L,3,0)","v":"Split Sites"},{"$f":"IF(F64=\"Various\",0,F64)","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D64,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D64,0))*Q$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D64,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D64,0))*R$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D64,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D64,0))*S$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D64,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D64,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T64-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E64)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E64,TRANS!S:S)","v":0},{"$f":"AM64-AJ64","v":{"$error":"#N/A"}},32,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL64-2,0)","v":{"$error":"#N/A"}},{"$f":"T64-AM64","v":{"$error":"#N/A"}}]
[30,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E65,TRANS!S:S)","v":0},null,"NNDRPY",{"$f":"VLOOKUP(E65,Rates!A:L,4,0)","v":"Various"},{"$f":"VLOOKUP(E65,Rates!A:L,9,0)","v":"Various"},null,{"$f":"IF(ISERROR(VLOOKUP(E65,Home!I:AD,3,0)),0,VLOOKUP(E65,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E65,Rates!A:L,3,0)","v":"National Non-Domestic Rates - Prior Year"},{"$f":"IF(F65=\"Various\",0,F65)","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D65,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D65,0))*Q$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D65,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D65,0))*R$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D65,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D65,0))*S$8/12","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BG,$D65,0)),0,VLOOKUP(DFENO,NEWISB!C:BG,$D65,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E65)-T65","v":0},null,0]
[31,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E66,TRANS!S:S)","v":0},null,"EXCLUSIONS",null,null,null,{"$f":"IF(ISERROR(VLOOKUP(E66,Home!I:AD,3,0)),0,VLOOKUP(E66,Home!I:AD,3,0))","v":0},"Exclusions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T66-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E66)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2643290.3-120783-52143","v":2470364.2999999998}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I61:I64)","v":0},"Subtotal",null,null,null,null,null,null,{"$f":"SUM(Q61:Q64)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(T61:T64)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE61:AE66)","v":0},{"$f":"SUM(AF61:AF64)","v":0},{"$f":"SUM(AG61:AG66)","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E67,TRANS!S:S)","v":0},{"$f":"AM67-AJ67","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E68,TRANS!S:S)","v":0},{"$f":"AM68-AJ68","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I43+I59+I67","v":0},"Total before MFG/CAP  and de-delegation",null,null,null,null,null,null,{"$f":"Q43+Q59+Q67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E69,TRANS!S:S)","v":0},null,46,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL69-2,0)","v":{"$error":"#N/A"}},{"$f":"T69-AM69","v":{"$error":"#N/A"}}]
[32,{"$f":"T70-C70","v":0},{"$f":"SUMIF(TRANS!AF:AF,DFENO&E70,TRANS!S:S)","v":0},62,"MFG",{"$f":"VLOOKUP(E70,Rates!A:L,4,0)","v":"Various"},{"$f":"VLOOKUP(E70,Rates!A:L,9,0)","v":"Various"},null,{"$f":"IF(ISERROR(VLOOKUP(E70,Home!I:AD,3,0)),0,VLOOKUP(E70,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E70,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},{"$f":"IF(F70=\"Various\",0,F70)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BU,$D70,0)),0,VLOOKUP(DFENO,NEWISB!C:BU,$D70,0))*$O$9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!$AF:$AF,$Q$19&\"MFG\",TRANS!$S:$S)-T70","v":0},null,{"$f":"SUM(T70:AE70)","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E70,TRANS!S:S)","v":0},{"$f":"AM70-AJ70","v":{"$error":"#N/A"}},54,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL70-2,0)","v":{"$error":"#N/A"}},{"$f":"T70-AM70","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"I69+I70","v":0},"Total after MFG/CAP",null,null,null,null,null,null,null,null,null,{"$f":"T69+T70","v":0},{"$f":"U69+U70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E71,TRANS!S:S)","v":0},{"$f":"AF71-AJ71","v":0}]
[null,null,null,null,null,null,null,null,null,"Average funding per pupil used in calculation of MFG (excludes NNDR, Lump Sums and Split Sites)",null,null,null,null,null,null,{"$f":"T69-SUM(T61:T62)","v":0},"divided by",{"$f":"Pupils!P65","v":{"$error":"#N/A"}},{"$f":"IF(S72=0,0,Q72/S72)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#mfg!i20\",\"MFG\")","v":"MFG"},"click for calculation",null,null,null,null,"click for calculation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E73,TRANS!S:S)","v":0},{"$f":"AF73-AJ73","v":0},null,null,null,null,null,null,null,null,{"$f":"2470364.4-15990.06","v":2454374.34}]
[null,null,null,null,null,null,null,null,null,"De-Delegation (LA maintained schools only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E74,TRANS!S:S)","v":0},{"$f":"AF74-AJ74","v":0},null,null,null,null,null,null,null,null,{"$f":"2470364.4/640.83","v":3854.9449932119278}]
[33,{"$f":"T75-C75","v":0},{"$f":"SUMIF(TRANS!AF:AF,DFENO&E75,TRANS!S:S)","v":0},null,{"$f":"Home!E71","v":"NDPDEUPEG"},{"$f":"VLOOKUP(E75,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\",),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E75,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E75,Home!I:AD,3,0)),0,VLOOKUP(E75,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E75,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Pri"},{"$f":"IF(F75=\"Various\",0,F75)*IF($T$20=\"ACAD\",0,1)","v":{"$error":"#N/A"}},null,{"$f":"M33","v":{"$error":"#N/A"}},{"$f":"M75","v":{"$error":"#N/A"}},{"$f":"M75","v":{"$error":"#N/A"}},null,{"$f":"$K75*M75*Q$8/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E75,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T75-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E75)","v":0},null,{"$f":"T75+AE75","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E75,TRANS!S:S)","v":0},{"$f":"T75-AJ75","v":0}]
[34,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E76,TRANS!S:S)","v":0},null,{"$f":"Home!E72","v":"NDSDEUPEG"},{"$f":"VLOOKUP(E76,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E76,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E76,Home!I:AD,3,0)),0,VLOOKUP(E76,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E76,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Sec"},{"$f":"IF(F76=\"Various\",0,F76)*IF($T$20=\"ACAD\",0,1)","v":{"$error":"#N/A"}},null,{"$f":"M49","v":{"$error":"#N/A"}},{"$f":"M76","v":{"$error":"#N/A"}},{"$f":"M76","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E76,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T76-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E76)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E76,TRANS!S:S)","v":0},{"$f":"T76-AJ76","v":0}]
[35,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E77,TRANS!S:S)","v":0},null,{"$f":"Home!E73","v":"NDPDEBS"},{"$f":"VLOOKUP(E77,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\",),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E77,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E77,Home!I:AD,3,0)),0,VLOOKUP(E77,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E77,Rates!A:L,3,0)","v":"De-delegated Behaviour Support - Pri"},{"$error":"#N/A"},null,{"$f":"M31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E77,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T77-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E77)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E77,TRANS!S:S)","v":0},{"$f":"T77-AJ77","v":0}]
[36,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E78,TRANS!S:S)","v":0},null,{"$f":"Home!E74","v":"NDPDESupply"},{"$f":"VLOOKUP(E78,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\",),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E78,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E78,Home!I:AD,3,0)),0,VLOOKUP(E78,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E78,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Pri"},{"$error":"#N/A"},null,{"$f":"M31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E78,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T78-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E78)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E78,TRANS!S:S)","v":0},{"$f":"T78-AJ78","v":0}]
[37,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E79,TRANS!S:S)","v":0},null,{"$f":"Home!E75","v":"NDSDESupply"},{"$f":"VLOOKUP(E79,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E79,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E79,Home!I:AD,3,0)),0,VLOOKUP(E79,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E79,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Sec"},{"$error":"#N/A"},null,{"$f":"M46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E79,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T79-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E79)","v":0},null,0,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E79,TRANS!S:S)","v":0},{"$f":"T79-AJ79","v":0}]
[38,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E80,TRANS!S:S)","v":0},null,{"$f":"Home!E76","v":"NDPriDELConting"},{"$f":"VLOOKUP(E80,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E80,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E80,Home!I:AD,3,0)),0,VLOOKUP(E80,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E80,Rates!A:L,3,0)","v":"De-delegated Schools Contingency - Pri"},{"$error":"#N/A"},null,{"$f":"$M$31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"$K80*M80*Q$8/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E80,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T80-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E80)","v":0},null,0]
[39,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E81,TRANS!S:S)","v":0},null,{"$f":"Home!E77","v":"NDPriDELImprov"},{"$f":"VLOOKUP(E81,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E81,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E81,Home!I:AD,3,0)),0,VLOOKUP(E81,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E81,Rates!A:L,3,0)","v":"De-delegated Schools Improvement - Pri"},{"$error":"#N/A"},null,{"$f":"$M$31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E81,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T81-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E81)","v":0},null,0]
[40,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E82,TRANS!S:S)","v":0},null,{"$f":"Home!E78","v":"NDSecDELConting"},{"$f":"VLOOKUP(E82,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E82,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E82,Home!I:AD,3,0)),0,VLOOKUP(E82,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E82,Rates!A:L,3,0)","v":"De-delegated Schools Contingency - Sec"},{"$error":"#N/A"},null,{"$f":"$M$46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E82,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T82-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E82)","v":0},null,0]
[41,0,{"$f":"SUMIF(TRANS!AF:AF,DFENO&E83,TRANS!S:S)","v":0},null,{"$f":"Home!E79","v":"NDSecDELImprov"},{"$f":"VLOOKUP(E83,Rates!A:L,4,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E83,Rates!A:L,9,0)*IF(OR($T$21=\"ACAD\",$T$21=\"FREE\",$T$21=\"NRA\"),0,1)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISERROR(VLOOKUP(E83,Home!I:AD,3,0)),0,VLOOKUP(E83,Home!I:AD,3,0))","v":0},{"$f":"VLOOKUP(E83,Rates!A:L,3,0)","v":"De-delegated Schools Improvement - Sec"},{"$error":"#N/A"},null,{"$f":"$M$46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$N:$N,BudgetShare!E83,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$D:$D,\"Original\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T83-SUMIFS(TRANS!$S:$S,TRANS!$E:$E,BudgetShare!$Q$19,TRANS!$N:$N,BudgetShare!E83)","v":0},null,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I75:I83)","v":0},"Total de-delegation",null,null,null,null,null,null,{"$f":"SUM(Q75:Q83)","v":{"$error":"#N/A"}},{"$f":"SUM(R75:R83)","v":{"$error":"#N/A"}},{"$f":"SUM(S75:S83)","v":{"$error":"#N/A"}},{"$f":"SUM(T75:T83)","v":0},{"$f":"SUM(U75:U79)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE75:AF83)","v":0},0,{"$f":"SUM(AG75:AG83)","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E84,TRANS!S:S)","v":0},null,58,{"$f":"VLOOKUP($Q$19,NEWISB!C:BG,BudgetShare!AL84-2,0)","v":{"$error":"#N/A"}},{"$f":"T84-AM84","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Pri FFAdj",null,null,null,null,"Formula Funding Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$I:$I,E86,Home!$AD:$AD)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Trade Union Facilities time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!$AF:$AF,$Q$19&\"TU\",TRANS!$S:$S)-T88","v":0},null,{"$f":"T88+AE88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&BudgetShare!E89,TRANS!S:S)","v":0},{"$f":"T89-AJ89","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I71+I84","v":0},"Final budget share",null,null,null,null,null,null,null,null,null,{"$f":"T71+T84","v":0},{"$f":"U71+U84","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE71+AE84+AE88","v":0},{"$f":"AF71+AF84+AF66","v":0},{"$f":"AG71+AG84+AG88","v":0},null,null,null,{"$f":"T90-AJ90","v":0}]

{"sheet":"TopUps","index":18,"n_rows":302,"n_cols":25,"rows_kept":302,"cut":false,"hidden":false,"merged":[[28,9,45,9],[42,10,45,10],[42,20,45,20],[48,14,48,16],[48,24,49,24],[48,20,48,23],[34,10,37,10],[38,10,41,10],[13,6,17,6],[20,6,24,11],[48,11,48,13],[48,17,49,17],[28,10,29,10],[28,11,29,11],[28,12,29,12],[14,16,16,20],[13,8,13,20],[28,13,28,16],[28,17,29,17],[28,20,29,20],[30,20,33,20],[34,20,37,20],[38,20,41,20],[30,10,33,10],[15,22,15,23],[14,22,14,23],[13,22,13,23],[21,22,24,23],[20,22,20,23]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]TopUps"}]
[]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"Prior Year","Summer 2017","Autumn 2017","Spring 2018","Exceptional","2017/18 Total"]
["Total Errors:",{"$f":"F10","v":0},null,null,"Detail Table",null,{"$f":"N51","v":0},{"$f":"U51","v":0},{"$f":"V51","v":0},{"$f":"W51","v":0},{"$f":"X51","v":0},{"$f":"SUM(N51:X51)","v":0}]
[null,null,null,null,"Summary Table",null,{"$f":"SUM(M31:M45)","v":0},{"$f":"SUM(N31:N46)","v":0},{"$f":"SUM(O31:O45)","v":0},{"$f":"SUM(P31:P45)","v":0},{"$f":"SUM(Q31:Q46)","v":0},{"$f":"SUM(G5:K5)","v":0}]
[null,null,null,null,"TRANS",null,{"$f":"SUM(SUMIFS(TRANS!$S:$S,TRANS!$E:$E,TopUps!$O$21,TRANS!$N:$N,{\"STMTPY\",\"ARPPY\",\"SPECPY\"}))","v":0},null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,TopUps!$O$21,TRANS!$BY:$BY,\"TOPUP\")","v":0}]
[null,null,null,null,"PupilList",null,{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21)","v":0},{"$f":"SUM(G7:K7)","v":0}]
[null,null,null,null,"Home Sheet",null,{"$f":"SUM(SUMIFS(Home!$AD:$AD,Home!$I:$I,{\"ARPPY\",\"SPECPY\",\"STMTPY\"}))","v":0},null,null,null,null,{"$f":"SUMIFS(Home!$AD:$AD,Home!$AG:$AG,\"TOPUP\")","v":0}]
[null,null,null,null,"PupilList Total",null,null,null,null,null,null,{"$f":"W22","v":0}]
[null,null,null,null,{"$f":"IF(F10=0,\"No Errors\",\"Errors\")","v":"No Errors"},{"$f":"SUM(G10:U10)","v":0},{"$f":"IF(ROUND(SUM(G4:G8)/5,0)=ROUND(G5,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(H4:H8)/3,0)=ROUND(H5,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(I4:I8)/3,0)=ROUND(I5,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(J4:J8)/3,0)=ROUND(J5,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(K4:K8)/3,0)=ROUND(K5,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(L4:L9)/6,0)-ROUND(L5,0)<5,0,1)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H5-H4","v":0},{"$f":"I5-I4","v":0},{"$f":"J5-J4","v":0},{"$f":"K5-K4","v":0},{"$f":"L5-L4","v":0}]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(E10=\"Errors\",F10,0)","v":0},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"Top-up Detail",null,null,null,null,null,{"$f":"HYPERLINK(\"#News!j21\",\"News\")","v":"News"}]
[null,null,null,null,null,null,null,null,"For queries please contact",null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,{"$f":"Version","v":"Version 3.0"}]
[null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},null,{"$f":"Home!W21","v":"Sector"},{"$f":"Home!X21","v":{"$error":"#N/A"}},null,null,null,null,"Top-Up Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},null,{"$f":"Home!W22","v":"Phase"},{"$f":"Home!X22","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"$Y$51","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},null,{"$f":"Home!W23","v":"Type"},{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},null,{"$f":"Home!W24","v":"6th Form"},{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},null,{"$f":"Home!W25","v":"Nursery"},{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,"The funding shown below is an estimate based on 2017/18 funding allocations."]
[null,null,null,null,null,null,null,null,null,"Summary Table                      ","Type","Phase","Prior Year Adjustment","2018-19 Funding",null,null,null,"Total",null,null,"Total by Type"]
[null,null,null,"SUMIF Reference Cells",null,null,null,null,null,null,null,null,null,"Summer","Autumn","Spring","Exceptional"]
[null,null,null,"Stat",null,null,null,null,null,null,"Statement/EHCP","Nursery",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L31,Pupillist!$X:$X,TopUps!D31)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L31,Pupillist!$X:$X,TopUps!D31)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L31,Pupillist!$X:$X,TopUps!D31)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L31,Pupillist!$X:$X,TopUps!D31)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L31,Pupillist!$X:$X,TopUps!D31)","v":0},{"$f":"SUM(M31:Q31)","v":0},null,null,{"$f":"SUM(R31:R34)","v":0}]
[null,null,null,"Stat",null,null,null,null,null,null,null,"Primary",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L32,Pupillist!$X:$X,TopUps!D32)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L32,Pupillist!$X:$X,TopUps!D32)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L32,Pupillist!$X:$X,TopUps!D32)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L32,Pupillist!$X:$X,TopUps!D32)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L32,Pupillist!$X:$X,TopUps!D32)","v":0},{"$f":"SUM(M32:Q32)","v":0}]
[null,null,null,"Stat",null,null,null,null,null,null,null,"Secondary",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L33,Pupillist!$X:$X,TopUps!D33)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L33,Pupillist!$X:$X,TopUps!D33)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L33,Pupillist!$X:$X,TopUps!D33)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L33,Pupillist!$X:$X,TopUps!D33)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L33,Pupillist!$X:$X,TopUps!D33)","v":0},0]
[null,null,null,"Stat",null,null,null,null,null,null,null,"Post16",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L34,Pupillist!$X:$X,TopUps!D34)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L34,Pupillist!$X:$X,TopUps!D34)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L34,Pupillist!$X:$X,TopUps!D34)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L34,Pupillist!$X:$X,TopUps!D34)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L34,Pupillist!$X:$X,TopUps!D34)","v":0},0]
[null,null,null,"Spec",null,null,null,null,null,null,"Special","Nursery",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L35,Pupillist!$X:$X,TopUps!D35)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L35,Pupillist!$X:$X,TopUps!D35)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L35,Pupillist!$X:$X,TopUps!D35)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L35,Pupillist!$X:$X,TopUps!D35)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L35,Pupillist!$X:$X,TopUps!D35)","v":0},0,null,null,{"$f":"SUM(R35:R38)","v":0}]
[null,null,null,"Spec",null,null,null,null,null,null,null,"Primary",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L36,Pupillist!$X:$X,TopUps!D36)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L36,Pupillist!$X:$X,TopUps!D36)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L36,Pupillist!$X:$X,TopUps!D36)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L36,Pupillist!$X:$X,TopUps!D36)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L36,Pupillist!$X:$X,TopUps!D36)","v":0},0]
[null,null,null,"Spec",null,null,null,null,null,null,null,"Secondary",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L37,Pupillist!$X:$X,TopUps!D37)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L37,Pupillist!$X:$X,TopUps!D37)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L37,Pupillist!$X:$X,TopUps!D37)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L37,Pupillist!$X:$X,TopUps!D37)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L37,Pupillist!$X:$X,TopUps!D37)","v":0},0]
[null,null,null,"Spec",null,null,null,null,null,null,null,"Post16",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L38,Pupillist!$X:$X,TopUps!D38)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L38,Pupillist!$X:$X,TopUps!D38)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L38,Pupillist!$X:$X,TopUps!D38)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L38,Pupillist!$X:$X,TopUps!D38)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L38,Pupillist!$X:$X,TopUps!D38)","v":0},0]
[null,null,null,"Addi",null,null,null,null,null,null,"ARP","Nursery",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L39,Pupillist!$X:$X,TopUps!D39)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L39,Pupillist!$X:$X,TopUps!D39)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L39,Pupillist!$X:$X,TopUps!D39)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L39,Pupillist!$X:$X,TopUps!D39)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L39,Pupillist!$X:$X,TopUps!D39)","v":0},0,null,null,{"$f":"SUM(R39:R42)","v":0}]
[null,null,null,"Addi",null,null,null,null,null,null,null,"Primary",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L40,Pupillist!$X:$X,TopUps!D40)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L40,Pupillist!$X:$X,TopUps!D40)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L40,Pupillist!$X:$X,TopUps!D40)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L40,Pupillist!$X:$X,TopUps!D40)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L40,Pupillist!$X:$X,TopUps!D40)","v":0},0]
[null,null,null,"Addi",null,null,null,null,null,null,null,"Secondary",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L41,Pupillist!$X:$X,TopUps!D41)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L41,Pupillist!$X:$X,TopUps!D41)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L41,Pupillist!$X:$X,TopUps!D41)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L41,Pupillist!$X:$X,TopUps!D41)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L41,Pupillist!$X:$X,TopUps!D41)","v":0},0]
[null,null,null,"Addi",null,null,null,null,null,null,null,"Post16",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L42,Pupillist!$X:$X,TopUps!D42)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L42,Pupillist!$X:$X,TopUps!D42)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L42,Pupillist!$X:$X,TopUps!D42)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L42,Pupillist!$X:$X,TopUps!D42)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L42,Pupillist!$X:$X,TopUps!D42)","v":0},0]
[null,null,null,"Exce",null,null,null,null,null,null,"Exceptional","Nursery",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L43,Pupillist!$X:$X,TopUps!D43)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L43,Pupillist!$X:$X,TopUps!D43)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L43,Pupillist!$X:$X,TopUps!D43)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L43,Pupillist!$X:$X,TopUps!D43)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L43,Pupillist!$X:$X,TopUps!D43)","v":0},0,null,null,{"$f":"SUM(R43:R46)","v":0}]
[null,null,null,"Exce",null,null,null,null,null,null,null,"Primary",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L44,Pupillist!$X:$X,TopUps!D44)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L44,Pupillist!$X:$X,TopUps!D44)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L44,Pupillist!$X:$X,TopUps!D44)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L44,Pupillist!$X:$X,TopUps!D44)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L44,Pupillist!$X:$X,TopUps!D44)","v":0},0]
[null,null,null,"Exce",null,null,null,null,null,null,null,"Secondary",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L45,Pupillist!$X:$X,TopUps!D45)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L45,Pupillist!$X:$X,TopUps!D45)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L45,Pupillist!$X:$X,TopUps!D45)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L45,Pupillist!$X:$X,TopUps!D45)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L45,Pupillist!$X:$X,TopUps!D45)","v":0},0]
[null,null,null,"Exce",null,null,null,null,null,null,null,"Post16",{"$f":"SUMIFS(Pupillist!$L:$L,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L46,Pupillist!$X:$X,TopUps!D46)","v":0},{"$f":"SUMIFS(Pupillist!$S:$S,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L46,Pupillist!$X:$X,TopUps!D46)","v":0},{"$f":"SUMIFS(Pupillist!$T:$T,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L46,Pupillist!$X:$X,TopUps!D46)","v":0},{"$f":"SUMIFS(Pupillist!$U:$U,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L46,Pupillist!$X:$X,TopUps!D46)","v":0},{"$f":"SUMIFS(Pupillist!$V:$V,Pupillist!$B:$B,TopUps!$O$21,Pupillist!$I:$I,TopUps!L46,Pupillist!$X:$X,TopUps!D46)","v":0},{"$f":"SUM(M46:Q46)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Prior Year",null,null,"2018-19 Months",null,null,"2018-19 Rates",null,null,"2018-19 Funding",null,null,null,"Total"]
[null,null,null,null,null,null,null,"Phase","LA Ref","LA","Type and Band","Months","Rates","Adjustment ","Summer ","Autumn","Spring ",null,"Autumn","Spring","Summer","Autumn","Spring ","Exceptional"]
[null,null,null,"Reportline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N52:N253)","v":0},null,null,null,null,null," TOTALS:",{"$f":"SUM(U52:U302)","v":0},{"$f":"SUM(V52:V302)","v":0},{"$f":"SUM(W52:W302)","v":0},{"$f":"SUM(X52:X253)","v":0},{"$f":"SUM(Y52:Y301)","v":0}]
[null,null,null,{"$f":"(O21*10000)+1000","v":{"$error":"#N/A"}},null,null,{"$f":"IF(AND(NOT($H$52=\"\"),$H$54=\"\"),\"Funding Per Pupil\",\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D52,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D52,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$f":"D52+1","v":{"$error":"#N/A"}},null,null,{"$f":"IF(AND(NOT($G$52=\"\"),$H$53=\"\"),\"\",IF(AND($G$52=\"\",NOT($H$53=\"\")),\"Funding\",\"\"))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D53,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D53,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$f":"D53+1","v":{"$error":"#N/A"}},null,null,{"$f":"IF($G$53=\"Funding\",\"Per Pupil\",\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D54,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D54,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D55,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D55,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D56,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D56,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D57,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D57,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D58,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D58,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D59,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D59,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D60,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D60,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D61,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D61,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D62,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D62,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D63,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D63,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D64,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D64,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D65,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D65,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D66,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D66,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D67,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D67,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D68,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D68,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D69,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D69,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D70,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D70,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D71,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D71,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D72,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D72,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D73,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D73,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D74,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D74,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D75,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D75,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D76,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D76,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D77,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D77,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D78,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D78,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D79,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D79,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D80,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D80,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D81,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D81,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D82,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D82,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D83,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D83,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D84,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D84,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D85,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D85,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D86,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D86,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D87,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D87,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D88,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D88,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D89,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D89,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D90,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D90,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D91,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D91,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D92,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D92,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D93,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D93,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D94,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D94,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D95,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D95,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D96,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D96,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D97,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D97,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D98,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D98,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D99,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D99,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D100,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D100,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D101,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D101,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D102,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D102,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D103,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D103,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D104,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D104,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D105,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D105,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D106,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D106,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D107,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D107,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D108,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D108,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D109,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D109,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D110,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D110,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D111,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D111,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D112,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D112,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D113,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D113,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D114,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D114,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D115,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D115,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D116,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D116,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D117,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D117,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$f":"D117+1","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D118,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D118,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D119,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D119,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D120,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D120,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D121,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D121,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D122,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D122,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D123,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D123,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D124,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D124,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D125,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D125,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D126,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D126,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D127,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D127,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D128,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D128,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D129,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D129,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D130,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D130,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D131,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D131,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D132,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D132,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D133,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D133,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D134,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D134,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D135,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D135,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D136,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D136,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D137,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D137,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D138,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D138,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D139,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D139,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D140,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D140,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D141,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D141,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D142,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D142,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D143,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D143,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D144,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D144,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D145,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D145,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D146,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D146,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D147,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D147,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D148,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D148,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D149,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D149,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D150,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D150,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D151,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D151,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D152,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D152,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D153,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D153,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D154,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D154,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D155,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D155,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D156,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D156,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D157,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D157,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D158,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D158,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D159,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D159,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D160,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D160,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D161,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D161,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D162,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D162,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D163,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D163,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D164,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D164,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D165,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D165,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D166,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D166,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D167,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D167,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D168,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D168,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D169,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D169,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D170,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D170,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D171,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D171,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D172,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D172,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D173,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D173,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D174,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D174,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D175,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D175,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D176,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D176,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D177,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D177,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D178,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D178,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D179,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D179,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D180,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D180,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D181,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D181,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$f":"D181+1","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D182,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D182,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D183,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D183,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D184,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D184,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D185,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D185,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D186,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D186,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D187,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D187,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D188,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D188,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D189,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D189,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D190,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D190,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D191,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D191,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D192,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D192,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D193,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D193,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D194,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D194,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D195,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D195,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D196,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D196,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D197,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D197,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D198,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D198,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D199,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D199,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D200,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D200,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D201,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D201,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D202,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D202,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D203,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D203,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D204,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D204,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D205,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D205,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D206,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D206,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D207,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D207,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D208,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D208,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D209,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D209,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D210,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D210,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D211,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D211,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D212,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D212,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D213,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D213,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D214,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D214,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D215,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D215,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D216,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D216,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D217,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D217,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D218,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D218,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D219,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D219,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D220,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D220,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D221,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D221,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D222,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D222,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D223,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D223,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D224,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D224,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D225,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D225,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D226,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D226,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D227,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D227,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D228,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D228,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D229,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D229,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D230,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D230,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D231,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D231,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D232,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D232,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D233,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D233,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D234,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D234,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D235,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D235,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D236,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D236,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D237,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D237,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D238,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D238,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D239,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D239,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D240,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D240,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D241,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D241,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D242,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D242,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D243,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D243,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D244,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D244,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D245,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D245,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$f":"D245+1","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D246,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D246,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D247,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D247,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D248,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D248,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D249,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D249,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D250,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D250,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D251,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D251,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D252,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D252,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D253,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D253,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D254,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D254,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D255,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D255,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D256,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D256,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D257,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D257,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D258,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D258,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D259,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D259,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D260,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D260,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D261,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D261,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D262,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D262,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D263,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D263,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D264,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D264,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$f":"D264+1","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D265,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D265,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D266,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D266,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D267,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D267,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D268,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D268,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D269,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D269,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D270,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D270,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D271,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D271,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D272,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D272,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D273,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D273,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D274,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D274,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D275,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D275,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D276,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D276,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D277,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D277,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D278,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D278,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D279,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D279,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D280,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D280,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D281,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D281,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D282,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D282,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D283,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D283,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D284,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D284,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D285,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D285,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D286,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D286,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D287,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D287,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D288,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D288,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D289,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D289,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D290,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D290,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D291,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D291,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D292,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D292,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D293,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D293,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D294,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D294,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D295,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D295,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D296,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D296,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D297,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D297,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D298,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D298,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D299,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D299,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D300,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D300,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D301,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D301,Pupillist!$A:$W,23,0))","v":""}]
[null,null,null,{"$error":"#N/A"},null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,9,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,4,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,5,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,6,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,10,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,11,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,12,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,13,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,14,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,15,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,16,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,17,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,18,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,19,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,20,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,21,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,22,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP(D302,Pupillist!$A:$W,23,0)),\"\",VLOOKUP(D302,Pupillist!$A:$W,23,0))","v":""}]

{"sheet":"Schools","index":19,"n_rows":164,"n_cols":24,"rows_kept":164,"cut":false,"hidden":true,"merged":[[8,2,8,9],[0,0,0,11],[1,1,1,2],[2,1,2,5],[3,1,3,2],[4,1,5,4],[4,6,5,10]]}
["Standard Header for 2015/16 School Funding System",null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase","SAPCCcol",null,"Type","Glcode"]
["Setup:","2015-01-07T16:13:53.260",null,null,null,null,null,null,null,null,null,null,null,null,"Nursery",13,null,0,543965]
["File:",{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Schools"},null,null,null,null,null,null,null,null,null,null,null,null,"Primary",14,null,"Recoupment Academy",516500]
["Date:",{"$f":"NOW()","v":"2018-06-01T10:54:12.470"},null,null,null,null,null,null,null,null,null,null,null,null,"Primary Academy",15,null,"Non Recoupment Academy",516500]
["Sheet:"," ",null,null,null,null,{"$f":"MID(B3,FIND(\"[\",B3,1)+1,FIND(\"]\",B3,1)-FIND(\"[\",B3,1)-1)","v":"2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm"},null,null,null,null,null,null,null,"Secondary",16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secondary Academy",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special",18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRU",19]
[null,null,"NB Do not change any of these columns!  Add any new columns on the end please.  Do not delete any schools or change the LAEstab - add new schools at the bottom please."]
[]
[]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["URN","Current LAESTAB","School Name","Sector","Academy Type","Acode","MFG CAP","SUM","AUT","SPR","spare 5","Vendor","SchoolCC","INTCCCol","Special","GLCode","PAYOPTION","TYPE","6th Form","Nursery","Type","ARP","Nursery from Sep"]
[101251,3020135,"BEYA","Nursery",0,"MA",null,5,4,3,null,400102,10135,13,null,{"$f":"VLOOKUP(E16,$R$1:$S$7,2,0)","v":543965},"A","COM","No","Yes","Nursery","No","Yes"]
[101251,3021000,"Brookhill Nursery","Nursery",0,"MA",null,5,4,3,null,400102,10130,13,null,{"$f":"VLOOKUP(E17,$R$1:$S$7,2,0)","v":543965},"A","COM","No","Yes","Nursery","No","Yes"]
[101252,3021001,"Hampden Way Nursery","Nursery",0,"MA",null,5,4,3,null,400102,10131,13,null,543965,"A","COM","No","Yes","Nursery","No","Yes"]
[101253,3021002,"Moss Hall Nursery","Nursery",0,"MA",null,5,4,3,null,400072,10132,13,null,543965,"A","COM","No","Yes","Nursery","No","Yes"]
[101254,3021003,"St Margaret's Nursery","Nursery",0,"MA",null,5,4,3,null,400102,10133,13,null,543965,"A","COM","No","Yes","Nursery","No","Yes"]
[135086,3023520,"Akiva School","Primary",0,"MA",1,5,4,3,null,400125,11094,14,null,543965,"C","VA","No","No","Primary","No","No"]
[101315,3023300,"All Saints' CE Primary School NW2","Primary",0,"MA",1,5,4,3,null,400069,10040,14,null,543965,"A","VA","No","No","Primary","No","No"]
[101329,3023317,"All Saints' CE Primary School, N20","Primary",0,"MA",1,5,4,3,null,400015,10042,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[139562,3022020,"Alma Primary","Primary","Recoupment Academy","RA",0,5,4,3,null,156270,"Academy",15,null,516500,"Academy","FREE","No","No","Primary","No","No"]
[101330,3023500,"Annunciation Catholic Infant School","Primary",0,"MA",1,5,4,3,null,400023,10043,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[101342,3023514,"Annunciation Catholic Junior School","Primary",0,"MA",1,5,4,3,null,400107,10117,14,null,543965,"A","VA","No","No","Primary","No","No"]
[null,3022050,"Ashmole Primary School (NEW)","Primary","Recoupment Academy","RA",1,5,4,3,null,157839,null,15,null,516500,"Academy","FREE","No",null,"Primary","No"]
[101258,3022002,"Barnfield School","Primary",0,"MA",1,5,4,3,null,400005,10044,14,null,543965,"D","COM","No","Yes","Primary","No","Yes"]
[133365,3022079,"Beis Yaakov","Primary",0,"MA",1,5,4,3,null,400070,10128,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[136402,3023524,"Beit Shvidler Primary School","Primary",0,"MA",1,5,4,3,null,400150,11278,14,null,543965,"C","VA","No","Yes","Primary","No","Yes"]
[101259,3022003,"Bell Lane Primary School","Primary",0,"MA",1,5,4,3,null,400051,10045,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[101339,3023511,"Blessed Dominic School","Primary",0,"MA",1,5,4,3,null,400024,10115,14,null,543965,"A",{"$f":"IF(B32>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[140236,3023519,"Broadfields Primary School","Primary","Recoupment Academy","RA",1,5,4,3,null,152128,"Academy",15,"ARP (Autism)",516500,"Academy","ACAD","No","Yes","Primary","Yes","Yes"]
[101263,3022008,"Brookland Infant  & Nursery School","Primary",0,"MA",1,5,4,3,null,400057,10047,14,null,543965,"A",{"$f":"IF(B34>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","No","Yes"]
[101262,3022007,"Brookland Junior School","Primary",0,"MA",1,5,4,3,null,400040,10046,14,null,543965,"A","COM","No","No","Primary","No","No"]
[101264,3022009,"Brunswick Park Primary & Nursery School","Primary",0,"MA",1,5,4,3,null,400061,10048,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[101309,3022067,"Chalgrove Primary School","Primary",0,"MA",1,5,4,3,null,400065,10118,14,null,543965,"A","COM","No","No","Primary","No","No"]
[101265,3022010,"Child's Hill School","Primary",0,"MA",1,5,4,3,null,400043,10049,14,"ARP (Autism)",543965,"A","COM","No","Yes","Primary","Yes","Yes"]
[101316,3023302,"Christ Church CE Primary School","Primary",0,"MA",1,5,4,3,null,400039,10050,14,null,543965,"D","VA","No","Yes","Primary","No","Yes"]
[101266,3022011,"Church Hill Primary School","Primary",0,"MA",1,5,4,3,null,400020,10051,14,null,543965,"A","COM","No","No","Primary","No","No"]
[131750,3022999,"Claremont Primary School (closed)","Primary",0,"MA",1,5,4,3,null,400120,10953,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
["tba",3023522,"Claremont Academy","Primary","Recoupment Academy","RA",1,5,4,3,null,156151,"Academy",15,null,516500,"Academy","ACAD","No","Yes","Primary","No","Yes"]
[101269,3022014,"Colindale School","Primary",0,"MA",1,5,4,3,null,400050,10054,14,"ARP (Physical Disabilities)",543965,"A",{"$f":"IF(B43>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","Yes","Yes"]
[101270,3022015,"Coppetts Wood","Primary",0,"MA",1,5,4,3,null,400059,10055,14,"ARP (Speech & Language)",543965,"A","COM","No","Yes","Primary","yes","Yes"]
[101271,3022016,"Courtland School","Primary",0,"MA",1,5,4,3,null,400049,10056,14,null,543965,"A","COM","No","No","Primary","No","No"]
[101272,3022017,"Cromer Road Primary School","Primary",0,"MA",1,5,4,3,null,400080,10057,14,null,543965,"A","COM","No","No","Primary","No","No"]
[101314,3022073,"Danegrove JMI School","Primary",0,"MA",1,5,4,3,null,400105,10083,14,"PRU (Behaviour)",543965,"B","COM","No","No","Primary","No","No"]
[101274,3022019,"Deansbrook Infant School","Primary",0,"MA",1,5,4,3,null,400036,10059,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[139489,3022018,"Deansbrook Junior School","Primary","Recoupment Academy","RA",1,5,4,3,null,151094,"Academy",15,null,516500,"Academy","ACAD","No","No","Primary","No","No"]
[101275,3022021,"Dollis Infant School","Primary",0,"MA",1,5,4,3,null,400042,10061,14,null,543965,"A",{"$f":"IF(B50>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","No","Yes"]
[101355,3025200,"Dollis Junior School","Primary",0,"MA",1,5,4,3,null,400052,10060,14,null,543965,"B","FOU","No","No","Primary","No","No"]
[101277,3022023,"Edgware Primary School","Primary",0,"MA",1,5,4,3,null,400159,10063,14,null,543965,"C",{"$f":"IF(B52>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","No","Yes"]
[101276,3022022,"Edgware Junior School - closed","Primary",0,"MA",1,5,4,3,null,400081,10062,14,null,543965,"A",{"$f":"IF(B53>3022999,\"VA\",\"COM\")","v":"COM"},"No","No","Primary","No","No"]
[136938,3022001,"Etz Chaim Jewish Primary School","Primary","Recoupment Academy","RA",0,5,4,3,null,143691,"Academy",15,null,516500,"Academy","FREE","No","Yes","Primary","No","Yes"]
[101278,3022024,"Fairway Primary School","Primary",0,"MA",1,5,4,3,null,400047,10064,14,null,543965,"A",{"$f":"IF(B55>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","No","Yes"]
[101279,3022025,"Foulds","Primary",0,"MA",1,5,4,3,null,400001,10065,14,null,543965,"C","COM","No","No","Primary","No","No"]
[101280,3022026,"Frith Manor School","Primary",0,"MA",1,5,4,3,null,400082,10066,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[101282,3022028,"Garden Suburb Infant School","Primary",0,"MA",1,5,4,3,null,400067,10068,14,null,543965,"A","COM","No","No","Primary","No","No"]
[101281,3022027,"Garden Suburb Junior","Primary",0,"MA",1,5,4,3,null,400002,10067,14,null,543965,"A","COM","No","No","Primary","No","No"]
[101283,3022029,"Goldbeaters Primary School","Primary",0,"MA",1,5,4,3,null,400035,10069,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[138649,3022030,"Grasvenor Avenue Infants","Primary","Recoupment Academy","RA",1,5,4,3,null,148347,"Academy",15,null,516500,"Academy","ACAD","No","No","Primary","No","No"]
[130998,3023516,"Hasmonean Primary School","Primary",0,"MA",1,5,4,3,null,400108,10121,14,null,543965,"A",{"$f":"IF(B62>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[101285,3022031,"Hollickwood JMI School","Primary",0,"MA",1,5,4,3,null,400026,10071,14,null,543965,"A","FOU","No","Yes","Primary","No","Yes"]
[101286,3022032,"Holly Park School","Primary",0,"MA",1,5,4,3,null,400084,10072,14,null,543965,"A",{"$f":"IF(B64>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","No","Yes"]
[101317,3023304,"Holy Trinity School","Primary",0,"MA",1,5,4,3,null,400008,10073,14,null,543965,"A",{"$f":"IF(B65>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[139817,3022047,"Hyde School","Primary","Recoupment Academy","RA",1,5,4,3,null,151702,"Academy",15,null,{"$f":"VLOOKUP(E66,$R$1:$S$7,2,0)","v":516500},"Academy","ACAD","No","Yes","Primary","No","Yes"]
[137303,3023515,"Independent Jewish Day School","Primary","Recoupment Academy","RA",1,5,4,3,null,143982,"Academy",15,null,516500,"Academy","ACAD","No","Yes","Primary","No","Yes"]
[101289,3022036,"Livingstone School","Primary",0,"MA",1,5,4,3,null,400046,10074,14,"ARP (Autism)",543965,"A",{"$f":"IF(B68>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","Yes","Yes"]
[101290,3022037,"Manorside Primary School","Primary",0,"MA",1,5,4,3,null,400030,10075,14,null,543965,"A",{"$f":"IF(B69>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","No","Yes"]
[135226,3023523,"Martin Primary School","Primary",0,"MA",1,5,4,3,null,400130,11093,14,null,543965,"B","COM","No","Yes","Primary","No","Yes"]
[101376,3025948,"Mathilda Marks-Kennedy School","Primary",0,"MA",1,5,4,3,null,400112,10125,14,null,543965,"B",{"$f":"IF(B71>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[131359,3025949,"Menorah Foundation School","Primary",0,"MA",1,5,4,3,null,400110,10126,14,null,543965,"B",{"$f":"IF(B72>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[101341,3023513,"Menorah Primary School","Primary",0,"MA",1,5,4,3,null,400007,10114,14,null,543965,"A",{"$f":"IF(B73>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[140601,3022048,"Millbrook Park CE Primary School","Primary","Recoupment Academy","RA",0,5,4,3,null,155126,"Academy",15,null,516500,"Academy","ACAD","No","Yes","Primary","No","Yes"]
[101318,3023305,"Monken Hadley C E Primary School","Primary",0,"MA",1,5,4,3,null,400086,10078,14,null,543965,"A",{"$f":"IF(B75>3022999,\"VA\",\"COM\")","v":"VA"},"No","No","Primary","No","No"]
[101293,3022042,"Monkfrith School","Primary",0,"MA",1,5,4,3,null,400048,10079,14,null,543965,"D","COM","No","No","Primary","No","No"]
[101295,3022044,"Moss Hall Infant School","Primary",0,"MA",1,5,4,3,null,400087,10081,14,null,543965,"A","COM","No","No","Primary","No","No"]
[101294,3022043,"Moss Hall Junior School","Primary",0,"MA",1,5,4,3,null,400088,10080,14,null,543965,"A","COM","No","No","Primary","No","No"]
[131952,3026112,"Noam Jewish Primary School","Primary",0,"MA",1,5,4,3,null,112755,"tba",14,null,543965,"A","VA","No","No","Primary","No","No"]
[101296,3022045,"Northside School","Primary",0,"MA",1,5,4,3,null,400089,10082,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[131970,3022077,"Orion Primary School","Primary",0,"MA",1,5,4,3,null,400113,10127,14,"ARP (Autism) & PRU (Behaviour)",543965,"A","COM","No","Yes","Primary","Yes","Yes"]
[101356,3025201,"Osidge Primary School","Primary",0,"MA",1,5,4,3,null,400021,10084,14,null,543965,"B","FOU","No","No","Primary","No","Yes"]
[101331,3023501,"Our Lady of Lourdes School","Primary",0,"MA",1,5,4,3,null,400003,10085,14,null,{"$f":"VLOOKUP(E83,$R$1:$S$7,2,0)","v":543965},"A",{"$f":"IF(B83>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[133364,3022078,"Pardes House School","Primary",0,"MA",1,5,4,3,null,400014,10129,14,null,543965,"A","VA","No","No","Primary","No","No"]
[139633,3022038,"Parkfield Primary School","Primary","Recoupment Academy","RA",1,5,4,3,null,152217,"Academy",15,null,516500,"Academy","ACAD","No","Yes","Primary","No","Yes"]
[101312,3022071,"Queenswell Infant and Nursery School","Primary",0,"MA",1,5,4,3,null,400010,10119,14,null,543965,"C",{"$f":"IF(B86>3022999,\"VA\",\"COM\")","v":"COM"},"No","Yes","Primary","No","Yes"]
[101313,3022072,"Queenswell Junior School","Primary",0,"MA",1,5,4,3,null,400012,10086,14,null,543965,"B",{"$f":"IF(B87>3022999,\"VA\",\"COM\")","v":"COM"},"No","No","Primary","No","No"]
[138272,3022004,"Rimon Jewish Primary School","Primary","Recoupment Academy","RA",0,5,4,3,null,155029,"Academy",15,null,516500,"Academy","FREE","No","No","Primary","No","No"]
[101340,3023512,"Rosh Pinah","Primary",0,"MA",1,5,4,3,null,400093,10112,14,null,543965,"D",{"$f":"IF(B89>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[139727,3022041,"Sacks Morasha Jewish Primary School","Primary",0,"MA",1,5,4,3,null,400155,11381,14,null,543965,"C","VA","No","No","Primary","No","No"]
[101338,3023510,"Sacred Heart School","Primary",0,"MA",1,5,4,3,null,400071,10110,14,null,543965,"A",{"$f":"IF(B91>3022999,\"VA\",\"COM\")","v":"VA"},"No","No","Primary","No","No"]
[101332,3023502,"St Agnes RC Primary School","Primary",0,"MA",1,5,4,3,null,400096,10087,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[101327,3023315,"St Andrew's C E","Primary",0,"MA",1,5,4,3,null,400062,10099,14,null,543965,"D","VA","No","No","Primary","No","No"]
[101333,3023504,"St Catherines R C Primary","Primary",0,"MA",1,5,4,3,null,400064,10088,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[101319,3023307,"St John's CE School N11","Primary",0,"MA",1,5,4,3,null,400114,10089,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[101321,3023309,"St Johns CE N20","Primary",0,"MA",1,5,4,3,null,400098,10116,14,null,543965,"C","VA","No","Yes","Primary","No","Yes"]
[101336,3023508,"St Joseph's Infants closed 31/3/14","Primary",0,"MA",1,5,4,3,null,400022,10111,14,null,543965,"A","VA","No","No","Primary","No","No"]
[101337,3023509,"St Joseph's Primary School","Primary",0,"MA",1,5,4,3,null,400066,10107,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[101323,3023311,"St Mary's C E Primary School N3","Primary",0,"MA",1,5,4,3,null,400058,10092,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[101324,3023312,"St Mary's School EN4","Primary",0,"MA",1,5,4,3,null,400017,10093,14,null,543965,"A","VA","No","No","Primary","No","No"]
[101326,3023314,"St Pauls CE Primary, NW7","Primary",0,"MA",1,5,4,3,null,400094,10095,14,null,543965,"B","VA","No","No","Primary","No","No"]
[101325,3023313,"St Paul's School, N11","Primary",0,"MA",1,5,4,3,null,400006,10094,14,null,543965,"A","VA","No","Yes","Primary","No","Yes"]
[101334,3023506,"St Vincent's Catholic Primary School","Primary",0,"MA",1,5,4,3,null,400009,10096,14,null,543965,"A","VA","No","No","Primary","No","No"]
[101335,3023507,"St Theresa's R.C. Primary School","Primary",0,"MA",1,5,4,3,null,400037,10108,14,null,543965,"A","VA","No","No","Primary","No","No"]
[101297,3022052,"Summerside Primary School (closed)","Primary",0,"MA",1,0,0,0,null,400099,10098,14,"ARP (Hearing)",543965,"A","COM","No","Yes","Primary","Yes","Yes"]
[null,3022051,"Summerside Primary Academy","Primary","Recoupment Academy","RA",1,5,4,3,null,157542,"Academy",15,null,516500,"Academy","ACAD","No","Yes","Primary","Yes","Yes"]
[101311,3022070,"Sunnyfields Primary School","Primary",0,"MA",1,5,4,3,null,400038,10097,14,null,543965,"D","COM","No","Yes","Primary","No","Yes"]
[101311,"3022070b","Sunnyfields Primary School","Primary",0,"MA",1,5,4,3,null,400038,10097,14,null,{"$f":"VLOOKUP(E108,$R$1:$S$7,2,0)","v":543965},"D",{"$f":"IF(B108>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","Primary","No","Yes"]
[101328,3023316,"Trent  C of E Primary School","Primary",0,"MA",1,5,4,3,null,400100,10100,14,null,543965,"A","VA","No","No","Primary","No","No"]
[101299,3022055,"Tudor School","Primary",0,"MA",1,5,4,3,null,400101,10101,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[101301,3022057,"Underhill School","Primary",0,"MA",1,5,4,3,null,400053,10103,14,null,543965,"B","COM","No","Yes","Primary","No","Yes"]
[101300,3022056,"Underhill Junior School - closed","Primary",0,"MA",1,5,4,3,null,400055,10102,14,null,543965,"A","COM","No","No","Primary","No","No"]
[142114,3022049,"Watling Park Free School","Primary","Recoupment Academy","RA",0,5,4,3,null,157055,"Academy",15,null,516500,"Academy","ACAD","NO","NO","Primary","No","NO"]
[131617,3022076,"Wessex  Gardens Primary School","Primary",0,"MA",1,5,4,3,null,400111,10124,14,null,543965,"D","COM","No","Yes","Primary","No","Yes"]
[101304,3022060,"Whitings Hill Primary School","Primary",0,"MA",1,5,4,3,null,400011,10105,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[134677,3023518,"Woodcroft Primary School","Primary",0,"MA",1,5,4,3,null,400117,10123,14,null,543965,"A","COM","No","Yes","Primary","No","Yes"]
[101298,3022054,"Woodridge  Primary School","Primary",0,"MA",1,5,4,3,null,400004,10109,14,null,543965,"A",{"$f":"IF(B117>3022999,\"VA\",\"COM\")","v":"COM"},"No","No","Primary","No","No"]
[133749,3021102,"Northgate","PRU",0,"MA",1,5,4,3,null,400157,10185,19,"PRU (Mental Health)",543965,"A","COM","Yes","No","All through","No","No"]
[101255,3021100,"Pavilion","PRU",0,"MA",1,5,4,3,null,400156,10188,19,"PRU (Behaviour and Medical)",543965,"A","COM","No","No","All through","No","No"]
[null,3020000,"Private Early Years Providers","PVI",0,"PVI",1,5,4,3,null,"various","various",13,null,517000,"T","IND","No","No","Nursery","No","No"]
[139594,3024001,"Archer Academy","Secondary","Recoupment Academy","RA",0,5,4,3,null,153627,"Academy",17,null,{"$f":"VLOOKUP(E121,$R$1:$S$7,2,0)","v":516500},"Academy","FREE","No","No","Secondary","No","No"]
[136308,3025406,"Ashmole Academy","Secondary","Recoupment Academy","RA",1,5,4,3,null,140909,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[101365,"X","Bishop Douglass School","Secondary",0,"MA",1,0,0,0,null,400077,10137,16,null,543965,"B","VA","Yes","No","Secondary","No","No"]
[null,3025408,"Bishop Douglass Academy","Secondary","Recoupment Academy","RA",1,5,4,3,null,156628,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[137388,3024211,"Christ's College Finchley","Secondary","Recoupment Academy","RA",1,5,4,3,null,144389,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[136418,3024215,"Compton School","Secondary","Recoupment Academy","RA",1,5,4,3,null,140894,"Academy",17,null,516500,"Academy","ACAD","No","No","Secondary","No","No"]
[138685,3024210,"Copthall School","Secondary","Recoupment Academy","RA",1,5,4,3,null,148020,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[136658,3024212,"East Barnet School","Secondary","Recoupment Academy","RA",1,5,4,3,null,143727,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[101362,3025405,"Finchley Catholic High School","Secondary",0,"MA",1,5,4,3,null,400041,10145,16,null,543965,"B","VA","Yes","No","Secondary","No","No"]
[101345,3024003,"Friern Barnet School","Secondary",0,"MA",1,5,4,3,null,400033,10139,16,null,543965,"D","COM","No","No","Secondary","No","No"]
[137539,3025409,"Hasmonean High School","Secondary","Recoupment Academy","RA",1,5,4,3,null,145386,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[137645,3025400,"Hendon School","Secondary","Recoupment Academy","RA",1,5,4,3,null,145169,"Academy",17,"ARP (Autism & Hearing)",516500,"Academy","ACAD","Yes","No","Secondary","Yes","No"]
[138051,3024752,"Henrietta Barnett School","Secondary","Recoupment Academy","RA",1,5,4,3,null,147243,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[135747,3025427,"JCoSS","Secondary",0,"MA",1,5,4,3,null,400140,11174,16,null,543965,"A","VA","Yes","No","Secondary","Yes","No"]
[101387,3026089,"Menorah Grammar School (Boys)","Secondary",0,"MA",1,5,4,3,null,106248,"tba",16,null,543965,null,null,"Yes","NO","Secondary","No","No"]
[133448,3024004,"Menorah High School (Girls)","Secondary",0,"MA",1,5,4,3,null,107953,11513,16,null,543965,"D","VA","Yes","No","Secondary","No","No"]
[137386,3025402,"Mill Hill County High School","Secondary","Recoupment Academy","RA",1,5,4,3,null,144069,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[137131,3024208,"Queen Elizabeth's Girls' School","Secondary","Recoupment Academy","RA",1,5,4,3,null,144387,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[136290,3025401,"Queen Elizabeth's School (Boys)","Secondary","Recoupment Academy","RA",1,5,4,3,null,139142,"Academy",17,null,516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[139410,3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","Recoupment Academy","RA",0,5,4,3,null,156093,"Academy",17,null,516500,"Academy","FREE","No","No","Secondary","No","No"]
[101361,3025404,"St Michaels Catholic Grammar School","Secondary",0,"MA",1,5,4,3,null,400029,10148,16,null,543965,"B","VA","Yes","No","Secondary","No","No"]
[101364,3025407,"St. James' Catholic High School","Secondary",0,"MA",1,5,4,3,null,400013,10142,16,null,543965,"B","VA","Yes","No","Secondary","No","No"]
[101360,3025403,"St. Mary's CE High School","Secondary",0,"MA",1,12,0,0,null,400025,10143,16,null,543965,"B","VA","Yes","No","Secondary","No","No"]
[137374,3024010,"Totteridge Academy","Secondary","Recoupment Academy","RA",1,5,4,3,null,144388,"Academy",17,"ARP",516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
[137361,3024012,"Whitefield School","Secondary","Recoupment Academy","RA",1,5,4,3,null,144062,"Academy",17,"ARP (Physical Disabilities)",516500,"Academy","ACAD","Yes","No","Secondary","Yes","No"]
[null,3021234,"Saracens High School","Secondary","Recoupment Academy","RA",1,5,4,3,null,null,"Academy",17,null,{"$f":"VLOOKUP(E146,$R$1:$S$7,2,0)","v":516500},"Academy","ACAD","No","No","Secondary","No","No"]
[101397,3027010,"Mapledown","Special",0,"MA",1,5,4,3,null,400063,10159,18,"Secondary Special",543965,"D","COM","Yes","No","Secondary","No","No"]
[101395,3027005,"Northway","Special",0,"MA",1,5,4,3,null,400034,10157,18,"Primary Special",543965,"A","COM","No","No","Primary","No","No"]
[101394,"X","Oak Lodge","Special",0,"MA",1,5,4,3,null,400090,10156,18,"Secondary Special",543965,"A","COM","Yes","No","Secondary","No","No"]
[101396,3027009,"Oakleigh","Special",0,"MA",1,5,4,3,null,400091,10158,18,"Primary Special",543965,"D","COM","No","No","Primary","No","No"]
[101386,3026085,"Kisharon Inclusive Special Free School","Special","Special Academy","RA",1,5,4,3,null,105221,"Academy",23,"All through Special",546500,"Academy","ACAD","Yes","No","All through","No",{"$error":"#N/A"}]
["x",3027000,"Oak Lodge Academy","Special","Special Academy","RA",1,5,4,3,null,156901,"Academy",23,"Secondary Special",516500,"Academy","ACAD","Yes","No","Secondary","No","No"]
["x",3025950,"Oak Hill School","Special","Special Academy","RA",1,5,4,3,null,157308,"Academy",23,"Secondary Special",516500,"Academy","ACAD","No","No","Secondary","No","No"]
[103119,3023521,"St Mary's & St John's CE School","All through",0,"MA",1,5,4,3,null,400135,10698,20,null,543965,"B",{"$f":"IF(B154>3022999,\"VA\",\"COM\")","v":"VA"},"No","Yes","All through","No","Yes"]
[134798,3026905,"London Academy","All through","Recoupment Academy","RA",1,5,4,3,null,400116,"Academy",21,"ARP (Speech & Language)",516500,"Academy","ACAD","Yes","No","All through","Yes","No"]
[135507,3026906,"Wren Academy","All through","Recoupment Academy","RA",1,5,4,3,null,128957,"Academy",21,null,516500,"Academy","ACAD","Yes","No","All through","No","No"]
[null,532047,"Fairway Childrens Centre","CC",0,"MCC",null,5,4,3,null,"tba","tba",13,null,{"$f":"VLOOKUP(E157,$R$1:$S$7,2,0)","v":543965},"T",null,"No","Yes","Nursery","No","Yes",{"$f":"C157","v":"Fairway Childrens Centre"}]
[null,532048,"Wingfield Children's Centre","CC",0,"MCC",null,5,4,3,null,"tba","tba",13,null,null,"T",null,"No","Yes","Nursery","No","Yes","Wingfield Children's Centre"]
[null,532050,"Underhill Childrens Centre","CC",0,"MCC",null,5,4,3,null,"tba","tba",13,null,null,"T",null,"No","Yes","Nursery","No","Yes","Underhill Childrens Centre"]
[null,532051,"Newstead Childrens Centre","CC",0,"MCC",null,5,4,3,null,"tba","tba",13,null,null,"T",null,"No","Yes","Nursery","No","Yes","Newstead Childrens Centre"]
[null,598647,"The Hyde CC","CC",0,"MCC",null,5,4,3,null,"tba","tba",13,null,null,"T",null,"No","Yes","Nursery","No","Yes","The Hyde CC"]
[null,550458,"Parkfield Childrens Centre","CC",0,"MCC",null,5,4,3,null,"tba","tba",13,null,null,"T",null,"No","Yes","Nursery","No","Yes","Parkfield Childrens Centre"]
[null,"LAESTAB2","Please choose a school",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,"Blank","Primary",0,"MA",null,null,null,null,null,"n/a","n/a",14,null,0,"A",null,"NO","No","Primary","No","No","Blank"]

{"sheet":"Pupillist","index":20,"n_rows":5079,"n_cols":24,"rows_kept":2250,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["Pupil list - anonymised for web report."]
["Totals match OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals match OK"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"SUM(W5:W2500)","v":19690887.001666684}]
["Reportline","DfeNo","School","LARef","LA","PrintType","PrintFrom","Printto","Phase","Prev Year Mths","Prev Year Rate","Prev Year Funding","Sum2018 Mths","Aut2018 Mths","Spr 2019 Mths","Sum2018 Rate","Aut2018 Rate","Spr 2019 Rate","Sum2018 Funding","Aut2018 Funding","Spr 2019 Funding","Exceptional","Total","Type"]
[30270101000,3027010,"Mapledown School","SA37876","Non Barnet","Special School - Band E4","-","-","Secondary",0,25530,0,0,0,0,25530,25530,25530,0,0,0,0,0,{"$f":"IF(F5=\"0.\",\"EXCE\",LEFT(F5,4))","v":"Spec"}]
[30270101001,3027010,"Mapledown School","MD37987","Non Barnet","Special School - Band E4","-","-","Secondary",0,25530,0,0,0,0,25530,25530,25530,0,0,0,0,0,{"$f":"IF(F6=\"0.\",\"EXCE\",LEFT(F6,4))","v":"Spec"}]
[30270101002,3027010,"Mapledown School",1085419,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101003,3027010,"Mapledown School",1080558,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101004,3027010,"Mapledown School",1068726,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101005,3027010,"Mapledown School",1046372,"Non Barnet","Special School - Band E3","-","-","Post16",0,15318,0,0,0,0,15318,15318,15318,0,0,0,0,0,"Spec"]
[30270101006,3027010,"Mapledown School",348500,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101007,3027010,"Mapledown School",331893,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101008,3027010,"Mapledown School",309475,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101009,3027010,"Mapledown School",304882,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101010,3027010,"Mapledown School",297304,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101011,3027010,"Mapledown School",295055,"Non Barnet","Special School - Band E4","-","-","Post16",0,25530,0,0,0,0,25530,25530,25530,0,0,0,0,0,"Spec"]
[30270101012,3027010,"Mapledown School",294911,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101013,3027010,"Mapledown School",270273,"Non Barnet","Special School - Band E3","-","-","Post16",0,15318,0,0,0,0,15318,15318,15318,0,0,0,0,0,"Spec"]
[30270101014,3027010,"Mapledown School",267582,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Secondary",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101015,3027010,"Mapledown School",236091,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101016,3027010,"Mapledown School",233835,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101017,3027010,"Mapledown School",224475,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101018,3027010,"Mapledown School",202213,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101019,3027010,"Mapledown School",197852,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101020,3027010,"Mapledown School",196583,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101021,3027010,"Mapledown School",174820,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101022,3027010,"Mapledown School",173689,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Secondary",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101023,3027010,"Mapledown School",170843,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101024,3027010,"Mapledown School",169979,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101025,3027010,"Mapledown School",162716,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101026,3027010,"Mapledown School",157923,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101027,3027010,"Mapledown School",156005,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101028,3027010,"Mapledown School",155718,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Secondary",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101029,3027010,"Mapledown School",155717,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101030,3027010,"Mapledown School",155687,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Secondary",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101031,3027010,"Mapledown School",148810,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101032,3027010,"Mapledown School",148809,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101033,3027010,"Mapledown School",145498,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101034,3027010,"Mapledown School",144867,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101035,3027010,"Mapledown School",144590,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101036,3027010,"Mapledown School",144485,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Secondary",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101037,3027010,"Mapledown School",139217,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101038,3027010,"Mapledown School",137806,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101039,3027010,"Mapledown School",134389,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101040,3027010,"Mapledown School",128910,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101041,3027010,"Mapledown School",127803,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101042,3027010,"Mapledown School",126878,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101043,3027010,"Mapledown School",112522,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101044,3027010,"Mapledown School",112094,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101045,3027010,"Mapledown School",104918,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Secondary",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101046,3027010,"Mapledown School",104916,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101047,3027010,"Mapledown School",104914,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101048,3027010,"Mapledown School",104837,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101049,3027010,"Mapledown School",104834,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Secondary",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101050,3027010,"Mapledown School",100993,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101051,3027010,"Mapledown School",99410,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101052,3027010,"Mapledown School",93431,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101053,3027010,"Mapledown School",93427,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101054,3027010,"Mapledown School",81557,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101055,3027010,"Mapledown School",75116,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101056,3027010,"Mapledown School",66205,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101057,3027010,"Mapledown School",66030,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101058,3027010,"Mapledown School",65359,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101059,3027010,"Mapledown School",65358,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Post16",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101060,3027010,"Mapledown School",65196,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Post16",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101061,3027010,"Mapledown School",65190,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101062,3027010,"Mapledown School",65094,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101063,3027010,"Mapledown School",65028,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101064,3027010,"Mapledown School",65024,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101065,3027010,"Mapledown School",51241,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,{"$f":"IF(F70=\"0.\",\"EXCE\",LEFT(F70,4))","v":"Spec"}]
[30270101066,3027010,"Mapledown School",51238,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101067,3027010,"Mapledown School",51225,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270101068,3027010,"Mapledown School",51219,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,10212,0,5,4,3,10212,10212,10212,4255,3404,2553,0,10212,"Spec"]
[30270101069,3027010,"Mapledown School",51212,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101070,3027010,"Mapledown School",51208,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Post16",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101071,3027010,"Mapledown School",51206,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Post16",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270101072,3027010,"Mapledown School",51204,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101073,3027010,"Mapledown School",37962,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101074,3027010,"Mapledown School",22587,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270101075,3027010,"Mapledown School",22380,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270091000,3027009,"Oakleigh",1108027,"Barnet","Exceptional.","2017-04-01","2017-08-01","Primary",0,0,0,5,0,0,0,0,0,0,0,0,4166.666666666667,4166.666666666667,"Exce"]
[30270091001,3027009,"Oakleigh",1106253,"Barnet","Exceptional.","2017-04-01","2017-08-01","Primary",0,0,0,5,0,0,0,0,0,0,0,0,4166.666666666667,4166.666666666667,"Exce"]
[30270091002,3027009,"Oakleigh",1108027,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091003,3027009,"Oakleigh",1106253,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091004,3027009,"Oakleigh",1100831,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091005,3027009,"Oakleigh",1092628,"Barnet","Special School - Band E4","2018-01-01","2018-03-01","Primary",0,23209,0,0,0,3,23209,23209,23209,0,0,5802.25,0,5802.25,"Spec"]
[30270091006,3027009,"Oakleigh",1087003,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091007,3027009,"Oakleigh",1075435,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091008,3027009,"Oakleigh",1074048,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091009,3027009,"Oakleigh",1066835,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Primary",0,34813,0,5,4,3,34813,34813,34813,14505.416666666666,11604.333333333334,8703.25,0,34813,"Spec"]
[30270091010,3027009,"Oakleigh",1065800,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091011,3027009,"Oakleigh",1065763,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091012,3027009,"Oakleigh",1061739,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091013,3027009,"Oakleigh",1051632,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091014,3027009,"Oakleigh",1047213,"Non Barnet","Special School - Band E4","-","-","Primary",0,23209,0,0,0,0,23209,23209,23209,0,0,0,0,0,"Spec"]
[30270091015,3027009,"Oakleigh",1045845,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091016,3027009,"Oakleigh",1043615,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091017,3027009,"Oakleigh",1042125,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091018,3027009,"Oakleigh",1040673,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091019,3027009,"Oakleigh",1038826,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091020,3027009,"Oakleigh",1037338,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091021,3027009,"Oakleigh",1035508,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091022,3027009,"Oakleigh",1035497,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091023,3027009,"Oakleigh",1031848,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091024,3027009,"Oakleigh",1029695,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091025,3027009,"Oakleigh",1028763,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091026,3027009,"Oakleigh",1016822,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091027,3027009,"Oakleigh",1016683,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091028,3027009,"Oakleigh",1013442,"Barnet","Special School - Band E3","2017-01-01","2018-03-01","Primary",3,13925,3481.25,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,17406.25,"Spec"]
[30270091029,3027009,"Oakleigh",1011634,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091030,3027009,"Oakleigh",1010551,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091031,3027009,"Oakleigh",1007087,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091032,3027009,"Oakleigh",1004169,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091033,3027009,"Oakleigh",1000825,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091034,3027009,"Oakleigh",348620,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091035,3027009,"Oakleigh",339408,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091036,3027009,"Oakleigh",339264,"Non Barnet","Special School - Band E4","-","-","Primary",0,23209,0,0,0,0,23209,23209,23209,0,0,0,0,0,"Spec"]
[30270091037,3027009,"Oakleigh",338339,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091038,3027009,"Oakleigh",336830,"Barnet","Special School - Band E4","-","2017-02-01","Primary",-1,23209,-1934.0833333333333,0,0,0,23209,23209,23209,0,0,0,0,-1934.0833333333333,"Spec"]
[30270091039,3027009,"Oakleigh",332374,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091040,3027009,"Oakleigh",331998,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091041,3027009,"Oakleigh",331138,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091042,3027009,"Oakleigh",328901,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091043,3027009,"Oakleigh",328821,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091044,3027009,"Oakleigh",314186,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091045,3027009,"Oakleigh",305492,"Non Barnet","Special School - Band E3","-","-","Primary",0,13925,0,0,0,0,13925,13925,13925,0,0,0,0,0,"Spec"]
[30270091046,3027009,"Oakleigh",300694,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091047,3027009,"Oakleigh",300580,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Primary",0,34813,0,5,4,3,34813,34813,34813,14505.416666666666,11604.333333333334,8703.25,0,34813,"Spec"]
[30270091048,3027009,"Oakleigh",299290,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091049,3027009,"Oakleigh",298484,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091050,3027009,"Oakleigh",295054,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091051,3027009,"Oakleigh",295053,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091052,3027009,"Oakleigh",295048,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091053,3027009,"Oakleigh",295047,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,{"$f":"IF(F134=\"0.\",\"EXCE\",LEFT(F134,4))","v":"Spec"}]
[30270091054,3027009,"Oakleigh",295046,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091055,3027009,"Oakleigh",294157,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091056,3027009,"Oakleigh",285571,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091057,3027009,"Oakleigh",277486,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091058,3027009,"Oakleigh",274634,"Non Barnet","Special School - Band E4","-","-","Primary",0,23209,0,0,0,0,23209,23209,23209,0,0,0,0,0,"Spec"]
[30270091059,3027009,"Oakleigh",271089,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091060,3027009,"Oakleigh",270531,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Primary",0,34813,0,5,4,3,34813,34813,34813,14505.416666666666,11604.333333333334,8703.25,0,34813,"Spec"]
[30270091061,3027009,"Oakleigh",270270,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091062,3027009,"Oakleigh",270268,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Primary",0,34813,0,5,4,3,34813,34813,34813,14505.416666666666,11604.333333333334,8703.25,0,34813,"Spec"]
[30270091063,3027009,"Oakleigh",270267,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091064,3027009,"Oakleigh",270149,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091065,3027009,"Oakleigh",270141,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091066,3027009,"Oakleigh",269873,"Non Barnet","Special School - Band E3","-","-","Primary",0,13925,0,0,0,0,13925,13925,13925,0,0,0,0,0,"Spec"]
[30270091067,3027009,"Oakleigh",269867,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091068,3027009,"Oakleigh",269478,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091069,3027009,"Oakleigh",264872,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091070,3027009,"Oakleigh",264592,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Primary",0,34813,0,5,4,3,34813,34813,34813,14505.416666666666,11604.333333333334,8703.25,0,34813,"Spec"]
[30270091071,3027009,"Oakleigh",259014,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091072,3027009,"Oakleigh",251257,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091073,3027009,"Oakleigh",239377,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091074,3027009,"Oakleigh",238901,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091075,3027009,"Oakleigh",214012,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091076,3027009,"Oakleigh",211307,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091077,3027009,"Oakleigh",208814,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091078,3027009,"Oakleigh",207429,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091079,3027009,"Oakleigh",207422,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091080,3027009,"Oakleigh",201936,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091081,3027009,"Oakleigh",197149,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091082,3027009,"Oakleigh",196874,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091083,3027009,"Oakleigh",193739,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270091084,3027009,"Oakleigh",182734,"Barnet","Special School - Band E3","2017-02-01","2018-03-01","Primary",2,13925,2320.8333333333335,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,16245.833333333334,"Spec"]
[30270091085,3027009,"Oakleigh",174875,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270091086,3027009,"Oakleigh",173712,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051000,3027005,"Northway",1082856,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,2321,25530,"Spec"]
[30270051001,3027005,"Northway",1062285,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051002,3027005,"Northway",1061840,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051003,3027005,"Northway",1061098,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051004,3027005,"Northway",1055498,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051005,3027005,"Northway",1055438,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051006,3027005,"Northway",1054257,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051007,3027005,"Northway",1052199,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051008,3027005,"Northway",1052192,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051009,3027005,"Northway",1042279,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051010,3027005,"Northway",1041663,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051011,3027005,"Northway",1041618,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051012,3027005,"Northway",1039344,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051013,3027005,"Northway",1036949,"Non Barnet","Special School - Band E2","-","-","Primary",0,8123,0,0,0,0,8123,8123,8123,0,0,0,0,0,"Spec"]
[30270051014,3027005,"Northway",1031916,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051015,3027005,"Northway",1031077,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051016,3027005,"Northway",1029888,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051017,3027005,"Northway",1028550,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051018,3027005,"Northway",1027366,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051019,3027005,"Northway",1015725,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051020,3027005,"Northway",1014249,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051021,3027005,"Northway",1013565,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051022,3027005,"Northway",1010658,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051023,3027005,"Northway",1010260,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051024,3027005,"Northway",1010093,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051025,3027005,"Northway",1008976,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051026,3027005,"Northway",1006575,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051027,3027005,"Northway",1006558,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051028,3027005,"Northway",1006540,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Primary",0,34813,0,5,4,3,34813,34813,34813,14505.416666666666,11604.333333333334,8703.25,0,34813,"Spec"]
[30270051029,3027005,"Northway",1006529,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051030,3027005,"Northway",1004352,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,{"$f":"IF(F198=\"0.\",\"EXCE\",LEFT(F198,4))","v":"Spec"}]
[30270051031,3027005,"Northway",1004005,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051032,3027005,"Northway",1003460,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051033,3027005,"Northway",1003243,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051034,3027005,"Northway",1000767,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051035,3027005,"Northway",1000444,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051036,3027005,"Northway",1000303,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051037,3027005,"Northway",1000135,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051038,3027005,"Northway",348693,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051039,3027005,"Northway",341619,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051040,3027005,"Northway",341601,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051041,3027005,"Northway",338347,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051042,3027005,"Northway",338335,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051043,3027005,"Northway",338329,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051044,3027005,"Northway",338326,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051045,3027005,"Northway",338323,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051046,3027005,"Northway",335824,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051047,3027005,"Northway",335666,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051048,3027005,"Northway",329021,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,1450.5,15375.5,"Spec"]
[30270051049,3027005,"Northway",320749,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051050,3027005,"Northway",310993,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051051,3027005,"Northway",310329,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051052,3027005,"Northway",309051,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051053,3027005,"Northway",304636,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051054,3027005,"Northway",301625,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051055,3027005,"Northway",298411,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051056,3027005,"Northway",297693,"Non Barnet","Special School - Band E5","-","-","Primary",0,34813,0,0,0,0,34813,34813,34813,0,0,0,0,0,"Spec"]
[30270051057,3027005,"Northway",295052,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051058,3027005,"Northway",295050,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051059,3027005,"Northway",295045,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051060,3027005,"Northway",285629,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051061,3027005,"Northway",281612,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051062,3027005,"Northway",279693,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051063,3027005,"Northway",279488,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051064,3027005,"Northway",275150,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051065,3027005,"Northway",274851,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Primary",0,5802,0,5,4,3,5802,5802,5802,2417.5,1934,1450.5,0,5802,"Spec"]
[30270051066,3027005,"Northway",269091,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051067,3027005,"Northway",266360,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051068,3027005,"Northway",265794,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051069,3027005,"Northway",264799,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051070,3027005,"Northway",264778,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Primary",0,5802,0,5,4,3,5802,5802,5802,2417.5,1934,1450.5,0,5802,"Spec"]
[30270051071,3027005,"Northway",264590,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051072,3027005,"Northway",264210,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051073,3027005,"Northway",263649,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051074,3027005,"Northway",259085,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051075,3027005,"Northway",258831,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051076,3027005,"Northway",254369,"Non Barnet","Special School - Band E4","-","-","Primary",0,23209,0,0,0,0,23209,23209,23209,0,0,0,0,0,"Spec"]
[30270051077,3027005,"Northway",252058,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051078,3027005,"Northway",247703,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051079,3027005,"Northway",244813,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051080,3027005,"Northway",239569,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051081,3027005,"Northway",239225,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051082,3027005,"Northway",238904,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051083,3027005,"Northway",238900,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051084,3027005,"Northway",236947,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051085,3027005,"Northway",236610,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051086,3027005,"Northway",234076,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051087,3027005,"Northway",231228,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051088,3027005,"Northway",227148,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Primary",0,5802,0,5,4,3,5802,5802,5802,2417.5,1934,1450.5,0,5802,"Spec"]
[30270051089,3027005,"Northway",224444,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051090,3027005,"Northway",222006,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051091,3027005,"Northway",217922,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051092,3027005,"Northway",211114,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051093,3027005,"Northway",210215,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051094,3027005,"Northway",210128,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,{"$f":"IF(F262=\"0.\",\"EXCE\",LEFT(F262,4))","v":"Spec"}]
[30270051095,3027005,"Northway",207394,"Non Barnet","Special School - Band E4","-","-","Primary",0,23209,0,0,0,0,23209,23209,23209,0,0,0,0,0,"Spec"]
[30270051096,3027005,"Northway",203705,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051097,3027005,"Northway",203334,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051098,3027005,"Northway",202169,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051099,3027005,"Northway",197238,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270051100,3027005,"Northway",197146,"Non Barnet","Special School - Band E2","-","-","Primary",0,8123,0,0,0,0,8123,8123,8123,0,0,0,0,0,"Spec"]
[30270051101,3027005,"Northway",196761,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,1450.5,15375.5,"Spec"]
[30270051102,3027005,"Northway",195658,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Primary",0,5802,0,5,4,3,5802,5802,5802,2417.5,1934,1450.5,0,5802,"Spec"]
[30270051103,3027005,"Northway",190552,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051104,3027005,"Northway",184194,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051105,3027005,"Northway",182731,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051106,3027005,"Northway",182728,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051107,3027005,"Northway",182724,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Primary",0,13925,0,5,4,3,13925,13925,13925,5802.083333333333,4641.666666666667,3481.25,0,13925,"Spec"]
[30270051108,3027005,"Northway",174828,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Primary",0,5802,0,5,4,3,5802,5802,5802,2417.5,1934,1450.5,0,5802,"Spec"]
[30270051109,3027005,"Northway",170897,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Primary",0,23209,0,5,4,3,23209,23209,23209,9670.4166666666661,7736.333333333333,5802.25,0,23209,"Spec"]
[30270051110,3027005,"Northway",170499,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Primary",0,8123,0,5,4,3,8123,8123,8123,3384.5833333333335,2707.6666666666665,2030.75,0,8123,"Spec"]
[30270001000,3027000,"Oak Lodge",1055659,"Non Barnet","Special School - Band E4","-","-","Secondary",0,25530,0,0,0,0,25530,25530,25530,0,0,0,0,0,"Spec"]
[30270001001,3027000,"Oak Lodge",1050237,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001002,3027000,"Oak Lodge",1038103,"Non Barnet","Special School - Band E2","-","-","Secondary",0,8935,0,0,0,0,8935,8935,8935,0,0,0,0,0,"Spec"]
[30270001003,3027000,"Oak Lodge",1031098,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001004,3027000,"Oak Lodge",1017918,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001005,3027000,"Oak Lodge",1013169,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001006,3027000,"Oak Lodge",338292,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001007,3027000,"Oak Lodge",336696,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001008,3027000,"Oak Lodge",290967,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001009,3027000,"Oak Lodge",290486,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001010,3027000,"Oak Lodge",275395,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001011,3027000,"Oak Lodge",270695,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001012,3027000,"Oak Lodge",270261,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001013,3027000,"Oak Lodge",270260,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001014,3027000,"Oak Lodge",267077,"Non Barnet","Special School - Band E1","-","-","Secondary",0,6382,0,0,0,0,6382,6382,6382,0,0,0,0,0,"Spec"]
[30270001015,3027000,"Oak Lodge",264201,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001016,3027000,"Oak Lodge",256608,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001017,3027000,"Oak Lodge",245349,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001018,3027000,"Oak Lodge",232226,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001019,3027000,"Oak Lodge",218364,"Non Barnet","Special School - Band E2","-","-","Secondary",0,8935,0,0,0,0,8935,8935,8935,0,0,0,0,0,"Spec"]
[30270001020,3027000,"Oak Lodge",210645,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001021,3027000,"Oak Lodge",199630,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001022,3027000,"Oak Lodge",199564,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001023,3027000,"Oak Lodge",198846,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001024,3027000,"Oak Lodge",197688,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001025,3027000,"Oak Lodge",184383,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001026,3027000,"Oak Lodge",184327,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001027,3027000,"Oak Lodge",175489,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001028,3027000,"Oak Lodge",174585,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001029,3027000,"Oak Lodge",174540,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001030,3027000,"Oak Lodge",174389,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001031,3027000,"Oak Lodge",174329,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001032,3027000,"Oak Lodge",174313,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001033,3027000,"Oak Lodge",174275,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001034,3027000,"Oak Lodge",174261,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001035,3027000,"Oak Lodge",173972,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001036,3027000,"Oak Lodge",173573,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001037,3027000,"Oak Lodge",173544,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001038,3027000,"Oak Lodge",173121,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001039,3027000,"Oak Lodge",172901,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001040,3027000,"Oak Lodge",172892,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001041,3027000,"Oak Lodge",172485,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001042,3027000,"Oak Lodge",172099,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001043,3027000,"Oak Lodge",172023,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001044,3027000,"Oak Lodge",171987,"Non Barnet","Special School - Band E2","-","-","Post16",0,8935,0,0,0,0,8935,8935,8935,0,0,0,0,0,"Spec"]
[30270001045,3027000,"Oak Lodge",171643,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001046,3027000,"Oak Lodge",171642,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001047,3027000,"Oak Lodge",171440,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,{"$f":"IF(F326=\"0.\",\"EXCE\",LEFT(F326,4))","v":"Spec"}]
[30270001048,3027000,"Oak Lodge",170940,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001049,3027000,"Oak Lodge",170839,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001050,3027000,"Oak Lodge",169194,"Non Barnet","Special School - Band E3","-","-","Secondary",0,15318,0,0,0,0,15318,15318,15318,0,0,0,0,0,"Spec"]
[30270001051,3027000,"Oak Lodge",168103,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001052,3027000,"Oak Lodge",164110,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001053,3027000,"Oak Lodge",163740,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001054,3027000,"Oak Lodge",162721,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001055,3027000,"Oak Lodge",157227,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001056,3027000,"Oak Lodge",155736,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001057,3027000,"Oak Lodge",155715,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001058,3027000,"Oak Lodge",155711,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001059,3027000,"Oak Lodge",155702,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001060,3027000,"Oak Lodge",155700,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001061,3027000,"Oak Lodge",151024,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001062,3027000,"Oak Lodge",150761,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001063,3027000,"Oak Lodge",150620,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001064,3027000,"Oak Lodge",150587,"Non Barnet","Special School - Band E3","-","-","Secondary",0,15318,0,0,0,0,15318,15318,15318,0,0,0,0,0,"Spec"]
[30270001065,3027000,"Oak Lodge",150444,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001066,3027000,"Oak Lodge",150277,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001067,3027000,"Oak Lodge",149860,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001068,3027000,"Oak Lodge",149148,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001069,3027000,"Oak Lodge",149033,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001070,3027000,"Oak Lodge",148813,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001071,3027000,"Oak Lodge",148812,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001072,3027000,"Oak Lodge",145921,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001073,3027000,"Oak Lodge",144703,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001074,3027000,"Oak Lodge",144127,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001075,3027000,"Oak Lodge",134429,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001076,3027000,"Oak Lodge",134358,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001077,3027000,"Oak Lodge",134009,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001078,3027000,"Oak Lodge",133572,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001079,3027000,"Oak Lodge",130562,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001080,3027000,"Oak Lodge",128819,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001081,3027000,"Oak Lodge",128706,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001082,3027000,"Oak Lodge",128584,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001083,3027000,"Oak Lodge",128417,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001084,3027000,"Oak Lodge",127593,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001085,3027000,"Oak Lodge",127489,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001086,3027000,"Oak Lodge",127486,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001087,3027000,"Oak Lodge",127482,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001088,3027000,"Oak Lodge",127318,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001089,3027000,"Oak Lodge",126188,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001090,3027000,"Oak Lodge",125819,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001091,3027000,"Oak Lodge",125511,"Non Barnet","Special School - Band E1","-","-","Post16",0,6382,0,0,0,0,6382,6382,6382,0,0,0,0,0,"Spec"]
[30270001092,3027000,"Oak Lodge",124582,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001093,3027000,"Oak Lodge",124446,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001094,3027000,"Oak Lodge",117747,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001095,3027000,"Oak Lodge",117689,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001096,3027000,"Oak Lodge",112020,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001097,3027000,"Oak Lodge",111690,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001098,3027000,"Oak Lodge",111675,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001099,3027000,"Oak Lodge",107745,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001100,3027000,"Oak Lodge",105855,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001101,3027000,"Oak Lodge",105812,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001102,3027000,"Oak Lodge",104999,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001103,3027000,"Oak Lodge",104894,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001104,3027000,"Oak Lodge",104836,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001105,3027000,"Oak Lodge",104833,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001106,3027000,"Oak Lodge",104233,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001107,3027000,"Oak Lodge",103864,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001108,3027000,"Oak Lodge",103792,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001109,3027000,"Oak Lodge",103596,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001110,3027000,"Oak Lodge",102271,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001111,3027000,"Oak Lodge",101892,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,{"$f":"IF(F390=\"0.\",\"EXCE\",LEFT(F390,4))","v":"Spec"}]
[30270001112,3027000,"Oak Lodge",101888,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001113,3027000,"Oak Lodge",101585,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001114,3027000,"Oak Lodge",101583,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001115,3027000,"Oak Lodge",100978,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001116,3027000,"Oak Lodge",100977,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001117,3027000,"Oak Lodge",100852,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001118,3027000,"Oak Lodge",99251,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001119,3027000,"Oak Lodge",92128,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001120,3027000,"Oak Lodge",86317,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001121,3027000,"Oak Lodge",86310,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001122,3027000,"Oak Lodge",81271,"Non Barnet","Special School - Band E2","-","-","Secondary",0,8935,0,0,0,0,8935,8935,8935,0,0,0,0,0,"Spec"]
[30270001123,3027000,"Oak Lodge",78906,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001124,3027000,"Oak Lodge",75144,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001125,3027000,"Oak Lodge",74949,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001126,3027000,"Oak Lodge",74628,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001127,3027000,"Oak Lodge",73949,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001128,3027000,"Oak Lodge",73471,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001129,3027000,"Oak Lodge",73339,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001130,3027000,"Oak Lodge",71477,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001131,3027000,"Oak Lodge",71366,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001132,3027000,"Oak Lodge",68504,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001133,3027000,"Oak Lodge",68502,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001134,3027000,"Oak Lodge",67173,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Secondary",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001135,3027000,"Oak Lodge",66175,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001136,3027000,"Oak Lodge",66059,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001137,3027000,"Oak Lodge",66054,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001138,3027000,"Oak Lodge",66049,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001139,3027000,"Oak Lodge",65829,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001140,3027000,"Oak Lodge",65828,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001141,3027000,"Oak Lodge",65658,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001142,3027000,"Oak Lodge",65578,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001143,3027000,"Oak Lodge",65379,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001144,3027000,"Oak Lodge",65366,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Secondary",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001145,3027000,"Oak Lodge",65355,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001146,3027000,"Oak Lodge",65351,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001147,3027000,"Oak Lodge",65333,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Secondary",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001148,3027000,"Oak Lodge",65282,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001149,3027000,"Oak Lodge",65281,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Secondary",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001150,3027000,"Oak Lodge",65262,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001151,3027000,"Oak Lodge",65259,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001152,3027000,"Oak Lodge",65214,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001153,3027000,"Oak Lodge",65207,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001154,3027000,"Oak Lodge",63917,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001155,3027000,"Oak Lodge",63880,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001156,3027000,"Oak Lodge",63826,"Barnet","Special School - Band E5","2017-04-01","2018-03-01","Post16",0,38295,0,5,4,3,38295,38295,38295,15956.25,12765,9573.75,0,38295,"Spec"]
[30270001157,3027000,"Oak Lodge",63717,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001158,3027000,"Oak Lodge",63677,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001159,3027000,"Oak Lodge",59423,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001160,3027000,"Oak Lodge",53480,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001161,3027000,"Oak Lodge",51237,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001162,3027000,"Oak Lodge",51224,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001163,3027000,"Oak Lodge",51213,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001164,3027000,"Oak Lodge",51181,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001165,3027000,"Oak Lodge",51156,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001166,3027000,"Oak Lodge",49856,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001167,3027000,"Oak Lodge",49754,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001168,3027000,"Oak Lodge",48656,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001169,3027000,"Oak Lodge",40837,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30270001170,3027000,"Oak Lodge",35235,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001171,3027000,"Oak Lodge",34380,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001172,3027000,"Oak Lodge",34271,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001173,3027000,"Oak Lodge",34103,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001174,3027000,"Oak Lodge",33589,"Barnet","Special School - Band E3","2017-04-01","2018-03-01","Post16",0,15318,0,5,4,3,15318,15318,15318,6382.5,5106,3829.5,0,15318,"Spec"]
[30270001175,3027000,"Oak Lodge",27783,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,{"$f":"IF(F454=\"0.\",\"EXCE\",LEFT(F454,4))","v":"Spec"}]
[30270001176,3027000,"Oak Lodge",26052,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001177,3027000,"Oak Lodge",23390,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001178,3027000,"Oak Lodge",20457,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001179,3027000,"Oak Lodge",15234,"Barnet","Special School - Band E2","2017-04-01","2018-03-01","Post16",0,8935,0,5,4,3,8935,8935,8935,3722.9166666666665,2978.3333333333335,2233.75,0,8935,"Spec"]
[30270001180,3027000,"Oak Lodge",15179,"Barnet","Special School - Band E1","2017-04-01","2018-03-01","Post16",0,6382,0,5,4,3,6382,6382,6382,2659.1666666666665,2127.3333333333335,1595.5,0,6382,"Spec"]
[30270001181,3027000,"Oak Lodge",15032,"Barnet","Special School - Band E4","2017-04-01","2018-03-01","Post16",0,25530,0,5,4,3,25530,25530,25530,10637.5,8510,6382.5,0,25530,"Spec"]
[30269061000,3026906,"Wren Academy",1028828,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269061001,3026906,"Wren Academy",1006468,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061002,3026906,"Wren Academy",349181,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061003,3026906,"Wren Academy",342233,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061004,3026906,"Wren Academy",321345,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269061005,3026906,"Wren Academy",319539,"Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30269061006,3026906,"Wren Academy",271954,"Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30269061007,3026906,"Wren Academy",172328,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269061008,3026906,"Wren Academy",169113,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269061009,3026906,"Wren Academy",151049,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30269061010,3026906,"Wren Academy",151039,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061011,3026906,"Wren Academy",150874,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269061012,3026906,"Wren Academy",150235,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061013,3026906,"Wren Academy",134275,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30269061014,3026906,"Wren Academy",128470,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061015,3026906,"Wren Academy",127875,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061016,3026906,"Wren Academy",117472,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269061017,3026906,"Wren Academy",112492,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061018,3026906,"Wren Academy",111962,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269061019,3026906,"Wren Academy",104835,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061020,3026906,"Wren Academy",104832,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269061021,3026906,"Wren Academy",104657,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269061022,3026906,"Wren Academy",92436,"Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30269061023,3026906,"Wren Academy",87298,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269061024,3026906,"Wren Academy",34181,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051000,3026905,"London Academy",301936,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,14350,0,5,4,3,0,0,0,0,0,0,0,0,"Addi"]
[30269051001,3026905,"London Academy",211030,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,14350,0,5,4,3,0,0,0,0,0,0,0,0,"Addi"]
[30269051002,3026905,"London Academy",182993,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,14350,0,5,4,3,0,0,0,0,0,0,0,0,"Addi"]
[30269051003,3026905,"London Academy",81903,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,14350,0,5,4,3,0,0,0,0,0,0,0,0,"Addi"]
[30269051004,3026905,"London Academy","SK36840","Non Barnet","OOB- Unknown","-","-","Post16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30269051005,3026905,"London Academy",12345,"Non Barnet","OOB- Unknown","-","-","Post16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30269051006,3026905,"London Academy",1095667,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051007,3026905,"London Academy",1016738,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269051008,3026905,"London Academy",1011595,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269051009,3026905,"London Academy",310480,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269051010,3026905,"London Academy",260323,"Non Barnet","Statement/EHCP - Band C","-","-","Post16",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30269051011,3026905,"London Academy",196423,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051012,3026905,"London Academy",184224,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269051013,3026905,"London Academy",183909,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051014,3026905,"London Academy",173850,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269051015,3026905,"London Academy",163323,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269051016,3026905,"London Academy",151834,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051017,3026905,"London Academy",150786,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269051018,3026905,"London Academy",148484,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30269051019,3026905,"London Academy",134427,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051020,3026905,"London Academy",133903,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269051021,3026905,"London Academy",129200,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051022,3026905,"London Academy",117641,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051023,3026905,"London Academy",105532,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30269051024,3026905,"London Academy",86315,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269051025,3026905,"London Academy",75375,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30269051026,3026905,"London Academy",73561,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051027,3026905,"London Academy",73481,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269051028,3026905,"London Academy",70112,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051029,3026905,"London Academy",69300,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051030,3026905,"London Academy",64431,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30269051031,3026905,"London Academy",49200,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Post16",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30269051032,3026905,"London Academy",37080,"Non Barnet","Statement/EHCP - Band E","-","-","Secondary",0,13843,0,0,0,0,13843,13843,13843,0,0,0,0,0,{"$f":"IF(F518=\"0.\",\"EXCE\",LEFT(F518,4))","v":"Stat"}]
[30259501000,3025950,"Oak Hill School","YM37247","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20000,0,0,0,0,20000,20000,20000,0,0,0,0,0,"Addi"]
[30259501001,3025950,"Oak Hill School","TD38858","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20000,0,0,0,0,20000,20000,20000,0,0,0,0,0,"Addi"]
[30259501002,3025950,"Oak Hill School","JB37884","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20000,0,0,0,0,20000,20000,20000,0,0,0,0,0,"Addi"]
[30259501003,3025950,"Oak Hill School","EB38808","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20000,0,0,0,0,20000,20000,20000,0,0,0,0,0,"Addi"]
[30259501004,3025950,"Oak Hill School","DG37222","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20000,0,0,0,0,20000,20000,20000,0,0,0,0,0,"Addi"]
[30259501005,3025950,"Oak Hill School","AR37792","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20000,0,0,0,0,20000,20000,20000,0,0,0,0,0,"Addi"]
[30259501006,3025950,"Oak Hill School","AM37654","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20000,0,0,0,0,20000,20000,20000,0,0,0,0,0,"Addi"]
[30259501007,3025950,"Oak Hill School","AB38820","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20000,0,0,0,0,20000,20000,20000,0,0,0,0,0,"Addi"]
[30259501008,3025950,"Oak Hill School",1089299,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,6954,26954,"Addi"]
[30259501009,3025950,"Oak Hill School",1068507,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501010,3025950,"Oak Hill School",1014809,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501011,3025950,"Oak Hill School",316388,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501012,3025950,"Oak Hill School",300249,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501013,3025950,"Oak Hill School",297127,"Barnet","Additional Resourced Provision - ARP","-","2017-02-01","Secondary",-1,20000,-1666.6666666666667,0,0,0,20000,20000,20000,0,0,0,0,-1666.6666666666667,"Addi"]
[30259501014,3025950,"Oak Hill School",275388,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501015,3025950,"Oak Hill School",226520,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501016,3025950,"Oak Hill School",174305,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501017,3025950,"Oak Hill School",174124,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501018,3025950,"Oak Hill School",156725,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501019,3025950,"Oak Hill School",150234,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501020,3025950,"Oak Hill School",146440,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501021,3025950,"Oak Hill School",134492,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501022,3025950,"Oak Hill School",134356,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501023,3025950,"Oak Hill School",133560,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501024,3025950,"Oak Hill School",130153,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501025,3025950,"Oak Hill School",129520,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501026,3025950,"Oak Hill School",128982,"Barnet","Additional Resourced Provision - ARP","2017-03-01","2018-03-01","Secondary",1,20000,1666.6666666666667,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,21666.666666666668,"Addi"]
[30259501027,3025950,"Oak Hill School",128224,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501028,3025950,"Oak Hill School",106762,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501029,3025950,"Oak Hill School",106035,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501030,3025950,"Oak Hill School",104816,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501031,3025950,"Oak Hill School",104289,"Barnet","Additional Resourced Provision - ARP","2017-03-01","2018-03-01","Secondary",1,20000,1666.6666666666667,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,21666.666666666668,"Addi"]
[30259501032,3025950,"Oak Hill School",103624,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501033,3025950,"Oak Hill School",101589,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501034,3025950,"Oak Hill School",82056,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501035,3025950,"Oak Hill School",80023,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259501036,3025950,"Oak Hill School",73462,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20000,0,5,4,3,20000,20000,20000,8333.3333333333339,6666.666666666667,5000,0,20000,"Addi"]
[30259491000,3025949,"Menorah Foundation School",1009284,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30259491001,3025949,"Menorah Foundation School",1003551,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30259491002,3025949,"Menorah Foundation School",348588,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30259491003,3025949,"Menorah Foundation School",328812,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30259491004,3025949,"Menorah Foundation School",312059,"Barnet","Statement/EHCP - Band C","2017-01-01","2017-03-01","Primary",3,8137,2034.25,0,0,0,8137,8137,8137,0,0,0,0,2034.25,"Stat"]
[30259491005,3025949,"Menorah Foundation School",276906,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30259481000,3025948,"Mathilda Marks Kennedy School",1041075,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30259481001,3025948,"Mathilda Marks Kennedy School",286486,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30259481002,3025948,"Mathilda Marks Kennedy School",258422,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30259481003,3025948,"Mathilda Marks Kennedy School",246539,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30259481004,3025948,"Mathilda Marks Kennedy School",245097,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30259481005,3025948,"Mathilda Marks Kennedy School",239032,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271000,3025427,"JCoSS","TA37131","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271001,3025427,"JCoSS","OH37022","Non Barnet","Additional Resourced Provision - ARP","-","-","Post16",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271002,3025427,"JCoSS","NW37430","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271003,3025427,"JCoSS","NA37754","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271004,3025427,"JCoSS","JW37430","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271005,3025427,"JCoSS","JF36371","Non Barnet","Additional Resourced Provision - ARP","-","-","Post16",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271006,3025427,"JCoSS","JB37211","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271007,3025427,"JCoSS","EP37901","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271008,3025427,"JCOSS","DT38703","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271009,3025427,"JCoSS","AE37171","Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271010,3025427,"JCoSS","AD36778","Non Barnet","Additional Resourced Provision - ARP","-","-","Post16",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,"Addi"]
[30254271011,3025427,"JCoSS",1009132,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271012,3025427,"JCOSS",335327,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271013,3025427,"JCoSS",296480,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271014,3025427,"JCoSS",281367,"Non Barnet","Additional Resourced Provision - ARP","-","-","Secondary",0,20547,0,0,0,0,18423,18423,18423,0,0,0,0,0,{"$f":"IF(F582=\"0.\",\"EXCE\",LEFT(F582,4))","v":"Addi"}]
[30254271015,3025427,"JCoSS",264806,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271016,3025427,"JCoSS",247674,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271017,3025427,"JCoSS",232065,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271018,3025427,"JCoSS",203618,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271019,3025427,"JCoSS",183738,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,2883.958333333333,21306.958333333332,"Addi"]
[30254271020,3025427,"JCOSS",183653,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271021,3025427,"JCoSS",183604,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271022,3025427,"JCoSS",183016,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271023,3025427,"JCoSS",173794,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,2884,21307,"Addi"]
[30254271024,3025427,"JCoSS",172689,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271025,3025427,"JCOSS",158116,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271026,3025427,"JCoSS",157725,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271027,3025427,"JCoSS",155670,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271028,3025427,"JCoSS",151261,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271029,3025427,"JCoSS",149053,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271030,3025427,"JCoSS",148519,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271031,3025427,"JCoSS",148472,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271032,3025427,"JCoSS",145042,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271033,3025427,"JCoSS",144122,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271034,3025427,"JCoSS",130531,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271035,3025427,"JCoSS",112038,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271036,3025427,"JCoSS",105585,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271037,3025427,"JCoSS",105567,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271038,3025427,"JCoSS",99317,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271039,3025427,"JCoSS",91486,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271040,3025427,"JCoSS",79418,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271041,3025427,"JCoSS",75034,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271042,3025427,"JCoSS",72423,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271043,3025427,"JCoSS",72172,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,8127,26550,"Addi"]
[30254271044,3025427,"JCoSS",68285,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Secondary",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271045,3025427,"JCoSS",65288,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271046,3025427,"JCoSS",64918,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271047,3025427,"JCoSS",49718,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271048,3025427,"JCoSS",48529,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271049,3025427,"JCoSS",37698,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271050,3025427,"JCoSS",32641,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Post16",0,20547,0,5,4,3,18423,18423,18423,7676.25,6141,4605.75,0,18423,"Addi"]
[30254271051,3025427,"JCoSS",111111,"Barnet","Exceptional.","2017-04-01","2018-03-01","Secondary",0,0,0,5,4,3,0,0,0,0,0,0,5000,5000,"Exce"]
[30254271052,3025427,"JCoSS","IJ36725","Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271053,3025427,"JCoSS",1085959,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271054,3025427,"JCoSS",1082941,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271055,3025427,"JCoSS",1081149,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271056,3025427,"JCoSS",1081148,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271057,3025427,"JCoSS",1072643,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271058,3025427,"JCoSS",1046566,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271059,3025427,"JCoSS",1044761,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271060,3025427,"JCoSS",1044760,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271061,3025427,"JCoSS",1013272,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271062,3025427,"JCoSS",1006511,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271063,3025427,"JCoSS",321482,"Non Barnet","OOB- Unknown","-","-","Post16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271064,3025427,"JCoSS",319492,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254271065,3025427,"JCoSS",1069520,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254271066,3025427,"JCoSS",1069026,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30254271067,3025427,"JCoSS",334204,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254271068,3025427,"JCoSS",331196,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254271069,3025427,"JCoSS",272298,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254271070,3025427,"JCoSS",270639,"Barnet","Statement/EHCP - Band D","2017-04-01","2017-05-01","Secondary",0,10990,0,2,0,0,10990,10990,10990,1831.6666666666667,0,0,0,1831.6666666666667,"Stat"]
[30254271071,3025427,"JCoSS",244034,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271072,3025427,"JCoSS",232063,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271073,3025427,"JCoSS",199131,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271074,3025427,"JCoSS",171474,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271075,3025427,"JCoSS",164116,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271076,3025427,"JCoSS",151768,"Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254271077,3025427,"JCoSS",149975,"Barnet","Statement/EHCP - Band D","-","2016-12-01","Secondary",-3,10990,-2747.5,0,0,0,10990,10990,10990,0,0,0,0,-2747.5,"Stat"]
[30254271078,3025427,"JCoSS",148517,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,{"$f":"IF(F646=\"0.\",\"EXCE\",LEFT(F646,4))","v":"Stat"}]
[30254271079,3025427,"JCoSS",133907,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271080,3025427,"JCoSS",127697,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254271081,3025427,"JCoSS",100734,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271082,3025427,"JCoSS",74913,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271083,3025427,"JCoSS",74425,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254271084,3025427,"JCoSS",73694,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254271085,3025427,"JCoSS",65367,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091000,3025409,"Hasmonean High School","YiB37047","Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254091001,3025409,"Hasmonean High School","YaB37047","Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254091002,3025409,"Hasmonean High School","SC38109","Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254091003,3025409,"Hasmonean High School","GE36955","Non Barnet","OOB- Unknown","-","-","Post16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254091004,3025409,"Hasmonean High School","EB37996","Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254091005,3025409,"Hasmonean High School",1066399,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30254091006,3025409,"Hasmonean High School",299811,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254091007,3025409,"Hasmonean High School",234592,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254091008,3025409,"Hasmonean High School",233367,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254091009,3025409,"Hasmonean High School",203342,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091010,3025409,"Hasmonean High School",183859,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254091011,3025409,"Hasmonean High School",183851,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254091012,3025409,"Hasmonean High School",182866,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091013,3025409,"Hasmonean High School",157944,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091014,3025409,"Hasmonean High School",151801,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254091015,3025409,"Hasmonean High School",151617,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091016,3025409,"Hasmonean High School",151236,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091017,3025409,"Hasmonean High School",145144,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Post16",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254091018,3025409,"Hasmonean High School",133777,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091019,3025409,"Hasmonean High School",104220,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091020,3025409,"Hasmonean High School",104065,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091021,3025409,"Hasmonean High School",103655,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091022,3025409,"Hasmonean High School",103302,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254091023,3025409,"Hasmonean High School",82377,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254091024,3025409,"Hasmonean High School",74752,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254091025,3025409,"Hasmonean High School",65347,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254081000,3025408,"Bishop Douglass School",1061905,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254081001,3025408,"Bishop Douglass School",301367,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254081002,3025408,"Bishop Douglass School",49273,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254071000,3025407,"St James' Catholic High School","LD37985","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254071001,3025407,"St James' Catholic High School","JR38091","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254071002,3025407,"St James' Catholic High School","DZ37302","Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254071003,3025407,"St James' Catholic High School","CQ38216","Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254071004,3025407,"St James' Catholic High School","BO38222","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254071005,3025407,"St James' Catholic High School","BGM36963","Non Barnet","Statement/EHCP - Band B","-","-","Post16",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254071006,3025407,"St James' Catholic High School",1088166,"Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30254071007,3025407,"St James' Catholic High School",1009219,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254071008,3025407,"St James' Catholic High School",275239,"Barnet","Statement/EHCP - Band C","2017-01-01","2017-08-01","Secondary",3,8137,2034.25,5,0,0,8137,8137,8137,3390.4166666666665,0,0,0,5424.6666666666661,"Stat"]
[30254071009,3025407,"St James' Catholic High School",201057,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254071010,3025407,"St James' Catholic High School",199853,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254071011,3025407,"St James' Catholic High School",174768,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254071012,3025407,"St James' Catholic High School",174684,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254071013,3025407,"St James' Catholic High School",173611,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254071014,3025407,"St James' Catholic High School",155902,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254071015,3025407,"St James' Catholic High School",151350,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254071016,3025407,"St James' Catholic High School",150122,"Barnet","Statement/EHCP - Band C","2017-05-01","2018-03-01","Secondary",0,8137,0,4,4,3,8137,8137,8137,2712.3333333333335,2712.3333333333335,2034.25,0,7458.916666666667,"Stat"]
[30254071017,3025407,"St James' Catholic High School",127492,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254071018,3025407,"St James' Catholic High School",106353,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254071019,3025407,"St James' Catholic High School",72524,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Post16",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254071020,3025407,"St James' Catholic High School",38523,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254071021,3025407,"St James' Catholic High School",38517,"Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30254071022,3025407,"St James' Catholic High School",38499,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254071023,3025407,"St James' Catholic High School",38493,"Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30254071024,3025407,"St James' Catholic High School",38204,"Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30254071025,3025407,"St James' Catholic High School",38146,"Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254071026,3025407,"St James' Catholic High School",37759,"Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254071027,3025407,"St James' Catholic High School",37743,"Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,{"$f":"IF(F710=\"0.\",\"EXCE\",LEFT(F710,4))","v":"Stat"}]
[30254071028,3025407,"St James' Catholic High School",37734,"Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30254071029,3025407,"St James' Catholic High School",37669,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254071030,3025407,"St James' Catholic High School",37596,"Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30254071031,3025407,"St James' Catholic High School",37556,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254071032,3025407,"St James' Catholic High School",37333,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254071033,3025407,"St James' Catholic High School",37261,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254061000,3025406,"Ashmole Academy","SR38075","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254061001,3025406,"Ashmole Academy","SP37823","Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30254061002,3025406,"Ashmole Academy","rm37903","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254061003,3025406,"Ashmole Academy","OH36913","Non Barnet","Statement/EHCP - Band A","-","-","Post16",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30254061004,3025406,"Ashmole Academy","MP37368","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254061005,3025406,"Ashmole Academy","KBA38210","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254061006,3025406,"Ashmole Academy","KA37051","Non Barnet","Statement/EHCP - Band B","-","-","Post16",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254061007,3025406,"Ashmole Academy","JK37911","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254061008,3025406,"Ashmole Academy","HC37257","Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30254061009,3025406,"Ashmole Academy","EA38590","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254061010,3025406,"Ashmole Academy","DA38546","Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30254061011,3025406,"Ashmole Academy","AM37249","Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30254061012,3025406,"Ashmole Academy","AB38309","Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254061013,3025406,"Ashmole Academy",1087140,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254061014,3025406,"Ashmole Academy",1081227,"Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30254061015,3025406,"Ashmole Academy",1070713,"Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30254061016,3025406,"Ashmole Academy",345526,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30254061017,3025406,"Ashmole Academy",183496,"Barnet","Statement/EHCP - Band D","2017-05-01","2018-03-01","Secondary",0,10990,0,4,4,3,10990,10990,10990,3663.3333333333335,3663.3333333333335,2747.5,0,10074.166666666668,"Stat"]
[30254061018,3025406,"Ashmole Academy",173648,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254061019,3025406,"Ashmole Academy",162839,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254061020,3025406,"Ashmole Academy",162834,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30254061021,3025406,"Ashmole Academy",151021,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254061022,3025406,"Ashmole Academy",133583,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254061023,3025406,"Ashmole Academy",130247,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254061024,3025406,"Ashmole Academy",127890,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254061025,3025406,"Ashmole Academy",126927,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254061026,3025406,"Ashmole Academy",73198,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254061027,3025406,"Ashmole Academy",67385,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Post16",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254061028,3025406,"Ashmole Academy",41620,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254051000,3025405,"Finchley Catholic High School",1087119,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254051001,3025405,"Finchley Catholic High School",1047932,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254051002,3025405,"Finchley Catholic High School",1009218,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254051003,3025405,"Finchley Catholic High School",306378,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254051004,3025405,"Finchley Catholic High School",184196,"Non Barnet","OOB- Unknown","-","-","Post16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254051005,3025405,"Finchley Catholic High School",129072,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254051006,3025405,"Finchley Catholic High School",93228,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254051007,3025405,"Finchley Catholic High School",1025832,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30254051008,3025405,"Finchley Catholic High School",345496,"Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254051009,3025405,"Finchley Catholic High School",336709,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254051010,3025405,"Finchley Catholic High School",270947,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254051011,3025405,"Finchley Catholic High School",149102,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254051012,3025405,"Finchley Catholic High School",148060,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254051013,3025405,"Finchley Catholic High School",145953,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Post16",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30254051014,3025405,"Finchley Catholic High School",133804,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254051015,3025405,"Finchley Catholic High School",128909,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254051016,3025405,"Finchley Catholic High School",106074,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254051017,3025405,"Finchley Catholic High School",73817,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254051018,3025405,"Finchley Catholic High School",69693,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254051019,3025405,"Finchley Catholic High School",64354,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021000,3025402,"Mill Hill High School",111111,"Barnet","Exceptional.","2017-04-01","2018-03-01","Secondary",0,0,0,5,4,3,0,0,0,0,0,0,69000,69000,"Exce"]
[30254021001,3025402,"Mill Hill High School","DJ37756","Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254021002,3025402,"Mill Hill High School","CB37544","Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254021003,3025402,"Mill Hill High School",155701,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30254021004,3025402,"Mill Hill High School",1093371,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021005,3025402,"Mill Hill High School",1056212,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021006,3025402,"Mill Hill High School",342244,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021007,3025402,"Mill Hill High School",258341,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254021008,3025402,"Mill Hill High School",232056,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,{"$f":"IF(F774=\"0.\",\"EXCE\",LEFT(F774,4))","v":"Stat"}]
[30254021009,3025402,"Mill Hill High School",214693,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254021010,3025402,"Mill Hill High School",213416,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021011,3025402,"Mill Hill High School",198338,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021012,3025402,"Mill Hill High School",183720,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021013,3025402,"Mill Hill High School",183609,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254021014,3025402,"Mill Hill High School",173775,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021015,3025402,"Mill Hill High School",172894,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021016,3025402,"Mill Hill High School",171852,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021017,3025402,"Mill Hill High School",171442,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254021018,3025402,"Mill Hill High School",171246,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021019,3025402,"Mill Hill High School",156106,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021020,3025402,"Mill Hill High School",151677,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021021,3025402,"Mill Hill High School",150776,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021022,3025402,"Mill Hill High School",149330,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254021023,3025402,"Mill Hill High School",139488,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021024,3025402,"Mill Hill High School",130150,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021025,3025402,"Mill Hill High School",129500,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021026,3025402,"Mill Hill High School",128592,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254021027,3025402,"Mill Hill High School",112577,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30254021028,3025402,"Mill Hill High School",112553,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254021029,3025402,"Mill Hill High School",112260,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254021030,3025402,"Mill Hill High School",107332,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254021031,3025402,"Mill Hill High School",104695,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021032,3025402,"Mill Hill High School",103456,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021033,3025402,"Mill Hill High School",103197,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254021034,3025402,"Mill Hill High School",100862,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254021035,3025402,"Mill Hill High School",93441,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021036,3025402,"Mill Hill High School",82075,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254021037,3025402,"Mill Hill High School",81863,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254021038,3025402,"Mill Hill High School",81835,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254021039,3025402,"Mill Hill High School",80723,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021040,3025402,"Mill Hill High School",79363,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Post16",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254021041,3025402,"Mill Hill High School",70707,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254021042,3025402,"Mill Hill High School",63780,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001000,3025400,"Hendon School","JM37624","Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30254001001,3025400,"Hendon School",1006683,"Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30254001002,3025400,"Hendon School",298744,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001003,3025400,"Hendon School",260396,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001004,3025400,"Hendon School",236028,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254001005,3025400,"Hendon School",197607,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254001006,3025400,"Hendon School",197463,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254001007,3025400,"Hendon School",189693,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001008,3025400,"Hendon School",182820,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001009,3025400,"Hendon School",182650,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254001010,3025400,"Hendon School",174740,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001011,3025400,"Hendon School",157358,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254001012,3025400,"Hendon School",156427,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254001013,3025400,"Hendon School",155578,"Barnet","Statement/EHCP - Band C","-","2017-02-01","Secondary",-1,8137,-678.08333333333337,0,0,0,8137,8137,8137,0,0,0,0,-678.08333333333337,"Stat"]
[30254001014,3025400,"Hendon School",150872,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30254001015,3025400,"Hendon School",149364,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001016,3025400,"Hendon School",149170,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001017,3025400,"Hendon School",146490,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001018,3025400,"Hendon School",146283,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001019,3025400,"Hendon School",144956,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001020,3025400,"Hendon School",139508,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254001021,3025400,"Hendon School",126228,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254001022,3025400,"Hendon School",125264,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254001023,3025400,"Hendon School",123292,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001024,3025400,"Hendon School",111928,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30254001025,3025400,"Hendon School",111805,"Barnet","Statement/EHCP - Band F","2017-04-01","2018-03-01","Secondary",0,16695,0,5,4,3,16695,16695,16695,6956.25,5565,4173.75,0,16695,"Stat"]
[30254001026,3025400,"Hendon School",75086,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254001027,3025400,"Hendon School",74247,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30254001028,3025400,"Hendon School",70484,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30254001029,3025400,"Hendon School",68400,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,{"$f":"IF(F838=\"0.\",\"EXCE\",LEFT(F838,4))","v":"Stat"}]
[30254001030,3025400,"Hendon School",48986,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30254001031,3025400,"Hendon School","SB38014","Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001032,3025400,"Hendon School","NY38314","Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001033,3025400,"Hendon School","AS38304","Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001034,3025400,"Hendon School",1086434,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001035,3025400,"Hendon School",1086106,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001036,3025400,"Hendon School",1086066,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001037,3025400,"Hendon School",1079372,"Barnet","Additional Resourced Provision (HI) - ARPHI","2017-04-01","2018-03-01","Secondary",0,13500,0,5,4,3,11425,11425,11425,4760.416666666667,3808.3333333333335,2856.25,0,11425,"Addi"]
[30254001038,3025400,"Hendon School",1013249,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001039,3025400,"Hendon School",1013248,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001040,3025400,"Hendon School",348047,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001041,3025400,"Hendon School",299438,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001042,3025400,"Hendon School",286035,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Post16",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001043,3025400,"Hendon School",285845,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001044,3025400,"Hendon School",285844,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001045,3025400,"Hendon School",258858,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Post16",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001046,3025400,"Hendon School",258856,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Post16",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001047,3025400,"Hendon School",246561,"Barnet","Additional Resourced Provision (HI) - ARPHI","2017-04-01","2018-03-01","Secondary",0,13500,0,5,4,3,11425,11425,11425,4760.416666666667,3808.3333333333335,2856.25,0,11425,"Addi"]
[30254001048,3025400,"Hendon School",243551,"Non Barnet","Additional Resourced Provision (ASD) - ARPASD","-","-","Post16",0,19583,0,0,0,0,17508,17508,17508,0,0,0,0,0,"Addi"]
[30254001049,3025400,"Hendon School",213603,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001050,3025400,"Hendon School",210973,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001051,3025400,"Hendon School",202717,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Post16",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001052,3025400,"Hendon School",184356,"Barnet","Additional Resourced Provision (HI) - ARPHI","2017-04-01","2018-03-01","Secondary",0,13500,0,5,4,3,11425,11425,11425,4760.416666666667,3808.3333333333335,2856.25,0,11425,"Addi"]
[30254001053,3025400,"Hendon School",175864,"Barnet","Additional Resourced Provision (HI) - ARPHI","2017-04-01","2018-03-01","Secondary",0,13500,0,5,4,3,11425,11425,11425,4760.416666666667,3808.3333333333335,2856.25,0,11425,"Addi"]
[30254001054,3025400,"Hendon School",174614,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001055,3025400,"Hendon School",171614,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001056,3025400,"Hendon School",148817,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001057,3025400,"Hendon School",145192,"Barnet","Additional Resourced Provision (HI) - ARPHI","2017-04-01","2018-03-01","Secondary",0,13500,0,5,4,3,11425,11425,11425,4760.416666666667,3808.3333333333335,2856.25,0,11425,"Addi"]
[30254001058,3025400,"Hendon School",143405,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001059,3025400,"Hendon School",139397,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001060,3025400,"Hendon School",130075,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001061,3025400,"Hendon School",126537,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001062,3025400,"Hendon School",112231,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001063,3025400,"Hendon School",103947,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001064,3025400,"Hendon School",91407,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001065,3025400,"Hendon School",75501,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001066,3025400,"Hendon School",75009,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Secondary",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001067,3025400,"Hendon School",63818,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Post16",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001068,3025400,"Hendon School",49104,"Non Barnet","Additional Resourced Provision (ASD) - ARPASD","-","-","Post16",0,19583,0,0,0,0,17508,17508,17508,0,0,0,0,0,"Addi"]
[30254001069,3025400,"Hendon School",15177,"Barnet","Additional Resourced Provision (ASD) - ARPASD","2017-04-01","2018-03-01","Post16",0,19583,0,5,4,3,17508,17508,17508,7295,5836,4377,0,17508,"Addi"]
[30254001070,3025400,"Hendon School",13203,"Non Barnet","Additional Resourced Provision (ASD) - ARPASD","-","-","Secondary",0,19583,0,0,0,0,17508,17508,17508,0,0,0,0,0,"Addi"]
[30254001071,3025400,"Hendon School",10202,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001072,3025400,"Hendon School",10193,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30254001073,3025400,"Hendon School",10192,"Non Barnet","Additional Resourced Provision (HI) - ARPHI","-","-","Secondary",0,13500,0,0,0,0,11425,11425,11425,0,0,0,0,0,"Addi"]
[30252011000,3025201,"Osidge School",1042871,"Non Barnet","OOB- Unknown","-","-","Primary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30252011001,3025201,"Osidge School",316224,"Non Barnet","OOB- Unknown","-","-","Primary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30252011002,3025201,"Osidge School",280992,"Non Barnet","OOB- Unknown","-","-","Primary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30252011003,3025201,"Osidge School",1066739,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30252011004,3025201,"Osidge School",1041134,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30252011005,3025201,"Osidge School",1039531,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30252011006,3025201,"Osidge School",1016995,"Non Barnet","Statement/EHCP - Band C","-","-","Primary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30252011007,3025201,"Osidge School",1001273,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30252011008,3025201,"Osidge School",313664,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30252011009,3025201,"Osidge School",276216,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30252011010,3025201,"Osidge School",270076,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30252011011,3025201,"Osidge School",265832,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30252011012,3025201,"Osidge School",213297,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30252011013,3025201,"Osidge School",210368,"Non Barnet","Statement/EHCP - Band C","-","-","Primary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30252011014,3025201,"Osidge School",195795,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30252001000,3025200,"Dollis Junior School",1091216,"Barnet","Statement/EHCP - Band C","2017-01-01","2017-08-01","Primary",3,8137,2034.25,5,0,0,8137,8137,8137,3390.4166666666665,0,0,0,5424.6666666666661,"Stat"]
[30252001001,3025200,"Dollis Junior School",330380,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30252001002,3025200,"Dollis Junior School",314319,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30252001003,3025200,"Dollis Junior School",313564,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30252001004,3025200,"Dollis Junior School",276799,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,{"$f":"IF(F902=\"0.\",\"EXCE\",LEFT(F902,4))","v":"Stat"}]
[30252001005,3025200,"Dollis Junior School",275525,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30252001006,3025200,"Dollis Junior School",237054,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30252001007,3025200,"Dollis Junior School",231919,"Barnet","Statement/EHCP - Band C","2017-01-01","2017-03-01","Primary",3,8137,2034.25,0,0,0,8137,8137,8137,0,0,0,0,2034.25,"Stat"]
[30252001008,3025200,"Dollis Junior School",231919,"Barnet","Statement/EHCP - Band C","2017-05-01","2017-08-01","Primary",0,8137,0,4,0,0,8137,8137,8137,2712.3333333333335,0,0,0,2712.3333333333335,"Stat"]
[30252001009,3025200,"Dollis Junior School",224457,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30252001010,3025200,"Dollis Junior School",212800,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30252001011,3025200,"Dollis Junior School",210481,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30252001012,3025200,"Dollis Junior School",209810,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30247521000,3024752,"Henrietta Barnett",212948,"Non Barnet","OOB- Unknown","-","-","Post16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30247521001,3024752,"Henrietta Barnett",1011691,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30242151000,3024215,"Compton School","HC37484","Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30242151001,3024215,"Compton School",264959,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242151002,3024215,"Compton School",251499,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242151003,3024215,"Compton School",218290,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151004,3024215,"Compton School",199695,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242151005,3024215,"Compton School",184374,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151006,3024215,"Compton School",174575,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151007,3024215,"Compton School",173354,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242151008,3024215,"Compton School",169019,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Post16",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242151009,3024215,"Compton School",162792,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242151010,3024215,"Compton School",151743,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151011,3024215,"Compton School",149998,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30242151012,3024215,"Compton School",149211,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151013,3024215,"Compton School",148075,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30242151014,3024215,"Compton School",137615,"Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30242151015,3024215,"Compton School",127946,"Non Barnet","Statement/EHCP - Band E","-","-","Secondary",0,13843,0,0,0,0,13843,13843,13843,0,0,0,0,0,"Stat"]
[30242151016,3024215,"Compton School",127855,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151017,3024215,"Compton School",124633,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242151018,3024215,"Compton School",123119,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30242151019,3024215,"Compton School",122643,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151020,3024215,"Compton School",118200,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151021,3024215,"Compton School",111665,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30242151022,3024215,"Compton School",107518,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151023,3024215,"Compton School",106289,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242151024,3024215,"Compton School",106235,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151025,3024215,"Compton School",105673,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242151026,3024215,"Compton School",104867,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30242151027,3024215,"Compton School",100979,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151028,3024215,"Compton School",74708,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151029,3024215,"Compton School",74305,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242151030,3024215,"Compton School",70337,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242151031,3024215,"Compton School",65077,"Barnet","Statement/EHCP - Band F","2017-04-01","2018-03-01","Post16",0,16695,0,5,4,3,16695,16695,16695,6956.25,5565,4173.75,0,16695,"Stat"]
[30242151032,3024215,"Compton School",64255,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151033,3024215,"Compton School",63950,"Non Barnet","Statement/EHCP - Band B","-","-","Secondary",0,5285,0,0,0,0,5285,5285,5285,0,0,0,0,0,"Stat"]
[30242151034,3024215,"Compton School",63672,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242151035,3024215,"Compton School",20706,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121000,3024212,"East Barnet School","SD37355","Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30242121001,3024212,"East Barnet School","NC38190","Non Barnet","Statement/EHCP - Band D","-","-","Secondary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30242121002,3024212,"East Barnet School",1062785,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30242121003,3024212,"East Barnet School",1028594,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242121004,3024212,"East Barnet School",300340,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30242121005,3024212,"East Barnet School",210916,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121006,3024212,"East Barnet School",199172,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30242121007,3024212,"East Barnet School",198305,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121008,3024212,"East Barnet School",184805,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121009,3024212,"East Barnet School",184133,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121010,3024212,"East Barnet School",171536,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121011,3024212,"East Barnet School",163346,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121012,3024212,"East Barnet School",162775,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121013,3024212,"East Barnet School",162612,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242121014,3024212,"East Barnet School",157644,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121015,3024212,"East Barnet School",155534,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242121016,3024212,"East Barnet School",151969,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242121017,3024212,"East Barnet School",150529,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,{"$f":"IF(F966=\"0.\",\"EXCE\",LEFT(F966,4))","v":"Stat"}]
[30242121018,3024212,"East Barnet School",150312,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242121019,3024212,"East Barnet School",150078,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242121020,3024212,"East Barnet School",149987,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30242121021,3024212,"East Barnet School",146254,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121022,3024212,"East Barnet School",137614,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121023,3024212,"East Barnet School",134087,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121024,3024212,"East Barnet School",133538,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242121025,3024212,"East Barnet School",122625,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121026,3024212,"East Barnet School",93244,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242121027,3024212,"East Barnet School",81652,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30242121028,3024212,"East Barnet School",74384,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121029,3024212,"East Barnet School",74308,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30242121030,3024212,"East Barnet School",74140,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121031,3024212,"East Barnet School",73428,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121032,3024212,"East Barnet School",73296,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121033,3024212,"East Barnet School",73219,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121034,3024212,"East Barnet School",68281,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242121035,3024212,"East Barnet School",63651,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Post16",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242111000,3024211,"Christ's College Finchley School",102318,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30242111001,3024211,"Christ's College Finchley School",1093132,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242111002,3024211,"Christ's College Finchley School",1013749,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242111003,3024211,"Christ's College Finchley School",341487,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30242111004,3024211,"Christ's College Finchley School",285825,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242111005,3024211,"Christ's College Finchley School",163213,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242111006,3024211,"Christ's College Finchley School",162764,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242111007,3024211,"Christ's College Finchley School",112222,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242111008,3024211,"Christ's College Finchley School",82167,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30242111009,3024211,"Christ's College Finchley School",15199,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Post16",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242101000,3024210,"Copthall School","UG37585","Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30242101001,3024210,"Copthall School",1047573,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242101002,3024210,"Copthall School",316534,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30242101003,3024210,"Copthall School",275539,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30242101004,3024210,"Copthall School",175146,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242101005,3024210,"Copthall School",155578,"Barnet","Statement/EHCP - Band C","2017-03-01","2018-03-01","Secondary",1,8137,678.08333333333337,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8815.0833333333339,"Stat"]
[30242101006,3024210,"Copthall School",148884,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242101011,3024210,"Copthall School",105548,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242081004,3024208,"Queen Elizabeth's Girls' School",82051,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30242081005,3024208,"Queen Elizabeth's Girls' School",81202,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240121003,3024012,"Whitefield School",297127,"Barnet","Statement/EHCP - Band E","2017-03-01","2018-03-01","Secondary",1,13843,1153.5833333333333,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,14996.583333333334,"Stat"]
[30240121008,3024012,"Whitefield School",156535,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240121012,3024012,"Whitefield School",145333,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30240101000,3024010,"Totteridge Academy",172425,"Non Barnet","OOB- Unknown","-","-","Secondary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30240101005,3024010,"Totteridge Academy",163943,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Secondary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30240101010,3024010,"Totteridge Academy",73776,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240041003,3024004,"Menorah High School for Girls",133450,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240031001,3024003,"Friern Barnet School","KJ37314","Non Barnet","Statement/EHCP - Band A","-","-","Secondary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30240031003,3024003,"Friern Barnet School","HG38050","Non Barnet","Statement/EHCP - Band E","-","-","Secondary",0,13843,0,0,0,0,13843,13843,13843,0,0,0,0,0,"Stat"]
[30240031008,3024003,"Friern Barnet School",1051495,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30240031013,3024003,"Friern Barnet School",174879,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30240031014,3024003,"Friern Barnet School",174612,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240031019,3024003,"Friern Barnet School",144933,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240031023,3024003,"Friern Barnet School",74396,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240011002,3024001,"The Archer Academy",1051488,"Non Barnet","Statement/EHCP - Band C","-","-","Secondary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30240011003,3024001,"The Archer Academy",1051485,"Non Barnet","Statement/EHCP - Band E","-","-","Secondary",0,13843,0,0,0,0,13843,13843,13843,0,0,0,0,0,"Stat"]
[30240011008,3024001,"The Archer Academy",258886,"Barnet","Exceptional (M) - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Exce"]
[30240011013,3024001,"The Archer Academy",182952,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Secondary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30240011018,3024001,"The Archer Academy",171980,"Non Barnet","Statement/EHCP - Band E","-","-","Secondary",0,13843,0,0,0,0,13843,13843,13843,0,0,0,0,0,"Stat"]
[30240011019,3024001,"The Archer Academy",161688,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240011023,3024001,"The Archer Academy",150698,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30240011028,3024001,"The Archer Academy",125962,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240011033,3024001,"The Archer Academy",93583,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Secondary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30240011034,3024001,"The Archer Academy",82015,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Secondary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30240001002,3024000,"St Andrew the Apostle",150853,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Secondary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235241001,3023524,"Beit Shvidler Primary School",1006244,"Barnet","Statement/EHCP - Band B","2017-01-01","2017-08-01","Primary",3,5285,1321.25,5,0,0,5285,5285,5285,2202.0833333333335,0,0,0,3523.3333333333335,"Stat"]
[30235231000,3023523,"Martin Primary School",1095842,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30235231001,3023523,"Martin Primary School",1053985,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235231006,3023523,"Martin Primary School",348658,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235231011,3023523,"Martin Primary School",238813,"Barnet","Exceptional (M) - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Exce"]
[30235221003,3023522,"Claremont Primary School",341901,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235221006,3023522,"Claremont Primary School",278824,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235221008,3023522,"Claremont Primary School",198890,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30235211004,3023521,"St Mary's and St John's C of E School",1055308,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235211009,3023521,"St Mary's and St John's C of E School",1005209,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235211010,3023521,"St Mary's and St John's C of E School",1003303,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235211015,3023521,"St Mary's and St John's C of E School",238441,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235211019,3023521,"St Mary's and St John's C of E School",163180,"Barnet","Statement/EHCP - Band B","2017-04-01","2017-04-01","Secondary",0,5285,0,1,0,0,5285,5285,5285,440.41666666666669,0,0,0,440.41666666666669,"Stat"]
[30235201000,3023520,"Akiva School",1037249,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235201001,3023520,"Akiva School",1036990,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235201006,3023520,"Akiva School",276877,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235191000,3023519,"Broadfields Primary School",1064943,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,18123,18123,18123,7551.25,6041,4530.75,0,18123,"Addi"]
[30235191002,3023519,"Broadfields Primary School",1042123,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,18123,18123,18123,7551.25,6041,4530.75,0,18123,"Addi"]
[30235191005,3023519,"Broadfields Primary School",1008998,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,18123,18123,18123,7551.25,6041,4530.75,0,18123,"Addi"]
[30235191010,3023519,"Broadfields Primary School",348651,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,18123,18123,18123,7551.25,6041,4530.75,0,18123,"Addi"]
[30235191015,3023519,"Broadfields Primary School",278421,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,18123,18123,18123,7551.25,6041,4530.75,0,18123,"Addi"]
[30235191020,3023519,"Broadfields Primary School",225901,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,18123,18123,18123,7551.25,6041,4530.75,0,18123,"Addi"]
[30235191021,3023519,"Broadfields Primary School",212000,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,18123,18123,18123,7551.25,6041,4530.75,0,18123,"Addi"]
[30235191027,3023519,"Broadfields Primary School",1075294,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235191030,3023519,"Broadfields Primary School",341871,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235191035,3023519,"Broadfields Primary School",269881,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235191036,3023519,"Broadfields Primary School",212730,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235181004,3023518,"Woodcroft School",238635,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30235161004,3023516,"Hasmonean Primary School",231993,"Barnet","Exceptional (M) - Band C","2017-04-01","2017-08-01","Primary",0,8137,0,5,0,0,8137,8137,8137,3390.4166666666665,0,0,0,3390.4166666666665,"Exce"]
[30235151003,3023515,"Independent Jewish Day School",182732,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235151004,3023515,"Independent Jewish Day School",172830,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235131001,3023513,"Menorah Primary School",1042188,"Barnet","Exceptional (M) - Band E","2017-04-01","2017-11-01","Primary",0,5537.2000000000007,0,5,3,0,5537.2000000000007,5537.2000000000007,5537.2000000000007,2307.166666666667,1384.3000000000002,0,0,3691.4666666666672,"Exce"]
[30235131006,3023513,"Menorah Primary School",270644,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235121000,3023512,"Rosh Pinah School",281154,"Non Barnet","OOB- Unknown","-","-","Primary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30235121001,3023512,"Rosh Pinah School",1004229,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30235121006,3023512,"Rosh Pinah School",213382,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235111000,3023511,"Blessed Dominic RC School",1041479,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235111005,3023511,"Blessed Dominic RC School",249920,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30235111006,3023511,"Blessed Dominic RC School",233822,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235101002,3023510,"Sacred Heart RC School",274923,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235091002,3023509,"St Joseph's RC Primary School",311437,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235091004,3023509,"St Joseph's RC Primary School",39063,"Non Barnet","Statement/EHCP - Band C","-","-","Primary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30235061001,3023506,"St Vincent's RC School",1040368,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30235041000,3023504,"St Catherine's RC School",349254,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235041005,3023504,"St Catherine's RC School",245538,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30235041010,3023504,"St Catherine's RC School",213079,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235041011,3023504,"St Catherine's RC School",184273,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235021003,3023502,"St Agnes' RC School",269863,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30235011003,3023501,"Our Lady of Lourdes RC School",314910,"Barnet","Statement/EHCP - Band B","2017-01-01","2017-08-01","Primary",3,5285,1321.25,5,0,0,5285,5285,5285,2202.0833333333335,0,0,0,3523.3333333333335,"Stat"]
[30235001001,3023500,"Annunciation RC Infant School",1008983,"Barnet","Statement/EHCP - Band D","2017-06-01","2018-03-01","Primary",0,10990,0,3,4,3,10990,10990,10990,2747.5,3663.3333333333335,2747.5,0,9158.3333333333339,"Stat"]
[30235001002,3023500,"Annunciation RC Infant School",1000740,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30233151000,3023315,"St Andrew's C of E School",1003696,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30233141002,3023314,"St Paul's C of E School (NW7)",245461,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30233121001,3023312,"St Mary's C of E School (EN4)",276646,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30233121002,3023312,"St Mary's C of E School (EN4)",276235,"Non Barnet","Statement/EHCP - Band A","-","-","Primary",0,2432,0,0,0,0,2432,2432,2432,0,0,0,0,0,"Stat"]
[30233111001,3023311,"St Mary's C of E School (N3)",341793,"Barnet","Statement/EHCP - Band D","2017-03-01","2018-03-01","Primary",1,10990,915.83333333333337,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,11905.833333333334,"Stat"]
[30233111006,3023311,"St Mary's C of E School (N3)",150096,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30233041002,3023304,"Holy Trinity CE Primary School",1100820,"Barnet","Exceptional (Early Years).","2017-01-01","2017-08-01","Nursery",3,0,0,5,0,0,0,0,0,0,0,0,1267.71,1267.71,"Exce"]
[30233041004,3023304,"Holy Trinity CE Primary School",312235,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30233041007,3023304,"Holy Trinity CE Primary School",209487,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30233021004,3023302,"Christ Church CE School",1031195,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30233001003,3023300,"All Saints' CE School (NW2)",314096,"Barnet","Statement/EHCP - Band C","2017-04-01","2017-08-01","Primary",0,8137,0,5,0,0,8137,8137,8137,3390.4166666666665,0,0,0,3390.4166666666665,"Stat"]
[30233001004,3023300,"All Saints' CE School (NW2)",275301,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30220781002,3022078,"Pardes House School",1010088,"Non Barnet","OOB- Unknown","-","-","Primary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30220781005,3022078,"Pardes House School",276620,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220771005,3022077,"Orion School",1000443,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,17204,17204,17204,7168.333333333333,5734.666666666667,4301,0,17204,"Addi"]
[30220771006,3022077,"Orion School",338317,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,17204,17204,17204,7168.333333333333,5734.666666666667,4301,0,17204,"Addi"]
[30220771011,3022077,"Orion School",295051,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,17204,17204,17204,7168.333333333333,5734.666666666667,4301,0,17204,"Addi"]
[30220771016,3022077,"Orion School",231010,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,18507,0,5,4,3,17204,17204,17204,7168.333333333333,5734.666666666667,4301,0,17204,"Addi"]
[30220771021,3022077,"Orion School",1043399,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220771024,3022077,"Orion School",1038647,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220771026,3022077,"Orion School",1000376,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220771031,3022077,"Orion School",286061,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220771036,3022077,"Orion School",246582,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30220771037,3022077,"Orion School",243636,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220771042,3022077,"Orion School",212089,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220761002,3022076,"Wessex Gardens School",296709,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220761006,3022076,"Wessex Gardens School",208035,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30220731000,3022073,"Danegrove School","JH40104","Non Barnet","OOB- Unknown","-","-","Primary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OOB-"]
[30220731005,3022073,"Danegrove School",1049810,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220731010,3022073,"Danegrove School",295043,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220731015,3022073,"Danegrove School",198716,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220721001,3022072,"Queenswell Junior School",1045702,"Barnet","Statement/EHCP - Band B","2017-05-01","2018-03-01","Primary",0,5285,0,4,4,3,5285,5285,5285,1761.6666666666667,1761.6666666666667,1321.25,0,4844.5833333333339,"Stat"]
[30220721004,3022072,"Queenswell Junior School",311360,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220721009,3022072,"Queenswell Junior School",237732,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220711000,3022071,"Queenswell Infant School",1035347,"Barnet","Exceptional (Early Years).","2017-01-01","2017-08-01","Nursery",3,0,0,5,0,0,0,0,0,0,0,0,1267.71,1267.71,"Exce"]
[30220711001,3022071,"Queenswell Infant School",1086236,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220711005,3022071,"Queenswell Infant School",1027685,"Barnet","Statement/EHCP - Band B","2017-05-01","2018-03-01","Primary",0,5285,0,4,4,3,5285,5285,5285,1761.6666666666667,1761.6666666666667,1321.25,0,4844.5833333333339,"Stat"]
[30220701003,3022070,"Sunnyfields School",310948,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220701008,3022070,"Sunnyfields School",198605,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220671000,3022067,"Chalgrove Primary School",111111,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2017-08-01","Primary",0,0,0,5,0,0,35000,35000,35000,14583.333333333334,0,0,0,14583.333333333334,"Addi"]
[30220601000,3022060,"Whitings Hill School",1056208,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220601005,3022060,"Whitings Hill School",237605,"Barnet","Statement/EHCP - Band D","2017-02-01","2018-03-01","Primary",2,10990,1831.6666666666667,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,12821.666666666666,"Stat"]
[30220571003,3022057,"Underhill School",1041356,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,5285,16275,"Stat"]
[30220571004,3022057,"Underhill School",1038331,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220571009,3022057,"Underhill School",225047,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220551000,3022055,"Tudor School",1110150,"Barnet","Exceptional (Early Years).","2017-05-01","2017-12-01","Nursery",0,0,0,4,4,0,0,0,0,0,0,0,2812.29,2812.29,"Exce"]
[30220551005,3022055,"Tudor School",246518,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220551006,3022055,"Tudor School",211139,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220511001,3022051,"Summerside Academy",1076203,"Non Barnet","Additional Resourced Provision - ARP","-","-","Primary",0,13348,0,0,0,0,12749,12749,12749,0,0,0,0,0,"Addi"]
[30220511005,3022051,"Summerside Academy",1000496,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,13348,0,5,4,3,12749,12749,12749,5312.083333333333,4249.666666666667,3187.25,0,12749,"Addi"]
[30220511010,3022051,"Summerside Academy",244714,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,13348,0,5,4,3,12749,12749,12749,5312.083333333333,4249.666666666667,3187.25,0,12749,"Addi"]
[30220511011,3022051,"Summerside Academy",197379,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,13348,0,5,4,3,12749,12749,12749,5312.083333333333,4249.666666666667,3187.25,0,12749,"Addi"]
[30220511016,3022051,"Summerside Academy",294147,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220511021,3022051,"Summerside Academy",1064187,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Nursery",0,8008.8,0,5,4,3,7649,7649,7649,3187.0833333333335,2549.6666666666665,1912.25,0,7649,"Addi"]
[30220481001,3022048,"Millbrook Park",1049692,"Barnet","Statement/EHCP - Band C","2017-02-01","2018-03-01","Primary",2,8137,1356.1666666666667,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,9493.1666666666661,"Stat"]
[30220481003,3022048,"Millbrook Park",1039175,"Barnet","Exceptional (M) - Band C","2017-04-01","2017-08-01","Primary",0,8137,0,5,0,0,8137,8137,8137,3390.4166666666665,0,0,0,3390.4166666666665,"Exce"]
[30220471003,3022047,"Hyde (The)",1040560,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220471008,3022047,"Hyde (The)",269656,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220451000,3022045,"Northside School",1086624,"Barnet","Statement/EHCP - Band B","2017-01-01","2017-08-01","Primary",3,5285,1321.25,5,0,0,5285,5285,5285,2202.0833333333335,0,0,0,3523.3333333333335,"Stat"]
[30220451001,3022045,"Northside School",1003288,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220441001,3022044,"Moss Hall Infant School",1005658,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220431000,3022043,"Moss Hall Junior School",311582,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,{"$f":"IF(F1542=\"0.\",\"EXCE\",LEFT(F1542,4))","v":"Stat"}]
[30220431005,3022043,"Moss Hall Junior School",276589,"Barnet","Exceptional (M) - Band C","2017-04-01","2017-08-01","Primary",0,8137,0,5,0,0,8137,8137,8137,3390.4166666666665,0,0,0,3390.4166666666665,"Exce"]
[30220431006,3022043,"Moss Hall Junior School",274613,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220431011,3022043,"Moss Hall Junior School",231734,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220431016,3022043,"Moss Hall Junior School",209248,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220421003,3022042,"Monkfrith School",295049,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220421004,3022042,"Monkfrith School",275070,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220381001,3022038,"Parkfield Primary",1080993,"Barnet","Exceptional (Early Years).","-","2017-08-01","Nursery",0,0,0,0,-3,0,0,0,0,0,0,0,1282.29,1282.29,"Exce"]
[30220381006,3022038,"Parkfield Primary",348166,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220371000,3022037,"Manorside School",1017721,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220371001,3022037,"Manorside School",336524,"Barnet","Statement/EHCP - Band D","2017-07-01","2018-03-01","Primary",0,10990,0,2,4,3,10990,10990,10990,1831.6666666666667,3663.3333333333335,2747.5,0,8242.5,"Stat"]
[30220371007,3022037,"Manorside School",211761,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220361002,3022036,"Livingstone School",1026006,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,19285,0,5,4,3,18022,18022,18022,7509.166666666667,6007.333333333333,4505.5,0,18022,"Addi"]
[30220361007,3022036,"Livingstone School",275404,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,19285,0,5,4,3,18022,18022,18022,7509.166666666667,6007.333333333333,4505.5,0,18022,"Addi"]
[30220361008,3022036,"Livingstone School",210863,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,19285,0,5,4,3,18022,18022,18022,7509.166666666667,6007.333333333333,4505.5,0,18022,"Addi"]
[30220361013,3022036,"Livingstone School",1039539,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220361016,3022036,"Livingstone School",1003664,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220321000,3022032,"Holly Park School",1061389,"Barnet","Exceptional (Early Years).","2017-01-01","2017-08-01","Nursery",3,0,0,5,0,0,0,0,0,0,0,0,1901.57,1901.57,"Exce"]
[30220321001,3022032,"Holly Park School",1091877,"Non Barnet","Statement/EHCP - Band D","-","-","Primary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30220321006,3022032,"Holly Park School",314943,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220311000,3022031,"Hollickwood School",312982,"Barnet","Statement/EHCP - Band E","2017-05-01","2018-03-01","Primary",0,13843,0,4,4,3,13843,13843,13843,4614.333333333333,4614.333333333333,3460.75,0,12689.416666666666,"Stat"]
[30220291000,3022029,"Goldbeaters School",1068173,"Barnet","Exceptional (Early Years).","2017-01-01","2017-08-01","Nursery",3,0,0,5,0,0,0,0,0,0,0,0,1584.64,1584.64,"Exce"]
[30220291001,3022029,"Goldbeaters School",1002479,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220291005,3022029,"Goldbeaters School",276096,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220281003,3022028,"Garden Suburb Infant School",1004706,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220271002,3022027,"Garden Suburb Junior School",245471,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220271003,3022027,"Garden Suburb Junior School",245215,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220261001,3022026,"Frith Manor School",1014649,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220251000,3022025,"Foulds Primary School",1088094,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220251004,3022025,"Foulds Primary School",311815,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220251005,3022025,"Foulds Primary School",297897,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220241003,3022024,"Fairway Primary School",1009343,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220241008,3022024,"Fairway Primary School",244810,"Barnet","Statement/EHCP - Band C","2017-03-01","2018-03-01","Primary",1,8137,678.08333333333337,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8815.0833333333339,"Stat"]
[30220231002,3022023,"Edgware Primary School","SO40353","Non Barnet","Statement/EHCP - Band E","-","-","Primary",0,13843,0,0,0,0,13843,13843,13843,0,0,0,0,0,{"$f":"IF(F1670=\"0.\",\"EXCE\",LEFT(F1670,4))","v":"Stat"}]
[30220231004,3022023,"Edgware Primary school",1091181,"Barnet","Exceptional (M) - Band D","2017-04-01","2017-08-01","Primary",0,10990,0,5,0,0,10990,10990,10990,4579.166666666667,0,0,0,4579.166666666667,"Exce"]
[30220231007,3022023,"Edgware Primary School",349288,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220231012,3022023,"Edgware Primary School",275738,"Barnet","Statement/EHCP - Band C","2017-01-01","2017-05-01","Primary",3,8137,2034.25,2,0,0,8137,8137,8137,1356.1666666666667,0,0,0,3390.416666666667,"Stat"]
[30220231017,3022023,"Edgware Primary School",212285,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220231018,3022023,"Edgware Primary School",209324,"Non Barnet","Statement/EHCP - Band C","-","-","Primary",0,8137,0,0,0,0,8137,8137,8137,0,0,0,0,0,"Stat"]
[30220211004,3022021,"Dollis Infant School",1040206,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220201000,3022020,"Alma Primary School",1016180,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220181002,3022018,"Deansbrook Junior School",1016796,"Barnet","Statement/EHCP - Band A","2017-04-01","2018-03-01","Primary",0,2432,0,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2432,"Stat"]
[30220181003,3022018,"Deansbrook Junior School",310286,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220181008,3022018,"Deansbrook Junior School",237028,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220161000,3022016,"Courtland School",1003952,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220151001,3022015,"Coppetts Wood School",1068157,"Barnet","Exceptional (Early Years).","2017-05-01","2017-06-01","Nursery",0,0,0,2,0,0,0,0,0,0,0,0,459,459,"Exce"]
[30220151002,3022015,"Coppetts Wood School",1078989,"Non Barnet","Statement/EHCP - Band D","-","-","Primary",0,10990,0,0,0,0,10990,10990,10990,0,0,0,0,0,"Stat"]
[30220151006,3022015,"Coppetts Wood School",211107,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220151011,3022015,"Coppetts Wood School",274746,"Barnet","Additional Resourced Provision - ARPSPL","2017-04-01","2018-03-01","Primary",0,9099,0,5,4,3,7898,7898,7898,3290.8333333333335,2632.6666666666665,1974.5,0,7898,"Addi"]
[30220141002,3022014,"Colindale School",1061609,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,20348,0,5,4,3,19856,19856,19856,8273.3333333333339,6618.666666666667,4964,0,19856,"Addi"]
[30220141003,3022014,"Colindale School",1051610,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,20348,0,5,4,3,19856,19856,19856,8273.3333333333339,6618.666666666667,4964,0,19856,"Addi"]
[30220141009,3022014,"Colindale School",196490,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,20348,0,5,4,3,19856,19856,19856,8273.3333333333339,6618.666666666667,4964,0,19856,"Addi"]
[30220141012,3022014,"Colindale School",1004713,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220141017,3022014,"Colindale School",276555,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220141018,3022014,"Colindale School",274522,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220141023,3022014,"Colindale School",182725,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220111003,3022011,"Church Hill School",211863,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220101002,3022010,"Childs Hill School",1055490,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,19406,0,5,4,3,18425,18425,18425,7677.083333333333,6141.666666666667,4606.25,0,18425,"Addi"]
[30220101004,3022010,"Childs Hill School",1027037,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,19406,0,5,4,3,18425,18425,18425,7677.083333333333,6141.666666666667,4606.25,0,18425,"Addi"]
[30220101009,3022010,"Childs Hill School",245926,"Barnet","Additional Resourced Provision - ARP","2017-04-01","2018-03-01","Primary",0,19406,0,5,4,3,18425,18425,18425,7677.083333333333,6141.666666666667,4606.25,0,18425,"Addi"]
[30220101014,3022010,"Childs Hill School",1095118,"Barnet","Statement/EHCP - Band D","2017-05-01","2018-03-01","Primary",0,10990,0,4,4,3,10990,10990,10990,3663.3333333333335,3663.3333333333335,2747.5,0,10074.166666666668,"Stat"]
[30220101019,3022010,"Childs Hill School",325854,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220101020,3022010,"Childs Hill School",301406,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220101024,3022010,"Childs Hill School",1081237,"Barnet","Statement/EHCP - Band A","2017-03-01","2018-03-01","Primary",1,2432,202.66666666666666,5,4,3,2432,2432,2432,1013.3333333333334,810.66666666666663,608,0,2634.6666666666665,"Stat"]
[30220091004,3022009,"Brunswick Park School",1030651,"Barnet","Statement/EHCP - Band F","2017-04-01","2018-03-01","Primary",0,16695,0,5,4,3,16695,16695,16695,6956.25,5565,4173.75,950.83333333333337,17645.833333333332,"Stat"]
[30220081002,3022008,"Brookland Infant School",1075863,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220081003,3022008,"Brookland Infant School",1055291,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220081008,3022008,"Brookland Infant School",1003568,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,{"$f":"IF(F1798=\"0.\",\"EXCE\",LEFT(F1798,4))","v":"Stat"}]
[30220071002,3022007,"Brookland Junior School",294484,"Barnet","Statement/EHCP - Band D","2017-04-01","2018-03-01","Primary",0,10990,0,5,4,3,10990,10990,10990,4579.166666666667,3663.3333333333335,2747.5,0,10990,"Stat"]
[30220071004,3022007,"Brookland Junior School",244929,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30220041001,3022004,"Rimon Jewish Primary School",1013075,"Barnet","Statement/EHCP - Band B","2017-04-01","2018-03-01","Primary",0,5285,0,5,4,3,5285,5285,5285,2202.0833333333335,1761.6666666666667,1321.25,0,5285,"Stat"]
[30220031001,3022003,"Bell Lane Primary School",1076700,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220021000,3022002,"Barnfield School",1100822,"Barnet","Exceptional (Early Years).","2017-01-01","2017-08-01","Nursery",3,0,0,5,0,0,0,0,0,0,0,0,1267.71,1267.71,"Exce"]
[30220021005,3022002,"Barnfield School",260376,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Primary",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30220021006,3022002,"Barnfield School",251595,"Barnet","Statement/EHCP - Band E","2017-04-01","2018-03-01","Primary",0,13843,0,5,4,3,13843,13843,13843,5767.916666666667,4614.333333333333,3460.75,0,13843,"Stat"]
[30211021001,3021102,"Northgate",265253,"Barnet","Statement/EHCP - Band C","2017-04-01","2018-03-01","Post16",0,8137,0,5,4,3,8137,8137,8137,3390.4166666666665,2712.3333333333335,2034.25,0,8137,"Stat"]
[30201351001,3020135,"St Margaret's Nursery School",1104853,"Barnet","Exceptional (Early Years).","2017-03-01","2017-08-01","Nursery",1,0,0,5,0,0,0,0,0,0,0,0,1894.29,1894.29,"Exce"]
[30201351006,3020135,"St Margaret's Nursery School",1086516,"Barnet","Statement/EHCP- Nursery","2017-04-01","2018-03-01","Nursery",0,5557.5,0,5,4,3,5557.5,5557.5,5557.5,2315.625,1852.5,1389.375,0,5557.5,"Stat"]
[30210021007,3021002,"Moss Hall Nursery",1047538,"Barnet","Statement/EHCP - Band N","2017-04-01","2018-03-01","Nursery",0,8558,0,5,4,3,8558,8558,8558,3565.8333333333335,2852.6666666666665,2139.5,0,8558,"Stat"]
[30201351012,3020135,"Brookhill Nursery",1073962,"Barnet","Exceptional (Early Years).","2017-05-01","2017-12-01","Nursery",0,0,0,4,4,0,0,0,0,0,0,0,2652,2652,"Exce"]
[1001,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1004,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1006,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1011,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1016,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1021,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1022,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1027,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1031,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1036,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1037,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1042,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1047,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1051,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1052,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1057,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1062,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1067,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1070,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1072,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1077,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1082,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1083,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1088,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1092,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1097,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1098,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1103,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1108,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1113,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1114,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1118,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[1123,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[5,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[6,0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$error":"#REF!"},0,0,0,"Non Barnet",{"$error":"#N/A"},"-","-","Empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(F2374=\"0.\",\"EXCE\",LEFT(F2374,4))","v":""}]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(F2502=\"0.\",\"EXCE\",LEFT(F2502,4))","v":""}]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(F2630=\"0.\",\"EXCE\",LEFT(F2630,4))","v":""}]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(F2758=\"0.\",\"EXCE\",LEFT(F2758,4))","v":""}]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[0,0,0,0,0,"","00:00:00","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F3334=\"0.\",\"EXCE\",LEFT(F3334,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F3462=\"0.\",\"EXCE\",LEFT(F3462,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F3590=\"0.\",\"EXCE\",LEFT(F3590,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F4166=\"0.\",\"EXCE\",LEFT(F4166,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F4294=\"0.\",\"EXCE\",LEFT(F4294,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F4422=\"0.\",\"EXCE\",LEFT(F4422,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F4550=\"0.\",\"EXCE\",LEFT(F4550,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F4870=\"0.\",\"EXCE\",LEFT(F4870,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F4934=\"0.\",\"EXCE\",LEFT(F4934,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F4998=\"0.\",\"EXCE\",LEFT(F4998,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F5062=\"0.\",\"EXCE\",LEFT(F5062,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"HighNeeds","index":21,"n_rows":69,"n_cols":62,"rows_kept":69,"cut":false,"hidden":false,"merged":[[45,15,45,16],[46,15,46,16],[47,15,47,16],[48,15,48,16],[57,15,57,16],[58,15,58,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[11,8,15,8],[11,10,11,34],[12,18,14,23],[61,11,61,18],[29,9,31,9],[34,9,36,9],[39,9,41,9],[50,9,52,9],[45,9,47,9],[55,9,57,9],[25,8,25,35],[19,21,19,22],[20,21,20,22],[21,21,21,22],[26,20,27,20],[18,8,22,14],[22,21,22,22],[18,21,18,22],[32,22,35,23],[66,11,66,18],[62,11,62,18],[63,11,63,18],[64,11,64,18],[65,11,65,18],[26,13,27,13],[26,18,27,18],[26,17,27,17],[26,16,27,16],[26,15,27,15],[26,14,27,14],[55,15,55,16],[56,15,56,16]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]HighNeeds"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,16,null,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"ERROR CHECKS","Place funding"]
["Total Errors:",{"$f":"$L$7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"This sheet",{"$f":"SUM(N59:S59)+U59","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"TRANS",{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,HighNeeds!T19,TRANS!$N:$N,\"HOSPITAL\")+SUMIFS(TRANS!$S:$S,TRANS!$E:$E,HighNeeds!T19,TRANS!$N:$N,\"*\"&\"BASE\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,"subsheet",{"$f":"L4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7=0,\"No Errors\",\"Errors\")","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(L4:L6)/3,0)=ROUND(L4,0),0,1)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(L4-L5,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(M4-M5,0)","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"IF(K7=\"Errors\",L7,0)","v":{"$error":"#N/A"}},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,null,null,null,null,null,null,null,"For queries please contact",null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,null,null,"HighNeeds Place Funding",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk",null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"}]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},null,{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},null,{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},null,{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},null,{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},null,{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,"This report shows place funding for special schools, pupil referral units and schools with additional resourced provision."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Special","PRU","Total ARP Places Agreed with LA","ARP Occupied Places","ARP Unoccupied Places","Hospital (all ages)",null,{"$f":"IF(U59>0,\"Funded by EFA in Post 16 Allocation\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,"Acorn",null,null,null,null,"Age range","Term",{"$f":"IF(OR(DFENO=3027009,DFENO=3022036),\"Rate\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,"Places","Rates"]
[null,null,"Level 2","Summer 18",8,18123,null,null,null,"Nursery age",{"$f":"IF(DFENO=3027009,$C30,D30)","v":{"$error":"#N/A"}},{"$f":"IF(DFENO=3027009,$F30,IF(DFENO=3022036,22339,0))","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO=3027009,$E30,0)","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPNURBASE\"))","v":{"$error":"#N/A"}}]
[null,null,"Level 3","Autumn 18",10,23925,null,null,null,null,{"$f":"IF(DFENO=3027009,$C31,D31)","v":{"$error":"#N/A"}},{"$f":"IF(DFENO=3027009,$F31,IF(DFENO=3022036,22339,0))","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO=3027009,E31,0)","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPNURBASE\"))","v":{"$error":"#N/A"}}]
[null,null,"Level 4","Spring 19",6,33209,null,null,null,null,{"$f":"IF(DFENO=3027009,$C32,D32)","v":{"$error":"#N/A"}},{"$f":"IF(DFENO=3027009,$F32,IF(DFENO=3022036,22339,0))","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO=3027009,E32,0)","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPNURBASE\"))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Place funding",null,null,{"$f":"SUMPRODUCT(L30:L32,N30:N32)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#topups!h10\",\"Top up funding\")","v":"Top up funding"}]
[]
[null,null,null,null,null,null,null,null,null,"Reception to Year 11","Summer18",null,null,{"$f":"IF(DFENO=3025950,SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALRY11Base\"),IF(DFENO<3026999,0,SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALRY11Base\")))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"PRURY11BASE\")+SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"PRUASSESSBASE\"))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPRY11BASE\"))","v":{"$error":"#N/A"}},{"$f":"Q36","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$Q:$Q,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPRY11BASE\"))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"HOSPITAL\"))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Autumn18",null,null,{"$f":"IF(DFENO=3025950,SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALRY11Base\"),IF(DFENO<3026999,0,SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALRY11Base\")))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"PRURY11BASE\")+SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"PRUASSESSBASE\"))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPRY11BASE\"))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$P:$P,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPRY11BASE\"))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$Q:$Q,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPRY11BASE\"))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"HOSPITAL\"))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Spring 19",null,null,{"$f":"IF(DFENO=3025950,SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALRY11Base\"),IF(DFENO<3026999,0,SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALRY11Base\")))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"PRURY11BASE\")+SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"PRUASSESSBASE\"))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPRY11BASE\"))","v":{"$error":"#N/A"}},{"$f":"Q36","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$Q:$Q,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPRY11BASE\"))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO>3026999,0,SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"HOSPITAL\"))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Place funding",null,null,{"$f":"10000*(N35*5/12+N36*4/12+N37*3/12)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,"6th Forms",{"$f":"K35","v":"Summer18"},null,null,{"$f":"IF(OR(DFENO<3026999,DFENO=3027010,DFENO+3027000),0,SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALP16BASE\"))","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO>3026999,0,IF(T19=3025427,SUMIFS(HNPlaceList!$P:$P,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPP16BASE\"),SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPP16BASE\")))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUMIFS(HNPlaceList!$H:$H,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALP16BASE\",HNPlaceList!$M:$M,\"EFA\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K36","v":"Autumn18"},null,null,{"$f":"IF(OR(DFENO<3026999,DFENO=3027010,DFENO=3027000),0,SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALP16BASE\"))","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO>3026999,0,IF(T19=3025427,SUMIFS(HNPlaceList!$P:$P,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPP16BASE\"),SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPP16BASE\")))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUMIFS(HNPlaceList!$I:$I,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALP16BASE\",HNPlaceList!$M:$M,\"EFA\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Spring 19",null,null,{"$f":"IF(OR(DFENO<3026999,DFENO=3027010,DFENO=3027000),0,SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALP16BASE\"))","v":{"$error":"#N/A"}},null,{"$f":"IF(DFENO>3026999,0,IF(T19=3025427,SUMIFS(HNPlaceList!$P:$P,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPP16BASE\"),SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"ARPP16BASE\")))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUMIFS(HNPlaceList!$J:$J,HNPlaceList!$A:$A,DFENO,HNPlaceList!$E:$E,\"SPECIALP16BASE\",HNPlaceList!$M:$M,\"EFA\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Place funding",null,null,{"$f":"10000*(N40*5/12+N41*4/12+N42*3/12)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Months"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(DFENO=3022036,\"Funding Rates        \nR-Y11\",\"Funding Rates - Pre 16\")","v":{"$error":"#N/A"}},{"$f":"K35","v":"Summer18"},{"$f":"IF(T19=3025402,1,5)","v":{"$error":"#N/A"}},null,{"$f":"(10000*$L46/12)*IF(SUM($N$30:$N$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"(10000*$L46/12)*IF(SUM($O$30:$O$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"IF($X$21=\"ACAD\",(6000*$L46/12),(6000*$L46/12)*IF(SUM($Q$30:$Q$37)=0,0,1))","v":{"$error":"#N/A"}},null,{"$f":"IF($X$21=\"ACAD\",(4000*$L46/12)*IF(SUM($R$30:$R$43)=0,0,1),(10000*$L46/12)*IF(SUM($R$30:$R$43)=0,0,1))","v":{"$error":"#N/A"}},{"$f":"IF(DFENO=3021100,HNRates!N39,IF(DFENO=3021102,HNRates!M39,0))*L46/12","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K36","v":"Autumn18"},{"$f":"IF(T19=3025402,0,4)","v":{"$error":"#N/A"}},null,{"$f":"(10000*$L47/12)*IF(SUM($N$30:$N$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"(10000*$L47/12)*IF(SUM($O$30:$O$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"IF($X$21=\"ACAD\",(6000*$L47/12),(6000*$L47/12)*IF(SUM($Q$30:$Q$37)=0,0,1))","v":{"$error":"#N/A"}},null,{"$f":"IF($X$21=\"ACAD\",(4000*$L47/12)*IF(SUM($R$30:$R$43)=0,0,1),(10000*$L47/12)*IF(SUM($R$30:$R$43)=0,0,1))","v":{"$error":"#N/A"}},{"$f":"S46*L47/L46","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Spring 19",{"$f":"IF(T19=3025402,0,3)","v":{"$error":"#N/A"}},null,{"$f":"(10000*$L48/12)*IF(SUM($N$30:$N$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"(10000*$L48/12)*IF(SUM($O$30:$O$43)=0,0,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF($X$21=\"ACAD\",(4000*$L48/12)*IF(SUM($R$30:$R$43)=0,0,1),(10000*$L48/12)*IF(SUM($R$30:$R$43)=0,0,1))","v":{"$error":"#N/A"}},{"$f":"S46*L48/L46","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Whole Year",{"$f":"SUM(L46:L48)","v":{"$error":"#N/A"}},null,{"$f":"SUM(N46:N48)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(P46:P48)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,"Funding Rates - Post 16",{"$f":"K40","v":"Summer18"},{"$f":"IF(T19=3025402,1,5)","v":{"$error":"#N/A"}},null,{"$f":"(10000*$L51/12)*IF(SUM($N$40:$N$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"(10000*$L51/12)*IF(SUM($O$40:$O$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"IF($X$21=\"ACAD\",(6000*$L51/12)*IF(SUM($P$30:$P$43)=0,0,1),(6000*$L51/12)*IF(SUM($Q$30:$Q$43)=0,0,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(DFENO=3021100,HNRates!N43,IF(DFENO=3021102,HNRates!M43,0))*L51/12","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(T19=3027000,T19=3027010),1,0)*10000*5/12","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K41","v":"Autumn18"},4,null,{"$f":"(10000*$L52/12)*IF(SUM($N$40:$N$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"(10000*$L52/12)*IF(SUM($O$40:$O$43)=0,0,1)","v":0},{"$error":"#N/A"},null,null,{"$f":"S51*L52/L51","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(T19=3027000,T19=3027010),1,0)*10000*4/12","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Spring 19",3,null,{"$f":"(10000*$L53/12)*IF(SUM($N$40:$N$43)=0,0,1)","v":{"$error":"#N/A"}},{"$f":"(10000*$L53/12)*IF(SUM($O$40:$O$43)=0,0,1)","v":0},{"$error":"#N/A"},null,null,{"$f":"S51*L53/L51","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(T19=3027000,T19=3027010),1,0)*10000*3/12","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Whole Year",12,null,{"$f":"SUM(N51:N53)","v":{"$error":"#N/A"}},{"$f":"SUM(O51:O53)","v":{"$error":"#N/A"}},{"$f":"SUM(P51:P53)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(S51:S53)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null," Funding ",{"$f":"K35","v":"Summer18"},{"$f":"IF(T19=3025402,1,5)","v":{"$error":"#N/A"}},null,{"$f":"(N35*N46)+(N40*N51)+IF(DFENO=3027009,($N$30*$L$30+$N$31*$L$31+$N$32*$L$32)*L56/12,0)","v":{"$error":"#N/A"}},{"$f":"O35*O46+O40*O51+O30*O46","v":{"$error":"#N/A"}},{"$f":"IF($X$21=\"ACAD\",SUM(P35,P40)*P46,IF(Q35>P35,P35,Q35)*P46+P40*P51+IF(DFENO=3022036,L30*P30*L56/12,P30*P46))","v":{"$error":"#N/A"}},null,{"$f":"IF($X$21=\"ACAD\",R35*R46,IF(R35=0,0,R35*R46+P40*P51))","v":{"$error":"#N/A"}},{"$f":"(S35+S40+S30)*S51","v":{"$error":"#N/A"}},null,{"$f":"U40*U51","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K36","v":"Autumn18"},4,null,{"$f":"(N36*N47)+(N41*N52)+IF(DFENO=3027009,($N$30*$L$30+$N$31*$L$31+$N$32*$L$32)*L57/12,0)","v":{"$error":"#N/A"}},{"$f":"O36*O47+O41*O52+O31*O47","v":{"$error":"#N/A"}},{"$f":"IF($X$21=\"ACAD\",SUM(P36,P41)*P47,IF(Q36>P36,P36,Q36)*P47+P41*P52+IF(DFENO=3022036,L31*P31*L57/12,P31*P47))","v":{"$error":"#N/A"}},null,{"$f":"IF($X$21=\"ACAD\",R36*R47,IF(R36=0,0,R36*R47+P41*P52))","v":{"$error":"#N/A"}},{"$f":"(S36+S41+S31)*S52","v":{"$error":"#N/A"}},null,{"$f":"U41*U52","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Spring 19",3,null,{"$f":"(N37*N48)+(N42*N53)+IF(DFENO=3027009,($N$30*$L$30+$N$31*$L$31+$N$32*$L$32)*L58/12,0)","v":{"$error":"#N/A"}},{"$f":"O37*O48+O42*O53+O32*O48","v":{"$error":"#N/A"}},{"$f":"IF($X$21=\"ACAD\",SUM(P37,P42)*P48,IF(Q37>P37,P37,Q37)*P48+P42*P53+IF(DFENO=3022036,L32*P32*L58/12,P32*P48))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$f":"(S37+S42+S32)*S53","v":{"$error":"#N/A"}},null,{"$f":"U42*U53","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L56:L58)","v":{"$error":"#N/A"}},null,{"$f":"SUM(N56:N58)","v":{"$error":"#N/A"}},{"$f":"SUM(O56:O58)","v":{"$error":"#N/A"}},{"$f":"SUM(P56:P58)","v":{"$error":"#N/A"}},null,{"$f":"SUM(R56:R58)","v":{"$error":"#N/A"}},{"$f":"SUM(S56:S58)","v":{"$error":"#N/A"}},null,{"$f":"SUM(U56:U58)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Notes",1,"Details of top-ups are on the Top-ups sheet"]
[null,null,null,null,null,null,null,null,null,null,2,"Place-plus is not applied to Acorn places at Oakleigh or nursery places at Livingstone.  Acorn places at Oakleigh are funded at a fixed amount per annum at 3 different levels. Nursery places at Livingstone are funded at a fixed rate of £22,339."]
[null,null,null,null,null,null,null,null,null,null,3,"In 2018/19, PRU top-ups will be calculated according to the pupils on roll.  Funding starts the month after the pupil arrives and finishes at the end of the month in which the pupil leaves."]
[null,null,null,null,null,null,null,null,null,null,4,"Place-plus does not apply to hospital places.  They are open to pupils from any local authority."]
[null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,6]
[]
[null,null,null,null,null,null,"blank"]

{"sheet":"HNRates","index":22,"n_rows":78,"n_cols":61,"rows_kept":78,"cut":false,"hidden":false,"merged":[[11,8,15,8],[11,10,11,30],[12,15,14,19],[22,17,22,18],[22,31,22,32],[18,8,22,13],[18,17,18,18],[18,31,18,32],[20,17,20,18],[20,31,20,32],[21,17,21,18],[21,31,21,32],[19,17,19,18],[19,31,19,32]]}
[{"$f":"CELL(\"filename\",B1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]HNRates"}]
[1,2,3,4,5,null,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,"blandk",null,null,null,null,null,null,null,null,null,null,"spare",null,"Apr","May","Jun","Jul","Aug",null,"Oct","Nov","Dec","Jan","Feb",null,null,"Blank"]
[null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,"TRANS"]
[null,null,null,null,null,null,"Subsheet"]
[null,null,null,null,null,null,{"$f":"IF(H7>0,\"Errors\",\"No Errors\")","v":"No Errors"},{"$f":"SUM(I7:AH7)","v":0},{"$f":"IF(SUM(I4:I6)/3=I4,\"0\",1)","v":"0"},{"$f":"IF(SUM(J4:J6)/3=J4,\"0\",1)","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0"]
[]
[]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":0},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"High Needs Funding Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"}]
[null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"CFR!J19","v":0},null,null,null,null,null,null,"DfeNo",{"$f":"CFR!X19","v":0},"Type",null,{"$f":"CFR!AA19","v":0},null,null,null,null,null,null,null,null,null,null,null,"Pupils"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vendor#",{"$f":"CFR!X20","v":0},"Phase",null,{"$f":"CFR!AA20","v":0},null,null,null,null,null,null,null,null,null,null,null,"Payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Centre",{"$f":"CFR!U21","v":{"$error":"#N/A"}},"6th Form",null,{"$f":"CFR!AA21","v":0},null,null,null,null,null,null,null,null,null,null,null,"High Needs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay Option",{"$f":"CFR!U22","v":{"$error":"#N/A"}},"HighNeeds",null,{"$f":"CFR!AA22","v":0},null,null,null,null,null,null,null,null,null,null,null,"Early Years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARP",{"$f":"VLOOKUP(DFENO,Schools!$B:$Z,20,0)","v":{"$error":"#N/A"}},"Nursery",null,{"$f":"VLOOKUP(DFENO,Schools!$B:$T,19,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"Pupil Premium"]
[null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,null,null,null,null,null,"The following top-up rates are correct at February 2018"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Band","Band","Band","Band","Band","Band","Band","Band","Band","Band","Band","Band","Band","Band","Band"]
[null,"A",{"$f":"HLOOKUP(B29,$M$29:$AF$31,3,0)","v":2432},"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Statements / EHCPs in Mainstream",null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","X","N"]
[null,"B",{"$f":"HLOOKUP(B30,$M$29:$AF$31,3,0)","v":5285},"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Nursery children - 15 hours - annual",null,null,8558]
[null,"C",8137,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Top-up rate - annual",null,null,2432,5285,8137,10990,13843,16695,19548,22401,25253,28106,30959,33811,36664,0,8558]
[null,"D",10990,"STATEMENTTOPUP","POST16TOPUP"]
[null,"E",13843,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,null,null,null,"Band","Band","Band","Band","Band"]
[null,"F",16695,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Special Schools",null,null,"E1","E2","E3","E4","E5"]
[null,"G",19548,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Base place rate - annual",null,null,10000,10000,10000,10000,10000]
[null,"H",22401,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Secondary top-ups - annual",null,null,6382,8935,15318,25530,38295]
[null,"I",25253,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Primary top-ups - annual",null,null,5802,8123,13925,23209,34813]
[null,"J",28106,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Acorn place rate (FTE) - annual",null,null,null,{"$f":"N35+N37","v":18123},{"$f":"O35+O37","v":23925},{"$f":"P35+P37","v":33209}]
[null,"K",30959,"STATEMENTTOPUP","POST16TOPUP"]
[null,null,{"$error":"#N/A"},"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,null,null,null,"3021102P1","3021100P1","3021100P2","3022073P1","3022077P1"]
[null,"L",33811,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"Pupil Referral Units",null,null,"Northgate","Pavilion HHTT","Pavilion PRU","Orion"]
[null,"M",36664,"STATEMENTTOPUP","POST16TOPUP",null,null,null,null,"PRU place rate - annual",null,null,{"$f":"10000","v":10000},{"$f":"O42","v":10000},{"$f":"M42","v":10000},{"$f":"O42","v":10000}]
[null,"X",0,"STATEMENTTOPUP",null,null,null,null,null,"Hospital place rate-  annual",null,null,17017,11742]
[null,null,null,null,null,null,null,null,null,"PRU top-up rate - annual",null,null,201,2900,8805,7076]
[]
[null,null,null,null,null,null,null,null,null,"Additional Resourced Provision (ARPs)",null,null,"Pre16 Occupied Places","Pre16 Unoccupied Places","Post16"]
[null,null,null,null,null,null,null,null,null,"Base place rate - annual",null,null,6000,10000,6000]
[null,null,null,null,null,null,null,null,null,"Top-ups (per annum):"]
[null,"3022036n",{"$f":"M49","v":22339},"NURARPTOPUP",null,"3022036n",null,3022036,"3022036A2","Livingstone Nursery ( 15 hours)",null,"ASD",22339]
[null,"3022052N",{"$f":"M50","v":7649.4},"NURARPTOPUP",null,"3022052N",null,3022052,"3022052A2","Summerside (Nursery children, 15 hours)",null,"HI",{"$f":"M56*0.6","v":7649.4}]
[null,"3023519A",18123,"ARPTOPUP",null,"3023519A1",null,3023519,"3023519A1","Broadfields",null,"ASD",18123]
[null,"3022010A",18425,"ARPTOPUP",null,"3022010A1",null,3022010,"3022010A1","Child's Hill",null,"ASD",18425]
[null,"3022036A",18022,"ARPTOPUP",null,"3022036A1",null,3022036,"3022036A1","Livingstone",null,"ASD",18022]
[null,"3022077A",17204,"ARPTOPUP",null,"3022077A1",null,3022077,"3022077A1","Orion",null,"ASD",17204]
[null,"3022014A",19856,"ARPTOPUP",null,"3022014A1",null,3022014,"3022014A1","Colindale",null,"PD",19856]
[null,"3022052A",12749,"ARPTOPUP",null,"3022052A1",null,3022052,"3022052A1","Summerside",null,"HI",12749]
[null,"3022015A",7898,"ARPTOPUP",null,"3022015A1",null,3022015,"3022015A1","Coppetts Wood",null,"SPL",7898]
[null,null,null,null,null,null,null,null,null,"Coppetts Wood",null,"ASD",17306]
[null,"3025400H",17508,"ARPTOPUP","POST16ARPTOPUP","3025400A2",null,3025400,"3025400A2","Hendon",null,"ASD",17508,null,17508]
[null,"3025427A",18423,"ARPTOPUP","POST16ARPTOPUP","3025427A1",null,3025427,"3025427A1","JCOSS",null,"ASD",18423,null,18423]
[null,"3024012A",15987,"ARPTOPUP","POST16ARPTOPUP","3024012A1",null,3024012,"3024012A1","Whitefield",null,"PD",15987,null,15987]
[null,"3025400A",11425,"ARPTOPUP","POST16ARPTOPUP","3025400A1",null,3025400,"3025400A1","Hendon",null,"HI",11425,null,11425]
[null,"3025402A",20000,"ARPTOPUP","POST16ARPTOPUP","3025402A1",null,3025402,"3025402A1","Oak Hill Academy",null,"EBD",20000,null,20000]
[null,"3026905A",12363,"ARPTOPUP","POST16ARPTOPUP","3026905A1",null,3026905,"3026905A1","London Academy",null,"SPL",12363,null,12363]
[]
[]
[]
[]
[null,null,"NURSERYTOPUP"]
[null,null,"PRUTOPUP"]
[null,null,"SPECIALTOPUP"]
[null,null,"ARPTOPUP"]
[null,null,"POST16TOPUP"]
[null,null,"STATEMENTTOPUP"]
[null,null,"POST16ARPTOPUP"]
[null,null,"POST16SPECTOPUP"]
[null,null,"NURARPTOPUP"]
[null,null,"NURSPECTOPUP"]

{"sheet":"MFG","index":23,"n_rows":50,"n_cols":60,"rows_kept":50,"cut":false,"hidden":false,"merged":[[13,8,17,8],[13,10,13,30],[14,15,16,19],[27,12,28,25],[47,13,47,14],[29,13,29,19],[20,8,24,13],[20,17,20,18],[21,17,21,18],[22,17,22,18],[23,17,23,18],[24,17,24,18],[34,21,34,22]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]MFG"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,"Error Check","Total Errors",null,null,null,null,null,null,null,null,null,null,"2016/17 MFG Original"]
["Total Errors:",{"$f":"G8","v":{"$error":"#N/A"}},null,null,null,"CurrentSheetTotal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R48","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"HomeSheetTotal/SourceData",null,null,null,null,null,null,null,null,null,null,null,{"$f":"BudgetShare!T70","v":0}]
[null,null,null,null,null,"Subsheet",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4-R5","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(G8>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(I8:AG8)","v":{"$error":"#N/A"}},null,{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR(R7>3,R7<-3),1,0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Bishop Douglass School",{"$f":"IF(Q21=3025408,1,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bishop Douglass Academy",{"$f":"IF(Q21=3025498,1,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(F8=\"Errors\",G8,0)","v":{"$error":"#N/A"}},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"MFG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"This report shows how the minimum funding guarantee or cap has been calculated for mainstream primary and secondary schools."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T21=\"Nursery\",T21=\"PRU\",T21=\"Special\"), \"The minimum funding guarantee does not apply to this school\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of average funding per pupil",null,null,null,"2017/18",null,"2018/19"]
[null,2643290.296586229,null,null,null,null,null,null,null,null,null,null,null,"Gross Budget Share",null,null,null,{"$f":"BudgetShare!I69+BudgetShare!I70","v":0},null,{"$f":"BudgetShare!T69","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#Budgetshare!d10\",\"see Budget Share\")","v":"see Budget Share"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Less NNDR",null,null,null,{"$f":"BudgetShare!I61","v":0},null,{"$f":"BudgetShare!T61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Less 2018/19 Lump Sum",null,null,null,{"$f":"T34","v":0},null,{"$f":"BudgetShare!T62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Less other adjustments and one off funding ",null,null,null,{"$f":"BudgetShare!I63+BudgetShare!I63","v":0},null,{"$f":"SUM(BudgetShare!T63)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Budget Share",null,null,null,{"$f":"R32-R33-R34-R35","v":0},null,{"$f":"T32-T33-T34-T35","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Funded Pupils",null,null,null,{"$f":"Pupils!P67","v":{"$error":"#N/A"}},null,{"$f":"Pupils!P65","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average funding per pupil",null,null,null,{"$f":"IF(ISERROR(R36/R37),0,R36/R37)","v":0},null,{"$f":"IF(ISERROR(T36/T37),0,T36/T37)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of Minimum Funding Guarantee / Cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average funding per pupil in 2017/18",null,null,{"$f":"IF(OR(T21=\"Primary\",T21=\"Secondary\",T21=\"All through\"),IF(ISERROR(VLOOKUP(DFENO,NEWISB!C:BU,59,0)),0,VLOOKUP(DFENO,NEWISB!C:BU,59,0)),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,"Growing School/No MFG Cap = 0",{"$f":"IF(R43<0,\"MFG\",IF(OR(Q21=3022050,AND(R43<0,R43>0)),\"No change\",IF((R43*E43)>0.24%,\"CAP\",\"No change\")))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Average funding per pupil in 2018/19",null,null,{"$f":"IF(DFENO=3025402,T38,BudgetShare!T72)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"VLOOKUP(Q21,Schools!$B:$G,6,0)","v":{"$error":"#N/A"}},"MFG",{"$f":"-R43","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"Difference",null,null,{"$f":"IF(R41>0,(R42-R41)/R41,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"CAP",{"$f":"IF(R43>0.24%,R43-0.24%,R43)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R43<0,\"School eligible for MFG\",IF(OR(Q21=3022050,AND(R43<0,R43>0)),\"No funding adjustment\",IF((R43*E43)>0,\"School subject to funding cap\",\"No funding adjustment\")))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"MFG",{"$f":"G43*R41","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"Funded pupils 2018/19",null,null,{"$f":"Pupils!P65","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"CAP",{"$f":"-G44*R41","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"Adjustment per pupil",null,null,{"$f":"VLOOKUP(F42,F45:G47,2,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"No change",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R48<0,\"Cap\",\"Minimum Funding Guarantee\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"R45*R46","v":{"$error":"#N/A"}},{"$f":"IF(R9=1,\"Pro-rata for academy conversion\",IF(R10=1,\"See Bishop Douglass School's MFG Report (pro-rata for Sept 16 to Mar 17)\",\"\"))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"blank"]

{"sheet":"Pupils","index":24,"n_rows":70,"n_cols":58,"rows_kept":70,"cut":false,"hidden":false,"merged":[[33,44,34,44],[25,33,25,44],[33,42,34,42],[33,40,34,40],[33,41,34,41],[33,43,34,43],[28,36,28,37],[27,33,27,35],[27,36,27,38],[33,33,34,33],[33,34,34,34],[33,38,34,38],[33,35,34,35],[33,36,34,36],[33,37,34,37],[33,39,34,39],[68,9,68,12],[69,9,69,12],[68,14,69,14],[11,7,15,7],[12,11,14,14],[11,8,11,17],[25,11,25,15],[18,8,22,13],[22,17,22,18],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Pupils"}]
[1,2,3,4,5,6,7,8,9,null,10,11,12,14,15,16,17,18,19,20,21,22,23,24,25,26,27,30,31,32,33,null,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,"Error Check","TOTAL",null,{"$f":"K27","v":"October 2016 Headcount"},{"$f":"L27","v":"October 2017 Headcount"},"Full Time Equivalent","Growth","Total","Funded Pupils","Funding method",null,"Infant Meals taken","FSM Infant meals taken","Non FSM Infant meals taken","Infant Meals taken","FSM Infant meals taken","Non FSM Infant meals taken","Average non FSM meals taken"]
["Total Errors:",{"$f":"I7","v":{"$error":"#N/A"}},null,null,null,null,null,"CurrentSheetTotal","blank",null,{"$f":"K65","v":{"$error":"#N/A"}},{"$f":"L65","v":{"$error":"#N/A"}},null,{"$f":"N65","v":{"$error":"#N/A"}},null,{"$f":"P65","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,"Headcount Data","blank",null,{"$f":"SUMIF(OCT16Census!$A:$A,Pupils!Q19,OCT16Census!$T:$T)","v":0},{"$f":"SUMIF(OCT17Census!$A:$A,Pupils!Q19,OCT17Census!$T:$T)","v":0},null,{"$f":"SUMIF(AdjustedFactors1819!$A:$A,Pupils!Q19,AdjustedFactors1819!$BF:$BF)+IF(Q19=3022004,12.83,0)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!A:N,11,0)+VLOOKUP(DFENO,AdjustedFactors1819!A:N,14,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,"Subsheet","blank",null,{"$f":"K4","v":{"$error":"#N/A"}},{"$f":"L4","v":{"$error":"#N/A"}},null,{"$f":"N4","v":{"$error":"#N/A"}},null,{"$f":"P4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"IF(I7>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(L7:AB7)","v":{"$error":"#N/A"}},null,{"$f":"IF(ROUND(SUM(K4:K6)/3,0)=ROUND(K4,0),0,1)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(L4:L6)/3,0)=ROUND(L4,0),0,1)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},{"$error":"#N/A"},0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Difference",{"$f":"SUM(L8:AB8)","v":0},null,{"$f":"SUM(L8:AA8)","v":0},{"$f":"SUM(M8:AB8)","v":0},{"$f":"SUM(N8:AC8)","v":0},{"$f":"SUM(O8:AE8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H7=\"Errors\",I7,0)","v":{"$error":"#N/A"}},{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"Pupils",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#news!f6\",\"News\")","v":"News"}]
[null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,{"$f":"Home!M16","v":"Version 3.0"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Budget Share Lookups","2015-10-01",null,null,null,"Year Groups","October 16 Census","October 17 Census",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIFSM Numbers"]
[null,null,null,null,null,"Column Ref",null,null,null,null,"October 2016 Headcount","October 2017 Headcount","Full Time Equivalent","Growth","Total","Formula Funded Pupils",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Infant Meals taken","FSM Infant meals taken","Non FSM Infant meals taken",{"$f":"AH27","v":"Total Infant Meals taken"},{"$f":"AI27","v":"FSM Infant meals taken"},{"$f":"AJ27","v":"Non FSM Infant meals taken"},"Average non FSM meals taken","Eligible","Eligible","15/16 Average non FSM meals taken","Used for 15/16","Used for 16/17"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October 2015 Census",null,null,"January 2016 Census",null,null,null,"2014-10-01","2015-01-01"]
[null,null,null,null,null,3,null,null,null,"Nursery 1",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F29,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!$A:$T,$F29,0)","v":{"$error":"#N/A"}},{"$f":"L29*0.6","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total headcount",null,{"$f":"IF(ISERROR(VLOOKUP(Q19,#REF!,19,0)),0,VLOOKUP(Q19,#REF!,19,0))","v":0}]
[null,null,null,null,null,4,null,null,null,"Nursery 2",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F30,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F30,0)","v":{"$error":"#N/A"}},{"$f":"L30*0.6","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Nursery Total",{"$f":"SUM(K29:K30)","v":{"$error":"#N/A"}},{"$f":"SUM(L29:L30)","v":{"$error":"#N/A"}},{"$f":"SUM(M29:M30)","v":{"$error":"#N/A"}},{"$f":"SUM(N29:N30)","v":0},{"$f":"SUM(M31:N31)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,5,null,null,null,"Reception",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F33,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F33,0)","v":{"$error":"#N/A"}},{"$f":"L33","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J33,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M33+N33","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(DFENO,#REF!,13,0)),0,VLOOKUP(DFENO,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(DFENO,#REF!,14,0)),0,VLOOKUP(DFENO,#REF!,14,0))","v":0},{"$f":"AH33-AI33","v":0},{"$f":"IF(ISERROR(VLOOKUP(DFENO,#REF!,16,0)),0,VLOOKUP(DFENO,#REF!,16,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(DFENO,#REF!,17,0)),0,VLOOKUP(DFENO,#REF!,17,0))","v":0},{"$f":"AK33-AL33","v":0},{"$f":"(AJ33+AM33)/2","v":0},{"$f":"IF(ISERROR(VLOOKUP($Q$19,#REF!,21,0)),0,VLOOKUP($Q$19,#REF!,21,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($Q$19,#REF!,21,0)),0,VLOOKUP($Q$19,#REF!,23,0))","v":0},{"$f":"(AO33+AP33)/2","v":0},{"$f":"MAX(AQ33,AP33)","v":0},{"$f":"MAX(AM33,AN33)","v":0}]
[null,null,null,null,null,6,null,null,null,"Year 1",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F34,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F34,0)","v":{"$error":"#N/A"}},{"$f":"L34","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J34,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M34+N34","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(DFENO,#REF!,19,0)),0,VLOOKUP(DFENO,#REF!,19,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(DFENO,#REF!,20,0)),0,VLOOKUP(DFENO,#REF!,20,0))","v":0},{"$f":"AH34-AI34","v":0},{"$f":"IF(ISERROR(VLOOKUP(DFENO,#REF!,22,0)),0,VLOOKUP(DFENO,#REF!,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(DFENO,#REF!,23,0)),0,VLOOKUP(DFENO,#REF!,23,0))","v":0},{"$f":"AK34-AL34","v":0},{"$f":"(AJ34+AM34)/2","v":0},{"$f":"IF(ISERROR(VLOOKUP($Q$19,#REF!,27,0)),0,VLOOKUP($Q$19,#REF!,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($Q$19,#REF!,27,0)),0,VLOOKUP($Q$19,#REF!,29,0))","v":0},{"$f":"(AO34+AP34)/2","v":0},{"$f":"(AO34+AP34)/2","v":0},{"$f":"AN34","v":0}]
[null,null,null,null,null,7,null,null,null,"Year 2",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F35,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F35,0)","v":{"$error":"#N/A"}},{"$f":"L35","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J35,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M35+N35","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Key Stage 1 Total",{"$f":"SUM(K33:K35)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH33:AH35)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AQ33:AQ35)","v":0},{"$f":"SUM(AR33:AR35)","v":0},{"$f":"SUM(AS33:AS35)","v":0}]
[]
[null,null,null,null,null,8,null,null,null,"Year 3",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F38,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F38,0)","v":{"$error":"#N/A"}},{"$f":"L38","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J38,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M38+N38","v":{"$error":"#N/A"}}]
[null,null,null,null,null,9,null,null,null,"Year 4",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F39,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F39,0)","v":{"$error":"#N/A"}},{"$f":"L39","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J39,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M39+N39","v":{"$error":"#N/A"}}]
[null,null,null,null,null,10,null,null,null,"Year 5",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F40,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F40,0)","v":{"$error":"#N/A"}},{"$f":"L40","v":{"$error":"#N/A"}},{"$f":"IF(Q19=3022004,12.83,SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J40,AdjustedFactors1819!BF:BF))","v":{"$error":"#N/A"}},{"$f":"M40+N40","v":{"$error":"#N/A"}}]
[null,null,null,null,null,11,null,null,null,"Year 6",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F41,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F41,0)","v":{"$error":"#N/A"}},{"$f":"L41","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J41,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M41+N41","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Key Stage 2 Total",{"$f":"SUM(K38:K41)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,"PRI AWPU",{"$f":"O44-N44","v":{"$error":"#N/A"}},{"$f":"F44+N69","v":{"$error":"#N/A"}},null,null,"Primary Total (excl N1 & N2)",{"$f":"K36+K42","v":{"$error":"#N/A"}},{"$f":"L36+L42","v":{"$error":"#N/A"}},{"$f":"M36+M42","v":{"$error":"#N/A"}},{"$f":"N36+N42","v":{"$error":"#N/A"}},{"$f":"O36+O42","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!A:N,11,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,12,null,null,null,"Year 7",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F46,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F46,0)","v":{"$error":"#N/A"}},{"$f":"L46","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J46,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M46+N46","v":{"$error":"#N/A"}}]
[null,null,null,null,null,13,null,null,null,"Year 8",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F47,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F47,0)","v":{"$error":"#N/A"}},{"$f":"L47","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J47,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M47+N47","v":{"$error":"#N/A"}}]
[null,null,null,null,null,14,null,null,null,"Year 9",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F48,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F48,0)","v":{"$error":"#N/A"}},{"$f":"L48","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J48,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M48+N48","v":{"$error":"#N/A"}}]
[null,null,null,null,"Sec AWPU KS3",{"$f":"O49-N49","v":{"$error":"#N/A"}},null,null,null,"Key Stage 3 Total",{"$f":"SUM(K46:K48)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[]
[null,null,null,null,null,15,null,null,null,"Year 10",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F51,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F51,0)","v":{"$error":"#N/A"}},{"$f":"L51","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J51,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M51+N51","v":{"$error":"#N/A"}}]
[null,null,null,null,null,16,null,null,null,"Year 11",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F52,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F52,0)","v":{"$error":"#N/A"}},{"$f":"L52","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J52,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M52+N52","v":{"$error":"#N/A"}}]
[null,null,null,null,"Sec AWPU KS4",{"$f":"O53-N53","v":{"$error":"#N/A"}},null,null,null,"Key Stage 4 Total",{"$f":"SUM(K51:K52)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[]
[null,null,null,null,"SEC AWPU",{"$f":"O55-N55","v":{"$error":"#N/A"}},{"$f":"F55+N70","v":{"$error":"#N/A"}},null,null,"Pre-16 Secondary Total",{"$f":"K49+K53","v":{"$error":"#N/A"}},{"$f":"L49+L53","v":{"$error":"#N/A"}},{"$f":"M49+M53","v":{"$error":"#N/A"}},{"$f":"N49+N53","v":0},{"$f":"O49+O53","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,AdjustedFactors1819!A:N,14,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,17,null,null,null,"Year 12",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F57,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F57,0)","v":{"$error":"#N/A"}},{"$f":"L57","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J57,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M57+N57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,18,null,null,null,"Year 13",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F58,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F58,0)","v":{"$error":"#N/A"}},{"$f":"L58","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J58,AdjustedFactors1819!BF:BF)","v":0},{"$f":"M58+N58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,19,null,null,null,"Year 14",{"$f":"VLOOKUP(DFENO,OCT16Census!$A:$T,$F59,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DFENO,OCT17Census!A:T,$F59,0)","v":{"$error":"#N/A"}},{"$f":"L59","v":{"$error":"#N/A"}},{"$f":"SUMIF(AdjustedFactors1819!BH:BH,DFENO&Pupils!J59,AdjustedFactors1819!BF:BF)","v":0},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,"Post 16 Total",{"$f":"SUM(K57:K59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,"Secondary Total",{"$f":"K55+K61","v":{"$error":"#N/A"}},{"$f":"L55+L61","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,"School Total",{"$f":"K31+K44+K63","v":{"$error":"#N/A"}},{"$f":"L31+L44+L63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,"2017/18",null,null,null,null,null,{"$f":"VLOOKUP(Q19,OCT17Census!A:X,24,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,"Additional intake in September 2018.  The growth figure above has been pro-rata'd by 7/12.",null,null,null,{"$f":"N44*12/7","v":{"$error":"#N/A"}},"Education Funding Agency Adjustment",{"$f":"P44-O44","v":{"$error":"#N/A"}},"Primary"]
[null,null,null,null,null,null,null,null,null,"Additional intake in September 2018.  The growth figure above has been pro-rata'd by 7/12.",null,null,null,{"$f":"N55*12/7","v":0},null,{"$f":"IF(T19=\"Special\",0,P55-O55)","v":{"$error":"#N/A"}},"Secondary"]

{"sheet":"OCT17Census","index":25,"n_rows":135,"n_cols":24,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
["Updated with Oct17 census (used for 1819 pupil numbers) (DfE cleaned data from Graeme Roberts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Need to update this column once we have the APT "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note written on 27.12.17"]
["Count of PupilOnRollTableID",null,"NCyearActual"]
["NativeID","SchoolName","N1","N2","R","1","2","3","4","5","6","7","8","9","10","11","12","13","14","Grand Total",null,null,null,"1718 funded pupils"]
[3020135,"BEYA",{"$f":"SUM(C6+C7+C9)","v":63},{"$f":"SUM(D6+D7+D9)","v":213},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276]
[3021000,"Brookhill Nursery School",24,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C6:S6)","v":99},null,null,"Brookhill Nursery School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A6,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A6,AdjustedFactors1718!$N:$N)","v":0}]
[3021001,"Hampden Way Nursery",16,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C7:S7)","v":75},null,null,"Hampden Way Nursery",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A7,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A7,AdjustedFactors1718!$N:$N)","v":0}]
[3021002,"Moss Hall Nursery",null,99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99,null,null,"Moss Hall Nursery",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A8,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A8,AdjustedFactors1718!$N:$N)","v":0}]
[3021003,"St Margarets Nursery School",23,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102,null,null,"St Margarets Nursery School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A9,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A9,AdjustedFactors1718!$N:$N)","v":0}]
[3021100,"The Pavilion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,null,1,null,null,"The Pavilion",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A10,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A10,AdjustedFactors1718!$N:$N)","v":0}]
[3021102,"Northgate School",0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,2,null,7,null,null,"Northgate School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A11,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A11,AdjustedFactors1718!$N:$N)","v":0}]
[3022001,"Etz Chaim Jewish Primary School",null,24,28,28,27,28,27,27,28,0,0,0,0,0,null,null,null,217,null,null,"Etz Chaim Jewish Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A12,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A12,AdjustedFactors1718!$N:$N)","v":183.33}]
[3022002,"Barnfield School",null,55,59,60,60,59,61,59,90,0,0,0,0,0,null,null,null,503,null,null,"Barnfield School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A13,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A13,AdjustedFactors1718!$N:$N)","v":454.5}]
[3022003,"Bell Lane Primary School",18,29,44,59,56,51,59,52,57,0,0,0,0,0,null,null,null,425,null,null,"Bell Lane Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A14,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A14,AdjustedFactors1718!$N:$N)","v":390}]
[3022004,"Rimon Jewish Primary School",null,null,28,30,30,29,24,23,0,0,0,0,0,0,null,null,null,164,null,null,"Rimon Jewish Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A15,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A15,AdjustedFactors1718!$N:$N)","v":151.5}]
[3022007,"Brookland Junior School",null,null,0,0,0,90,89,89,91,0,0,0,0,0,null,null,null,359,null,null,"Brookland Junior School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A16,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A16,AdjustedFactors1718!$N:$N)","v":356}]
[3022008,"Brookland Infant  & Nursery School",null,36,91,90,90,0,0,0,0,0,0,0,0,0,null,null,null,307,null,null,"Brookland Infant  & Nursery School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A17,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A17,AdjustedFactors1718!$N:$N)","v":270}]
[3022009,"Brunswick Park Primary & Nursery School",null,30,60,60,61,60,59,60,60,0,0,0,0,0,null,null,null,450,null,null,"Brunswick Park Primary & Nursery School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A18,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A18,AdjustedFactors1718!$N:$N)","v":391}]
[3022010,"Childs Hill School",19,30,56,55,45,46,45,46,45,0,0,0,0,0,null,null,null,387,null,null,"Childs Hill School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A19,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A19,AdjustedFactors1718!$N:$N)","v":301}]
[3022011,"Church Hill Primary School",null,null,29,30,30,30,30,30,55,0,0,0,0,0,null,null,null,234,null,null,"Church Hill Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A20,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A20,AdjustedFactors1718!$N:$N)","v":226}]
[3022014,"Colindale School",null,59,89,90,88,89,89,113,88,0,0,0,0,0,null,null,null,705,null,null,"Colindale School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A21,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A21,AdjustedFactors1718!$N:$N)","v":650}]
[3022015,"Coppetts Wood",2,27,30,30,30,30,30,59,30,0,0,0,0,0,null,null,null,268,null,null,"Coppetts Wood",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A22,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A22,AdjustedFactors1718!$N:$N)","v":229}]
[3022016,"Courtland School",null,null,30,30,30,31,31,30,31,0,0,0,0,0,null,null,null,213,null,null,"Courtland School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A23,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A23,AdjustedFactors1718!$N:$N)","v":212}]
[3022017,"Cromer Road Primary School",null,null,58,59,59,59,59,58,56,0,0,0,0,0,null,null,null,408,null,null,"Cromer Road Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A24,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A24,AdjustedFactors1718!$N:$N)","v":413}]
[3022018,"Deansbrook Junior School",null,null,0,0,0,90,90,119,89,0,0,0,0,0,null,null,null,388,null,null,"Deansbrook Junior School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A25,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A25,AdjustedFactors1718!$N:$N)","v":384}]
[3022019,"Deansbrook Infant School",null,46,84,90,90,0,0,0,0,0,0,0,0,0,null,null,null,310,null,null,"Deansbrook Infant School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A26,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A26,AdjustedFactors1718!$N:$N)","v":266}]
[3022020,"Alma Primary",null,null,29,30,30,29,30,0,0,0,0,0,0,0,null,null,null,148,null,null,"Alma Primary",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A27,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A27,AdjustedFactors1718!$N:$N)","v":137.5}]
[3022021,"Dollis Infant School",null,29,57,78,79,0,0,0,0,0,0,0,0,0,null,null,null,243,null,null,"Dollis Infant School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A28,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A28,AdjustedFactors1718!$N:$N)","v":240}]
[3022023,"Edgware Primary School",null,56,71,84,88,90,87,89,80,0,0,0,0,0,null,null,null,645,null,null,"Edgware Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A29,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A29,AdjustedFactors1718!$N:$N)","v":601}]
[3022024,"Fairway Primary School",1,55,30,30,28,30,31,59,30,0,0,0,0,0,null,null,null,294,null,null,"Fairway Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A30,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A30,AdjustedFactors1718!$N:$N)","v":229}]
[3022025,"Foulds",null,null,45,47,44,45,45,44,45,0,0,0,0,0,null,null,null,315,null,null,"Foulds",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A31,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A31,AdjustedFactors1718!$N:$N)","v":313}]
[3022026,"Frith Manor School",null,36,75,86,89,78,89,90,87,0,0,0,0,0,null,null,null,630,null,null,"Frith Manor School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A32,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A32,AdjustedFactors1718!$N:$N)","v":617}]
[3022027,"Garden Suburb Junior",null,null,0,0,0,89,87,88,88,0,0,0,0,0,null,null,null,352,null,null,"Garden Suburb Junior",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A33,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A33,AdjustedFactors1718!$N:$N)","v":354}]
[3022028,"Garden Suburb Infant School",null,null,89,88,90,0,0,0,0,0,0,0,0,0,null,null,null,267,null,null,"Garden Suburb Infant School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A34,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A34,AdjustedFactors1718!$N:$N)","v":270}]
[3022029,"Goldbeaters Primary School",null,52,61,60,60,60,60,58,59,0,0,0,0,0,null,null,null,470,null,null,"Goldbeaters Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A35,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A35,AdjustedFactors1718!$N:$N)","v":418}]
[3022030,"Grasvenor Avenue Infants",null,null,27,28,27,0,0,0,0,0,0,0,0,0,null,null,null,82,null,null,"Grasvenor Avenue Infants",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A36,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A36,AdjustedFactors1718!$N:$N)","v":87}]
[3022031,"Hollickwood JMI School",null,26,21,29,26,30,29,26,30,0,0,0,0,0,null,null,null,217,null,null,"Hollickwood JMI School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A37,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A37,AdjustedFactors1718!$N:$N)","v":193}]
[3022032,"Holly Park School",null,52,82,61,61,60,60,90,60,0,0,0,0,0,null,null,null,526,null,null,"Holly Park School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A38,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A38,AdjustedFactors1718!$N:$N)","v":456.5}]
[3022036,"Livingstone School",8,17,33,30,30,60,57,29,31,0,0,0,0,0,null,null,null,295,null,null,"Livingstone School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A39,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A39,AdjustedFactors1718!$N:$N)","v":253}]
[3022037,"Manorside Primary School",null,33,29,29,60,57,30,29,58,0,0,0,0,0,null,null,null,325,null,null,"Manorside Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A40,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A40,AdjustedFactors1718!$N:$N)","v":303}]
[3022038,"Parkfield Primary School",31,43,58,57,58,60,60,56,51,0,0,0,0,0,null,null,null,474,null,null,"Parkfield Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A41,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A41,AdjustedFactors1718!$N:$N)","v":408}]
[3022041,"MORASHA JEWISH PRIMARY SCHOOL",null,null,30,30,30,30,29,30,30,0,0,0,0,0,null,null,null,209,null,null,"MORASHA JEWISH PRIMARY SCHOOL",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A42,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A42,AdjustedFactors1718!$N:$N)","v":208}]
[3022042,"Monkfrith School",null,null,60,59,58,60,30,30,31,0,0,0,0,0,null,null,null,328,null,null,"Monkfrith School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A43,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A43,AdjustedFactors1718!$N:$N)","v":332}]
[3022043,"Moss Hall Junior School",null,null,0,0,0,115,117,119,90,0,0,0,0,0,null,null,null,441,null,null,"Moss Hall Junior School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A44,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A44,AdjustedFactors1718!$N:$N)","v":413}]
[3022044,"Moss Hall Infant School",null,null,115,120,118,0,0,0,0,0,0,0,0,0,null,null,null,353,null,null,"Moss Hall Infant School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A45,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A45,AdjustedFactors1718!$N:$N)","v":355}]
[3022045,"Northside School",null,41,30,29,31,30,60,29,30,0,0,0,0,0,null,null,null,280,null,null,"Northside School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A46,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A46,AdjustedFactors1718!$N:$N)","v":244}]
[3022047,"The Hyde School",14,51,59,60,60,62,59,60,60,0,0,0,0,0,null,null,null,485,null,null,"The Hyde School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A47,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A47,AdjustedFactors1718!$N:$N)","v":426}]
[3022048,"Millbrook Park CE School",null,40,56,60,50,57,0,0,0,0,0,0,0,0,null,null,null,263,null,null,"Millbrook Park CE School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A48,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A48,AdjustedFactors1718!$N:$N)","v":200}]
[3022049,"Watling Park",null,null,55,54,58,0,0,0,0,0,0,0,0,0,null,null,null,167,null,null,"Watling Park",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A49,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A49,AdjustedFactors1718!$N:$N)","v":145}]
[3022050,"Ashmole Primary",null,null,60,60,0,0,0,0,0,0,0,0,0,0,null,null,null,120,null,null,"Ashmole Primary",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A50,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A50,AdjustedFactors1718!$N:$N)","v":95}]
[3022051,"Summerside Primary Academy",null,18,46,57,78,55,72,78,60,0,0,0,0,0,null,null,null,464,null,null,"Summerside Primary Academy",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A51,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A51,AdjustedFactors1718!$N:$N)","v":475}]
[3022054,"Woodridge  Primary School",null,null,30,29,29,30,30,28,59,0,0,0,0,0,null,null,null,235,null,null,"Woodridge  Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A52,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A52,AdjustedFactors1718!$N:$N)","v":240}]
[3022055,"Tudor School",null,22,29,56,30,28,29,29,29,0,0,0,0,0,null,null,null,252,null,null,"Tudor School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A53,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A53,AdjustedFactors1718!$N:$N)","v":236}]
[3022057,"Underhill School and Children's Centre",1,33,71,87,75,78,85,86,65,0,0,0,0,0,null,null,null,581,null,null,"Underhill School and Children's Centre",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A54,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A54,AdjustedFactors1718!$N:$N)","v":533.5}]
[3022060,"WHITINGS HILL PRIMARY SCHOOL",null,43,60,60,58,59,58,59,59,0,0,0,0,0,null,null,null,456,null,null,"WHITINGS HILL PRIMARY SCHOOL",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A55,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A55,AdjustedFactors1718!$N:$N)","v":416}]
[3022067,"Chalgrove Primary School",null,null,30,31,56,52,30,28,27,0,0,0,0,0,null,null,null,254,null,null,"Chalgrove Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A56,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A56,AdjustedFactors1718!$N:$N)","v":257}]
[3022070,"Sunnyfields Primary School",25,18,30,30,30,30,30,30,31,0,0,0,0,0,null,null,null,254,null,null,"Sunnyfields Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A57,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A57,AdjustedFactors1718!$N:$N)","v":207}]
[3022071,"Queenswell Infant and Nursery School",null,42,60,90,88,0,0,0,0,0,0,0,0,0,null,null,null,280,null,null,"Queenswell Infant and Nursery School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A58,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A58,AdjustedFactors1718!$N:$N)","v":267}]
[3022072,"Queenswell Junior School",null,null,0,0,0,89,79,90,90,0,0,0,0,0,null,null,null,348,null,null,"Queenswell Junior School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A59,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A59,AdjustedFactors1718!$N:$N)","v":359}]
[3022073,"Danegrove JMI School",null,null,90,91,91,88,89,91,116,0,0,0,0,0,null,null,null,656,null,null,"Danegrove JMI School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A60,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A60,AdjustedFactors1718!$N:$N)","v":656}]
[3022076,"Wessex  Gardens Primary School",null,42,43,60,60,59,54,54,58,0,0,0,0,0,null,null,null,430,null,null,"Wessex  Gardens Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A61,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A61,AdjustedFactors1718!$N:$N)","v":412}]
[3022077,"The Orion Primary School",16,87,120,119,120,149,118,93,89,0,0,0,0,0,null,null,null,911,null,null,"The Orion Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A62,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A62,AdjustedFactors1718!$N:$N)","v":772}]
[3022078,"Pardes House School",null,null,53,50,52,48,49,31,38,0,0,0,0,0,null,null,null,321,null,null,"Pardes House School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A63,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A63,AdjustedFactors1718!$N:$N)","v":293}]
[3022079,"Beis Yaakov",null,66,55,58,61,72,58,80,60,0,0,0,0,0,null,null,null,510,null,null,"Beis Yaakov",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A64,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A64,AdjustedFactors1718!$N:$N)","v":452}]
[3023300,"All Saints Primary School",null,null,19,26,30,30,30,28,30,0,0,0,0,0,null,null,null,193,null,null,"All Saints Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A65,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A65,AdjustedFactors1718!$N:$N)","v":210}]
[3023302,"Christ Church CE Primary School",null,22,30,30,30,29,30,30,30,0,0,0,0,0,null,null,null,231,null,null,"Christ Church CE Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A66,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A66,AdjustedFactors1718!$N:$N)","v":206}]
[3023304,"Holy Trinity School",null,13,30,31,29,30,56,30,30,0,0,0,0,0,null,null,null,249,null,null,"Holy Trinity School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A67,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A67,AdjustedFactors1718!$N:$N)","v":225}]
[3023305,"Monken Hadley CE Primary School",null,null,20,23,16,24,21,23,18,0,0,0,0,0,null,null,null,145,null,null,"Monken Hadley CE Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A68,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A68,AdjustedFactors1718!$N:$N)","v":146}]
[3023307,"St John's CE School N11",null,25,30,31,31,30,29,30,30,0,0,0,0,0,null,null,null,236,null,null,"St John's CE School N11",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A69,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A69,AdjustedFactors1718!$N:$N)","v":210}]
[3023309,"St Johns N20",null,25,30,30,30,30,30,30,30,0,0,0,0,0,null,null,null,235,null,null,"St Johns N20",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A70,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A70,AdjustedFactors1718!$N:$N)","v":208}]
[3023311,"St Mary's C E Primary School N3 1BT",null,42,60,60,60,60,60,60,60,0,0,0,0,0,null,null,null,{"$f":"SUM(C71:S71)","v":462},null,null,"St Mary's C E Primary School N3 1BT",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A71,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A71,AdjustedFactors1718!$N:$N)","v":416}]
[3023312,"St Mary's School EN4",null,null,30,30,30,29,32,32,30,0,0,0,0,0,null,null,null,213,null,null,"St Mary's School EN4",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A72,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A72,AdjustedFactors1718!$N:$N)","v":214}]
[3023313,"St Paul's School, N11",null,18,26,29,29,26,30,29,29,0,0,0,0,0,null,null,null,216,null,null,"St Paul's School, N11",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A73,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A73,AdjustedFactors1718!$N:$N)","v":199}]
[3023314,"St Pauls CE Primary School",null,null,29,30,30,30,31,30,30,0,0,0,0,0,null,null,null,210,null,null,"St Pauls CE Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A74,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A74,AdjustedFactors1718!$N:$N)","v":211}]
[3023315,"St Andrew's C E",null,null,30,29,30,30,30,30,30,0,0,0,0,0,null,null,null,209,null,null,"St Andrew's C E",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A75,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A75,AdjustedFactors1718!$N:$N)","v":209}]
[3023316,"Trent  C of E Primary School",null,null,30,30,30,30,30,30,28,0,0,0,0,0,null,null,null,208,null,null,"Trent  C of E Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A76,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A76,AdjustedFactors1718!$N:$N)","v":207}]
[3023317,"All Saints' CE Primary School, N20 9EZ",null,30,30,30,30,30,59,30,30,0,0,0,0,0,null,null,null,269,null,null,"All Saints' CE Primary School, N20 9EZ",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A77,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A77,AdjustedFactors1718!$N:$N)","v":241}]
[3023500,"The Annunciation Catholic Infant School",null,35,60,58,53,0,0,0,0,0,0,0,0,0,null,null,null,206,null,null,"The Annunciation Catholic Infant School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A78,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A78,AdjustedFactors1718!$N:$N)","v":174}]
[3023501,"Our Lady of Lourdes School",null,19,30,30,30,27,30,30,28,0,0,0,0,0,null,null,null,224,null,null,"Our Lady of Lourdes School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A79,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A79,AdjustedFactors1718!$N:$N)","v":211}]
[3023502,"St Agnes RC Primary School",null,34,57,55,44,45,42,45,44,0,0,0,0,0,null,null,null,366,null,null,"St Agnes RC Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A80,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A80,AdjustedFactors1718!$N:$N)","v":323}]
[3023504,"St Catherines R C Primary",null,34,60,59,60,58,60,87,60,0,0,0,0,0,null,null,null,478,null,null,"St Catherines R C Primary",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A81,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A81,AdjustedFactors1718!$N:$N)","v":449}]
[3023506,"St Vincent's Catholic Primary School",null,null,44,43,45,44,59,43,44,0,0,0,0,0,null,null,null,322,null,null,"St Vincent's Catholic Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A82,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A82,AdjustedFactors1718!$N:$N)","v":329}]
[3023507,"ST. THERESA'S R.C. PRIMARY SCHOOL",null,null,30,29,29,30,30,58,29,0,0,0,0,0,null,null,null,235,null,null,"ST. THERESA'S R.C. PRIMARY SCHOOL",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A83,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A83,AdjustedFactors1718!$N:$N)","v":239}]
[3023509,"St Joseph's Catholic Primary School",null,52,90,88,87,64,63,63,62,0,0,0,0,0,null,null,null,569,null,null,"St Joseph's Catholic Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A84,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A84,AdjustedFactors1718!$N:$N)","v":487}]
[3023510,"Sacred Heart School",null,null,60,60,60,62,60,60,60,0,0,0,0,0,null,null,null,422,null,null,"Sacred Heart School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A85,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A85,AdjustedFactors1718!$N:$N)","v":420}]
[3023511,"Blessed Dominic School",null,40,58,60,57,59,55,58,54,0,0,0,0,0,null,null,null,441,null,null,"Blessed Dominic School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A86,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A86,AdjustedFactors1718!$N:$N)","v":381}]
[3023512,"Rosh Pinah Primary School",null,45,52,60,60,58,54,57,71,0,0,0,0,0,null,null,null,457,null,null,"Rosh Pinah Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A87,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A87,AdjustedFactors1718!$N:$N)","v":402}]
[3023513,"Menorah Primary School",null,53,57,56,56,53,53,61,50,0,0,0,0,0,null,null,null,439,null,null,"Menorah Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A88,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A88,AdjustedFactors1718!$N:$N)","v":388}]
[3023514,"Annunciation Junior School",null,null,0,0,0,59,49,60,52,0,0,0,0,0,null,null,null,220,null,null,"Annunciation Junior School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A89,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A89,AdjustedFactors1718!$N:$N)","v":223}]
[3023515,"Independent Jewish Day School",null,27,30,28,28,29,30,29,25,0,0,0,0,0,null,null,null,226,null,null,"Independent Jewish Day School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A90,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A90,AdjustedFactors1718!$N:$N)","v":202}]
[3023516,"Hasmonean Primary School",null,28,30,30,30,30,30,30,30,0,0,0,0,0,null,null,null,238,null,null,"Hasmonean Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A91,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A91,AdjustedFactors1718!$N:$N)","v":206}]
[3023518,"Woodcroft Primary School",null,38,59,57,55,57,58,59,58,0,0,0,0,0,null,null,null,441,null,null,"Woodcroft Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A92,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A92,AdjustedFactors1718!$N:$N)","v":417.5}]
[3023519,"Broadfields Primary School",null,41,93,92,94,93,95,95,93,0,0,0,0,0,null,null,null,696,null,null,"Broadfields Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A93,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A93,AdjustedFactors1718!$N:$N)","v":629}]
[3023520,"Akiva School",null,null,60,60,60,60,59,60,60,0,0,0,0,0,null,null,null,419,null,null,"Akiva School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A94,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A94,AdjustedFactors1718!$N:$N)","v":420}]
[3023521,"St Mary's and St John's School",null,31,87,88,89,90,88,87,60,179,117,115,117,0,null,null,null,1148,null,null,"St Mary's and St John's School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A95,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A95,AdjustedFactors1718!$N:$N)","v":1001}]
[3023522,"Claremont Primary School",null,27,29,42,54,58,52,53,55,0,0,0,0,0,null,null,null,370,null,null,"Claremont Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A96,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A96,AdjustedFactors1718!$N:$N)","v":371}]
[3023523,"Martin Primary School",null,54,89,88,90,90,89,90,89,0,0,0,0,0,null,null,null,679,null,null,"Martin Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A97,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A97,AdjustedFactors1718!$N:$N)","v":594}]
[3023524,"Beit Shvidler Primary School",null,29,21,30,25,27,30,30,30,0,0,0,0,0,null,null,null,222,null,null,"Beit Shvidler Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A98,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A98,AdjustedFactors1718!$N:$N)","v":204}]
[3024000,"St Andrew the Apostle Greek Orthodox School",null,null,0,0,0,0,0,0,0,149,148,122,84,85,null,null,null,588,null,null,"St Andrew the Apostle Greek Orthodox School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A99,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A99,AdjustedFactors1718!$N:$N)","v":535.5}]
[3024001,"The Archer Academy",null,null,0,0,0,0,0,0,0,150,149,150,149,150,null,null,null,748,null,null,"The Archer Academy",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A100,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A100,AdjustedFactors1718!$N:$N)","v":683.5}]
[3024003,"Friern Barnet School",null,null,0,0,0,0,0,0,0,161,148,162,157,162,null,null,null,790,null,null,"Friern Barnet School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A101,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A101,AdjustedFactors1718!$N:$N)","v":782}]
[3024004,"Menorah High School For Girls",null,null,0,0,0,0,0,0,0,54,48,49,41,39,25,30,null,286,null,null,"Menorah High School For Girls",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A102,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A102,AdjustedFactors1718!$N:$N)","v":212}]
[3024010,"The Totteridge Academy",null,null,0,0,0,0,0,0,0,109,75,95,102,110,null,null,null,491,null,null,"The Totteridge Academy",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A103,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A103,AdjustedFactors1718!$N:$N)","v":467}]
[3024012,"Whitefield School",null,null,0,0,0,0,0,0,0,124,135,138,126,147,97,24,null,791,null,null,"Whitefield School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A104,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A104,AdjustedFactors1718!$N:$N)","v":682}]
[3024208,"Queen Elizabeth's Girl's School",null,null,0,0,0,0,0,0,0,178,180,180,178,176,69,57,null,1018,null,null,"Queen Elizabeth's Girl's School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A105,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A105,AdjustedFactors1718!$N:$N)","v":889}]
[3024210,"COPTHALL SCHOOL",null,null,0,0,0,0,0,0,0,124,170,177,164,180,67,73,null,955,null,null,"COPTHALL SCHOOL",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A106,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A106,AdjustedFactors1718!$N:$N)","v":868}]
[3024211,"Christ's College Finchley",null,null,0,0,0,0,0,0,1,119,106,92,121,133,129,67,null,768,null,null,"Christ's College Finchley",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A107,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A107,AdjustedFactors1718!$N:$N)","v":610}]
[3024212,"East Barnet School",null,null,0,0,0,0,0,0,0,240,237,206,205,209,148,143,10,1398,null,null,"East Barnet School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A108,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A108,AdjustedFactors1718!$N:$N)","v":1080}]
[3024215,"The Compton School",null,null,0,0,0,0,0,0,0,210,208,209,209,209,153,106,null,1304,null,null,"The Compton School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A109,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A109,AdjustedFactors1718!$N:$N)","v":1043}]
[3024752,"The Henrietta Barnett School",null,null,0,0,0,0,0,0,0,104,100,100,103,99,143,127,null,776,null,null,"The Henrietta Barnett School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A110,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A110,AdjustedFactors1718!$N:$N)","v":493}]
[3025200,"Dollis Junior School",null,null,0,0,0,76,84,86,87,0,0,0,0,0,null,null,null,333,null,null,"Dollis Junior School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A111,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A111,AdjustedFactors1718!$N:$N)","v":330}]
[3025201,"Osidge Primary School",null,null,42,53,56,60,53,60,60,0,0,0,0,0,null,null,null,384,null,null,"Osidge Primary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A112,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A112,AdjustedFactors1718!$N:$N)","v":410}]
[3025400,"Hendon School",null,null,0,0,0,0,0,0,0,208,203,197,206,201,112,71,null,1198,null,null,"Hendon School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A113,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A113,AdjustedFactors1718!$N:$N)","v":974}]
[3025401,"Queen Elizabeth's School",null,null,0,0,0,0,0,0,0,192,186,186,180,180,159,152,null,1235,null,null,"Queen Elizabeth's School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A114,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A114,AdjustedFactors1718!$N:$N)","v":901}]
[3025402,"Mill Hill County High School",null,null,0,0,0,0,0,0,0,273,243,242,244,240,248,207,null,1697,null,null,"Mill Hill County High School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A115,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A115,AdjustedFactors1718!$N:$N)","v":1201}]
[3025404,"St Michaels Catholic Grammar School",null,null,0,0,0,0,0,0,0,96,96,94,96,96,125,124,null,727,null,null,"St Michaels Catholic Grammar School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A116,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A116,AdjustedFactors1718!$N:$N)","v":480}]
[3025405,"Finchley Catholic High School",null,null,0,0,0,0,0,0,0,180,178,175,174,175,160,134,null,1176,null,null,"Finchley Catholic High School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A117,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A117,AdjustedFactors1718!$N:$N)","v":864}]
[3025406,"Ashmole Academy",null,null,0,0,0,0,0,0,0,261,262,231,233,231,133,181,null,1532,null,null,"Ashmole Academy",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A118,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A118,AdjustedFactors1718!$N:$N)","v":1176}]
[3025407,"St. James' Catholic High School",null,null,0,0,0,0,0,0,0,212,176,178,168,177,81,84,null,1076,null,null,"St. James' Catholic High School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A119,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A119,AdjustedFactors1718!$N:$N)","v":890}]
[3025408,"Bishop Douglass School Finchley",null,null,0,0,0,0,0,0,0,117,130,88,90,96,101,87,1,710,null,null,"Bishop Douglass School Finchley",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A120,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A120,AdjustedFactors1718!$N:$N)","v":499}]
[3025409,"Hasmonean High School",null,null,0,0,0,0,0,0,0,187,194,176,162,164,133,125,null,1141,null,null,"Hasmonean High School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A121,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A121,AdjustedFactors1718!$N:$N)","v":862}]
[3025427,"Jewish Community Secondary School",null,null,0,0,0,0,0,0,0,218,187,186,184,182,163,142,null,1262,null,null,"Jewish Community Secondary School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A122,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A122,AdjustedFactors1718!$N:$N)","v":897}]
[3025948,"Mathilda Marks-Kennedy School",null,22,30,29,30,30,29,28,26,0,0,0,0,0,null,null,null,224,null,null,"Mathilda Marks-Kennedy School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A123,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A123,AdjustedFactors1718!$N:$N)","v":203}]
[3025949,"Menorah Foundation School",null,51,58,60,59,60,60,30,30,0,0,0,0,0,null,null,null,408,null,null,"Menorah Foundation School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A124,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A124,AdjustedFactors1718!$N:$N)","v":325}]
[3025950,"Oak Hill School",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Oak Hill School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A125,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A125,AdjustedFactors1718!$N:$N)","v":0}]
[3026905,"London Academy",null,null,31,44,35,0,0,0,0,208,211,206,182,207,223,123,null,1470,null,null,"London Academy",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A126,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A126,AdjustedFactors1718!$N:$N)","v":1096.25}]
[3026906,"Wren Academy",null,null,60,60,60,0,0,0,0,187,183,184,180,183,135,127,null,1359,null,null,"Wren Academy",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A127,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A127,AdjustedFactors1718!$N:$N)","v":1062}]
[3027000,"Oak Lodge Special School",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22,18,17,57,null,null,"Oak Lodge Special School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A128,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A128,AdjustedFactors1718!$N:$N)","v":0}]
[3027005,"Northway School",null,null," "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,0,null,null,"Northway School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A129,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A129,AdjustedFactors1718!$N:$N)","v":0}]
[3027009,"Oakleigh School",null,null," "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,0,null,null,"Oakleigh School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A130,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A130,AdjustedFactors1718!$N:$N)","v":0}]
[3027010,"Mapledown School",null,null," "," "," "," "," "," "," "," "," "," "," "," ",12,10,11,33,null,null,"Mapledown School",{"$f":"SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A131,AdjustedFactors1718!$K:$K)+SUMIF(AdjustedFactors1718!$A:$A,OCT17Census!A131,AdjustedFactors1718!$N:$N)","v":0}]
[null,"Grand Total",{"$f":"SUM(C6:C131)","v":198},{"$f":"SUM(D6:D131)","v":2385},4286,4506,4450,4298,4214,4239,4024,4240,4070,3938,3855,3831,2643,2215,39,57431]
[]
[3026112,"Noam Jewish Primary School (new for 2018/19)"]
[3021234,"The Saracens High School (new for 2018/19)"]

{"sheet":"AdjustedFactors1819","index":26,"n_rows":141,"n_cols":62,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Adjusted Factors Sheet from the FINAL January APT submitted in 2018/19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Columns not on APT - added by SFT for 2017/18 Originals"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,"Add columns for occupying?"]
["LAESTAB","School Name","Phase","Academy Type","London Fringe","Number of Primary year groups for middle schools","Number of Secondary year groups for middle schools","Number of Primary year groups for all schools","Number of Secondary year groups for all schools","NOR","NOR Primary","NOR Reception","NOR Y1-5 for calculation of the eligible pupils for the primary prior attainment factor ONLY","NOR Secondary","NOR KS3","NOR KS4","Reception Difference","18-19 Base NOR","Average Year Group Size","Primary FSM Units","Primary Ever 6 Units","Secondary FSM Units","Secondary Ever 6 Units","IDACI Primary Units Band G","IDACI Primary Units Band F","IDACI Primary Units Band E","IDACI Primary Units Band D","IDACI Primary Units Band C","IDACI Primary Units Band B","IDACI Primary Units Band A","IDACI Secondary Units Band G","IDACI Secondary Units Band F","IDACI Secondary Units Band E","IDACI Secondary Units Band D","IDACI Secondary Units Band C","IDACI Secondary Units Band B","IDACI Secondary Units Band A","EAL 1 Primary Units","EAL 2 Primary Units","EAL 3 Primary Units","EAL 1 Secondary Units","EAL 2 Secondary Units","EAL 3 Secondary Units","LAC X Units","Low Attainment under new EYFSP Proportion","Low Attainment under old EYFSP Proportion 73","Low Attainment under old EYFSP Proportion 78","Low attainment total Primary Units","Low attainment total Secondary Units","Mobility Primary Units","Mobility Secondary Units","Primary sparsity av. Distance to 2nd school\n(miles)","Secondary sparsity av. Distance to 2nd school\n(miles)","Sparsity flag","Default?","HNPri","HNSec","Growth","Year","Lookupcode","Occupied Places","Unoccupied Places"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I6:I122)","v":124},{"$f":"SUM(J6:J122)","v":50309.17},30181.666666666668,4311.67,21910.58666666667,20127.5,12374.416666666666,7753.083333333333,0,50309.17,8784.2242424242431,3890.0467250747888,7837.0630523511718,2309.8645454545454,5894.8686127167648,17701.204883829567,3298.8118829744449,2928.8010076003566,2885.6426436358956,2078.3607041795572,1275.7788777801777,13.049999999999999,11491.744772727274,2241.3022727272723,1993.0331818181819,1770.7145454545455,1505.9581818181819,1078.4470454545453,46.330000000000005,3370.9637002717263,6612.8425413374925,9189.6573089115918,423.16428571428565,831.44857142857131,1244.9214285714284,119.62270509977826,7038.501897455425,482.23181818181814,695.28454545454531,8759.0539230384911,3494.3129668470388,308.60328777422734,63,{"$f":"SUM(AZ6:AZ120)","v":34.157747328488568},{"$f":"SUM(BA6:BA120)","v":20.370763438657406},{"$f":"SUM(BB6:BB120)","v":0},{"$f":"SUM(BC6:BC120)","v":115},{"$f":"SUM(BD6:BD122)","v":99},{"$f":"SUM(BE6:BE122)","v":98},481.25,0,0,173,0]
[3022002,"Barnfield School","Primary",0,1,0,0,7,0,430.5,430.5,59,299,0,0,0,0,430.5,61.5,32.67,234.4,0,0,90.17,24.24,85.32,169.68,49.45,11.64,0,0,0,0,0,0,0,0,67.510000000000005,117.31,167.11,0,0,0,0,115.6,12.85,22.03,148.85,0,1.1499999999999999,0,0.4,0,0,1,0,{"$f":"SUM(BI6:BJ6)","v":0},null,null,{"$f":"CONCATENATE(A6,BG6)","v":"3022002"},0,0]
[3022003,"Bell Lane Primary School","Primary",0,1,0,0,7,0,378,378,44,277,0,0,0,0,378,54,86,194.82,0,0,249.98,32.26,49.39,14.11,28.22,4.03,0,0,0,0,0,0,0,0,71.3,144.86000000000001,192.4,0,0,0,0,87.92,16.03,17.809999999999999,117.64,0,19.2,0,0.27,0,0,1,0,{"$f":"SUM(BI7:BJ7)","v":0},null,null,{"$f":"CONCATENATE(A7,BG7)","v":"3022003"},0,0]
[3022007,"Brookland Junior School","Primary",0,1,0,0,4,0,359,359,0,268,0,0,0,0,359,89.75,28,84.95,0,0,311.33999999999997,20.28,6.08,5.07,11.16,5.07,0,0,0,0,0,0,0,0,9,15,61,0,0,0,0,69.569999999999993,7.96,10.24,77.53,0,0,0,0.45,0,0,1,0,0,null,null,"3022007",0,0]
[3022008,"Brookland Infant and Nursery School","Primary",0,1,0,0,3,0,271,271,91,180,0,0,0,0,271,90.33,48,48,0,0,242.79,13.1,6.04,1.01,5.04,2.0099999999999998,1.01,0,0,0,0,0,0,0,66.239999999999995,143.03,143.03,0,0,0,0,43.73,0,0,65.84,0,0,0,0.46,0,0,1,0,0,null,null,"3022008",0,0]
[3022009,"Brunswick Park Primary and Nursery School","Primary",0,1,0,0,7,0,420,420,60,300,0,0,0,0,420,60,46,110.08,0,0,268.27999999999997,24.11,49.23,15.07,4.0199999999999996,59.28,0,0,0,0,0,0,0,0,25.67,47.83,80.5,0,0,0,1.07,96.58,4.29,8.57,117.67,0,0,0,0.44,0,0,1,0,0,null,null,"3022009",0,0]
[3022010,"Childs Hill School","Primary",0,1,0,0,7,0,338,338,56,237,0,0,0,0,338,48.29,73,152.78,0,0,53,21,106,88,61,9,0,0,0,0,0,0,0,0,57.53,106.67,154.62,0,0,0,0,106.93,10.38,11.54,140.61000000000001,0,3.2,0,0.23,0,0,1,13,0,null,null,"3022010",13]
[3022011,"Church Hill ","Primary",0,1,0,0,7,0,219.42,219.41666666666666,29,150,0,0,0,0,219.42,31.35,13.13,38.659999999999997,0,0,180.64,6.62,16.079999999999998,11.35,0,4.7300000000000004,0,0,0,0,0,0,0,0,13.91,24.62,31.04,0,0,0,0.97,52.13,5.64,6.58,66.56,0,0,0,0.33,0,0,1,0,0,null,null,"3022011",0,0]
[3022014,"Colindale Primary School","Primary",0,1,0,0,7,0,646,646,89,469,0,0,0,0,646,92.29,61,224.82,0,0,144.57,196.13,17.190000000000001,151.63999999999999,126.37,10.11,0,0,0,0,0,0,0,0,88.14,170.49,255.15,0,0,0,0,142.51,13.71,19.43,181.18,0,0,0,0.47,0,0,1,9,0,null,null,"3022014",9]
[3022015,"Coppetts Wood Primary School","Primary",0,1,0,0,7,0,239,239,30,179,0,0,0,0,239,34.14,46,93.22,0,0,70.290000000000006,60.25,68.290000000000006,9.0399999999999991,23.1,8.0299999999999994,0,0,0,0,0,0,0,0,19.440000000000001,42.31,65.180000000000007,0,0,0,0,71.599999999999994,4.1399999999999997,7.24,86.61,0,0,0,0.31,0,0,1,10,0,null,null,"3022015",9]
[3022016,"Courtland School","Primary",0,1,0,0,7,0,213,213,30,152,0,0,0,0,213,30.43,11,36.17,0,0,197.79,11.16,2.0299999999999998,0,2.0299999999999998,0,0,0,0,0,0,0,0,0,24.44,52.38,81.48,0,0,0,0,38.33,2.0699999999999998,2.0699999999999998,47.02,0,0,0,0.43,0,0,1,0,0,null,null,"3022016",0,0]
[3022017,"Cromer Road Primary School","Primary",0,1,0,0,7,0,408,408,58,294,0,0,0,0,408,58.29,56,120,0,0,216.12,82.81,25.25,72.709999999999994,2.02,9.09,0,0,0,0,0,0,0,0,26.89,65.47,92.36,0,0,0,1,97.65,8.9600000000000009,8.9600000000000009,124.27,0,0.2,0,0.52,0,0,1,0,0,null,null,"3022017",0,0]
[3022019,"Deansbrook Infant School","Primary",0,1,0,0,3,0,264,264,84,180,0,0,0,0,264,88,45,68.739999999999995,0,0,130.99,14.11,30.23,71.540000000000006,11.08,5.04,1.01,0,0,0,0,0,0,0,93.87,186.27,186.27,0,0,0,0,69.31,0,0,101.66,0,0,0,0.3,0,0,1,0,0,null,null,"3022019",0,0]
[3022021,"Dollis Infant School","Primary",0,1,0,0,3,0,202.92,202.91666666666666,57,145.91999999999999,0,0,0,0,202.92,67.64,23.71,65.7,0,0,90.08,65.430000000000007,13.27,6.64,21.81,5.69,0,0,0,0,0,0,0,0,84.01,166.73,166.73,0,0,0,0,62.39,0,0,86.76,0,0,0,0.49,0,0,1,0,0,null,null,"3022021",0,0]
[3022023,"Edgware Primary School","Primary",0,1,0,0,7,0,589,589,71,438,0,0,0,0,589,84.14,98,195.99,0,0,267.45,92.16,35.06,143.24,29.05,21.04,1,0,0,0,0,0,0,0,134.16999999999999,225.14,320.64999999999998,0,0,0,1.02,201.6,20.43,28.94,252.46,0,53.1,0,0.38,0,0,1,0,0,null,null,"3022023",0,0]
[3022024,"Fairway Primary School and Children's Centre","Primary",0,1,0,0,7,0,238,238,30,178,0,0,0,0,238,34,59,88,0,0,169.71,41.17,4.0199999999999996,13.05,2.0099999999999998,7.03,1,0,0,0,0,0,0,0,29.75,56.07,88.11,0,0,0,1,70.97,0,3.33,81.209999999999994,0,10.199999999999999,0,0.31,0,0,1,0,0,null,null,"3022024",0,0]
[3022025,"Foulds School","Primary",0,1,0,0,7,0,315,315,45,225,0,0,0,0,315,45,1,18.12,0,0,299.89999999999998,2.0099999999999998,9.06,3.02,0,1.01,0,0,0,0,0,0,0,0,37.33,44.33,60.67,0,0,0,0,37.33,1.18,2.37,44.93,0,0,0,0.33,0,0,1,0,0,null,null,"3022025",0,0]
[3022026,"Frith Manor Primary School","Primary",0,1,0,0,7,0,594,594,75,432,0,0,0,0,594,84.86,52,107.47,0,0,402.35,106.36,62.21,6.02,9.0299999999999994,8.0299999999999994,0,0,0,0,0,0,0,0,99.57,187.7,230.05,0,0,0,1.95,138.34,11.35,13.87,171.32,0,35.6,0,0.51,0,0,1,0,0,null,null,"3022026",0,0]
[3022027,"Garden Suburb Junior School","Primary",0,1,0,0,4,0,352,352,0,264,0,0,0,0,352,88,34,82.59,0,0,265.75,52.15,5.01,11.03,13.04,5.01,0,0,0,0,0,0,0,0,18,36,108,0,0,0,0,92.27,15.89,26.89,108.16,0,0,0,0.48,0,0,1,0,0,null,null,"3022027",0,0]
[3022028,"Garden Suburb Infant School","Primary",0,1,0,0,3,0,267,267,89,178,0,0,0,0,267,89,26,36.86,0,0,205,38,5,8,9,2,0,0,0,0,0,0,0,0,109.5,186,186,0,0,0,0,45.53,0,0,68.3,0,0,0,0.48,0,0,1,0,0,null,null,"3022028",0,0]
[3022029,"Goldbeaters Primary School","Primary",0,1,0,0,7,0,418,418,61,298,0,0,0,0,418,59.71,128,199.52,0,0,26.31,27.33,62.75,150.80000000000001,128.54,22.27,0,0,0,0,0,0,0,0,58.54,104.21,156.9,0,0,0,2,115.83,5.9,14.16,142.53,0,0,0,0.24,0,0,1,0,0,null,null,"3022029",0,0]
[3022031,"Hollickwood Primary School","Primary",0,1,0,0,7,0,191,191,21,140,0,0,0,0,191,27.29,54,83.81,0,0,47,44,24,6,65,5,0,0,0,0,0,0,0,0,26.96,44.94,59.55,0,0,0,0,50.62,1.25,3.75,58.27,0,10.9,0,0.38,0,0,1,0,0,null,null,"3022031",0,0]
[3022032,"Holly Park Primary School","Primary",0,1,0,0,7,0,474,474,82,332,0,0,0,0,474,67.709999999999994,46,124.47,0,0,356.77,10.19,62.18,13.25,20.39,11.21,0,0,0,0,0,0,0,0,55.91,91.15,120.32,0,0,0,1,67.930000000000007,1.3,3.91,83.72,0,0,0,0.28999999999999998,0,0,1,0,0,null,null,"3022032",0,0]
[3022036,"Livingstone Primary and Nursery School","Primary",0,1,0,0,7,0,270,270,33,206,0,0,0,0,270,38.57,74,141.09,0,0,87.29,43.65,96.43,36.54,4.0599999999999996,2.0299999999999998,0,0,0,0,0,0,0,0,12.58,29.75,67.5,0,0,0,0,65.84,7.75,9.9600000000000009,83.83,0,3,0,0.46,0,0,1,14,0,null,null,"3022036",13]
[3022037,"Manorside Primary School","Primary",0,1,0,0,7,0,275.67,275.66666666666669,29,205,0,0,0,0,275.67,39.380000000000003,15.11,60.45,0,0,211.25,43.58,2.84,1.89,7.58,8.5299999999999994,0,0,0,0,0,0,0,0,19.989999999999998,59.97,95.75,0,0,0,0,94.62,3.86,6.94,110.05,0,0,0,0.27,0,0,1,0,0,null,null,"3022037",0,0]
[3022041,"Sacks Morasha Jewish Primary School","Primary",0,1,0,0,7,0,209,209,30,149,0,0,0,0,209,29.86,4,4.0199999999999996,0,0,200,3,3,0,3,0,0,0,0,0,0,0,0,0,3.5,5.84,7.01,0,0,0,0,14.78,0,0,17.25,0,0,0,0.26,0,0,1,0,0,null,null,"3022041",0,0]
[3022042,"Monkfrith Primary School","Primary",0,1,0,0,7,0,328,328,60,237,0,0,0,0,328,46.86,22,52.68,0,0,269.64,11.07,36.22,3.02,2.0099999999999998,6.04,0,0,0,0,0,0,0,0,17.2,38.08,57.74,0,0,0,0,62.58,3,4,80.27,0,0,0,0.33,0,0,1,0,0,null,null,"3022042",0,0]
[3022043,"Moss Hall Junior School","Primary",0,1,0,0,4,0,441,441,0,351,0,0,0,0,441,110.25,35,95.87,0,0,394.47,24.28,11.13,4.05,7.08,0,0,0,0,0,0,0,0,0,26,46,87,0,0,0,1.07,104.66,3.8,6.34,108.46,0,0,0,0.43,0,0,1,0,0,null,null,"3022043",0,0]
[3022044,"Moss Hall Infant School","Primary",0,1,0,0,3,0,353,353,115,238,0,0,0,0,353,117.67,34,61.95,0,0,328.93,15.04,2.0099999999999998,4.01,3.01,0,0,0,0,0,0,0,0,0,121.62,209.13,209.13,0,0,0,0.98,71.400000000000006,0,0,105.9,0,0,0,0.42,0,0,1,0,0,null,null,"3022044",0,0]
[3022045,"Northside Primary School","Primary",0,1,0,0,7,0,239,239,30,179,0,0,0,0,239,34.14,32,59.51,0,0,229,3,0,4,3,0,0,0,0,0,0,0,0,0,28.73,72.39,97.67,0,0,0,0,74.11,2.31,3.46,87.38,0,2.1,0,0.35,0,0,1,0,0,null,null,"3022045",0,0]
[3022054,"Woodridge  Primary School","Primary",0,1,0,0,7,0,218.08,218.08333333333331,30,146,0,0,0,0,218.08,31.15,5.57,20.16,0,0,196.65,12.12,5.59,2.8,0.93,0,0,0,0,0,0,0,0,0,6.38,21.28,34.04,0,0,0,0,30.8,0,0.96,35.71,0,0,0,0.45,0,0,1,0,0,null,null,"3022054",0,0]
[3022055,"Tudor Primary School","Primary",0,1,0,0,7,0,230,230,29,172,0,0,0,0,230,32.86,42,76.36,0,0,134.93,29.64,2.04,10.220000000000001,17.38,35.78,0,0,0,0,0,0,0,0,59.5,85.82,113.28,0,0,0,0,64.349999999999994,2.9,2.9,76.95,0,28,0,0.28999999999999998,0,0,1,0,0,null,null,"3022055",0,0]
[3022057,"Underhill School","Primary",0,1,0,0,7,0,547,547,71,411,0,0,0,0,547,78.14,147,275.26,0,0,230.53,16.18,80.89,118.3,7.08,94.03,0,0,0,0,0,0,0,0,60.39,109.17,145.16999999999999,0,0,0,1.01,163.94,14.18,15.36,204.7,0,26.3,0,0.4,0,0,1,0,0,null,null,"3022057",0,0]
[3022060,"Whitings Hill Primary School","Primary",0,1,0,0,7,0,413,413,60,294,0,0,0,0,413,59,98,159.68,0,0,151.47,8.08,199.94,28.27,3.03,22.22,0,0,0,0,0,0,0,0,30.42,57.33,79.56,0,0,0,0,91.49,6.44,9.65,114.57,0,0,0,0.52,0,0,1,0,0,null,null,"3022060",0,0]
[3022067,"Chalgrove Primary School","Primary",0,1,0,0,7,0,254,254,30,197,0,0,0,0,254,36.29,27,67.73,0,0,201.59,17.13,14.11,10.08,6.05,5.04,0,0,0,0,0,0,0,0,44.22,94.12,150.81,0,0,0,1.99,65.28,2.7,5.4,77.08,0,4.5999999999999996,0,0.49,0,0,1,0,0,null,null,"3022067",0,0]
[3022070,"Sunnyfields Primary School","Primary",0,1,0,0,7,0,211,211,30,150,0,0,0,0,211,30.14,82,107.03,0,0,92.31,45.65,8.1199999999999992,4.0599999999999996,55.79,5.07,0,0,0,0,0,0,0,0,34.97,62.95,90.93,0,0,0,0,41.54,12.18,13.29,62.62,0,0,0,0.44,0,0,1,0,0,null,null,"3022070",0,0]
[3022071,"Queenswell Infant ","Primary",0,1,0,0,3,0,221.67,221.66666666666666,60,161.66999999999999,0,0,0,0,221.67,73.89,42.84,65.150000000000006,0,0,138.66,48.11,23.58,6.6,1.89,2.83,0,0,0,0,0,0,0,0,82.19,150.68,150.68,0,0,0,0,58.08,0,0,79.64,0,0,0,0.31,0,0,1,0,0,null,null,"3022071",0,0]
[3022072,"Queenswell Junior School","Primary",0,1,0,0,4,0,348,348,0,258,0,0,0,0,348,87,49,141,0,0,205.18,71.41,33.19,14.08,7.04,17.100000000000001,0,0,0,0,0,0,0,0,14.04,35.1,99.29,0,0,0,5,105.49,13.85,20.77,119.33,0,8.1999999999999993,0,0.28999999999999998,0,0,1,0,0,null,null,"3022072",0,0]
[3022073,"Danegrove JMI School","Primary",0,1,0,0,7,0,640.83000000000004,640.83333333333337,90,450,0,0,0,0,640.83000000000004,91.55,83.03,181.7,0,0,373.66,32.53,118.31,103.52,2.96,9.86,0,0,0,0,0,0,0,0,33.97,121.15,181.15,0,0,0,7.82,137.65,15.97,17.97,178.72,0,0,0,0.32,0,0,1,0,0,null,null,"3022073",0,0]
[3022076,"Wessex Gardens Primary School","Primary",0,1,0,0,7,0,388,388,43,287,0,0,0,0,388,55.43,62,141.88,0,0,134,16,45,98,88,4,3,0,0,0,0,0,0,0,70.849999999999994,136.08000000000001,193.44,0,0,0,0,108.5,4.9400000000000004,7.4,127.57,0,8.1999999999999993,0,0.32,0,0,1,0,0,null,null,"3022076",0,0]
[3022077,"The Orion Primary School","Primary",0,1,0,0,7,0,808,808,120,599,0,0,0,0,808,115.43,231,462.9,0,0,51.38,89.67,36.270000000000003,67.5,302.24,257.92,3.02,0,0,0,0,0,0,0,101,211.4,320.62,0,0,0,3.1,231.7,18.68,25.27,294.05,0,0,0,0.41,0,0,1,18,0,null,null,"3022077",18]
[3022078,"Pardes House Primary School","Primary",0,1,0,0,7,0,321,321,53,230,0,0,0,0,321,45.86,7,31.34,0,0,315.97000000000003,0,3.02,0,2.0099999999999998,0,0,0,0,0,0,0,0,0,0,4.79,14.37,0,0,0,0,65.709999999999994,0,2.4500000000000002,78.709999999999994,0,0,0,0.35,0,0,1,0,0,null,null,"3022078",0,0]
[3022079,"Beis Yaakov Primary School","Primary",0,1,0,0,7,0,444,444,55,329,0,0,0,0,444,63.43,20,50.1,0,0,436,4,2,0,2,0,0,0,0,0,0,0,0,0,6.85,27.39,47.94,0,0,0,0,81.99,1.07,2.14,94.8,0,0,0,0.41,0,0,1,0,0,null,null,"3022079",0,0]
[3023300,"All Saints' CofE Primary School NW2","Primary",0,1,0,0,7,0,193,193,19,144,0,0,0,0,193,27.57,39,68.39,0,0,39.83,35.74,27.57,70.459999999999994,17.36,2.04,0,0,0,0,0,0,0,0,19.97,35.49,54.35,0,0,0,0.94,41.14,2.2200000000000002,5.56,48.1,0,0,0,0.28999999999999998,0,0,1,0,0,null,null,"3023300",0,0]
[3023302,"Christ Church Primary School","Primary",0,1,0,0,7,0,209,209,30,149,0,0,0,0,209,29.86,13,23.45,0,0,156.24,2.0299999999999998,39.57,8.1199999999999992,1.01,2.0299999999999998,0,0,0,0,0,0,0,0,12.84,24.52,30.36,0,0,0,0,29.07,1.1499999999999999,1.1499999999999999,35.29,0,0,0,0.33,0,0,1,0,0,null,null,"3023302",0,0]
[3023304,"Holy Trinity CofE Primary School","Primary",0,1,0,0,7,0,236,236,30,176,0,0,0,0,236,33.71,35,74.8,0,0,165.7,12.05,4.0199999999999996,27.11,14.06,13.06,0,0,0,0,0,0,0,0,12.6,24.06,40.1,0,0,0,0,55.95,3.46,3.46,68.06,0,0,0,0.4,0,0,1,0,0,null,null,"3023304",0,0]
[3023305,"Monken Hadley CofE Primary School","Primary",0,1,0,0,7,0,145,145,20,107,0,0,0,0,145,20.71,7,7,0,0,130,2,4,9,0,0,0,0,0,0,0,0,0,0,2.3199999999999998,3.48,10.44,0,0,0,0,23.41,0,0,27.15,0,2.5,0,0.71,0,0,1,0,0,null,null,"3023305",0,0]
[3023307,"St John's CofE Junior Mixed and Infant School","Primary",0,1,0,0,7,0,211,211,30,151,0,0,0,0,211,30.14,10,27.13,0,0,185,4,11,3,6,2,0,0,0,0,0,0,0,0,8.16,19.82,29.14,0,0,0,0,23.47,1.03,1.03,28.56,0,0,0,0.35,0,0,1,0,0,null,null,"3023307",0,0]
[3023309,"St John's CofE Primary School","Primary",0,1,0,0,7,0,210,210,30,150,0,0,0,0,210,30,12,27.13,0,0,143,57,5,3,1,1,0,0,0,0,0,0,0,0,11.67,17.5,24.5,0,0,0,0,35.61,1.1499999999999999,1.1499999999999999,42.89,0,1,0,0.35,0,0,1,0,0,null,null,"3023309",0,0]
[3023311,"St Mary's CofE Primary School","Primary",0,1,0,0,7,0,420,420,60,300,0,0,0,0,420,60,32,36.17,0,0,373.89,15.04,14.03,10.02,4.01,3.01,0,0,0,0,0,0,0,0,40.950000000000003,111.14,147.41,0,0,0,1,86.38,2.5499999999999998,5.1100000000000003,103.76,0,0,0,0.49,0,0,1,0,0,null,null,"3023311",0,0]
[3023312,"St Mary's CofE Primary School, East Barnet","Primary",0,1,0,0,7,0,213,213,30,153,0,0,0,0,213,30.43,13,27.61,0,0,165.1,10.19,11.21,21.4,0,5.0999999999999996,0,0,0,0,0,0,0,0,3.49,10.48,17.46,0,0,0,0,40.799999999999997,2.0699999999999998,3.1,49.9,0,0,0,0.45,0,0,1,0,0,null,null,"3023312",0,0]
[3023313,"St Paul's CofE Primary School N11","Primary",0,1,0,0,7,0,198,198,26,143,0,0,0,0,198,28.29,31,48.78,0,0,93.47,6.03,53.27,2.0099999999999998,38.19,5.03,0,0,0,0,0,0,0,0,21.87,43.74,57.56,0,0,0,0,42.25,3.22,3.22,52.35,0,6.2,0,0.31,0,0,1,0,0,null,null,"3023313",0,0]
[3023314,"St Paul's CofE Primary School NW7","Primary",0,1,0,0,7,0,210,210,29,151,0,0,0,0,210,30,16,16.920000000000002,0,0,149,21,17,8,7,8,0,0,0,0,0,0,0,0,11.6,27.85,39.450000000000003,0,0,0,0,38.270000000000003,1.1499999999999999,2.31,45.74,0,0,0,0.56000000000000005,0,0,1,0,0,null,null,"3023314",0,0]
[3023315,"St Andrew's CofE Voluntary Aided Primary School, Totteridge","Primary",0,1,0,0,7,0,209,209,30,149,0,0,0,0,209,29.86,1,18.260000000000002,0,0,153,21,16,10,2,7,0,0,0,0,0,0,0,0,18.68,31.53,49.04,0,0,0,0,35.369999999999997,0,0,41.3,0,0,0,0.5,0,0,1,0,0,null,null,"3023315",0,0]
[3023316,"Trent CofE Primary School","Primary",0,1,0,0,7,0,208,208,30,150,0,0,0,0,208,29.71,10,23,0,0,143.06,26.38,35.51,3.04,0,0,0,0,0,0,0,0,0,0,14.02,23.37,32.72,0,0,0,0,34.14,1.22,3.65,41.31,0,0,0,0.45,0,0,1,0,0,null,null,"3023316",0,0]
[3023317,"All Saints' CofE Primary School N20","Primary",0,1,0,0,7,0,239,239,30,179,0,0,0,0,239,34.14,33,55.23,0,0,107,67,46,4,3,11,1,0,0,0,0,0,0,0,22.87,44.6,60.61,0,0,0,1,56.53,4.1399999999999997,8.2799999999999994,69.37,0,0,0,0.38,0,0,1,0,0,null,null,"3023317",0,0]
[3023500,"The Annunciation Catholic Infant School","Primary",0,1,0,0,3,0,171,171,60,111,0,0,0,0,171,57,22,25.85,0,0,36,23,29,61,18,4,0,0,0,0,0,0,0,0,43.14,86.27,86.27,0,0,0,0,34.31,0,0,52.85,0,0,0,0.17,0,0,1,0,0,null,null,"3023500",0,0]
[3023501,"Our Lady of Lourdes RC School","Primary",0,1,0,0,7,0,205,205,30,147,0,0,0,0,205,29.29,20,44.69,0,0,140,28,8,14,1,14,0,0,0,0,0,0,0,0,15.23,28.11,41,0,0,0,0,41.57,2.2400000000000002,5.6,51.32,0,0,0,0.3,0,0,1,0,0,null,null,"3023501",0,0]
[3023502,"St Agnes RC School","Primary",0,1,0,0,7,0,332,332,57,231,0,0,0,0,332,47.43,30,63.53,0,0,27,21,129,95,57,3,0,0,0,0,0,0,0,0,53.12,92.96,131.59,0,0,0,0,93.23,5.64,7.9,119.36,0,0,0,0.32,0,0,1,0,0,null,null,"3023502",0,0]
[3023504,"St Catherine's RC School","Primary",0,1,0,0,7,0,444,444,60,324,0,0,0,0,444,63.43,29,68.69,0,0,277.5,32.29,51.46,56.51,1.01,25.23,0,0,0,0,0,0,0,0,24.28,52.03,72.84,0,0,0,0,93.44,2.0699999999999998,4.1399999999999997,110.43,0,0,0,0.56999999999999995,0,0,1,0,0,null,null,"3023504",0,0]
[3023506,"St Vincent's Catholic Primary School","Primary",0,1,0,0,7,0,322,322,44,234,0,0,0,0,322,46,10,49.76,0,0,198.62,47.15,31.1,18.059999999999999,17.05,10.029999999999999,0,0,0,0,0,0,0,0,9.27,25.48,42.86,0,0,0,0,72.48,5.5,6.6,90.32,0,0,0,0.4,0,0,1,0,0,null,null,"3023506",0,0]
[3023507,"St Theresa's Catholic Primary School","Primary",0,1,0,0,7,0,235,235,30,176,0,0,0,0,235,33.57,14,29.62,0,0,203.87,10.039999999999999,1,1,17.07,2.0099999999999998,0,0,0,0,0,0,0,0,14.9,33.24,45.85,0,0,0,0,42.93,2,2,51.5,0,0,0,0.24,0,0,1,0,0,null,null,"3023507",0,0]
[3023509,"St Joseph's Catholic Primary School","Primary",0,1,0,0,7,0,517,517,90,365,0,0,0,0,517,73.86,36,85.82,0,0,277.07,116.45,32.119999999999997,26.1,45.17,20.079999999999998,0,0,0,0,0,0,0,0,60.54,122.29,165.88,0,0,0,0,112.98,14.39,15.5,154.21,0,0,0,0.39,0,0,1,0,0,null,null,"3023509",0,0]
[3023510,"Sacred Heart Roman Catholic Primary School","Primary",0,1,0,0,7,0,422,422,60,302,0,0,0,0,422,60.29,27,49.23,0,0,282,71.510000000000005,52.37,11.08,1.01,4.03,0,0,0,0,0,0,0,0,22.15,41.97,66.45,0,0,0,0,92.14,3.16,5.26,111.09,0,0,0,0.41,0,0,1,0,0,null,null,"3023510",0,0]
[3023511,"Blessed Dominic Catholic Primary School","Primary",0,1,0,0,7,0,401,401,58,289,0,0,0,0,401,57.29,72,130.85,0,0,51.13,75.19,21.05,50.13,132.33000000000001,71.180000000000007,0,0,0,0,0,0,0,0,64.3,122.76,177.7,0,0,0,0,85,9,11.57,109.9,0,0,0,0.45,0,0,1,0,0,null,null,"3023511",0,0]
[3023512,"Rosh Pinah","Primary",0,1,0,0,7,0,403.83,403.83333333333331,52,289,0,0,0,0,403.83,57.69,9.8000000000000007,16.07,0,0,360.71,30.39,5.88,0.98,0,5.88,0,0,0,0,0,0,0,0,3.37,11.22,12.34,0,0,0,0,76.5,3.99,6.98,92.39,0,0,0,0.33,0,0,1,0,0,null,null,"3023512",0,0]
[3023513,"Menorah Primary School","Primary",0,1,0,0,7,0,386,386,57,279,0,0,0,0,386,55.14,8,24.87,0,0,372,7,4,3,0,0,0,0,0,0,0,0,0,0,10.56,18.77,30.5,0,0,0,0,66.72,2.08,4.17,80.72,0,0,0,0.38,0,0,1,0,{"$f":"SUM(BI71:BJ71)","v":0},null,null,{"$f":"CONCATENATE(A71,BG71)","v":"3023513"},0,0]
[3023514,"The Annunciation RC Junior School","Primary",0,1,0,0,4,0,220,220,0,168,0,0,0,0,220,55,27,52.05,0,0,47.43,22.2,47.43,72.66,22.2,8.07,0,0,0,0,0,0,0,0,2.0099999999999998,4.0199999999999996,32.15,0,0,0,0,54.6,1.06,5.31,55.66,0,0,0,0.2,0,0,1,0,0,null,null,"3023514",0,0]
[3023516,"Hasmonean Primary School","Primary",0,1,0,0,7,0,210,210,30,150,0,0,0,0,210,30,12,22.11,0,0,196,9,5,0,0,0,0,0,0,0,0,0,0,0,15.17,19.829999999999998,28,0,0,0,0,41.91,1.1499999999999999,3.46,50.24,0,0,0,0.35,0,0,1,0,0,null,null,"3023516",0,0]
[3023518,"Woodcroft Primary School","Primary",0,1,0,0,7,0,403,403,59,286,0,0,0,0,403,57.57,101,199.68,0,0,29.07,27.07,176.44,64.16,83.21,23.06,0,0,0,0,0,0,0,0,44.52,91.38,137.07,0,0,0,1.82,144.04,8.59,12.89,178.81,0,0,0,0.26,0,0,1,0,0,null,null,"3023518",0,0]
[3023520,"Akiva School","Primary",0,1,0,0,7,0,419,419,60,299,0,0,0,0,419,59.86,0,2,0,0,401.96,12.03,3.01,2,0,0,0,0,0,0,0,0,0,0,7.06,16.48,27.07,0,0,0,0,49.83,3.16,3.16,61.85,0,0,0,0.28999999999999998,0,0,1,0,0,null,null,"3023520",0,0]
[3023523,"Martin Primary School","Primary",0,1,0,0,7,0,625,625,89,447,0,0,0,0,625,89.29,63,133.47,0,0,428,11,4,70,47,65,0,0,0,0,0,0,0,0,35.049999999999997,73.599999999999994,113.32,0,0,0,0,163.97,14.05,19.91,207.58,0,0,0,0.3,0,0,1,0,0,null,null,"3023523",0,0]
[3023524,"Beit Shvidler Primary School","Primary",0,1,0,0,7,0,193,193,21,142,0,0,0,0,193,27.57,7,18.059999999999999,0,0,186,7,0,0,0,0,0,0,0,0,0,0,0,0,3.37,4.49,6.73,0,0,0,0,33.28,0,2.2200000000000002,37.340000000000003,0,0,0,0.44,0,0,1,0,0,null,null,"3023524",0,0]
[3025200,"Dollis Junior School","Primary",0,1,0,0,4,0,333,333,0,246,0,0,0,0,333,83.25,56,170.46,0,0,150.91,70.42,38.229999999999997,19.11,43.26,11.07,0,0,0,0,0,0,0,0,23,36,104,0,0,0,0.99,117.32,24.31,39.659999999999997,141.63,0,11.7,0,0.54,0,0,1,0,0,null,null,"3025200",0,0]
[3025201,"Osidge Primary School","Primary",0,1,0,0,7,0,384,384,42,282,0,0,0,0,384,54.86,27,55.52,0,0,227.59,39.1,107.28,4.01,2.0099999999999998,4.01,0,0,0,0,0,0,0,0,49.4,111.16,144.84,0,0,0,0,84.6,7.78,11.11,103.72,0,0,0,0.33,0,0,1,0,0,null,null,"3025201",0,0]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School","Primary",0,1,0,0,7,0,202,202,30,146,0,0,0,0,202,28.86,9,10.95,0,0,196,6,0,0,0,0,0,0,0,0,0,0,0,0,3.52,9.4,10.57,0,0,0,0,33.28,2.36,2.36,41.86,0,0,0,0.37,0,0,1,0,0,null,null,"3025948",0,0]
[3025949,"Menorah Foundation School","Primary",0,1,0,0,7,0,357,357,58,269,0,0,0,0,357,51,1,20.68,0,0,320,24,13,0,0,0,0,0,0,0,0,0,0,0,5.99,25.16,34.74,0,0,0,0,68.319999999999993,0,0,81.569999999999993,0,0,0,0.26,0,0,1,0,0,null,null,"3025949",0,0]
[3024003,"Friern Barnet School","Secondary",0,1,0,0,0,5,790,0,0,0,790,471,319,0,790,158,0,0,160,424.91,0,0,0,0,0,0,0,361.46,102.13,115.15,48.06,107.14,54.07,2,0,0,0,35.04,69.09,77.099999999999994,10.31,0,0,0,0,224.66,0,0,0,0.56999999999999995,0,1,0,0,null,null,"3024003",0,0]
[3024004,"Menorah High School for Girls","Secondary",0,1,0,0,0,5,231,0,0,0,231,151,80,0,231,46.2,0,0,2,9.81,0,0,0,0,0,0,0,226,0,5,0,0,0,0,0,0,0,0,8,9,0,0,0,0,0,31.02,0,0,0,0.54,0,1,0,0,null,null,"3024004",0,0]
[3025404,"St Michael's Catholic Grammar School","Secondary",0,1,0,0,0,5,478,0,0,0,478,286,192,0,478,95.6,0,0,14,32.93,0,0,0,0,0,0,0,279.33999999999997,60.51,43.36,26.22,31.26,32.270000000000003,5.04,0,0,0,3,4,6,0,0,0,0,0,1.76,0,0,0,0.88,0,1,0,0,null,null,"3025404",0,0]
[3025405,"Finchley Catholic High School","Secondary",0,1,0,0,0,5,882,0,0,0,882,533,349,0,882,176.4,0,0,57,142.88999999999999,0,0,0,0,0,0,0,542.62,102.12,84.1,65.069999999999993,52.06,32.04,4,0,0,0,0,1,3.01,1.03,0,0,0,0,113.04,0,0,0,0.94,0,1,0,0,null,null,"3025405",0,0]
[3025407,"St James' Catholic High School","Secondary",0,1,0,0,0,5,911,0,0,0,911,566,345,0,911,182.2,0,0,96,256.19,0,0,0,0,0,0,0,269,153,91,142,168,86,2,0,0,0,2.0099999999999998,11.07,15.1,3.07,0,0,0,0,138.16999999999999,0,0,0,1.01,0,1,0,0,null,null,"3025407",0,0]
[3025427,"JCoSS","Secondary",0,1,0,0,0,5,957,0,0,0,957,591,366,0,957,191.4,0,0,30,85.36,0,0,0,0,0,0,0,833.61,54.17,36.11,15.05,11.03,7.02,0,0,0,0,7,10,16,1.03,0,0,0,0,138.46,0,0,0,0.98,0,1,0,36,null,null,"3025427",36]
[3023521,"St Mary's and St John's School","All-through",0,1,0,0,7,4,1222,589,87,442,633,448.91666666666669,184.08333333333334,0,1222,111.09090909090909,72.999999999999829,132.41906474820144,100.7045454545454,215.878612716763,301.02214650766587,126.42930153321991,52.177172061328775,25.085178875638853,62.211243611584599,22.074957410562185,0,300.9147727272728,103.1022727272728,59.94318181818182,47.954545454545482,86.318181818181586,34.767045454545439,0,61.256,136.648,217.93,24.114285714285717,31.348571428571411,53.051428571428566,2.7095343680709534,163.34782608695636,2.1818181818181839,5.4545454545454541,194.21705273766577,109.30296684703859,0,0,0,0.58076343865740698,0,1,0,0,{"$f":"180*7/12","v":105},"Year 7","3023521Year 7",0,0]
[3022001,"Etz Chaim Jewish Primary School","Primary","Recoupment Academy",1,0,0,7,0,193,193,28,137,0,0,0,0,193,27.57,0,5.88,0,0,184.83,5.1100000000000003,3.06,0,0,0,0,0,0,0,0,0,0,0,3.51,5.85,5.85,0,0,0,0,36.6,0,0,42.81,0,0,0,0.44,0,0,1,0,0,null,null,"3022001",0,0]
[3022004,"Rimon Jewish Primary School","Primary","Recoupment Academy",1,0,0,6,0,181.5,181.5,29.166666666666668,139.5,0,0,0,0,181.5,30.25,4.4268292682926784,10.755555555555556,0,0,152.7256097560975,12.173780487804875,5.5335365853658569,8.8536585365853746,2.2134146341463392,0,0,0,0,0,0,0,0,0,12.011029411764707,21.352941176470512,37.367647058823444,0,0,0,0,36.961538461538467,0,0,44.038419458003709,0,0,0,0.47,0,0,1,0,0,{"$f":"30*7/12","v":17.5},"Reception","3022004Reception",0,0]
[3022018,"Deansbrook Junior School","Primary","Recoupment Academy",1,0,0,4,0,388,388,0,299,0,0,0,0,388,97,108,172.33,0,0,159,22,70,100,25,11,1,0,0,0,0,0,0,0,4,19,83,0,0,0,0,137.22999999999999,6.59,8.7899999999999991,143.82,0,0,0,0.24,0,0,1,0,0,null,null,"3022018",0,0]
[3022020,"Alma Primary","Primary","Recoupment Academy",1,0,0,5,0,165.5,165.5,29.583333333333332,135.91666666666666,0,0,0,0,165.5,33.1,6.7094594594594525,6.7094594594594525,0,0,155.43581081081078,8.9459459459459527,0,0,1.1182432432432436,0,0,0,0,0,0,0,0,0,2.7815126050420114,6.9537815126050457,8.344537815126051,0,0,0,0,29.292385057471215,0,0,35.668103448275808,0,0,0,0.21986161235955101,0,0,1,0,0,{"$f":"30*7/12","v":17.5},"Reception","3022020Reception",0,0]
[3022030,"Grasvenor Avenue Infant School","Primary","Recoupment Academy",1,0,0,3,0,82,82,27,55,0,0,0,0,82,27.33,10,15.62,0,0,48,2,5,23,0,4,0,0,0,0,0,0,0,0,16.399999999999999,25.35,25.35,0,0,0,0,19.41,0,0,28.94,0,0,0,0.56999999999999995,0,0,1,0,0,null,null,"3022030",0,0]
[3022038,"Parkfield Primary School","Primary","Recoupment Academy",1,0,0,7,0,400,400,58,291,0,0,0,0,400,57.14,53,121.48,0,0,182,157,7,14,21,19,0,0,0,0,0,0,0,0,72.510000000000005,143.86000000000001,202.34,0,0,0,0,117.16,10.74,13.42,149.58000000000001,0,31,0,0.59,0,0,1,0,0,null,null,"3022038",0,0]
[3022047,"The Hyde School","Primary","Recoupment Academy",1,0,0,7,0,420,420,59,301,0,0,0,0,420,60,97,138.33000000000001,0,0,111.53,142.68,3.01,46.22,32.15,84.4,0,0,0,0,0,0,0,0,65.33,131.83000000000001,200.67,0,0,0,1,105.85,15.79,20.53,141.52000000000001,0,0,0,0.42,0,0,1,0,0,null,null,"3022047",0,0]
[3022048,"Millbrook Park","Primary","Recoupment Academy",1,0,0,4,0,258,258,58.333333333333336,199.66666666666669,0,0,0,0,258,64.5,34.708520179372258,42.475609756097562,0,0,122.63677130044839,65.946188340807112,55.533632286995399,8.0986547085201845,4.6278026905829588,1.156950672645741,0,0,0,0,0,0,0,0,58.706586826347383,111.23353293413169,157.58083832335345,0,0,0,1.5731707317073171,55.391397849462436,0,0,71.574193548387186,0,3.1237668161435872,0,0.42788571612903198,0,0,1,0,0,{"$f":"60*7/12","v":35},"Reception","3022048Reception",0,0]
[3022049,"Watling Park","Primary","Recoupment Academy",1,0,0,3,0,202,202,57.916666666666664,144.08333333333334,0,0,0,0,202,67.333333333333329,81.041916167664638,94.743362831858406,0,0,33.054545454545526,53.866666666666731,13.466666666666672,56.315151515151555,40.400000000000006,4.8969696969696885,0,0,0,0,0,0,0,0,64.928571428571345,133.46428571428578,133.46428571428578,0,0,0,0,45.718749999999957,0,0,64.096153846153783,0,10.03952095808379,0,0.25,0,0,1,0,0,{"$f":"60*7/12","v":35},"Reception","3022049Reception",0,0]
[3022050,"Ashmole Primary","Primary","Recoupment Academy",1,0,0,2,0,155,155,60,95,0,0,0,0,155,77.5,3.88,3.88,0,0,100.75,28.42,24.54,0,0,1.29,0,0,0,0,0,0,0,0,36.17,36.17,36.17,0,0,0,0,14.25,0,0,23.25,0,0,0,0.37,0,0,1,0,0,{"$f":"60*7/12","v":35},"Reception","3022050Reception",0,0]
[3022051,"Summerside Primary Academy","Primary","Recoupment Academy",1,0,0,7,0,446,446,46,340,0,0,0,0,446,63.71,114,174.12,0,0,279.88,34.229999999999997,31.21,69.47,15.1,16.11,0,0,0,0,0,0,0,0,68.19,144.19999999999999,195.61,0,0,0,1.86,134.76,12.56,18.14,164.26,0,0,0,0.3,0,0,1,11,0,null,null,"3022051",11]
[3023515,"Independent Jewish Day School","Primary","Recoupment Academy",1,0,0,7,0,199,199,30,144,0,0,0,0,199,28.43,3,3.92,0,0,190,4,5,0,0,0,0,0,0,0,0,0,0,0,4.71,11.78,16.489999999999998,0,0,0,0,25.23,0,1.0900000000000001,29.7,0,0,0,0.23,0,0,1,0,0,null,null,"3023515",0,0]
[3023519,"Broadfields Primary School","Primary","Recoupment Academy",1,0,0,7,0,655,655,93,469,0,0,0,0,655,93.57,91,234.43,0,0,258.14999999999998,117.43,17.21,207.53,19.23,34.42,1.01,0,0,0,0,0,0,0,78.09,170.16,233.1,0,0,0,1.01,182.21,26.39,38.96,243.12,0,0,0,0.31,0,0,1,24,0,null,null,"3023519",23]
[3023522,"Claremont Primary School","Primary","Recoupment Academy",1,0,0,7,0,343,343,29,259,0,0,0,0,343,49,164,223.7,0,0,27.4,13.19,110.61,63.93,120.76,7.1,0,0,0,0,0,0,0,0,51.34,110.33,157.30000000000001,0,0,0,0,112.61,15.13,15.13,139.53,0,16.7,0,0.43,0,0,1,0,0,null,null,"3023522",0,0]
[3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","Recoupment Academy",1,0,0,0,5,588,0,0,0,588,419,169,0,588,117.6,0,0,47,161.91,0,0,0,0,0,0,0,286.49,63.11,76.13,51.09,61.1,48.08,2,0,0,0,8.08,18.190000000000001,33.340000000000003,0,0,0,0,0,109.42,0,0,0,0.69,0,1,0,0,null,null,"3024000",0,0]
[3024001,"The Archer Academy","Secondary","Recoupment Academy",1,0,0,0,5,748,0,0,0,748,449,299,0,748,149.6,0,0,92,212.29,0,0,0,0,0,0,0,580.54999999999995,48.13,17.05,39.1,41.11,22.06,0,0,0,0,5,12,19,1.25,0,0,0,0,124.79,0,0,0,0.53,0,1,0,0,null,null,"3024001",0,0]
[3024010,"The Totteridge Academy","Secondary","Recoupment Academy",1,0,0,0,5,491,0,0,0,491,279,212,0,491,98.2,0,0,107,240.94,0,0,0,0,0,0,0,196.4,31.06,91.19,75.150000000000006,28.06,69.14,0,0,0,0,38.950000000000003,67.650000000000006,83.03,1.01,0,0,0,0,144.88,0,0,0,1.1299999999999999,0,1,0,0,null,null,"3024010",0,0]
[3024012,"Whitefield School","Secondary","Recoupment Academy",1,0,0,0,5,670,0,0,0,670,397,273,0,670,134,0,0,292,352.68,0,0,0,0,0,0,0,161.69,81.86,94.99,100.05,166.74,59.62,5.05,0,0,0,55,110,174,5.89,0,0,0,0,259.26,0,63,0,0.87,0,1,0,3,null,null,"3024012",0]
[3024208,"Queen Elizabeth's Girls' School","Secondary","Recoupment Academy",1,0,0,0,5,892,0,0,0,892,538,354,0,892,178.4,0,0,148,288.58999999999997,0,0,0,0,0,0,0,512.57000000000005,81.09,116.13,81.09,23.03,78.09,0,0,0,0,15.05,34.11,53.18,3.03,0,0,0,0,138.74,0,0,0,0.93,0,1,0,0,null,null,"3024208",0,0]
[3024210,"Copthall School","Secondary","Recoupment Academy",1,0,0,0,5,815,0,0,0,815,471,344,0,815,163,0,0,92,375.94,0,0,0,0,0,0,0,275,138,116,132,105,49,0,0,0,0,32.4,59.73,88.08,1.88,0,0,0,0,201.98,0,0,0,0.87,0,1,0,0,null,null,"3024210",0,0]
[3024211,"Christ's College Finchley","Secondary","Recoupment Academy",1,0,0,1,5,572,0,0,0,572,318,254,0,572,95.33,0,0,80.14,246.37,0,0,0,0,0,0,0,273.92,88.62,58.41,58.41,53.37,39.270000000000003,0,0,0,0,20.54,38,54.43,1.91,0,0,0,0,132.31,0,0,0,0.73,0,1,0,0,null,null,"3024211",0,0]
[3024212,"East Barnet School","Secondary","Recoupment Academy",1,0,0,0,5,1097,0,0,0,1097,683,414,0,1097,219.4,0,0,81,264.55,0,0,0,0,0,0,0,688.63,108.1,161.15,102.09,6.01,31.03,0,0,0,0,13,39,52,6.13,0,0,0,0,173.16,0,0,0,0.82,0,1,0,0,null,null,"3024212",0,0]
[3024215,"The Compton School","Secondary","Recoupment Academy",1,0,0,0,5,1045,0,0,0,1045,627,418,0,1045,209,0,0,145,413.29,0,0,0,0,0,0,0,657,107,67,106,44,62,2,0,0,0,7.01,23.02,42.04,6.01,0,0,0,0,236.31,0,0,0,0.53,0,1,0,0,null,null,"3024215",0,0]
[3024752,"The Henrietta Barnett School","Secondary","Recoupment Academy",1,0,0,0,5,506,0,0,0,506,304,202,0,506,101.2,0,0,6,15.4,0,0,0,0,0,0,0,391.77,36.07,38.08,18.04,13.03,8.02,1,0,0,0,8.18,16.36,28.62,0,0,0,0,0,0,0,0,0,0.86,0,1,0,0,null,null,"3024752",0,0]
[3025400,"Hendon School","Secondary","Recoupment Academy",1,0,0,0,5,1015,0,0,0,1015,608,407,0,1015,203,0,0,204,462.01,0,0,0,0,0,0,0,338,164,96,122,189,101,5,0,0,0,14,41,59,6.05,0,0,0,0,253.9,0,0,0,0.66,0,1,0,41,null,null,"3025400",36]
[3025401,"Queen Elizabeth's School, Barnet","Secondary","Recoupment Academy",1,0,0,0,5,924,0,0,0,924,564,360,0,924,184.8,0,0,9,44,0,0,0,0,0,0,0,657,102,82,37,21,23,2,0,0,0,11.01,24.03,37.04,0,0,0,0,0,1.1200000000000001,0,0,0,1.1000000000000001,0,1,0,0,null,null,"3025401",0,0]
[3025402,"Mill Hill County High School","Secondary","Recoupment Academy",1,0,0,0,5,1242,0,0,0,1242,758,484,0,1242,248.4,0,0,105,342.17,0,0,0,0,0,0,0,802.94,171.41,72.17,120.29,56.14,19.05,0,0,0,0,7,20,30,6.98,0,0,0,0,130.5,0,0,0,1.26,0,1,0,0,null,null,"3025402",0,0]
[3025406,"Ashmole Academy","Secondary","Recoupment Academy",1,0,0,0,5,1218,0,0,0,1218,754,464,0,1218,243.6,0,0,54,223.84,0,0,0,0,0,0,0,768,208,165,19,21,34,3,0,0,0,8.01,19.03,31.05,4.1100000000000003,0,0,0,0,162.29,0,0,0,0.8,0,1,0,0,null,null,"3025406",0,0]
[3025408,"Bishop Douglass School Finchley","Secondary","Recoupment Academy",1,0,0,0,5,521,0,0,0,521,335,186,0,521,104.2,0,0,58,213.27,0,0,0,0,0,0,0,224,47,37,63,80,60,10,0,0,0,61,85,117,3.05,0,0,0,0,150.01,0,0,0,0.63,0,1,0,0,null,null,"3025408",0,0]
[3025409,"Hasmonean High School","Secondary","Recoupment Academy",1,0,0,0,5,883,0,0,0,883,557,326,0,883,176.6,0,0,23,92.51,0,0,0,0,0,0,0,839,10,29,0,3,2,0,0,0,0,5.03,13.09,20.14,2.06,0,0,0,0,124.85,0,0,0,0.89,0,1,0,0,null,null,"3025409",0,0]
[3026905,"London Academy","All-through","Recoupment Academy",1,0,0,3,5,1150.25,136.25,39.17,97.08,1014,625,389,0,1150.25,143.78,21.06,24.17,248,547.32000000000005,56.25,8.75,5,11.25,3.75,51.25,0,298.29000000000002,98.1,146.13999999999999,252.25,121.12,97.1,1,37.94,60.36,60.36,35.1,65.19,127.38,6.45,30.17,0,0,42.35,271.87,12.39,0,0,1.0900000000000001,0,1,0,18,{"$f":"45*7/12","v":26.25},"Reception","3026905Reception",5]
[3026906,"Wren Academy","All-through","Recoupment Academy",1,0,0,3,5,1132,215,60,155,917,554,363,0,1132,141.5,10.75,37.630000000000003,48,204.22,179.17,7.17,8.36,16.72,1.19,2.39,0,677.48,73.16,86.19,42.09,11.02,25.05,2,28.67,60.92,60.92,6.01,8.01,11.01,3.28,32.56,0,0,45.17,107.44,0,0,0,0.48,0,1,0,0,{"$f":"60*7/12","v":35},"Reception","3026906Reception",0,0]
[3021234,"The Saracens High School","Secondary","Recoupment Academy",1,0,0,0,0,87.5,0,0,0,87.5,87.5,0,0,87.5,0,0,0,11.02,25.6,0,0,0,0,0,0,0,50.07,9.56,8.74,7.71,6.42,4.7699999999999996,0.24,0,0,0,1.63,3.53,5.32,0.21,0,0,0,0,15.07,0,0,0,0,0,1,0,0,{"$f":"150*7/12","v":87.5},"Reception","3021234Reception",0,0]
[3026112,"Noam Primary","Primary",0,1,0,0,0,0,80.5,80.5,10.5,57.75,0,0,0,0,80.5,0,1.61,1.61,0,0,77.03,1.1599999999999999,1.1599999999999999,0,1.1599999999999999,0,0,0,0,0,0,0,0,0,1.35,2.25,2.7,0,0,0,0,5.73,0,0,6.59,0,0,0,0,0,0,1,0,0,{"$f":"150*7/12","v":87.5},"Reception","3026112Reception",0,0]
[]
[]
[3020135]
[3021000]
[3021001]
[3021002]
[3021003]
[3027000]
[3027005]
[3027009]
[3027010]
[3021103]
[3021102]
[3021100]
[3022022]
[3022056]
[3029996]
[3027000]
[3025950]

{"sheet":"NEWISB","index":27,"n_rows":663,"n_cols":73,"rows_kept":663,"cut":false,"hidden":true,"merged":[[0,0,0,11],[1,1,1,2],[2,1,2,5],[3,1,3,2],[4,1,5,4],[4,6,5,10]]}
["Standard Header for 2015/16 School Funding System"]
["Setup:","2016-02-05"]
["File:",{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]NEWISB"}]
["Date:",{"$f":"NOW()","v":"2018-06-01T10:54:12.450"}]
["Sheet:","NEWISB"]
[]
[1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71]
[]
["Adjusted factors match","URN","LAESTAB","School Name","Basic Entitlement (Primary)","Basic Entitlement (KS3)","Basic Entitlement (KS4)","Free School Meals \n(Primary)","Free School Meals\n(Secondary)","Free School Meals Ever 6\n(Primary)","Free School Meals Ever 6\n(Secondary)","IDACI (P F)","IDACI (P E)","IDACI (P D)","IDACI (P C)","IDACI (P B)","IDACI (P A)","IDACI (S F)","IDACI (S E)","IDACI (S D)","IDACI (S C)","IDACI (S B)","IDACI (S A)","EAL (P)","EAL (S)","LAC","Low Attainment (P)","Low Attainment (S)","Mobility (P)","Mobility (S)","Lump Sum","Sparsity Funding","London Fringe","Split Sites","Rates","PFI","18-19 Approved Exceptional  Circumstance 1:\nReserved for Additional lump sum for schools amalgamated during  FY17-18","18-19 Approved Exceptional  Circumstance 2:\nReserved for additional sparsity lump sum","18-19 Approved Exceptional  Circumstance 3: Reserved for additional funding under the minimum per pupil level of funding factor","18-19 Approved Exceptional  Circumstance 4","18-19 Approved Exceptional  Circumstance 5","18-19 Approved Exceptional  Circumstance 6","18-19 Approved Exceptional  Circumstance 7","Basic Entitlement Total","AEN Total","School Factors total","Notional SEN Budget","Total Allocation","Primary Funding","Secondary Funding","Minimum per pupil funding: adjusted total allocation (excluding selected premises costs)","Minimum per pupil funding: minimum per pupil rate","Minimum per pupil funding: minimum funding level","Minimum per pupil funding: additional funding to meet the primary minimum funding level","Minimum per pupil funding: additional funding to meet the secondary minimum funding level","Total allocation including minimum funding level adjustment","Minimum per pupil funding: 18-19 MFG budget using minimum funding level","Minimum per pupil funding: minimum allocation after capping/scaling","18-19 MFG Budget","18-19 MFG Unit Value","17-18 MFG Unit Value","MFG % change","MFG Value adjustment","18-19 MFG Adjustment","18-19 Post MFG Budget","Minimum per pupil funding: post MFG minimum funding per pupil rate","Minimum per pupil funding: per pupil rate is greater than or equal to the minimum entered on the Proforma sheet?","18-19 Post MFG per pupil Budget","Year on year % Change\n","De-delegation","Post De-delegation budget","Education functions for maintained schools","Post De-delegation and Education functions budget"]
[null,"Total",null,null,91036611.361149967,52488438.069647498,37338535.953705013,1879405.5220693513,1115972.1195451377,4646880.3605758976,5081105.8941657068,724429.72380813851,771823.15432937059,1140684.6556956128,890018.69659178366,588333.87039726705,8243.0028203607562,713691.02053201105,853473.81250576174,1001311.8055748388,926003.30453428056,710497.09996167733,41222.869058131604,3739433.295716085,1264442.4882975516,0,10098636.180261793,5947125.748261489,130508.11414403889,38967.390000000138,14030993.350000026,0,0,424756.53,2255478.1479999991,0,0,0,0,0,0,0,0,180863585.38450256,42312210.12884628,16711228.028000005,20739984.398598023,239887023.54134884,128236187.77363622,111650835.76771252,239887023.54134884,null,190472539.58333334,0,0,239887023.54134884,null,null,223600552.04334873,482595.60639851569,492207.32945732359,null,null,7889016.7481968962,247776040.28954566,null,null,null,null,-368035.13042798766,247408005.15911773,0,247408005.15911773]
[6,101258,3022002,"Barnfield School",1298512.160505,0,0,15784.86751874999,0,138986.38085529659,0,5323.2197635135135,22485.280281081057,67072.569020270254,21175.768219256785,5365.8055216216171,0,0,0,0,0,0,0,66336.240462339221,0,0,171609.1751579869,0,487.65656249991997,0,120783.3,0,0,0,28979.5,0,0,0,0,0,0,0,0,1298512.160505,514626.9633626159,149762.79999999999,214817.55751511944,1962901.9238676161,1962901.9238676156,0,1962901.9238676161,3300,1420650,0,0,1962901.9238676161,1420650,1270887.2,1813139.1238676161,4211.7052819224527,4554.9279881188122,-7.5351950039963339E-2,7.5351950039963339E-2,147757.37501753276,2110659.2988851489,4902.8090566437841,"Y",4902.8090566437841,3.7609144142582984E-3,-6638.2643961864396,2104021.0344889625,0,2104021.0344889625]
[7,101259,3022003,"Bell Lane Primary School",1140157.0189799999,0,0,41549.455200000091,0,115513.09385538461,0,7083.6111359999977,13016.135462400032,5578.3437695999955,12086.411500800008,1859.447923200006,0,0,0,0,0,0,0,81917.509020359343,0,0,135633.71434751444,0,8119.6800000000321,0,120783.3,0,0,0,20271,0,0,0,0,0,0,0,0,1140157.0189799999,422357.40221525857,141054.29999999999,207808.2975134392,1703568.7211952584,1703568.7211952582,0,1703568.7211952584,3300,1247400,0,0,1703568.7211952584,1247400,1106345.7,1562514.4211952584,4133.6360349080906,4358.9645828205121,-5.169313575074299E-2,5.169313575074299E-2,85174.191110895335,1788742.9123061537,4732.1241066300363,"Y",4732.1241066300363,2.4322604494573241E-3,-5723.6469230769226,1783019.2653830769,0,1783019.2653830769]
[8,101262,3022007,"Brookland Junior School",1082847.5391900002,0,0,13527.729599999997,0,50367.842386478864,0,4454.1555932203373,1603.4960135593235,2004.3700169491478,4777.0818737288109,2338.4316864406724,0,0,0,0,0,0,0,8482.2817499999946,0,0,89385.000736834991,0,0,0,120783.3,0,0,0,17589.75,0,0,0,0,0,0,0,0,1082847.5391900002,176940.38965721213,138373.04999999999,90902.042594992425,1398160.9788472124,1398160.9788472126,0,1398160.9788472124,3300,1184700,0,0,1398160.9788472124,1184700,1046326.95,1259787.9288472123,3509.1585761760789,3638.6972808988758,-3.5600297228022396E-2,3.5600297228022396E-2,46504.394995484072,1444665.3738426964,4024.1375315952546,"Y",4024.1375315952546,-8.0650136436422049E-4,-4480.2188732394361,1440185.1549694571,0,1440185.1549694571]
[9,101263,3022008,"Brookland Infant and Nursery School",817414.15911000001,0,0,23190.393599999978,0,28460.937599999968,0,2876.1038587360595,1592.9190602230449,398.2297650557623,2157.0778940520404,929.20278513011203,636.06143029739803,0,0,0,0,0,0,80880.1272791667,0,0,75904.580618644191,0,0,0,120783.3,0,0,0,17589.75,0,0,0,0,0,0,0,0,817414.15911000001,217025.63389130525,138373.04999999999,144892.86576154441,1172812.8430013054,1172812.8430013054,0,1172812.8430013054,3300,894300,0,0,1172812.8430013054,894300,755926.95,1034439.7930013053,3817.1210073848906,3785.7734659259258,8.280353206844027E-3,-5.8803532068440276E-3,-6032.9166731412297,1166779.9263281641,4305.4609827607528,"Y",4305.4609827607528,1.6738700325016342E-3,-3228.0199999999995,1163551.906328164,0,1163551.906328164]
[10,101264,3022009,"Brunswick Park Primary and Nursery School",1266841.1322000001,0,0,22224.127200000097,0,65268.244305343513,0,5295.7619138755954,12974.616688995202,5957.7321531100433,1721.1226220095691,27339.370880382841,0,0,0,0,0,0,0,27049.054025000027,0,0,135666.87102739722,0,0,0,120783.3,0,0,0,37425,0,0,0,0,0,0,0,0,1266841.1322000001,303496.90081611415,158208.29999999999,139346.47433222286,1728546.3330161143,1728546.3330161141,0,1728546.3330161143,3300,1386000,0,0,1728546.3330161143,1386000,1227791.7,1570338.0330161143,3738.9000786097959,4162.9752828644496,-0.10186829741704763,0.10186829741704763,178111.58578695456,1906657.9188030688,4539.6617114358778,"Y",4539.6617114358778,-6.116643107059061E-3,-5343.6290076335881,1901314.2897954353,0,1901314.2897954353]
[11,101265,3022010,"Childs Hill School",1019505.4825800001,0,0,35268.723600000041,0,90588.902778947377,0,4611.7260000000006,27933.883199999975,34785.59040000003,26122.133699999991,4150.5533999999934,0,0,0,0,0,0,0,60322.45853510646,0,0,162108.90051390391,0,1353.2800000000314,0,120783.3,0,0,0,27994.11,0,0,0,0,0,0,0,0,1019505.4825800001,447246.15212795779,148777.41,184667.56796977675,1615529.0447079579,1615529.0447079579,0,1615529.0447079579,3300,1115400,0,0,1615529.0447079579,1115400,966622.59,1466751.6347079577,4339.5018778341946,4540.8913667774077,-4.4350210713394747E-2,4.4350210713394747E-2,68069.647262806029,1683598.691970764,4981.0612188484138,"Y",4981.0612188484138,-1.074586834919633E-2,-4913.4107739938081,1678685.2811967703,0,1678685.2811967703]
[12,101266,3022011,"Church Hill ",661823.94862749998,0,0,6342.3276418803389,0,22925.125030837004,0,1453.8642909482785,4236.975933620688,4486.2098120689679,0,2180.7964364224108,0,0,0,0,0,0,0,13920.826571768353,0,0,76744.884292613846,0,0,0,120783.3,0,0,0,16522.849999999999,0,0,0,0,0,0,0,0,661823.94862749998,132291.01001015989,137306.15,67376.940947684168,931421.10863765993,931421.10863765993,0,931421.10863765993,3300,724075,0,0,931421.10863765993,724075,586768.85,794114.9586376599,3619.2098380751686,3701.4908615044246,-2.2229157522710714E-2,2.2229157522710714E-2,18053.827890769262,949474.93652842916,4327.2689853175652,"Y",4327.2689853175652,4.2303591271470875E-3,-2611.6769530102788,946863.2595754189,0,946863.2595754189]
[13,101269,3022014,"Colindale Primary School",1948522.3128600002,0,0,29471.125199999988,0,133306.11521398174,0,43070.269708920161,4529.0386704225384,59943.158873239525,54115.351760563317,4662.2456901408514,0,0,0,0,0,0,0,96408.670202693131,0,0,208892.88072890506,0,0,0,120783.3,0,0,0,122823.58,0,0,0,0,0,0,0,0,1948522.3128600002,634398.85604886629,243606.88,291690.21145062777,2826528.0489088665,2826528.0489088665,0,2826528.0489088665,3300,2131800,0,0,2826528.0489088665,2131800,1888193.1199999999,2582921.1689088666,3998.3299828310628,4115.3168055384622,-2.8427172982152079E-2,2.8427172982152079E-2,75573.487468979991,2902101.5363778463,4492.4172389749938,"Y",4492.4172389749938,5.1683031521032596E-4,-8749.18641337386,2893352.3499644725,0,2893352.3499644725]
[14,101270,3022015,"Coppetts Wood Primary School",720892.92998999998,0,0,22224.127200000014,0,55273.463357676352,0,13231.722857142835,17995.143085714302,3572.5651714285746,9890.7128357142901,3704.8824000000045,0,0,0,0,0,0,0,23926.257580622074,0,0,99854.710515987506,0,0,0,120783.3,0,0,0,27166.510000000002,0,0,0,0,0,0,0,0,720892.92998999998,249673.58500428594,147949.81,101515.90491490485,1118516.3249942858,1118516.3249942861,0,1118516.3249942858,3300,788700,0,0,1118516.3249942858,788700,640750.18999999994,970566.51499428577,4060.9477614823672,4582.3615283842801,-0.11378712999228609,0.11378712999228609,124617.89028955717,1243134.215283843,5201.3983903089666,"Y",5201.3983903089666,-5.1702278583742878E-3,-3332.83020746888,1239801.385076374,0,1239801.385076374]
[15,101271,3022016,"Courtland School",642469.43133000005,0,0,5314.4651999999996,0,21446.390479245281,0,2450.1755142857155,534.58374857142826,0,868.69859142857115,0,0,0,0,0,0,0,0,29618.459225409802,0,0,54210.351551461121,0,0,0,120783.3,0,0,0,16939.400000000001,0,0,0,0,0,0,0,0,642469.43133000005,114443.12431040192,137722.70000000001,75494.516652258229,894635.25564040197,894635.25564040197,0,894635.25564040197,3300,702900,0,0,894635.25564040197,702900,565177.29999999993,756912.5556404019,3553.580073429117,3752.3803481132072,-5.2979777165726848E-2,5.2979777165726848E-2,42344.458507711228,936979.71414811315,4398.9657941225969,"Y",4398.9657941225969,-6.9284880820685846E-4,-2522.2816981132073,934457.43244999996,0,934457.43244999996]
[16,101272,3022017,"Cromer Road Primary School",1230645.6712800001,0,0,27055.459199999939,0,71152.343999999997,0,18185.985980198027,6653.4095049504976,28742.729061386104,864.94323564356432,4191.647988118817,0,0,0,0,0,0,0,37020.663500286522,0,0,143277.54289712064,0,84.57999999993504,0,120783.3,0,0,0,20549.43,0,0,0,0,0,0,0,0,1230645.6712800001,337229.30536770402,141332.73000000001,152509.11108136995,1709207.7066477041,1709207.7066477041,0,1709207.7066477041,3300,1346400,0,0,1709207.7066477041,1346400,1205067.27,1567874.9766477041,3842.8308251169219,3903.0192690072636,-1.5420995834758111E-2,1.5420995834758111E-2,24556.885107259397,1733764.5917549636,4249.423019007264,"Y",4249.423019007264,9.8787361865637635E-4,-5315.7599999999993,1728448.8317549636,0,1728448.8317549636]
[17,101274,3022019,"Deansbrook Infant School",796300.14023999998,0,0,21740.993999999944,0,40758.210638490564,0,3097.9533435114508,7966.1657404580064,28279.888378625987,4746.5070870229038,2323.4650076335938,636.18684732824408,0,0,0,0,0,0,105331.08982000008,0,0,117201.45041379319,0,0,0,120783.3,0,0,0,16426.5,0,0,0,0,0,0,0,0,796300.14023999998,332081.911276864,137209.79999999999,186514.76042217287,1265591.851516864,1265591.851516864,0,1265591.851516864,3300,871200,0,0,1265591.851516864,871200,733990.2,1128382.051516864,4274.1744375638791,4286.4836372180453,-2.8716310841104477E-3,2.8716310841104477E-3,3249.6287086998636,1268841.480225564,4806.2177281271361,"Y",4806.2177281271361,8.1372821784864158E-4,-3354.5433962264151,1265486.9368293376,0,1265486.9368293376]
[18,101275,3022021,"Dollis Infant School",612055.18986249994,0,0,11452.777862149527,0,38954.976814549176,0,14368.030408878503,3498.3030560747638,2623.7272920560772,9339.2197657710549,2623.7272920560754,0,0,0,0,0,0,0,94282.092423964976,0,0,100033.3727327587,0,0,0,120783.3,0,0,0,22741.05,0,0,0,0,0,0,0,0,612055.18986249994,277176.22764825885,143524.35,158403.40301263626,1032755.7675107588,1032755.7675107588,0,1032755.7675107588,3300,669625,0,0,1032755.7675107588,669625,526100.64999999991,889231.41751075874,4382.2492854739648,4424.6764191666671,-9.5887539954148445E-3,9.5887539954148445E-3,8609.1725451441598,1041364.940055903,5131.9832774828901,"Y",5131.9832774828901,2.1758984615767751E-2,-2701.2283299180326,1038663.711725985,0,1038663.711725985]
[19,101277,3022023,"Edgware Primary School",1776593.8734900001,0,0,47347.053600000007,0,116212.42828862069,0,20238.112122449034,9239.1381428571385,56622.71804693887,12439.839570918379,9701.0950499999981,632.44100382652925,0,0,0,0,0,0,127312.82654420841,0,0,291066.32278826932,0,22455.989999999929,0,120783.3,0,0,0,20410.579999999998,0,0,0,0,0,0,0,0,1776593.8734900001,713267.96515808825,141193.88,342415.37057403434,2631055.7186480882,2631055.7186480877,0,2631055.7186480882,3300,1943700,0,0,2631055.7186480882,1943700,1802506.1199999999,2489861.8386480883,4227.2696751240892,4210.748726123129,3.9235181378707313E-3,-1.5235181378707315E-3,-3778.5245623178871,2627277.1940857703,4460.5724857143805,"Y",4460.5724857143805,3.3498087727010795E-3,-7891.3306034482748,2619385.8634823221,0,2619385.8634823221]
[20,101278,3022024,"Fairway Primary School and Children's Centre",717876.64158000005,0,0,28504.858800000053,0,52178.385600000001,0,9041.8369113923909,1058.556516455697,5160.4630177215213,860.07716962025279,3241.8293316455747,634.03124683544274,0,0,0,0,0,0,31705.246720673065,0,0,93631.200528176778,0,4313.5800000000127,0,120783.3,0,0,0,45908,0,0,0,0,0,0,0,0,717876.64158000005,230330.06584252079,166691.29999999999,107185.52341614262,1114898.0074225208,1114898.0074225208,0,1114898.0074225208,3300,785400,0,0,1114898.0074225208,785400,618708.69999999995,948206.70742252073,3984.0617958929442,4094.0994890829697,-2.6877141965759275E-2,2.6877141965759275E-2,26188.970979226069,1141086.9784017468,4794.4831025283484,"Y",4794.4831025283484,-5.708407635306223E-3,-3272.7599999999998,1137814.2184017468,0,1137814.2184017468]
[21,101279,3022025,"Foulds School",950130.84915000002,0,0,483.13319999999931,0,10741.04873482428,0,442.01846645367448,2386.899718849837,1193.4498594249199,0,464.11938977635822,0,0,0,0,0,0,0,25069.854950000044,0,0,51801.173146222485,0,0,0,120783.3,0,0,0,23187.53,0,0,0,0,0,0,0,0,950130.84915000002,92581.697465551595,143970.83000000002,81328.111664860349,1186683.3766155515,1186683.3766155518,0,1186683.3766155515,3300,1039500,0,0,1186683.3766155515,1039500,895529.16999999993,1042712.5466155515,3310.1985606842904,3474.2599638977636,-4.7221970986135717E-2,4.7221970986135717E-2,51679.342012244029,1238362.7186277956,3931.3102178660179,"Y",3931.3102178660179,-7.423176611910387E-4,-3392.2984025559103,1234970.4202252396,0,1234970.4202252396]
[22,101280,3022026,"Frith Manor Primary School",1791675.3155400001,0,0,25122.926399999993,0,63721.137019736845,0,23356.878689189187,16393.884664864909,2379.7574513513432,3867.1058584459456,3701.8449243243213,0,0,0,0,0,0,0,106141.29209479784,0,0,197515.23390774912,0,15055.240000000018,0,120783.3,0,0,0,38922,0,0,0,0,0,0,0,0,1791675.3155400001,457255.30101045949,159705.29999999999,269033.67507723015,2408635.9165504593,2408635.9165504598,0,2408635.9165504593,3300,1960200,0,0,2408635.9165504593,1960200,1800494.7,2248930.6165504595,3786.0784790411776,3811.4128097244734,-6.6469658229246472E-3,6.6469658229246472E-3,15048.59242587769,2423684.508976337,4080.2769511386145,"Y",4080.2769511386145,2.4623738749207646E-3,-7096.9908552631578,2416587.518121074,0,2416587.518121074]
[23,101281,3022027,"Garden Suburb Junior School",1061733.5203200001,0,0,16426.528800000004,0,48971.892630167597,0,11452.046222222212,1321.3899487179447,4360.5868307692263,5582.8725333333286,2312.4324102564033,0,0,0,0,0,0,0,20357.47619999995,0,0,124701.91677184471,0,0,0,120783.3,0,0,0,19524.23,0,0,0,0,0,0,0,0,1061733.5203200001,235487.14234731137,140307.53,111161.41784386223,1437528.1926673115,1437528.1926673115,0,1437528.1926673115,3300,1161600,0,0,1437528.1926673115,1161600,1021292.47,1297220.6626673115,3685.2859734866802,3784.3121850282482,-2.6167558779463872E-2,2.6167558779463872E-2,34857.226462631952,1472385.4191299435,4182.9131225282481,"Y",4182.9131225282481,5.3866664204949011E-4,-4386.1953072625693,1467999.223822681,0,1467999.223822681]
[24,101282,3022028,"Garden Suburb Infant School",805349.00546999997,0,0,12561.463200000006,0,21856.778805223879,0,8345.0279999999912,1317.6359999999981,3162.3264000000004,3854.0852999999975,922.34520000000009,0,0,0,0,0,0,0,105180.29369999998,0,0,78747.902686046495,0,0,0,120783.3,0,0,0,19524.23,0,0,0,0,0,0,0,0,805349.00546999997,235947.85929127035,140307.53,167574.51206440403,1181604.3947612704,1181604.3947612701,0,1181604.3947612704,3300,881100,0,0,1181604.3947612704,881100,740792.47,1041296.8647612703,3899.9882575328479,3769.2870070370373,3.4675324604308215E-2,-3.2275324604308216E-2,-32481.874768272111,1149122.5199929983,4303.8296628951248,"Y",4303.8296628951248,3.4705828557297647E-3,-3080.771529850746,1146041.7484631476,0,1146041.7484631476]
[25,101283,3022029,"Goldbeaters Primary School",1260808.55538,0,0,61841.04960000002,0,118304.21556085919,0,6001.1460435835397,16536.491320096891,59611.384032929782,55043.845099757847,10268.62767457627,0,0,0,0,0,0,0,58927.702271428527,0,0,164327.62533816241,0,0,0,120783.3,0,0,0,24429,0,0,0,0,0,0,0,0,1260808.55538,550862.08694139449,145212.29999999999,214050.96419752174,1956882.9423213946,1956882.9423213948,0,1956882.9423213946,3300,1379400,0,0,1956882.9423213946,1379400,1234187.7,1811670.6423213945,4334.1402926349156,4654.7952617224882,-6.8887018882311829E-2,6.8887018882311829E-2,134033.77707860537,2090916.7193999998,5002.1931086124396,"Y",5002.1931086124396,-2.2204460492503131E-16,-6177.4015274463,2084739.3178725536,0,2084739.3178725536]
[26,101285,3022031,"Hollickwood Primary School",576111.08631000004,0,0,26089.192799999979,0,49691.683781632652,0,9662.6640000000079,6324.6527999999944,2371.7447999999981,27835.060499999967,2305.8630000000012,0,0,0,0,0,0,0,25413.581400000017,0,0,67183.953031730853,0,4609.6099999999878,0,120783.3,0,0,0,2906.77,0,0,0,0,0,0,0,0,576111.08631000004,221488.00611336343,123690.07,94241.153226622686,921289.16242336342,921289.16242336365,0,921289.16242336342,3300,630300,0,0,921289.16242336342,630300,506609.93,797599.09242336336,4175.9114786563523,4609.4778968911914,-9.4059767273697734E-2,9.4059767273697734E-2,82811.185882854275,1004100.3483062177,5257.0698864199876,"Y",5257.0698864199876,1.2781597802560274E-3,-2752.3684693877549,1001347.9798368299,0,1001347.9798368299]
[27,101286,3022032,"Holly Park Primary School",1429720.70634,0,0,22224.127200000003,0,73805.608928571426,0,2238.564387096772,16386.29131354842,5238.2406658064474,8730.4011096774102,5171.083734193543,0,0,0,0,0,0,0,51546.173711538388,0,0,96525.583223218302,0,0,0,120783.3,0,0,0,22620.41,0,0,0,0,0,0,0,0,1429720.70634,281866.07427365077,143403.71,161947.58560926083,1854990.4906136508,1854990.4906136508,0,1854990.4906136508,3300,1564200,0,0,1854990.4906136508,1564200,1420796.29,1711586.7806136508,3610.9425751342842,3897.294890909091,-7.3474634019293231E-2,7.3474634019293231E-2,135730.99767725842,1990721.4882909092,4199.8343634829307,"Y",4199.8343634829307,-2.7539084110693723E-3,-6033.0142436974784,1984688.4740472117,0,1984688.4740472117]
[28,101289,3022036,"Livingstone Primary and Nursery School",814397.87070000009,0,0,35751.856799999994,0,83657.502203007534,0,9585.0588721804597,25411.551428571416,14444.460812030115,1738.6850977443605,936.21505263157871,0,0,0,0,0,0,0,16820.796012711908,0,0,96651.482875016227,0,1268.6999999999859,0,120783.3,0,0,0,15412.07,0,0,0,0,0,0,0,0,814397.87070000009,286266.30915389361,136195.37,108372.76282244822,1236859.5498538939,1236859.5498538935,0,1236859.5498538939,3300,891000,0,0,1236859.5498538939,891000,754804.63,1100664.1798538938,4076.5339994588658,4759.0179806324104,-0.14340857377530891,0.14340857377530891,184270.67491685704,1421130.2247707509,5263.4452769287072,"Y",5263.4452769287072,-6.3983672576848338E-3,-4106.8116541353384,1417023.4131166155,0,1417023.4131166155]
[29,101290,3022037,"Manorside Primary School",831490.1716900001,0,0,7297.7380164383567,0,35840.136952823923,0,9569.5892920961942,748.92437938144599,748.92437938144394,3245.3389773195877,3931.8529917525793,0,0,0,0,0,0,0,33914.018610114515,0,0,126880.90537873948,0,0,0,120783.3,0,0,0,17780.240000000002,0,0,0,0,0,0,0,0,831490.1716900001,222177.42897804751,138563.54,108983.75840975113,1192231.1406680476,1192231.1406680476,0,1192231.1406680476,3300,909700.00000000012,0,0,1192231.1406680476,909700.00000000012,771136.46000000008,1053667.6006680476,3822.2524812625666,4067.6349656765678,-6.0325591279596774E-2,6.0325591279596774E-2,67643.771536793021,1259874.9122048407,4570.2838411300145,"Y",4570.2838411300145,1.0020786821958394E-2,-3394.5648283499445,1256480.3473764907,0,1256480.3473764907]
[30,139727,3022041,"Sacks Morasha Jewish Primary School",630404.27769000002,0,0,1932.5327999999959,0,2383.1474192307692,0,658.81799999999862,790.58159999999828,0,1284.6950999999972,0,0,0,0,0,0,0,0,3301.29773882681,0,0,19892.02078110717,0,0,0,120783.3,0,0,0,2028.28,0,0,0,0,0,0,0,0,630404.27769000002,30243.093439164739,122811.58,37057.849374944395,783458.95112916466,783458.95112916478,0,783458.95112916466,3300,689700,0,0,783458.95112916466,689700,566888.41999999993,660647.37112916459,3160.9922063596391,3383.7554947115382,-6.5833151567852688E-2,6.5833151567852688E-2,46557.527265546902,830016.47839471162,3971.3707100225438,"Y",3971.3707100225438,-7.108540456146617E-4,-2174.3636538461533,827842.11474086542,0,827842.11474086542]
[31,101293,3022042,"Monkfrith Primary School",989342.59848000004,0,0,10628.930399999997,0,31235.160305454545,0,2430.4860368098193,9545.181526380391,1193.1476907975459,861.71777668711604,2784.0112785276042,0,0,0,0,0,0,0,21535.041406741635,0,0,92542.921913161466,0,0,0,120783.3,0,0,0,16351.25,0,0,0,0,0,0,0,0,989342.59848000004,172756.59833456011,137134.54999999999,96299.769723905338,1299233.7468145601,1299233.7468145601,0,1299233.7468145601,3300,1082400,0,0,1299233.7468145601,1082400,945265.45,1162099.1968145601,3542.9853561419513,3641.1274774096387,-2.6953772389619095E-2,2.6953772389619095E-2,32190.615775801449,1331424.3625903616,4059.2206176535415,"Y",4059.2206176535415,1.2424861714268598E-3,-3855.242424242424,1327569.1201661192,0,1327569.1201661192]
[32,101294,3022043,"Moss Hall Junior School",1330183.18881,0,0,16909.662000000008,0,56844.535695652172,0,5330.9860183486217,2932.0423100917387,1599.2958055045883,3031.9982979357737,0,0,0,0,0,0,0,0,26012.330700000064,0,0,125052.29442345705,0,0,0,120783.3,0,0,0,14968.75,0,0,0,0,0,0,0,0,1330183.18881,237713.14525099,135752.04999999999,128210.73710664806,1703648.3840609901,1703648.3840609901,0,1703648.3840609901,3300,1455300,0,0,1703648.3840609901,1455300,1319547.95,1567896.33406099,3555.3204853990705,3697.285850363196,-3.8397183964063733E-2,3.8397183964063733E-2,62606.725949179323,1766255.1100101694,4005.113628140974,"Y",4005.113628140974,-5.1837472370839244E-3,-5422.5743478260865,1760832.5356623433,0,1760832.5356623433]
[33,101295,3022044,"Moss Hall Infant School",1064749.8087299999,0,0,16426.5288,0,36730.663375487464,0,3303.4482102272759,528.55171363636339,1585.6551409090962,1288.3448019886362,0,0,0,0,0,0,0,0,118260.11471785716,0,0,122095.44585,0,0,0,120783.3,0,0,0,14968.75,0,0,0,0,0,0,0,0,1064749.8087299999,300218.75261010602,135752.04999999999,202565.58368915692,1500720.611340106,1500720.6113401062,0,1500720.611340106,3300,1164900,0,0,1500720.611340106,1164900,1029147.95,1364968.561340106,3866.7664627198469,3946.1176774647888,-2.010867927180561E-2,2.010867927180561E-2,28010.978804964492,1528731.5901450706,4330.6843913458088,"Y",4330.6843913458088,5.0053462337262822E-4,-4199.2545682451246,1524532.3355768255,0,1524532.3355768255]
[34,101296,3022045,"Northside Primary School",720892.92998999998,0,0,15460.262399999961,0,35283.334121632652,0,658.81799999999873,0,1581.1632000000034,1284.6950999999974,0,0,0,0,0,0,0,0,40935.165483894176,0,0,100748.65678003438,0,888.08999999999025,0,120783.3,0,0,0,19379.07,0,0,0,0,0,0,0,0,720892.92998999998,196840.18508556116,140162.37,105266.82325377756,1057895.4850755611,1057895.4850755611,0,1057895.4850755611,3300,788700,0,0,1057895.4850755611,788700,648537.63,917733.1150755611,3839.8875107764061,4316.8350426229508,-0.1104854661198142,0.1104854661198142,113990.4601113242,1171885.9451868853,4903.288473585294,"Y",4903.288473585294,2.4569254853477052E-3,-3010.8634693877548,1168875.0817174974,0,1168875.0817174974]
[35,101298,3022054,"Woodridge  Primary School",657802.23074749997,0,0,2690.1267753191469,0,11952.979264285714,0,2660.6893611111132,1473.6125692307664,1105.2094269230752,399.10340416666628,0,0,0,0,0,0,0,0,12031.50750121951,0,0,41170.137632023288,0,0,0,120783.3,0,0,0,14301.29,0,0,0,0,0,0,0,0,657802.23074749997,73483.365934279282,135084.59,53922.979571468961,866370.18668177922,866370.18668177922,0,866370.18668177922,3300,719674.99999999988,0,0,866370.18668177922,719674.99999999988,584590.4099999998,731285.59668177913,3353.2392664047957,3584.4556899999998,-6.4505309478439701E-2,6.4505309478439701E-2,50424.448379054091,916794.6350608333,4203.8729922544899,"Y",4203.8729922544899,1.3638929613631001E-2,-2421.3297689075625,914373.30529192579,0,914373.30529192579]
[36,101299,3022055,"Tudor Primary School",693746.33429999999,0,0,20291.594400000013,0,45276.608231999999,0,6510.0978666666733,538.76672000000008,4040.7503999999958,7441.7153200000048,16499.730800000048,0,0,0,0,0,0,0,48530.467723880603,0,0,88715.064441801704,0,11841.200000000037,0,120783.3,0,0,0,16884,0,0,0,0,0,0,0,0,693746.33429999999,249685.99590434905,137667.29999999999,129453.11840347432,1081099.6302043491,1081099.6302043491,0,1081099.6302043491,3300,759000,0,0,1081099.6302043491,759000,621332.69999999995,943432.33020434901,4101.8796965406482,4396.6529228813561,-6.7044916101207191E-2,6.7044916101207191E-2,67797.842058362818,1148897.472262712,4995.2064011422262,"Y",4995.2064011422262,3.0557219093414467E-3,-3079.8379999999997,1145817.634262712,0,1145817.634262712]
[37,101301,3022057,"Underhill School",1649909.76027,0,0,71020.580399999904,0,163212.37117368903,0,3552.664902033267,21315.989412199677,46761.951773013046,3030.8672445471266,43364.715960443747,0,0,0,0,0,0,0,61732.761928025531,0,0,236000.1122972804,0,11122.270000000097,0,120783.3,0,0,0,49115,0,0,0,0,0,0,0,0,1649909.76027,661114.28509123193,169898.3,264752.82177281688,2480922.3453612318,2480922.3453612318,0,2480922.3453612318,3300,1805100,0,0,2480922.3453612318,1805100,1635201.7,2311024.045361232,4224.906847095488,4432.8500922211815,-4.6909604610946523E-2,4.6909604610946523E-2,113744.95508375432,2594667.3004449862,4743.4502750365382,"Y",4743.4502750365382,-1.6541987762523913E-3,-8219.0851241950313,2586448.2153207911,0,2586448.2153207911]
[38,101304,3022060,"Whitings Hill Primary School",1245727.1133300001,0,0,47347.053599999934,0,94680.16562577564,0,1774.029887530563,52688.687659657735,11176.388291442545,1297.259355256723,10245.02260048899,0,0,0,0,0,0,0,32418.495897025427,0,0,132091.93683338215,0,0,0,120783.3,0,0,0,87325,0,0,0,0,0,0,0,0,1245727.1133300001,383719.03975055972,208108.3,158736.32476758229,1837554.4530805598,1837554.4530805598,0,1837554.4530805598,3300,1362900,0,0,1837554.4530805598,1362900,1154791.7,1629446.1530805598,3945.3902011635832,4788.1999221153847,-0.17601807248254067,0.17601807248254067,348080.41475309397,2185634.8678336539,5292.0941109773703,"Y",5292.0941109773703,6.8712860564223988E-4,-5745.8058233890206,2179889.062010265,0,2179889.062010265]
[39,101309,3022067,"Chalgrove Primary School",766137.25614000007,0,0,13044.596399999977,0,40161.545279999998,0,3762.9313809523833,3718.6616000000031,3984.2802857142883,2589.7821857142853,2324.1634999999951,0,0,0,0,0,0,0,53221.26900401782,0,0,88870.631595210783,0,1945.3399999999513,0,120783.3,0,0,0,17090.16,0,0,0,0,0,0,0,0,766137.25614000007,213623.20123160948,137873.46,121334.10397583613,1117633.9173716095,1117633.9173716095,0,1117633.9173716095,3300,838200,0,0,1117633.9173716095,838200,700326.53999999992,979760.4573716094,3857.3246353212967,4047.2281875486378,-4.6921879228747826E-2,4.6921879228747826E-2,48235.502265744653,1165869.4196373541,4590.0370851864336,"Y",4590.0370851864336,1.3823525831866412E-3,-3242.7333333333331,1162626.6863040207,0,1162626.6863040207]
[40,101311,3022070,"Sunnyfields Primary School",636436.85450999998,0,0,39616.922400000047,0,63461.359956521745,0,10024.802740384624,2138.624584615387,1603.9684384615362,23892.446531250007,2339.1206394230735,0,0,0,0,0,0,0,35597.465288950269,0,0,72197.041614269052,0,0,0,120783.3,0,0,0,13884.75,0,0,0,0,0,0,0,0,636436.85450999998,250871.75219387576,134668.04999999999,107291.98112288537,1021976.6567038756,1021976.6567038756,0,1021976.6567038756,3300,696300,0,0,1021976.6567038756,696300,561631.94999999995,887308.60670387559,4205.2540602079416,4329.9920985507242,-2.8807913618256534E-2,2.8807913618256534E-2,26319.726090327131,1048296.3827942028,4968.2293023421935,"Y",4968.2293023421935,-2.476243665236133E-3,-3178.5468115942026,1045117.8359826086,0,1045117.8359826086]
[41,101312,3022071,"Queenswell Infant ",668610.59754999995,0,0,20698.942000000028,0,38627.605751908399,0,10564.450340425548,6214.3825531914745,2610.0406723404262,807.86973191489369,1305.0203361702117,0,0,0,0,0,0,0,85209.338453651639,0,0,91820.293113772583,0,0,0,120783.3,0,0,0,23702.84,0,0,0,0,0,0,0,0,668610.59754999995,257857.94295337523,144486.14000000001,149826.53624334635,1070954.6805033754,1070954.6805033754,0,1070954.6805033754,3300,731500,0,0,1070954.6805033754,731500,587013.86,926468.54050337535,4179.5573255791369,4149.7507029962544,7.1827501737299869E-3,-4.7827501737299875E-3,-4399.4672985449433,1066555.2132048304,4811.5272776157763,"Y",4811.5272776157763,2.5715758687375523E-2,-2887.5805979643765,1063667.6326068661,0,1063667.6326068661]
[42,101313,3022072,"Queenswell Junior School",1049668.36668,0,0,23673.526799999931,0,83604.004199999996,0,15682.153317919054,8746.6657942196525,5566.0600508670468,3014.9491942196582,7885.2517387283233,0,0,0,0,0,0,0,19849.02818731988,0,0,137583.74150928395,0,3467.780000000058,0,120783.3,0,0,0,11802.04,0,0,0,0,0,0,0,0,1049668.36668,309073.16079255758,132585.34,127703.15520896747,1491326.8674725576,1491326.8674725574,0,1491326.8674725576,3300,1148400,0,0,1491326.8674725576,1148400,1015814.6599999999,1358741.5274725575,3904.4296766452803,4194.0732242339827,-6.9060202839354032E-2,6.9060202839354032E-2,100795.95456086844,1592122.822033426,4575.0655805558217,"Y",4575.0655805558217,2.5581543764490178E-3,-4903.1099999999997,1587219.7120334259,0,1587219.7120334259]
[43,101314,3022073,"Danegrove JMI School",1932938.1560750003,0,0,40116.871974085268,0,107736.32676676828,0,7144.7967461538519,31177.294892307757,40920.19954615397,1266.5776050000015,4546.6888384615431,0,0,0,0,0,0,0,68506.830509938271,0,0,206052.55363235986,0,0,0,120783.3,0,0,29958.1,52142.6,0,0,0,0,0,0,0,0,1932938.1560750003,507468.14051122882,202884,243281.30953357142,2643290.296586229,2643290.2965862295,0,2643290.296586229,3300,2114750,0,0,2643290.296586229,2114750,1941824.0999999999,2470364.3965862291,3854.9249361553639,3879.8769077743905,-6.4311245465103637E-3,6.4311245465103637E-3,15990.055145859553,2659280.3517320887,4149.7222653816725,"Y",4149.7222653816725,1.5056902689409846E-3,-8284.5487550813014,2650995.8029770073,0,2650995.8029770073]
[44,131617,3022076,"Wessex Gardens Primary School",1170319.9030800001,0,0,29954.258400000064,0,84126.142047761197,0,3513.6960000000045,11858.724000000004,38738.498400000026,37684.389599999973,1844.6904000000068,1894.1017500000005,0,0,0,0,0,0,76951.915671304261,0,0,147084.7650566143,0,3467.7800000000493,0,120783.3,0,0,0,29937.5,0,0,0,0,0,0,0,0,1170319.9030800001,437118.96132567985,150720.79999999999,204423.94444077945,1758159.66440568,1758159.6644056798,0,1758159.66440568,3300,1280400,0,0,1758159.66440568,1280400,1129679.2,1607438.86440568,4142.8836711486601,4311.798662378641,-3.9175064620665154E-2,3.9175064620665154E-2,65539.016597232563,1823698.6810029126,4700.2543324817334,"Y",4700.2543324817334,4.8376006072263777E-3,-5320.3197014925372,1818378.36130142,0,1818378.36130142]
[45,131970,3022077,"The Orion Primary School",2437161.03528,0,0,111603.76920000004,0,274467.28570434783,0,19691.15545137164,9557.9541067331611,26682.621881296771,129430.62852867834,118943.42888379059,1908.2720872817958,0,0,0,0,0,0,119540.99396511618,0,0,339017.55324829672,0,0,0,120783.3,0,0,0,7456,0,0,0,0,0,0,0,0,2437161.03528,1150843.6630569131,128239.3,435473.77437107556,3716243.9983369131,3716243.9983369131,0,3716243.9983369131,3300,2666400,0,0,3716243.9983369131,2666400,2538160.7000000002,3588004.6983369133,4440.5998741793483,5144.7500914507773,-0.13686772044409731,0.13686772044409731,568953.37555531471,4285197.3738922281,5303.462096401272,"Y",5303.462096401272,-1.3935734565337921E-3,-12678.408593350381,4272518.965298878,0,4272518.965298878]
[46,133364,3022078,"Pardes House Primary School",968228.57961000002,0,0,3381.9323999999974,0,18584.656854545454,0,0,795.53822445141043,0,861.83307648902849,0,0,0,0,0,0,0,0,2709.2661111940374,0,0,90747.262947761279,0,0,0,120783.3,0,0,0,20858.2,0,0,0,0,0,0,0,0,968228.57961000002,117080.48961444121,141641.5,69153.796894293482,1226950.5692244412,1226950.5692244412,0,1226950.5692244412,3300,1059300,0,0,1226950.5692244412,1059300,917658.5,1085309.0692244412,3381.025137770845,3543.4590047781567,-4.5840481514892263E-2,4.5840481514892263E-2,52141.27130934703,1279091.8405337883,3984.7097835943559,"Y",3984.7097835943559,-1.0471466831929344E-2,-3579.9497979797975,1275511.8907358085,0,1275511.8907358085]
[47,133365,3022079,"Beis Yaakov Primary School",1339232.0540400001,0,0,9662.6639999999916,0,29704.529453097344,0,878.42400000000032,527.05439999999942,0,856.46339999999918,0,0,0,0,0,0,0,0,15490.521735732655,0,0,109300.39630770325,0,0,0,120783.3,0,0,0,20858.2,0,0,0,0,0,0,0,0,1339232.0540400001,166420.05329653324,141641.5,105941.87047969278,1647293.6073365333,1647293.6073365337,0,1647293.6073365333,3300,1465200,0,0,1647293.6073365333,1465200,1323558.5,1505652.1073365333,3391.108349857057,3498.5970566371684,-3.0723374266892277E-2,3.0723374266892277E-2,47724.985810369479,1695018.5931469027,3817.6094440245556,"Y",3817.6094440245556,1.4811887308940896E-3,-5016.1096460176987,1690002.4835008851,0,1690002.4835008851]
[48,101315,3023300,"All Saints' CofE Primary School NW2",582143.66313,0,0,18842.194800000038,0,40552.806416504856,0,7848.8811111111045,7265.8213714285785,27852.315257142855,7434.0116809523779,941.86573333333502,0,0,0,0,0,0,0,20071.483558620635,0,0,55456.404816092014,0,0,0,120783.3,0,0,0,2548.19,0,0,0,0,0,0,0,0,582143.66313,186265.78474518578,123331.49,79506.808636783666,891740.93787518574,891740.93787518586,0,891740.93787518574,3300,636900,0,0,891740.93787518574,636900,513568.51,768409.44787518575,3981.3961029802372,4148.6704114285712,-4.0319980104356883E-2,4.0319980104356883E-2,32283.941530528475,924024.87940571422,4787.6936756772757,"Y",4787.6936756772757,1.0922900434706451E-2,-2625.6150970873787,921399.26430862688,0,921399.26430862688]
[49,101316,3023302,"Christ Church Primary School",630404.27769000002,0,0,6280.7315999999964,0,13903.63079707317,0,445.60829126213599,10427.234015534004,3208.3796970873805,434.46808398058221,935.77741165048553,0,0,0,0,0,0,0,13865.450503072634,0,0,40690.408396328334,0,0,0,120783.3,0,0,0,2868.78,0,0,0,0,0,0,0,0,630404.27769000002,90191.688795988724,123652.08,57498.890657705851,844248.04648598866,844248.04648598866,0,844248.04648598866,3300,689700,0,0,844248.04648598866,689700,566047.91999999993,720595.96648598858,3447.8275908420505,3557.3902072815531,-3.0798593928560596E-2,3.0798593928560596E-2,22898.586835856036,867146.63332184474,4149.0269536930373,"Y",4149.0269536930373,-2.0723446133338319E-3,-2359.915853658536,864786.71746818617,0,864786.71746818617]
[50,101317,3023304,"Holy Trinity CofE Primary School",711844.06475999998,0,0,16909.662000000037,0,44353.745389285716,0,2646.4859234042533,1058.5943693617032,10718.267989787273,6020.7554757446833,6020.7554757446806,0,0,0,0,0,0,0,13604.591700000063,0,0,78468.852383774647,0,0,0,120783.3,0,0,0,2672.91,0,0,0,0,0,0,0,0,711844.06475999998,179801.71070710305,123456.21,78876.998415620663,1015101.985467103,1015101.9854671031,0,1015101.985467103,3300,778800,0,0,1015101.985467103,778800,655343.78999999992,891645.77546710288,3778.1600655385714,3956.8635533333331,-4.5162913854893648E-2,4.5162913854893648E-2,42174.023119563761,1057276.0085866668,4479.9830872316388,"Y",4479.9830872316388,-5.6762633596301182E-3,-3126.2941071428568,1054149.7144795239,0,1054149.7144795239]
[51,101318,3023305,"Monken Hadley CofE Primary School",437361.81945000001,0,0,3381.9323999999992,0,4150.5533999999989,0,439.21200000000124,1054.1087999999991,3557.617200000002,0,0,0,0,0,0,0,0,0,1967.8893660000001,0,0,31303.531389375006,0,1057.2500000000107,0,120783.3,0,0,0,1310.29,0,0,0,0,0,0,0,0,437361.81945000001,46912.094555375013,122093.59,31483.812279125013,606367.50400537497,606367.50400537497,0,606367.50400537497,3300,478500,0,0,606367.50400537497,478500,356406.41000000003,484273.914005375,3339.8200965887931,3435.8466931506846,-2.7948452052100926E-2,2.7948452052100926E-2,13923.856501474258,620291.36050684925,4277.8714517713743,"Y",4277.8714517713743,1.3499888234806967E-3,-1548.7499999999998,618742.61050684925,0,618742.61050684925]
[52,101319,3023307,"St John's CofE Junior Mixed and Infant School",636436.85450999998,0,0,4831.3319999999949,0,16085.512054285713,0,878.42400000000089,2898.7991999999977,1185.8724000000013,2569.390200000003,922.34519999999998,0,0,0,0,0,0,0,11206.609442817684,0,0,32929.554849959124,0,0,0,120783.3,0,0,0,3076.64,0,0,0,0,0,0,0,0,636436.85450999998,73507.839347062516,123859.94,52306.513876616656,833804.63385706255,833804.63385706232,0,833804.63385706255,3300,696300,0,0,833804.63385706255,696300,572440.05999999994,709944.69385706249,3364.6667955311018,3656.5834185714284,-7.9833163810159702E-2,7.9833163810159702E-2,61594.407461508912,895399.04131857143,4243.5973522207178,"Y",4243.5973522207178,-6.5827743027024876E-4,-2415.4978571428569,892983.54346142861,0,892983.54346142861]
[53,101321,3023309,"St John's CofE Primary School",633420.56610000005,0,0,5797.5983999999962,0,16085.876813397128,0,12517.541999999983,1317.6359999999995,1185.8724000000011,428.23169999999988,461.17259999999982,0,0,0,0,0,0,0,9895.9953749999968,0,0,49452.594486026559,0,422.90000000002061,0,120783.3,0,0,0,3393.15,0,0,0,0,0,0,0,0,633420.56610000005,97565.419774423674,124176.45,56272.125729384752,855162.43587442371,855162.43587442383,0,855162.43587442371,3300,693000,0,0,855162.43587442371,693000,568823.54999999993,730985.98587442364,3480.8856470210649,3580.0221831730764,-2.7691598286171511E-2,2.7691598286171511E-2,20818.672591922426,875981.10846634617,4171.3386117445052,"Y",4171.3386117445052,-1.3611926621139858E-3,-2405.2837320574163,873575.82473428873,0,873575.82473428873]
[54,101323,3023311,"St Mary's CofE Primary School",1266841.1322000001,0,0,15460.262400000001,0,21447.835751196173,0,3301.9517899761317,3698.1860047732703,3962.3421479713688,1717.0149307875895,1386.8197517899773,0,0,0,0,0,0,0,62849.218537604487,0,0,119624.63699975147,0,0,0,120783.3,0,0,0,22754.400000000001,0,0,0,0,0,0,0,0,1266841.1322000001,233448.26831385048,143537.70000000001,153976.87944185367,1643827.1005138506,1643827.1005138501,0,1643827.1005138506,3300,1386000,0,0,1643827.1005138506,1386000,1242462.3,1500289.4005138506,3572.1176202710731,3598.6045209134613,-7.3603255063062313E-3,7.3603255063062313E-3,11124.498269803071,1654951.5987836537,3940.3609494848897,"Y",3940.3609494848897,-8.3326916633441606E-4,-4637.8449760765543,1650313.7538075771,0,1650313.7538075771]
[55,101324,3023312,"St Mary's CofE Primary School, East Barnet",642469.43133000005,0,0,6280.7316000000046,0,16371.6273,0,2238.0898564593299,2954.2786105263144,8459.9796574163083,0,2349.9943492823013,0,0,0,0,0,0,0,5923.6918450819721,0,0,57527.436572526916,0,0,0,120783.3,0,0,0,3061.69,0,0,0,0,0,0,0,0,642469.43133000005,102105.82979129314,123844.99,54071.243844174212,868420.25112129317,868420.2511212934,0,868420.25112129317,3300,702900,0,0,868420.25112129317,702900,579055.01,744575.26112129318,3495.6585029168696,3581.3659728971961,-2.3931502848057801E-2,2.3931502848057801E-2,18255.691105809554,886675.9422271027,4162.7978508314682,"Y",4162.7978508314682,6.5310542534025018E-4,-2440.5461111111108,884235.39611599164,0,884235.39611599164]
[56,101325,3023313,"St Paul's CofE Primary School N11",597225.10518000007,0,0,14977.129200000043,0,28924.974626086958,0,1324.3245076142148,14037.839780710667,794.59470456852887,16355.4076690355,2317.5678883248756,0,0,0,0,0,0,0,24736.700731395402,0,0,60351.271861918518,0,2621.9799999999727,0,120783.3,0,0,0,2833.68,0,0,0,0,0,0,0,0,597225.10518000007,166441.79096965468,123616.98,82050.432512147221,887283.87614965474,887283.87614965474,0,887283.87614965474,3300,653400,0,0,887283.87614965474,653400,529783.0199999999,763666.89614965464,3856.9035159073464,3955.4678648241202,-2.4918505796319088E-2,2.4918505796319088E-2,19515.741085521197,906799.61723517592,4579.7960466423028,"Y",4579.7960466423028,6.8550611688289464E-4,-2489.4339130434782,904310.18332213245,0,904310.18332213245]
[57,101326,3023314,"St Paul's CofE Primary School NW7",633420.56610000005,0,0,7730.1312000000007,0,10032.143289099526,0,4611.7260000000006,4479.9624000000031,3162.3264000000004,2997.6218999999974,3689.3808000000004,0,0,0,0,0,0,0,15746.114187845313,0,0,52731.669946017704,0,0,0,120783.3,0,0,0,2492.65,0,0,0,0,0,0,0,0,633420.56610000005,105181.07612296255,123275.95,62137.032049368761,861877.59222296253,861877.59222296253,0,861877.59222296253,3300,693000,0,0,861877.59222296253,693000,569724.04999999993,738601.64222296246,3517.1506772522021,3575.3435379146913,-1.6276159212501872E-2,1.6276159212501872E-2,12220.500739122741,874098.09296208527,4162.3718712480249,"Y",4162.3718712480249,6.6884596128868878E-4,-2307.7805687203791,871790.31239336485,0,871790.31239336485]
[58,101327,3023315,"St Andrew's CofE Voluntary Aided Primary School, Totteridge",630404.27769000002,0,0,483.13319999999993,0,10828.281477669903,0,4611.7260000000224,4216.4352000000008,3952.9079999999999,856.46339999999987,3228.2082000000023,0,0,0,0,0,0,0,17827.007789664847,0,0,47619.20802095977,0,0,0,120783.3,0,0,0,3209.3,0,0,0,0,0,0,0,0,630404.27769000002,93623.371288294555,123992.6,61354.472985440778,848020.24897829455,848020.24897829466,0,848020.24897829455,3300,689700,0,0,848020.24897829455,689700,565707.39999999991,724027.64897829446,3464.2471242980596,3621.0063751196171,-4.3291625195324084E-2,4.3291625195324084E-2,32762.683421705526,880782.93240000005,4214.2724038277511,"Y",4214.2724038277511,0,-2310.3833980582522,878472.54900194181,0,878472.54900194181]
[59,101328,3023316,"Trent CofE Primary School",627387.98927999998,0,0,4831.3320000000031,0,13637.5326,0,5793.313404878053,9358.4293463414524,1203.2266302439014,0,0,0,0,0,0,0,0,0,13215.839730337108,0,0,47632.309449185588,0,0,0,120783.3,0,0,0,2936.49,0,0,0,0,0,0,0,0,627387.98927999998,95671.983160986099,123719.79000000001,57939.527934066908,846779.76244098612,846779.76244098623,0,846779.76244098612,3300,686400,0,0,846779.76244098612,686400,562680.21,723059.97244098608,3476.2498675047409,3516.5892473429949,-1.1471166235503033E-2,1.1471166235503033E-2,8390.5910063568299,855170.35344734299,4111.3959300353026,"Y",4111.3959300353026,-6.9841373066792389E-4,-2345.41,852824.94344734296,0,852824.94344734296]
[60,101329,3023317,"All Saints' CofE Primary School N20",720892.92998999998,0,0,15943.395599999956,0,32748.51407142857,0,14713.602000000012,12122.251200000006,1581.1632000000034,1284.6950999999974,5072.898600000005,631.36724999999967,0,0,0,0,0,0,25219.568801196154,0,0,79981.202582872516,0,0,0,120783.3,0,0,0,3209.3,0,0,0,0,0,0,0,0,720892.92998999998,189298.6584054972,123992.6,90475.56857160636,1034184.1883954972,1034184.188395497,0,1034184.1883954972,3300,788700,0,0,1034184.1883954972,788700,664707.39999999991,910191.58839549706,3808.3330058388997,3819.3860410788379,-2.8939298413564324E-3,2.8939298413564324E-3,2641.6754223452426,1036825.8638178424,4338.1835306185876,"Y",4338.1835306185876,9.9342279615388662E-4,-2970.0369327731091,1033855.8268850694,0,1033855.8268850694]
[61,101330,3023500,"The Annunciation Catholic Infant School",515785.31810999999,0,0,10628.930400000008,0,15326.711309302325,0,5050.9379999999946,7642.2888000000094,24112.738799999974,7708.1706000000131,1844.6904000000018,0,0,0,0,0,0,0,48784.582605405361,0,0,60937.670372727269,0,0,0,120783.3,0,0,0,2135.86,0,0,0,0,0,0,0,0,515785.31810999999,182036.72128743498,122919.16,98645.349656761275,820741.19939743506,820741.19939743483,0,820741.19939743506,3300,564300,0,0,820741.19939743506,564300,441380.84,697822.03939743503,4080.8306397510819,3901.7064666666665,4.5909187329882861E-2,-4.3509187329882862E-2,-29028.973263515025,791712.22613392002,4629.89605926269,"Y",4629.89605926269,4.7215679275924849E-3,-1994.4763953488371,789717.74973857123,0,789717.74973857123]
[62,101331,3023501,"Our Lady of Lourdes RC School",618339.12404999998,0,0,9662.6640000000007,0,26499.470928909952,0,6148.9680000000208,2108.2175999999977,5534.071200000003,428.23169999999959,6456.4164000000037,0,0,0,0,0,0,0,15898.219508571412,0,0,59162.719678758593,0,0,0,120783.3,0,0,0,3496.7,0,0,0,0,0,0,0,0,618339.12404999998,131898.97901623999,124280,66923.63199235512,874518.10306623997,874518.10306623997,0,874518.10306623997,3300,676500,0,0,874518.10306623997,676500,552220,750238.10306623997,3659.698063737756,3913.1249308056872,-6.4763295716130445E-2,6.4763295716130445E-2,51952.507748925898,926470.61081516591,4519.3688332447118,"Y",4519.3688332447118,3.829112967771886E-3,-2521.9080568720378,923948.70275829383,0,923948.70275829383]
[63,101332,3023502,"St Agnes RC School",1001407.7521200001,0,0,14493.995999999996,0,37669.749199999998,0,4611.7260000000024,33995.008800000003,37552.626000000004,24409.20690000003,1383.5177999999996,0,0,0,0,0,0,0,52567.527432000003,0,0,137617.04301648834,0,0,0,120783.3,0,0,0,5016.13,0,0,0,0,0,0,0,0,1001407.7521200001,344300.4011484884,125799.43000000001,155977.45102069768,1471507.5832684885,1471507.5832684885,0,1471507.5832684885,3300,1095600,0,0,1471507.5832684885,1095600,969800.57,1345708.1532684886,4053.3378110496647,3975.0325092879261,1.9699285874712473E-2,-1.7299285874712474E-2,-22830.054281496574,1448677.5289869918,4363.486533093349,"Y",4363.486533093349,-2.3322136930492565E-4,-3999.7597530864196,1444677.7692339055,0,1444677.7692339055]
[64,101333,3023504,"St Catherine's RC School",1339232.0540400001,0,0,14010.862799999997,0,40729.13323587444,0,7091.2773818181795,13562.067992727283,22337.523752727229,432.12471545454503,11634.126954545452,0,0,0,0,0,0,0,29422.914820312501,0,0,127323.48421375381,0,0,0,120783.3,0,0,0,5724.2,0,0,0,0,0,0,0,0,1339232.0540400001,266543.51586721343,126507.5,137112.4774614927,1732283.0699072136,1732283.0699072138,0,1732283.0699072136,3300,1465200,0,0,1732283.0699072136,1465200,1338692.5,1605775.5699072136,3616.6116439351658,3705.3491879732737,-2.3948497033998824E-2,2.3948497033998824E-2,39399.469552919909,1771682.5394601335,3990.2759897750757,"Y",3990.2759897750757,7.9579187787004457E-4,-5193.675067264574,1766488.8643928689,0,1766488.8643928689]
[65,101334,3023506,"St Vincent's Catholic Primary School",971244.86802000005,0,0,4831.3319999999985,0,29506.661443636363,0,10353.636149532709,8194.792867289716,7137.4002392523389,7302.6178373831772,4626.0927476635543,0,0,0,0,0,0,0,14409.708373381291,0,0,104132.42515262293,0,0,0,120783.3,0,0,0,2670.96,0,0,0,0,0,0,0,0,971244.86802000005,190494.66681076208,123454.26000000001,93332.719121757473,1285193.7948307621,1285193.7948307623,0,1285193.7948307621,3300,1062600,0,0,1285193.7948307621,1062600,939145.74,1161739.5348307621,3607.8867541328013,3739.0083337386018,-3.5068544357774435E-2,3.5068544357774435E-2,42221.148633067744,1327414.9434638298,4122.4066567199679,"Y",4122.4066567199679,1.9827216681151949E-3,-3766.082727272727,1323648.860736557,0,1323648.860736557]
[66,101335,3023507,"St Theresa's Catholic Primary School",708827.77635000006,0,0,6763.8648000000021,0,17563.866428571426,0,2205.4448717948703,264.65338461538437,396.98007692307664,7311.0497500000056,926.28684615384645,0,0,0,0,0,0,0,18798.943130487762,0,0,59377.686901249202,0,0,0,120783.3,0,0,0,2928.69,0,0,0,0,0,0,0,0,708827.77635000006,113608.77618979558,123711.99,69658.159678099313,946148.54253979563,946148.54253979574,0,946148.54253979563,3300,775500,0,0,946148.54253979563,775500,651788.01,822436.55253979564,3499.7300108076411,3659.833249790795,-4.3746047444185004E-2,4.3746047444185004E-2,37624.26116104117,983772.80370083684,4186.2672497907952,"Y",4186.2672497907952,2.1090849385705379E-3,-2684.5886554621848,981088.2150453747,0,981088.2150453747]
[67,101337,3023509,"St Joseph's Catholic Primary School",1559421.10797,0,0,17392.795200000011,0,50884.488386234822,0,25573.225304854383,8465.6194112621379,10317.473657475733,19345.263107766987,9259.2712310679672,0,0,0,0,0,0,0,69152.116493325448,0,0,177799.31134338432,0,0,0,120783.3,0,0,0,12317.52,0,0,0,0,0,0,0,0,1559421.10797,388189.56413537182,133100.82,203133.55588038472,2080711.492105372,2080711.492105372,0,2080711.492105372,3300,1706100,0,0,2080711.492105372,1706100,1572999.18,1947610.672105372,3767.1386307647426,3738.5058353182749,7.6588874560443538E-3,-5.2588874560443536E-3,-10164.417205360913,2070547.0749000111,4004.926643907178,"Y",4004.926643907178,-1.7166376401992478E-3,-6103.3001214574897,2064443.7747785535,0,2064443.7747785535]
[68,101338,3023510,"Sacred Heart Roman Catholic Primary School",1272873.70902,0,0,13044.596399999995,0,29192.225579999998,0,15703.663417661081,13801.529538902121,4379.3314883054918,431.29779809069305,1857.8982071599048,0,0,0,0,0,0,0,23731.643525966854,0,0,128076.84147104259,0,0,0,120783.3,0,0,0,4478.6499999999996,0,0,0,0,0,0,0,0,1272873.70902,230219.02742712869,125261.95,122308.4372120992,1628354.6864471287,1628354.6864471287,0,1628354.6864471287,3300,1392600,0,0,1628354.6864471287,1392600,1267338.05,1503092.7364471287,3561.831129021632,3544.7250530952383,4.8257835714103593E-3,-2.4257835714103595E-3,-3628.6665071632901,1624726.0199399653,3850.0616586255101,"Y",3850.0616586255101,1.8459346579213776E-3,-4783.0183333333325,1619943.001606632,0,1619943.001606632]
[69,101339,3023511,"Blessed Dominic Catholic Primary School",1209531.6524100001,0,0,34785.590400000059,0,77587.262128421062,0,16511.626125000003,5547.9063779999997,19813.951350000003,56667.900861000009,32825.112736499999,0,0,0,0,0,0,0,69416.224117346981,0,0,126701.45761224511,0,0,0,120783.3,0,0,0,2826.06,0,0,0,0,0,0,0,0,1209531.6524100001,439857.03170851321,123609.36,197933.30999403025,1772998.0441185134,1772998.0441185136,0,1772998.0441185134,3300,1323300,0,0,1772998.0441185134,1323300,1199690.6399999999,1649388.6841185133,4113.1887384501579,4369.1477992125983,-5.8583291874119946E-2,5.8583291874119946E-2,102639.58336573862,1875637.627484252,4677.4005672923986,"Y",4677.4005672923986,-3.4475264960023289E-3,-5347.862631578947,1870289.764852673,0,1870289.764852673]
[70,101340,3023512,"Rosh Pinah",1218077.802905,0,0,4735.5653058252483,0,9530.2448597014918,0,6672.8420218446563,1549.8213728155333,387.4553432038839,0,2712.1874024271838,0,0,0,0,0,0,0,6343.3853951388937,0,0,106514.19093537814,0,0,0,120783.3,0,0,0,12475,0,0,0,0,0,0,0,0,1218077.802905,138445.69263633504,133258.29999999999,87577.347974103119,1489781.7955413351,1489781.7955413354,0,1489781.7955413351,3300,1332650,0,0,1489781.7955413351,1332650,1199391.7,1356523.4955413351,3359.1171990293069,3438.6441577114424,-2.3127417387399551E-2,2.3127417387399551E-2,32115.636814469053,1521897.4323558041,3768.6275667085533,"Y",3768.6275667085533,-3.9916355038049911E-4,-4280.67351575456,1517616.7588400496,0,1517616.7588400496]
[71,101341,3023513,"Menorah Primary School",1164287.32626,0,0,3865.0656000000063,0,14746.995695876287,0,1537.241999999997,1054.1087999999966,1185.8724,0,0,0,0,0,0,0,0,0,10615.313493009118,0,0,93065.330534458961,0,0,0,120783.3,0,0,0,4231.4399999999996,0,0,0,0,0,0,0,0,1164287.32626,126069.92852334437,125014.74,86099.166180776185,1415371.9947833444,1415371.9947833444,0,1415371.9947833444,3300,1273800,0,0,1415371.9947833444,1273800,1148785.26,1290357.2547833445,3342.8944424438973,3455.1957105670103,-3.2502143881361772E-2,3.2502143881361772E-2,43348.289495521611,1458720.2842788661,3779.0680939866998,"Y",3779.0680939866998,4.4195633837307291E-4,-4182.4393298969071,1454537.8449489693,0,1454537.8449489693]
[72,101342,3023514,"The Annunciation RC Junior School",663583.45020000008,0,0,13044.596400000031,0,30864.446839285709,0,4875.6561467890133,12499.409394495391,28722.047119266044,9507.5294862385763,3723.228330275228,0,0,0,0,0,0,0,2272.2703013698629,0,0,64173.579042857156,0,0,0,120783.3,0,0,0,3305.94,0,0,0,0,0,0,0,0,663583.45020000008,169682.76306057701,124089.24,65615.624112211284,957355.45326057705,957355.45326057705,0,957355.45326057705,3300,726000,0,0,957355.45326057705,726000,601910.76,833266.21326057706,3787.5736966389868,3829.8831887892379,-1.1047201719911111E-2,1.1047201719911111E-2,9308.0882730552457,966663.54153363232,4393.9251887892378,"Y",4393.9251887892378,1.7299192144915043E-3,-2745.5116071428565,963918.02992648946,0,963918.02992648946]
[73,130998,3023516,"Hasmonean Primary School",633420.56610000005,0,0,5797.5983999999962,0,13107.010736842105,0,1976.4540000000022,1317.6359999999995,0,0,0,0,0,0,0,0,0,0,11215.461424999996,0,0,57926.982548076863,0,0,0,120783.3,0,0,0,15568.8,0,0,0,0,0,0,0,0,633420.56610000005,91341.14310991895,136352.1,55744.523236483787,861113.80920991895,861113.80920991907,0,861113.80920991895,3300,693000,0,0,861113.80920991895,693000,556647.89999999991,724761.70920991886,3451.2462343329471,3492.9017106796109,-1.1925751079482551E-2,1.1925751079482551E-2,8747.6500327994017,869861.45924271841,4142.1974249653258,"Y",4142.1974249653258,-3.0344825912587137E-3,-2357.3052631578944,867504.15397956048,0,867504.15397956048]
[74,134677,3023518,"Woodcroft Primary School",1215564.2292299999,0,0,48796.453200000011,0,118395.4077,0,5944.1116567164172,46496.16229253733,25361.543068656643,35631.647097761146,10633.355297014927,0,0,0,0,0,0,0,51672.876846802414,0,0,206151.58010895894,0,0,0,120783.3,0,0,0,28388.81,0,0,0,0,0,0,0,0,1215564.2292299999,549083.13726844778,149172.11000000002,205855.31924648152,1913819.4764984478,1913819.4764984478,0,1913819.4764984478,3300,1329900,0,0,1913819.4764984478,1329900,1180727.8899999999,1764647.3664984477,4378.7775843633935,4588.7735001197607,-4.5762972557021289E-2,4.5762972557021289E-2,84628.354049815956,1998447.8305482639,4958.9276192264615,"Y",4958.9276192264615,2.5991639681191003E-3,-6025.5702941176469,1992422.2602541463,0,1992422.2602541463]
[75,135086,3023520,"Akiva School",1263824.8437900001,0,0,0,0,1183.0488942857144,0,2641.5764784689031,792.47294354067026,792.4729435406698,0,0,0,0,0,0,0,0,0,9317.8023867977499,0,0,71306.162372049686,0,0,0,120783.3,0,0,0,11676.6,0,0,0,0,0,0,0,0,1263824.8437900001,86033.5360186834,132459.9,81533.067083724891,1482318.2798086833,1482318.2798086833,0,1482318.2798086833,3300,1382700,0,0,1482318.2798086833,1382700,1250240.0999999999,1349858.3798086832,3221.6190448894586,3364.171319523809,-4.2373666824592142E-2,4.2373666824592142E-2,59729.403071792818,1542047.6828804761,3680.3047324116374,"Y",3680.3047324116374,2.0456256500711589E-4,-4301.2345238095231,1537746.4483566666,0,1537746.4483566666]
[76,135226,3023523,"Martin Primary School",1885180.2562500001,0,0,30437.391600000003,0,79141.908050847458,0,2415.6660000000002,1054.1088,27670.356000000003,20126.889900000002,29976.219000000005,0,0,0,0,0,0,0,41618.672137850328,0,0,239327.73864019729,0,0,0,120783.3,0,0,0,51551.25,0,0,0,0,0,0,0,0,1885180.2562500001,471768.95012889511,172334.55,212481.83926730932,2529283.7563788951,2529283.7563788947,0,2529283.7563788951,3300,2062500,0,0,2529283.7563788951,2062500,1890165.45,2356949.2063788953,3771.1187302062326,4005.7216757575757,-5.8566961097459208E-2,5.8566961097459208E-2,146626.84096958942,2675910.5973484847,4281.4569557575751,"Y",4281.4569557575751,-3.349799107099094E-3,-7662.1822033898297,2668248.415145095,0,2668248.415145095]
[77,136402,3023524,"Beit Shvidler Primary School",582143.66313,0,0,3381.9324000000033,0,10710.82288374384,0,1537.2420000000016,0,0,0,0,0,0,0,0,0,0,0,2538.1091127907007,0,0,43055.833060955672,0,0,0,120783.3,0,0,0,7235.5,0,0,0,0,0,0,0,0,582143.66313,61223.939457490218,128018.8,40471.740022580605,771386.40258749027,771386.40258749016,0,771386.40258749027,3300,636900,0,0,771386.40258749027,636900,508881.2,643367.60258749023,3333.5108942357006,3548.7576529411763,-6.065411610372471E-2,6.065411610372471E-2,41542.624430156815,812929.02701764705,4212.0674975007623,"Y",4212.0674975007623,8.5642076807894707E-3,-2144.9715763546797,810784.05544129235,0,810784.05544129235]
[78,101355,3025200,"Dollis Junior School",1004424.04053,0,0,27055.459199999972,0,101074.44580714284,0,15465.304712990912,10074.541355891282,7555.9060169184368,18525.225716918376,5103.5505552870027,0,0,0,0,0,0,0,20357.476199999979,0,0,163291.87943653847,0,4947.9299999999803,0,120783.3,0,0,0,5173.2,0,0,0,0,0,0,0,0,1004424.04053,373451.71900168725,125956.5,140133.75058418742,1503832.2595316872,1503832.2595316872,0,1503832.2595316872,3300,1098900,0,0,1503832.2595316872,1098900,972943.5,1377875.7595316872,4137.7650436387003,4325.3966654545447,-4.3379055455050795E-2,4.3379055455050795E-2,62481.330064676215,1566313.5895963635,4703.6444132022925,"Y",4703.6444132022925,-7.3051948889890639E-4,-5031.1939285714279,1561282.3956677921,0,1561282.3956677921]
[79,101356,3025201,"Osidge Primary School",1158254.7494399999,0,0,13044.5964,0,32918.674814457831,0,8586.9959686684178,28271.032881462128,1585.2915634464734,858.69959686684126,1849.5068240208857,0,0,0,0,0,0,0,62858.172126315723,0,0,119584.84199298249,0,0,0,120783.3,0,0,0,5843.08,0,0,0,0,0,0,0,0,1158254.7494399999,269557.81216822076,126626.38,156319.56385949673,1554438.9416082208,1554438.9416082203,0,1554438.9416082208,3300,1267200,0,0,1554438.9416082208,1267200,1140573.6199999999,1427812.5616082207,3718.2618791880745,3708.5709836585361,2.6131077367105744E-3,-2.1310773671057463E-4,-303.48486480306434,1554135.4567434178,4047.2277519359836,"Y",4047.2277519359836,7.4206754783083806E-3,-4454.6775903614453,1549680.7791530564,0,1549680.7791530564]
[80,101376,3025948,"Mathilda Marks-Kennedy Jewish Primary School",609290.25881999999,0,0,4348.1988000000047,0,6490.1686522167493,0,1317.6360000000002,0,0,0,0,0,0,0,0,0,0,0,5312.9330651162745,0,0,48261.549851876283,0,0,0,120783.3,0,0,0,13572.8,0,0,0,0,0,0,0,0,609290.25881999999,65730.486369209306,134356.1,44814.505372834879,809376.84518920921,809376.84518920945,0,809376.84518920921,3300,666600,0,0,809376.84518920921,666600,532243.89999999991,675020.74518920912,3341.6868573723223,3438.1773394088668,-2.8064428478007008E-2,2.8064428478007008E-2,19491.077371382002,828867.92256059125,4103.3065473296592,"Y",4103.3065473296592,7.9914013366089165E-4,-2168.9725123152707,826698.95004827599,0,826698.95004827599]
[81,131359,3025949,"Menorah Foundation School",1076814.9623700001,0,0,483.1331999999997,0,12261.848306707318,0,5270.543999999999,3425.8535999999972,0,0,0,0,0,0,0,0,0,0,14226.323552516775,0,0,94044.249712374614,0,0,0,120783.3,0,0,0,30070.52,0,0,0,0,0,0,0,0,1076814.9623700001,129711.9523715987,150853.82,85780.122622983181,1357380.7347415988,1357380.7347415988,0,1357380.7347415988,3300,1178100,0,0,1357380.7347415988,1178100,1027246.1799999999,1206526.9147415988,3379.627212161341,3466.5752953846149,-2.5081838937419373E-2,2.5081838937419373E-2,31040.465710708781,1388421.2004523077,3889.1350152725704,"Y",3889.1350152725704,-1.0584742474605058E-2,-3846.0328353658533,1384575.167616942,0,1384575.167616942]
[82,101345,3024003,"Friern Barnet School",0,1997835.9381900004,1536291.1060200003,0,77301.311999999918,0,366251.49014882511,0,0,0,0,0,0,32520.893087452485,49309.062034220689,27177.703756653998,65877.346646387785,35621.262205323204,1781.0631102661582,0,105066.23218060833,0,0,382362.7579771062,0,0,120783.3,0,0,0,56886,0,0,0,0,0,0,0,0,3534127.0442100009,1143269.1231468439,177669.3,471742.52736330545,4855065.4673568448,0,4855065.4673568448,4855065.4673568448,4600,3634000,0,0,4855065.4673568448,3634000,3456330.7,4677396.167356845,5920.7546422238547,5779.5047595907927,2.4439790000806743E-2,-2.2039790000806744E-2,-100629.46625593487,4754436.0011009099,6018.2734191150757,"Y",6018.2734191150757,1.9261923711004769E-3,-10750.806788511749,4743685.1943123983,0,4743685.1943123983]
[83,142627,3024004,"Menorah High School for Girls",0,640495.17339000013,385276.76640000008,0,966.26640000000032,0,8452.8369360849065,0,0,0,0,0,0,0,2141.1584999999955,0,0,0,0,0,12166.172399999989,0,0,52796.402879099012,0,0,120783.3,0,0,0,7735.3,0,0,0,0,0,0,0,0,1025771.9397900002,76522.837115183909,128518.6,71197.242633586779,1230813.3769051842,0,1230813.3769051842,1230813.3769051842,4600,1062600,0,0,1230813.3769051842,1062600,934081.39999999991,1102294.7769051841,4771.8388610614029,4793.6491509433954,-4.549830243145812E-3,4.549830243145812E-3,5038.1769627402682,1235851.5538679245,5350.0067267009717,"Y",5350.0067267009717,-9.2339714003488726E-3,-1273.6599056603775,1234577.8939622641,0,1234577.8939622641]
[84,101361,3025404,"St Michael's Catholic Grammar School",0,1213123.3085400001,924664.23936000012,0,6763.8648000000021,0,28385.084128810024,0,0,0,0,0,0,19266.951721519039,18569.355193670897,14826.69445696203,19222.659878481001,21260.084658227832,4484.5491075949558,0,6083.086199999997,0,0,2993.3699648846236,0,0,120783.3,0,0,0,16591.400000000001,0,0,0,0,0,0,0,0,2137787.5479000001,141855.70011015038,137374.70000000001,129438.04863753011,2417017.9480101508,0,2417017.9480101508,2417017.9480101508,4600,2198800,0,0,2417017.9480101508,2198800,2061425.3,2279643.2480101511,4769.1281339124498,5281.5078822916676,-9.7013913412336727E-2,9.7013913412336727E-2,244917.51972526609,2661935.4677354167,5568.9026521661435,"Y",5568.9026521661435,2.1507572157575261E-4,-2842.0542797494782,2659093.4134556674,0,2659093.4134556674]
[85,101362,3025405,"Finchley Catholic High School",0,2260820.7113700002,1680769.8934200003,0,27538.59240000002,0,123162.91529475526,0,0,0,0,0,0,32516.594286946638,36012.293064245183,36798.275650964788,32010.927168217928,21106.105825198651,3561.6553580022728,0,1524.2278489772777,0,0,192383.56385097199,0,0,120783.3,0,0,0,25587.8,0,0,0,0,0,0,0,0,3941590.6047900002,506615.15074827999,146371.1,279913.98964438785,4594576.8555382797,0,4594576.8555382788,4594576.8555382797,4600,4057200,0,0,4594576.8555382797,4057200,3910828.9000000004,4448205.7555382801,5043.3171831499776,5190.5853552083345,-2.8372170377775431E-2,2.8372170377775431E-2,129890.52775547076,4724467.3832937507,5356.5389833262479,"Y",5356.5389833262479,-6.450316429940095E-4,-6586.0317482517494,4717881.3515454987,0,4717881.3515454987]
[86,101364,3025407,"St James' Catholic High School",0,2400796.4777400005,1661506.0551000002,0,46380.787200000086,0,220821.05850674919,0,0,0,0,0,0,48719.59110000002,38969.084700000007,80298.933899999887,103302.66240000018,56658.347999999976,1778.8086000000033,0,16839.39414646411,0,0,235160.42308269464,0,0,120783.3,0,0,0,37768.43,0,0,0,0,0,0,0,0,4062302.5328400005,848929.09163590812,158551.73000000001,366060.94762215298,5069783.3544759089,0,5069783.354475908,5069783.3544759089,4600,4190600,0,0,5069783.3544759089,4190600,4032048.27,4911231.6244759094,5391.0336163292086,5403.8647511235959,-2.3744367013847534E-3,2.3744367013847534E-3,11689.163797686786,5081472.5182735957,5577.9061671499403,"Y",5577.9061671499403,-7.3568359379294623E-4,-8577.1111136107993,5072895.407159985,0,5072895.407159985]
[87,135747,3025427,"JCoSS",0,2506838.7249900005,1762641.2062800003,0,14493.995999999985,0,73579.615722783536,0,0,0,0,0,0,17249.222598113221,15464.82026037737,8508.9555919811482,6785.1348150943668,4626.2282830188651,0,0,15207.715500000029,0,0,235657.26158419592,0,0,120783.3,0,0,0,69680.479999999996,0,0,0,0,0,0,0,0,4269479.9312700005,391572.95035556442,190463.78,282607.35937826295,4851516.661625565,0,4851516.661625566,4851516.661625565,4600,4402200,0,0,4851516.661625565,4402200,4211736.22,4661052.8816255648,4870.4836798595243,5925.1409166109243,-0.17799698802010017,0.17799698802010017,1009306.9755710898,5860823.6371966545,6124.1626302995346,"Y",6124.1626302995346,-2.1690498048007045E-3,-6007.5842127888254,5854816.0529838661,0,5854816.0529838661]
[88,103119,3023521,"St Mary's and St John's School",1776593.8734900001,1904165.2864525004,886537.8926850002,35268.723599999917,48653.709299999973,78516.057059352519,186077.33660028904,27764.633192504294,13750.1040572402,9915.9404258943832,26640.826610903016,10180.36550391823,0,32830.722671590935,25669.570653409093,27117.597715909105,53076.773781818039,22905.155352272715,0,77272.455771599998,47674.015561714266,0,223918.95793841613,186027.80186493337,0,0,120783.3,0,0,121085.87,10808.810000000001,0,0,0,0,0,0,0,0,4567297.0526275001,1133260.7476617652,252677.97999999998,532137.69396724203,5953235.7802892663,2401611.8969133315,3551623.8833759339,5953235.7802892663,3841.6666666666665,4694516.666666666,0,0,5953235.7802892663,4694516.666666666,4562924.5566666666,5821643.6702892669,4764.0291900894163,4791.4938125874123,-5.7319540778380199E-3,5.7319540778380199E-3,33561.768692551188,5986797.5489818174,4899.1796636512418,"Y",4899.1796636512418,1.8575157184714586E-2,-13862.698600137232,5972934.8503816798,0,5972934.8503816798]
[89,136938,3022001,"Etz Chaim Jewish Primary School",582143.66313,0,0,0,0,3488.9233719512195,0,1121.2687301587321,807.31348571428703,0,0,0,0,0,0,0,0,0,0,3307.2330863636362,0,0,49362.163437543386,0,0,0,120783.3,0,0,0,17864.2,0,0,0,0,0,0,0,0,582143.66313,58086.902111731259,138647.5,40459.631732287162,778878.06524173124,778878.06524173124,0,778878.06524173124,3300,636900,0,0,778878.06524173124,636900,498252.5,640230.56524173124,3317.2568147239958,3377.165250545454,-1.7739266922689737E-2,1.7739266922689737E-2,11562.328113541427,790440.39335527271,4095.5460795609984,"Y",4095.5460795609984,-9.1638938479318144E-3,0,790440.39335527271,0,790440.39335527271]
[90,138272,3022004,"Rimon Jewish Primary School",547456.34641500004,0,0,2138.7481902439004,0,6377.3582400000005,0,2673.4352378048775,1458.2374024390251,3499.7697658536622,947.85431158536494,0,0,0,0,0,0,0,0,12074.777549999957,0,0,50773.281003345408,0,0,0,120783.3,0,0,0,7568.2,0,0,0,0,0,0,0,0,547456.34641500004,79943.461701272201,128351.5,50284.049968929401,755751.30811627221,755751.30811627209,0,755751.30811627221,3300,598950,0,0,755751.30811627221,598950,470598.5,627399.80811627221,3456.7482540841443,3653.2900151815174,-5.3798565205781454E-2,5.3798565205781454E-2,35672.329639173229,791423.63775544544,4360.460814079589,"Y",4360.460814079589,-3.1115206860800826E-2,0,791423.63775544544,0,791423.63775544544]
[91,139489,3022018,"Deansbrook Junior School",1170319.9030800001,0,0,52178.385600000089,0,102182.15843532466,0,4831.332000000004,18446.904000000042,39529.080000000067,10705.792499999994,5072.8985999999968,631.36725000000104,0,0,0,0,0,0,10744.22355000001,0,0,165814.84414241294,0,0,0,120783.3,0,0,0,937.44,0,0,0,0,0,0,0,0,1170319.9030800001,410136.98607773776,121720.74,143287.17169414758,1702177.6291577378,1702177.6291577378,0,1702177.6291577378,3300,1280400,0,0,1702177.6291577378,1280400,1158679.26,1580456.8891577378,4073.3424978292214,4182.2840997395833,-2.6048350449732798E-2,2.6048350449732798E-2,42269.341541220419,1744446.9706989583,4495.9973471622634,"Y",4495.9973471622634,-7.263066715978983E-4,0,1744446.9706989583,0,1744446.9706989583]
[92,139562,3022020,"Alma Primary",499195.73185500002,0,0,3241.5626189189161,0,3978.2813959459418,0,1964.5834054054071,0,0,478.8672050675678,0,0,0,0,0,0,0,0,3932.2622678571452,0,0,41122.880010775807,0,0,0,120783.3,0,0,0,1074.74,0,0,0,0,0,0,0,0,499195.73185500002,54718.436903970782,121858.04000000001,36553.305128554872,675772.20875897084,675772.20875897084,0,675772.20875897084,3300,546150,0,0,675772.20875897084,546150,424291.96,553914.1687589708,3346.9134063986153,3405.6062829090915,-1.7234193161148506E-2,1.7234193161148506E-2,9713.6710624838179,685485.87982145464,4141.9086394045598,"Y",4141.9086394045598,-3.493552992511384E-2,0,685485.87982145464,0,685485.87982145464]
[93,138649,3022030,"Grasvenor Avenue Infant School",247335.64962000001,0,0,4831.3319999999949,0,9261.0987428571425,0,439.21199999999959,1317.6360000000009,9091.6884000000064,0,1844.6904000000022,0,0,0,0,0,0,0,14332.485769090907,0,0,33367.193999999974,0,0,0,120783.3,0,0,0,1228.72,0,0,0,0,0,0,0,0,247335.64962000001,74485.337311948038,122012.02,37493.160310562329,443833.00693194807,443833.00693194801,0,443833.00693194807,3300,270600,0,0,443833.00693194807,270600,148587.98000000001,321820.98693194811,3924.646182096928,3978.620106896552,-1.3565991059580038E-2,1.3565991059580038E-2,4425.8618335691681,448258.86876551725,5466.5715703111864,"Y",5466.5715703111864,1.5891756961307957E-2,0,448258.86876551725,0,448258.86876551725]
[94,139633,3022038,"Parkfield Primary School",1206515.3640000001,0,0,25606.059600000004,0,72030.767999999996,0,34478.142000000007,1844.6904000000002,5534.0712000000012,8992.8657000000003,8762.2794000000013,0,0,0,0,0,0,0,81350.538421052726,0,0,172457.90246789245,0,13109.899999999996,0,120783.3,0,0,0,12874.2,0,0,0,0,0,0,0,0,1206515.3640000001,424167.21718894521,133657.5,214694.98555463122,1764340.0811889453,1764340.0811889451,0,1764340.0811889453,3300,1320000,0,0,1764340.0811889453,1320000,1186342.5,1630682.5811889453,4076.7064529723634,4117.9047286764708,-1.0004669466296473E-2,1.0004669466296473E-2,16479.310281642938,1780819.3914705883,4452.0484786764709,"Y",4452.0484786764709,1.4738146860109325E-3,0,1780819.3914705883,0,1780819.3914705883]
[95,139817,3022047,"The Hyde School",1266841.1322000001,0,0,46863.92040000001,0,82020.482463007167,0,31333.257990430619,794.36428708134019,18270.378602870791,13768.980976076562,38923.850066985637,0,0,0,0,0,0,0,74549.83182500003,0,0,163157.25631814473,0,0,0,120783.3,0,0,0,5518.11,0,0,0,0,0,0,0,0,1266841.1322000001,469682.32292959688,126301.41,210584.18099491941,1862824.8651295968,1862824.8651295968,0,1862824.8651295968,3300,1386000,0,0,1862824.8651295968,1386000,1259698.5899999999,1736523.4551295966,4134.5796550704681,4389.9262713615026,-5.8166493126965584E-2,5.8166493126965584E-2,107245.57884223448,1970070.4439718314,4690.6439142186464,"Y",4690.6439142186464,9.0377520434059555E-4,0,1970070.4439718314,0,1970070.4439718314]
[96,140601,3022048,"Millbrook Park",778202.40977999999,0,0,16768.838421524695,0,25185.326641463416,0,14482.178636771288,14634.622622421493,3201.3236986547108,1981.7718134529146,533.55394977578533,0,0,0,0,0,0,0,62900.944426347276,0,0,82520.142329032373,0,1321.0409865471229,0,120783.3,0,0,0,0,0,0,0,0,0,0,0,0,778202.40977999999,223529.7435259911,120783.3,131102.64547561374,1122515.4533059911,1122515.4533059911,0,1122515.4533059911,3300,851400,0,0,1122515.4533059911,851400,730616.7,1001732.1533059911,3882.6827647519035,3987.4748479999998,-2.6280312037744127E-2,2.6280312037744127E-2,27036.357478008853,1149551.810784,4455.6271735813953,"Y",4455.6271735813953,-2.9569288289429618E-2,0,1149551.810784,0,1149551.810784]
[97,142114,3022049,"Watling Park",609290.25881999999,0,0,39154.040292215555,0,56176.769532743361,0,11829.443200000016,3548.8329600000015,22260.861294545473,17300.560680000006,2258.3482472727237,0,0,0,0,0,0,0,75472.111666071462,0,0,73898.474798076859,0,4245.7134131736348,0,120783.3,0,0,0,0,0,0,0,0,0,0,0,0,609290.25881999999,306145.15608409903,120783.3,152421.35292711586,1036218.714904099,1036218.7149040992,0,1036218.714904099,3300,666600,0,0,1036218.714904099,666600,545816.69999999995,915435.41490409896,4531.8584896242519,4689.4943468965521,-3.3614681159946723E-2,3.3614681159946723E-2,31842.44316900464,1068061.1580731038,5287.4314756094245,"Y",5287.4314756094245,-4.2562587011234831E-2,0,1068061.1580731038,0,1068061.1580731038]
[98,142772,3022050,"Ashmole Primary",467524.70355000003,0,0,1872.1411500000002,0,2297.6277749999999,0,6240.4704999999894,6467.3966999999857,0,0,595.6812749999998,0,0,0,0,0,0,0,20451.723774999969,0,0,26805.657375000003,0,0,0,120783.3,0,0,0,0,0,0,0,0,0,0,0,0,467524.70355000003,64730.69854999995,120783.3,50346.130389749975,653038.70209999999,653038.70209999999,0,653038.70209999999,3300,511500,0,0,653038.70209999999,511500,390716.7,532255.40209999995,3433.9058199999995,3338.5573684210526,2.8559776291650563E-2,0,0,653038.70209999999,4213.1529167741937,"Y",4213.1529167741937,-8.6076140408672397E-2,0,653038.70209999999,0,653038.70209999999]
[99,144653,3022051,"Summerside Primary Academy",1345264.6308600002,0,0,55077.184799999952,0,103240.2191073069,0,7517.1679097065462,8224.6660659142162,27459.77218781046,6466.9753340857869,7428.7306401805899,0,0,0,0,0,0,0,81540.450827819615,0,0,189384.88641731907,0,0,0,120783.3,0,0,0,5658.7580000000007,0,0,0,0,0,0,0,0,1345264.6308600002,486340.05329014309,126442.058,223037.27970898431,1958046.7421501433,1958046.742150143,0,1958046.7421501433,3300,1471800,0,0,1958046.7421501433,1471800,1345357.942,1831604.6841501433,4106.7369599778995,4315.6826143157887,-4.8415435751643102E-2,4.8415435751643102E-2,93189.761834698584,2051236.5039848418,4599.184986513098,"Y",4599.184986513098,3.7776151717190398E-3,0,2051236.5039848418,0,2051236.5039848418]
[100,137303,3023515,"Independent Jewish Day School",600241.39358999999,0,0,1449.3995999999991,0,2325.0109123152711,0,878.42399999999952,1317.6359999999991,0,0,0,0,0,0,0,0,0,0,6658.674825443788,0,0,34247.040190731263,0,0,0,120783.3,0,0,0,0,0,0,0,0,0,0,0,0,600241.39358999999,46876.185528490321,120783.3,41713.039677603098,767900.87911849038,767900.87911849038,0,767900.87911849038,3300,656700,0,0,767900.87911849038,656700,535916.69999999995,647117.57911849034,3251.847131248695,3390.8803054455443,-4.1002088446935349E-2,4.1002088446935349E-2,27667.601665173024,795568.48078366346,3997.8315617269523,"Y",3997.8315617269523,2.25984962143011E-3,0,795568.48078366346,0,795568.48078366346]
[101,140236,3023519,"Broadfields Primary School",1975668.9085500001,0,0,43965.121200000111,0,139003.00793087558,0,25789.2795672334,4535.3560618238098,82036.587588871858,8237.0069652241073,15873.746216383306,639.17395479134586,0,0,0,0,0,0,96223.084668149328,0,0,280301.26464697189,0,0,0,120783.3,0,0,0,17664.599999999999,0,0,0,0,0,0,0,0,1975668.9085500001,696603.62880032463,138447.9,305204.29437933443,2810720.4373503248,2810720.4373503248,0,2810720.4373503248,3300,2161500,0,0,2810720.4373503248,2161500,2023052.0999999999,2672272.5373503249,4079.8054005348472,4172.9302141494436,-2.2316408095882277E-2,2.2316408095882277E-2,60996.752917560647,2871717.1902678856,4384.3010538441004,"Y",4384.3010538441004,-1.9888535237366778E-3,0,2871717.1902678856,0,2871717.1902678856]
[102,142636,3023522,"Claremont Primary School",1034586.92463,0,0,79233.844800000006,0,132637.24995652176,0,2897.109923076926,29149.382918343217,25271.712713609515,51713.412126923118,3275.9627591715926,0,0,0,0,0,0,0,62388.893134872611,0,0,160869.40463624164,0,7062.4299999999539,0,120783.3,0,0,0,4468.07,0,0,0,0,0,0,0,0,1034586.92463,554499.40296876035,125251.37,213017.35071000014,1714337.6975987605,1714337.6975987605,0,1714337.6975987605,3300,1131900,0,0,1714337.6975987605,1131900,1006648.63,1589086.3275987604,4632.9047451858905,4791.8331463611858,-3.316651400852344E-2,3.316651400852344E-2,54512.441603126259,1768850.1392018867,5156.9974903845095,"Y",5156.9974903845095,5.372825166896078E-3,0,1768850.1392018867,0,1768850.1392018867]
[103,139410,3024000,"St Andrew the Apostle Greek Orthodox School",0,1777268.0639100003,813897.16902000015,0,22707.260400000017,0,139561.52261739143,0,0,0,0,0,0,20095.183582282723,32601.053167972699,28888.888713117547,37572.60378603077,31677.136681431002,1781.8389383304927,0,27656.09292989692,0,0,186224.48012852352,0,0,120783.3,0,0,0,10567.8,0,0,0,0,0,0,0,0,2591165.2329300004,528766.06094497698,131351.1,244480.522014763,3251282.3938749772,0,3251282.3938749772,3251282.3938749772,4600,2704800,0,0,3251282.3938749772,2704800,2573448.9000000004,3119931.2938749776,5306.005601828193,5654.9140313725502,-6.1700041346105274E-2,6.1700041346105274E-2,205158.15657208202,3456440.5504470593,5878.3002558623457,"Y",5878.3002558623457,-3.7118414679582212E-3,0,3456440.5504470593,0,3456440.5504470593]
[104,139594,3024001,"The Archer Academy",0,1904518.7606100002,1439971.9144200003,0,44448.254399999962,0,182981.65846076794,0,0,0,0,0,0,15325.555019839143,7299.4561624664866,22113.058374530825,25278.357992493296,14532.853898123316,0,0,18249.258600000001,0,0,212386.13501217469,0,0,120783.3,0,0,99412,56535.8,0,0,0,0,0,0,0,0,3344490.6750300005,542614.58792039566,276731.09999999998,273624.40484042914,4163836.3629503963,0,4163836.3629503958,4163836.3629503963,4600,3440800,0,0,4163836.3629503963,3440800,3263480.9000000004,3986517.2629503966,5329.5685333561451,5393.7729672275054,-1.1903436474146333E-2,1.1903436474146333E-2,48024.916535777564,4211861.2794861738,5630.8305875483602,"Y",5630.8305875483602,-3.9571333408210396E-3,0,4211861.2794861738,0,4211861.2794861738]
[105,144502,3024010,"The Totteridge Academy",0,1183431.4793100001,1020983.4309600001,0,51695.252400000099,0,207682.8205070103,0,0,0,0,0,0,9891.4351891836759,39048.61344428578,42497.962645408188,17252.247359999987,45551.214330612158,0,0,102885.43392338193,0,0,246571.70385803856,0,0,120783.3,0,0,0,23279.4,0,0,0,0,0,0,0,0,2204414.9102700003,763076.68365792057,144062.70000000001,334122.35483243968,3111554.293927921,0,3111554.2939279214,3111554.293927921,4600,2258600,0,0,3111554.293927921,2258600,2114537.3000000003,2967491.5939279213,6043.7710670629758,6342.5223982869384,-4.7102920961643389E-2,4.7102920961643389E-2,146686.90363096562,3258241.1975588864,6635.9291192645342,"Y",6635.9291192645342,-2.2671327960396281E-3,0,3258241.1975588864,0,3258241.1975588864]
[106,137361,3024012,"Whitefield School",0,1683950.8863300001,1314756.9653400001,0,141074.89439999999,0,303996.60906378302,0,0,0,0,0,0,26065.046076922976,40678.781999999905,56574.132576923163,102529.17230769231,39280.656923076924,4493.9734615384596,0,167284.87050000008,0,0,441238.63214867923,0,38967.390000000138,120783.3,0,0,0,6098.4,0,0,0,0,0,0,0,0,2998707.8516700002,1362184.1594586163,126881.7,572380.49361687351,4487773.7111286167,0,4487773.7111286186,4487773.7111286167,4600,3082000,0,0,4487773.7111286167,3082000,2955118.3000000003,4360892.0111286165,6508.7940464606218,6600.5365766862169,-1.3899253365194479E-2,1.3899253365194479E-2,61467.49525114875,4549241.2063797656,6789.912248328008,"Y",6789.912248328008,4.9098709413053498E-4,0,4549241.2063797656,0,4549241.2063797656]
[107,137131,3024208,"Queen Elizabeth's Girls' School",0,2282029.1608200003,1704849.6913200002,0,71503.713600000105,0,248749.65390000003,0,0,0,0,0,0,25821.672763636358,49730.62902626281,45855.729218181812,14158.49915690233,51445.478303030279,0,0,51880.719424522009,0,0,236122.4012210865,0,0,120783.3,0,0,0,26447,0,0,0,0,0,0,0,0,3986878.8521400006,795268.49661362218,147230.29999999999,379967.82320864208,4929377.6487536225,0,4929377.6487536225,4929377.6487536225,4600,4103200,0,0,4929377.6487536225,4103200,3955969.7,4782147.3487536227,5361.1517362708773,5357.1964292463445,7.3831659465384248E-4,0,0,4929377.6487536225,5526.2081264054068,"Y",5526.2081264054068,6.1532289651111682E-4,0,4929377.6487536225,0,4929377.6487536225]
[108,138685,3024210,"Copthall School",0,1997835.9381900004,1656690.0955200002,0,44448.254399999969,0,324039.72850491334,0,0,0,0,0,0,43943.160599999974,49674.877199999901,74644.079399999973,64564.16400000007,32282.082000000017,0,0,90840.124200931677,0,0,343765.25906315714,0,0,120783.3,0,0,0,17205.73,0,0,0,0,0,0,0,0,3654526.0337100006,1068201.7293690019,137989.03,450766.11675149581,4860716.7930790028,0,4860716.7930790037,4860716.7930790028,4600,3749000,0,0,4860716.7930790028,3749000,3611010.97,4722727.7630790025,5794.7579915079787,5643.5581660138241,2.679157741381985E-2,-2.4391577413819851E-2,-112189.05800501291,4748527.7350739902,5826.4143988637916,"Y",5826.4143988637916,4.1159096074825374E-3,0,4748527.7350739902,0,4748527.7350739902]
[109,137388,3024211,"Christ's College Finchley",0,1348857.3850200002,1223253.7333200001,0,38718.345415061347,0,212360.02853889819,0,0,0,0,0,0,28219.061695774697,25012.350139436618,33029.129030281685,32819.034135211274,25874.844971830975,0,0,57783.858319928222,0,0,225184.06870846965,0,0,120783.3,0,0,0,35762.400000000001,0,0,0,0,0,0,0,0,2572111.1183400005,679000.72095489257,156545.70000000001,297772.23117222113,3407657.5392948934,0,3407657.5392948934,3407657.5392948934,4600,2631200,0,0,3407657.5392948934,2631200,2474654.3000000003,3251111.8392948937,5683.761956809255,5613.4077906557386,1.2533236275944579E-2,-1.013323627594458E-2,-32536.496824799196,3375121.0424700943,5900.5612630596052,"Y",5900.5612630596052,5.1994836280686574E-3,0,3375121.0424700943,0,3375121.0424700943]
[110,136658,3024212,"East Barnet School",0,2897074.1948700002,1993807.2661200003,0,39133.789199999999,0,228026.84216634076,0,0,0,0,0,0,34421.67761058396,69008.209998996303,57732.143195529177,3692.7470233576673,20441.992450729915,0,0,59310.09044999996,0,0,294700.58573932963,0,0,120783.3,0,0,0,70528.36,0,0,0,0,0,0,0,0,4890881.4609900005,806468.07783486741,191311.66,428831.35367152345,5888661.1988248676,0,5888661.1988248685,5888661.1988248676,4600,5046200,0,0,5888661.1988248676,5046200,4854888.34,5697349.5388248675,5193.5729615541177,5129.0420800925931,1.258146851865166E-2,-1.0181468518651661E-2,-57286.634974824701,5831374.5638500433,5315.7470955788913,"Y",5315.7470955788913,1.80253686139209E-3,0,5831374.5638500433,0,5831374.5638500433]
[111,136418,3024215,"The Compton School",0,2659539.5610300004,2013071.1044400004,0,70054.313999999998,0,356237.63388962107,0,0,0,0,0,0,34071.870900000118,28691.523900000015,59941.457700000239,27055.459199999976,40846.716000000029,1778.808599999996,0,35011.249237787408,0,0,402184.35599083616,0,0,120783.3,0,0,0,18202,0,0,0,0,0,0,0,0,4672610.6654700004,1055873.3894182448,138985.29999999999,449451.15722002904,5867469.3548882445,0,5867469.3548882464,5867469.3548882445,4600,4807000,0,0,5867469.3548882445,4807000,4668014.7,5728484.0548882447,5481.802923338033,5446.3835206136146,6.5032883913448535E-3,-4.1032883913448542E-3,-23353.745977318318,5844115.6089109266,5592.4551281444274,"Y",5592.4551281444274,2.2969741779550468E-3,0,5844115.6089109266,0,5844115.6089109266]
[112,138051,3024752,"The Henrietta Barnett School",0,1289473.7265600001,972823.83516000013,0,2898.7991999999945,0,13270.238224137931,0,0,0,0,0,0,11486.133067722772,16305.027975445539,10198.89401702969,8009.4874265346398,5280.9807207920649,891.16549663366322,0,24873.063573333318,0,0,0,0,0,120783.3,0,0,0,0,0,0,0,0,0,0,0,0,2262297.5617200001,93213.789701629619,120783.3,140344.59907639259,2476294.6514216294,0,2476294.6514216298,2476294.6514216294,4600,2327600,0,0,2476294.6514216294,2327600,2206816.7000000002,2355511.3514216295,4655.160773560533,5013.9207634888435,-7.1552784108752848E-2,7.1552784108752848E-2,181532.5549037251,2657827.2063253545,5252.6229374018867,"Y",5252.6229374018867,-1.1968961354243968E-3,0,2657827.2063253545,0,2657827.2063253545]
[113,137645,3025400,"Hendon School",0,2578947.4531200002,1960095.5490600003,0,98559.172800000088,0,398228.54973630479,0,0,0,0,0,0,52222.306800000006,41110.243199999983,68989.224899999783,116215.4951999999,66540.618000000017,4447.0215000000035,0,62351.633549999955,0,0,432132.4884646135,0,0,120783.3,0,0,0,31014.01,0,0,0,0,0,0,0,0,4539043.0021800008,1340796.754150918,151797.31,522297.59276828362,6031637.0663309181,0,6031637.066330919,6031637.0663309181,4600,4669000,0,0,6031637.0663309181,4669000,4517202.6900000004,5879839.7563309185,5792.9455727398208,5925.5244706365502,-2.237420477355434E-2,2.237420477355434E-2,134567.58136518029,6166204.6476960983,6075.0784706365503,"Y",6075.0784706365503,-1.0351927689993268E-3,0,6166204.6476960983,0,6166204.6476960983]
[114,136290,3025401,"Queen Elizabeth's School, Barnet",0,2392313.0979600004,1733745.4488000001,0,4348.1988000000001,0,37925.956200000001,0,0,0,0,0,0,32479.727399999883,35114.99940000003,20922.961649999976,12912.832799999984,15152.814000000004,1778.8085999999964,0,36538.060555579679,0,0,1900.1335070170767,0,0,120783.3,0,0,0,30439,0,0,0,0,0,0,0,0,4126058.5467600003,199074.49291259664,151222.29999999999,254717.98163118309,4476355.3396725971,0,4476355.3396725971,4476355.3396725971,4600,4250400,0,0,4476355.3396725971,4250400,4099177.7,4325133.0396725973,4680.8799130655816,5011.5719528301888,-6.5985691291502904E-2,6.5985691291502904E-2,305559.44474249706,4781914.7844150942,5175.232450665686,"Y",5175.232450665686,-8.0661557127348349E-4,0,4781914.7844150942,0,4781914.7844150942]
[115,137386,3025402,"Mill Hill County High School",0,3215200.9366200003,2330924.4367200001,0,50728.986000000019,0,294937.65784843371,0,0,0,0,0,0,54583.151060048302,30907.337805326908,68022.55969975784,34517.596637288174,12547.850818401963,0,0,30415.431000000099,0,0,222096.93157976054,0,0,120783.3,0,0,0,24908,0,0,0,0,0,0,0,0,5546125.3733400004,798757.5024490176,145691.29999999999,433659.48709010362,6490574.1757890182,0,6490574.1757890172,6490574.1757890182,4600,5713200,0,0,6490574.1757890182,5713200,5567508.7000000002,6344882.8757890183,5108.6013492665206,5222.6916795170691,-2.1845120725391583E-2,2.1845120725391583E-2,141700.19017118125,6632274.3659601994,5339.9954637360706,"Y",5339.9954637360706,-7.4935295120504009E-4,0,6632274.3659601994,0,6632274.3659601994]
[116,136308,3025406,"Ashmole Academy",0,3198234.1770600006,2234605.2451200001,0,26089.192799999986,0,192939.94482319403,0,0,0,0,0,0,66233.169600000183,70658.230500000267,10744.223550000012,12912.832799999978,22399.812000000024,2668.2129000000023,0,28942.183560937505,0,0,276215.15391925327,0,0,120783.3,0,0,0,87879.29,0,0,0,0,0,0,0,0,5432839.4221800007,709802.9564533853,208662.59,409592.11213752709,6351304.9686333854,0,6351304.9686333872,6351304.9686333854,4600,5602800,0,0,6351304.9686333854,5602800,5394137.4100000001,6142642.3786333855,5043.2203437055714,5095.9108757653066,-1.0339767186729328E-2,1.0339767186729328E-2,64177.068048757515,6415482.0366821429,5267.2266311019239,"Y",5267.2266311019239,-1.1602540274441298E-3,0,6415482.0366821429,0,6415482.0366821429]
[117,143082,3025408,"Bishop Douglass School Finchley",0,1420966.1131500001,895768.48188000009,0,28021.725599999969,0,183833.01735964912,0,0,0,0,0,0,14966.148900000004,15844.572900000001,35625.583350000103,49191.743999999853,39529.079999999885,8894.0430000000215,0,129265.58175000004,0,0,255315.76763337286,0,0,120783.3,0,0,0,19830.599999999999,0,0,0,0,0,0,0,0,2316734.5950300004,760487.26449302188,140613.9,359762.97507495445,3217835.7595230225,0,3217835.7595230225,3217835.7595230225,4600,2396600,0,0,3217835.7595230225,2396600,2255986.1,3077221.8595230225,5906.3759299866078,6563.885371543086,-0.10017076843039172,0.10017076843039172,342562.41905092512,3560398.1785739474,6833.7776939998994,"Y",6833.7776939998994,-1.738186118885654E-3,0,3560398.1785739474,0,3560398.1785739474]
[118,137539,3025409,"Hasmonean High School",0,2362621.2687300001,1570002.8230800002,0,11112.063600000003,0,79743.246354481962,0,0,0,0,0,0,3184.2870000000048,12418.719300000013,0,1844.6903999999975,1317.636000000002,0,0,19905.286912713749,0,0,212484.18296238137,0,0,120783.3,0,0,174300.56,39448.400000000001,0,0,0,0,0,0,0,0,3932624.0918100001,342010.11252957711,334532.26,261294.33616753644,4609166.4643395767,0,4609166.4643395776,4609166.4643395767,4600,4061800,0,0,4609166.4643395767,4061800,3901568.3000000003,4448934.7643395765,5038.431216692612,5092.2829151972155,-1.0575158411542799E-2,1.0575158411542799E-2,47551.049779564906,4656717.5141191417,5273.745769104351,"Y",5273.745769104351,-8.37561440283352E-4,0,4656717.5141191417,0,4656717.5141191417]
[119,134798,3026905,"London Academy",410969.29586250003,2651056.1812500004,1873408.2766200001,10173.247950000032,119817.03359999991,14333.276286290324,471762.77190566604,1921.5524999999991,1317.6359999999993,4447.021499999998,1605.8688749999994,23635.095750000022,0,31236.818140572545,62583.547675024733,142643.00697690036,74475.960492793616,63968.431237907222,890.28229042448197,34134.920755537954,99143.474639465931,0,48824.312001689228,462705.50315218803,5238.1931818181865,0,120783.3,0,0,0,72310.429999999993,0,0,0,0,0,0,0,0,4935433.7537325006,1674857.9549112788,193093.72999999998,667879.38076167589,6803385.4386437796,579472.85770913016,6223912.5809346493,6803385.4386437796,3841.6666666666665,4418877.083333333,0,0,6803385.4386437796,4418877.083333333,4225783.3533333335,6610291.7086437801,5746.8304356824865,5819.494631790194,-1.2486341289974619E-2,1.2486341289974619E-2,83581.991572890591,6886967.43021667,5987.3657293776741,"Y",5987.3657293776741,-1.2580616891271768E-2,0,6886967.43021667,0,6886967.43021667]
[120,135507,3026906,"Wren Academy",648502.00815000001,2349896.1990600005,1748193.3275400002,5193.6819000000005,23190.393600000014,22309.224524999998,176030.48765436682,1573.8429999999985,2203.380200000001,6610.1406000000034,511.49897500000054,1101.6900999999989,0,23296.104488196714,36908.42439934428,23802.30231836066,6778.6492039344439,16506.450983606559,1782.6967062295116,34447.488662499956,12179.454247598251,0,52075.687499999905,182865.01904394507,0,0,120783.3,0,0,0,21353.919999999998,0,0,0,0,0,0,0,0,4746591.5347500006,629366.6181080821,142137.22,376771.49701344495,5518095.3728580819,801524.6703792843,4716570.7024787981,5518095.3728580819,3841.6666666666665,4348766.666666666,0,0,5518095.3728580819,4348766.666666666,4206629.4466666663,5375958.1528580822,4749.0796403339946,4883.8678969868179,-2.7598669639689294E-2,2.7598669639689294E-2,152580.30653099596,5670675.6793890782,5009.4308121811646,"Y",5009.4308121811646,-1.4301760495316285E-2,0,5670675.6793890782,0,5670675.6793890782]
[null,0,3021234,"The Saracens High School",0,371147.86537500005,0,0,5323.9472300761245,0,22067.189072449357,0,0,0,0,0,0,3044.5351716247987,3741.8699052762395,4358.3071863467512,3946.2259220430924,3143.266318093777,209.94138911158018,0,5365.7770837110902,0,0,25651.364924776943,0,0,70456.925000000003,0,0,0,0,0,0,0,0,0,0,0,0,371147.86537500005,76852.424203509756,70456.925000000003,36364.760449545822,518457.2145785098,0,518457.21457850974,518457.2145785098,2683.3333333333335,234791.66666666669,0,0,518457.2145785098,234791.66666666669,164334.7416666667,448000.28957850981,5120.0033094686833,0,0,0,0,518457.2145785098,5925.225309468683,"Y",5925.225309468683,0,0,518457.2145785098,0,518457.2145785098]
[null,0,3026112,"Noam Primary",242811.21700500001,0,0,777.84445200000016,0,954.62728200000004,0,253.75525837320518,304.50631004784617,0,494.82275382775009,0,0,0,0,0,0,0,0,1271.5524783519531,0,0,7593.6261068181866,0,0,0,70456.925000000003,0,0,0,0,0,0,0,0,0,0,0,0,242811.21700500001,11650.734641418941,70456.925000000003,14273.89367619035,324918.87664641894,324918.87664641894,0,324918.87664641894,1925.0000000000002,154962.50000000003,0,0,324918.87664641894,154962.50000000003,84505.575000000026,254461.95164641895,3161.0180328747697,0,0,0,0,324918.87664641894,4036.2593372225956,"Y",4036.2593372225956,0,-838.08549999999991,324080.79114641895,0,324080.79114641895]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]

{"sheet":"Rates","index":28,"n_rows":290,"n_cols":42,"rows_kept":290,"cut":false,"hidden":true,"merged":[[0,0,0,11],[1,9,2,9],[4,1,5,4],[4,6,5,10]]}
["Standard Header for 2015/16School Funding System",null,null,null,null,null,null,null,null,null,null,null,null,"Autopayments",0,"Never",null,null,null,null,null,null,null,null,"DFC",20000350,null,null,"Autocode Column Lookup Table"]
["Setup:",null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Always",null,null,null,null,null,null,null,null,"DFCLOAN",20000350,null,null,"Combo","Column"]
["File:",{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Rates"},null,null,null,null,null,null,null,null,null,null,null,null,2,"Academies only",null,null,null,null,null,null,null,null,"PPFSMPRI",20000978,null,null,"MAAll",36]
["Date:",{"$f":"NOW()","v":"2018-06-01T10:54:12.470"},null,null,null,null,null,null,null,null,null,null,null,null,3,"Maintained only",null,null,null,null,null,null,null,null,"PPFSMSEC",20000978,null,null,"RAAll",37]
["Sheet:","Rates",null,null,null,null,"2018/19 Originals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPLOOKEDAFTER",20000979,null,null,"MANur",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPSERVICE",20000980,null,null,"MAPri",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAPri",31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAPRU",35]
[null,null,"Barnet Area Cost Adjustment",1.0980300000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAPRU",38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MASec",32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RASec",33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MASpe",34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RASpe",39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAARP",39]
[]
[]
[]
[]
[null,null,null,"SUM",null,null,null,null,"AUT/SPR",null,null,null,"NURSERY","MAINTAINED PRIMARY","PRIMARY ACADEMY","MAINTAINED SECONDARY","SECONDARY ACADEMY",null,"PRU","ALL-THROUGH","ALL-THROUGH ACADEMY","PRU ACADEMY","SPECIAL ACADEMY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPDATE FOR 2018/19"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,"Academy","EFA","Comment","Internal Order",29,30,31,32,33,34,35,36,37,38,39,40,41,42]
["Funding Type","Funding Area","Description2","Rate £","Section","AcadRecoup","De-delegation","CFR","Rates","Barnet Pays Academies","Amount","Columnref","SAPCC-N","SAPCC-P","SAPCC-PA","SAPCC-S","SAPCC-A","SAPCC-L","SAPCC-R","SAPCC-AT","SAPCC-ATA","SAPCC-RA","SAPCC-LA","EFA","Recoup","Recoup2","Comment","Internal Order","Auto-N","Auto-P","Auto-PA","Auto-S","Auto-A","Auto-L","Auto-R","AT","ATA","RA","LA","DATACOL","Status","Marker"]
["MFG","MAIN","Minimum Funding Guarantee/Cap","Various","Formula",1,"N","I01",{"$f":"D22","v":"Various"},"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A22,TRANS!S$1:S$56111)","v":7889016.790000001},55,0,10162,10162,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,{"$f":"IF(OR(H22=\"I01\",H22=\"I02\",H22=\"I03\",H22=\"E10\",H22=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H22=\"I01\",H22=\"I02\",H22=\"I03\",H22=\"E10\",H22=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H22=\"I01\",H22=\"I02\",H22=\"I03\",H22=\"E10\",H22=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H22=\"I01\",H22=\"I02\",H22=\"I03\",H22=\"E10\",H22=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H22=\"I01\",H22=\"I02\",H22=\"I03\",H22=\"E10\",H22=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H22=\"I01\",H22=\"I02\",H22=\"I03\",H22=\"E10\",H22=\"E27\"),0,1)","v":0},{"$f":"AG22","v":0},null,null,"Enter","Current"]
["NDPDEBS","MAIN","De-delegated Behaviour Support - Pri",-3.01,"Delegation",0,"Y","E27",{"$f":"D23","v":-3.01},"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A23,TRANS!S$1:S$56111)","v":-77484.7},11,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,{"$f":"IF(OR(H23=\"I01\",H23=\"I02\",H23=\"I03\",H23=\"E10\",H23=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H23=\"I01\",H23=\"I02\",H23=\"I03\",H23=\"E10\",H23=\"E27\"),0,1)","v":0},0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NDPDESupply","MAIN","De-delegated TU Facilities - Pri",-1.66,"Delegation",0,"Y","E10",-1.66,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A24,TRANS!S$1:S$56111)","v":-42732.419999999991},11,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NDPDEUPEG","MAIN","De-delegated Narrowing the Gap - Pri",-9.5500000000000007,"Delegation",0,"Y","E27",-9.5500000000000007,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A25,TRANS!S$1:S$56111)","v":-62331.799999999981},21,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NDSDESupply","MAIN","De-delegated TU Facilities - Sec",-1.02,"Delegation",0,"Y","E10",-1.02,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A26,TRANS!S$1:S$56111)","v":-4979.6400000000003},14,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NDSDEUPEG","MAIN","De-delegated Narrowing the Gap - Sec",-16.34,"Delegation",0,"Y","E27",-16.34,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A27,TRANS!S$1:S$56111)","v":-19084.61},23,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NDPriDELConting","MAIN","De-delegated Schools Contingency - Pri",-2,"Delegation",0,"Y","E23",-2,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A28,TRANS!S$1:S$56111)","v":-51484.840000000004},23,0,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NDSecDELConting","MAIN","De-delegated Schools Contingency - Sec",-2,"Delegation",0,"Y","E23",-2,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A29,TRANS!S$1:S$56111)","v":-9764},23,0,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,1,1,0,1,0,1,1,1,0,null,null,"Enter","Current"]
["NDPriDELImprov","MAIN","De-delegated Schools Improvement - Pri",-3.55,"Delegation",0,"Y","E27",-3.55,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A30,TRANS!S$1:S$56111)","v":-91385.61000000003},23,0,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NDSecDELImprov","MAIN","De-delegated Schools Improvement - Sec",-1.8,"Delegation",0,"Y","E27",-1.8,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A31,TRANS!S$1:S$56111)","v":-8787.5999999999985},23,0,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["EXCLUSIONS","MAIN","Exclusions","Various","Exclusions",0,"N","I01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A32,TRANS!S$1:S$56111)","v":0},55,0,10160,10160,10160,10160,10160,10160,11510,11510,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["LUMP SUM","MAIN","Lump Sum",{"$f":"110000*D9","v":120783.3},"Formula",1,"N","I01",120783.3,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A33,TRANS!S$1:S$56111)","v":14030993.340000024},55,0,10162,10162,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NNDR","MAIN","National Non-Domestic Rates","Various","Formula",1,"N","I01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A34,TRANS!S$1:S$56111)","v":2292602.8499999987},55,0,10104,10104,10104,10104,0,0,10104,10104,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["NNDRPY","MAIN","National Non-Domestic Rates - Prior Year","Various","Formula",1,"N","I01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A35,TRANS!S$1:S$56111)","v":2226.73},55,0,10104,10104,10104,10104,0,0,10104,10104,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["Pri FFAdj","MAIN","Formula Funding Adjustment - Pri","Various","Formula",0,"N","I01",{"$f":"D36","v":"Various"},"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A36,TRANS!S$1:S$56111)","v":116621.86000000002},null,0,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,{"$f":"IF(OR(H36=\"I01\",H36=\"I02\",H36=\"I03\",H36=\"E10\",H36=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H36=\"I01\",H36=\"I02\",H36=\"I03\",H36=\"E10\",H36=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H36=\"I01\",H36=\"I02\",H36=\"I03\",H36=\"E10\",H36=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H36=\"I01\",H36=\"I02\",H36=\"I03\",H36=\"E10\",H36=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H36=\"I01\",H36=\"I02\",H36=\"I03\",H36=\"E10\",H36=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H36=\"I01\",H36=\"I02\",H36=\"I03\",H36=\"E10\",H36=\"E27\"),0,1)","v":0},{"$f":"AG36","v":0},null,null,"Enter","Current"]
["Pri AWPU","MAIN","Age Weighted Pupil Unit - Pri",{"$f":"2747*D9","v":3016.2884100000001},"Formula",1,"N","I01",3016.2884100000001,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A37,TRANS!S$1:S$56111)","v":91036611.360000014},11,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,11,"Current"]
["Pri EAL 2","MAIN","English as an Additional Language",{"$f":"515*D9","v":565.48545000000001},"Formula",1,"N","I01",565.48545000000001,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A38,TRANS!S$1:S$56111)","v":3739433.2700000005},39,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,39,"Current"]
["Pri FSM","MAIN","Primary Free School Meals (FSM/Current)",{"$f":"440*D9","v":483.13320000000004},"Formula",1,"N","I01",483.13320000000004,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A39,TRANS!S$1:S$56111)","v":1879405.5000000002},20,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,{"$f":"IF(OR(H39=\"I01\",H39=\"I02\",H39=\"I03\",H39=\"E10\",H39=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H39=\"I01\",H39=\"I02\",H39=\"I03\",H39=\"E10\",H39=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H39=\"I01\",H39=\"I02\",H39=\"I03\",H39=\"E10\",H39=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H39=\"I01\",H39=\"I02\",H39=\"I03\",H39=\"E10\",H39=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H39=\"I01\",H39=\"I02\",H39=\"I03\",H39=\"E10\",H39=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H39=\"I01\",H39=\"I02\",H39=\"I03\",H39=\"E10\",H39=\"E27\"),0,1)","v":0},{"$f":"AG39","v":0},null,null,21,"Current"]
["Pri FSM6","MAIN","Primary Free School Meals (FSM6)",{"$f":"540*D9","v":592.93619999999999},"Formula",1,"N","I01",592.93619999999999,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A40,TRANS!S$1:S$56111)","v":4646880.3999999976},21,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,21,"Current"]
["Pri IDACI F","MAIN","IDACI (Band F) - Pri",{"$f":"200*D9","v":219.60600000000002},"Formula",1,"N","I01",219.60600000000002,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A41,TRANS!S$1:S$56111)","v":724429.73999999987},25,null,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,28,"Current"]
["Pri IDACI E","MAIN","IDACI (Band E) - Pri",{"$f":"240*D9","v":263.52719999999999},"Formula",1,"N","I01",263.52719999999999,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A42,TRANS!S$1:S$56111)","v":771823.14},26,null,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,28,"Current"]
["Pri IDACI D","MAIN","IDACI (Band D) - Pri",{"$f":"360*D9","v":395.29080000000005},"Formula",1,"N","I01",395.29080000000005,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A43,TRANS!S$1:S$56111)","v":1140684.6599999995},27,null,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,28,"Current"]
["Pri IDACI C","MAIN","IDACI (Band C) - Pri",{"$f":"390*D9","v":428.23170000000005},"Formula",1,"N","I01",428.23170000000005,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A44,TRANS!S$1:S$56111)","v":890018.7300000001},28,null,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,{"$f":"IF(OR(H44=\"I01\",H44=\"I02\",H44=\"I03\",H44=\"E10\",H44=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H44=\"I01\",H44=\"I02\",H44=\"I03\",H44=\"E10\",H44=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H44=\"I01\",H44=\"I02\",H44=\"I03\",H44=\"E10\",H44=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H44=\"I01\",H44=\"I02\",H44=\"I03\",H44=\"E10\",H44=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H44=\"I01\",H44=\"I02\",H44=\"I03\",H44=\"E10\",H44=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H44=\"I01\",H44=\"I02\",H44=\"I03\",H44=\"E10\",H44=\"E27\"),0,1)","v":0},{"$f":"AG44","v":0},null,null,28,"Current"]
["Pri IDACI B","MAIN","IDACI (Band B) - Pri",{"$f":"420*D9","v":461.17260000000005},"Formula",1,"N","I01",461.17260000000005,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A45,TRANS!S$1:S$56111)","v":588333.92000000004},29,null,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,{"$f":"IF(OR(H45=\"I01\",H45=\"I02\",H45=\"I03\",H45=\"E10\",H45=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H45=\"I01\",H45=\"I02\",H45=\"I03\",H45=\"E10\",H45=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H45=\"I01\",H45=\"I02\",H45=\"I03\",H45=\"E10\",H45=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H45=\"I01\",H45=\"I02\",H45=\"I03\",H45=\"E10\",H45=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H45=\"I01\",H45=\"I02\",H45=\"I03\",H45=\"E10\",H45=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H45=\"I01\",H45=\"I02\",H45=\"I03\",H45=\"E10\",H45=\"E27\"),0,1)","v":0},{"$f":"AG45","v":0},null,null,29,"Current"]
["Pri IDACI A","MAIN","IDACI (Band A) - Pri",{"$f":"575*D9","v":631.36725000000001},"Formula",1,"N","I01",631.36725000000001,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A46,TRANS!S$1:S$56111)","v":8243},30,null,10162,10162,10162,10162,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,{"$f":"IF(OR(H46=\"I01\",H46=\"I02\",H46=\"I03\",H46=\"E10\",H46=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H46=\"I01\",H46=\"I02\",H46=\"I03\",H46=\"E10\",H46=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H46=\"I01\",H46=\"I02\",H46=\"I03\",H46=\"E10\",H46=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H46=\"I01\",H46=\"I02\",H46=\"I03\",H46=\"E10\",H46=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H46=\"I01\",H46=\"I02\",H46=\"I03\",H46=\"E10\",H46=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H46=\"I01\",H46=\"I02\",H46=\"I03\",H46=\"E10\",H46=\"E27\"),0,1)","v":0},{"$f":"AG46","v":0},null,null,30,"Current"]
["Pri IDACI 3","MAIN","IDACI (Level 3) - Pri NO LONGER IN USE",350,"Formula",1,"N","I01",350,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A47,TRANS!S$1:S$56111)","v":0},27,0,10162,10162,10162,10162,0,0,11510,11510,null,null,null,null,null,null,0,{"$f":"IF(OR(H47=\"I01\",H47=\"I02\",H47=\"I03\",H47=\"E10\",H47=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H47=\"I01\",H47=\"I02\",H47=\"I03\",H47=\"E10\",H47=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H47=\"I01\",H47=\"I02\",H47=\"I03\",H47=\"E10\",H47=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H47=\"I01\",H47=\"I02\",H47=\"I03\",H47=\"E10\",H47=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H47=\"I01\",H47=\"I02\",H47=\"I03\",H47=\"E10\",H47=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H47=\"I01\",H47=\"I02\",H47=\"I03\",H47=\"E10\",H47=\"E27\"),0,1)","v":0},{"$f":"AG47","v":0},null,null,27,"Current"]
["Pri IDACI 4","MAIN","IDACI (Level 4) - Pri NO LONGER IN USE",2100,"Formula",1,"N","I01",2100,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A48,TRANS!S$1:S$56111)","v":0},28,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,{"$f":"IF(OR(H48=\"I01\",H48=\"I02\",H48=\"I03\",H48=\"E10\",H48=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H48=\"I01\",H48=\"I02\",H48=\"I03\",H48=\"E10\",H48=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H48=\"I01\",H48=\"I02\",H48=\"I03\",H48=\"E10\",H48=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H48=\"I01\",H48=\"I02\",H48=\"I03\",H48=\"E10\",H48=\"E27\"),0,1)","v":0},{"$f":"AG48","v":0},null,null,28,"Current"]
["Pri IDACI 5","MAIN","IDACI (Level 5) - Pri NO LONGER IN USE",4200,"Formula",1,"N","I01",4200,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A49,TRANS!S$1:S$56111)","v":0},29,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,29,"Current"]
["Pri IDACI 6","MAIN","IDACI (Level 6) - Pri NO LONGER IN USE",0,"Formula",1,"N","I01",0,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A50,TRANS!S$1:S$56111)","v":0},30,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,30,"Current"]
["Pri MOB","MAIN","Primary Mobility",422.9,"Formula",1,"N","I01",422.9,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A51,TRANS!S$1:S$56111)","v":130508.10999999999},50,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,50,"Current"]
["Pri LPA","MAIN","Low Prior Attainment - Pri",{"$f":"1050*D9","v":1152.9315000000001},"Formula",1,"N","I01",1152.9315000000001,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A52,TRANS!S$1:S$56111)","v":10098636.110000001},48,0,10162,10162,10162,10162,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,{"$f":"IF(OR(H52=\"I01\",H52=\"I02\",H52=\"I03\",H52=\"E10\",H52=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H52=\"I01\",H52=\"I02\",H52=\"I03\",H52=\"E10\",H52=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H52=\"I01\",H52=\"I02\",H52=\"I03\",H52=\"E10\",H52=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H52=\"I01\",H52=\"I02\",H52=\"I03\",H52=\"E10\",H52=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H52=\"I01\",H52=\"I02\",H52=\"I03\",H52=\"E10\",H52=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H52=\"I01\",H52=\"I02\",H52=\"I03\",H52=\"E10\",H52=\"E27\"),0,1)","v":0},{"$f":"AG52","v":0},null,null,14,"Current"]
["Sec AWPU","MAIN","Age Weighted Pupil Unit (2017/18)",4782.8599999999997,"Formula",1,"N","I01",4782.8599999999997,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A53,TRANS!S$1:S$56111)","v":0},14,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,14,"Current"]
["Sec AWPU KS3","MAIN","Age Weighted Pupil Unit - KS3 (2018/19)",{"$f":"3863*D9","v":4241.6898900000006},"Formula",1,"N","I01",4241.6898900000006,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A54,TRANS!S$1:S$56111)","v":52488438.080000006},14,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,{"$f":"IF(OR(H54=\"I01\",H54=\"I02\",H54=\"I03\",H54=\"E10\",H54=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H54=\"I01\",H54=\"I02\",H54=\"I03\",H54=\"E10\",H54=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H54=\"I01\",H54=\"I02\",H54=\"I03\",H54=\"E10\",H54=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H54=\"I01\",H54=\"I02\",H54=\"I03\",H54=\"E10\",H54=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H54=\"I01\",H54=\"I02\",H54=\"I03\",H54=\"E10\",H54=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H54=\"I01\",H54=\"I02\",H54=\"I03\",H54=\"E10\",H54=\"E27\"),0,1)","v":0},{"$f":"AG54","v":0},null,null,14,"Current"]
["Sec AWPU KS4","MAIN","Age Weighted Pupil Unit - KS4 (2018/19)",{"$f":"4386*D9","v":4815.9595800000006},"Formula",1,"N","I01",4815.9595800000006,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A55,TRANS!S$1:S$56111)","v":37338535.980000004},14,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,{"$f":"IF(OR(H55=\"I01\",H55=\"I02\",H55=\"I03\",H55=\"E10\",H55=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H55=\"I01\",H55=\"I02\",H55=\"I03\",H55=\"E10\",H55=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H55=\"I01\",H55=\"I02\",H55=\"I03\",H55=\"E10\",H55=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H55=\"I01\",H55=\"I02\",H55=\"I03\",H55=\"E10\",H55=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H55=\"I01\",H55=\"I02\",H55=\"I03\",H55=\"E10\",H55=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H55=\"I01\",H55=\"I02\",H55=\"I03\",H55=\"E10\",H55=\"E27\"),0,1)","v":0},{"$f":"AG55","v":0},null,null,14,"Current"]
["Sec EAL 2","MAIN","English as an Additional Language",{"$f":"1385*D9","v":1520.7715500000002},"Formula",1,"N","I01",1520.7715500000002,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A56,TRANS!S$1:S$56111)","v":1264442.4700000002},42,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,42,"Current"]
["Sec FSM","MAIN","Secondary Free School Meals (FSM/Current)",{"$f":"440*D9","v":483.13320000000004},"Formula",1,"N","I01",483.13320000000004,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A57,TRANS!S$1:S$56111)","v":1115972.0999999999},22,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,{"$f":"IF(OR(H57=\"I01\",H57=\"I02\",H57=\"I03\",H57=\"E10\",H57=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H57=\"I01\",H57=\"I02\",H57=\"I03\",H57=\"E10\",H57=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H57=\"I01\",H57=\"I02\",H57=\"I03\",H57=\"E10\",H57=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H57=\"I01\",H57=\"I02\",H57=\"I03\",H57=\"E10\",H57=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H57=\"I01\",H57=\"I02\",H57=\"I03\",H57=\"E10\",H57=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H57=\"I01\",H57=\"I02\",H57=\"I03\",H57=\"E10\",H57=\"E27\"),0,1)","v":0},{"$f":"AG57","v":0},null,null,23,"Current"]
["Sec FSM6","MAIN","Secondary Free School Meals (FSM6)",{"$f":"785*D9","v":861.95355000000006},"Formula",1,"N","I01",861.95355000000006,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A58,TRANS!S$1:S$56111)","v":5081105.9099999992},23,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,23,"Current"]
["Sec IDACI F","MAIN","IDACI (Band F) - Sec",{"$f":"290*D9","v":318.42869999999999},"Formula",1,"N","I01",318.42869999999999,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A59,TRANS!S$1:S$56111)","v":713691.02},35,null,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,35,"Current"]
["Sec IDACI E","MAIN","IDACI (Band E) - Sec",{"$f":"390*D9","v":428.23170000000005},"Formula",1,"N","I01",428.23170000000005,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A60,TRANS!S$1:S$56111)","v":853473.79999999993},35,null,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,35,"Current"]
["Sec IDACI D","MAIN","IDACI (Band D) - Sec",{"$f":"515*D9","v":565.48545000000001},"Formula",1,"N","I01",565.48545000000001,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A61,TRANS!S$1:S$56111)","v":1001311.7899999999},35,null,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,35,"Current"]
["Sec IDACI C","MAIN","IDACI (Band C) - Sec",{"$f":"560*D9","v":614.89679999999998},"Formula",1,"N","I01",614.89679999999998,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A62,TRANS!S$1:S$56111)","v":926003.2999999997},35,null,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,{"$f":"IF(OR(H62=\"I01\",H62=\"I02\",H62=\"I03\",H62=\"E10\",H62=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H62=\"I01\",H62=\"I02\",H62=\"I03\",H62=\"E10\",H62=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H62=\"I01\",H62=\"I02\",H62=\"I03\",H62=\"E10\",H62=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H62=\"I01\",H62=\"I02\",H62=\"I03\",H62=\"E10\",H62=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H62=\"I01\",H62=\"I02\",H62=\"I03\",H62=\"E10\",H62=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H62=\"I01\",H62=\"I02\",H62=\"I03\",H62=\"E10\",H62=\"E27\"),0,1)","v":0},{"$f":"AG62","v":0},null,null,35,"Current"]
["Sec IDACI B","MAIN","IDACI (Band B) - Sec",{"$f":"600*D9","v":658.81799999999998},"Formula",1,"N","I01",658.81799999999998,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A63,TRANS!S$1:S$56111)","v":710497.10000000009},36,null,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,{"$f":"IF(OR(H63=\"I01\",H63=\"I02\",H63=\"I03\",H63=\"E10\",H63=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H63=\"I01\",H63=\"I02\",H63=\"I03\",H63=\"E10\",H63=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H63=\"I01\",H63=\"I02\",H63=\"I03\",H63=\"E10\",H63=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H63=\"I01\",H63=\"I02\",H63=\"I03\",H63=\"E10\",H63=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H63=\"I01\",H63=\"I02\",H63=\"I03\",H63=\"E10\",H63=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H63=\"I01\",H63=\"I02\",H63=\"I03\",H63=\"E10\",H63=\"E27\"),0,1)","v":0},{"$f":"AG63","v":0},null,null,36,"Current"]
["Sec IDACI A","MAIN","IDACI (Band A) - Sec",{"$f":"810*D9","v":889.40430000000003},"Formula",1,"N","I01",889.40430000000003,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A64,TRANS!S$1:S$56111)","v":41222.869999999995},37,null,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,{"$f":"IF(OR(H64=\"I01\",H64=\"I02\",H64=\"I03\",H64=\"E10\",H64=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H64=\"I01\",H64=\"I02\",H64=\"I03\",H64=\"E10\",H64=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H64=\"I01\",H64=\"I02\",H64=\"I03\",H64=\"E10\",H64=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H64=\"I01\",H64=\"I02\",H64=\"I03\",H64=\"E10\",H64=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H64=\"I01\",H64=\"I02\",H64=\"I03\",H64=\"E10\",H64=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H64=\"I01\",H64=\"I02\",H64=\"I03\",H64=\"E10\",H64=\"E27\"),0,1)","v":0},{"$f":"AG64","v":0},null,null,37,"Current"]
["Sec IDACI 3","MAIN","IDACI (Level 3) - Sec NO LONGER IN USE",1045,"Formula",1,"N","I01",1045,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A65,TRANS!S$1:S$56111)","v":0},34,0,10163,10163,10163,10163,0,0,11510,11510,null,null,null,"Recouped","Recouped",null,0,{"$f":"IF(OR(H65=\"I01\",H65=\"I02\",H65=\"I03\",H65=\"E10\",H65=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H65=\"I01\",H65=\"I02\",H65=\"I03\",H65=\"E10\",H65=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H65=\"I01\",H65=\"I02\",H65=\"I03\",H65=\"E10\",H65=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H65=\"I01\",H65=\"I02\",H65=\"I03\",H65=\"E10\",H65=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H65=\"I01\",H65=\"I02\",H65=\"I03\",H65=\"E10\",H65=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H65=\"I01\",H65=\"I02\",H65=\"I03\",H65=\"E10\",H65=\"E27\"),0,1)","v":0},{"$f":"AG65","v":0},null,null,34,"Current"]
["Sec IDACI 4","MAIN","IDACI (Level 4) - Sec NO LONGER IN USE",5225,"Formula",1,"N","I01",5225,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A66,TRANS!S$1:S$56111)","v":0},35,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,{"$f":"IF(OR(H66=\"I01\",H66=\"I02\",H66=\"I03\",H66=\"E10\",H66=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H66=\"I01\",H66=\"I02\",H66=\"I03\",H66=\"E10\",H66=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H66=\"I01\",H66=\"I02\",H66=\"I03\",H66=\"E10\",H66=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H66=\"I01\",H66=\"I02\",H66=\"I03\",H66=\"E10\",H66=\"E27\"),0,1)","v":0},{"$f":"AG66","v":0},null,null,35,"Current"]
["Sec IDACI 5","MAIN","IDACI (Level 5) - Sec NO LONGER IN USE",10450,"Formula",1,"N","I01",10450,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A67,TRANS!S$1:S$56111)","v":0},36,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,36,"Current"]
["Sec IDACI 6","MAIN","IDACI (Level 6) - Sec NO LONGER IN USE",0,"Formula",1,"N","I01",0,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A68,TRANS!S$1:S$56111)","v":0},37,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,37,"Current"]
["Sec MOB","MAIN","Secondary Mobility",618.53,"Formula",1,"N","I01",618.53,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A69,TRANS!S$1:S$56111)","v":38967.39},51,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,51,"Current"]
["Sec LPA","MAIN","Low Prior Attainment - Sec",{"$f":"1550*D9","v":1701.9465},"Formula",1,"N","I01",1701.9465,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A70,TRANS!S$1:S$56111)","v":5947125.7299999986},49,0,10163,10163,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,{"$f":"IF(OR(H70=\"I01\",H70=\"I02\",H70=\"I03\",H70=\"E10\",H70=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H70=\"I01\",H70=\"I02\",H70=\"I03\",H70=\"E10\",H70=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H70=\"I01\",H70=\"I02\",H70=\"I03\",H70=\"E10\",H70=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H70=\"I01\",H70=\"I02\",H70=\"I03\",H70=\"E10\",H70=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H70=\"I01\",H70=\"I02\",H70=\"I03\",H70=\"E10\",H70=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H70=\"I01\",H70=\"I02\",H70=\"I03\",H70=\"E10\",H70=\"E27\"),0,1)","v":0},{"$f":"AG70","v":0},null,null,51,"Current"]
["SPLIT SITES","MAIN","Split Sites","Various","Formula",1,"N","I01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A71,TRANS!S$1:S$56111)","v":424756.53},55,0,10162,10162,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["SALSAFE","MAIN","Salary safeguarding & special leave","Various","Special Leave",0,"N","I01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A72,TRANS!S$1:S$56111)","v":0},55,11412,11412,11412,11412,11412,11412,11412,11510,11510,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Not used"]
["TU","MAIN","Trade Union Duties",1,"Special Leave",0,"N","I01",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A73,TRANS!S$1:S$56111)","v":0},55,11299,11299,11299,11299,11299,11299,11299,11510,11510,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","tba"]
["ADDLUMP","MAIN","Additional Lump sum","various","Formula",1,"N","I01","various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A74,TRANS!S$1:S$56111)","v":0},34,0,10162,10162,10163,10163,0,0,11510,11510,null,null,"","Recouped","Recouped",0,0,0,0,0,0,0,0,0,0,0,null,null,"Enter","Current"]
["PEGRANT","ADDGRANT","PE Grant","various","AddGrants",0,"N","I18","various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A75,TRANS!S$1:S$56111)","v":733220.8200000003},55,10166,10166,"EFA",10167,"EFA",10168,10168,11329,{"$f":"O75","v":"EFA"},"EFA","EFA","","","","PRU changed from 10177 to 10168",0,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["DIRECTTRAINING","ADDGRANT","Direct Training Grant (Monkfrith)",0,"AddGrants",0,"N","I06",0,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A76,TRANS!S$1:S$56111)","v":0},55,10166,10166,0,10167,0,10168,10177,11329,"EFA","EFA","EFA","","","",null,0,1,1,0,1,0,1,1,1,0,null,null,"n/a","Current"]
["UIFSM","ADDGRANT","Universal Infant free school meals",1,null,0,"N","I18",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A77,TRANS!S$1:S$56111)","v":4646513},55,0,10166,"EFA",0,0,10168,10168,11329,{"$f":"O77","v":"EFA"},"EFA","EFA",null,null,null,null,null,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["NCTL","ADDGRANT","National College of Teaching & Leadership","various","AddGrants",0,"N","I06","various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A78,TRANS!S$1:S$56111)","v":33890.97},55,10166,10166,"EFA",10167,"EFA",10168,10168,11329,{"$f":"Q78","v":"EFA"},"EFA","EFA",null,null,null,null,null,1,1,0,1,0,1,1,1,0,null,null,"n/a","Current"]
["RBASELINE","ADDGRANT","Reception Baseline Assessment","various","AddGrants",0,"N","I18","various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A79,TRANS!S$1:S$56111)","v":0},55,null,10166,"EFA",null,null,null,null,11329,{"$f":"O79","v":"EFA"},"EFA","EFA",null,null,null,null,null,1,1,0,1,0,1,1,1,0,null,null,"n/a","Current"]
["DFC","CAPITAL","Devolved Formula Capital","Various","Capital",0,"N","CI01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A80,TRANS!S$1:S$56111)","v":934593.83000000007},55,11327,11331,"EFA",11339,"EFA",11340,11340,11331,{"$f":"Q80","v":"EFA"},"efa",11340,"","","",null,20000350,1,1,0,1,0,1,1,1,0,0,0,"n/a","Estimate"]
["DFCLoan","CAPITAL","Loan repayments from DFC","Various","Capital",0,"N","CI01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A81,TRANS!S$1:S$56111)","v":-4000},55,11327,11331,"EFA",11340,"EFA",11340,11340,11331,{"$f":"Q81","v":"EFA"},"efa",11340,"","","",null,20000350,1,1,0,1,0,1,1,1,{"$f":"AG81","v":0},0,0,"n/a","Current"]
["MNS Supp","EARLYYEARS","Maintained Nursery School Supplement",0.3,"Early Years",0,"N","I01",0.3,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A82,TRANS!S$1:S$56111)","v":0},55,10284,0,0,0,0,0,0,null,null,null,null,"MNS Supp","","",null,0,{"$f":"IF(OR(H82=\"I01\",H82=\"I02\",H82=\"I03\",H82=\"E10\",H82=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H82=\"I01\",H82=\"I02\",H82=\"I03\",H82=\"E10\",H82=\"E27\"),0,1)","v":0},0,0,0,0,0,0,0,0,0,"n/a","Current"]
["NNEWDEL","EARLYYEARS","Nursery school delegated insurance","Various","Early Years",0,"N","I01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A83,TRANS!S$1:S$56111)","v":0},55,10284,0,0,0,0,0,0,null,null,null,null,"NNEWDEL","","",null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["AUTADJ","EARLYYEARS","Autumn Adjustments",1,"Early Years",0,"N","I01",1,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A84,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,{"$f":"N84","v":10284},{"$f":"O84","v":10284},null,null,"ADJ","","",null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["AUTAADJ","EARLYYEARS","Autumn Adjustments",1,"Early Years",0,"N","I01",1,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A85,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,{"$f":"N85","v":10284},10284,null,null,"ADJ","","",null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["AUTABASIC","EARLYYEARS","Autumn Actual Basic",100,"Early Years",0,"N","I01",100,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A86,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"BASIC","","",null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["AUTAFLEX","EARLYYEARS","Autumn Actual Flexibility",95,"Early Years",0,"N","I01",95,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A87,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"FLEX","","",null,0,0,0,0,0,0,0,0,0,0,0,0,38,"Estimate"]
["AUTAHOURS","EARLYYEARS","Autumn Actual Hours",5.17,"Early Years",0,"N","I01",5.17,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A88,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"HOURS","","",null,0,0,0,0,0,0,0,0,0,0,0,0,37,"Estimate"]
["AUTAIDACI","EARLYYEARS","Autumn Actual IDACI",1.53,"Early Years",0,"N","I01",1.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A89,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"IDACI","","",null,0,0,0,0,0,0,0,0,0,0,0,0,35,"Estimate"]
["AUTAIDACIADJ","EARLYYEARS","Autumn Actual IDACI Adjustment",1,"Early Years",0,"N","I01",1,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A90,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,{"$f":"N90","v":10284},{"$f":"O90","v":10284},null,null,"IDACI","","",null,0,{"$f":"IF(OR(H90=\"I01\",H90=\"I02\",H90=\"I03\",H90=\"E10\",H90=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H90=\"I01\",H90=\"I02\",H90=\"I03\",H90=\"E10\",H90=\"E27\"),0,1)","v":0},0,0,0,0,0,0,0,0,0,29,"Summer 17 actuals"]
["AUTBASIC","EARLYYEARS","Autumn Estimated Basic",100,"Early Years",0,"N","I01",100,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A91,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"BASIC","","",null,0,0,0,0,0,0,0,0,0,0,0,0,36,"Estimate"]
["AUTFLEX","EARLYYEARS","Autumn Estimated Flexibility",95,"Early Years",0,"N","I01",{"$f":"D92","v":95},"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A92,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"FLEX","","",null,0,0,0,0,0,0,0,0,0,0,0,0,20,"Estimate"]
["AUTHOURS","EARLYYEARS","Autumn Estimated Hours",5.17,"Early Years",0,"N","I01",5.17,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A93,TRANS!S$1:S$56111)","v":3017799.02},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"HOURS","","",null,0,0,0,0,0,0,0,0,0,0,0,0,19,"Estimate"]
["AUTIDACI","EARLYYEARS","Autumn Estimated IDACI",1.53,"Early Years",0,"N","I01",1.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A94,TRANS!S$1:S$56111)","v":172223},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"IDACI","","",null,0,0,0,0,0,0,0,0,0,0,0,0,17,"Estimate"]
["NTRANSIT","EARLYYEARS","Nursery School Transition Funding","Various","Early Years",0,"N","I01","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A95,TRANS!S$1:S$56111)","v":0},55,10284,0,0,0,0,0,0,0,0,null,null,"NTRANSIT","","",null,0,0,0,0,0,0,0,0,0,0,0,0,18,"Estimate"]
["SPRAADJ","EARLYYEARS","Spring Adjustments",1,"Early Years",0,"N","I01",1,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A96,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"ADJ","","",null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["SPRABASIC","EARLYYEARS","Spring Actual Basic",100,"Early Years",0,"N","I01",100,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A97,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"BASIC","","",null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["SPRAFLEX","EARLYYEARS","Spring Actual Flexibility",95,"Early Years",0,"N","I01",95,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A98,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"FLEX","","",null,0,0,0,0,0,0,0,0,0,0,0,0,44,"Estimate"]
["SPRAHOURS","EARLYYEARS","Spring Actual Hours",5.17,"Early Years",0,"N","I01",5.17,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A99,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"HOURS","","",null,0,0,0,0,0,0,0,0,0,0,0,0,43,"Estimate"]
["SPRAIDACI","EARLYYEARS","Spring Actual IDACI",1.53,"Early Years",0,"N","I01",1.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A100,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"IDACI","","",null,0,0,0,0,0,0,0,0,0,0,0,0,41,"Estimate"]
["SPRBASIC","EARLYYEARS","Spring Estimated Basic",100,"Early Years",0,"N","I01",100,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A101,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"BASIC","","",null,0,0,0,0,0,0,0,0,0,0,0,0,42,"Estimate"]
["SPRFLEX","EARLYYEARS","Spring Estimated Flexibility",95,"Early Years",0,"N","I01",95,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A102,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"FLEX","","",null,0,0,0,0,0,0,0,0,0,0,0,0,26,"Estimate"]
["SPRHOURS","EARLYYEARS","Spring Estimated Hours",5.17,"Early Years",0,"N","I01",5.17,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A103,TRANS!S$1:S$56111)","v":3093915.2600000007},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"HOURS","","",null,0,0,0,0,0,0,0,0,0,0,0,0,25,"Estimate"]
["SPRIDACI","EARLYYEARS","Spring Estimated IDACI",1.53,"Early Years",0,"N","I01",1.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A104,TRANS!S$1:S$56111)","v":177945.40000000005},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"IDACI","","",null,0,0,0,0,0,0,0,0,0,0,0,0,23,"Estimate"]
["SUMAADJ","EARLYYEARS","Summer term adjustments",1,"Early Years",0,"N","I01",1,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A105,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"ADJ","","",null,0,0,0,0,0,0,0,0,0,0,0,0,24,"Estimate"]
["SUMABASIC","EARLYYEARS","Summer Actual Basic",100,"Early Years",0,"N","I01",100,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A106,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"BASIC","","",null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["SUMAFLEX","EARLYYEARS","Summer Actual Flexibility",95,"Early Years",0,"N","I01",95,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A107,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"FLEX","","",null,0,0,0,0,0,0,0,0,0,0,0,0,32,"Estimate"]
["SUMAHOURS","EARLYYEARS","Summer Actual Hours",5.17,"Early Years",0,"N","I01",5.17,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A108,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"HOURS","","",null,0,0,0,0,0,0,0,0,0,0,0,0,31,"Estimate"]
["SUMAIDACI","EARLYYEARS","Summer Actual IDACI",1.53,"Early Years",0,"N","I01",1.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A109,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"IDACI","","",null,0,0,0,0,0,0,0,0,0,0,0,0,29,"Estimate"]
["SUMAIDACIADJ","EARLYYEARS","Summer Actual IDACI Adjustment",1,"Early Years",0,"N","I01",1,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A110,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,{"$f":"N110","v":10284},{"$f":"O110","v":10284},null,null,"IDACI","","",null,0,{"$f":"IF(OR(H110=\"I01\",H110=\"I02\",H110=\"I03\",H110=\"E10\",H110=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H110=\"I01\",H110=\"I02\",H110=\"I03\",H110=\"E10\",H110=\"E27\"),0,1)","v":0},0,0,0,0,0,0,0,0,0,29,"Estimate"]
["SUMBASIC","EARLYYEARS","Summer Estimated Basic",100,"Early Years",0,"N","I01",100,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A111,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"BASIC","","",null,0,0,0,0,0,0,0,0,0,0,0,0,30,"Estimate"]
["SUMFLEX","EARLYYEARS","Summer Estimated Flexibiity",95,"Early Years",0,"N","I01",95,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A112,TRANS!S$1:S$56111)","v":0},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"FLEX","","",null,0,0,0,0,0,0,0,0,0,0,0,0,14,"Estimate"]
["SUMHOURS","EARLYYEARS","Summer Estimated Hours",5.17,"Early Years",0,"N","I01",5.17,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A113,TRANS!S$1:S$56111)","v":3101295.2699999996},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"HOURS","","",null,0,{"$f":"IF(OR(H113=\"I01\",H113=\"I02\",H113=\"I03\",H113=\"E10\",H113=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H113=\"I01\",H113=\"I02\",H113=\"I03\",H113=\"E10\",H113=\"E27\"),0,1)","v":0},0,0,0,0,0,0,0,0,0,13,"Estimate"]
["SUMIDACI","EARLYYEARS","Summer Estimated IDACI",1.53,"Early Years",0,"N","I01",1.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A114,TRANS!S$1:S$56111)","v":176787.65000000002},55,10284,10284,10284,0,10284,0,0,10284,10284,null,null,"IDACI","","",null,0,0,0,0,0,0,0,0,0,0,0,0,11,"Estimate"]
["SUMAEYPP","EARLYYEARS","Summer Actual Early Years Pupil Premium",0.53,"Early Years",0,"N","I01",0.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A115,TRANS!S$1:S$56111)","v":0},55,11579,11579,11579,0,0,11579,11579,11579,11579,0,0,"EYPP",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,12,"Estimate"]
["SUMBAEYPP","EARLYYEARS","Backdated Summer Actual Early Years Pupil Premium",0.53,"Early Years",0,"N","I01",0.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A116,TRANS!S$1:S$56111)","v":0},55,11579,11579,11579,0,0,11579,11579,{"$f":"N116","v":11579},{"$f":"O116","v":11579},0,0,"EYPP",null,null,null,0,{"$f":"IF(OR(H116=\"I01\",H116=\"I02\",H116=\"I03\",H116=\"E10\",H116=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H116=\"I01\",H116=\"I02\",H116=\"I03\",H116=\"E10\",H116=\"E27\"),0,1)","v":0},0,0,0,0,0,0,0,0,0,12,"Estimate"]
["AUTAEYPP","EARLYYEARS","Autumn Actual Early Years Pupil Premium",0.53,"Early Years",0,"N","I01",0.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A117,TRANS!S$1:S$56111)","v":0},55,11579,11579,11579,0,0,11579,11579,11579,11579,0,0,"EYPP",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["SPRAEYPP","EARLYYEARS","Spring Actual Early Years Pupil Premium",0.53,"Early Years",0,"N","I01",0.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A118,TRANS!S$1:S$56111)","v":0},55,11579,11579,11579,0,0,11579,11579,11579,11579,0,0,"EYPP",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["BACKDATEDAEYPP","EARLYYEARS","Autumn Actual Backdated Early Years Pupil Premium",0.53,"Early Years",0,"N","I01",0.53,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A119,TRANS!S$1:S$56111)","v":0},55,11579,11579,11579,0,0,11579,11579,{"$f":"N119","v":11579},{"$f":"O119","v":11579},0,0,"EYPP",null,null,null,0,{"$f":"IF(OR(H119=\"I01\",H119=\"I02\",H119=\"I03\",H119=\"E10\",H119=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H119=\"I01\",H119=\"I02\",H119=\"I03\",H119=\"E10\",H119=\"E27\"),0,1)","v":0},0,0,0,0,0,0,0,0,0,"n/a","Estimate"]
["BULGEPROT","GROWTH","Bulge Class Protection",{"$f":"$D$37","v":3016.2884100000001},"Growth",0,"N","I01",3016.2884100000001,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A120,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,0,0,0,0,{"$f":"N120","v":11448},11448,null,null,"","","",null,0,0,0,0,{"$f":"IF(OR(H120=\"I01\",H120=\"I02\",H120=\"I03\",H120=\"E10\",H120=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H120=\"I01\",H120=\"I02\",H120=\"I03\",H120=\"E10\",H120=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H120=\"I01\",H120=\"I02\",H120=\"I03\",H120=\"E10\",H120=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H120=\"I01\",H120=\"I02\",H120=\"I03\",H120=\"E10\",H120=\"E27\"),0,1)","v":0},{"$f":"AG120","v":0},null,null,"n/a","Current"]
["EXPANDPri","GROWTH","Permanent primary expansion (new classes)",48000,"Growth",0,"N","I01",48000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A121,TRANS!S$1:S$56111)","v":288000},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EXPANDPriHalf","GROWTH","Permanent expansion (new classes - half) - Pri only",38000,"Growth",0,"N","I01",38000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A122,TRANS!S$1:S$56111)","v":114000},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EXPANDSec","GROWTH","Permanent expansion (new classes) - Sec only",61000,"Growth",0,"N","I01",61000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A123,TRANS!S$1:S$56111)","v":61000},55,0,11448,11448,11448,11448,0,0,{"$f":"P123","v":11448},{"$f":"Q123","v":11448},null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EXPANDHalf","GROWTH","Primary expansion (half class)",38000,"Growth",0,"N","I01",38000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A124,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,{"$f":"N124","v":11448},{"$f":"O124","v":11448},null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["GROWTH","GROWTH","redundant","Various","Growth",0,"N","I01","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A125,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,{"$f":"N125","v":11448},11448,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["NEWSTART","GROWTH","New school or phase startup",222000,"Growth",0,"N","I01",222000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A126,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["BULGE","GROWTH","First primary bulge class",58000,"Growth",0,"N","I01",58000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A127,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["BULGEPRI","GROWTH","Primary bulge class",48000,"Growth",0,"N","I01",48000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A128,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,{"$f":"N128","v":11448},{"$f":"O128","v":11448},null,null,"","","",null,0,{"$f":"IF(OR(H128=\"I01\",H128=\"I02\",H128=\"I03\",H128=\"E10\",H128=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H128=\"I01\",H128=\"I02\",H128=\"I03\",H128=\"E10\",H128=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H128=\"I01\",H128=\"I02\",H128=\"I03\",H128=\"E10\",H128=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H128=\"I01\",H128=\"I02\",H128=\"I03\",H128=\"E10\",H128=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H128=\"I01\",H128=\"I02\",H128=\"I03\",H128=\"E10\",H128=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H128=\"I01\",H128=\"I02\",H128=\"I03\",H128=\"E10\",H128=\"E27\"),0,1)","v":0},{"$f":"AG128","v":0},null,null,"n/a","Current"]
["BULGEHalf","GROWTH","First primary half bulge class",48000,"Growth",0,"N","I01",48000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A129,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["BULGESEC","GROWTH","First secondary bulge class",61000,"Growth",0,"N","I01",61000,"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A130,TRANS!S$1:S$56111)","v":61000},55,0,11448,11448,11448,11448,0,0,{"$f":"N130","v":11448},{"$f":"O130","v":11448},null,null,null,null,null,null,null,0,0,null,0,null,0,0,0,null,null,null,null,"Current"]
["PYGROWTH1","GROWTH","Prior Year growth - Recouped Academies","Various","Growth",-1,"N","I01","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A131,TRANS!S$1:S$56111)","v":87142.86},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["PYGROWTH2","GROWTH","Not Used","Various","Growth",0,"N","I01","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A132,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,null,null,null,null,null,0,0,null,0,null,0,0,0,0,null,null,"n/a","Current"]
["NEWSCHOOL","GROWTH","New school startup grant","Various","Growth",0,"N","I01","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A133,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["NEWPHASE","GROWTH","New phase startup grant","Various","Growth",0,"N","I01","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A134,TRANS!S$1:S$56111)","v":0},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["DISECON","GROWTH","Diseconomies funding","Various","Growth",0,"N","I01","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A135,TRANS!S$1:S$56111)","v":180481.38},55,0,11448,11448,11448,11448,0,0,11448,11448,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["ARPP16BASE","HIGHNEEDS","ARP Places (Post 16)",6000,"Base-ARPs",1,"N","I02",6000,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A136,TRANS!S$1:S$56111)","v":138000},55,0,0,0,11438,11438,0,0,{"$f":"P136","v":11438},11438,null,"EFA","EFA","","EFA",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Base"]
["ARPRY11BASE","HIGHNEEDS","2017/18 ARP places (R-Y11)",10000,"Base-ARPs",1,"N","I01",10000,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A137,TRANS!S$1:S$56111)","v":0},55,0,11438,11438,11438,11438,0,0,11438,11438,null,"EFA","EFA","","EFA",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Base"]
["OCCARPRY11BASE","HIGHNEEDS","Occupied ARP places (R-Y11)",6000,"Base-ARPs",1,"N","I01",{"$f":"D138","v":6000},"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A138,TRANS!S$1:S$56111)","v":1086000},55,0,11438,11438,11438,11438,0,0,{"$f":"P138","v":11438},{"$f":"Q138","v":11438},null,"EFA","EFA","","EFA",null,0,{"$f":"IF(OR(H138=\"I01\",H138=\"I02\",H138=\"I03\",H138=\"E10\",H138=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H138=\"I01\",H138=\"I02\",H138=\"I03\",H138=\"E10\",H138=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H138=\"I01\",H138=\"I02\",H138=\"I03\",H138=\"E10\",H138=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H138=\"I01\",H138=\"I02\",H138=\"I03\",H138=\"E10\",H138=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H138=\"I01\",H138=\"I02\",H138=\"I03\",H138=\"E10\",H138=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H138=\"I01\",H138=\"I02\",H138=\"I03\",H138=\"E10\",H138=\"E27\"),0,1)","v":0},{"$f":"AG138","v":0},null,null,"n/a","Current","Base"]
["UNOCCARPRY11BASE","HIGHNEEDS","Unoccupied ARP places (R-Y11)","Various","Base-ARPs",1,"N","I01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A139,TRANS!S$1:S$56111)","v":174000},55,0,11438,11438,11438,11438,0,0,11438,11438,null,"EFA","EFA","","EFA",null,0,{"$f":"IF(OR(H139=\"I01\",H139=\"I02\",H139=\"I03\",H139=\"E10\",H139=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H139=\"I01\",H139=\"I02\",H139=\"I03\",H139=\"E10\",H139=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H139=\"I01\",H139=\"I02\",H139=\"I03\",H139=\"E10\",H139=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H139=\"I01\",H139=\"I02\",H139=\"I03\",H139=\"E10\",H139=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H139=\"I01\",H139=\"I02\",H139=\"I03\",H139=\"E10\",H139=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H139=\"I01\",H139=\"I02\",H139=\"I03\",H139=\"E10\",H139=\"E27\"),0,1)","v":0},{"$f":"AG139","v":0},null,null,"n/a","Current","Base"]
["PRURY11BASE","HIGHNEEDS","PRU Places",10000,"Base-PRUs",1,"N","I01",10000,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A140,TRANS!S$1:S$56111)","v":1295833.33},55,0,11392,0,0,0,0,11392,null,null,null,"EFA","","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Base"]
["PRUASSESSBASE","HIGHNEEDS","PRU Assessment Places",10000,"Base-PRUs",1,"N","I01",{"$f":"D141","v":10000},"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A141,TRANS!S$1:S$56111)","v":30000},55,0,11392,0,0,0,0,11392,null,null,null,"EFA","","","",null,0,{"$f":"IF(OR(H141=\"I01\",H141=\"I02\",H141=\"I03\",H141=\"E10\",H141=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H141=\"I01\",H141=\"I02\",H141=\"I03\",H141=\"E10\",H141=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H141=\"I01\",H141=\"I02\",H141=\"I03\",H141=\"E10\",H141=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H141=\"I01\",H141=\"I02\",H141=\"I03\",H141=\"E10\",H141=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H141=\"I01\",H141=\"I02\",H141=\"I03\",H141=\"E10\",H141=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H141=\"I01\",H141=\"I02\",H141=\"I03\",H141=\"E10\",H141=\"E27\"),0,1)","v":0},{"$f":"AG141","v":0},null,null,"n/a","Current","Base"]
["SPECIALNURBASE","HIGHNEEDS","Special Places (Nursery)",10000,"Base-Special",1,"N","I01",10000,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A142,TRANS!S$1:S$56111)","v":583488},55,null,null,null,null,null,10161,null,null,null,null,"EFA","","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Base"]
["SPECIALRY11BASE","HIGHNEEDS","Special Places (R-Y11)",10000,"Base-Special",1,"N","I01",10000,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A143,TRANS!S$1:S$56111)","v":4208333.33},55,0,0,0,0,0,10161,0,null,null,null,"EFA","","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Base"]
["SPECIALP16BASE","HIGHNEEDS","Special Places (Post 16)",10000,"Base-Special",1,"N","I02",10000,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A144,TRANS!S$1:S$56111)","v":800000},55,0,0,0,0,0,10161,0,null,null,null,"EFA","","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Base"]
["ARPNURBASE","HIGHNEEDS","ARP Places (Nursery)",10000,"Base-ARPs",1,"N","I01",10000,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A145,TRANS!S$1:S$56111)","v":134034},55,null,11438,11438,null,null,null,null,{"$f":"N145","v":11438},11438,null,"EFA","","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Base"]
["SENCONT","HIGHNEEDS","SEN Contingency","Various","Contingency",0,"N","I03","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A146,TRANS!S$1:S$56111)","v":0},55,10104,10104,10104,10104,10104,10104,10104,10104,10104,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Not used","Base"]
["HOSPITAL","HIGHNEEDS","Hospital funding","Various","Hospitalbase",0,"N","I01","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A147,TRANS!S$1:S$56111)","v":541146},55,11336,11336,11336,11336,11336,11336,11336,11336,11336,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Base"]
["SPECUSPEND","HIGHNEEDS","Share of underspend (special schools)",122,"Base-Special",0,"N","I01",122,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A148,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,10161,null,null,null,null,null,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Not used","Base"]
["NURSERYTOPUP","HIGHNEEDS","Statement top-ups (Nursery)","Various","Topups - stmts",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A149,TRANS!S$1:S$56111)","v":47237.66},55,11439,11436,11443,0,0,0,0,{"$f":"N149","v":11436},{"$f":"O149","v":11443},null,11491,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["NURSERYEX","HIGHNEEDS","Nursery Exceptional Funding","Various","Topups - stmts",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A150,TRANS!S$1:S$56111)","v":75636.159999999974},55,10265,10265,10265,0,0,0,0,{"$f":"N150","v":10265},{"$f":"O150","v":10265},null,11491,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current","Topup"]
["PRUTOPUP","HIGHNEEDS","PRU - Top-ups","Various","Topups - PRUs",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A151,TRANS!S$1:S$56111)","v":751442},55,11425,11425,11425,11425,11425,11425,11425,11425,11425,null,11491,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","PRUTopup"]
["SPECIALTOPUP","HIGHNEEDS","Special - Top-ups (R-Y11)","Various","Topups - Special",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A152,TRANS!S$1:S$56111)","v":5949004.9199999999},55,0,0,0,0,0,11433,0,0,0,null,11491,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["SPECPY","HIGHNEEDS","Special - Top-ups - Prior Year","Various","Topups - Special",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A153,TRANS!S$1:S$56111)","v":3868},55,0,0,0,0,0,11433,0,0,0,null,11491,null,null,null,null,0,{"$f":"IF(OR(H153=\"I01\",H153=\"I02\",H153=\"I03\",H153=\"E10\",H153=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H153=\"I01\",H153=\"I02\",H153=\"I03\",H153=\"E10\",H153=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H153=\"I01\",H153=\"I02\",H153=\"I03\",H153=\"E10\",H153=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H153=\"I01\",H153=\"I02\",H153=\"I03\",H153=\"E10\",H153=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H153=\"I01\",H153=\"I02\",H153=\"I03\",H153=\"E10\",H153=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H153=\"I01\",H153=\"I02\",H153=\"I03\",H153=\"E10\",H153=\"E27\"),0,1)","v":0},{"$f":"AG153","v":0},null,null,"n/a","Current","Topup"]
["ARPTOPUP","HIGHNEEDS","ARP - Top-ups (R-Y11)","Various","Topups - ARPs",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A154,TRANS!S$1:S$56111)","v":2551380.4500000002},55,null,11432,11422,11434,11423,0,0,{"$f":"P154","v":11434},11423,null,11423,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["ARPGuaranteed","HIGHNEEDS","ARP - Top-ups Guaranteed","Various","Topups - ARPs",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A155,TRANS!S$1:S$56111)","v":0},55,null,11432,11422,11434,11423,0,0,{"$f":"P155","v":11434},{"$f":"Q155","v":11423},null,11423,"","","",null,0,{"$f":"IF(OR(H155=\"I01\",H155=\"I02\",H155=\"I03\",H155=\"E10\",H155=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H155=\"I01\",H155=\"I02\",H155=\"I03\",H155=\"E10\",H155=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H155=\"I01\",H155=\"I02\",H155=\"I03\",H155=\"E10\",H155=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H155=\"I01\",H155=\"I02\",H155=\"I03\",H155=\"E10\",H155=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H155=\"I01\",H155=\"I02\",H155=\"I03\",H155=\"E10\",H155=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H155=\"I01\",H155=\"I02\",H155=\"I03\",H155=\"E10\",H155=\"E27\"),0,1)","v":0},{"$f":"AG155","v":0},null,null,"n/a","Current","Topup"]
["ARPPY","HIGHNEEDS","ARP - Top-ups - Prior Year","Various","Topups - ARPs",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A156,TRANS!S$1:S$56111)","v":2096.59},55,null,11432,11422,11434,11423,0,0,11434,11423,null,11423,null,null,null,null,0,{"$f":"IF(OR(H156=\"I01\",H156=\"I02\",H156=\"I03\",H156=\"E10\",H156=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H156=\"I01\",H156=\"I02\",H156=\"I03\",H156=\"E10\",H156=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H156=\"I01\",H156=\"I02\",H156=\"I03\",H156=\"E10\",H156=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H156=\"I01\",H156=\"I02\",H156=\"I03\",H156=\"E10\",H156=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H156=\"I01\",H156=\"I02\",H156=\"I03\",H156=\"E10\",H156=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H156=\"I01\",H156=\"I02\",H156=\"I03\",H156=\"E10\",H156=\"E27\"),0,1)","v":0},{"$f":"AG156","v":0},null,null,"n/a","Current","Topup"]
["POST16TOPUP","HIGHNEEDS","StatementTop-ups (Post 16)","Various","Topups - stmts",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A157,TRANS!S$1:S$56111)","v":331164.24999999994},55,0,0,0,11435,11442,0,0,11435,11442,null,11491,"","","","Secondary academy changed from 11443 to 11442",0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["STATEMENTTOPUP","HIGHNEEDS","Statement top-ups (R-Y11) 15/16","Various","Topups - stmts",0,"N","I03",{"$f":"D158","v":"Various"},"Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A158,TRANS!S$1:S$56111)","v":0},55,0,11431,11443,11435,11442,0,11435,0,0,{"$f":"S158","v":11435},11491,"","","","Secondary academy changed from 11443 to 11442, opposite for primary academies",0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["STMTPY","HIGHNEEDS","Statement topup adjustments from previous year","Various","Topups - stmts",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A159,TRANS!S$1:S$56111)","v":45222.32},55,11439,11431,11443,11435,11442,0,11435,{"$f":"P159","v":11435},{"$f":"Q159","v":11442},11435,11491,"","","",null,0,{"$f":"IF(OR(H159=\"I01\",H159=\"I02\",H159=\"I03\",H159=\"E10\",H159=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H159=\"I01\",H159=\"I02\",H159=\"I03\",H159=\"E10\",H159=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H159=\"I01\",H159=\"I02\",H159=\"I03\",H159=\"E10\",H159=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H159=\"I01\",H159=\"I02\",H159=\"I03\",H159=\"E10\",H159=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H159=\"I01\",H159=\"I02\",H159=\"I03\",H159=\"E10\",H159=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H159=\"I01\",H159=\"I02\",H159=\"I03\",H159=\"E10\",H159=\"E27\"),0,1)","v":0},{"$f":"AG159","v":0},null,null,"n/a","Current","Topup"]
["STMTTOPUPPRI","HIGHNEEDS","Statement top-ups - Pri","Various","Topups - stmts",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A160,TRANS!S$1:S$56111)","v":5392922.4299999997},55,0,11431,11443,0,0,0,11431,11431,11443,{"$f":"S160","v":11431},11491,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["STMTTOPUPSEC","HIGHNEEDS","Statement top-ups - Sec","Various","Topups - stmts",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A161,TRANS!S$1:S$56111)","v":3616203.7400000007},55,0,0,0,11435,11442,0,11435,11435,11442,{"$f":"S161","v":11435},11491,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["POST16ARPTOPUP","HIGHNEEDS","ARP - Top-ups (Post 16)","Various","Topups - ARPs",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A162,TRANS!S$1:S$56111)","v":272685},55,null,null,null,11434,11423,null,0,{"$f":"P162","v":11434},{"$f":"Q162","v":11423},null,11423,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["POST16SPECTOPUP","HIGHNEEDS","Special Top-ups (Post 16)","Various","Topups - Special",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A163,TRANS!S$1:S$56111)","v":1185849},55,0,0,0,0,0,11433,null,{"$f":"P163","v":0},{"$f":"Q163","v":0},null,11491,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["NURARPTOPUP","HIGHNEEDS","ARP - Top-ups (Nursery)","Various","Topups - ARPs",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A164,TRANS!S$1:S$56111)","v":7649},55,11432,11432,11432,0,0,0,0,{"$f":"N164","v":11432},{"$f":"O164","v":11432},null,11491,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["NURSPECTOPUP","HIGHNEEDS","Special Top-ups (Nursery)","Various","Topups - Special",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A165,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,11433,0,{"$f":"N165","v":0},{"$f":"O165","v":0},null,11491,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["OTHERTOPUP","HIGHNEEDS","Other Top-ups","Various","Topups - Other",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A166,TRANS!S$1:S$56111)","v":85651.06},55,11411,11411,11424,11411,11424,11411,11411,11411,11424,11424,11491,"","","",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Summer18","Topup"]
["NOTIONALSEN","HIGHNEEDS","Additional Notional SEN","Various","Topups - Other",0,"N","I03","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A167,TRANS!S$1:S$56111)","v":0},55,11411,11411,11424,11411,11424,11411,11411,11411,11424,11424,11491,"","","",null,0,{"$f":"IF(OR(H167=\"I01\",H167=\"I02\",H167=\"I03\",H167=\"E10\",H167=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H167=\"I01\",H167=\"I02\",H167=\"I03\",H167=\"E10\",H167=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H167=\"I01\",H167=\"I02\",H167=\"I03\",H167=\"E10\",H167=\"E27\"),0,1)","v":0},0,{"$f":"IF(OR(H167=\"I01\",H167=\"I02\",H167=\"I03\",H167=\"E10\",H167=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H167=\"I01\",H167=\"I02\",H167=\"I03\",H167=\"E10\",H167=\"E27\"),0,1)","v":0},{"$f":"IF(OR(H167=\"I01\",H167=\"I02\",H167=\"I03\",H167=\"E10\",H167=\"E27\"),0,1)","v":0},{"$f":"AG167","v":0},null,null,"n/a","Current","Topup"]
["EFAADD","POST16","EFA Additional",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A168,TRANS!S$1:S$56111)","v":0},55,0,0,0,11441,"EFA",11441,0,{"$f":"P168","v":11441},{"$f":"Q168","v":"EFA"},"EFA","EFA","EFA","","EFA",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EFAALS","POST16","EFA ALS",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A169,TRANS!S$1:S$56111)","v":0},55,0,0,0,11441,"EFA",11441,0,{"$f":"P169","v":11441},"EFA","EFA","EFA","EFA","","EFA",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EFAPROG","POST16","EFA Programme",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A170,TRANS!S$1:S$56111)","v":4879580.33},55,0,0,0,11441,"EFA",11441,0,11441,"EFA","EFA","EFA","EFA","","EFA",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EFATRANS","POST16","EFA Transitional",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A171,TRANS!S$1:S$56111)","v":0},55,0,0,0,11441,"EFA",11441,0,11441,"EFA","EFA","EFA","EFA","","EFA",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["TPG","POST16","Teachers Pay Grant",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A172,TRANS!S$1:S$56111)","v":0},55,0,0,0,11441,"EFA",11441,0,11441,"EFA","EFA","EFA","EFA","","EFA",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EFAPY","POST16","Adjustment from previous year",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A173,TRANS!S$1:S$56111)","v":0},55,0,0,0,11441,"EFA",11441,0,11441,"EFA","EFA","EFA","EFA","","EFA",null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EFAFP","POST16","EFA Formula Protection",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A174,TRANS!S$1:S$56111)","v":0},55,0,0,0,11441,"EFA",11441,0,11441,"EFA","EFA","EFA","EFA",null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["BURSARY","POST16","Post 16 Bursaries",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A175,TRANS!S$1:S$56111)","v":86927.01},55,0,0,0,11441,"EFA",11441,0,11441,"EFA","EFA","EFA","EFA",null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["EFAHN","POST16","EFA High Needs",1,"P16Learners",0,"N","I02",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A176,TRANS!S$1:S$56111)","v":110000},55,0,0,0,11441,"EFA",11441,0,11441,"EFA","EFA","EFA","EFA",null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,"n/a","Current"]
["PPFSMPRU","PUPILPREMIUM","Pupil Premium - Free School Meals 15/16",935,"Pupil Premium",0,"N","I05",935,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A177,TRANS!S$1:S$56111)","v":0},55,0,0,0,0,null,0,0,0,0,0,0,"","","",null,0,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["PPFSMPRI","PUPILPREMIUM","Pupil Premium - Free School Meals Pri",1320,"Pupil Premium",0,"N","I05",1320,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A178,TRANS!S$1:S$56111)","v":10378499.960000001},55,0,11334,"EFA",0,"EFA",11332,11332,11334,"EFA","EFA","EFA","","","",null,20000978,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["PPFSMSEC","PUPILPREMIUM","Pupil Premium - Free School Meals Sec",935,"Pupil Premium",0,"N","I05",935,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A179,TRANS!S$1:S$56111)","v":5385133.29},55,0,0,"EFA",11333,"EFA",11332,11332,11333,"EFA","EFA","EFA","","","",null,20000978,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["PPLOOKEDAFTER","PUPILPREMIUM","Pupil Premium - Looked After Children","Various","Pupil Premium",0,"N","I05","Various","Y",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A180,TRANS!S$1:S$56111)","v":0},55,11499,11499,11499,11499,11499,11499,11499,{"$f":"P180","v":11499},{"$f":"Q180","v":11499},{"$f":"R180","v":11499},{"$f":"S180","v":11499},"","","",null,20000979,1,1,0,1,0,1,1,1,0,null,null,"n/a","Current"]
["PPPOST-LAC","PUPILPREMIUM","Pupil Premium - Post-LAC",2300,"Pupil Premium",0,"N","I05",2300,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A181,TRANS!S$1:S$56111)","v":0},55,0,11334,"EFA",11333,"EFA",11332,11332,11334,"EFA","EFA","EFA",null,null,null,null,0,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["PPSERVICE","PUPILPREMIUM","Pupil Premium - Service Children",300,"Pupil Premium",0,"N","I05",300,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A182,TRANS!S$1:S$56111)","v":10200},55,0,11334,"EFA",11333,"EFA",11332,11332,11334,"EFA","EFA","EFA","","","",null,20000980,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["SUMMERSCHOOLSGRANT","PUPILPREMIUM","Summer Schools Grant","Various","Pupil Premium",0,"N","I05","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A183,TRANS!S$1:S$56111)","v":0},55,0,11334,"EFA",11333,"EFA",11332,11332,11333,"EFA","EFA","EFA",null,null,null,null,0,1,1,0,1,0,1,1,1,0,null,null,"n/a","Current"]
["Y7CATCHUP","PUPILPREMIUM","Year 7 Catchup","Various","Pupil Premium",0,"N","I06","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A184,TRANS!S$1:S$56111)","v":0},55,0,0,"EFA",{"$f":"P183","v":11333},"EFA",{"$f":"R183","v":11332},{"$f":"S183","v":11332},11333,"EFA","EFA","EFA","","","",null,0,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["PPPY","PUPILPREMIUM","Pupil Premium Prior Year Adjustment","Various","Pupil Premium",0,"N","I05","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A185,TRANS!S$1:S$56111)","v":0},55,0,11334,11334,11333,11333,11332,11332,11334,0,0,0,"","","",null,20000979,1,1,0,1,0,1,1,1,0,null,null,"n/a","Estimate"]
["PPEXCLUSIONS","PUPILPREMIUM","Pupil Premium for Exclusions","Various","Pupil Premium",1,"N","I05","Various","N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A186,TRANS!S$1:S$56111)","v":0},55,0,11334,11334,11333,11333,11332,11333,11334,0,0,0,"","","",null,20000979,{"$f":"IF(OR(H186=\"I01\",H186=\"I02\",H186=\"I03\",H186=\"E10\",H186=\"E27\"),0,1)","v":1},{"$f":"IF(OR(H186=\"I01\",H186=\"I02\",H186=\"I03\",H186=\"E10\",H186=\"E27\"),0,1)","v":1},0,{"$f":"IF(OR(H186=\"I01\",H186=\"I02\",H186=\"I03\",H186=\"E10\",H186=\"E27\"),0,1)","v":1},0,{"$f":"IF(OR(H186=\"I01\",H186=\"I02\",H186=\"I03\",H186=\"E10\",H186=\"E27\"),0,1)","v":1},{"$f":"IF(OR(H186=\"I01\",H186=\"I02\",H186=\"I03\",H186=\"E10\",H186=\"E27\"),0,1)","v":1},{"$f":"IF(OR(H186=\"I01\",H186=\"I02\",H186=\"I03\",H186=\"E10\",H186=\"E27\"),0,1)","v":1},{"$f":"AG186","v":0},null,null,"n/a","Current"]
["Reporting only",null,null,null,null,null,"N",null,0,null,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A187,TRANS!S$1:S$56111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF187","v":0},0]
["HOURS","REPORT","Hourly funding",0,"Early Years",null,"N","I01",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A188,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"AF188","v":0},0,null,null,"n/a","Estimate"]
["BASIC","REPORT","Basic entitlement",null,"Early Years",null,"N","I01",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A189,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"AF189","v":0},0,null,null,"n/a","Estimate"]
["FLEX","REPORT","Flexibility",null,"Early Years",null,"N","I01",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A190,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"AF190","v":0},0,null,null,"n/a","Estimate"]
["IDACI","REPORT","Deprivation (IDACI)",null,"Early Years",null,"N","I01",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A191,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,0,null,null,"n/a","Estimate"]
["ADD","REPORT","Additional funding (14/15 only)",null,"Early Years",null,"N","I01",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A192,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,0,null,null,"n/a","Estimate"]
["ADJ","REPORT","Adjustments after the census",null,"Early Years",null,"N","I01",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A193,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,0,0,0,"n/a","Estimate"]
["SUBTOTAL","REPORT","Subtotal",null,"Early Years",null,"N","I01",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A194,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,0,null,null,"n/a","Estimate"]
["EYPP","REPORT","Early Years Pupil Premium",null,"Early Years",null,"N","I01",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A195,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,0,null,null,"n/a","Estimate"]
["BLANK","REPORT","-",null,null,null,"N",null,0,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A196,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,0,null,null,"n/a",{"$f":"\"\"","v":""}]
[0,"REPORT","-",null,null,null,"N",null,0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A197,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,0,null,null,"n/a",{"$f":"\"\"","v":""}]
["blank",null,"-",1,null,null,"N","-",1,"N",{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A198,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,"","","",null,0,0,0,0,0,0,null,null,0,0,null,null,"n/a",{"$f":"\"\"","v":""}]
["spare",null,"-",1,null,null,"N","-",1,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A199,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,null,null,null,"","","",null,0,0,0,0,0,0,null,null,0,0,null,null,"n/a",{"$f":"\"\"","v":""}]
["NDSDEBS","NOTUSED","redundant",0,"Delegation",0,"N","E27",0,0,{"$f":"SUMIF(TRANS!N$1:N$56111,Rates!A200,TRANS!S$1:S$56111)","v":0},55,null,null,null,null,null,null,null,null,"","","",null,0,null,null,0,null,0,null,null,null,"n/a",null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]

{"sheet":"CFR","index":29,"n_rows":152,"n_cols":58,"rows_kept":152,"cut":false,"hidden":false,"merged":[[28,12,28,13],[25,27,25,28],[11,9,16,9],[13,13,15,18],[20,9,24,14],[27,9,27,10],[27,16,27,29],[11,10,11,27]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]CFR"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,null,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,"Error Check","TOTAL","2017/18 Original","2016/17 EOY","spare","spare","spare","spare","spare","Original","April","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Total"]
["Total Errors:",{"$f":"$I$7","v":0},null,null,null,null,null,"CurrentSheetTotal","blank",{"$f":"J47","v":0},{"$f":"K47","v":0},null,null,null,null,null,{"$f":"Q47","v":0},{"$f":"R47","v":0},{"$f":"S47","v":0},0,0,0,0,{"$f":"X47","v":0},{"$f":"Y47","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,"TRANS","blank",{"$f":"Home!K33","v":0},{"$f":"Home!L33","v":0},null,null,null,null,null,{"$f":"SUMIF(TRANS!$AH:$AH,\"Original\"&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,R29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,S29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,T29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,U29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,V29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,W29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,X29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Y29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,Z29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AA29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AB29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$AH:$AH,AC29&DFENO,TRANS!$S:$S)","v":0},{"$f":"SUMIF(TRANS!$E:$E,DFENO,TRANS!$S:$S)","v":0}]
[null,null,null,null,null,null,null,"Subsheet","blank",{"$f":"J4","v":0},{"$f":"K4","v":0},null,null,null,null,null,0,{"$f":"R4","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"IF(I7>0,\"Errors\",\"No Errors\")","v":"No Errors"},{"$f":"ROUND(SUM(J7:AC7),0)","v":0},{"$f":"IF(ROUND(SUM(J4:J6)/3,0)=ROUND(J4,0),0,1)","v":0},null,{"$f":"IF(ROUND(SUM(L4:L6)/3,0)=ROUND(L4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(N4:N6)/3,0)=ROUND(N4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(O4:O6)/3,0)=ROUND(O4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(P4:P6)/3,0)=ROUND(P4,0),0,1)","v":0},0,{"$f":"IF(ROUND(SUM(R4:R6)/3,0)=ROUND(R4,0),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Difference",{"$f":"SUM(J8:AC8)","v":0},{"$f":"ROUND(J5-J4,1)","v":0},null,0,0,0,0,0,0,{"$f":"ROUND(R5-R4,1)","v":0},0,0,0,0,0,{"$f":"ROUND(X5-X4,1)","v":0},{"$f":"ROUND(Y5-Y4,1)","v":0},{"$f":"ROUND(Z5-Z4,1)","v":0},{"$f":"AA5-AA4","v":0},{"$f":"AB5-AB4","v":0},{"$f":"AC5-AC4","v":0},{"$f":"AD5-AD4","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"$I$7","v":0},{"$f":"Home!$M$12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[]
[null,null,null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"CFR",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#Home!h10\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#news!f6\",\"News\")","v":"News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"}]
[null,null,null,null,null,null,null,null,null,null,"For queries please contact"]
[null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH19=0,\"\",AG19)","v":""},{"$f":"IF(AH29=0,\"\",AG29)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH20=0,\"\",AG20)","v":""},{"$f":"IF(AH30=0,\"\",AG30)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},null,{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},{"$f":"Home!X21","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},null,{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},null,{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},null,{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},null,{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,"2017/18 Funding",null,null,null,null,null,null,"2018/19 Funding"]
[null,null,null,null,null,null,null,null,null,"2017/18 Original","2017/18 EOY",null,"CFR Code",null,"CFR Description",null,"Original","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Total"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!L:L)","v":0},null,null,"I01","Formula funding for Early Years and Reception - Y11, plus High Needs place funding",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N31,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!L:L)","v":0},null,null,"I02","Post 16 funding (mainly from the ESFA)",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N32,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!L:L)","v":0},null,null,"I03","High Needs Top-ups (pre & post 16)",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N33,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!L:L)","v":0},null,null,"I05","Pupil Premium",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N34,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!L:L)","v":0},null,null,"I06","Other Government Grants",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N35,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!L:L)","v":0},null,null,"I18","Additional Grants",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N36,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J31:J36)","v":0},{"$f":"SUM(K31:K36)","v":0},null,null,null,"TOTAL REVENUE FUNDING",null,{"$f":"SUM(Q31:Q36)","v":0},{"$f":"SUM(R31:R36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N38,Home!K:K)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Home!$M:$M,CFR!$N38,Home!L:L)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!L:L)","v":0},null,null,"E10","De-Delegation - Trade Union Facilities Time",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N39,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"E23",null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N40,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!L:L)","v":0},null,null,"E27","De-Delegation - Narrowing the Gap & Behaviour Support,",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N41,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J39:J41)","v":0},{"$f":"SUM(K39:K41)","v":0},null,null,null,"TOTAL DE-DELEGATION",null,{"$f":"SUM(Q39:Q41)","v":0},{"$f":"SUM(R39:R41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!K:K)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!L:L)","v":0},null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N43,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!K:K)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!L:L)","v":0},null,null,"CI01","Devolved Formula Capital Grant",null,{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!Q:Q)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!R:R)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!S:S)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!T:T)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!U:U)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!V:V)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!W:W)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!X:X)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!Y:Y)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!Z:Z)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!AA:AA)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!AB:AB)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!AC:AC)","v":0},{"$f":"SUMIF(Home!$M:$M,CFR!$N44,Home!AD:AD)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J44","v":0},{"$f":"K44","v":0},null,null,null,"TOTAL CAPITAL FUNDING",null,{"$f":"Q44","v":0},{"$f":"R44","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J37+J42+J45","v":0},{"$f":"K37+K42+K45","v":0},null,null,null,"TOTAL FUNDING",null,{"$f":"Q37+Q42+Q45","v":0},{"$f":"R37+R42+R45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Discovery Bay (CLOSED)","PRU",0,null,{"$f":"A152","v":0},"Sec"]

{"sheet":"1819Expansions.Growth18.12.17","index":30,"n_rows":39,"n_cols":14,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["DfE No.","School","Number","Proportion","Type","Comment","Funding Type","Data","Lump sum cost to Growth Fund","Approx. cost on APT","Notional Per pupil value","Comment",null,"Continuing= same as last year"]
[null,"Primary lump sums",null,null,null,null,null,null,null,null,null,null,null,"New= Bulge"]
[3022010,"Child's Hill School",15,"7/12","Half Primary lump sum","Continuing Pri expansion","EXPANDPriHalf",1,38000,null,null,null,null,"Last year = same as last year"]
[3022042,"Monkfrith",30,"7/12","Primary lump sum","Continuing Pri expansion","EXPANDPRi",1,48000,null,null,null,null,"Bulge = bulge"]
[3025949,"Menorah Foundation School",30,"7/12","Primary lump sum","Continuing Pri expansion","EXPANDPRi",1,48000]
[3022043,"Moss Hall Junior School",30,"7/12","Primary lump sum","Continuing Pri expansion","EXPANDPRi",1,48000,null,null,null,null,"Bulge"]
[3022077,"Orion",30,"7/12","Primary lump sum","Continuing Pri expansion","EXPANDPRi",1,48000]
[3022078,"Pardes House",20,"7/12","Half Primary lump sum","Continuing Pri expansion","EXPANDPriHalf",1,38000]
[3023502,"St Agnes",15,"7/12","Half Primary lump sum","Continuing Pri expansion","EXPANDPriHalf",1,38000]
[3023509,"St Joseph's",30,"7/12","Primary lump sum","Continuing Pri expansion","EXPANDPRi",1,48000]
[3023521,"St Mary's and St John's School",30,"7/12","Primary lump sum","Continuing Pri expansion","EXPANDPRi",1,48000]
[null,"Spare",30,"7/12","Primary lump sum","Bulge class","tbc",null,48000]
[null,"Spare",30,"7/12","Primary lump sum","Bulge class","tbc",null,48000]
[null,"Secondary lump sums"]
[3024001,"Ashmole Academy",30,"7/12","Secondary lump sum","Bulge class","BULGESEC",1,61000]
[null,"spare",30,"7/12","Secondary lump sum","Bulge class","tbc",null,61000]
[null,"spare",30,"7/12","Secondary lump sum","Bulge class","tbc",null,61000]
[null,"spare",30,"7/12","Secondary lump sum","Bulge class","tbc",null,61000]
[3025407,"St. James' Catholic High School",30,"7/12","Secondary lump sum","Continuing Sec expansion","EXPANDSec",1,61000]
[null,"Primary APT"]
[null,"Alma Primary",30,0.58333333333333337,"Primary APT growth",null,null,null,null,59447.5,3397]
[null,"Ashmole Primary",60,0.58333333333333337,"Primary APT growth",null,null,null,null,116410,3326]
[null,"London Academy",45,0.58333333333333337,"Primary APT growth",null,null,null,null,154507.5,5886,"Query - funded for 45 in 17/18 - same"]
[null,"Millbrook Park",60,0.58333333333333337,"Primary APT growth",null,null,null,null,139335,3981]
[null,"Noam",150,0.58333333333333337,"Primay APT growth",null,null,null,null,431937.5,3565]
[null,"Rimon",30,0.58333333333333337,"Primary APT growth",null,null,null,null,62387.5,3565]
[null,"Watling Park",60,0.58333333333333337,"Primary APT growth",null,null,null,null,163835,4681]
[null,"Wren Academy",60,0.58333333333333337,"Primary APT growth",null,null,null,null,173145,4947]
[null,"Secondary APT"]
[null,"Saracens High",150,0.58333333333333337,"Secondary APT growth",null,null,null,null,568437.5,5125]
["tbc","SMSJ",180,0.58333333333333337,"Secondary APT growth",null,null,null,null,503475,4795]
[null,"Diseconomy funding"]
[3026905,"London Academy",3,null,"Diseconomy funding",null,"DISECON","enter lump sum ",16125]
[3026906,"Wren Academy",3,null,null,null,"DISECON","enter lump sum ",16125]
[3022048,"Millbrook Park",2,null,null,null,"DISECON","enter lump sum ",21500]
[3023521,"SMSJ","(MFG)",null,null,null,"tbc",null,122839.45]
[null,null,null,null,null,"TOTAL Growth cost",null,null,979589.45,2372917.5,3352506.95,"total"]
[]
[null,null,null,null,null,null,null,null,null,3352506.95]

{"sheet":"Sheet1","index":31,"n_rows":9,"n_cols":5,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["FundingArea","MAIN"]
["Fundingtype","SPLIT SITES",null,null,"TOTAL"]
[null,null,null,null,{"$f":"SUM(C:C)","v":424756.53}]
["Sum of Funding"]
["DfE Number","School","Total"]
[3022073,"Danegrove JMI School",29958.1]
[3023521,"St Mary's & St John's CE School",121085.87]
[3024001,"Archer Academy",99412]
[3025409,"Hasmonean High School",174300.56]

{"sheet":"Growth","index":32,"n_rows":46,"n_cols":60,"rows_kept":46,"cut":false,"hidden":false,"merged":[[22,17,22,18],[18,17,18,18],[19,17,19,18],[43,13,43,17],[11,8,15,8],[11,10,11,30],[18,8,22,13],[21,17,21,18],[12,15,14,19],[20,17,20,18]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Growth"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,"Error Check","Total Errors"]
["Total Errors:",{"$f":"G7","v":0},null,null,null,"CurrentSheetTotal",null,null,null,null,null,null,null,null,{"$f":"O42","v":0}]
[null,null,null,null,null,"HomeSheetTotal/SourceData",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Q19,TRANS!$O:$O,\"GROWTH\")","v":0}]
[null,null,null,null,null,"Subsheet",null,null,null,null,null,null,null,null,{"$f":"O4","v":0}]
[null,null,null,null,null,{"$f":"IF(G7>0,\"Errors\",\"No Errors\")","v":"No Errors"},{"$f":"SUM(I7:AG7)","v":0},null,{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"IF(F7=\"Errors\",G7,0)","v":0},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"}]
[null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"For queries please contact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"schoolfunding@barnet.gov.uk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of funding"]
[null,null,null,null,null,null,"BULGE",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G30,Rates!A:M,3,0)),\"\",VLOOKUP(G30,Rates!A:M,3,0))","v":"First primary bulge class"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G30,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"BULGEHALF",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G31,Rates!A:M,3,0)),\"\",VLOOKUP(G31,Rates!A:M,3,0))","v":"First primary half bulge class"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G31,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"BULGESEC",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G32,Rates!A:M,3,0)),\"\",VLOOKUP(G32,Rates!A:M,3,0))","v":"First secondary bulge class"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G32,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"BULGEPRI",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G33,Rates!A:M,3,0)),\"\",VLOOKUP(G33,Rates!A:M,3,0))","v":"Primary bulge class"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G33,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"BULGEPROT",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G34,Rates!A:M,3,0)),\"\",VLOOKUP(G34,Rates!A:M,3,0))","v":"Bulge Class Protection"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G34,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"EXPANDPRI",null,null,null,null,null,null,"Permanent expansion (new classes) - Pri only",{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G35,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"EXPANDPRIHALF",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G36,Rates!A:M,3,0)),\"\",VLOOKUP(G36,Rates!A:M,3,0))","v":"Permanent expansion (new classes - half) - Pri only"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G36,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"EXPANDHALF",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G37,Rates!A:M,3,0)),\"\",VLOOKUP(G37,Rates!A:M,3,0))","v":"Primary expansion (half class)"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G37,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"EXPANDSEC",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G38,Rates!A:M,3,0)),\"\",VLOOKUP(G38,Rates!A:M,3,0))","v":"Permanent expansion (new classes) - Sec only"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G38,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"PYGROWTH1",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G39,Rates!A:M,3,0)),\"\",VLOOKUP(G39,Rates!A:M,3,0))","v":"Prior Year growth - Recouped Academies"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G39,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"NEWSTART",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G40,Rates!A:M,3,0)),\"\",VLOOKUP(G40,Rates!A:M,3,0))","v":"New school or phase startup"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G40,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,"DISECON",null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(G41,Rates!A:M,3,0)),\"\",VLOOKUP(G41,Rates!A:M,3,0))","v":"Diseconomies funding"},{"$f":"SUMIF(TRANS!AF:AF,Growth!$Q$19&Growth!G41,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O30:O41)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth funded by lump sums are paid by Barnet, not by the EFA.  Where an academy or free school is funded for estimated pupils, this is part of the main Budget Share formula and paid by the EFA."]
[]
[null,null,null,null,null,null,"blank"]

{"sheet":"MthlyAcadPivot","index":33,"n_rows":721,"n_cols":20,"rows_kept":721,"cut":false,"hidden":true,"merged":[[4,1,5,4],[4,6,5,10],[0,0,0,11],[1,1,1,2],[1,6,2,10],[2,1,2,5],[3,1,3,2]]}
["Standard Header for 2015/16 School Funding System"]
["Setup:","2015-01-07T16:13:53.260",null,null,null,null,"Remember to refresh!"]
["File:",{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]MthlyAcadPivot"}]
["Date:",{"$f":"NOW()","v":"2018-06-01T10:54:12.970"}]
["Sheet:",{"$f":"RIGHT(B3,LEN(B3)-FIND(\"]\",B3))","v":"MthlyAcadPivot"},null,null,null,null,{"$f":"LEFT(B3,FIND(\"]\",B3)-1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm"}]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Academy","RA"]
["FundingArea","(All)"]
[]
[null,null,null,null,null,null,"Values"]
["Vendor","DfE Number","School","Fundingtype","CFR","INTCC","Sum of Academy AprPay","Sum of Academy MayPay","Sum of Academy JunPay","Sum of Academy JulPay","Sum of Academy AugPay","Sum of Academy SepPay","Sum of Academy OctPay","Sum of Academy NovPay","Sum of Academy DecPay","Sum of Academy JanPay","Sum of Academy FebPay","Sum of Academy MarPay"]
[128957,3026906,"Wren Academy","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","DISECON","I01",11448,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75]
[128957,3026906,"Wren Academy","LUMP SUM","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","MFG","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","NNDR","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","POST16TOPUP","I03",11442,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58]
[128957,3026906,"Wren Academy","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","ppservice","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri AWPU","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri EAL 2","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri FSM6","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec EAL 2","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec FSM6","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","STMTTOPUPPRI","I03",11443,2985.25,2985.25,2985.25,2985.25,2985.25,2985.25,2985.25,2985.25,2985.25,2985.25,2985.25,2985.25]
[128957,3026906,"Wren Academy","STMTTOPUPSEC","I03",11442,14528.06,17015.78,15771.91,15771.92,15771.91,15771.93,15771.91,15771.91,15771.92,15771.92,15771.92,15771.91]
[128957,3026906,"Wren Academy","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri IDACI C","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri IDACI B","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec IDACI C","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec IDACI B","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec IDACI A","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri FSM","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri LPA","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri IDACI D","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri IDACI E","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Pri IDACI F","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec AWPU KS3","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec AWPU KS4","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec FSM","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec IDACI D","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec IDACI E","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec IDACI F","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[128957,3026906,"Wren Academy","Sec LPA","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[139142,3025401,"Queen Elizabeth's School (Boys)","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","POST16TOPUP","I03",11442,5232.93,5827.24,5530.08,5530.08,5530.08,5530.0999999999995,5530.08,5530.08,5530.08,5530.09,5530.08,5530.08]
[140894,3024215,"Compton School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","ppservice","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","STMTTOPUPSEC","I03",11442,24595.06,23909.77,24252.420000000002,24252.41,24252.420000000002,24252.420000000002,24252.42,24252.420000000002,24252.41,24252.420000000002,24252.41,24252.420000000002]
[140894,3024215,"Compton School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140894,3024215,"Compton School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","POST16TOPUP","I03",11442,666.44,214.40000000000003,440.40999999999997,440.42000000000007,440.42000000000007,440.41000000000008,440.40999999999997,440.42000000000007,440.42000000000007,440.40999999999997,440.42000000000007,440.42000000000007]
[140909,3025406,"Ashmole Academy","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","PYGROWTH1","I01",11448,8714.2860000000001,8714.2860000000001,8714.2860000000001,8714.2860000000001,8714.2860000000001,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","STMTTOPUPSEC","I03",11442,8825.9,12596.47,10711.17,10711.18,10711.18,10711.19,10711.17,10711.18,10711.18,10711.19,10711.17,10711.18]
[140909,3025406,"Ashmole Academy","BULGESEC","I01",11448,5083.33,5083.34,5083.33,5083.33,5083.34,5083.33,5083.33,5083.34,5083.33,5083.33,5083.34,5083.33]
[140909,3025406,"Ashmole Academy","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[140909,3025406,"Ashmole Academy","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","AUTHOURS","I01",10284,0,0,0,0,0,6514.2,6514.2,6514.2,6514.2,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","AUTIDACI","I01",10284,0,0,0,0,0,233.75,233.74,233.75,233.74,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","SPRHOURS","I01",10284,0,0,0,0,0,0,0,0,0,7196.64,7196.64,7196.64]
[143691,3022001,"Etz Chaim Jewish Primary School","SPRIDACI","I01",10284,0,0,0,0,0,0,0,0,0,259.64999999999998,259.66000000000003,259.64999999999998]
[143691,3022001,"Etz Chaim Jewish Primary School","STMTTOPUPPRI","I03",11443,1973.29,2165.54,2069.4299999999998,2069.41,2069.42,2069.41,2069.42,2069.41,2069.4299999999998,2069.41,2069.42,2069.41]
[143691,3022001,"Etz Chaim Jewish Primary School","SUMHOURS","I01",10284,5618.5,5618.5,5618.49,5618.5,5618.5,0,0,0,0,0,0,-5618.5]
[143691,3022001,"Etz Chaim Jewish Primary School","SUMIDACI","I01",10284,139.53,139.52000000000001,139.53,139.52000000000001,139.53,0,0,0,0,0,0,-139.53]
[143691,3022001,"Etz Chaim Jewish Primary School","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","STMTPY","I03",11443,0,192.26,96.14,96.13,96.13,96.13,96.13,96.13,96.14,96.13,96.13,96.13]
[143691,3022001,"Etz Chaim Jewish Primary School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143691,3022001,"Etz Chaim Jewish Primary School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","POST16TOPUP","I03",11442,3129.8,1009.04,2069.41,2069.41,2069.42,2069.42,2069.42,2069.42,2069.41,2069.41,2069.42,2069.42]
[143727,3024212,"East Barnet School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","ppservice","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","PYGROWTH1","I01",11448,8714.2860000000001,8714.2860000000001,8714.2860000000001,8714.2860000000001,8714.2860000000001,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","STMTTOPUPSEC","I03",11442,28826.38,26124.280000000002,27475.34,27475.34,27475.33,27475.33,27475.33,27475.33,27475.34,27475.34,27475.33,27475.33]
[143727,3024212,"East Barnet School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143727,3024212,"East Barnet School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","AUTHOURS","I01",10284,0,0,0,0,0,10042.73,10042.719999999999,10042.73,10042.719999999999,0,0,0]
[143982,3023515,"Independent Jewish Day School","AUTIDACI","I01",10284,0,0,0,0,0,264.27,264.27,264.27,264.27,0,0,0]
[143982,3023515,"Independent Jewish Day School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","SPRHOURS","I01",10284,0,0,0,0,0,0,0,0,0,11594.59,11594.58,11594.59]
[143982,3023515,"Independent Jewish Day School","SPRIDACI","I01",10284,0,0,0,0,0,0,0,0,0,319.02,319.02,319.02]
[143982,3023515,"Independent Jewish Day School","STMTTOPUPPRI","I03",11443,4359.7,6225.13,5292.43,5292.41,5292.42,5292.41,5292.42,5292.41,5292.41,5292.43,5292.42,5292.41]
[143982,3023515,"Independent Jewish Day School","SUMHOURS","I01",10284,6107.06,6107.07,6107.06,6107.06,6107.06,0,0,0,0,0,0,-6107.06]
[143982,3023515,"Independent Jewish Day School","SUMIDACI","I01",10284,161.21,161.22,161.21,161.21,161.21,0,0,0,0,0,0,-161.21]
[143982,3023515,"Independent Jewish Day School","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[143982,3023515,"Independent Jewish Day School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","ARPP16BASE","I02",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","POST16TOPUP","I03",11442,672.92,-672.92,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec MOB","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","STMTTOPUPSEC","I03",11442,7969.77,11157.73,9563.75,9563.75,9563.75,9563.75,9563.75,9563.75,9563.75,9563.75,9563.75,9563.75]
[144062,3024012,"Whitefield School","STMTPY","I03",11442,0,192.26,96.14,96.13,96.13,96.13,96.13,96.13,96.14,96.13,96.13,96.13]
[144062,3024012,"Whitefield School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","OCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[144062,3024012,"Whitefield School","UNOCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","POST16TOPUP","I03",11442,2272.75,915.25,1594,1594,1594,1594,1594,1594,1594,1594,1594,1594]
[144069,3025402,"Mill Hill County High School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","ppservice","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","STMTTOPUPSEC","I03",11442,33962.230000000003,49589.440000000002,41775.83,41775.840000000004,41775.83,41775.840000000004,41775.82,41775.83,41775.840000000004,41775.83,41775.840000000004,41775.83]
[144069,3025402,"Mill Hill County High School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144069,3025402,"Mill Hill County High School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","ppservice","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","STMTTOPUPSEC","I03",11442,5836.44,6034.57,5935.4900000000007,5935.5,5935.5,5935.5099999999993,5935.4900000000007,5935.5,5935.5,5935.5099999999993,5935.4900000000007,5935.5]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144387,3024208,"Queen Elizabeth's Girls' School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","ppservice","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","STMTTOPUPSEC","I03",11442,0,379.93,189.97,189.96,189.97,189.96,189.97,189.96,189.97,189.96,189.97,189.96]
[144388,3024010,"Totteridge Academy","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144388,3024010,"Totteridge Academy","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","POST16TOPUP","I03",11442,672.92,1634.25,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58]
[144389,3024211,"Christ's College Finchley","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","STMTTOPUPSEC","I03",11442,5984.47,8669.0399999999991,7326.74,7326.75,7326.75,7326.75,7326.75,7326.75,7326.75,7326.7599999999993,7326.74,7326.75]
[144389,3024211,"Christ's College Finchley","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[144389,3024211,"Christ's College Finchley","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","ARPP16BASE","I02",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","ARPTOPUP","I03",11423,26592.880000000001,26697.95,26645.43,26645.41,26645.420000000002,26645.41,26645.420000000002,26645.41,26645.42,26645.420000000002,26645.41,26645.420000000002]
[145169,3025400,"Hendon School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","POST16ARPTOPUP","I03",11423,5836,5836,5836,5836,5836,5836,5836,5836,5836,5836,5836,5836]
[145169,3025400,"Hendon School","POST16TOPUP","I03",11442,1945.98,361.19000000000005,1153.58,1153.5900000000001,1153.58,1153.58,1153.58,1153.58,1153.5900000000001,1153.58,1153.5900000000001,1153.58]
[145169,3025400,"Hendon School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","STMTTOPUPSEC","I03",11442,25201.75,25204.42,25203.08,25203.08,25203.09,25203.08,25203.08,25203.09,25203.08,25203.08,25203.09,25203.08]
[145169,3025400,"Hendon School","STMTPY","I03",11442,0,-113.01,-56.51,-56.51,-56.5,-56.51,-56.51,-56.5,-56.51,-56.51,-56.5,-56.51]
[145169,3025400,"Hendon School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","OCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[145169,3025400,"Hendon School","UNOCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","POST16TOPUP","I03",11442,1837.49,-481.32000000000016,678.07999999999993,678.07999999999993,678.08999999999992,678.07999999999993,678.07999999999993,678.08999999999992,678.07999999999993,678.07999999999993,678.08999999999992,678.07999999999993]
[145386,3025409,"Hasmonean High School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","SPLIT SITES","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","STMTTOPUPSEC","I03",11442,18019.38,21942.620000000003,19981.009999999998,19980.990000000002,19981,19981,19981,19981,19981.009999999998,19980.990000000002,19981,19981]
[145386,3025409,"Hasmonean High School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[145386,3025409,"Hasmonean High School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[147243,3024752,"Henrietta Barnett School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","POST16TOPUP","I03",11442,2114.9,192.26999999999975,1153.58,1153.58,1153.58,1153.5899999999997,1153.5900000000001,1153.58,1153.58,1153.5899999999997,1153.58,1153.58]
[148020,3024210,"Copthall School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","STMTTOPUPSEC","I03",11442,7309.87,10531.47,8920.67,8920.65,8920.67,8920.67,8920.67,8920.67,8920.66,8920.66,8920.67,8920.67]
[148020,3024210,"Copthall School","STMTPY","I03",11442,0,113.01,56.51,56.51,56.5,56.51,56.51,56.5,56.51,56.51,56.5,56.51]
[148020,3024210,"Copthall School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148020,3024210,"Copthall School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","STMTTOPUPPRI","I03",11443,2486.39,315.67999999999984,1401.04,1401.03,1401.04,1401.03,1401.0300000000002,1401.04,1401.03,1401.04,1401.03,1401.04]
[148347,3022030,"Grasvenor Avenue Infants","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[148347,3022030,"Grasvenor Avenue Infants","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","STMTTOPUPPRI","I03",11443,6623.31,4791.59,5707.46,5707.4400000000005,5707.46,5707.4500000000007,5707.45,5707.46,5707.4400000000005,5707.46,5707.4400000000005,5707.46]
[151094,3022018,"Deansbrook Junior School","STMTPY","I03",11443,0,339.04,169.52,169.52,169.52,169.53,169.52,169.52,169.52,169.52,169.52,169.52]
[151094,3022018,"Deansbrook Junior School","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri IDACI A","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151094,3022018,"Deansbrook Junior School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","AUTHOURS","I01",10284,0,0,0,0,0,14987.65,14987.64,14987.65,14987.64,0,0,0]
[151702,3022047,"Hyde School","AUTIDACI","I01",10284,0,0,0,0,0,1034.43,1034.43,1034.42,1034.43,0,0,0]
[151702,3022047,"Hyde School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","SPRHOURS","I01",10284,0,0,0,0,0,0,0,0,0,22088.46,22088.45,22088.46]
[151702,3022047,"Hyde School","SPRIDACI","I01",10284,0,0,0,0,0,0,0,0,0,1512.63,1512.64,1512.63]
[151702,3022047,"Hyde School","STMTTOPUPPRI","I03",11443,8478.27,9857.8000000000011,9168.0300000000007,9168.0400000000009,9168.0300000000007,9168.0400000000009,9168.0400000000009,9168.0300000000007,9168.0400000000009,9168.0300000000007,9168.0400000000009,9168.0300000000007]
[151702,3022047,"Hyde School","SUMHOURS","I01",10284,17529.62,17529.63,17529.62,17529.62,17529.62,0,0,0,0,0,0,-17529.62]
[151702,3022047,"Hyde School","SUMIDACI","I01",10284,1229.8,1229.8,1229.8,1229.8,1229.8,0,0,0,0,0,0,-1229.8]
[151702,3022047,"Hyde School","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","STMTPY","I03",11443,0,452.06,226.02,226.03,226.03,226.03,226.02,226.03,226.03,226.03,226.02,226.03]
[151702,3022047,"Hyde School","NURSERYEX","I03",10265,0,211.29,105.64,105.64,105.64,105.65,105.64,105.64,105.64,105.65,105.64,105.64]
[151702,3022047,"Hyde School","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[151702,3022047,"Hyde School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","ARPTOPUP","I03",11422,34358.19,35113.32,34735.74,34735.75,34735.75,34735.760000000002,34735.74,34735.75,34735.75,34735.760000000002,34735.74,34735.75]
[152128,3023519,"Broadfields Primary School","AUTHOURS","I01",10284,0,0,0,0,0,12235.73,12235.73,12235.72,12235.73,0,0,0]
[152128,3023519,"Broadfields Primary School","AUTIDACI","I01",10284,0,0,0,0,0,826.21,826.2,826.21,826.2,0,0,0]
[152128,3023519,"Broadfields Primary School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","SPRHOURS","I01",10284,0,0,0,0,0,0,0,0,0,18891.18,18891.18,18891.18]
[152128,3023519,"Broadfields Primary School","SPRIDACI","I01",10284,0,0,0,0,0,0,0,0,0,1236.06,1236.06,1236.06]
[152128,3023519,"Broadfields Primary School","STMTTOPUPPRI","I03",11443,7126.74,6595.49,6861.12,6861.12,6861.12,6861.12,6861.11,6861.12,6861.11,6861.13,6861.11,6861.12]
[152128,3023519,"Broadfields Primary School","SUMHOURS","I01",10284,12279.27,12279.27,12279.26,12279.27,12279.27,0,0,0,0,0,0,-12279.27]
[152128,3023519,"Broadfields Primary School","SUMIDACI","I01",10284,854.06,854.07,854.06,854.06,854.06,0,0,0,0,0,0,-854.06]
[152128,3023519,"Broadfields Primary School","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","ARPPY","I03",11422,0,257.04000000000002,128.52000000000001,128.52000000000001,128.52000000000001,128.53,128.52000000000001,128.52000000000001,128.52000000000001,128.52000000000001,128.52000000000001,128.52000000000001]
[152128,3023519,"Broadfields Primary School","NURSERYEX","I03",10265,0,1041.8599999999999,520.92999999999995,520.91999999999996,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.91999999999996,520.92999999999995,520.92999999999995]
[152128,3023519,"Broadfields Primary School","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri IDACI A","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","OCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[152128,3023519,"Broadfields Primary School","UNOCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","AUTHOURS","I01",10284,0,0,0,0,0,12759.75,12759.74,12759.75,12759.74,0,0,0]
[152217,3022038,"Parkfield Primary School","AUTIDACI","I01",10284,0,0,0,0,0,686.24,686.24,686.23,686.24,0,0,0]
[152217,3022038,"Parkfield Primary School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri Mob","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","SPRHOURS","I01",10284,0,0,0,0,0,0,0,0,0,24175.66,24175.66,24175.66]
[152217,3022038,"Parkfield Primary School","SPRIDACI","I01",10284,0,0,0,0,0,0,0,0,0,1297.44,1297.43,1297.44]
[152217,3022038,"Parkfield Primary School","STMTTOPUPPRI","I03",11443,6257.58,7362.45,6810.01,6810.02,6810.01,6810.02,6810.01,6810.01,6810.02,6810.01,6810.01,6810.02]
[152217,3022038,"Parkfield Primary School","SUMHOURS","I01",10284,12674.44,12674.44,12674.44,12674.44,12674.44,0,0,0,0,0,0,-12674.44]
[152217,3022038,"Parkfield Primary School","SUMIDACI","I01",10284,626.63,626.64,626.63,626.63,626.63,0,0,0,0,0,0,-626.63]
[152217,3022038,"Parkfield Primary School","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","NURSERYEX","I03",10265,0,723.7,361.85,361.85,361.85,361.85,361.85,361.85,361.85,361.85,361.85,361.85]
[152217,3022038,"Parkfield Primary School","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[152217,3022038,"Parkfield Primary School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","othertopup","I03",11424,0,1761.67,880.83,880.83,880.84,880.83,880.83,880.84,880.83,880.83,880.84,880.83]
[153627,3024001,"Archer Academy","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","SPLIT SITES","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","STMTTOPUPSEC","I03",11442,20868.87,24853.8,22861.34,22861.32,22861.34,22861.329999999998,22861.34,22861.329999999998,22861.34,22861.32,22861.34,22861.329999999998]
[153627,3024001,"Archer Academy","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[153627,3024001,"Archer Academy","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","STMTTOPUPPRI","I03",11443,2144.44,1431.31,1787.87,1787.88,1787.88,1787.8700000000001,1787.87,1787.88,1787.88,1787.8700000000001,1787.87,1787.88]
[155029,3022004,"Rimon Jewish Primary School","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155029,3022004,"Rimon Jewish Primary School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","AUTHOURS","I01",10284,0,0,0,0,0,12153.19,12153.2,12153.19,12153.19,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","AUTIDACI","I01",10284,0,0,0,0,0,745.6,745.6,745.59,745.6,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","DISECON","I01",11448,1791.67,1791.66,1791.67,1791.67,1791.66,1791.67,1791.67,1791.66,1791.67,1791.67,1791.66,1791.67]
[155126,3022048,"Millbrook Park CE Primary School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","othertopup","I03",11424,0,565.07000000000005,282.54000000000002,282.52999999999997,282.54000000000002,282.52999999999997,282.54000000000002,282.52999999999997,282.54000000000002,282.52999999999997,282.54000000000002,282.52999999999997]
[155126,3022048,"Millbrook Park CE Primary School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri Mob","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","SPRHOURS","I01",10284,0,0,0,0,0,0,0,0,0,16366.74,16366.75,16366.74]
[155126,3022048,"Millbrook Park CE Primary School","SPRIDACI","I01",10284,0,0,0,0,0,0,0,0,0,1012.02,1012.03,1012.02]
[155126,3022048,"Millbrook Park CE Primary School","STMTTOPUPPRI","I03",11443,2887.74,3012.43,2950.08,2950.08,2950.09,2950.08,2950.08,2950.09,2950.08,2950.08,2950.09,2950.08]
[155126,3022048,"Millbrook Park CE Primary School","SUMHOURS","I01",10284,6753.5,6753.5,6753.49,6753.5,6753.5,0,0,0,0,0,0,-6753.5]
[155126,3022048,"Millbrook Park CE Primary School","SUMIDACI","I01",10284,360.13,360.13,360.13,360.13,360.13,0,0,0,0,0,0,-360.13]
[155126,3022048,"Millbrook Park CE Primary School","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","STMTPY","I03",11443,0,226.03,113.01,113.02,113.01,113.02,113.01,113.01,113.02,113.01,113.02,113.01]
[155126,3022048,"Millbrook Park CE Primary School","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[155126,3022048,"Millbrook Park CE Primary School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","AUTHOURS","I01",10284,0,0,0,0,0,7797.93,7797.93,7797.93,7797.93,0,0,0]
[156151,3023522,"Claremont Academy","AUTIDACI","I01",10284,0,0,0,0,0,676.26,676.26,676.26,676.26,0,0,0]
[156151,3023522,"Claremont Academy","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri Mob","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","SPRHOURS","I01",10284,0,0,0,0,0,0,0,0,0,12201.2,12201.2,12201.2]
[156151,3023522,"Claremont Academy","SPRIDACI","I01",10284,0,0,0,0,0,0,0,0,0,1079.3,1079.3,1079.3]
[156151,3023522,"Claremont Academy","STMTTOPUPPRI","I03",11443,4339.5600000000004,6401.7899999999991,5370.67,5370.67,5370.67,5370.69,5370.67,5370.67,5370.67,5370.6799999999994,5370.67,5370.67]
[156151,3023522,"Claremont Academy","SUMHOURS","I01",10284,8236.92,8236.92,8236.91,8236.92,8236.92,0,0,0,0,0,0,-8236.92]
[156151,3023522,"Claremont Academy","SUMIDACI","I01",10284,689.34,689.35,689.34,689.34,689.34,0,0,0,0,0,0,-689.34]
[156151,3023522,"Claremont Academy","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","STMTPY","I03",11443,0,220.21,110.1,110.11,110.1,110.11,110.1,110.1,110.11,110.1,110.11,110.1]
[156151,3023522,"Claremont Academy","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156151,3023522,"Claremont Academy","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","ARPP16BASE","I02",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","DISECON","I01",11448,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75,1343.75]
[400116,3026905,"London Academy","LUMP SUM","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","MFG","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","NNDR","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","POST16TOPUP","I03",11442,2643.28,3802.7300000000005,3222.99,3223,3223,3223,3223,3223,3223,3223,3223,3223]
[400116,3026905,"London Academy","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","ppservice","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri AWPU","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri EAL 2","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri FSM6","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri Mob","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec EAL 2","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec FSM6","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","STMTTOPUPPRI","I03",11443,799.9,1031.77,915.82999999999993,915.82999999999993,915.82999999999993,915.84999999999991,915.82999999999993,915.82999999999993,915.82999999999993,915.83999999999992,915.82999999999993,915.82999999999993]
[400116,3026905,"London Academy","STMTTOPUPSEC","I03",11442,16238.65,21275.69,18757.16,18757.169999999998,18757.16,18757.18,18757.16,18757.16,18757.169999999998,18757.169999999998,18757.169999999998,18757.16]
[400116,3026905,"London Academy","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri IDACI C","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri IDACI B","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec IDACI C","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec IDACI B","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec IDACI A","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri FSM","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri LPA","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri IDACI D","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri IDACI E","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Pri IDACI F","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec AWPU KS3","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec AWPU KS4","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec FSM","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec IDACI D","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec IDACI E","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec IDACI F","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","Sec LPA","I01",11510,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","OCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[400116,3026905,"London Academy","UNOCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","STMTTOPUPPRI","I03",11443,672.92,1634.25,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58]
[156270,3022020,"Alma Primary","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156270,3022020,"Alma Primary","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","STMTTOPUPSEC","I03",11442,3133.76,3242.07,3187.92,3187.92,3187.91,3187.92,3187.92,3187.91,3187.92,3187.92,3187.91,3187.92]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156093,3024000,"St Andrew the Apostle Greek Orthodox School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","MFG","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","NNDR","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","POST16TOPUP","I03",11442,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58]
[156628,3025408,"Bishop Douglass Academy","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","STMTTOPUPSEC","I03",11442,1458.19,1729.65,1593.91,1593.92,1593.92,1593.92,1593.9,1593.92,1593.92,1593.92,1593.91,1593.92]
[156628,3025408,"Bishop Douglass Academy","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec AWPU KS4","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156628,3025408,"Bishop Douglass Academy","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","LUMP SUM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec EAL 2","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec FSM6","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec IDACI C","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec IDACI B","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec IDACI A","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec AWPU KS3","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec FSM","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec IDACI D","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec IDACI E","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec IDACI F","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[0,3021234,"Saracens High School","Sec LPA","I01",10163,0,0,0,0,0,0,0,0,0,0,0,0]
[156901,3027000,"Oak Lodge Academy","DFC","CI01",11340,0,0,0,0,0,0,0,0,0,0,0,0]
[156901,3027000,"Oak Lodge Academy","POST16SPECTOPUP","I03",11491,47548.06,53930.44,50739.25,50739.25,50739.25,50739.259999999995,50739.240000000005,50739.25,50739.25,50739.25,50739.25,50739.25]
[156901,3027000,"Oak Lodge Academy","PPFSMSEC","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156901,3027000,"Oak Lodge Academy","SPECIALP16BASE","I02","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156901,3027000,"Oak Lodge Academy","SPECIALRY11Base","I01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[156901,3027000,"Oak Lodge Academy","SPECIALTOPUP","I03",11491,122811.73,135035.26999999999,128923.5,128923.5,128923.5,128923.51,128923.49,128923.5,128923.5,128923.5,128923.5,128923.5]
[157055,3022049,"Watling Park Free School","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri Mob","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","STMTTOPUPPRI","I03",11443,915.83,915.84,915.83,915.83,915.84,915.83,915.83,915.84,915.83,915.83,915.84,915.83]
[157055,3022049,"Watling Park Free School","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157055,3022049,"Watling Park Free School","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157308,3025950,"Oak Hill School","ARPTOPUP","I03",11423,0,19214.560000000001,9607.27,9607.2800000000007,9607.2800000000007,9607.2800000000007,9607.27,9607.2800000000007,9607.2800000000007,9607.27,9607.2800000000007,9607.2800000000007]
[157308,3025950,"Oak Hill School","SPECIALP16BASE","I02","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157308,3025950,"Oak Hill School","SPECIALRY11Base","I01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157308,3025950,"Oak Hill School","SPECIALTOPUP","I03",11491,37638.89,37638.89,37638.89,37638.89,37638.89,37638.89,37638.879999999997,37638.89,37638.89,37638.89,37638.89,37638.89]
[157308,3025950,"Oak Hill School","ARPPY","I03",11423,0,277.77999999999997,138.88999999999999,138.88999999999999,138.88999999999999,138.88999999999999,138.88,138.88999999999999,138.88999999999999,138.88999999999999,138.88999999999999,138.88999999999999]
[157542,3022051,"Summerside Primary Academy","ARPTOPUP","I03",11422,10801.24,11106.76,10954,10954,10954,10954.01,10953.99,10954,10954,10954,10954,10954]
[157542,3022051,"Summerside Primary Academy","AUTHOURS","I01",10284,0,0,0,0,0,6196.25,6196.24,6196.25,6196.24,0,0,0]
[157542,3022051,"Summerside Primary Academy","AUTIDACI","I01",10284,0,0,0,0,0,400.28,400.29,400.28,400.28,0,0,0]
[157542,3022051,"Summerside Primary Academy","DFC","CI01","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","NNDR","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","NURARPTOPUP","I03",11432,885.35,389.49,637.41000000000008,637.42000000000007,637.42000000000007,637.41000000000008,637.41000000000008,637.42000000000007,637.42000000000007,637.41000000000008,637.42000000000007,637.42000000000007]
[157542,3022051,"Summerside Primary Academy","PEGRANT","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","PPFSMPRI","I05","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","SPRHOURS","I01",10284,0,0,0,0,0,0,0,0,0,10217.4,10217.39,10217.4]
[157542,3022051,"Summerside Primary Academy","SPRIDACI","I01",10284,0,0,0,0,0,0,0,0,0,579.29999999999995,579.29,579.29999999999995]
[157542,3022051,"Summerside Primary Academy","STMTTOPUPPRI","I03",11443,7943.11,7993.15,7968.13,7968.13,7968.13,7968.15,7968.13,7968.13,7968.13,7968.13,7968.13,7968.13]
[157542,3022051,"Summerside Primary Academy","SUMHOURS","I01",10284,9586.84,9586.85,9586.84,9586.84,9586.84,0,0,0,0,0,0,-9586.84]
[157542,3022051,"Summerside Primary Academy","SUMIDACI","I01",10284,623.82000000000005,623.82000000000005,623.80999999999995,623.82000000000005,623.82000000000005,0,0,0,0,0,0,-623.82000000000005]
[157542,3022051,"Summerside Primary Academy","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","ARPPY","I03",11422,0,-185.39,-92.69,-92.7,-92.69,-92.7,-92.69,-92.69,-92.7,-92.69,-92.7,-92.69]
[157542,3022051,"Summerside Primary Academy","Pri IDACI C","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri IDACI D","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","OCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[157542,3022051,"Summerside Primary Academy","UNOCCARPRY11BASE","I01",11438,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","LUMP SUM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","MFG","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","Pri AWPU","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","Pri EAL 2","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","Pri FSM6","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","UIFSM","I18","EFA",0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","Pri IDACI B","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","Pri FSM","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","Pri LPA","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","Pri IDACI E","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
[157839,3022050,"Ashmole Primary School (NEW)","Pri IDACI F","I01",10162,0,0,0,0,0,0,0,0,0,0,0,0]
["Grand Total",null,null,null,null,null,703183.46200000006,783784.87199999997,743483.96200000006,743483.97200000018,743484.14200000011,730139.44000000029,730139.08000000007,730139.27000000037,730139.27000000014,772612.12000000034,772612.11000000022,689141.40000000037]

{"sheet":"AdjustedFactors1718","index":34,"n_rows":139,"n_cols":61,"rows_kept":139,"cut":false,"hidden":true,"merged":[]}
["Adjusted Factors Sheet from the FINAL January APT submitted on 21.01.16"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Columns not on APT - added by SFT"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["LAESTAB","School Name","Phase","Academy Type","London Fringe","Number of Primary year groups for middle schools","Number of Secondary year groups for middle schools","Number of Primary year groups for all schools","Number of Secondary year groups for all schools","NOR","NOR Primary","NOR Reception","NOR Y1-4 for calculation of the eligible pupils for the primary prior attainment factor ONLY","NOR Secondary","NOR KS3","NOR KS4","Reception Difference","17-18 Base NOR","Average Year Group Size","Primary FSM Units","Primary Ever 6 Units","Secondary FSM Units","Secondary Ever 6 Units","IDACI Primary Units Band G","IDACI Primary Units Band F","IDACI Primary Units Band E","IDACI Primary Units Band D","IDACI Primary Units Band C","IDACI Primary Units Band B","IDACI Primary Units Band A","IDACI Secondary Units Band G","IDACI Secondary Units Band F","IDACI Secondary Units Band E","IDACI Secondary Units Band D","IDACI Secondary Units Band C","IDACI Secondary Units Band B","IDACI Secondary Units Band A","EAL 1 Primary Units","EAL 2 Primary Units","EAL 3 Primary Units","EAL 1 Secondary Units","EAL 2 Secondary Units","EAL 3 Secondary Units","LAC X Units","Low Attainment under new EYFSP Proportion","Low Attainment under old EYFSP Proportion 73","Low Attainment under old EYFSP Proportion 78","Low attainment total Primary Units","Low attainment total Secondary Units","Mobility Primary Units","Mobility Secondary Units","Primary sparsity av. Distance to 2nd school\n(miles)","Secondary sparsity av. Distance to 2nd school\n(miles)","Sparsity flag","Default","HNPri","HNSec","Growth","Year","Lookupcode"]
[null,null,null,null,null,null,null,null,121,49239,29779,4491,17463,19460,11888,7572,0,49239,8854,4161,8169,2446,5696,17426,3209,2905,2874,2005,1348,12,11139,2126,1940,1708,1435,1060,52,3648,6617,9068,362,784,1182,119,5906,937,1339,8491,3418,434,62,34,21,0,115,92,131,436,0,0]
[3022002,"Barnfield School","Primary",0,1,0,0,7,0,454.5,454.5,56,239,0,0,0,0,454.5,64.930000000000007,70.290000000000006,288.89,0,0,97.46,25.09,102.29,162.11000000000001,51.14,16.399999999999999,0,0,0,0,0,0,0,0,61.82,125.93,180.88,0,0,0,0,96.66,31.48,53.52,171.28,0,0,0,0.39,0,0,1,0,0,null,null,3022002]
[3022003,"Bell Lane Primary School","Primary",0,1,0,0,7,0,390,390,53,227,0,0,0,0,390,55.71,138,198.35,0,0,250.93,32.25,70.540000000000006,8.06,23.18,5.04,0,0,0,0,0,0,0,0,81.489999999999995,146.69,207.22,0,0,0,0.96,75.67,33.33,36.67,130,0,30,0,0.27,0,0,1,0,0,null,null,3022003]
[3022007,"Brookland Junior School","Primary",0,1,0,0,4,0,356,356,0,177,0,0,0,0,356,89,40,80.319999999999993,0,0,311.75,26.15,5.03,2.0099999999999998,8.0500000000000007,3.02,0,0,0,0,0,0,0,0,9,19,59,0,0,0,0,57.87,10.6,16.489999999999998,74.349999999999994,0,0,0,0.48,0,0,1,0,0,null,null,3022007]
[3022008,"Brookland Infant  & Nursery School","Primary",0,1,0,0,3,0,270,270,90,180,0,0,0,0,270,90,30,38,0,0,244.72,15.17,8.09,0,2.02,0,0,0,0,0,0,0,0,0,79.5,141,141,0,0,0,0,39.659999999999997,0,0,59.49,0,0,0,0.46,0,0,1,0,0,null,null,3022008]
[3022009,"Brunswick Park Primary & Nursery School","Primary",0,1,0,0,7,0,391,391,60,241,0,0,0,0,391,55.86,48,107.82,0,0,253.3,20.100000000000001,34.17,14.07,3.02,66.34,0,0,0,0,0,0,0,0,23.63,57.88,93.32,0,0,0,0,79.650000000000006,10.71,16.07,113.08,0,0,0,0.43,0,0,1,0,0,null,null,3022009]
[3022010,"Childs Hill School","Primary",0,1,0,0,7,0,301,301,52,172,0,0,0,0,301,43,77.650000000000006,144.29,0,0,47.73,12.66,103.26,74.03,59.42,3.9,0,0,0,0,0,0,0,0,45.95,94.21,133.27000000000001,0,0,0,0,77.290000000000006,19.73,25.89,118.54,0,0.57999999999999996,0,0.23,0,0,1,13,0,null,null,3022010]
[3022011,"Church Hill Primary School","Primary",0,1,0,0,7,0,226,226,27,119,0,0,0,0,226,32.29,15,47.79,0,0,187.66,6.05,14.13,11.1,0,7.06,0,0,0,0,0,0,0,0,13.63,19.309999999999999,27.26,0,0,0,0,44.23,9.5500000000000007,13.13,65.150000000000006,0,0,0,0.33,0,0,1,0,0,null,null,3022011]
[3022014,"Colindale School","Primary",0,1,0,0,7,0,650,650,90,388,0,0,0,0,650,92.86,144.99,211.74,0,0,150.31,207.04,14.93,137.37,126.42,13.94,0,0,0,0,0,0,0,0,86.82,172.5,253.6,0,0,0,0,122.25,19.11,34.85,179.46,0,0.1,0,0.47,0,0,1,9,0,null,null,3022014]
[3022015,"Coppetts Wood","Primary",0,1,0,0,7,0,229,229,31,150,0,0,0,0,229,32.71,58.91,89.69,0,0,60.36,59.41,72.819999999999993,8.6199999999999992,21.08,6.71,0,0,0,0,0,0,0,0,25.08,44.71,62.16,0,0,0,0,61.57,10.17,14.24,82.66,0,0,0,0.32,0,0,1,12,0,null,null,3022015]
[3022016,"Courtland School","Primary",0,1,0,0,7,0,212,212,29,122,0,0,0,0,212,30.29,16,41.39,0,0,192.91,17.079999999999998,1,1,0,0,0,0,0,0,0,0,0,0,28.11,57.39,69.099999999999994,0,0,0,0,30.85,2.14,3.21,39.46,0,0,0,0.45,0,0,1,0,0,null,null,3022016]
[3022017,"Cromer Road Primary School","Primary",0,1,0,0,7,0,413,413,60,234,0,0,0,0,413,59,48,125.7,0,0,223.16,76.739999999999995,20.2,76.739999999999995,6.06,10.1,0,0,0,0,0,0,0,0,38.31,59.86,82.6,0,0,0,1,82.53,20.399999999999999,24.93,125.73,0,0,0,0.52,0,0,1,0,0,null,null,3022017]
[3022019,"Deansbrook Infant School","Primary",0,1,0,0,3,0,266,266,88,178,0,0,0,0,266,88.67,45,79.11,0,0,112,8,33,97,11,4,1,0,0,0,0,0,0,0,100.12,183.81,183.81,0,0,0,0,73.73,0,0,110.18,0,0,0,0.28999999999999998,0,0,1,0,0,null,null,3022019]
[3022021,"Dollis Infant School","Primary",0,1,0,0,3,0,240,240,71,169,0,0,0,0,240,80,35,85.07,0,0,112,64,21,8,27,8,0,0,0,0,0,0,0,0,103.67,190.3,190.3,0,0,0,0,68.66,0,0,97.5,0,0,0,0.5,0,0,1,0,0,null,null,3022021]
[3022023,"Edgware Primary School","Primary",0,1,0,0,7,0,601,601,90,352,0,0,0,0,601,85.86,97,214,0,0,243.81,94.31,39.130000000000003,166.55,29.1,28.09,0,0,0,0,0,0,0,0,119.26,232.61,317.62,0,0,0,2,179.99,34.5,49.5,269.91000000000003,0,42.9,0,0.39,0,0,1,0,0,null,null,3022023]
[3022024,"Fairway Primary School","Primary",0,1,0,0,7,0,229,229,30,140,0,0,0,0,229,32.71,52,84.67,0,0,156.68,37.159999999999997,7.03,17.07,2.0099999999999998,9.0399999999999991,0,0,0,0,0,0,0,0,27.62,59.84,81.7,0,0,0,0.96,63.33,2.23,6.68,80.569999999999993,0,4.0999999999999996,0,0.31,0,0,1,0,0,null,null,3022024]
[3022025,"Foulds","Primary",0,1,0,0,7,0,313,313,45,179,0,0,0,0,313,44.71,6,24.84,0,0,300,2,7,4,0,0,0,0,0,0,0,0,0,0,4.67,18.690000000000001,30.37,0,0,0,0,29.16,1.06,2.12,36.53,0,0,0,0.33,0,0,1,0,0,null,null,3022025]
[3022026,"Frith Manor School","Primary",0,1,0,0,7,0,617,617,89,350,0,0,0,0,617,88.14,63,121.2,0,0,409.66,112.73,63.41,11.07,11.07,9.06,0,0,0,0,0,0,0,0,113.04,174.27,237.85,0,0,0,1,119,17.55,23.82,166.89,0,11.3,0,0.51,0,0,1,0,0,null,null,3022026]
[3022027,"Garden Suburb Junior","Primary",0,1,0,0,4,0,354,354,0,175,0,0,0,0,354,88.5,30,90.72,0,0,269.76,51.14,6.02,11.03,8.02,8.02,0,0,0,0,0,0,0,0,12,25,76,0,0,0,0,64.73,30.24,47.17,111.89,0,2.6,0,0.47,0,0,1,0,0,null,null,3022027]
[3022028,"Garden Suburb Infant School","Primary",0,1,0,0,3,0,270,270,90,180,0,0,0,0,270,90,25,32.119999999999997,0,0,211.78,43.16,4.01,5.0199999999999996,5.0199999999999996,1,0,0,0,0,0,0,0,0,90,178.5,178.5,0,0,0,0,48,0,0,72,0,0,0,0.47,0,0,1,0,0,null,null,3022028]
[3022029,"Goldbeaters Primary School","Primary",0,1,0,0,7,0,418,418,60,241,0,0,0,0,418,59.71,112,220.42,0,0,23.22,16.149999999999999,64.62,152.46,128.22999999999999,30.29,3.03,0,0,0,0,0,0,0,44.37,98.08,142.44999999999999,0,0,0,1.99,100.86,19.12,32.630000000000003,155.86000000000001,0,0,0,0.24,0,0,1,0,0,null,null,3022029]
[3022031,"Hollickwood JMI School","Primary",0,1,0,0,7,0,193,193,29,110,0,0,0,0,193,27.57,39,95.54,0,0,54,51,20,7,54,7,0,0,0,0,0,0,0,0,20.010000000000002,32.950000000000003,48.25,0,0,0,0,42.72,3.52,8.2200000000000006,59.94,0,3.7,0,0.38,0,0,1,0,0,null,null,3022031]
[3022032,"Holly Park School","Primary",0,1,0,0,7,0,456.5,456.5,60,250.5,0,0,0,0,456.5,65.209999999999994,59.71,123.09,0,0,332.54,6.89,71.819999999999993,13.77,16.73,14.76,0,0,0,0,0,0,0,0,42.1,73.13,101.94,0,0,0,0.97,52.27,7.3,12.17,74.19,0,0,0,0.28000000000000003,0,0,1,0,0,null,null,3022032]
[3022036,"Livingstone School","Primary",0,1,0,0,7,0,253,253,32,177,0,0,0,0,253,36.14,57.16,131.71,0,0,80.239999999999995,37.76,82.13,43.43,3.78,5.66,0,0,0,0,0,0,0,0,17.149999999999999,50.39,78.260000000000005,0,0,0,0,60.78,14.96,18.420000000000002,84.18,0,4.6900000000000004,0,0.47,0,0,1,17,0,null,null,3022036]
[3022037,"Manorside Primary School","Primary",0,1,0,0,7,0,303,303,30,183,0,0,0,0,303,43.29,26,71.47,0,0,225.75,49.16,3.01,4.01,10.029999999999999,11.04,0,0,0,0,0,0,0,0,43.61,86.09,102.86,0,0,0,0,88.34,9.76,16.27,116.11,0,0,0,0.26,0,0,1,0,0,null,null,3022037]
[3022041,"MORASHA JEWISH PRIMARY SCHOOL","Primary",0,1,0,0,7,0,208,208,30,119,0,0,0,0,208,29.71,3,5.07,0,0,196.95,4.0199999999999996,5.0199999999999996,0,2.0099999999999998,0,0,0,0,0,0,0,0,0,2.34,3.51,7.01,0,0,0,0,13.22,0,0,15.45,0,0,0,0.26,0,0,1,0,0,null,null,3022041]
[3022042,"Monkfrith School","Primary",0,1,0,0,7,0,332,332,60,181,0,0,0,0,332,47.43,15,53.69,0,0,270.26,20.239999999999998,32.39,3.04,1.01,5.0599999999999996,0,0,0,0,0,0,0,0,20.9,36.89,41.81,0,0,0,0,45.25,10.58,12.7,70.73,0,0,0,0.32,0,0,1,0,0,null,null,3022042]
[3022043,"Moss Hall Junior School","Primary",0,1,0,0,4,0,413,413,0,236,0,0,0,0,413,103.25,26,87,0,0,371.6,21.21,8.08,7.07,5.05,0,0,0,0,0,0,0,0,0,11,25,57,0,0,0,2,75.3,15.76,24.25,99.54,0,0,0,0.42,0,0,1,0,0,null,null,3022043]
[3022044,"Moss Hall Infant School","Primary",0,1,0,0,3,0,355,355,120,235,0,0,0,0,355,118.33,29,77.260000000000005,0,0,330.93,14.04,2.0099999999999998,2.0099999999999998,6.02,0,0,0,0,0,0,0,0,0,117.83,205.45,205.45,0,0,0,0.98,71.94,0,0,108.67,0,0,0,0.41,0,0,1,0,0,null,null,3022044]
[3022045,"Northside School","Primary",0,1,0,0,7,0,244,244,30,154,0,0,0,0,244,34.86,47,68.400000000000006,0,0,230,6,2,5,1,0,0,0,0,0,0,0,0,0,41.05,67.27,109.46,0,0,0,0,65.680000000000007,8.75,10,86.29,0,0.6,0,0.36,0,0,1,0,0,null,null,3022045]
[3022052,"Summerside Primary School","Primary",0,1,0,0,7,0,475,475,58,308,0,0,0,0,475,67.86,97.74,202.56,0,0,299.69,37.22,20.57,76.39,16.649999999999999,22.53,1.96,0,0,0,0,0,0,0,106.18,162.06,226.88,0,0,0,0,119.43,20.74,28.15,163.78,0,59.03,0,0.28999999999999998,0,0,1,11,0,null,null,3022052]
[3022054,"Woodridge  Primary School","Primary",0,1,0,0,7,0,240,240,31,123,0,0,0,0,240,34.29,14,21.09,0,0,216,11,3,4,2,4,0,0,0,0,0,0,0,0,18.37,39.04,53.97,0,0,0,0,31.31,1.39,2.77,39.14,0,0,0,0.45,0,0,1,0,0,null,null,3022054]
[3022055,"Tudor School","Primary",0,1,0,0,7,0,236,236,52,108,0,0,0,0,236,33.71,35,76.5,0,0,149.16,27.58,4.09,12.26,11.24,31.67,0,0,0,0,0,0,0,0,43.61,80.8,101.33,0,0,0,0,46.64,17.059999999999999,18.61,83.69,0,22.4,0,0.28999999999999998,0,0,1,0,0,null,null,3022055]
[3022057,"Underhill School and Children's Centre","Primary",0,1,0,0,7,0,533.5,533.5,71.5,316,0,0,0,0,533.5,76.209999999999994,123.93,260.64999999999998,0,0,202.02,24.52,77.48,125.53,4.9000000000000004,99.05,0,0,0,0,0,0,0,0,67.86,105.3,154.43,0,0,0,0,122.83,32.17,34.64,181.84,0,6.68,0,0.41,0,0,1,0,0,null,null,3022057]
[3022060,"WHITINGS HILL PRIMARY SCHOOL","Primary",0,1,0,0,7,0,416,416,60,238,0,0,0,0,416,59.43,114,171.65,0,0,150.72,4.0199999999999996,189.91,41.2,5.0199999999999996,25.12,0,0,0,0,0,0,0,0,26.88,50.25,80.63,0,0,0,0,84.48,15.88,22.69,125.24,0,5.4,0,0.52,0,0,1,0,0,null,null,3022060]
[3022067,"Chalgrove Primary School","Primary",0,1,0,0,7,0,257,257,29,171,0,0,0,0,257,36.71,28,72.31,0,0,203.58,17.13,10.08,11.09,6.05,9.07,0,0,0,0,0,0,0,0,57.49,122.86,154.43,0,0,0,0,57.38,4.62,7.7,73.36,0,8.3000000000000007,0,0.5,0,0,1,0,0,null,null,3022067]
[3022070,"Sunnyfields Primary School","Primary",0,1,0,0,7,0,207,207,30,118,0,0,0,0,207,29.57,74,107.48,0,0,97.95,44.43,12.12,4.04,45.44,3.03,0,0,0,0,0,0,0,0,31.58,61.98,90.05,0,0,0,0,34.64,18.059999999999999,20.47,64.45,0,0,0,0.42,0,0,1,0,0,null,null,3022070]
[3022071,"Queenswell Infant and Nursery School","Primary",0,1,0,0,3,0,267,267,89,178,0,0,0,0,267,89,48,81.77,0,0,170,51,33,7,2,4,0,0,0,0,0,0,0,0,91.5,174,174,0,0,0,0,59.33,0,0,89,0,0,0,0.3,0,0,1,0,0,null,null,3022071]
[3022072,"Queenswell Junior School","Primary",0,1,0,0,4,0,359,359,0,186,0,0,0,0,359,89.75,75,164.72,0,0,208.16,68.38,34.19,18.100000000000001,10.06,20.11,0,0,0,0,0,0,0,0,23,39,103,0,0,0,2.11,91.05,24.33,37.840000000000003,128.88999999999999,0,10.1,0,0.3,0,0,1,0,0,null,null,3022072]
[3022073,"Danegrove JMI School","Primary",0,1,0,0,7,0,656,656,88,363,0,0,0,0,656,93.71,92,187.71,0,0,388.55,27.25,118.08,111.02,3.03,8.07,0,0,0,0,0,0,0,0,108.56,170.93,240.23,0,0,0,5.99,111.12,33.72,37.76,171.95,0,0,0,0.31,0,0,1,0,0,null,null,3022073]
[3022076,"Wessex  Gardens Primary School","Primary",0,1,0,0,7,0,412,412,60,233,0,0,0,0,412,58.86,65,161.82,0,0,145.35,16.04,48.12,106.26,89.22,4.01,3.01,0,0,0,0,0,0,0,70.23,133.43,204.83,0,0,0,0.93,98.85,10.35,16.82,135.38,0,11.8,0,0.34,0,0,1,0,0,null,null,3022076]
[3022077,"The Orion Primary School","Primary",0,1,0,0,7,0,772,772,121,478,0,0,0,0,772,110.29,208.38,458.74,0,0,43.83,87.66,22.91,62.76,276.92,277.92,0,0,0,0,0,0,0,0,93.25,206.57,299.83,0,0,0,2.12,200.42,43.09,55.25,300.41000000000003,0,9.1300000000000008,0,0.42,0,0,1,6,0,null,null,3022077]
[3022078,"Pardes House School","Primary",0,1,0,0,7,0,293,293,50,176,0,0,0,0,293,41.86,23,36.49,0,0,286.94,0,3.03,0,3.03,0,0,0,0,0,0,0,0,0,5.01,15.03,23.79,0,0,0,0,51.95,2.5299999999999998,5.0599999999999996,68.739999999999995,0,0,0,0.35,0,0,1,0,0,null,null,3022078]
[3022079,"Beis Yaakov","Primary",0,1,0,0,7,0,452,452,57,273,0,0,0,0,452,64.569999999999993,20,50.66,0,0,446,2,2,0,2,0,0,0,0,0,0,0,0,0,21.74,44.63,60.65,0,0,0,0,76.06,1.08,2.16,89.51,0,0,0,0.41,0,0,1,0,0,null,null,3022079]
[3023300,"All Saints Primary School","Primary",0,1,0,0,7,0,210,210,29,120,0,0,0,0,210,30,39,89.86,0,0,38.549999999999997,34.49,38.549999999999997,79.13,16.23,3.04,0,0,0,0,0,0,0,0,21.12,43.41,64.53,0,0,0,1.01,36.33,5.75,9.2100000000000009,52.83,0,0,0,0.31,0,0,1,0,0,null,null,3023300]
[3023302,"Christ Church CE Primary School","Primary",0,1,0,0,7,0,206,206,30,120,0,0,0,0,206,29.43,20.6,20.6,0,0,154.5,2.02,37.36,8.08,1.01,3.03,0,0,0,0,0,0,0,0,12.88,18.73,30.43,0,0,0,0,25.14,3.23,4.3099999999999996,34.47,0,0,0,0.32,0,0,1,0,0,null,null,3023302]
[3023304,"Holy Trinity School","Primary",0,1,0,0,7,0,225,225,30,136,0,0,0,0,225,32.14,37,69.459999999999994,0,0,156.69999999999999,11.05,4.0199999999999996,22.1,16.07,15.07,0,0,0,0,0,0,0,0,16.149999999999999,31.15,48.46,0,0,0,0,43.38,3.47,4.63,55.39,0,0,0,0.41,0,0,1,0,0,null,null,3023304]
[3023305,"Monken Hadley CE Primary School","Primary",0,1,0,0,7,0,146,146,22,81,0,0,0,0,146,20.86,3,6.95,0,0,134,4,4,4,0,0,0,0,0,0,0,0,0,0,2.35,8.24,9.42,0,0,0,0,17.43,0,0,20.52,0,1.4,0,0.7,0,0,1,0,0,null,null,3023305]
[3023307,"St John's CE School N11","Primary",0,1,0,0,7,0,210,210,30,120,0,0,0,0,210,30,7,33.840000000000003,0,0,187,4,9,4,4,2,0,0,0,0,0,0,0,0,11.67,23.33,31.5,0,0,0,0,18.309999999999999,2.0699999999999998,3.1,24.98,0,0,0,0.35,0,0,1,0,0,null,null,3023307]
[3023309,"St Johns N20","Primary",0,1,0,0,7,0,208,208,30,119,0,0,0,0,208,29.71,15,26,0,0,137.66,54.26,9.0399999999999991,3.01,2.0099999999999998,2.0099999999999998,0,0,0,0,0,0,0,0,8.18,16.36,26.88,0,0,0,1,30.02,7.94,13.62,50.99,0,0,0,0.35,0,0,1,0,0,null,null,3023309]
[3023311,"St Mary's C E Primary School N3 1BT","Primary",0,1,0,0,7,0,416,416,59,238,0,0,0,0,416,59.43,30,34.67,0,0,376.72,10.07,16.12,8.06,3.02,2.0099999999999998,0,0,0,0,0,0,0,0,76.38,116.34,149.24,0,0,0,0,73.23,2.56,6.4,92.79,0,0,0,0.5,0,0,1,0,0,null,null,3023311]
[3023312,"St Mary's School EN4","Primary",0,1,0,0,7,0,214,214,30,123,0,0,0,0,214,30.57,14,28.73,0,0,168.14,9.17,14.27,19.36,0,3.06,0,0,0,0,0,0,0,0,4.6500000000000004,11.63,11.63,0,0,0,0,36.18,6.42,7.49,50.79,0,0,0,0.46,0,0,1,0,0,null,null,3023312]
[3023313,"St Paul's School","Primary",0,1,0,0,7,0,199,199,28,114,0,0,0,0,199,28.43,32,44.55,0,0,93.47,5.03,49.25,4.0199999999999996,45.23,2.0099999999999998,0,0,0,0,0,0,0,0,22.11,31.42,45.39,0,0,0,0,38,4.1500000000000004,6.22,51.46,0,0,0,0.26,0,0,1,0,0,null,null,3023313]
[3023314,"St Pauls CE Primary School","Primary",0,1,0,0,7,0,211,211,30,121,0,0,0,0,211,30.14,2,16.309999999999999,0,0,156,26,14,6,4,5,0,0,0,0,0,0,0,0,15.15,26.81,38.47,0,0,0,0,31.03,2.1800000000000002,3.27,39.979999999999997,0,0,0,0.62,0,0,1,0,0,null,null,3023314]
[3023315,"St Andrew's C E","Primary",0,1,0,0,7,0,209,209,30,119,0,0,0,0,209,29.86,7,23.11,0,0,151.72999999999999,20.100000000000001,16.079999999999998,11.05,2.0099999999999998,8.0399999999999991,0,0,0,0,0,0,0,0,14.01,31.53,50.21,0,0,0,0,30.54,0,0,35.659999999999997,0,9.1,0,0.51,0,0,1,0,0,null,null,3023315]
[3023316,"Trent  C of E Primary School","Primary",0,1,0,0,7,0,207,207,30,120,0,0,0,0,207,29.57,5,19.809999999999999,0,0,136.32,26.25,41.4,3.03,0,0,0,0,0,0,0,0,0,0,9.52,19.03,27.36,0,0,0,0,27.37,2.33,4.6500000000000004,37.450000000000003,0,0,0,0.46,0,0,1,0,0,null,null,3023316]
[3023317,"All Saints' CE Primary School","Primary",0,1,0,0,7,0,241,241,30,151,0,0,0,0,241,34.43,23,57.72,0,0,110.46,65.27,45.19,5.0199999999999996,7.03,8.0299999999999994,0,0,0,0,0,0,0,0,21.7,36.549999999999997,70.819999999999993,0,0,0,1.01,48.92,4.29,7.5,64.44,0,0,0,0.36,0,0,1,0,0,null,null,3023317]
[3023500,"The Annunciation Catholic Infant School","Primary",0,1,0,0,3,0,174,174,60,114,0,0,0,0,174,58,18,27.25,0,0,39,23,33,57,16,6,0,0,0,0,0,0,0,0,47.32,91.58,91.58,0,0,0,0,36.61,0,0,55.87,0,0,0,0.18,0,0,1,0,0,null,null,3023500]
[3023501,"Our Lady of Lourdes School","Primary",0,1,0,0,7,0,211,211,30,121,0,0,0,0,211,30.14,17,53.75,0,0,140.33000000000001,29.28,8.08,15.14,4.04,14.13,0,0,0,0,0,0,0,0,10.49,24.48,33.81,0,0,0,1.99,35.29,4.53,10.19,53.02,0,0,0,0.3,0,0,1,0,0,null,null,3023501]
[3023502,"St Agnes RC Primary School","Primary",0,1,0,0,7,0,323,323,59,174,0,0,0,0,323,46.14,30,73.17,0,0,24,24,128,84,58,5,0,0,0,0,0,0,0,0,40.380000000000003,80.75,113.78,0,0,0,0,70.62,11.93,21.69,112.94,0,0,0,0.31,0,0,1,0,0,null,null,3023502]
[3023504,"St Catherines R C Primary","Primary",0,1,0,0,7,0,449,449,60,269,0,0,0,0,449,64.14,45,71.16,0,0,278.72000000000003,35.47,52.7,55.74,3.04,23.31,0,0,0,0,0,0,0,0,26.55,48.48,81.95,0,0,0,0,79.48,3.1,7.24,100.09,0,0,0,0.55000000000000004,0,0,1,0,0,null,null,3023504]
[3023506,"St Vincent's Catholic Primary School","Primary",0,1,0,0,7,0,329,329,45,196,0,0,0,0,329,47,20,59.18,0,0,213.65,55.17,26.08,12.04,10.029999999999999,12.04,0,0,0,0,0,0,0,0,17.440000000000001,32.549999999999997,44.18,0,0,0,0,69.12,5.12,9.2100000000000009,90.74,0,0,0,0.4,0,0,1,0,0,null,null,3023506]
[3023507,"ST. THERESA'S R.C. PRIMARY SCHOOL","Primary",0,1,0,0,7,0,239,239,30,150,0,0,0,0,239,34.14,23,31,0,0,206.73,11.09,2.02,2.02,16.14,1.01,0,0,0,0,0,0,0,0,19.440000000000001,34.31,49.17,0,0,0,0,38.04,2.31,2.31,46.15,0,0,0,0.23,0,0,1,0,0,null,null,3023507]
[3023509,"St Joseph's Catholic Primary School","Primary",0,1,0,0,7,0,487,487,90,271,0,0,0,0,487,69.569999999999993,48,71.06,0,0,264.54000000000002,111.23,31.06,21.04,39.08,20.04,0,0,0,0,0,0,0,0,65.180000000000007,105.76,152.49,0,0,0,0,93.22,23.01,27.39,147.96,0,123.3,0,0.39,0,0,1,0,0,null,null,3023509]
[3023510,"Sacred Heart School","Primary",0,1,0,0,7,0,420,420,60,242,0,0,0,0,420,60,29,41.1,0,0,291.77999999999997,61.59,50.48,11.11,1.01,4.04,0,0,0,0,0,0,0,0,18.670000000000002,43.17,61.83,0,0,0,0,81,4.0999999999999996,5.13,100.49,0,0,0,0.4,0,0,1,0,0,null,null,3023510]
[3023511,"Blessed Dominic School","Primary",0,1,0,0,7,0,381,381,60,234,0,0,0,0,381,54.43,68,128.63999999999999,0,0,49,67,17,45,123,80,0,0,0,0,0,0,0,0,60.53,116.32,162.61000000000001,0,0,0,0,73.06,11.76,15.28,104.86,0,0,0,0.44,0,0,1,0,0,null,null,3023511]
[3023512,"Rosh Pinah Primary School","Primary",0,1,0,0,7,0,402,402,60,224,0,0,0,0,402,57.43,9,16.16,0,0,363,26,4,1,0,8,0,0,0,0,0,0,0,0,7.05,8.23,9.4,0,0,0,0,60.23,4.41,8.82,81.16,0,0,0,0.33,0,0,1,0,0,null,null,3023512]
[3023513,"Menorah Primary School","Primary",0,1,0,0,7,0,388,388,55,225,0,0,0,0,388,55.43,4,26,0,0,375,5,4,3,1,0,0,0,0,0,0,0,0,0,9.32,20.97,38.450000000000003,0,0,0,0,60.54,5.24,9.44,81.53,0,0,0,0.38,0,0,1,0,0,null,null,3023513]
[3023514,"Annunciation Junior School","Primary",0,1,0,0,4,0,223,223,0,115,0,0,0,0,223,55.75,19,48.56,0,0,46.42,21.19,43.39,78.709999999999994,24.22,9.08,0,0,0,0,0,0,0,0,1.06,3.19,22.3,0,0,0,0,37.32,3.24,7.56,44.88,0,0,0,0.2,0,0,1,0,0,null,null,3023514]
[3023516,"Hasmonean Primary School","Primary",0,1,0,0,7,0,206,206,30,119,0,0,0,0,206,29.43,18.54,18.54,0,0,193,7,6,0,0,0,0,0,0,0,0,0,0,0,4.68,12.88,17.559999999999999,0,0,0,1.98,34,1.1200000000000001,4.47,45.03,0,0,0,0.35,0,0,1,0,0,null,null,3023516]
[3023518,"Woodcroft Primary School","Primary",0,1,0,0,7,0,417.5,417.5,56,235,0,0,0,0,417.5,59.64,166.04,225.1,0,0,24.95,23.99,172.76,62.39,103.66,29.75,0,0,0,0,0,0,0,0,51.77,98.04,138.80000000000001,0,0,0,0,122.65,24.71,32.61,179.32,0,0,0,0.26,0,0,1,0,0,null,null,3023518]
[3023520,"Akiva School","Primary",0,1,0,0,7,0,420,420,60,240,0,0,0,0,420,60,0,2.99,0,0,398.9,15.07,4.0199999999999996,2.0099999999999998,0,0,0,0,0,0,0,0,0,0,10.65,20.11,27.21,0,0,0,0,43.36,3.1,4.1399999999999997,55.42,0,0,0,0.28000000000000003,0,0,1,0,0,null,null,3023520]
[3023523,"Martin Primary School","Primary",0,1,0,0,7,0,594,594,90,355,0,0,0,0,594,84.86,49,140.19,0,0,407,10,3,72,45,57,0,0,0,0,0,0,0,0,35.43,74.400000000000006,108.64,0,0,0,1.04,140.16,28.7,39.729999999999997,212.02,0,0,0,0.3,0,0,1,0,0,null,null,3023523]
[3023524,"Beit Shvidler Primary School","Primary",0,1,0,0,7,0,204,204,30,114,0,0,0,0,204,29.14,9,18.55,0,0,192,12,0,0,0,0,0,0,0,0,0,0,0,0,2.34,4.6900000000000004,7.03,0,0,0,0,26.39,0,2.2599999999999998,33.590000000000003,0,0,0,0.45,0,0,1,0,0,null,null,3023524]
[3025200,"Dollis Junior School","Primary",0,1,0,0,4,0,330,330,0,165,0,0,0,0,330,82.5,90,178.35,0,0,145.88,75.459999999999994,39.24,24.15,32.200000000000003,13.08,0,0,0,0,0,0,0,0,19,35,94,0,0,0,0,80,35.71,57.87,137.87,0,1,0,0.55000000000000004,0,0,1,0,0,null,null,3025200]
[3025201,"Osidge Primary School","Primary",0,1,0,0,7,0,410,410,50,241,0,0,0,0,410,58.57,23,62.24,0,0,244.38,43.42,110.07,6.06,3.03,3.03,0,0,0,0,0,0,0,0,75.38,109.64,155.32,0,0,0,0,73.540000000000006,11.9,16.23,102.24,0,0,0,0.33,0,0,1,0,0,null,null,3025201]
[3025948,"Mathilda Marks-Kennedy School","Primary",0,1,0,0,7,0,203,203,30,118,0,0,0,0,203,29,7,12.12,0,0,195.97,7.03,0,0,0,0,0,0,0,0,0,0,0,0,5.87,8.2100000000000009,14.08,0,0,0,0,29.5,2.34,2.34,37.36,0,0,0,0.37,0,0,1,0,0,null,null,3025948]
[3025949,"Menorah Foundation School","Primary",0,1,0,0,7,0,325,325,60,206,0,0,0,0,325,46.43,6,22.16,0,0,301,14,10,0,0,0,0,0,0,0,0,0,0,0,17.43,24.9,34.869999999999997,0,0,0,0,52.3,0,0,64.14,0,0,0,0.27,0,0,1,0,0,null,null,3025949]
[3024003,"Friern Barnet School","Secondary",0,1,0,0,0,5,782,0,0,0,782,461,321,0,782,156.4,0,0,168,411.84,0,0,0,0,0,0,0,340.44,105.13,129.16999999999999,54.07,98.13,55.07,0,0,0,0,37.049999999999997,49.06,74.09,7.94,0,0,0,0,211.54,0,0,0,0.63,0,1,0,0,null,null,3024003]
[3024004,"Menorah High School For Girls","Secondary",0,1,0,0,0,5,212,0,0,0,212,137,75,0,212,42.4,0,0,2.12,2.12,0,0,0,0,0,0,0,208,0,4,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,21.99,0,0,0,0.56000000000000005,0,1,0,0,null,null,3024004]
[3025404,"St Michaels Catholic Grammar School","Secondary",0,1,0,0,0,5,480,0,0,0,480,288,192,0,480,96,0,0,11,34,0,0,0,0,0,0,0,273.27999999999997,60.5,49.41,32.270000000000003,33.28,26.22,5.04,0,0,0,1,1,11,0,0,0,0,0,0.5,0,0,0,0.87,0,1,0,0,null,null,3025404]
[3025405,"Finchley Catholic High School","Secondary",0,1,0,0,0,5,864,0,0,0,864,538,326,0,864,172.8,0,0,66,135.94,0,0,0,0,0,0,0,545.9,97.34,81.28,57.2,52.18,28.1,2.0099999999999998,0,0,0,0,1,2,0,0,0,0,0,118.93,0,0,0,0.95,0,1,0,0,null,null,3025405]
[3025407,"St. James' Catholic High School","Secondary",0,1,0,0,0,5,890,0,0,0,890,536,354,0,890,178,0,0,110,252.86,0,0,0,0,0,0,0,277,115,99,136,171,88,4,0,0,0,6,12,13,1.99,0,0,0,0,127.75,0,0,0,1.04,0,1,0,0,null,null,3025407]
[3025427,"Jewish Community Secondary School","Secondary",0,1,0,0,0,5,897,0,0,0,897,537.79999999999995,359.2,0,897,179.4,0,0,35.53,87.21,0,0,0,0,0,0,0,779.46,40.47,40.47,18.309999999999999,8.67,8.67,0.96,0,0,0,0.96,5.76,16.329999999999998,1.92,0,0,0,0,127.94,0,0,0,0.98,0,1,0,37,null,null,3025427]
[3023521,"St Mary's and St Johns","All-through",0,1,0,0,7,3,1001,545,84,342,456,386,70,0,1001,100.1,56,129.07,53.26,157.69999999999999,284.04000000000002,111.41,50.18,23.08,55.2,21.08,0,228.65,68.849999999999994,41.57,29.88,64.959999999999994,22.09,0,61.74,127.05,208.98,3.93,17.03,30.14,0,135.33000000000001,8.73,12.01,174.19,78.5,0,0,0,0.56999999999999995,0,1,0,0,105,"Year 7","3023521Year 7"]
[3022001,"Etz Chaim","Primary","Recoupment Academy",1,0,0,6,0,183.33,183.33,28,111,0,0,0,0,183.33,30.56,1.1000000000000001,5.28,0,0,173.21,5.62,4.5,0,0,0,0,0,0,0,0,0,0,0,1.32,1.32,3.96,0,0,0,0,31.71,0,0,37.43,0,0,0,0.45,0,0,1,0,0,16.329999999999998,"Year 6","3022001Year 6"]
[3022004,"Rimon Jewish Primary School","Primary","Recoupment Academy",1,0,0,5,0,151.5,151.5,30,108.67,0,0,0,0,151.5,30.3,5.65,11.54,0,0,131.15,7.91,5.65,4.5199999999999996,1.1299999999999999,1.1299999999999999,0,0,0,0,0,0,0,0,10.199999999999999,30.59,39.33,0,0,0,0,28.46,0,0,35.49,0,0.68,0,0.49,0,0,1,0,0,4.67,"Year 3","3022004Year 3","+22*7/12 for Year5 shown on Pupil report"]
["3022018","Deansbrook Junior School","Primary","Recoupment Academy",1,0,0,4,0,384,384,0,205,0,0,0,0,384,96,114,190.18,0,0,165,16,78,91,26,8,0,0,0,0,0,0,0,0,14.04,24.06,92.24,0,0,0,0,99.04,13.59,18.13,117.17,0,0,0,0.25,0,0,1,0,0,null,null,3022018]
[3022020,"Alma Primary","Primary","Recoupment Academy",1,0,0,4,0,137.5,137.5,30,107.5,0,0,0,0,137.5,34.380000000000003,3.44,4.58,0,0,130.63,6.88,0,0,0,0,0,0,0,0,0,0,0,0,4.58,6.11,9.17,0,0,0,0,23.21,0,0,29.69,0,0,0,0.23,0,0,1,0,0,17.5,"Year 4","3022020Year 4"]
[3022030,"Grasvenor Avenue Infants","Primary","Recoupment Academy",1,0,0,3,0,87,87,27,60,0,0,0,0,87,29,10,10.14,0,0,56,4,2,21,0,4,0,0,0,0,0,0,0,0,13.05,27.55,27.55,0,0,0,0.84,19.64,0,0,28.47,0,0,0,0.57999999999999996,0,0,1,0,0,null,null,3022030]
[3022038,"Parkfield Primary School","Primary","Recoupment Academy",1,0,0,7,0,408,408,62,237,0,0,0,0,408,58.29,56,115.85,0,0,179,145,13,18,22,30,1,0,0,0,0,0,0,0,90.8,162.72999999999999,218.15,0,0,0,1.01,107.19,20.9,32.85,165.13,0,36.200000000000003,0,0.6,0,0,1,0,0,null,null,3022038]
[3022047,"The Hyde School","Primary","Recoupment Academy",1,0,0,7,0,426,426,61,245,0,0,0,0,426,60.86,108,155.46,0,0,107,151,4,49,30,83,2,0,0,0,0,0,0,0,70.03,145.88999999999999,217.08,0,0,0,1.01,83.5,24.3,30.38,132.91,0,11.4,0,0.41,0,0,1,0,0,null,null,3022047]
[3022048,"Millbrook Park CE School","Primary","Recoupment Academy",1,0,0,3,0,200,200,60,140,0,0,0,0,200,66.67,20.61,38.78,0,0,101.82,49.7,38.79,3.64,3.64,2.42,0,0,0,0,0,0,0,0,70.48,127.62,127.62,0,0,0,2.04,45.65,0,0,65.22,0,0,0,0.44,0,0,1,0,0,35,"Year 3","3022048Year 3"]
[3022049,"Watling Park","Primary","Recoupment Academy",1,0,0,2,0,145,145,56.25,88.75,0,0,0,0,145,72.5,58,73.180000000000007,0,0,25.28,34.590000000000003,11.97,35.92,33.26,3.99,0,0,0,0,0,0,0,0,103.22,103.22,103.22,0,0,0,0,31.82,0,0,51.98,0,0,0,0.25,0,0,1,0,0,5.25,"Reception","3022049Reception"]
[3022050,"Ashmole Primary","Primary","Recoupment Academy",1,0,0,1,0,95,95,60,35,0,0,0,0,95,95,0,0,0,0,63.33,17.420000000000002,14.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32,0,0,1,0,0,35,"Year 1","3022050Year 1"]
[3023515,"Independent Jewish Day School","Primary","Recoupment Academy",1,0,0,7,0,202,202,29,115,0,0,0,0,202,28.86,4.04,4.04,0,0,192,7,3,0,0,0,0,0,0,0,0,0,0,0,7.01,11.68,23.35,0,0,0,0,21.95,0,2.27,28.29,0,0,0,0.24,0,0,1,0,0,null,null,3023515]
[3023519,"Broadfields Primary School","Primary","Recoupment Academy",1,0,0,7,0,629,629,92,373,0,0,0,0,629,89.86,115.59,230.83,0,0,258.43,114.1,13.65,189.19,19.5,34.130000000000003,0,0,0,0,0,0,0,0,87.61,149.38999999999999,222.4,0,0,0,3.02,144.63,45.46,67.58,237.94,0,4.53,0,0.31,0,0,1,24,0,null,null,3023519]
[3023522,"Claremont Primary School","Primary","Recoupment Academy",1,0,0,7,0,371,371,51,214,0,0,0,0,371,53,179,243.91,0,0,34.46,21.29,118.6,57.78,133.80000000000001,5.07,0,0,0,0,0,0,0,0,57.97,117.1,158.83000000000001,0,0,0,0.93,91.88,26.17,28.79,139.9,0,11.9,0,0.41,0,0,1,0,0,null,null,3023522]
[3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","Recoupment Academy",1,0,0,0,4,535.5,0,0,0,535.5,396.75,138.75,0,535.5,133.88,0,0,47.81,144.04,0,0,0,0,0,0,0,269.55,53.91,65.89,46.72,56.31,40.729999999999997,2.4,0,0,0,7.2,24.01,31.22,3.39,0,0,0,0,94.18,0,0,0,0.7,0,1,0,0,87.5,"Year 7","3024000Year 7"]
[3024001,"The Archer Academy","Secondary","Recoupment Academy",1,0,0,0,4,683.5,0,0,0,683.5,449,234.5,0,683.5,170.88,0,0,86.01,199.86,0,0,0,0,0,0,0,517.79999999999995,48.33,16.11,37.97,42.57,19.559999999999999,1.1499999999999999,0,0,0,3.45,12.64,17.23,1.52,0,0,0,0,111.3,0,0,0,0.63,0,1,0,0,87.5,"Year 7","3024001Year 7"]
[3024010,"The Totteridge Academy","Secondary","Recoupment Academy",1,0,0,0,5,467,0,0,0,467,261,206,0,467,93.4,0,0,111,208.6,0,0,0,0,0,0,0,181.56,25.22,83.72,73.63,31.27,71.61,0,0,0,0,32.07,56.12,68.150000000000006,0.86,0,0,0,0,142.1,0,0,0,1.1200000000000001,0,1,0,0,null,null,3024010]
[3024012,"Whitefield School","Secondary","Recoupment Academy",1,0,0,0,5,682,0,0,0,682,385.2,296.8,0,682,136.4,0,0,284.75,371.27,0,0,0,0,0,0,0,171,93,96,98,157,65,2,0,0,0,63.81,135.6,174.49,3.02,0,0,0,0,271.89999999999998,0,55.26,0,0.87,0,1,0,3,null,null,3024012]
[3024208,"Queen Elizabeth's Girl's School","Secondary","Recoupment Academy",1,0,0,0,5,889,0,0,0,889,537,352,0,889,177.8,0,0,165,258.47000000000003,0,0,0,0,0,0,0,512.58000000000004,84.09,119.13,79.09,20.02,72.08,2,0,0,0,14.05,30.1,38.130000000000003,3.03,0,0,0,0,139.66999999999999,0,0,0,0.93,0,1,0,0,null,null,3024208]
[3024210,"COPTHALL SCHOOL","Secondary","Recoupment Academy",1,0,0,0,5,868,0,0,0,868,512,356,0,868,173.6,0,0,140,376.55,0,0,0,0,0,0,0,306.35000000000002,129.15,131.15,147.16999999999999,108.12,45.05,1,0,0,0,21.17,53.43,84.68,3.86,0,0,0,0,214.87,0,0,0,0.85,0,1,0,0,null,null,3024210]
[3024211,"Christ's College Finchley","Secondary","Recoupment Academy",1,0,0,0,5,610,0,0,0,610,327,283,0,610,122,0,0,87,254.65,0,0,0,0,0,0,0,301,104,61,49,60,33,2,0,0,0,28.66,47.08,74.709999999999994,1.94,0,0,0,0,136.85,0,0,0,0.66,0,1,0,0,null,null,3024211]
[3024212,"East Barnet School","Secondary","Recoupment Academy",1,0,0,0,5,1080,0,0,0,1080,661,419,0,1080,216,0,0,81,271.8,0,0,0,0,0,0,0,674,111,146,107,7,35,0,0,0,0,14,27,42,4.12,0,0,0,0,166.59,0,0,0,0.82,0,1,0,0,null,null,3024212]
[3024215,"The Compton School","Secondary","Recoupment Academy",1,0,0,0,5,1043,0,0,0,1043,626,417,0,1043,208.6,0,0,137,417,0,0,0,0,0,0,0,643.62,115.11,60.06,117.11,44.04,60.06,3,0,0,0,13.06,29.14,44.21,5.12,0,0,0,0,230.4,0,0,0,0.52,0,1,0,0,null,null,3024215]
[3024752,"The Henrietta Barnett School","Secondary","Recoupment Academy",1,0,0,0,5,493,0,0,0,493,300,193,0,493,98.6,0,0,5,22.36,0,0,0,0,0,0,0,387.36,36.22,33.200000000000003,17.100000000000001,10.06,7.04,2.0099999999999998,0,0,0,7.16,16.37,31.71,0,0,0,0,0,0,0,0,0,0.86,0,1,0,0,null,null,3024752]
[3025400,"Hendon School","Secondary","Recoupment Academy",1,0,0,0,5,974,0,0,0,974,584.20000000000005,389.8,0,974,194.8,0,0,147.25,451.97,0,0,0,0,0,0,0,324.35000000000002,173.24,93.36,110.68,165.54,103.94,2.89,0,0,0,16.41,32.82,64.680000000000007,4.8,0,0,0,0,262.54000000000002,0,0,0,0.7,0,1,0,38,null,null,3025400]
[3025401,"Queen Elizabeth's School","Secondary","Recoupment Academy",1,0,0,0,5,901,0,0,0,901,541,360,0,901,180.2,0,0,9,46.05,0,0,0,0,0,0,0,663,103,67,33,12,21,2,0,0,0,11.02,21.05,31.07,0,0,0,0,0,0.56000000000000005,0,0,0,1.0900000000000001,0,1,0,0,null,null,3025401]
[3025402,"Mill Hill County High School","Secondary","Recoupment Academy",1,0,0,0,5,1201,0,0,0,1201,721,480,0,1201,240.2,0,0,151.58000000000001,313.45,0,0,0,0,0,0,0,792.56,158.51,77.8,100.16,48.62,23.34,0,0,0,0,4.87,17.52,29.2,10.65,0,0,0,0,136.36000000000001,0,0,0,1.26,0,1,0,35,null,null,3025402]
[3025406,"Ashmole Academy","Secondary","Recoupment Academy",1,0,0,0,5,1176,0,0,0,1176,723,453,0,1176,235.2,0,0,56,208.29,0,0,0,0,0,0,0,759.65,188.16,151.13,21.02,21.02,31.03,4,0,0,0,3,10,24,3.09,0,0,0,0,153.66999999999999,0,0,0,0.82,0,1,0,0,null,null,3025406]
[3025408,"Bishop Douglass School Finchley","Secondary","Recoupment Academy",1,0,0,0,5,499,0,0,0,499,298,201,0,499,99.8,0,0,96,225.95,0,0,0,0,0,0,0,205,40,31,57,83,70,13,0,0,0,27,68,97,2.11,0,0,0,0,145.30000000000001,0,7.1,0,0.71,0,1,0,0,null,null,3025408]
[3025409,"Hasmonean High School","Secondary","Recoupment Academy",1,0,0,0,5,862,0,0,0,862,539,323,0,862,172.4,0,0,40,96.93,0,0,0,0,0,0,0,822,10,25,0,2,3,0,0,0,0,9.06,16.11,24.17,3.11,0,0,0,0,115.94,0,0,0,0.9,0,1,0,0,null,null,3025409]
[3026905,"London Academy","All-through","Recoupment Academy",1,0,0,2,5,1096.25,88.25,39.58,48.67,1008,596.20000000000005,411.8,0,1096.25,156.61000000000001,14.23,17.649999999999999,253.47,555.77,37.01,7.12,1.42,11.39,0,31.31,0,296.3,95.48,156.52000000000001,235.27,121.08,102.38,0.98,40.729999999999997,40.729999999999997,40.729999999999997,36.6,97.93,147.38999999999999,11.34,17.38,0,0,31.52,305.52,1.1399999999999999,0,0,1.1000000000000001,0,1,0,18,7.58,"Reception","3026905Reception"]
[3026906,"Wren Academy","All-through","Recoupment Academy",1,0,0,2,5,1062,155,60,95,907,547,360,0,1062,151.71,10.33,46.5,102,191.08,131.75,5.17,6.46,7.75,1.29,2.58,0,658.73,70.08,81.09,50.06,17.02,28.03,2,43.92,43.92,43.92,0,3,10,5.53,15.83,0,0,25.83,102.86,0,0,0,0.48,0,1,0,0,35,"Year 2","3026906Year 2"]
[]
["LAESTAB"]
[3021000]
[3021001]
[3021002]
[3021003]
[3027000]
[3027005]
[3027009]
[3027010]
[3021103]
[3021102]
[3021100]
[3022022]
[3022056]
[3029996]
[3027000]
[3025950]
[3022051,"Summerside Primary Academy","Recoupment Academy",0,1,0,0,7,0,475,475,58,308,0,0,0,0,475,67.86,97.74,202.56,0,0,299.69,37.22,20.57,76.39,16.649999999999999,22.53,1.96,0,0,0,0,0,0,0,106.18,162.06,226.88,0,0,0,0,119.43,20.74,28.15,163.78,0,59.03,0,0.28999999999999998,0,0,1,11,0,null,null,3022051]

{"sheet":"TopUpsTRANSlinesOriginal1718","index":35,"n_rows":286,"n_cols":6,"rows_kept":286,"cut":false,"hidden":true,"merged":[]}
["Use for Topups TRANS lines for 18/19 Original Run - based on Spring 18 topups data"]
[]
[null,null,{"$f":"SUM(C10:C168)","v":18825756.491666656},"Total matches YTDfunding sheet",18825756.491666656,0]
["DFE","Fundingtype","Adjustment"]
[3022052,"ARPPY",0,null,"Summerside School","3022052ARPPY"]
[3023519,"ARPPY",0,null,"Broadfields Primary School","3023519ARPPY"]
[3025402,"ARPPY",1.8189894035458565E-12,null,"Mill Hill High School","3025402ARPPY"]
[3025427,"ARPPY",0,null,"JCoSS","3025427ARPPY"]
[3026905,"ARPPY",0,null,"London Academy","3026905ARPPY"]
[3022010,"ARPTOPUP",213422.91666666669,null,"Childs Hill School","3022010ARPTOPUP"]
[3022014,"ARPTOPUP",152229.33333333334,null,"Colindale School","3022014ARPTOPUP"]
[3022015,"ARPTOPUP",42780.833333333336,null,"Coppetts Wood School","3022015ARPTOPUP"]
[3022036,"ARPTOPUP",231282.33333333328,null,"Livingstone School","3022036ARPTOPUP"]
[3022051,"ARPTOPUP",135704.66666666663,null,"Summerside Academy","3022051ARPTOPUP"]
[3022077,"ARPTOPUP",342646.33333333337,null,"Orion School","3022077ARPTOPUP"]
[3023519,"ARPTOPUP",394175.25,null,"Broadfields Primary School","3023519ARPTOPUP"]
[3025400,"ARPTOPUP",319114.58333333337,null,"Hendon School","3025400ARPTOPUP"]
[3025427,"ARPTOPUP",500491.5,null,"JCoSS","3025427ARPTOPUP"]
[3025950,"ARPTOPUP",451666.66666666657,null,"Oak Hill School","3025950ARPTOPUP"]
[3022051,"NURARPTOPUP",11123.333333333332,null,"Summerside Academy","3022051NURARPTOPUP"]
[3021001,"NURSERYTOPUP",6187.3499999999995,null,"Hampden Way Nursery","3021001NURSERYTOPUP"]
[3021002,"NURSERYTOPUP",8558,null,"Moss Hall Nursery","3021002NURSERYTOPUP"]
[3021003,"NURSERYTOPUP",4668.208333333333,null,"St Margaret's Nursery School","3021003NURSERYTOPUP"]
[3022002,"NURSERYTOPUP",2852.6666666666665,null,"Barnfield School","3022002NURSERYTOPUP"]
[3022003,"NURSERYTOPUP",926.25,null,"Bell Lane Primary School","3022003NURSERYTOPUP"]
[3022010,"NURSERYTOPUP",7131.666666666667,null,"Childs Hill School","3022010NURSERYTOPUP"]
[3022014,"NURSERYTOPUP",2852.6666666666665,null,"Colindale School","3022014NURSERYTOPUP"]
[3022036,"NURSERYTOPUP",7068.5,null,"Livingstone School","3022036NURSERYTOPUP"]
[3022037,"NURSERYTOPUP",2852.6666666666665,null,"Manorside School","3022037NURSERYTOPUP"]
[3022045,"NURSERYTOPUP",4992.1666666666661,null,"Northside School","3022045NURSERYTOPUP"]
[3023523,"NURSERYTOPUP",5890.416666666667,null,"Martin Primary School","3023523NURSERYTOPUP"]
[3025400,"POST16ARPTOPUP",70032,null,"Hendon School","3025400POST16ARPTOPUP"]
[3025427,"POST16ARPTOPUP",202653,null,"JCoSS","3025427POST16ARPTOPUP"]
[3027000,"POST16SPECTOPUP",570576.66666666663,null,"Oak Lodge","3027000POST16SPECTOPUP"]
[3027010,"POST16SPECTOPUP",595487.25,null,"Mapledown School","3027010POST16SPECTOPUP"]
[3024004,"POST16TOPUP",2712.3333333333335,null,"Menorah High School for Girls","3024004POST16TOPUP"]
[3024012,"POST16TOPUP",8075.083333333333,null,"Whitefield School","3024012POST16TOPUP"]
[3024210,"POST16TOPUP",25378.833333333336,null,"Copthall School","3024210POST16TOPUP"]
[3024211,"POST16TOPUP",8075.083333333333,null,"Christ's College Finchley School","3024211POST16TOPUP"]
[3024212,"POST16TOPUP",37557.583333333336,null,"East Barnet School","3024212POST16TOPUP"]
[3024215,"POST16TOPUP",62795.166666666672,null,"Compton School","3024215POST16TOPUP"]
[3025400,"POST16TOPUP",23351.75,null,"Hendon School","3025400POST16TOPUP"]
[3025402,"POST16TOPUP",27273.000000000004,null,"Mill Hill High School","3025402POST16TOPUP"]
[3025405,"POST16TOPUP",23336.75,null,"Finchley Catholic High School","3025405POST16TOPUP"]
[3025406,"POST16TOPUP",7997.25,null,"Ashmole Academy","3025406POST16TOPUP"]
[3025407,"POST16TOPUP",6410.8333333333339,null,"St James' Catholic High School","3025407POST16TOPUP"]
[3025408,"POST16TOPUP",13843,null,"Bishop Douglass School","3025408POST16TOPUP"]
[3025409,"POST16TOPUP",22049.916666666668,null,"Hasmonean High School","3025409POST16TOPUP"]
[3025427,"POST16TOPUP",7970,null,"JCoSS","3025427POST16TOPUP"]
[3026905,"POST16TOPUP",31719.333333333336,null,"London Academy","3026905POST16TOPUP"]
[3026906,"POST16TOPUP",13843,null,"Wren Academy","3026906POST16TOPUP"]
[3027000,"SPECIALTOPUP",1473740.7500000009,null,"Oak Lodge","3027000SPECIALTOPUP"]
[3027005,"SPECIALTOPUP",1234989.4166666663,null,"Northway","3027005SPECIALTOPUP"]
[3027009,"SPECIALTOPUP",1610497.666666667,null,"Oakleigh","3027009SPECIALTOPUP"]
[3027010,"SPECIALTOPUP",1059069.5,null,"Mapledown School","3027010SPECIALTOPUP"]
[3022001,"STMTTOPUPPRI",23679.416666666664,null,"Etz Chaim Jewish Primary School","3022001STMTTOPUPPRI"]
[3022002,"STMTTOPUPPRI",72881.500000000015,null,"Barnfield School","3022002STMTTOPUPPRI"]
[3022003,"STMTTOPUPPRI",47272.666666666664,null,"Bell Lane Primary School","3022003STMTTOPUPPRI"]
[3022004,"STMTTOPUPPRI",25733.25,null,"Rimon Jewish Primary School","3022004STMTTOPUPPRI"]
[3022007,"STMTTOPUPPRI",66494.25,null,"Brookland Junior School","3022007STMTTOPUPPRI"]
[3022008,"STMTTOPUPPRI",75760.666666666672,null,"Brookland Infant School","3022008STMTTOPUPPRI"]
[3022009,"STMTTOPUPPRI",62304.25,null,"Brunswick Park School","3022009STMTTOPUPPRI"]
[3022010,"STMTTOPUPPRI",50865.833333333336,null,"Childs Hill School","3022010STMTTOPUPPRI"]
[3022011,"STMTTOPUPPRI",48574.333333333328,null,"Church Hill School","3022011STMTTOPUPPRI"]
[3022014,"STMTTOPUPPRI",123727.33333333336,null,"Colindale School","3022014STMTTOPUPPRI"]
[3022015,"STMTTOPUPPRI",38676,null,"Coppetts Wood School","3022015STMTTOPUPPRI"]
[3022016,"STMTTOPUPPRI",41108,null,"Courtland School","3022016STMTTOPUPPRI"]
[3022017,"STMTTOPUPPRI",22230.333333333332,null,"Cromer Road School","3022017STMTTOPUPPRI"]
[3022018,"STMTTOPUPPRI",79479.666666666672,null,"Deansbrook Junior School","3022018STMTTOPUPPRI"]
[3022019,"STMTTOPUPPRI",23222.666666666668,null,"Deansbrook Infant School","3022019STMTTOPUPPRI"]
[3022020,"STMTtopupPRI",8075.083333333333,null,"Alma Primary School","3022020STMTtopupPRI"]
[3022021,"STMTTOPUPPRI",54193.916666666657,null,"Dollis Infant School","3022021STMTTOPUPPRI"]
[3022023,"STMTTOPUPPRI",124503.58333333333,null,"Edgware Primary School","3022023STMTTOPUPPRI"]
[3022024,"STMTTOPUPPRI",55243.666666666672,null,"Fairway Primary School","3022024STMTTOPUPPRI"]
[3022025,"STMTTOPUPPRI",65519.5,null,"Foulds Primary School","3022025STMTTOPUPPRI"]
[3022026,"STMTTOPUPPRI",88774.333333333343,null,"Frith Manor School","3022026STMTTOPUPPRI"]
[3022027,"STMTTOPUPPRI",87824.750000000015,null,"Garden Suburb Junior School","3022027STMTTOPUPPRI"]
[3022028,"STMTTOPUPPRI",37287.916666666672,null,"Garden Suburb Infant School","3022028STMTTOPUPPRI"]
[3022029,"STMTTOPUPPRI",57073.666666666672,null,"Goldbeaters School","3022029STMTTOPUPPRI"]
[3022030,"STMTTOPUPPRI",29836.666666666672,null,"Grasvenor Avenue Infants","3022030STMTTOPUPPRI"]
[3022031,"STMTTOPUPPRI",19832.25,null,"Hollickwood School","3022031STMTTOPUPPRI"]
[3022032,"STMTTOPUPPRI",79186.500000000015,null,"Holly Park School","3022032STMTTOPUPPRI"]
[3022036,"STMTTOPUPPRI",59274.583333333336,null,"Livingstone School","3022036STMTTOPUPPRI"]
[3022037,"STMTTOPUPPRI",70573.083333333328,null,"Manorside School","3022037STMTTOPUPPRI"]
[3022038,"STMTTOPUPPRI",75090.916666666672,null,"Parkfield Primary","3022038STMTTOPUPPRI"]
[3022042,"STMTTOPUPPRI",84054,null,"Monkfrith School","3022042STMTTOPUPPRI"]
[3022043,"STMTTOPUPPRI",166006.16666666666,null,"Moss Hall Junior School","3022043STMTTOPUPPRI"]
[3022044,"STMTTOPUPPRI",71314.25,null,"Moss Hall Infant School","3022044STMTTOPUPPRI"]
[3022045,"STMTTOPUPPRI",23776.5,null,"Northside School","3022045STMTTOPUPPRI"]
[3022047,"STMTTOPUPPRI",101739.25000000001,null,"Hyde (The)","3022047STMTTOPUPPRI"]
[3022048,"STMTTOPUPPRI",34652.916666666664,null,"Millbrook Park","3022048STMTTOPUPPRI"]
[3022049,"STMTTOPUPPRI",10990,null,"Watling Park School","3022049STMTTOPUPPRI"]
[3022051,"STMTTOPUPPRI",51727.333333333336,null,"Summerside Academy","3022051STMTTOPUPPRI"]
[3022051,"STMTTOPUPPRI",43590,null,"Summerside Academy","3022051STMTTOPUPPRI"]
[3022054,"STMTTOPUPPRI",20218.666666666668,null,"Woodridge School","3022054STMTTOPUPPRI"]
[3022055,"STMTTOPUPPRI",46840.083333333336,null,"Tudor School","3022055STMTTOPUPPRI"]
[3022057,"STMTTOPUPPRI",120142.58333333334,null,"Underhill School","3022057STMTTOPUPPRI"]
[3022060,"STMTTOPUPPRI",35967.166666666672,null,"Whitings Hill School","3022060STMTTOPUPPRI"]
[3022067,"STMTTOPUPPRI",50300.5,null,"Chalgrove Primary School","3022067STMTTOPUPPRI"]
[3022070,"STMTTOPUPPRI",99218.500000000015,null,"Sunnyfields School","3022070STMTTOPUPPRI"]
[3022071,"STMTTOPUPPRI",40974.749999999993,null,"Queenswell Infant School","3022071STMTTOPUPPRI"]
[3022072,"STMTTOPUPPRI",115010.58333333334,null,"Queenswell Junior School","3022072STMTTOPUPPRI"]
[3022073,"STMTTOPUPPRI",148232.75,null,"Danegrove School","3022073STMTTOPUPPRI"]
[3022076,"STMTTOPUPPRI",55347.75,null,"Wessex Gardens School","3022076STMTTOPUPPRI"]
[3022077,"STMTTOPUPPRI",225317.33333333334,null,"Orion School","3022077STMTTOPUPPRI"]
[3022078,"STMTTOPUPPRI",24833,null,"Pardes House School","3022078STMTTOPUPPRI"]
[3023300,"STMTTOPUPPRI",50012.75,null,"All Saints' CE School (NW2)","3023300STMTTOPUPPRI"]
[3023302,"STMTTOPUPPRI",42182.833333333336,null,"Christ Church CE School","3023302STMTTOPUPPRI"]
[3023304,"STMTTOPUPPRI",50882.5,null,"Holy Trinity CE Primary School","3023304STMTTOPUPPRI"]
[3023305,"STMTTOPUPPRI",10990,null,"Monken Hadley CE School","3023305STMTTOPUPPRI"]
[3023307,"STMTTOPUPPRI",10347.083333333334,null,"St John's C of E School (N11)","3023307STMTTOPUPPRI"]
[3023309,"STMTTOPUPPRI",8947.6666666666661,null,"St John's C of E School (N20)","3023309STMTTOPUPPRI"]
[3023311,"STMTTOPUPPRI",54564.916666666672,null,"St Mary's C of E School (N3)","3023311STMTTOPUPPRI"]
[3023312,"STMTTOPUPPRI",47686.583333333336,null,"St Mary's C of E School (EN4)","3023312STMTTOPUPPRI"]
[3023313,"STMTTOPUPPRI",17303.75,null,"St Paul's C of E School (N11)","3023313STMTTOPUPPRI"]
[3023314,"STMTTOPUPPRI",52581.916666666664,null,"St Paul's C of E School (NW7)","3023314STMTTOPUPPRI"]
[3023315,"STMTTOPUPPRI",18589.583333333336,null,"St Andrew's C of E School","3023315STMTTOPUPPRI"]
[3023317,"STMTTOPUPPRI",28286.333333333336,null,"All Saints' CE School (N20)","3023317STMTTOPUPPRI"]
[3023500,"STMTTOPUPPRI",16547.25,null,"Annunciation RC Infant School","3023500STMTTOPUPPRI"]
[3023501,"STMTTOPUPPRI",29817.916666666664,null,"Our Lady of Lourdes RC School","3023501STMTTOPUPPRI"]
[3023502,"STMTTOPUPPRI",21567.5,null,"St Agnes' RC School","3023502STMTTOPUPPRI"]
[3023504,"STMTTOPUPPRI",123505.58333333334,null,"St Catherine's RC School","3023504STMTTOPUPPRI"]
[3023506,"STMTTOPUPPRI",41497.666666666664,null,"St Vincent's RC School","3023506STMTTOPUPPRI"]
[3023509,"STMTTOPUPPRI",42322.833333333328,null,"St Joseph's RC Primary School","3023509STMTTOPUPPRI"]
[3023510,"STMTTOPUPPRI",49666,null,"Sacred Heart RC School","3023510STMTTOPUPPRI"]
[3023511,"STMTTOPUPPRI",105762.16666666669,null,"Blessed Dominic RC School","3023511STMTTOPUPPRI"]
[3023512,"STMTTOPUPPRI",74416.916666666672,null,"Rosh Pinah School","3023512STMTTOPUPPRI"]
[3023513,"STMTTOPUPPRI",121649.60000000001,null,"Menorah Primary School","3023513STMTTOPUPPRI"]
[3023514,"STMTTOPUPPRI",22518.416666666668,null,"Annunciation RC Junior School","3023514STMTTOPUPPRI"]
[3023515,"STMTTOPUPPRI",52316.416666666664,null,"Independent Jewish Day School","3023515STMTTOPUPPRI"]
[3023516,"STMTTOPUPPRI",29298.916666666668,null,"Hasmonean Primary School","3023516STMTTOPUPPRI"]
[3023518,"STMTTOPUPPRI",54810.333333333328,null,"Woodcroft School","3023518STMTTOPUPPRI"]
[3023519,"STMTTOPUPPRI",85520.833333333328,null,"Broadfields Primary School","3023519STMTTOPUPPRI"]
[3023520,"STMTTOPUPPRI",92722.083333333343,null,"Akiva School","3023520STMTTOPUPPRI"]
[3023521,"STMTTOPUPPRI",84567.833333333328,null,"St Mary's and St John's C of E School","3023521STMTTOPUPPRI"]
[3023522,"STMTTOPUPPRI",52074.749999999993,null,"Claremont Primary School","3023522STMTTOPUPPRI"]
[3023523,"STMTTOPUPPRI",129928.91666666667,null,"Martin Primary School","3023523STMTTOPUPPRI"]
[3023524,"STMTTOPUPPRI",70343.916666666672,null,"Beit Shvidler Primary School","3023524STMTTOPUPPRI"]
[3025200,"STMTTOPUPPRI",132566.5,null,"Dollis Junior School","3025200STMTTOPUPPRI"]
[3025201,"STMTTOPUPPRI",74985.583333333343,null,"Osidge School","3025201STMTTOPUPPRI"]
[3025948,"STMTTOPUPPRI",55487.416666666672,null,"Mathilda Marks Kennedy School","3025948STMTTOPUPPRI"]
[3025949,"STMTTOPUPPRI",49727.916666666664,null,"Menorah Foundation School","3025949STMTTOPUPPRI"]
[3026905,"STMTtopupPRI",9598.8333333333339,null,"London Academy","3026905STMTtopupPRI"]
[3026906,"STMTTOPUPPRI",35823,null,"Wren Academy","3026906STMTTOPUPPRI"]
[3023521,"STMTTOPUPSEC",64463.916666666664,null,"St Mary's and St John's C of E School","3023521STMTTOPUPSEC"]
[3024000,"STMTTOPUPSEC",37605.083333333328,null,"St Andrew the Apostle","3024000STMTTOPUPSEC"]
[3024001,"STMTTOPUPSEC",250426.41666666669,null,"The Archer Academy","3024001STMTTOPUPSEC"]
[3024003,"STMTTOPUPSEC",170683,null,"Friern Barnet School","3024003STMTTOPUPSEC"]
[3024004,"STMTTOPUPSEC",27615.666666666668,null,"Menorah High School for Girls","3024004STMTTOPUPSEC"]
[3024009,"STMTtopupSEC",124316.41666666667,null,"Totteridge Academy","3024009STMTtopupSEC"]
[3024012,"STMTTOPUPSEC",95637.25,null,"Whitefield School","3024012STMTTOPUPSEC"]
[3024208,"STMTTOPUPSEC",70037.25,null,"Queen Elizabeth's Girls' School","3024208STMTTOPUPSEC"]
[3024210,"STMTTOPUPSEC",87718.416666666672,null,"Copthall School","3024210STMTTOPUPSEC"]
[3024211,"STMTTOPUPSEC",71813.666666666672,null,"Christ's College Finchley School","3024211STMTTOPUPSEC"]
[3024212,"STMTTOPUPSEC",345916.58333333337,null,"East Barnet School","3024212STMTTOPUPSEC"]
[3024215,"STMTTOPUPSEC",295140.66666666674,null,"Compton School","3024215STMTTOPUPSEC"]
[3025400,"STMTTOPUPSEC",302421.00000000012,null,"Hendon School","3025400STMTTOPUPSEC"]
[3025402,"STMTTOPUPSEC",407546.75,null,"Mill Hill High School","3025402STMTTOPUPSEC"]
[3025405,"STMTTOPUPSEC",104204.00000000001,null,"Finchley Catholic High School","3025405STMTTOPUPSEC"]
[3025406,"STMTTOPUPSEC",105910.83333333333,null,"Ashmole Academy","3025406STMTTOPUPSEC"]
[3025407,"STMTTOPUPSEC",116074.41666666666,null,"St James' Catholic High School","3025407STMTTOPUPSEC"]
[3025408,"STMTTOPUPSEC",17498.25,null,"Bishop Douglass School","3025408STMTTOPUPSEC"]
[3025409,"STMTTOPUPSEC",216232.58333333331,null,"Hasmonean High School","3025409STMTTOPUPSEC"]
[3025427,"STMTTOPUPSEC",199284.58333333331,null,"JCoSS","3025427STMTTOPUPSEC"]
[3026905,"STMTTOPUPSEC",194863.83333333331,null,"London Academy","3026905STMTTOPUPSEC"]
[3026906,"STMTTOPUPSEC",174336.74999999997,null,"Wren Academy","3026906STMTTOPUPSEC"]
[3023519,"NOTIONALSEN",18123,null,"Broadfields Primary School","3023519NOTIONALSEN"]
[3022036,"NURARPTOPUP",3857,null,"Livingstone School","3022036NURARPTOPUP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3023523,"STMTPY",2259.6666666666665,null,"Martin Primary School","3023523STMTPY"]
[3022060,"STMTPY",1992.5,null,"Whitings Hill School","3022060STMTPY"]

{"sheet":"1718TRANS VALUE","index":36,"n_rows":4852,"n_cols":91,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Record#","Recorddate","Enteredby","RUN","DfE Number","School","Phase","Academy","Vendor","SchoolCC","Recoup Code","Subtype","VA","Fundingtype","FundingArea","Percent","Rate","Data","Funding","INTCC","GLCode","CFR","Autocode","Qtr1","Qtr2","Qtr3","Qtr4","Recoupment","Terms","DFE+TYPE2+OPTION","RUN+DFE+TYPE","DFE+TYPE","RUN+TYPE","RUN+DFE","ACADEMY+SECTOR+TYPE","CFR+DFE","DFE+AREA","INTCC+PHASE","run+dfe+area","JunAuto%","SepAuto%","DecAuto%","MarAuto%","INTCCName","S251","Internal Order","Option","MonthlyPaid Academies","Academy AprPay","Academy MayPay","Academy JunPay","Academy JulPay","Academy AugPay","Academy SepPay","Academy OctPay","Academy NovPay","Academy DecPay","Academy JanPay","Academy FebPay","Academy MarPay","Type of funding","Xtraautopay","dfe+type2","EFA payment","LBB Option A","Check - should be zero!","INTCC+TYPE+Academy+Phase","LBB Cost","Run+Dfe+Type2","Status","Monthly Paid Divisor","EFA/Recoupment Check - Should be zero","Academy&Term","AprPay 36ths","EY Acad Aut pay adj","EY Acad Spr pay adj","Marker","Pay at next available opportunity","MonthlyPaidMA","Maintained AprPay","Maintained MayPay","Maintained JunPay","Maintained JulPay","Maintained AugPay","Maintained SepPay","Maintained OctPay","Maintained NovPay","Maintained DecPay","Maintained JanPay","Maintained FebPay","Maintained MarPay"]
[20171001,"2017-02-01","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","blank","REPORT",null,0,null,0,0,543965,0,0,0,0,0,0,0,0,"3022002blankD","Original3022002blank","3022002blank","Originalblank","Original3022002","MAPriblank","03022002","3022002REPORT","0Primary","Original3022002REPORT",0.25,0.5,0.75,1,"None","None",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"-",null,"3022002blank",0,0,0,"0blankMAPrimary",0,"Original3022002blank","",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171002,"2017-02-01","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","LUMP SUM","MAIN",1,122000,1,122000,11510,516500,"I01",0,0,0,0,0,122000,0,"3026906LUMP SUMAcademy","Original3026906LUMP SUM","3026906LUMP SUM","OriginalLUMP SUM","Original3026906","RAAllLUMP SUM","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3026906LUMP SUM",122000,0,0,"11510LUMP SUMRAAll through",0,"Original3026906LUMP SUM","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171003,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","MFG","MAIN",1,"Various",0,0,11510,516500,"I01",0,0,0,0,0,0,0,"3026906MFGAcademy","Original3026906MFG","3026906MFG","OriginalMFG","Original3026906","RAAllMFG","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3026906MFG",0,0,0,"11510MFGRAAll through",0,"Original3026906MFG","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171004,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri AWPU","MAIN",1,3325.75,155,515491.25,11510,516500,"I01",0,0,0,0,0,515491.25,0,"3026906Pri AWPUAcademy","Original3026906Pri AWPU","3026906Pri AWPU","OriginalPri AWPU","Original3026906","RAAllPri AWPU","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3026906Pri AWPU",515491.25,0,0,"11510Pri AWPURAAll through",0,"Original3026906Pri AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171005,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri EAL 2","MAIN",1,530,43.916666666666615,23275.83,11510,516500,"I01",0,0,0,0,0,23275.83,0,"3026906Pri EAL 2Academy","Original3026906Pri EAL 2","3026906Pri EAL 2","OriginalPri EAL 2","Original3026906","RAAllPri EAL 2","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3026906Pri EAL 2",23275.83,0,0,"11510Pri EAL 2RAAll through",0,"Original3026906Pri EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171006,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri FSM6","MAIN",1,1423.56,46.5,66195.539999999994,11510,516500,"I01",0,0,0,0,0,66195.539999999994,0,"3026906Pri FSM6Academy","Original3026906Pri FSM6","3026906Pri FSM6","OriginalPri FSM6","Original3026906","RAAllPri FSM6","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3026906Pri FSM6",66195.539999999994,0,0,"11510Pri FSM6RAAll through",0,"Original3026906Pri FSM6","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171007,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri IDACI C","MAIN",1,880,1.2916666666666661,1136.67,11510,516500,"I01",0,0,0,0,0,1136.67,0,"3026906Pri IDACI CAcademy","Original3026906Pri IDACI C","3026906Pri IDACI C","OriginalPri IDACI C","Original3026906","RAAllPri IDACI C","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3026906Pri IDACI C",1136.67,0,0,"11510Pri IDACI CRAAll through",0,"Original3026906Pri IDACI C","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171008,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri IDACI B","MAIN",1,2100,2.5833333333333388,5425,11510,516500,"I01",0,0,0,0,0,5425,0,"3026906Pri IDACI BAcademy","Original3026906Pri IDACI B","3026906Pri IDACI B","OriginalPri IDACI B","Original3026906","RAAllPri IDACI B","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3026906Pri IDACI B",5425,0,0,"11510Pri IDACI BRAAll through",0,"Original3026906Pri IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171009,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri IDACI A","MAIN",1,4000,0,0,11510,516500,"I01",0,0,0,0,0,0,0,"3026906Pri IDACI AAcademy","Original3026906Pri IDACI A","3026906Pri IDACI A","OriginalPri IDACI A","Original3026906","RAAllPri IDACI A","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3026906Pri IDACI A",0,0,0,"11510Pri IDACI ARAAll through",0,"Original3026906Pri IDACI A","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171010,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri MOB","MAIN",1,422.9,0,0,11510,516500,"I01",0,0,0,0,0,0,0,"3026906Pri MOBAcademy","Original3026906Pri MOB","3026906Pri MOB","OriginalPri MOB","Original3026906","RAAllPri MOB","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3026906Pri MOB",0,0,0,"11510Pri MOBRAAll through",0,"Original3026906Pri MOB","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171011,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec AWPU","MAIN",1,4782.8599999999997,907,4338054.0199999996,11510,516500,"I01",0,0,0,0,0,4338054.0199999996,0,"3026906Sec AWPUAcademy","Original3026906Sec AWPU","3026906Sec AWPU","OriginalSec AWPU","Original3026906","RAAllSec AWPU","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3026906Sec AWPU",4338054.0199999996,0,0,"11510Sec AWPURAAll through",0,"Original3026906Sec AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171012,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec EAL 2","MAIN",1,1378,2.9999999999999996,4134,11510,516500,"I01",0,0,0,0,0,4134,0,"3026906Sec EAL 2Academy","Original3026906Sec EAL 2","3026906Sec EAL 2","OriginalSec EAL 2","Original3026906","RAAllSec EAL 2","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3026906Sec EAL 2",4134,0,0,"11510Sec EAL 2RAAll through",0,"Original3026906Sec EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171013,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec FSM6","MAIN",1,505,191.08004446914953,96495.42,11510,516500,"I01",0,0,0,0,0,96495.42,0,"3026906Sec FSM6Academy","Original3026906Sec FSM6","3026906Sec FSM6","OriginalSec FSM6","Original3026906","RAAllSec FSM6","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Free School Meals (FSM6)",null,"3026906Sec FSM6",96495.42,0,0,"11510Sec FSM6RAAll through",0,"Original3026906Sec FSM6","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171014,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec IDACI C","MAIN",1,2189.44,17.018763796909518,37261.56,11510,516500,"I01",0,0,0,0,0,37261.56,0,"3026906Sec IDACI CAcademy","Original3026906Sec IDACI C","3026906Sec IDACI C","OriginalSec IDACI C","Original3026906","RAAllSec IDACI C","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Sec",null,"3026906Sec IDACI C",37261.56,0,0,"11510Sec IDACI CRAAll through",0,"Original3026906Sec IDACI C","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171015,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec IDACI B","MAIN",1,5224.8,28.030905077262734,146455.87,11510,516500,"I01",0,0,0,0,0,146455.87,0,"3026906Sec IDACI BAcademy","Original3026906Sec IDACI B","3026906Sec IDACI B","OriginalSec IDACI B","Original3026906","RAAllSec IDACI B","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Sec",null,"3026906Sec IDACI B",146455.87,0,0,"11510Sec IDACI BRAAll through",0,"Original3026906Sec IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171016,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec IDACI A","MAIN",1,9952,2.0022075055187667,19925.97,11510,516500,"I01",0,0,0,0,0,19925.97,0,"3026906Sec IDACI AAcademy","Original3026906Sec IDACI A","3026906Sec IDACI A","OriginalSec IDACI A","Original3026906","RAAllSec IDACI A","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Sec",null,"3026906Sec IDACI A",19925.97,0,0,"11510Sec IDACI ARAAll through",0,"Original3026906Sec IDACI A","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171017,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Sec MOB","MAIN",1,618.53,0,0,11510,516500,"I01",0,0,0,0,0,0,0,"3026906Sec MOBAcademy","Original3026906Sec MOB","3026906Sec MOB","OriginalSec MOB","Original3026906","RAAllSec MOB","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Mobility",null,"3026906Sec MOB",0,0,0,"11510Sec MOBRAAll through",0,"Original3026906Sec MOB","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171018,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",21868,21868,11510,516500,"I01",0,0,0,0,0,21868,0,"3026906NNDRAcademy","Original3026906NNDR","3026906NNDR","OriginalNNDR","Original3026906","RAAllNNDR","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3026906NNDR",21868,0,0,"11510NNDRRAAll through",0,"Original3026906NNDR","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171019,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","PEGRANT","ADDGRANT",1,"various",0,0,"EFA",516500,"I18",0,0,0,0,0,0,0,"3026906PEGRANTAcademy","Original3026906PEGRANT","3026906PEGRANT","OriginalPEGRANT","Original3026906","RAAllPEGRANT","I183026906","3026906ADDGRANT","EFAAll through","Original3026906ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3026906PEGRANT",0,0,0,"EFAPEGRANTRAAll through",0,"Original3026906PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171020,"2017-02-03","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","UIFSM","ADDGRANT",1,1,23161.714285714286,23161.71,"EFA",516500,"I18",0,0,0,0,0,0,0,"3026906UIFSMAcademy","Original3026906UIFSM","3026906UIFSM","OriginalUIFSM","Original3026906","RAAllUIFSM","I183026906","3026906ADDGRANT","EFAAll through","Original3026906ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3026906UIFSM",23161.71,0,0,"EFAUIFSMRAAll through",0,"Original3026906UIFSM","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171021,"2017-02-06","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","SUMHOURS","EARLYYEARS",1,5.17,0,0,10284,516500,"I01",0,0,0,0,0,0,"SUM","3026906HOURSAcademy","Original3026906SUMHOURS","3026906SUMHOURS","OriginalSUMHOURS","Original3026906","RAAllSUMHOURS","I013026906","3026906EARLYYEARS","10284All through","Original3026906EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3026906HOURS",0,0,0,"10284SUMHOURSRAAll through",0,"Original3026906HOURS","Summer 17 actuals",12,0,"RASUM",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171022,"2017-02-06","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","SUMIDACI","EARLYYEARS",1,1.53,0,0,10284,516500,"I01",0,0,0,0,0,0,"SUM","3026906IDACIAcademy","Original3026906SUMIDACI","3026906SUMIDACI","OriginalSUMIDACI","Original3026906","RAAllSUMIDACI","I013026906","3026906EARLYYEARS","10284All through","Original3026906EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3026906IDACI",0,0,0,"10284SUMIDACIRAAll through",0,"Original3026906IDACI","Summer 17 actuals",12,0,"RASUM",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171023,"2017-02-06","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,5.17,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3026906HOURSAcademy","Original3026906AUTHOURS","3026906AUTHOURS","OriginalAUTHOURS","Original3026906","RAAllAUTHOURS","I013026906","3026906EARLYYEARS","10284All through","Original3026906EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3026906HOURS",0,0,0,"10284AUTHOURSRAAll through",0,"Original3026906HOURS","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171024,"2017-02-06","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,1.53,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3026906IDACIAcademy","Original3026906AUTIDACI","3026906AUTIDACI","OriginalAUTIDACI","Original3026906","RAAllAUTIDACI","I013026906","3026906EARLYYEARS","10284All through","Original3026906EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3026906IDACI",0,0,0,"10284AUTIDACIRAAll through",0,"Original3026906IDACI","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171025,"2017-02-06","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","SPRHOURS","EARLYYEARS",1,5.17,0,0,10284,516500,"I01",0,0,0,0,0,0,"SPR","3026906HOURSAcademy","Original3026906SPRHOURS","3026906SPRHOURS","OriginalSPRHOURS","Original3026906","RAAllSPRHOURS","I013026906","3026906EARLYYEARS","10284All through","Original3026906EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3026906HOURS",0,0,0,"10284SPRHOURSRAAll through",0,"Original3026906HOURS","Estimate",9,0,"RASPR",3,0,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171026,"2017-02-06","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","SPRIDACI","EARLYYEARS",1,1.53,0,0,10284,516500,"I01",0,0,0,0,0,0,"SPR","3026906IDACIAcademy","Original3026906SPRIDACI","3026906SPRIDACI","OriginalSPRIDACI","Original3026906","RAAllSPRIDACI","I013026906","3026906EARLYYEARS","10284All through","Original3026906EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3026906IDACI",0,0,0,"10284SPRIDACIRAAll through",0,"Original3026906IDACI","Estimate",9,0,"RASPR",3,0,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171027,"2017-02-07","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,"16/17 Feb17 adjustment","ACAD","POST16TOPUP","HIGHNEEDS",1,"Various",-3.3333333340124227E-3,0,11442,516500,"I03",0,0,0,0,0,0,0,"3026906POST16TOPUPAcademy","Original3026906POST16TOPUP","3026906POST16TOPUP","OriginalPOST16TOPUP","Original3026906","RAAllPOST16TOPUP","I033026906","3026906HIGHNEEDS","11442All through","Original3026906HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"StatementTop-ups (Post 16)",null,"3026906POST16TOPUP",0,0,0,"11442POST16TOPUPRAAll through",0,"Original3026906POST16TOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171028,"2017-02-07","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,"16/17 Feb17 adjustment","ACAD","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-3.3333333303744439E-3,0,11443,516500,"I03",0,0,0,0,0,0,0,"3026906STMTTOPUPPRIAcademy","Original3026906STMTTOPUPPRI","3026906STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3026906","RAAllSTMTTOPUPPRI","I033026906","3026906HIGHNEEDS","11443All through","Original3026906HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3026906STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAAll through",0,"Original3026906STMTTOPUPPRI","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171029,"2017-02-07","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,"16/17 Feb17 adjustment","ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",-6278.5800000000163,-6278.58,11442,516500,"I03",0,0,0,0,0,0,0,"3026906STMTTOPUPSECAcademy","Original3026906STMTTOPUPSEC","3026906STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3026906","RAAllSTMTTOPUPSEC","I033026906","3026906HIGHNEEDS","11442All through","Original3026906HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",-6278.58,-523.22,-523.21,-523.22,-523.21,-523.22,-523.21,-523.22,-523.21,-523.22,-523.21,-523.21,-523.22,"Statement top-ups - Sec",null,"3026906STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRAAll through",-6278.58,"Original3026906STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171030,"2017-02-07","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,"16/17 total @Jan","ACAD","POST16TOPUP","HIGHNEEDS",1,"Various",16044.67,16044.67,11442,516500,"I03",0,0,0,0,0,0,0,"3026906POST16TOPUPAcademy","Original3026906POST16TOPUP","3026906POST16TOPUP","OriginalPOST16TOPUP","Original3026906","RAAllPOST16TOPUP","I033026906","3026906HIGHNEEDS","11442All through","Original3026906HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",16044.67,1337.06,1337.05,1337.06,1337.05,1337.06,1337.06,1337.05,1337.06,1337.05,1337.06,1337.05,1337.06,"StatementTop-ups (Post 16)",null,"3026906POST16TOPUP",0,0,0,"11442POST16TOPUPRAAll through",16044.67,"Original3026906POST16TOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171031,"2017-02-07","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,"16/17 total @Jan","ACAD","STMTTOPUPPRI","HIGHNEEDS",1,"Various",26664.67,26664.67,11443,516500,"I03",0,0,0,0,0,0,0,"3026906STMTTOPUPPRIAcademy","Original3026906STMTTOPUPPRI","3026906STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3026906","RAAllSTMTTOPUPPRI","I033026906","3026906HIGHNEEDS","11443All through","Original3026906HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",26664.67,2222.06,2222.0500000000002,2222.06,2222.0500000000002,2222.06,2222.06,2222.0500000000002,2222.06,2222.0500000000002,2222.06,2222.0500000000002,2222.06,"Statement top-ups - Pri",null,"3026906STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAAll through",26664.67,"Original3026906STMTTOPUPPRI","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171032,"2017-02-07","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,"16/17 total @Jan","ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",182966.08,182966.08,11442,516500,"I03",0,0,0,0,0,0,0,"3026906STMTTOPUPSECAcademy","Original3026906STMTTOPUPSEC","3026906STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3026906","RAAllSTMTTOPUPSEC","I033026906","3026906HIGHNEEDS","11442All through","Original3026906HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",182966.08,15247.17,15247.18,15247.17,15247.17,15247.18,15247.17,15247.17,15247.18,15247.17,15247.17,15247.18,15247.17,"Statement top-ups - Sec",null,"3026906STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRAAll through",182966.08,"Original3026906STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171033,"2017-02-07","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","DFC","CAPITAL",1,"Various",23063.13,23063.13,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3026906DFC0","Original3026906DFC","3026906DFC","OriginalDFC","Original3026906","RAAllDFC","CI013026906","3026906CAPITAL","EFAAll through","Original3026906CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3026906DFC",23063.13,0,0,"EFADFCRAAll through",0,"Original3026906DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171034,"2017-02-08","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","PPFSMPRI","PUPILPREMIUM",1,1,23760,23760,"EFA",516500,"I05",0,0,0,0,0,0,0,"3026906PPFSMPRIAcademy","Original3026906PPFSMPRI","3026906PPFSMPRI","OriginalPPFSMPRI","Original3026906","RAAllPPFSMPRI","I053026906","3026906PUPILPREMIUM","EFAAll through","Original3026906PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3026906PPFSMPRI",23760,0,0,"EFAPPFSMPRIRAAll through",0,"Original3026906PPFSMPRI","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171035,"2017-02-08","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,1,-5142.5,-5142.5,"EFA",516500,"I05",0,0,0,0,0,0,0,"3026906PPFSMSECAcademy","Original3026906PPFSMSEC","3026906PPFSMSEC","OriginalPPFSMSEC","Original3026906","RAAllPPFSMSEC","I053026906","3026906PUPILPREMIUM","EFAAll through","Original3026906PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3026906PPFSMSEC",-5142.5,0,0,"EFAPPFSMSECRAAll through",0,"Original3026906PPFSMSEC","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171036,"2017-02-08","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,1,935,935,"EFA",516500,"I05",0,0,0,0,0,0,0,"3026906PPFSMSECAcademy","Original3026906PPFSMSEC","3026906PPFSMSEC","OriginalPPFSMSEC","Original3026906","RAAllPPFSMSEC","I053026906","3026906PUPILPREMIUM","EFAAll through","Original3026906PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3026906PPFSMSEC",935,0,0,"EFAPPFSMSECRAAll through",0,"Original3026906PPFSMSEC","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171037,"2017-02-08","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,1,178585,178585,"EFA",516500,"I05",0,0,0,0,0,0,0,"3026906PPFSMSECAcademy","Original3026906PPFSMSEC","3026906PPFSMSEC","OriginalPPFSMSEC","Original3026906","RAAllPPFSMSEC","I053026906","3026906PUPILPREMIUM","EFAAll through","Original3026906PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3026906PPFSMSEC",178585,0,0,"EFAPPFSMSECRAAll through",0,"Original3026906PPFSMSEC","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171038,"2017-02-08","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","pppost-lac","PUPILPREMIUM",1,1,13300,13300,"EFA",516500,"I05",0,0,0,0,0,0,0,"3026906pppost-lacAcademy","Original3026906pppost-lac","3026906pppost-lac","Originalpppost-lac","Original3026906","RAAllpppost-lac","I053026906","3026906PUPILPREMIUM","EFAAll through","Original3026906PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3026906pppost-lac",13300,0,0,"EFApppost-lacRAAll through",0,"Original3026906pppost-lac","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171039,"2017-02-08","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","ppservice","PUPILPREMIUM",1,1,300,300,"EFA",516500,"I05",0,0,0,0,0,0,0,"3026906ppserviceAcademy","Original3026906ppservice","3026906ppservice","Originalppservice","Original3026906","RAAllppservice","I053026906","3026906PUPILPREMIUM","EFAAll through","Original3026906PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000980,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Service Children",null,"3026906ppservice",300,0,0,"EFAppserviceRAAll through",0,"Original3026906ppservice","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171040,"2017-02-01","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3022054LUMP SUMA","Original3022054LUMP SUM","3022054LUMP SUM","OriginalLUMP SUM","Original3022054","MAPriLUMP SUM","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022054LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3022054LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171041,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","MFG","MAIN",1,"Various",0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022054MFGA","Original3022054MFG","3022054MFG","OriginalMFG","Original3022054","MAPriMFG","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022054MFG",0,0,0,"10162MFGMAPrimary",0,"Original3022054MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171042,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","NDPDEBS","MAIN",-1,3.01,240,-722.4,10162,543965,"E27",0,0,0,0,0,0,0,"3022054NDPDEBSA","Original3022054NDPDEBS","3022054NDPDEBS","OriginalNDPDEBS","Original3022054","MAPriNDPDEBS","E273022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022054NDPDEBS",0,-722.4,0,"10162NDPDEBSMAPrimary",-722.4,"Original3022054NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171043,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","NDPDESupply","MAIN",-1,1.66,240,-398.4,10162,543965,"E10",0,0,0,0,0,0,0,"3022054NDPDESupplyA","Original3022054NDPDESupply","3022054NDPDESupply","OriginalNDPDESupply","Original3022054","MAPriNDPDESupply","E103022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022054NDPDESupply",0,-398.4,0,"10162NDPDESupplyMAPrimary",-398.4,"Original3022054NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171044,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,21.08786610878661,-201.39,10162,543965,"E27",0,0,0,0,0,0,0,"3022054NDPDEUPEGA","Original3022054NDPDEUPEG","3022054NDPDEUPEG","OriginalNDPDEUPEG","Original3022054","MAPriNDPDEUPEG","E273022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022054NDPDEUPEG",0,-201.39,0,"10162NDPDEUPEGMAPrimary",-201.39,"Original3022054NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171045,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","Pri AWPU","MAIN",1,3325.75,240,798180,10162,543965,"I01",0,0,0,0,0,0,0,"3022054Pri AWPUA","Original3022054Pri AWPU","3022054Pri AWPU","OriginalPri AWPU","Original3022054","MAPriPri AWPU","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022054Pri AWPU",0,798180,0,"10162Pri AWPUMAPrimary",798180,"Original3022054Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171046,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","Pri EAL 2","MAIN",1,530,39.043062200957038,20692.82,10162,543965,"I01",0,0,0,0,0,0,0,"3022054Pri EAL 2A","Original3022054Pri EAL 2","3022054Pri EAL 2","OriginalPri EAL 2","Original3022054","MAPriPri EAL 2","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022054Pri EAL 2",0,20692.82,0,"10162Pri EAL 2MAPrimary",20692.82,"Original3022054Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171047,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","Pri FSM6","MAIN",1,1423.56,21.08786610878661,30019.84,10162,543965,"I01",0,0,0,0,0,0,0,"3022054Pri FSM6A","Original3022054Pri FSM6","3022054Pri FSM6","OriginalPri FSM6","Original3022054","MAPriPri FSM6","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022054Pri FSM6",0,30019.84,0,"10162Pri FSM6MAPrimary",30019.84,"Original3022054Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171048,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","Pri IDACI C","MAIN",1,880,1.9999999999999991,1760,10162,543965,"I01",0,0,0,0,0,0,0,"3022054Pri IDACI CA","Original3022054Pri IDACI C","3022054Pri IDACI C","OriginalPri IDACI C","Original3022054","MAPriPri IDACI C","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022054Pri IDACI C",0,1760,0,"10162Pri IDACI CMAPrimary",1760,"Original3022054Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171049,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","Pri IDACI B","MAIN",1,2100,4.000000000000008,8400,10162,543965,"I01",0,0,0,0,0,0,0,"3022054Pri IDACI BA","Original3022054Pri IDACI B","3022054Pri IDACI B","OriginalPri IDACI B","Original3022054","MAPriPri IDACI B","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022054Pri IDACI B",0,8400,0,"10162Pri IDACI BMAPrimary",8400,"Original3022054Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171050,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022054Pri IDACI AA","Original3022054Pri IDACI A","3022054Pri IDACI A","OriginalPri IDACI A","Original3022054","MAPriPri IDACI A","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022054Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3022054Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171051,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022054Pri MOBA","Original3022054Pri MOB","3022054Pri MOB","OriginalPri MOB","Original3022054","MAPriPri MOB","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022054Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3022054Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171052,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","NNDR","MAIN",1,"Various",12797.75,12797.75,10162,543965,"I01",0,0,0,0,0,0,0,"3022054NNDRA","Original3022054NNDR","3022054NNDR","OriginalNNDR","Original3022054","MAPriNNDR","I013022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022054NNDR",0,12797.75,0,"10162NNDRMAPrimary",12797.75,"Original3022054NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171053,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","PEGRANT","ADDGRANT",1,"various",3768.75,3768.75,10166,543965,"I18",1,942.19,942.19,942.18,942.19,0,0,"3022054PEGRANTA","Original3022054PEGRANT","3022054PEGRANT","OriginalPEGRANT","Original3022054","MAPriPEGRANT","I183022054","3022054ADDGRANT","10166Primary","Original3022054ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022054PEGRANT",0,0,0,"10166PEGRANTMAPrimary",3768.75,"Original3022054PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171054,"2017-02-03","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","UIFSM","ADDGRANT",1,1,32338.285714285714,32338.29,10166,543965,"I18",1,8084.57,8084.58,8084.57,8084.57,0,0,"3022054UIFSMA","Original3022054UIFSM","3022054UIFSM","OriginalUIFSM","Original3022054","MAPriUIFSM","I183022054","3022054ADDGRANT","10166Primary","Original3022054ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022054UIFSM",0,0,0,"10166UIFSMMAPrimary",32338.29,"Original3022054UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171055,"2017-02-06","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","SUMHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022054HOURSA","Original3022054SUMHOURS","3022054SUMHOURS","OriginalSUMHOURS","Original3022054","MAPriSUMHOURS","I013022054","3022054EARLYYEARS","10284Primary","Original3022054EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022054HOURS",0,0,0,"10284SUMHOURSMAPrimary",0,"Original3022054HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171056,"2017-02-06","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022054IDACIA","Original3022054SUMIDACI","3022054SUMIDACI","OriginalSUMIDACI","Original3022054","MAPriSUMIDACI","I013022054","3022054EARLYYEARS","10284Primary","Original3022054EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022054IDACI",0,0,0,"10284SUMIDACIMAPrimary",0,"Original3022054IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171057,"2017-02-06","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022054HOURSA","Original3022054AUTHOURS","3022054AUTHOURS","OriginalAUTHOURS","Original3022054","MAPriAUTHOURS","I013022054","3022054EARLYYEARS","10284Primary","Original3022054EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022054HOURS",0,0,0,"10284AUTHOURSMAPrimary",0,"Original3022054HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171058,"2017-02-06","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022054IDACIA","Original3022054AUTIDACI","3022054AUTIDACI","OriginalAUTIDACI","Original3022054","MAPriAUTIDACI","I013022054","3022054EARLYYEARS","10284Primary","Original3022054EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022054IDACI",0,0,0,"10284AUTIDACIMAPrimary",0,"Original3022054IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171059,"2017-02-06","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022054HOURSA","Original3022054SPRHOURS","3022054SPRHOURS","OriginalSPRHOURS","Original3022054","MAPriSPRHOURS","I013022054","3022054EARLYYEARS","10284Primary","Original3022054EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022054HOURS",0,0,0,"10284SPRHOURSMAPrimary",0,"Original3022054HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171060,"2017-02-06","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022054IDACIA","Original3022054SPRIDACI","3022054SPRIDACI","OriginalSPRIDACI","Original3022054","MAPriSPRIDACI","I013022054","3022054EARLYYEARS","10284Primary","Original3022054EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022054IDACI",0,0,0,"10284SPRIDACIMAPrimary",0,"Original3022054IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171061,"2017-02-07","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,"16/17 Feb17 adjustment","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-7.2759576141834259E-12,0,11431,543965,"I03",0,0,0,0,0,0,0,"3022054STMTTOPUPPRIA","Original3022054STMTTOPUPPRI","3022054STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022054","MAPriSTMTTOPUPPRI","I033022054","3022054HIGHNEEDS","11431Primary","Original3022054HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022054STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",0,"Original3022054STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171062,"2017-02-07","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,"16/17 total @Jan","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",38676,38676,11431,543965,"I03",0,0,0,0,0,0,0,"3022054STMTTOPUPPRIA","Original3022054STMTTOPUPPRI","3022054STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022054","MAPriSTMTTOPUPPRI","I033022054","3022054HIGHNEEDS","11431Primary","Original3022054HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022054STMTTOPUPPRI",0,38676,0,"11431STMTTOPUPPRIMAPrimary",38676,"Original3022054STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171063,"2017-02-07","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","DFC","CAPITAL",1,"Various",6700,6700,11331,543965,"CI01",1,1675,1675,1675,1675,0,0,"3022054DFC0","Original3022054DFC","3022054DFC","OriginalDFC","Original3022054","MAPriDFC","CI013022054","3022054CAPITAL","11331Primary","Original3022054CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022054DFC",0,0,0,"11331DFCMAPrimary",6700,"Original3022054DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171064,"2017-02-08","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,-2640,-2640,11334,543965,"I05",1,-660,-660,-660,-660,0,0,"3022054PPFSMPRIA","Original3022054PPFSMPRI","3022054PPFSMPRI","OriginalPPFSMPRI","Original3022054","MAPriPPFSMPRI","I053022054","3022054PUPILPREMIUM","11334Primary","Original3022054PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022054PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",-2640,"Original3022054PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171065,"2017-02-08","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,30360,30360,11334,543965,"I05",1,7590,7590,7590,7590,0,0,"3022054PPFSMPRIA","Original3022054PPFSMPRI","3022054PPFSMPRI","OriginalPPFSMPRI","Original3022054","MAPriPPFSMPRI","I053022054","3022054PUPILPREMIUM","11334Primary","Original3022054PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022054PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",30360,"Original3022054PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171066,"2017-02-01","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3023518LUMP SUMA","Original3023518LUMP SUM","3023518LUMP SUM","OriginalLUMP SUM","Original3023518","MAPriLUMP SUM","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3023518LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3023518LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171067,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","MFG","MAIN",1,"Various",0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023518MFGA","Original3023518MFG","3023518MFG","OriginalMFG","Original3023518","MAPriMFG","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3023518MFG",0,0,0,"10162MFGMAPrimary",0,"Original3023518MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171068,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","NDPDEBS","MAIN",-1,3.01,417.5,-1256.68,10162,543965,"E27",0,0,0,0,0,0,0,"3023518NDPDEBSA","Original3023518NDPDEBS","3023518NDPDEBS","OriginalNDPDEBS","Original3023518","MAPriNDPDEBS","E273023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3023518NDPDEBS",0,-1256.68,0,"10162NDPDEBSMAPrimary",-1256.68,"Original3023518NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171069,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","NDPDESupply","MAIN",-1,1.66,417.5,-693.05,10162,543965,"E10",0,0,0,0,0,0,0,"3023518NDPDESupplyA","Original3023518NDPDESupply","3023518NDPDESupply","OriginalNDPDESupply","Original3023518","MAPriNDPDESupply","E103023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3023518NDPDESupply",0,-693.05,0,"10162NDPDESupplyMAPrimary",-693.05,"Original3023518NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171070,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,225.0950782997763,-2149.66,10162,543965,"E27",0,0,0,0,0,0,0,"3023518NDPDEUPEGA","Original3023518NDPDEUPEG","3023518NDPDEUPEG","OriginalNDPDEUPEG","Original3023518","MAPriNDPDEUPEG","E273023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023518NDPDEUPEG",0,-2149.66,0,"10162NDPDEUPEGMAPrimary",-2149.66,"Original3023518NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171071,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","Pri AWPU","MAIN",1,3325.75,417.5,1388500.63,10162,543965,"I01",0,0,0,0,0,0,0,"3023518Pri AWPUA","Original3023518Pri AWPU","3023518Pri AWPU","OriginalPri AWPU","Original3023518","MAPriPri AWPU","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3023518Pri AWPU",0,1388500.63,0,"10162Pri AWPUMAPrimary",1388500.63,"Original3023518Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171072,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","Pri EAL 2","MAIN",1,530,98.040897097625177,51961.68,10162,543965,"I01",0,0,0,0,0,0,0,"3023518Pri EAL 2A","Original3023518Pri EAL 2","3023518Pri EAL 2","OriginalPri EAL 2","Original3023518","MAPriPri EAL 2","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3023518Pri EAL 2",0,51961.68,0,"10162Pri EAL 2MAPrimary",51961.68,"Original3023518Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171073,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","Pri FSM6","MAIN",1,1423.56,225.0950782997763,320436.34999999998,10162,543965,"I01",0,0,0,0,0,0,0,"3023518Pri FSM6A","Original3023518Pri FSM6","3023518Pri FSM6","OriginalPri FSM6","Original3023518","MAPriPri FSM6","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3023518Pri FSM6",0,320436.34999999998,0,"10162Pri FSM6MAPrimary",320436.34999999998,"Original3023518Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171074,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","Pri IDACI C","MAIN",1,880,103.65517241379331,91216.55,10162,543965,"I01",0,0,0,0,0,0,0,"3023518Pri IDACI CA","Original3023518Pri IDACI C","3023518Pri IDACI C","OriginalPri IDACI C","Original3023518","MAPriPri IDACI C","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023518Pri IDACI C",0,91216.55,0,"10162Pri IDACI CMAPrimary",91216.55,"Original3023518Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171075,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","Pri IDACI B","MAIN",1,2100,29.752873563218408,62481.03,10162,543965,"I01",0,0,0,0,0,0,0,"3023518Pri IDACI BA","Original3023518Pri IDACI B","3023518Pri IDACI B","OriginalPri IDACI B","Original3023518","MAPriPri IDACI B","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3023518Pri IDACI B",0,62481.03,0,"10162Pri IDACI BMAPrimary",62481.03,"Original3023518Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171076,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023518Pri IDACI AA","Original3023518Pri IDACI A","3023518Pri IDACI A","OriginalPri IDACI A","Original3023518","MAPriPri IDACI A","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3023518Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3023518Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171077,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023518Pri MOBA","Original3023518Pri MOB","3023518Pri MOB","OriginalPri MOB","Original3023518","MAPriPri MOB","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3023518Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3023518Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171078,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","NNDR","MAIN",1,"Various",24601.5,24601.5,10162,543965,"I01",0,0,0,0,0,0,0,"3023518NNDRA","Original3023518NNDR","3023518NNDR","OriginalNNDR","Original3023518","MAPriNNDR","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3023518NNDR",0,24601.5,0,"10162NNDRMAPrimary",24601.5,"Original3023518NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171079,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","PEGRANT","ADDGRANT",1,"various",4145.833333333333,4145.83,10166,543965,"I18",1,1036.46,1036.46,1036.45,1036.46,0,0,"3023518PEGRANTA","Original3023518PEGRANT","3023518PEGRANT","OriginalPEGRANT","Original3023518","MAPriPEGRANT","I183023518","3023518ADDGRANT","10166Primary","Original3023518ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023518PEGRANT",0,0,0,"10166PEGRANTMAPrimary",4145.83,"Original3023518PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171080,"2017-02-03","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","UIFSM","ADDGRANT",1,1,36927.42857142858,36927.43,10166,543965,"I18",1,9231.86,9231.86,9231.85,9231.86,0,0,"3023518UIFSMA","Original3023518UIFSM","3023518UIFSM","OriginalUIFSM","Original3023518","MAPriUIFSM","I183023518","3023518ADDGRANT","10166Primary","Original3023518ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023518UIFSM",0,0,0,"10166UIFSMMAPrimary",36927.43,"Original3023518UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171081,"2017-02-06","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","SUMHOURS","EARLYYEARS",1,5.17,9251.5714285714275,47830.62,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023518HOURSA","Original3023518SUMHOURS","3023518SUMHOURS","OriginalSUMHOURS","Original3023518","MAPriSUMHOURS","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3023518HOURS",0,47830.62,0,"10284SUMHOURSMAPrimary",47830.62,"Original3023518HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171082,"2017-02-06","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,2725.936973214285,4170.68,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023518IDACIA","Original3023518SUMIDACI","3023518SUMIDACI","OriginalSUMIDACI","Original3023518","MAPriSUMIDACI","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3023518IDACI",0,4170.68,0,"10284SUMIDACIMAPrimary",4170.68,"Original3023518IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171083,"2017-02-06","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,8269.2857142857174,42752.21,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023518HOURSA","Original3023518AUTHOURS","3023518AUTHOURS","OriginalAUTHOURS","Original3023518","MAPriAUTHOURS","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023518HOURS",0,42752.21,0,"10284AUTHOURSMAPrimary",42752.21,"Original3023518HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171084,"2017-02-06","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,2436.5105803571432,3727.86,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023518IDACIA","Original3023518AUTIDACI","3023518AUTIDACI","OriginalAUTIDACI","Original3023518","MAPriAUTIDACI","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023518IDACI",0,3727.86,0,"10284AUTIDACIMAPrimary",3727.86,"Original3023518IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171085,"2017-02-06","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,7755,40093.35,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023518HOURSA","Original3023518SPRHOURS","3023518SPRHOURS","OriginalSPRHOURS","Original3023518","MAPriSPRHOURS","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3023518HOURS",0,40093.35,0,"10284SPRHOURSMAPrimary",40093.35,"Original3023518HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171086,"2017-02-06","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,2284.9784374999995,3496.02,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023518IDACIA","Original3023518SPRIDACI","3023518SPRIDACI","OriginalSPRIDACI","Original3023518","MAPriSPRIDACI","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3023518IDACI",0,3496.02,0,"10284SPRIDACIMAPrimary",3496.02,"Original3023518IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171087,"2017-02-07","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,"16/17 Feb17 adjustment","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",2034.2533333333413,2034.25,11431,543965,"I03",0,0,0,0,0,0,0,"3023518STMTTOPUPPRIA","Original3023518STMTTOPUPPRI","3023518STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023518","MAPriSTMTTOPUPPRI","I033023518","3023518HIGHNEEDS","11431Primary","Original3023518HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023518STMTTOPUPPRI",0,2034.25,0,"11431STMTTOPUPPRIMAPrimary",2034.25,"Original3023518STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171088,"2017-02-07","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,"16/17 total @Jan","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",90501.08,90501.08,11431,543965,"I03",0,0,0,0,0,0,0,"3023518STMTTOPUPPRIA","Original3023518STMTTOPUPPRI","3023518STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023518","MAPriSTMTTOPUPPRI","I033023518","3023518HIGHNEEDS","11431Primary","Original3023518HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023518STMTTOPUPPRI",0,90501.08,0,"11431STMTTOPUPPRIMAPrimary",90501.08,"Original3023518STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171089,"2017-02-07","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","DFC","CAPITAL",1,"Various",9233.5,9233.5,11331,543965,"CI01",1,2308.38,2308.37,2308.38,2308.37,0,0,"3023518DFC0","Original3023518DFC","3023518DFC","OriginalDFC","Original3023518","MAPriDFC","CI013023518","3023518CAPITAL","11331Primary","Original3023518CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023518DFC",0,0,0,"11331DFCMAPrimary",9233.5,"Original3023518DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171090,"2017-02-08","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,34320,34320,11334,543965,"I05",1,8580,8580,8580,8580,0,0,"3023518PPFSMPRIA","Original3023518PPFSMPRI","3023518PPFSMPRI","OriginalPPFSMPRI","Original3023518","MAPriPPFSMPRI","I053023518","3023518PUPILPREMIUM","11334Primary","Original3023518PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023518PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",34320,"Original3023518PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171091,"2017-02-08","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,283800,283800,11334,543965,"I05",1,70950,70950,70950,70950,0,0,"3023518PPFSMPRIA","Original3023518PPFSMPRI","3023518PPFSMPRI","OriginalPPFSMPRI","Original3023518","MAPriPPFSMPRI","I053023518","3023518PUPILPREMIUM","11334Primary","Original3023518PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023518PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",283800,"Original3023518PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171092,"2017-02-08","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1,-1900,-1900,11334,543965,"I05",1,-475,-475,-475,-475,0,0,"3023518pppost-lacA","Original3023518pppost-lac","3023518pppost-lac","Originalpppost-lac","Original3023518","MAPripppost-lac","I053023518","3023518PUPILPREMIUM","11334Primary","Original3023518PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3023518pppost-lac",0,0,0,"11334pppost-lacMAPrimary",-1900,"Original3023518pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171093,"2017-02-08","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1,3800,3800,11334,543965,"I05",1,950,950,950,950,0,0,"3023518pppost-lacA","Original3023518pppost-lac","3023518pppost-lac","Originalpppost-lac","Original3023518","MAPripppost-lac","I053023518","3023518PUPILPREMIUM","11334Primary","Original3023518PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3023518pppost-lac",0,0,0,"11334pppost-lacMAPrimary",3800,"Original3023518pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171094,"2017-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3022060LUMP SUMA","Original3022060LUMP SUM","3022060LUMP SUM","OriginalLUMP SUM","Original3022060","MAPriLUMP SUM","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022060LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3022060LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171095,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","MFG","MAIN",1,"Various",276718.15000000002,276718.15000000002,10162,543965,"I01",0,0,0,0,0,0,0,"3022060MFGA","Original3022060MFG","3022060MFG","OriginalMFG","Original3022060","MAPriMFG","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022060MFG",0,276718.15000000002,0,"10162MFGMAPrimary",276718.15000000002,"Original3022060MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171096,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","NDPDEBS","MAIN",-1,3.01,416,-1252.1600000000001,10162,543965,"E27",0,0,0,0,0,0,0,"3022060NDPDEBSA","Original3022060NDPDEBS","3022060NDPDEBS","OriginalNDPDEBS","Original3022060","MAPriNDPDEBS","E273022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022060NDPDEBS",0,-1252.1600000000001,0,"10162NDPDEBSMAPrimary",-1252.1600000000001,"Original3022060NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171097,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","NDPDESupply","MAIN",-1,1.66,416,-690.56,10162,543965,"E10",0,0,0,0,0,0,0,"3022060NDPDESupplyA","Original3022060NDPDESupply","3022060NDPDESupply","OriginalNDPDESupply","Original3022060","MAPriNDPDESupply","E103022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022060NDPDESupply",0,-690.56,0,"10162NDPDESupplyMAPrimary",-690.56,"Original3022060NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171098,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,171.65048543689321,-1639.26,10162,543965,"E27",0,0,0,0,0,0,0,"3022060NDPDEUPEGA","Original3022060NDPDEUPEG","3022060NDPDEUPEG","OriginalNDPDEUPEG","Original3022060","MAPriNDPDEUPEG","E273022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022060NDPDEUPEG",0,-1639.26,0,"10162NDPDEUPEGMAPrimary",-1639.26,"Original3022060NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171099,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","Pri AWPU","MAIN",1,3325.75,416,1383512,10162,543965,"I01",0,0,0,0,0,0,0,"3022060Pri AWPUA","Original3022060Pri AWPU","3022060Pri AWPU","OriginalPri AWPU","Original3022060","MAPriPri AWPU","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022060Pri AWPU",0,1383512,0,"10162Pri AWPUMAPrimary",1383512,"Original3022060Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171100,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","Pri EAL 2","MAIN",1,530,50.247191011236133,26631.01,10162,543965,"I01",0,0,0,0,0,0,0,"3022060Pri EAL 2A","Original3022060Pri EAL 2","3022060Pri EAL 2","OriginalPri EAL 2","Original3022060","MAPriPri EAL 2","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022060Pri EAL 2",0,26631.01,0,"10162Pri EAL 2MAPrimary",26631.01,"Original3022060Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171101,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","Pri FSM6","MAIN",1,1423.56,171.65048543689321,244354.77,10162,543965,"I01",0,0,0,0,0,0,0,"3022060Pri FSM6A","Original3022060Pri FSM6","3022060Pri FSM6","OriginalPri FSM6","Original3022060","MAPriPri FSM6","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022060Pri FSM6",0,244354.77,0,"10162Pri FSM6MAPrimary",244354.77,"Original3022060Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171102,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","Pri IDACI C","MAIN",1,880,5.0241545893719648,4421.26,10162,543965,"I01",0,0,0,0,0,0,0,"3022060Pri IDACI CA","Original3022060Pri IDACI C","3022060Pri IDACI C","OriginalPri IDACI C","Original3022060","MAPriPri IDACI C","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022060Pri IDACI C",0,4421.26,0,"10162Pri IDACI CMAPrimary",4421.26,"Original3022060Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171103,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","Pri IDACI B","MAIN",1,2100,25.120772946859908,52753.62,10162,543965,"I01",0,0,0,0,0,0,0,"3022060Pri IDACI BA","Original3022060Pri IDACI B","3022060Pri IDACI B","OriginalPri IDACI B","Original3022060","MAPriPri IDACI B","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022060Pri IDACI B",0,52753.62,0,"10162Pri IDACI BMAPrimary",52753.62,"Original3022060Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171104,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022060Pri IDACI AA","Original3022060Pri IDACI A","3022060Pri IDACI A","OriginalPri IDACI A","Original3022060","MAPriPri IDACI A","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022060Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3022060Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171105,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","Pri MOB","MAIN",1,422.9,5.3999999999999,2283.66,10162,543965,"I01",0,0,0,0,0,0,0,"3022060Pri MOBA","Original3022060Pri MOB","3022060Pri MOB","OriginalPri MOB","Original3022060","MAPriPri MOB","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022060Pri MOB",0,2283.66,0,"10162Pri MOBMAPrimary",2283.66,"Original3022060Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171106,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","NNDR","MAIN",1,"Various",20328,20328,10162,543965,"I01",0,0,0,0,0,0,0,"3022060NNDRA","Original3022060NNDR","3022060NNDR","OriginalNNDR","Original3022060","MAPriNNDR","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022060NNDR",0,20328,0,"10162NNDRMAPrimary",20328,"Original3022060NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171107,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","PEGRANT","ADDGRANT",1,"various",4068.75,4068.75,10166,543965,"I18",1,1017.19,1017.19,1017.18,1017.19,0,0,"3022060PEGRANTA","Original3022060PEGRANT","3022060PEGRANT","OriginalPEGRANT","Original3022060","MAPriPEGRANT","I183022060","3022060ADDGRANT","10166Primary","Original3022060ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022060PEGRANT",0,0,0,"10166PEGRANTMAPrimary",4068.75,"Original3022060PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171108,"2017-02-03","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","UIFSM","ADDGRANT",1,1,48726.857142857152,48726.86,10166,543965,"I18",1,12181.72,12181.71,12181.72,12181.71,0,0,"3022060UIFSMA","Original3022060UIFSM","3022060UIFSM","OriginalUIFSM","Original3022060","MAPriUIFSM","I183022060","3022060ADDGRANT","10166Primary","Original3022060ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022060UIFSM",0,0,0,"10166UIFSMMAPrimary",48726.86,"Original3022060UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171109,"2017-02-06","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SUMHOURS","EARLYYEARS",1,5.17,11808.428571428572,61049.58,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022060HOURSA","Original3022060SUMHOURS","3022060SUMHOURS","OriginalSUMHOURS","Original3022060","MAPriSUMHOURS","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022060HOURS",0,61049.58,0,"10284SUMHOURSMAPrimary",61049.58,"Original3022060HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171110,"2017-02-06","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,3100.0232481203007,4743.04,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022060IDACIA","Original3022060SUMIDACI","3022060SUMIDACI","OriginalSUMIDACI","Original3022060","MAPriSUMIDACI","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022060IDACI",0,4743.04,0,"10284SUMIDACIMAPrimary",4743.04,"Original3022060IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171111,"2017-02-06","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,8445.8571428571449,43665.08,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022060HOURSA","Original3022060AUTHOURS","3022060AUTHOURS","OriginalAUTHOURS","Original3022060","MAPriAUTHOURS","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022060HOURS",0,43665.08,0,"10284AUTHOURSMAPrimary",43665.08,"Original3022060HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171112,"2017-02-06","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,2217.2597593984965,3392.41,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022060IDACIA","Original3022060AUTIDACI","3022060AUTIDACI","OriginalAUTIDACI","Original3022060","MAPriAUTIDACI","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022060IDACI",0,3392.41,0,"10284AUTIDACIMAPrimary",3392.41,"Original3022060IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171113,"2017-02-06","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,10065,52036.05,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022060HOURSA","Original3022060SPRHOURS","3022060SPRHOURS","OriginalSPRHOURS","Original3022060","MAPriSPRHOURS","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022060HOURS",0,52036.05,0,"10284SPRHOURSMAPrimary",52036.05,"Original3022060HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171114,"2017-02-06","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,2642.3273684210526,4042.76,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022060IDACIA","Original3022060SPRIDACI","3022060SPRIDACI","OriginalSPRIDACI","Original3022060","MAPriSPRIDACI","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022060IDACI",0,4042.76,0,"10284SPRIDACIMAPrimary",4042.76,"Original3022060IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171115,"2017-02-07","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,"16/17 Feb17 adjustment","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",10884.496666666668,10884.5,11431,543965,"I03",0,0,0,0,0,0,0,"3022060STMTTOPUPPRIA","Original3022060STMTTOPUPPRI","3022060STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022060","MAPriSTMTTOPUPPRI","I033022060","3022060HIGHNEEDS","11431Primary","Original3022060HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022060STMTTOPUPPRI",0,10884.5,0,"11431STMTTOPUPPRIMAPrimary",10884.5,"Original3022060STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171116,"2017-02-07","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,"16/17 total @Jan","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",14567.67,14567.67,11431,543965,"I03",0,0,0,0,0,0,0,"3022060STMTTOPUPPRIA","Original3022060STMTTOPUPPRI","3022060STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022060","MAPriSTMTTOPUPPRI","I033022060","3022060HIGHNEEDS","11431Primary","Original3022060HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022060STMTTOPUPPRI",0,14567.67,0,"11431STMTTOPUPPRIMAPrimary",14567.67,"Original3022060STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171117,"2017-02-07","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","DFC","CAPITAL",1,"Various",9103,9103,11331,543965,"CI01",1,2275.75,2275.75,2275.75,2275.75,0,0,"3022060DFC0","Original3022060DFC","3022060DFC","OriginalDFC","Original3022060","MAPriDFC","CI013022060","3022060CAPITAL","11331Primary","Original3022060CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022060DFC",0,0,0,"11331DFCMAPrimary",9103,"Original3022060DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171118,"2017-02-08","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,-1320,-1320,11334,543965,"I05",1,-330,-330,-330,-330,0,0,"3022060PPFSMPRIA","Original3022060PPFSMPRI","3022060PPFSMPRI","OriginalPPFSMPRI","Original3022060","MAPriPPFSMPRI","I053022060","3022060PUPILPREMIUM","11334Primary","Original3022060PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022060PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",-1320,"Original3022060PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171119,"2017-02-08","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,225720,225720,11334,543965,"I05",1,56430,56430,56430,56430,0,0,"3022060PPFSMPRIA","Original3022060PPFSMPRI","3022060PPFSMPRI","OriginalPPFSMPRI","Original3022060","MAPriPPFSMPRI","I053022060","3022060PUPILPREMIUM","11334Primary","Original3022060PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022060PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",225720,"Original3022060PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171120,"2017-02-08","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1,-1900,-1900,11334,543965,"I05",1,-475,-475,-475,-475,0,0,"3022060pppost-lacA","Original3022060pppost-lac","3022060pppost-lac","Originalpppost-lac","Original3022060","MAPripppost-lac","I053022060","3022060PUPILPREMIUM","11334Primary","Original3022060PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022060pppost-lac",0,0,0,"11334pppost-lacMAPrimary",-1900,"Original3022060pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171121,"2017-02-08","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1,1900,1900,11334,543965,"I05",1,475,475,475,475,0,0,"3022060pppost-lacA","Original3022060pppost-lac","3022060pppost-lac","Originalpppost-lac","Original3022060","MAPripppost-lac","I053022060","3022060PUPILPREMIUM","11334Primary","Original3022060PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022060pppost-lac",0,0,0,"11334pppost-lacMAPrimary",1900,"Original3022060pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171122,"2017-02-01","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","LUMP SUM","MAIN",1,122000,1,122000,10163,516500,"I01",0,0,0,0,0,122000,0,"3024012LUMP SUMAcademy","Original3024012LUMP SUM","3024012LUMP SUM","OriginalLUMP SUM","Original3024012","RASecLUMP SUM","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3024012LUMP SUM",122000,0,0,"10163LUMP SUMRASecondary",0,"Original3024012LUMP SUM","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171123,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","MFG","MAIN",1,"Various",126653.08,126653.08,10163,516500,"I01",0,0,0,0,0,126653.08,0,"3024012MFGAcademy","Original3024012MFG","3024012MFG","OriginalMFG","Original3024012","RASecMFG","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3024012MFG",126653.08,0,0,"10163MFGRASecondary",0,"Original3024012MFG","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171124,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","Sec AWPU","MAIN",1,4782.8599999999997,682,3261910.52,10163,516500,"I01",0,0,0,0,0,3261910.52,0,"3024012Sec AWPUAcademy","Original3024012Sec AWPU","3024012Sec AWPU","OriginalSec AWPU","Original3024012","RASecSec AWPU","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3024012Sec AWPU",3261910.52,0,0,"10163Sec AWPURASecondary",0,"Original3024012Sec AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171125,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","Sec EAL 2","MAIN",1,1378,135.60233918128645,186860.02,10163,516500,"I01",0,0,0,0,0,186860.02,0,"3024012Sec EAL 2Academy","Original3024012Sec EAL 2","3024012Sec EAL 2","OriginalSec EAL 2","Original3024012","RASecSec EAL 2","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3024012Sec EAL 2",186860.02,0,0,"10163Sec EAL 2RASecondary",0,"Original3024012Sec EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171126,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","Sec FSM6","MAIN",1,505,371.26627218934897,187489.47,10163,516500,"I01",0,0,0,0,0,187489.47,0,"3024012Sec FSM6Academy","Original3024012Sec FSM6","3024012Sec FSM6","OriginalSec FSM6","Original3024012","RASecSec FSM6","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Free School Meals (FSM6)",null,"3024012Sec FSM6",187489.47,0,0,"10163Sec FSM6RASecondary",0,"Original3024012Sec FSM6","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171127,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","Sec IDACI C","MAIN",1,2189.44,156.99999999999974,343742.08,10163,516500,"I01",0,0,0,0,0,343742.08,0,"3024012Sec IDACI CAcademy","Original3024012Sec IDACI C","3024012Sec IDACI C","OriginalSec IDACI C","Original3024012","RASecSec IDACI C","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Sec",null,"3024012Sec IDACI C",343742.08,0,0,"10163Sec IDACI CRASecondary",0,"Original3024012Sec IDACI C","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171128,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","Sec IDACI B","MAIN",1,5224.8,64.999999999999972,339612,10163,516500,"I01",0,0,0,0,0,339612,0,"3024012Sec IDACI BAcademy","Original3024012Sec IDACI B","3024012Sec IDACI B","OriginalSec IDACI B","Original3024012","RASecSec IDACI B","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Sec",null,"3024012Sec IDACI B",339612,0,0,"10163Sec IDACI BRASecondary",0,"Original3024012Sec IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171129,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","Sec IDACI A","MAIN",1,9952,1.9999999999999973,19904,10163,516500,"I01",0,0,0,0,0,19904,0,"3024012Sec IDACI AAcademy","Original3024012Sec IDACI A","3024012Sec IDACI A","OriginalSec IDACI A","Original3024012","RASecSec IDACI A","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Sec",null,"3024012Sec IDACI A",19904,0,0,"10163Sec IDACI ARASecondary",0,"Original3024012Sec IDACI A","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171130,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","Sec MOB","MAIN",1,618.53,55.256934306569349,34178.07,10163,516500,"I01",0,0,0,0,0,34178.07,0,"3024012Sec MOBAcademy","Original3024012Sec MOB","3024012Sec MOB","OriginalSec MOB","Original3024012","RASecSec MOB","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Mobility",null,"3024012Sec MOB",34178.07,0,0,"10163Sec MOBRASecondary",0,"Original3024012Sec MOB","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171131,"2017-02-03","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",6098.4,6098.4,10163,516500,"I01",0,0,0,0,0,6098.4,0,"3024012NNDRAcademy","Original3024012NNDR","3024012NNDR","OriginalNNDR","Original3024012","RASecNNDR","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3024012NNDR",6098.4,0,0,"10163NNDRRASecondary",0,"Original3024012NNDR","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171132,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"16/17 Feb17 adjustment","ACAD","ARPTOPUP","HIGHNEEDS",1,"Various",0,0,11423,516500,"I03",0,0,0,0,0,0,0,"3024012ARPTOPUPAcademy","Original3024012ARPTOPUP","3024012ARPTOPUP","OriginalARPTOPUP","Original3024012","RASecARPTOPUP","I033024012","3024012HIGHNEEDS","11423Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3024012ARPTOPUP",0,0,0,"11423ARPTOPUPRASecondary",0,"Original3024012ARPTOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171133,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"16/17 Feb17 adjustment","ACAD","POST16ARPTOPUP","HIGHNEEDS",1,"Various",0,0,11423,516500,"I03",0,0,0,0,0,0,0,"3024012POST16ARPTOPUPAcademy","Original3024012POST16ARPTOPUP","3024012POST16ARPTOPUP","OriginalPOST16ARPTOPUP","Original3024012","RASecPOST16ARPTOPUP","I033024012","3024012HIGHNEEDS","11423Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (Post 16)",null,"3024012POST16ARPTOPUP",0,0,0,"11423POST16ARPTOPUPRASecondary",0,"Original3024012POST16ARPTOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171134,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"16/17 Feb17 adjustment","ACAD","POST16TOPUP","HIGHNEEDS",1,"Various",-8075.08,-8075.08,11442,516500,"I03",0,0,0,0,0,0,0,"3024012POST16TOPUPAcademy","Original3024012POST16TOPUP","3024012POST16TOPUP","OriginalPOST16TOPUP","Original3024012","RASecPOST16TOPUP","I033024012","3024012HIGHNEEDS","11442Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",-8075.08,-672.92,-672.93,-672.92,-672.92,-672.93,-672.92,-672.92,-672.93,-672.92,-672.92,-672.93,-672.92,"StatementTop-ups (Post 16)",null,"3024012POST16TOPUP",0,0,0,"11442POST16TOPUPRASecondary",-8075.08,"Original3024012POST16TOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171135,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"16/17 Feb17 adjustment","ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",1999.1708333333372,1999.17,11442,516500,"I03",0,0,0,0,0,0,0,"3024012STMTTOPUPSECAcademy","Original3024012STMTTOPUPSEC","3024012STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3024012","RASecSTMTTOPUPSEC","I033024012","3024012HIGHNEEDS","11442Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",1999.17,166.6,166.6,166.59,166.6,166.6,166.6,166.59,166.6,166.6,166.6,166.59,166.6,"Statement top-ups - Sec",null,"3024012STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRASecondary",1999.17,"Original3024012STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171136,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"16/17 total @Jan","ACAD","ARPTOPUP","HIGHNEEDS",1,"Various",0,0,11423,516500,"I03",0,0,0,0,0,0,0,"3024012ARPTOPUPAcademy","Original3024012ARPTOPUP","3024012ARPTOPUP","OriginalARPTOPUP","Original3024012","RASecARPTOPUP","I033024012","3024012HIGHNEEDS","11423Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3024012ARPTOPUP",0,0,0,"11423ARPTOPUPRASecondary",0,"Original3024012ARPTOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171137,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"16/17 total @Jan","ACAD","POST16ARPTOPUP","HIGHNEEDS",1,"Various",0,0,11423,516500,"I03",0,0,0,0,0,0,0,"3024012POST16ARPTOPUPAcademy","Original3024012POST16ARPTOPUP","3024012POST16ARPTOPUP","OriginalPOST16ARPTOPUP","Original3024012","RASecPOST16ARPTOPUP","I033024012","3024012HIGHNEEDS","11423Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (Post 16)",null,"3024012POST16ARPTOPUP",0,0,0,"11423POST16ARPTOPUPRASecondary",0,"Original3024012POST16ARPTOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171138,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"16/17 total @Jan","ACAD","POST16TOPUP","HIGHNEEDS",1,"Various",8075.08,8075.08,11442,516500,"I03",0,0,0,0,0,0,0,"3024012POST16TOPUPAcademy","Original3024012POST16TOPUP","3024012POST16TOPUP","OriginalPOST16TOPUP","Original3024012","RASecPOST16TOPUP","I033024012","3024012HIGHNEEDS","11442Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",8075.08,672.92,672.93,672.92,672.92,672.93,672.92,672.92,672.93,672.92,672.92,672.93,672.92,"StatementTop-ups (Post 16)",null,"3024012POST16TOPUP",0,0,0,"11442POST16TOPUPRASecondary",8075.08,"Original3024012POST16TOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171139,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,"16/17 total @Jan","ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",94008.35,94008.35,11442,516500,"I03",0,0,0,0,0,0,0,"3024012STMTTOPUPSECAcademy","Original3024012STMTTOPUPSEC","3024012STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3024012","RASecSTMTTOPUPSEC","I033024012","3024012HIGHNEEDS","11442Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",94008.35,7834.03,7834.03,7834.03,7834.03,7834.03,7834.03,7834.02,7834.03,7834.03,7834.03,7834.03,7834.03,"Statement top-ups - Sec",null,"3024012STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRASecondary",94008.35,"Original3024012STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171140,"2017-02-07","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,null,"ACAD","DFC","CAPITAL",1,"Various",17342.5,17342.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3024012DFC0","Original3024012DFC","3024012DFC","OriginalDFC","Original3024012","RASecDFC","CI013024012","3024012CAPITAL","EFASecondary","Original3024012CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024012DFC",17342.5,0,0,"EFADFCRASecondary",0,"Original3024012DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171141,"2017-02-08","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","ARPRY11BASE","HIGHNEEDS",0.41666666666666669,10000,3,12500,11438,516500,"I01",0,0,0,0,0,12500,0,"3024012ARPRY11BASEAcademy","Original3024012ARPRY11BASE","3024012ARPRY11BASE","OriginalARPRY11BASE","Original3024012","RASecARPRY11BASE","I013024012","3024012HIGHNEEDS","11438Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP places (R-Y11)",null,"3024012ARPRY11BASE",12500,0,0,"11438ARPRY11BASERASecondary",0,"Original3024012ARPRY11BASE","Current",36,0,"RA0",3,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171142,"2017-02-08","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","ARPP16BASE","HIGHNEEDS",0.41666666666666669,6000,1,2500,11438,516500,"I02",0,0,0,0,0,2500,0,"3024012ARPP16BASEAcademy","Original3024012ARPP16BASE","3024012ARPP16BASE","OriginalARPP16BASE","Original3024012","RASecARPP16BASE","I023024012","3024012HIGHNEEDS","11438Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP Places (Post 16)",null,"3024012ARPP16BASE",2500,0,0,"11438ARPP16BASERASecondary",0,"Original3024012ARPP16BASE","Current",36,0,"RA0",3,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171143,"2017-02-08","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","ARPRY11BASE","HIGHNEEDS",0.58333333333333337,10000,3,17500,11438,516500,"I01",0,0,0,0,0,17500,0,"3024012ARPRY11BASEAcademy","Original3024012ARPRY11BASE","3024012ARPRY11BASE","OriginalARPRY11BASE","Original3024012","RASecARPRY11BASE","I013024012","3024012HIGHNEEDS","11438Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP places (R-Y11)",null,"3024012ARPRY11BASE",17500,0,0,"11438ARPRY11BASERASecondary",0,"Original3024012ARPRY11BASE","Current",36,0,"RA0",3,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171144,"2017-02-08","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","ARPP16BASE","HIGHNEEDS",0.58333333333333337,6000,1,3500,11438,516500,"I02",0,0,0,0,0,3500,0,"3024012ARPP16BASEAcademy","Original3024012ARPP16BASE","3024012ARPP16BASE","OriginalARPP16BASE","Original3024012","RASecARPP16BASE","I023024012","3024012HIGHNEEDS","11438Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP Places (Post 16)",null,"3024012ARPP16BASE",3500,0,0,"11438ARPP16BASERASecondary",0,"Original3024012ARPP16BASE","Current",36,0,"RA0",3,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171145,"2017-02-08","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,1,23375,23375,"EFA",516500,"I05",0,0,0,0,0,0,0,"3024012PPFSMSECAcademy","Original3024012PPFSMSEC","3024012PPFSMSEC","OriginalPPFSMSEC","Original3024012","RASecPPFSMSEC","I053024012","3024012PUPILPREMIUM","EFASecondary","Original3024012PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3024012PPFSMSEC",23375,0,0,"EFAPPFSMSECRASecondary",0,"Original3024012PPFSMSEC","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171146,"2017-02-08","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,1,317900,317900,"EFA",516500,"I05",0,0,0,0,0,0,0,"3024012PPFSMSECAcademy","Original3024012PPFSMSEC","3024012PPFSMSEC","OriginalPPFSMSEC","Original3024012","RASecPPFSMSEC","I053024012","3024012PUPILPREMIUM","EFASecondary","Original3024012PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3024012PPFSMSEC",317900,0,0,"EFAPPFSMSECRASecondary",0,"Original3024012PPFSMSEC","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171147,"2017-02-01","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3022076LUMP SUMD","Original3022076LUMP SUM","3022076LUMP SUM","OriginalLUMP SUM","Original3022076","MAPriLUMP SUM","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022076LUMP SUM",0,0,0,"10162LUMP SUMMAPrimary",122000,"Original3022076LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,122000,13555.56,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,6777.78]
[20171148,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","MFG","MAIN",1,"Various",0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022076MFGD","Original3022076MFG","3022076MFG","OriginalMFG","Original3022076","MAPriMFG","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022076MFG",0,0,0,"10162MFGMAPrimary",0,"Original3022076MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171149,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","NDPDEBS","MAIN",-1,3.01,412,-1240.1199999999999,10162,543965,"E27",0,0,0,0,0,0,0,"3022076NDPDEBSD","Original3022076NDPDEBS","3022076NDPDEBS","OriginalNDPDEBS","Original3022076","MAPriNDPDEBS","E273022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022076NDPDEBS",0,0,0,"10162NDPDEBSMAPrimary",-1240.1199999999999,"Original3022076NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,-1240.1199999999999,-1240.1199999999999,0,0,0,0,0,0,0,0,0,0,0]
[20171150,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","NDPDESupply","MAIN",-1,1.66,412,-683.92,10162,543965,"E10",0,0,0,0,0,0,0,"3022076NDPDESupplyD","Original3022076NDPDESupply","3022076NDPDESupply","OriginalNDPDESupply","Original3022076","MAPriNDPDESupply","E103022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022076NDPDESupply",0,0,0,"10162NDPDESupplyMAPrimary",-683.92,"Original3022076NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,-683.92,-683.92,0,0,0,0,0,0,0,0,0,0,0]
[20171151,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,161.82392776523702,-1545.42,10162,543965,"E27",0,0,0,0,0,0,0,"3022076NDPDEUPEGD","Original3022076NDPDEUPEG","3022076NDPDEUPEG","OriginalNDPDEUPEG","Original3022076","MAPriNDPDEUPEG","E273022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022076NDPDEUPEG",0,0,0,"10162NDPDEUPEGMAPrimary",-1545.42,"Original3022076NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,-1545.42,-1545.42,0,0,0,0,0,0,0,0,0,0,0]
[20171152,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri AWPU","MAIN",1,3325.75,412,1370209,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri AWPUD","Original3022076Pri AWPU","3022076Pri AWPU","OriginalPri AWPU","Original3022076","MAPriPri AWPU","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022076Pri AWPU",0,0,0,"10162Pri AWPUMAPrimary",1370209,"Original3022076Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,1370209,152245.44,114184.08,114184.08,114184.08,114184.08,114184.08,114184.08,114184.08,114184.08,114184.08,114184.08,76122.720000000001]
[20171153,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri EAL 2","MAIN",1,530,133.43181818181804,70718.86,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri EAL 2D","Original3022076Pri EAL 2","3022076Pri EAL 2","OriginalPri EAL 2","Original3022076","MAPriPri EAL 2","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022076Pri EAL 2",0,0,0,"10162Pri EAL 2MAPrimary",70718.86,"Original3022076Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,70718.86,7857.65,5893.24,5893.24,5893.24,5893.24,5893.24,5893.24,5893.24,5893.24,5893.24,5893.24,3928.83]
[20171154,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri FSM6","MAIN",1,1423.56,161.82392776523702,230366.07,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri FSM6D","Original3022076Pri FSM6","3022076Pri FSM6","OriginalPri FSM6","Original3022076","MAPriPri FSM6","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022076Pri FSM6",0,0,0,"10162Pri FSM6MAPrimary",230366.07,"Original3022076Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,230366.07,25596.23,19197.169999999998,19197.169999999998,19197.169999999998,19197.169999999998,19197.169999999998,19197.169999999998,19197.169999999998,19197.169999999998,19197.169999999998,19197.169999999998,12798.12]
[20171155,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri IDACI C","MAIN",1,880,89.216545012165398,78510.559999999998,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri IDACI CD","Original3022076Pri IDACI C","3022076Pri IDACI C","OriginalPri IDACI C","Original3022076","MAPriPri IDACI C","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022076Pri IDACI C",0,0,0,"10162Pri IDACI CMAPrimary",78510.559999999998,"Original3022076Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,78510.559999999998,8723.4,6542.55,6542.55,6542.55,6542.55,6542.55,6542.55,6542.55,6542.55,6542.55,6542.55,4361.7]
[20171156,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri IDACI B","MAIN",1,2100,4.0097323600973231,8420.44,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri IDACI BD","Original3022076Pri IDACI B","3022076Pri IDACI B","OriginalPri IDACI B","Original3022076","MAPriPri IDACI B","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022076Pri IDACI B",0,0,0,"10162Pri IDACI BMAPrimary",8420.44,"Original3022076Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,8420.44,935.6,701.7,701.7,701.7,701.7,701.7,701.7,701.7,701.7,701.7,701.7,467.8]
[20171157,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri IDACI A","MAIN",1,4000,3.0072992700729921,12029.2,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri IDACI AD","Original3022076Pri IDACI A","3022076Pri IDACI A","OriginalPri IDACI A","Original3022076","MAPriPri IDACI A","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022076Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",12029.2,"Original3022076Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,12029.2,1336.58,1002.43,1002.43,1002.43,1002.43,1002.43,1002.43,1002.43,1002.43,1002.43,1002.43,668.29]
[20171158,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","Pri MOB","MAIN",1,422.9,11.799999999999951,4990.22,10162,543965,"I01",0,0,0,0,0,0,0,"3022076Pri MOBD","Original3022076Pri MOB","3022076Pri MOB","OriginalPri MOB","Original3022076","MAPriPri MOB","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022076Pri MOB",0,0,0,"10162Pri MOBMAPrimary",4990.22,"Original3022076Pri MOB","Current",36,0,"MA0",4,0,0,0,null,4990.22,554.47,415.85,415.85,415.85,415.85,415.85,415.85,415.85,415.85,415.85,415.85,277.23]
[20171159,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","NNDR","MAIN",1,"Various",26208,26208,10162,543965,"I01",0,0,0,0,0,0,0,"3022076NNDRD","Original3022076NNDR","3022076NNDR","OriginalNNDR","Original3022076","MAPriNNDR","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022076NNDR",0,0,0,"10162NNDRMAPrimary",26208,"Original3022076NNDR","Current",36,0,"MA0",4,0,0,0,null,26208,2912,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,1456]
[20171160,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","PEGRANT","ADDGRANT",1,"various",4131.25,4131.25,10166,543965,"I18",1,1032.81,1032.82,1032.81,1032.81,0,0,"3022076PEGRANTD","Original3022076PEGRANT","3022076PEGRANT","OriginalPEGRANT","Original3022076","MAPriPEGRANT","I183022076","3022076ADDGRANT","10166Primary","Original3022076ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022076PEGRANT",0,0,0,"10166PEGRANTMAPrimary",4131.25,"Original3022076PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171161,"2017-02-03","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","UIFSM","ADDGRANT",1,1,54625.714285714283,54625.71,10166,543965,"I18",1,13656.43,13656.43,13656.42,13656.43,0,0,"3022076UIFSMD","Original3022076UIFSM","3022076UIFSM","OriginalUIFSM","Original3022076","MAPriUIFSM","I183022076","3022076ADDGRANT","10166Primary","Original3022076ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022076UIFSM",0,0,0,"10166UIFSMMAPrimary",54625.71,"Original3022076UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171162,"2017-02-06","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","SUMHOURS","EARLYYEARS",1,5.17,10956.857142857143,56646.95,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022076HOURSD","Original3022076SUMHOURS","3022076SUMHOURS","OriginalSUMHOURS","Original3022076","MAPriSUMHOURS","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022076HOURS",0,0,0,"10284SUMHOURSMAPrimary",56646.95,"Original3022076HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,56646.95,6294.11,4720.58,4720.58,4720.58,4720.58,4720.58,4720.58,4720.58,4720.58,4720.58,4720.58,3147.05]
[20171163,"2017-02-06","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,2750.1711428571425,4207.76,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022076IDACID","Original3022076SUMIDACI","3022076SUMIDACI","OriginalSUMIDACI","Original3022076","MAPriSUMIDACI","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022076IDACI",0,0,0,"10284SUMIDACIMAPrimary",4207.76,"Original3022076IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,4207.76,467.53,350.65,350.65,350.65,350.65,350.65,350.65,350.65,350.65,350.65,350.65,233.76]
[20171164,"2017-02-06","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,6985.7142857142881,36116.14,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022076HOURSD","Original3022076AUTHOURS","3022076AUTHOURS","OriginalAUTHOURS","Original3022076","MAPriAUTHOURS","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022076HOURS",0,0,0,"10284AUTHOURSMAPrimary",36116.14,"Original3022076HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,36116.14,4012.9,3009.68,3009.68,3009.68,3009.68,3009.68,3009.68,3009.68,3009.68,3009.68,3009.68,2006.45]
[20171165,"2017-02-06","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,1753.4142857142858,2682.72,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022076IDACID","Original3022076AUTIDACI","3022076AUTIDACI","OriginalAUTIDACI","Original3022076","MAPriAUTIDACI","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022076IDACI",0,0,0,"10284AUTIDACIMAPrimary",2682.72,"Original3022076IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,2682.72,298.08,223.56,223.56,223.56,223.56,223.56,223.56,223.56,223.56,223.56,223.56,149.04]
[20171166,"2017-02-06","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,9570,49476.9,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022076HOURSD","Original3022076SPRHOURS","3022076SPRHOURS","OriginalSPRHOURS","Original3022076","MAPriSPRHOURS","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022076HOURS",0,0,0,"10284SPRHOURSMAPrimary",49476.9,"Original3022076HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,49476.9,5497.43,4123.08,4123.08,4123.08,4123.08,4123.08,4123.08,4123.08,4123.08,4123.08,4123.08,2748.72]
[20171167,"2017-02-06","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,2402.0699999999993,3675.17,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022076IDACID","Original3022076SPRIDACI","3022076SPRIDACI","OriginalSPRIDACI","Original3022076","MAPriSPRIDACI","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022076IDACI",0,0,0,"10284SPRIDACIMAPrimary",3675.17,"Original3022076IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,3675.17,408.35,306.26,306.26,306.26,306.26,306.26,306.26,306.26,306.26,306.26,306.26,204.18]
[20171168,"2017-02-07","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,"16/17 Feb17 adjustment","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-3.3333333340124227E-3,0,11431,543965,"I03",0,0,0,0,0,0,0,"3022076STMTTOPUPPRID","Original3022076STMTTOPUPPRI","3022076STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022076","MAPriSTMTTOPUPPRI","I033022076","3022076HIGHNEEDS","11431Primary","Original3022076HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022076STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",0,"Original3022076STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171169,"2017-02-07","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,"16/17 Feb17 adjustment","COM","NURSERYEX","HIGHNEEDS",1,"Various",1329.43,1329.43,10265,543965,"I03",0,0,0,0,0,0,0,"3022076NURSERYEXD","Original3022076NURSERYEX","3022076NURSERYEX","OriginalNURSERYEX","Original3022076","MAPriNURSERYEX","I033022076","3022076HIGHNEEDS","10265Primary","Original3022076HIGHNEEDS",0.25,0.5,0.75,1,"SEN Inclusion  - 3 and 4 year olds","1.2.5",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Nursery Exceptional Funding",null,"3022076NURSERYEX",0,0,0,"10265NURSERYEXMAPrimary",1329.43,"Original3022076NURSERYEX","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,1329.43,147.71,110.79,110.79,110.79,110.79,110.79,110.79,110.79,110.79,110.79,110.79,73.86]
[20171170,"2017-02-07","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,"16/17 total @Jan","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",52635.42,52635.42,11431,543965,"I03",0,0,0,0,0,0,0,"3022076STMTTOPUPPRID","Original3022076STMTTOPUPPRI","3022076STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022076","MAPriSTMTTOPUPPRI","I033022076","3022076HIGHNEEDS","11431Primary","Original3022076HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022076STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",52635.42,"Original3022076STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,52635.42,5848.38,4386.29,4386.29,4386.29,4386.29,4386.29,4386.29,4386.29,4386.29,4386.29,4386.29,2924.19]
[20171171,"2017-02-07","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","DFC","CAPITAL",1,"Various",9386.5,9386.5,11331,543965,"CI01",1,2346.63,2346.62,2346.63,2346.62,0,0,"3022076DFC0","Original3022076DFC","3022076DFC","OriginalDFC","Original3022076","MAPriDFC","CI013022076","3022076CAPITAL","11331Primary","Original3022076CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022076DFC",0,0,0,"11331DFCMAPrimary",9386.5,"Original3022076DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171172,"2017-02-08","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,2640,2640,11334,543965,"I05",1,660,660,660,660,0,0,"3022076PPFSMPRID","Original3022076PPFSMPRI","3022076PPFSMPRI","OriginalPPFSMPRI","Original3022076","MAPriPPFSMPRI","I053022076","3022076PUPILPREMIUM","11334Primary","Original3022076PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022076PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",2640,"Original3022076PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171173,"2017-02-08","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,225720,225720,11334,543965,"I05",1,56430,56430,56430,56430,0,0,"3022076PPFSMPRID","Original3022076PPFSMPRI","3022076PPFSMPRI","OriginalPPFSMPRI","Original3022076","MAPriPPFSMPRI","I053022076","3022076PUPILPREMIUM","11334Primary","Original3022076PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022076PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",225720,"Original3022076PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171174,"2017-02-01","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","LUMP SUM","MAIN",1,122000,1,122000,10162,516500,"I01",0,0,0,0,0,122000,0,"3022049LUMP SUMAcademy","Original3022049LUMP SUM","3022049LUMP SUM","OriginalLUMP SUM","Original3022049","RAPriLUMP SUM","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022049LUMP SUM",122000,0,0,"10162LUMP SUMRAPrimary",0,"Original3022049LUMP SUM","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171175,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","MFG","MAIN",1,"Various",0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3022049MFGAcademy","Original3022049MFG","3022049MFG","OriginalMFG","Original3022049","RAPriMFG","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022049MFG",0,0,0,"10162MFGRAPrimary",0,"Original3022049MFG","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171176,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","Pri AWPU","MAIN",1,3325.75,145,482233.75,10162,516500,"I01",0,0,0,0,0,482233.75,0,"3022049Pri AWPUAcademy","Original3022049Pri AWPU","3022049Pri AWPU","OriginalPri AWPU","Original3022049","RAPriPri AWPU","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022049Pri AWPU",482233.75,0,0,"10162Pri AWPURAPrimary",0,"Original3022049Pri AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171177,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","Pri EAL 2","MAIN",1,530,103.22033898305085,54706.78,10162,516500,"I01",0,0,0,0,0,54706.78,0,"3022049Pri EAL 2Academy","Original3022049Pri EAL 2","3022049Pri EAL 2","OriginalPri EAL 2","Original3022049","RAPriPri EAL 2","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022049Pri EAL 2",54706.78,0,0,"10162Pri EAL 2RAPrimary",0,"Original3022049Pri EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171178,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","Pri FSM6","MAIN",1,1423.56,73.177570093457931,104172.66,10162,516500,"I01",0,0,0,0,0,104172.66,0,"3022049Pri FSM6Academy","Original3022049Pri FSM6","3022049Pri FSM6","OriginalPri FSM6","Original3022049","RAPriPri FSM6","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022049Pri FSM6",104172.66,0,0,"10162Pri FSM6RAPrimary",0,"Original3022049Pri FSM6","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171179,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","Pri IDACI C","MAIN",1,880,33.25688073394501,29266.06,10162,516500,"I01",0,0,0,0,0,29266.06,0,"3022049Pri IDACI CAcademy","Original3022049Pri IDACI C","3022049Pri IDACI C","OriginalPri IDACI C","Original3022049","RAPriPri IDACI C","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022049Pri IDACI C",29266.06,0,0,"10162Pri IDACI CRAPrimary",0,"Original3022049Pri IDACI C","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171180,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","Pri IDACI B","MAIN",1,2100,3.9908256880733926,8380.73,10162,516500,"I01",0,0,0,0,0,8380.73,0,"3022049Pri IDACI BAcademy","Original3022049Pri IDACI B","3022049Pri IDACI B","OriginalPri IDACI B","Original3022049","RAPriPri IDACI B","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022049Pri IDACI B",8380.73,0,0,"10162Pri IDACI BRAPrimary",0,"Original3022049Pri IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171181,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","Pri IDACI A","MAIN",1,4000,0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3022049Pri IDACI AAcademy","Original3022049Pri IDACI A","3022049Pri IDACI A","OriginalPri IDACI A","Original3022049","RAPriPri IDACI A","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022049Pri IDACI A",0,0,0,"10162Pri IDACI ARAPrimary",0,"Original3022049Pri IDACI A","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171182,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","Pri MOB","MAIN",1,422.9,0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3022049Pri MOBAcademy","Original3022049Pri MOB","3022049Pri MOB","OriginalPri MOB","Original3022049","RAPriPri MOB","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022049Pri MOB",0,0,0,"10162Pri MOBRAPrimary",0,"Original3022049Pri MOB","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171183,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3022049NNDRAcademy","Original3022049NNDR","3022049NNDR","OriginalNNDR","Original3022049","RAPriNNDR","I013022049","3022049MAIN","10162Primary","Original3022049MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022049NNDR",0,0,0,"10162NNDRRAPrimary",0,"Original3022049NNDR","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171184,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","PEGRANT","ADDGRANT",1,"various",0,0,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022049PEGRANTAcademy","Original3022049PEGRANT","3022049PEGRANT","OriginalPEGRANT","Original3022049","RAPriPEGRANT","I183022049","3022049ADDGRANT","EFAPrimary","Original3022049ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022049PEGRANT",0,0,0,"EFAPEGRANTRAPrimary",0,"Original3022049PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171185,"2017-02-03","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","UIFSM","ADDGRANT",1,1,0,0,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022049UIFSMAcademy","Original3022049UIFSM","3022049UIFSM","OriginalUIFSM","Original3022049","RAPriUIFSM","I183022049","3022049ADDGRANT","EFAPrimary","Original3022049ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022049UIFSM",0,0,0,"EFAUIFSMRAPrimary",0,"Original3022049UIFSM","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171186,"2017-02-06","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","SUMHOURS","EARLYYEARS",1,5.17,0,0,10284,516500,"I01",0,0,0,0,0,0,"SUM","3022049HOURSAcademy","Original3022049SUMHOURS","3022049SUMHOURS","OriginalSUMHOURS","Original3022049","RAPriSUMHOURS","I013022049","3022049EARLYYEARS","10284Primary","Original3022049EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022049HOURS",0,0,0,"10284SUMHOURSRAPrimary",0,"Original3022049HOURS","Summer 17 actuals",12,0,"RASUM",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171187,"2017-02-06","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","SUMIDACI","EARLYYEARS",1,1.53,0,0,10284,516500,"I01",0,0,0,0,0,0,"SUM","3022049IDACIAcademy","Original3022049SUMIDACI","3022049SUMIDACI","OriginalSUMIDACI","Original3022049","RAPriSUMIDACI","I013022049","3022049EARLYYEARS","10284Primary","Original3022049EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022049IDACI",0,0,0,"10284SUMIDACIRAPrimary",0,"Original3022049IDACI","Summer 17 actuals",12,0,"RASUM",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171188,"2017-02-06","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,5.17,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022049HOURSAcademy","Original3022049AUTHOURS","3022049AUTHOURS","OriginalAUTHOURS","Original3022049","RAPriAUTHOURS","I013022049","3022049EARLYYEARS","10284Primary","Original3022049EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022049HOURS",0,0,0,"10284AUTHOURSRAPrimary",0,"Original3022049HOURS","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171189,"2017-02-06","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,1.53,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022049IDACIAcademy","Original3022049AUTIDACI","3022049AUTIDACI","OriginalAUTIDACI","Original3022049","RAPriAUTIDACI","I013022049","3022049EARLYYEARS","10284Primary","Original3022049EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022049IDACI",0,0,0,"10284AUTIDACIRAPrimary",0,"Original3022049IDACI","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171190,"2017-02-06","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","SPRHOURS","EARLYYEARS",1,5.17,0,0,10284,516500,"I01",0,0,0,0,0,0,"SPR","3022049HOURSAcademy","Original3022049SPRHOURS","3022049SPRHOURS","OriginalSPRHOURS","Original3022049","RAPriSPRHOURS","I013022049","3022049EARLYYEARS","10284Primary","Original3022049EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022049HOURS",0,0,0,"10284SPRHOURSRAPrimary",0,"Original3022049HOURS","Estimate",9,0,"RASPR",3,0,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171191,"2017-02-06","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","SPRIDACI","EARLYYEARS",1,1.53,0,0,10284,516500,"I01",0,0,0,0,0,0,"SPR","3022049IDACIAcademy","Original3022049SPRIDACI","3022049SPRIDACI","OriginalSPRIDACI","Original3022049","RAPriSPRIDACI","I013022049","3022049EARLYYEARS","10284Primary","Original3022049EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022049IDACI",0,0,0,"10284SPRIDACIRAPrimary",0,"Original3022049IDACI","Estimate",9,0,"RASPR",3,0,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171192,"2017-02-07","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,"16/17 Feb17 adjustment","ACAD","STMTTOPUPPRI","HIGHNEEDS",1,"Various",3.3333333340124227E-3,0,11443,516500,"I03",0,0,0,0,0,0,0,"3022049STMTTOPUPPRIAcademy","Original3022049STMTTOPUPPRI","3022049STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022049","RAPriSTMTTOPUPPRI","I033022049","3022049HIGHNEEDS","11443Primary","Original3022049HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022049STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAPrimary",0,"Original3022049STMTTOPUPPRI","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171193,"2017-02-07","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,"16/17 total @Jan","ACAD","STMTTOPUPPRI","HIGHNEEDS",1,"Various",6410.83,6410.83,11443,516500,"I03",0,0,0,0,0,0,0,"3022049STMTTOPUPPRIAcademy","Original3022049STMTTOPUPPRI","3022049STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022049","RAPriSTMTTOPUPPRI","I033022049","3022049HIGHNEEDS","11443Primary","Original3022049HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",6410.83,534.24,534.23,534.24,534.23,534.24,534.24,534.23,534.24,534.23,534.24,534.23,534.24,"Statement top-ups - Pri",null,"3022049STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAPrimary",6410.83,"Original3022049STMTTOPUPPRI","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171194,"2017-02-08","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","PPFSMPRI","PUPILPREMIUM",1,1,14520,14520,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022049PPFSMPRIAcademy","Original3022049PPFSMPRI","3022049PPFSMPRI","OriginalPPFSMPRI","Original3022049","RAPriPPFSMPRI","I053022049","3022049PUPILPREMIUM","EFAPrimary","Original3022049PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022049PPFSMPRI",14520,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022049PPFSMPRI","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171195,"2017-02-08","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","PPFSMPRI","PUPILPREMIUM",1,1,19800,19800,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022049PPFSMPRIAcademy","Original3022049PPFSMPRI","3022049PPFSMPRI","OriginalPPFSMPRI","Original3022049","RAPriPPFSMPRI","I053022049","3022049PUPILPREMIUM","EFAPrimary","Original3022049PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022049PPFSMPRI",19800,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022049PPFSMPRI","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171196,"2017-02-08","CK","Original",3022049,"Watling Park Free School","Primary","RA",157055,"Academy",0,null,"ACAD","pppost-lac","PUPILPREMIUM",1,1,1900,1900,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022049pppost-lacAcademy","Original3022049pppost-lac","3022049pppost-lac","Originalpppost-lac","Original3022049","RAPripppost-lac","I053022049","3022049PUPILPREMIUM","EFAPrimary","Original3022049PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022049pppost-lac",1900,0,0,"EFApppost-lacRAPrimary",0,"Original3022049pppost-lac","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171197,"2017-02-01","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3022057LUMP SUMB","Original3022057LUMP SUM","3022057LUMP SUM","OriginalLUMP SUM","Original3022057","MAPriLUMP SUM","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022057LUMP SUM",0,0,0,"10162LUMP SUMMAPrimary",122000,"Original3022057LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,122000,13555.56,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,6777.78]
[20171198,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","MFG","MAIN",1,"Various",-52582.74,-52582.74,10162,543965,"I01",0,0,0,0,0,0,0,"3022057MFGB","Original3022057MFG","3022057MFG","OriginalMFG","Original3022057","MAPriMFG","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022057MFG",0,0,0,"10162MFGMAPrimary",-52582.74,"Original3022057MFG","Current",36,0,"MA0",4,0,0,0,null,-52582.74,-5842.53,-4381.8999999999996,-4381.8999999999996,-4381.8999999999996,-4381.8999999999996,-4381.8999999999996,-4381.8999999999996,-4381.8999999999996,-4381.8999999999996,-4381.8999999999996,-4381.8999999999996,-2921.26]
[20171199,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","NDPDEBS","MAIN",-1,3.01,533.5,-1605.84,10162,543965,"E27",0,0,0,0,0,0,0,"3022057NDPDEBSB","Original3022057NDPDEBS","3022057NDPDEBS","OriginalNDPDEBS","Original3022057","MAPriNDPDEBS","E273022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022057NDPDEBS",0,0,0,"10162NDPDEBSMAPrimary",-1605.84,"Original3022057NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,-1605.84,-1605.84,0,0,0,0,0,0,0,0,0,0,0]
[20171200,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","NDPDESupply","MAIN",-1,1.66,533.5,-885.61,10162,543965,"E10",0,0,0,0,0,0,0,"3022057NDPDESupplyB","Original3022057NDPDESupply","3022057NDPDESupply","OriginalNDPDESupply","Original3022057","MAPriNDPDESupply","E103022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022057NDPDESupply",0,0,0,"10162NDPDESupplyMAPrimary",-885.61,"Original3022057NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,-885.61,-885.61,0,0,0,0,0,0,0,0,0,0,0]
[20171201,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,260.64968814968819,-2489.1999999999998,10162,543965,"E27",0,0,0,0,0,0,0,"3022057NDPDEUPEGB","Original3022057NDPDEUPEG","3022057NDPDEUPEG","OriginalNDPDEUPEG","Original3022057","MAPriNDPDEUPEG","E273022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022057NDPDEUPEG",0,0,0,"10162NDPDEUPEGMAPrimary",-2489.1999999999998,"Original3022057NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,-2489.1999999999998,-2489.1999999999998,0,0,0,0,0,0,0,0,0,0,0]
[20171202,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","Pri AWPU","MAIN",1,3325.75,533.5,1774287.63,10162,543965,"I01",0,0,0,0,0,0,0,"3022057Pri AWPUB","Original3022057Pri AWPU","3022057Pri AWPU","OriginalPri AWPU","Original3022057","MAPriPri AWPU","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022057Pri AWPU",0,0,0,"10162Pri AWPUMAPrimary",1774287.63,"Original3022057Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,1774287.63,197143.07,147857.29999999999,147857.29999999999,147857.29999999999,147857.29999999999,147857.29999999999,147857.29999999999,147857.29999999999,147857.29999999999,147857.29999999999,147857.29999999999,98571.54]
[20171203,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","Pri EAL 2","MAIN",1,530,105.29605263157917,55806.91,10162,543965,"I01",0,0,0,0,0,0,0,"3022057Pri EAL 2B","Original3022057Pri EAL 2","3022057Pri EAL 2","OriginalPri EAL 2","Original3022057","MAPriPri EAL 2","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022057Pri EAL 2",0,0,0,"10162Pri EAL 2MAPrimary",55806.91,"Original3022057Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,55806.91,6200.77,4650.58,4650.58,4650.58,4650.58,4650.58,4650.58,4650.58,4650.58,4650.58,4650.58,3100.38]
[20171204,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","Pri FSM6","MAIN",1,1423.56,260.64968814968819,371050.47,10162,543965,"I01",0,0,0,0,0,0,0,"3022057Pri FSM6B","Original3022057Pri FSM6","3022057Pri FSM6","OriginalPri FSM6","Original3022057","MAPriPri FSM6","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022057Pri FSM6",0,0,0,"10162Pri FSM6MAPrimary",371050.47,"Original3022057Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,371050.47,41227.83,30920.87,30920.87,30920.87,30920.87,30920.87,30920.87,30920.87,30920.87,30920.87,30920.87,20613.919999999998]
[20171205,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","Pri IDACI C","MAIN",1,880,4.903492647058826,4315.07,10162,543965,"I01",0,0,0,0,0,0,0,"3022057Pri IDACI CB","Original3022057Pri IDACI C","3022057Pri IDACI C","OriginalPri IDACI C","Original3022057","MAPriPri IDACI C","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022057Pri IDACI C",0,0,0,"10162Pri IDACI CMAPrimary",4315.07,"Original3022057Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,4315.07,479.45,359.59,359.59,359.59,359.59,359.59,359.59,359.59,359.59,359.59,359.59,239.73]
[20171206,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","Pri IDACI B","MAIN",1,2100,99.050551470588047,208006.16,10162,543965,"I01",0,0,0,0,0,0,0,"3022057Pri IDACI BB","Original3022057Pri IDACI B","3022057Pri IDACI B","OriginalPri IDACI B","Original3022057","MAPriPri IDACI B","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022057Pri IDACI B",0,0,0,"10162Pri IDACI BMAPrimary",208006.16,"Original3022057Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,208006.16,23111.8,17333.849999999999,17333.849999999999,17333.849999999999,17333.849999999999,17333.849999999999,17333.849999999999,17333.849999999999,17333.849999999999,17333.849999999999,17333.849999999999,11555.9]
[20171207,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022057Pri IDACI AB","Original3022057Pri IDACI A","3022057Pri IDACI A","OriginalPri IDACI A","Original3022057","MAPriPri IDACI A","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022057Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3022057Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171208,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","Pri MOB","MAIN",1,422.9,6.6808529945551678,2825.33,10162,543965,"I01",0,0,0,0,0,0,0,"3022057Pri MOBB","Original3022057Pri MOB","3022057Pri MOB","OriginalPri MOB","Original3022057","MAPriPri MOB","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022057Pri MOB",0,0,0,"10162Pri MOBMAPrimary",2825.33,"Original3022057Pri MOB","Current",36,0,"MA0",4,0,0,0,null,2825.33,313.93,235.44,235.44,235.44,235.44,235.44,235.44,235.44,235.44,235.44,235.44,156.96]
[20171209,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","NNDR","MAIN",1,"Various",49115,49115,10162,543965,"I01",0,0,0,0,0,0,0,"3022057NNDRB","Original3022057NNDR","3022057NNDR","OriginalNNDR","Original3022057","MAPriNNDR","I013022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022057NNDR",0,0,0,"10162NNDRMAPrimary",49115,"Original3022057NNDR","Current",36,0,"MA0",4,0,0,0,null,49115,5457.22,4092.92,4092.92,4092.92,4092.92,4092.92,4092.92,4092.92,4092.92,4092.92,4092.92,2728.61]
[20171210,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","PEGRANT","ADDGRANT",1,"various",4187.5,4187.5,10166,543965,"I18",1,1046.8800000000001,1046.8699999999999,1046.8800000000001,1046.8699999999999,0,0,"3022057PEGRANTB","Original3022057PEGRANT","3022057PEGRANT","OriginalPEGRANT","Original3022057","MAPriPEGRANT","I183022057","3022057ADDGRANT","10166Primary","Original3022057ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022057PEGRANT",0,0,0,"10166PEGRANTMAPrimary",4187.5,"Original3022057PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171211,"2017-02-03","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","UIFSM","ADDGRANT",1,1,46978.285714285717,46978.29,10166,543965,"I18",1,11744.57,11744.58,11744.57,11744.57,0,0,"3022057UIFSMB","Original3022057UIFSM","3022057UIFSM","OriginalUIFSM","Original3022057","MAPriUIFSM","I183022057","3022057ADDGRANT","10166Primary","Original3022057ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022057UIFSM",0,0,0,"10166UIFSMMAPrimary",46978.29,"Original3022057UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171212,"2017-02-06","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","SUMHOURS","EARLYYEARS",1,5.17,11296.62857142857,58403.57,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022057HOURSB","Original3022057SUMHOURS","3022057SUMHOURS","OriginalSUMHOURS","Original3022057","MAPriSUMHOURS","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022057HOURS",0,0,0,"10284SUMHOURSMAPrimary",58403.57,"Original3022057HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,58403.57,6489.29,4866.96,4866.96,4866.96,4866.96,4866.96,4866.96,4866.96,4866.96,4866.96,4866.96,3244.64]
[20171213,"2017-02-06","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,3062.4268218045127,4685.51,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022057IDACIB","Original3022057SUMIDACI","3022057SUMIDACI","OriginalSUMIDACI","Original3022057","MAPriSUMIDACI","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022057IDACI",0,0,0,"10284SUMIDACIMAPrimary",4685.51,"Original3022057IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,4685.51,520.61,390.46,390.46,390.46,390.46,390.46,390.46,390.46,390.46,390.46,390.46,260.31]
[20171214,"2017-02-06","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,9853.2857142857156,50941.49,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022057HOURSB","Original3022057AUTHOURS","3022057AUTHOURS","OriginalAUTHOURS","Original3022057","MAPriAUTHOURS","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022057HOURS",0,0,0,"10284AUTHOURSMAPrimary",50941.49,"Original3022057HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,50941.49,5660.17,4245.12,4245.12,4245.12,4245.12,4245.12,4245.12,4245.12,4245.12,4245.12,4245.12,2830.08]
[20171215,"2017-02-06","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,2671.1479680451148,4086.86,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022057IDACIB","Original3022057AUTIDACI","3022057AUTIDACI","OriginalAUTIDACI","Original3022057","MAPriAUTIDACI","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022057IDACI",0,0,0,"10284AUTIDACIMAPrimary",4086.86,"Original3022057IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,4086.86,454.1,340.57,340.57,340.57,340.57,340.57,340.57,340.57,340.57,340.57,340.57,227.05]
[20171216,"2017-02-06","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,6765,34975.050000000003,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022057HOURSB","Original3022057SPRHOURS","3022057SPRHOURS","OriginalSPRHOURS","Original3022057","MAPriSPRHOURS","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022057HOURS",0,0,0,"10284SPRHOURSMAPrimary",34975.050000000003,"Original3022057HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,34975.050000000003,3886.12,2914.59,2914.59,2914.59,2914.59,2914.59,2914.59,2914.59,2914.59,2914.59,2914.59,1943.06]
[20171217,"2017-02-06","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,1833.9380921052643,2805.93,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022057IDACIB","Original3022057SPRIDACI","3022057SPRIDACI","OriginalSPRIDACI","Original3022057","MAPriSPRIDACI","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022057IDACI",0,0,0,"10284SPRIDACIMAPrimary",2805.93,"Original3022057IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,2805.93,311.77,233.83,233.83,233.83,233.83,233.83,233.83,233.83,233.83,233.83,233.83,155.88999999999999]
[20171218,"2017-02-07","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"16/17 Feb17 adjustment","COM","NURSERYEX","HIGHNEEDS",1,"Various",966.86000000000013,966.86,10265,543965,"I03",0,0,0,0,0,0,0,"3022057NURSERYEXB","Original3022057NURSERYEX","3022057NURSERYEX","OriginalNURSERYEX","Original3022057","MAPriNURSERYEX","I033022057","3022057HIGHNEEDS","10265Primary","Original3022057HIGHNEEDS",0.25,0.5,0.75,1,"SEN Inclusion  - 3 and 4 year olds","1.2.5",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Nursery Exceptional Funding",null,"3022057NURSERYEX",0,0,0,"10265NURSERYEXMAPrimary",966.86,"Original3022057NURSERYEX","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,966.86,107.43,80.569999999999993,80.569999999999993,80.569999999999993,80.569999999999993,80.569999999999993,80.569999999999993,80.569999999999993,80.569999999999993,80.569999999999993,80.569999999999993,53.71]
[20171219,"2017-02-07","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"16/17 Feb17 adjustment","COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",3.3333333335576754E-3,0,11436,543965,"I03",0,0,0,0,0,0,0,"3022057NURSERYTOPUPB","Original3022057NURSERYTOPUP","3022057NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022057","MAPriNURSERYTOPUP","I033022057","3022057HIGHNEEDS","11436Primary","Original3022057HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022057NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",0,"Original3022057NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171220,"2017-02-07","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"16/17 Feb17 adjustment","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",6410.8300000000017,6410.83,11431,543965,"I03",0,0,0,0,0,0,0,"3022057STMTTOPUPPRIB","Original3022057STMTTOPUPPRI","3022057STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022057","MAPriSTMTTOPUPPRI","I033022057","3022057HIGHNEEDS","11431Primary","Original3022057HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022057STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",6410.83,"Original3022057STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,6410.83,712.31,534.24,534.24,534.24,534.24,534.24,534.24,534.24,534.24,534.24,534.24,356.16]
[20171221,"2017-02-07","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"16/17 total @Jan","COM","NURSERYEX","HIGHNEEDS",1,"Various",1168.29,1168.29,10265,543965,"I03",0,0,0,0,0,0,0,"3022057NURSERYEXB","Original3022057NURSERYEX","3022057NURSERYEX","OriginalNURSERYEX","Original3022057","MAPriNURSERYEX","I033022057","3022057HIGHNEEDS","10265Primary","Original3022057HIGHNEEDS",0.25,0.5,0.75,1,"SEN Inclusion  - 3 and 4 year olds","1.2.5",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Nursery Exceptional Funding",null,"3022057NURSERYEX",0,0,0,"10265NURSERYEXMAPrimary",1168.29,"Original3022057NURSERYEX","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,1168.29,129.81,97.36,97.36,97.36,97.36,97.36,97.36,97.36,97.36,97.36,97.36,64.91]
[20171222,"2017-02-07","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"16/17 total @Jan","COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",3565.83,3565.83,11436,543965,"I03",0,0,0,0,0,0,0,"3022057NURSERYTOPUPB","Original3022057NURSERYTOPUP","3022057NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022057","MAPriNURSERYTOPUP","I033022057","3022057HIGHNEEDS","11436Primary","Original3022057HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022057NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",3565.83,"Original3022057NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,3565.83,396.2,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,198.1]
[20171223,"2017-02-07","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,"16/17 total @Jan","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",125232.92,125232.92,11431,543965,"I03",0,0,0,0,0,0,0,"3022057STMTTOPUPPRIB","Original3022057STMTTOPUPPRI","3022057STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022057","MAPriSTMTTOPUPPRI","I033022057","3022057HIGHNEEDS","11431Primary","Original3022057HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022057STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",125232.92,"Original3022057STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,125232.92,13914.77,10436.08,10436.08,10436.08,10436.08,10436.08,10436.08,10436.08,10436.08,10436.08,10436.08,6957.38]
[20171224,"2017-02-07","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","DFC","CAPITAL",1,"Various",9519.25,9519.25,11331,543965,"CI01",1,2379.81,2379.8200000000002,2379.81,2379.81,0,0,"3022057DFC0","Original3022057DFC","3022057DFC","OriginalDFC","Original3022057","MAPriDFC","CI013022057","3022057CAPITAL","11331Primary","Original3022057CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022057DFC",0,0,0,"11331DFCMAPrimary",9519.25,"Original3022057DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171225,"2017-02-08","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,22440,22440,11334,543965,"I05",1,5610,5610,5610,5610,0,0,"3022057PPFSMPRIB","Original3022057PPFSMPRI","3022057PPFSMPRI","OriginalPPFSMPRI","Original3022057","MAPriPPFSMPRI","I053022057","3022057PUPILPREMIUM","11334Primary","Original3022057PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022057PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",22440,"Original3022057PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171226,"2017-02-08","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,285120,285120,11334,543965,"I05",1,71280,71280,71280,71280,0,0,"3022057PPFSMPRIB","Original3022057PPFSMPRI","3022057PPFSMPRI","OriginalPPFSMPRI","Original3022057","MAPriPPFSMPRI","I053022057","3022057PUPILPREMIUM","11334Primary","Original3022057PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022057PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",285120,"Original3022057PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171227,"2017-02-08","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1,3800,3800,11334,543965,"I05",1,950,950,950,950,0,0,"3022057pppost-lacB","Original3022057pppost-lac","3022057pppost-lac","Originalpppost-lac","Original3022057","MAPripppost-lac","I053022057","3022057PUPILPREMIUM","11334Primary","Original3022057PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022057pppost-lac",0,0,0,"11334pppost-lacMAPrimary",3800,"Original3022057pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171228,"2017-02-14","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","BULGEPRI","GROWTH",1,48000,1,48000,11448,543965,"I01",0,0,0,0,0,0,0,"3022057BULGEPRIB","Original3022057BULGEPRI","3022057BULGEPRI","OriginalBULGEPRI","Original3022057","MAPriBULGEPRI","I013022057","3022057GROWTH","11448Primary","Original3022057GROWTH",0.25,0.5,0.75,1,"Growth Fund","1.4.10",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary bulge class",null,"3022057BULGEPRI",0,0,0,"11448BULGEPRIMAPrimary",48000,"Original3022057BULGEPRI","Current",36,0,"MA0",4,0,0,0,null,48000,5333.33,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,2666.67]
[20171229,"2017-02-03","CK","Original",3022056,"Underhill Junior School - closed","Primary","MA",400055,10102,0,null,"COM","PEGRANT","ADDGRANT",1,"various",0,0,10166,543965,"I18",1,0,0,0,0,0,0,"3022056PEGRANTA","Original3022056PEGRANT","3022056PEGRANT","OriginalPEGRANT","Original3022056","MAPriPEGRANT","I183022056","3022056ADDGRANT","10166Primary","Original3022056ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022056PEGRANT",0,0,0,"10166PEGRANTMAPrimary",0,"Original3022056PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171230,"2017-02-03","CK","Original",3022056,"Underhill Junior School - closed","Primary","MA",400055,10102,0,null,"COM","UIFSM","ADDGRANT",1,1,0,0,10166,543965,"I18",1,0,0,0,0,0,0,"3022056UIFSMA","Original3022056UIFSM","3022056UIFSM","OriginalUIFSM","Original3022056","MAPriUIFSM","I183022056","3022056ADDGRANT","10166Primary","Original3022056ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022056UIFSM",0,0,0,"10166UIFSMMAPrimary",0,"Original3022056UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171231,"2017-02-06","CK","Original",3022056,"Underhill Junior School - closed","Primary","MA",400055,10102,0,null,"COM","SUMHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022056HOURSA","Original3022056SUMHOURS","3022056SUMHOURS","OriginalSUMHOURS","Original3022056","MAPriSUMHOURS","I013022056","3022056EARLYYEARS","10284Primary","Original3022056EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022056HOURS",0,0,0,"10284SUMHOURSMAPrimary",0,"Original3022056HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171232,"2017-02-06","CK","Original",3022056,"Underhill Junior School - closed","Primary","MA",400055,10102,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022056IDACIA","Original3022056SUMIDACI","3022056SUMIDACI","OriginalSUMIDACI","Original3022056","MAPriSUMIDACI","I013022056","3022056EARLYYEARS","10284Primary","Original3022056EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022056IDACI",0,0,0,"10284SUMIDACIMAPrimary",0,"Original3022056IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171233,"2017-02-06","CK","Original",3022056,"Underhill Junior School - closed","Primary","MA",400055,10102,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022056HOURSA","Original3022056AUTHOURS","3022056AUTHOURS","OriginalAUTHOURS","Original3022056","MAPriAUTHOURS","I013022056","3022056EARLYYEARS","10284Primary","Original3022056EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022056HOURS",0,0,0,"10284AUTHOURSMAPrimary",0,"Original3022056HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171234,"2017-02-06","CK","Original",3022056,"Underhill Junior School - closed","Primary","MA",400055,10102,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022056IDACIA","Original3022056AUTIDACI","3022056AUTIDACI","OriginalAUTIDACI","Original3022056","MAPriAUTIDACI","I013022056","3022056EARLYYEARS","10284Primary","Original3022056EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022056IDACI",0,0,0,"10284AUTIDACIMAPrimary",0,"Original3022056IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171235,"2017-02-06","CK","Original",3022056,"Underhill Junior School - closed","Primary","MA",400055,10102,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022056HOURSA","Original3022056SPRHOURS","3022056SPRHOURS","OriginalSPRHOURS","Original3022056","MAPriSPRHOURS","I013022056","3022056EARLYYEARS","10284Primary","Original3022056EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022056HOURS",0,0,0,"10284SPRHOURSMAPrimary",0,"Original3022056HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171236,"2017-02-06","CK","Original",3022056,"Underhill Junior School - closed","Primary","MA",400055,10102,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022056IDACIA","Original3022056SPRIDACI","3022056SPRIDACI","OriginalSPRIDACI","Original3022056","MAPriSPRIDACI","I013022056","3022056EARLYYEARS","10284Primary","Original3022056EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022056IDACI",0,0,0,"10284SPRIDACIMAPrimary",0,"Original3022056IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171237,"2017-02-01","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3022055LUMP SUMA","Original3022055LUMP SUM","3022055LUMP SUM","OriginalLUMP SUM","Original3022055","MAPriLUMP SUM","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022055LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3022055LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171238,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","MFG","MAIN",1,"Various",13921.08,13921.08,10162,543965,"I01",0,0,0,0,0,0,0,"3022055MFGA","Original3022055MFG","3022055MFG","OriginalMFG","Original3022055","MAPriMFG","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022055MFG",0,13921.08,0,"10162MFGMAPrimary",13921.08,"Original3022055MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171239,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","NDPDEBS","MAIN",-1,3.01,236,-710.36,10162,543965,"E27",0,0,0,0,0,0,0,"3022055NDPDEBSA","Original3022055NDPDEBS","3022055NDPDEBS","OriginalNDPDEBS","Original3022055","MAPriNDPDEBS","E273022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022055NDPDEBS",0,-710.36,0,"10162NDPDEBSMAPrimary",-710.36,"Original3022055NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171240,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","NDPDESupply","MAIN",-1,1.66,236,-391.76,10162,543965,"E10",0,0,0,0,0,0,0,"3022055NDPDESupplyA","Original3022055NDPDESupply","3022055NDPDESupply","OriginalNDPDESupply","Original3022055","MAPriNDPDESupply","E103022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022055NDPDESupply",0,-391.76,0,"10162NDPDESupplyMAPrimary",-391.76,"Original3022055NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171241,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,76.49655172413793,-730.54,10162,543965,"E27",0,0,0,0,0,0,0,"3022055NDPDEUPEGA","Original3022055NDPDEUPEG","3022055NDPDEUPEG","OriginalNDPDEUPEG","Original3022055","MAPriNDPDEUPEG","E273022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022055NDPDEUPEG",0,-730.54,0,"10162NDPDEUPEGMAPrimary",-730.54,"Original3022055NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171242,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","Pri AWPU","MAIN",1,3325.75,236,784877,10162,543965,"I01",0,0,0,0,0,0,0,"3022055Pri AWPUA","Original3022055Pri AWPU","3022055Pri AWPU","OriginalPri AWPU","Original3022055","MAPriPri AWPU","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022055Pri AWPU",0,784877,0,"10162Pri AWPUMAPrimary",784877,"Original3022055Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171243,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","Pri EAL 2","MAIN",1,530,80.804347826086939,42826.3,10162,543965,"I01",0,0,0,0,0,0,0,"3022055Pri EAL 2A","Original3022055Pri EAL 2","3022055Pri EAL 2","OriginalPri EAL 2","Original3022055","MAPriPri EAL 2","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022055Pri EAL 2",0,42826.3,0,"10162Pri EAL 2MAPrimary",42826.3,"Original3022055Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171244,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","Pri FSM6","MAIN",1,1423.56,76.49655172413793,108897.43,10162,543965,"I01",0,0,0,0,0,0,0,"3022055Pri FSM6A","Original3022055Pri FSM6","3022055Pri FSM6","OriginalPri FSM6","Original3022055","MAPriPri FSM6","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022055Pri FSM6",0,108897.43,0,"10162Pri FSM6MAPrimary",108897.43,"Original3022055Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171245,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","Pri IDACI C","MAIN",1,880,11.238095238095234,9889.52,10162,543965,"I01",0,0,0,0,0,0,0,"3022055Pri IDACI CA","Original3022055Pri IDACI C","3022055Pri IDACI C","OriginalPri IDACI C","Original3022055","MAPriPri IDACI C","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022055Pri IDACI C",0,9889.52,0,"10162Pri IDACI CMAPrimary",9889.52,"Original3022055Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171246,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","Pri IDACI B","MAIN",1,2100,31.670995670995627,66509.09,10162,543965,"I01",0,0,0,0,0,0,0,"3022055Pri IDACI BA","Original3022055Pri IDACI B","3022055Pri IDACI B","OriginalPri IDACI B","Original3022055","MAPriPri IDACI B","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022055Pri IDACI B",0,66509.09,0,"10162Pri IDACI BMAPrimary",66509.09,"Original3022055Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171247,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022055Pri IDACI AA","Original3022055Pri IDACI A","3022055Pri IDACI A","OriginalPri IDACI A","Original3022055","MAPriPri IDACI A","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022055Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3022055Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171248,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","Pri MOB","MAIN",1,422.9,22.399999999999967,9472.9599999999991,10162,543965,"I01",0,0,0,0,0,0,0,"3022055Pri MOBA","Original3022055Pri MOB","3022055Pri MOB","OriginalPri MOB","Original3022055","MAPriPri MOB","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022055Pri MOB",0,9472.9599999999991,0,"10162Pri MOBMAPrimary",9472.9599999999991,"Original3022055Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171249,"2017-02-03","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","NNDR","MAIN",1,"Various",16884,16884,10162,543965,"I01",0,0,0,0,0,0,0,"3022055NNDRA","Original3022055NNDR","3022055NNDR","OriginalNNDR","Original3022055","MAPriNNDR","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022055NNDR",0,16884,0,"10162NNDRMAPrimary",16884,"Original3022055NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171265,"2017-02-03","CK","Original",3023316,"Trent  C of E Primary School","Primary","MA",400100,10100,0,null,"VA","MFG","MAIN",1,"Various",0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023316MFGA","Original3023316MFG","3023316MFG","OriginalMFG","Original3023316","MAPriMFG","I013023316","3023316MAIN","10162Primary","Original3023316MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3023316MFG",0,0,0,"10162MFGMAPrimary",0,"Original3023316MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171272,"2017-02-03","CK","Original",3023316,"Trent  C of E Primary School","Primary","MA",400100,10100,0,null,"VA","Pri IDACI C","MAIN",1,880,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023316Pri IDACI CA","Original3023316Pri IDACI C","3023316Pri IDACI C","OriginalPri IDACI C","Original3023316","MAPriPri IDACI C","I013023316","3023316MAIN","10162Primary","Original3023316MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023316Pri IDACI C",0,0,0,"10162Pri IDACI CMAPrimary",0,"Original3023316Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171293,"2017-02-03","CK","Original",3024010,"Totteridge Academy","Secondary","RA",144388,"Academy",1,null,"ACAD","Sec IDACI B","MAIN",1,5224.8,71.61339092872548,374165.64,10163,516500,"I01",0,0,0,0,0,374165.64,0,"3024010Sec IDACI BAcademy","Original3024010Sec IDACI B","3024010Sec IDACI B","OriginalSec IDACI B","Original3024010","RASecSec IDACI B","I013024010","3024010MAIN","10163Secondary","Original3024010MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Sec",null,"3024010Sec IDACI B",374165.64,0,0,"10163Sec IDACI BRASecondary",0,"Original3024010Sec IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171318,"2017-02-03","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022070Pri MOBA","Original3022070Pri MOB","3022070Pri MOB","OriginalPri MOB","Original3022070","MAPriPri MOB","I013022070","3022070MAIN","10162Primary","Original3022070MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022070Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3022070Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171339,"2017-02-03","CK","Original",3022051,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,202.55863539445627,-1934.43,10162,543965,"E27",0,0,0,null,null,0,0,"3022051NDPDEUPEGA","Original3022051NDPDEUPEG","3022051NDPDEUPEG","OriginalNDPDEUPEG","Original3022051","MAPriNDPDEUPEG","E273022051","3022051MAIN","10162Primary","Original3022051MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022051NDPDEUPEG",0,-1934.43,0,"10162NDPDEUPEGMAPrimary",-1934.43,"Original3022051NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171342,"2017-02-03","CK","Original",3022051,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","Pri FSM6","MAIN",1,1423.56,202.55863539445627,288354.37,10162,543965,"I01",0,0,0,null,null,0,0,"3022051Pri FSM6A","Original3022051Pri FSM6","3022051Pri FSM6","OriginalPri FSM6","Original3022051","MAPriPri FSM6","I013022051","3022051MAIN","10162Primary","Original3022051MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022051Pri FSM6",0,288354.37,0,"10162Pri FSM6MAPrimary",288354.37,"Original3022051Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171371,"2017-02-01","CK","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","LUMP SUM","MAIN",1,122000,1,122000,10163,543965,"I01",0,0,0,0,0,0,0,"3025407LUMP SUMB","Original3025407LUMP SUM","3025407LUMP SUM","OriginalLUMP SUM","Original3025407","MASecLUMP SUM","I013025407","3025407MAIN","10163Secondary","Original3025407MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3025407LUMP SUM",0,0,0,"10163LUMP SUMMASecondary",122000,"Original3025407LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,122000,13555.56,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,10166.67,6777.78]
[20171389,"2017-02-08","CK","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","EFAHN","POST16",1,1,48000,48000,11441,543965,"I02",0,0,0,0,0,0,0,"3025407EFAHNB","Original3025407EFAHN","3025407EFAHN","OriginalEFAHN","Original3025407","MASecEFAHN","I023025407","3025407POST16","11441Secondary","Original3025407POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA High Needs",null,"3025407EFAHN",0,0,0,"11441EFAHNMASecondary",48000,"Original3025407EFAHN","Estimate",36,0,"MA0",4,0,0,0,null,48000,5333.33,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,2666.67]
[20171396,"2017-02-08","CK","Original",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","pppost-lac","PUPILPREMIUM",1,1,3800,3800,11333,543965,"I05",1,950,950,950,950,0,0,"3025407pppost-lacB","Original3025407pppost-lac","3025407pppost-lac","Originalpppost-lac","Original3025407","MASecpppost-lac","I053025407","3025407PUPILPREMIUM","11333Secondary","Original3025407PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Secondary","PP",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3025407pppost-lac",0,0,0,"11333pppost-lacMASecondary",3800,"Original3025407pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171417,"2017-02-06","CK","Original",3023506,"St Vincent's Catholic Primary School","Primary","MA",400009,10096,0,null,"VA","SPRHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023506HOURSA","Original3023506SPRHOURS","3023506SPRHOURS","OriginalSPRHOURS","Original3023506","MAPriSPRHOURS","I013023506","3023506EARLYYEARS","10284Primary","Original3023506EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3023506HOURS",0,0,0,"10284SPRHOURSMAPrimary",0,"Original3023506HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171438,"2017-02-03","CK","Original",3023507,"St Theresa's R.C. Primary School","Primary","MA",400037,10108,0,null,"VA","UIFSM","ADDGRANT",1,1,32338.285714285714,32338.29,10166,543965,"I18",1,8084.57,8084.58,8084.57,8084.57,0,0,"3023507UIFSMA","Original3023507UIFSM","3023507UIFSM","OriginalUIFSM","Original3023507","MAPriUIFSM","I183023507","3023507ADDGRANT","10166Primary","Original3023507ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023507UIFSM",0,0,0,"10166UIFSMMAPrimary",32338.29,"Original3023507UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171463,"2017-02-03","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","UIFSM","ADDGRANT",1,1,27313.71428571429,27313.71,10166,543965,"I18",1,6828.43,6828.43,6828.42,6828.43,0,0,"3023313UIFSMA","Original3023313UIFSM","3023313UIFSM","OriginalUIFSM","Original3023313","MAPriUIFSM","I183023313","3023313ADDGRANT","10166Primary","Original3023313ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023313UIFSM",0,0,0,"10166UIFSMMAPrimary",27313.71,"Original3023313UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171473,"2017-02-08","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","PPFSMPRI","PUPILPREMIUM",1,1,58080,58080,11334,543965,"I05",1,14520,14520,14520,14520,0,0,"3023313PPFSMPRIA","Original3023313PPFSMPRI","3023313PPFSMPRI","OriginalPPFSMPRI","Original3023313","MAPriPPFSMPRI","I053023313","3023313PUPILPREMIUM","11334Primary","Original3023313PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023313PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",58080,"Original3023313PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171488,"2017-02-03","CK","Original",3023314,"St Pauls CE Primary, NW7","Primary","MA",400094,10095,0,null,"VA","NNDR","MAIN",1,"Various",2492.65,2492.65,10162,543965,"I01",0,0,0,0,0,0,0,"3023314NNDRB","Original3023314NNDR","3023314NNDR","OriginalNNDR","Original3023314","MAPriNNDR","I013023314","3023314MAIN","10162Primary","Original3023314MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3023314NNDR",0,0,0,"10162NNDRMAPrimary",2492.65,"Original3023314NNDR","Current",36,0,"MA0",4,0,0,0,null,2492.65,276.95999999999998,207.72,207.72,207.72,207.72,207.72,207.72,207.72,207.72,207.72,207.72,138.47999999999999]
[20171513,"2017-02-03","CK","Original",3025404,"St Michaels Catholic Grammar School","Secondary","MA",400029,10148,0,null,"VA","Sec MOB","MAIN",1,618.53,0,0,10163,543965,"I01",0,0,0,0,0,0,0,"3025404Sec MOBB","Original3025404Sec MOB","3025404Sec MOB","OriginalSec MOB","Original3025404","MASecSec MOB","I013025404","3025404MAIN","10163Secondary","Original3025404MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Mobility",null,"3025404Sec MOB",0,0,0,"10163Sec MOBMASecondary",0,"Original3025404Sec MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171534,"2017-02-03","CK","Original",3023312,"St Mary's School EN4","Primary","MA",400017,10093,0,null,"VA","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023312Pri MOBA","Original3023312Pri MOB","3023312Pri MOB","OriginalPri MOB","Original3023312","MAPriPri MOB","I013023312","3023312MAIN","10162Primary","Original3023312MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3023312Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3023312Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171541,"2017-02-06","CK","Original",3023312,"St Mary's School EN4","Primary","MA",400017,10093,0,null,"VA","AUTIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023312IDACIA","Original3023312AUTIDACI","3023312AUTIDACI","OriginalAUTIDACI","Original3023312","MAPriAUTIDACI","I013023312","3023312EARLYYEARS","10284Primary","Original3023312EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023312IDACI",0,0,0,"10284AUTIDACIMAPrimary",0,"Original3023312IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171562,"2017-02-03","CK","Original",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023311Pri IDACI AA","Original3023311Pri IDACI A","3023311Pri IDACI A","OriginalPri IDACI A","Original3023311","MAPriPri IDACI A","I013023311","3023311MAIN","10162Primary","Original3023311MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3023311Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3023311Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171594,"2017-02-03","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","Sec EAL 2","MAIN",1,1378,17.034482758620708,23473.52,11510,543965,"I01",0,0,0,0,0,0,0,"3023521Sec EAL 2B","Original3023521Sec EAL 2","3023521Sec EAL 2","OriginalSec EAL 2","Original3023521","MAAllSec EAL 2","I013023521","3023521MAIN","11510All through","Original3023521MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3023521Sec EAL 2",0,0,0,"11510Sec EAL 2MAAll through",23473.52,"Original3023521Sec EAL 2","Current",36,0,"MA0",4,0,0,0,null,23473.52,2608.17,1956.13,1956.13,1956.13,1956.13,1956.13,1956.13,1956.13,1956.13,1956.13,1956.13,1304.08]
[20171609,"2017-02-06","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","SPRIDACI","EARLYYEARS",1,1.53,1458.05,2230.8200000000002,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023521IDACIB","Original3023521SPRIDACI","3023521SPRIDACI","OriginalSPRIDACI","Original3023521","MAAllSPRIDACI","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3023521IDACI",0,0,0,"10284SPRIDACIMAAll through",2230.8200000000002,"Original3023521IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,2230.8200000000002,247.87,185.9,185.9,185.9,185.9,185.9,185.9,185.9,185.9,185.9,185.9,123.93]
[20171630,"2017-02-07","CK","Original",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,"16/17 total @Jan","COM","NURSERYEX","HIGHNEEDS",1,"Various",5439,5439,10265,543965,"I03",0,0,0,0,0,0,0,"3021003NURSERYEXA","Original3021003NURSERYEX","3021003NURSERYEX","OriginalNURSERYEX","Original3021003","MANurNURSERYEX","I033021003","3021003HIGHNEEDS","10265Nursery","Original3021003HIGHNEEDS",0.25,0.5,0.75,1,"SEN Inclusion  - 3 and 4 year olds","1.2.5",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Nursery Exceptional Funding",null,"3021003NURSERYEX",0,5439,0,"10265NURSERYEXMANursery",5439,"Original3021003NURSERYEX","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171637,"2017-02-03","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","NDPDEUPEG","MAIN",-1,9.5500000000000007,71.064377682403432,-678.66,10162,543965,"E27",0,0,0,0,0,0,0,"3023509NDPDEUPEGA","Original3023509NDPDEUPEG","3023509NDPDEUPEG","OriginalNDPDEUPEG","Original3023509","MAPriNDPDEUPEG","E273023509","3023509MAIN","10162Primary","Original3023509MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023509NDPDEUPEG",0,-678.66,0,"10162NDPDEUPEGMAPrimary",-678.66,"Original3023509NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171658,"2017-02-08","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","PPFSMPRI","PUPILPREMIUM",1,1,3960,3960,11334,543965,"I05",1,990,990,990,990,0,0,"3023509PPFSMPRIA","Original3023509PPFSMPRI","3023509PPFSMPRI","OriginalPPFSMPRI","Original3023509","MAPriPPFSMPRI","I053023509","3023509PUPILPREMIUM","11334Primary","Original3023509PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023509PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",3960,"Original3023509PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171679,"2017-02-03","CK","Original",3023307,"St John's CE School N11","Primary","MA",400114,10089,0,null,"VA","Pri IDACI C","MAIN",1,880,3.9999999999999902,3520,10162,543965,"I01",0,0,0,0,0,0,0,"3023307Pri IDACI CA","Original3023307Pri IDACI C","3023307Pri IDACI C","OriginalPri IDACI C","Original3023307","MAPriPri IDACI C","I013023307","3023307MAIN","10162Primary","Original3023307MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023307Pri IDACI C",0,3520,0,"10162Pri IDACI CMAPrimary",3520,"Original3023307Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171702,"2017-02-03","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","Pri AWPU","MAIN",1,3325.75,208,691756,10162,543965,"I01",0,0,0,0,0,0,0,"3023309Pri AWPUC","Original3023309Pri AWPU","3023309Pri AWPU","OriginalPri AWPU","Original3023309","MAPriPri AWPU","I013023309","3023309MAIN","10162Primary","Original3023309MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3023309Pri AWPU",0,553404.80000000005,0,"10162Pri AWPUMAPrimary",691756,"Original3023309Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,138351.20000000001,15372.36,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,7686.18]
[20171708,"2017-02-03","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023309Pri MOBC","Original3023309Pri MOB","3023309Pri MOB","OriginalPri MOB","Original3023309","MAPriPri MOB","I013023309","3023309MAIN","10162Primary","Original3023309MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3023309Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3023309Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171729,"2017-02-03","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","NDPDEUPEG","MAIN",-1,9.5500000000000007,71.158482142857139,-679.56,10162,543965,"E27",0,0,0,0,0,0,0,"3023504NDPDEUPEGA","Original3023504NDPDEUPEG","3023504NDPDEUPEG","OriginalNDPDEUPEG","Original3023504","MAPriNDPDEUPEG","E273023504","3023504MAIN","10162Primary","Original3023504MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023504NDPDEUPEG",0,-679.56,0,"10162NDPDEUPEGMAPrimary",-679.56,"Original3023504NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171754,"2017-02-08","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","ppservice","PUPILPREMIUM",1,1,300,300,11334,543965,"I05",1,75,75,75,75,0,0,"3023504ppserviceA","Original3023504ppservice","3023504ppservice","Originalppservice","Original3023504","MAPrippservice","I053023504","3023504PUPILPREMIUM","11334Primary","Original3023504PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000980,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Service Children",null,"3023504ppservice",0,0,0,"11334ppserviceMAPrimary",300,"Original3023504ppservice","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171775,"2017-02-06","CK","Original",3023315,"St Andrew's C E","Primary","MA",400062,10099,0,null,"VA","SPRIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023315IDACIA","Original3023315SPRIDACI","3023315SPRIDACI","OriginalSPRIDACI","Original3023315","MAPriSPRIDACI","I013023315","3023315EARLYYEARS","10284Primary","Original3023315EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3023315IDACI",0,0,0,"10284SPRIDACIMAPrimary",0,"Original3023315IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171782,"2017-02-03","CK","Original",3024000,"St Andrew the Apostle Greek Orthodox School","Secondary","RA",156093,"Academy",1,null,"FREE","Sec AWPU","MAIN",1,4782.8599999999997,535.5,2561221.5299999998,10163,516500,"I01",0,0,0,0,0,2561221.5299999998,0,"3024000Sec AWPUAcademy","Original3024000Sec AWPU","3024000Sec AWPU","OriginalSec AWPU","Original3024000","RASecSec AWPU","I013024000","3024000MAIN","10163Secondary","Original3024000MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3024000Sec AWPU",2561221.5299999998,0,0,"10163Sec AWPURASecondary",0,"Original3024000Sec AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171803,"2017-02-03","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","Pri IDACI C","MAIN",1,880,57.999999999999915,51040,10162,543965,"I01",0,0,0,0,0,0,0,"3023502Pri IDACI CA","Original3023502Pri IDACI C","3023502Pri IDACI C","OriginalPri IDACI C","Original3023502","MAPriPri IDACI C","I013023502","3023502MAIN","10162Primary","Original3023502MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023502Pri IDACI C",0,51040,0,"10162Pri IDACI CMAPrimary",51040,"Original3023502Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171822,"2017-02-08","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","pppost-lac","PUPILPREMIUM",1,1,5700,5700,11334,543965,"I05",1,1425,1425,1425,1425,0,0,"3023502pppost-lacA","Original3023502pppost-lac","3023502pppost-lac","Originalpppost-lac","Original3023502","MAPripppost-lac","I053023502","3023502PUPILPREMIUM","11334Primary","Original3023502PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3023502pppost-lac",0,0,0,"11334pppost-lacMAPrimary",5700,"Original3023502pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171832,"2017-02-03","CK","Original",3023510,"Sacred Heart School","Primary","MA",400071,10110,0,null,"VA","Pri IDACI B","MAIN",1,2100,4.0384615384615401,8480.77,10162,543965,"I01",0,0,0,0,0,0,0,"3023510Pri IDACI BA","Original3023510Pri IDACI B","3023510Pri IDACI B","OriginalPri IDACI B","Original3023510","MAPriPri IDACI B","I013023510","3023510MAIN","10162Primary","Original3023510MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3023510Pri IDACI B",0,8480.77,0,"10162Pri IDACI BMAPrimary",8480.77,"Original3023510Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171853,"2017-02-03","CK","Original",3022041,"Sacks Morasha Jewish Primary School","Primary","MA",400155,11381,0,null,"VA","Pri AWPU","MAIN",1,3325.75,208,691756,10162,543965,"I01",0,0,0,0,0,0,0,"3022041Pri AWPUC","Original3022041Pri AWPU","3022041Pri AWPU","OriginalPri AWPU","Original3022041","MAPriPri AWPU","I013022041","3022041MAIN","10162Primary","Original3022041MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022041Pri AWPU",0,553404.80000000005,0,"10162Pri AWPUMAPrimary",691756,"Original3022041Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,138351.20000000001,15372.36,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,11529.27,7686.18]
[20171874,"2017-02-03","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","NDPDESupply","MAIN",-1,1.66,402,-667.32,10162,543965,"E10",0,0,0,0,0,0,0,"3023512NDPDESupplyA","Original3023512NDPDESupply","3023512NDPDESupply","OriginalNDPDESupply","Original3023512","MAPriNDPDESupply","E103023512","3023512MAIN","10162Primary","Original3023512MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3023512NDPDESupply",0,-667.32,0,"10162NDPDESupplyMAPrimary",-667.32,"Original3023512NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171899,"2017-02-08","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","pppost-lac","PUPILPREMIUM",1,1,1900,1900,11334,543965,"I05",1,475,475,475,475,0,0,"3023512pppost-lacA","Original3023512pppost-lac","3023512pppost-lac","Originalpppost-lac","Original3023512","MAPripppost-lac","I053023512","3023512PUPILPREMIUM","11334Primary","Original3023512PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3023512pppost-lac",0,0,0,"11334pppost-lacMAPrimary",1900,"Original3023512pppost-lac","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171920,"2017-02-07","CK","Original",3022004,"Rimon Jewish Primary School","Primary","RA",155029,"Academy",0,null,"FREE","DFC","CAPITAL",1,"Various",4877.5,4877.5,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3022004DFC0","Original3022004DFC","3022004DFC","OriginalDFC","Original3022004","RAPriDFC","CI013022004","3022004CAPITAL","EFAPrimary","Original3022004CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022004DFC",4877.5,0,0,"EFADFCRAPrimary",0,"Original3022004DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171930,"2017-02-03","CK","Original",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","Pri FSM6","MAIN",1,1423.56,164.71764705882353,234485.45,10162,543965,"I01",0,0,0,0,0,0,0,"3022072Pri FSM6B","Original3022072Pri FSM6","3022072Pri FSM6","OriginalPri FSM6","Original3022072","MAPriPri FSM6","I013022072","3022072MAIN","10162Primary","Original3022072MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022072Pri FSM6",0,0,0,"10162Pri FSM6MAPrimary",234485.45,"Original3022072Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,234485.45,26053.94,19540.45,19540.45,19540.45,19540.45,19540.45,19540.45,19540.45,19540.45,19540.45,19540.45,13026.97]
[20171949,"2017-02-08","CK","Original",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","ppservice","PUPILPREMIUM",1,1,1200,1200,11334,543965,"I05",1,300,300,300,300,0,0,"3022072ppserviceB","Original3022072ppservice","3022072ppservice","Originalppservice","Original3022072","MAPrippservice","I053022072","3022072PUPILPREMIUM","11334Primary","Original3022072PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000980,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Service Children",null,"3022072ppservice",0,0,0,"11334ppserviceMAPrimary",1200,"Original3022072ppservice","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171970,"2017-02-06","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,2178,3332.34,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022071IDACIC","Original3022071SPRIDACI","3022071SPRIDACI","OriginalSPRIDACI","Original3022071","MAPriSPRIDACI","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022071IDACI",0,2665.87,0,"10284SPRIDACIMAPrimary",3332.34,"Original3022071IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,666.46800000000007,74.05,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,37.03]
[20171977,"2017-02-07","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","DFC","CAPITAL",1,"Various",7691.13,7691.13,11331,543965,"CI01",1,1922.78,1922.79,1922.78,1922.78,0,0,"3022071DFC0","Original3022071DFC","3022071DFC","OriginalDFC","Original3022071","MAPriDFC","CI013022071","3022071CAPITAL","11331Primary","Original3022071CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022071DFC",0,0,0,"11331DFCMAPrimary",7691.13,"Original3022071DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171998,"2017-02-03","CK","Original",3024208,"Queen Elizabeth's Girls' School","Secondary","RA",144387,"Academy",1,null,"ACAD","Sec AWPU","MAIN",1,4782.8599999999997,889,4251962.54,10163,516500,"I01",0,0,0,0,0,4251962.54,0,"3024208Sec AWPUAcademy","Original3024208Sec AWPU","3024208Sec AWPU","OriginalSec AWPU","Original3024208","RASecSec AWPU","I013024208","3024208MAIN","10163Secondary","Original3024208MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3024208Sec AWPU",4251962.54,0,0,"10163Sec AWPURASecondary",0,"Original3024208Sec AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172023,"2017-02-08","CK","Original",3021100,"Pavilion","PRU","MA",400156,10188,0,null,"COM","HOSPITAL","HIGHNEEDS",0.58333333333333337,11742,20,136990,11336,543965,"I01",0,0,0,0,0,0,0,"3021100HOSPITALA","Original3021100HOSPITAL","3021100HOSPITAL","OriginalHOSPITAL","Original3021100","MAPRUHOSPITAL","I013021100","3021100HIGHNEEDS","11336PRU","Original3021100HIGHNEEDS",0.25,0.5,0.75,1,"Hospital funding","1.2.6",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Hospital funding",null,"3021100HOSPITAL",0,136990,0,"11336HOSPITALMAPRU",136990,"Original3021100HOSPITAL","Current",36,0,"MA0",4,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172032,"2017-02-03","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",1,null,"ACAD","Pri EAL 2","MAIN",1,530,162.72832369942191,86246.01,10162,516500,"I01",0,0,0,0,0,86246.01,0,"3022038Pri EAL 2Academy","Original3022038Pri EAL 2","3022038Pri EAL 2","OriginalPri EAL 2","Original3022038","RAPriPri EAL 2","I013022038","3022038MAIN","10162Primary","Original3022038MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022038Pri EAL 2",86246.01,0,0,"10162Pri EAL 2RAPrimary",0,"Original3022038Pri EAL 2","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172066,"2017-02-03","CK","Original",3022078,"Pardes House School","Primary","MA",400014,10129,0,null,"VA","PEGRANT","ADDGRANT",1,"various",3779.166666666667,3779.17,10166,543965,"I18",1,944.79,944.8,944.79,944.79,0,0,"3022078PEGRANTA","Original3022078PEGRANT","3022078PEGRANT","OriginalPEGRANT","Original3022078","MAPriPEGRANT","I183022078","3022078ADDGRANT","10166Primary","Original3022078ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022078PEGRANT",0,0,0,"10166PEGRANTMAPrimary",3779.17,"Original3022078PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172073,"2017-02-06","CK","Original",3022078,"Pardes House School","Primary","MA",400014,10129,0,null,"VA","SPRIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022078IDACIA","Original3022078SPRIDACI","3022078SPRIDACI","OriginalSPRIDACI","Original3022078","MAPriSPRIDACI","I013022078","3022078EARLYYEARS","10284Primary","Original3022078EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022078IDACI",0,0,0,"10284SPRIDACIMAPrimary",0,"Original3022078IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172094,"2017-02-06","CK","Original",3023501,"Our Lady of Lourdes School","Primary","MA",400003,10085,0,null,"VA","SUMHOURS","EARLYYEARS",1,5.17,8886.471428571429,45943.06,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023501HOURSA","Original3023501SUMHOURS","3023501SUMHOURS","OriginalSUMHOURS","Original3023501","MAPriSUMHOURS","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3023501HOURS",0,45943.06,0,"10284SUMHOURSMAPrimary",45943.06,"Original3023501HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172115,"2017-02-03","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3025201Pri MOBB","Original3025201Pri MOB","3025201Pri MOB","OriginalPri MOB","Original3025201","MAPriPri MOB","I013025201","3025201MAIN","10162Primary","Original3025201MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3025201Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3025201Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172122,"2017-02-06","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","AUTIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025201IDACIB","Original3025201AUTIDACI","3025201AUTIDACI","OriginalAUTIDACI","Original3025201","MAPriAUTIDACI","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3025201IDACI",0,0,0,"10284AUTIDACIMAPrimary",0,"Original3025201IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172153,"2017-02-07","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,"16/17 Feb17 adjustment","COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",0,0,11436,543965,"I03",0,0,0,0,0,0,0,"3022077NURSERYTOPUPA","Original3022077NURSERYTOPUP","3022077NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022077","MAPriNURSERYTOPUP","I033022077","3022077HIGHNEEDS","11436Primary","Original3022077HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022077NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",0,"Original3022077NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172169,"2017-02-03","CK","Original",3027009,"Oakleigh","Special","MA",400091,10158,0,null,"COM","PEGRANT","ADDGRANT",1,"various",3475,3475,10168,543965,"I18",1,868.75,868.75,868.75,868.75,0,0,"3027009PEGRANTA","Original3027009PEGRANT","3027009PEGRANT","OriginalPEGRANT","Original3027009","MASpePEGRANT","I183027009","3027009ADDGRANT","10168Special","Original3027009ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Special Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3027009PEGRANT",0,0,0,"10168PEGRANTMASpecial",3475,"Original3027009PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172190,"2017-02-08","CK","Original",3025950,"Oak Hill School","ARP","RA",157308,"Academy",1,null,"ACAD","ARPRY11BASE","HIGHNEEDS",0.58333333333333337,10000,40,233333.33,"EFA",516500,"I01",0,0,0,0,0,233333.33,0,"3025950ARPRY11BASEAcademy","Original3025950ARPRY11BASE","3025950ARPRY11BASE","OriginalARPRY11BASE","Original3025950","RAARPARPRY11BASE","I013025950","3025950HIGHNEEDS","EFAARP","Original3025950HIGHNEEDS",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP places (R-Y11)",null,"3025950ARPRY11BASE",233333.33,0,0,"EFAARPRY11BASERAARP",0,"Original3025950ARPRY11BASE","Current",36,0,"RA0",3,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172211,"2017-02-08","CK","Original",3027000,"Oak Lodge Academy","Special","RA",156901,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,1,12622.5,12622.5,"EFA",516500,"I05",0,0,0,0,0,0,0,"3027000PPFSMSECAcademy","Original3027000PPFSMSEC","3027000PPFSMSEC","OriginalPPFSMSEC","Original3027000","RASpePPFSMSEC","I053027000","3027000PUPILPREMIUM","EFASpecial","Original3027000PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3027000PPFSMSEC",12622.5,0,0,"EFAPPFSMSECRASpecial",0,"Original3027000PPFSMSEC","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172218,"2017-02-08","CK","Original",3027005,"Northway","Special","MA",400034,10157,0,null,"COM","SPECIALRY11Base","HIGHNEEDS",0.58333333333333337,10000,100,583333.32999999996,10161,543965,"I01",0,0,0,0,0,0,0,"3027005SPECIALRY11BaseA","Original3027005SPECIALRY11Base","3027005SPECIALRY11Base","OriginalSPECIALRY11Base","Original3027005","MASpeSPECIALRY11Base","I013027005","3027005HIGHNEEDS","10161Special","Original3027005HIGHNEEDS",0.25,0.5,0.75,1,"Special base funding - Barnet maintained schools","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special Places (R-Y11)",null,"3027005SPECIALRY11Base",0,583333.32999999996,0,"10161SPECIALRY11BaseMASpecial",583333.32999999996,"Original3027005SPECIALRY11Base","Current",36,0,"MA0",4,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172239,"2017-02-06","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","AUTIDACI","EARLYYEARS",1,1.53,828.43455462184863,1267.5,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022045IDACIA","Original3022045AUTIDACI","3022045AUTIDACI","OriginalAUTIDACI","Original3022045","MAPriAUTIDACI","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022045IDACI",0,1267.5,0,"10284AUTIDACIMAPrimary",1267.5,"Original3022045IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172264,"2017-02-08","CK","Original",3021102,"Northgate","PRU","MA",400157,10185,0,null,"COM","PPFSMSEC","PUPILPREMIUM",1,1,7947.5,7947.5,11332,543965,"I05",1,1986.88,1986.87,1986.88,1986.87,0,0,"3021102PPFSMSECA","Original3021102PPFSMSEC","3021102PPFSMSEC","OriginalPPFSMSEC","Original3021102","MAPRUPPFSMSEC","I053021102","3021102PUPILPREMIUM","11332PRU","Original3021102PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Special","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3021102PPFSMSEC",0,0,0,"11332PPFSMSECMAPRU",7947.5,"Original3021102PPFSMSEC","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172279,"2017-02-07","CK","Original",3021002,"Moss Hall Nursery","Nursery","MA",400072,10132,0,null,"COM","MNS Supp","EARLYYEARS",1,0.3,79761.85714285713,23928.560000000001,10284,543965,"I01",0,0,0,0,0,0,"MNS","3021002MNS SuppA","Original3021002MNS Supp","3021002MNS Supp","OriginalMNS Supp","Original3021002","MANurMNS Supp","I013021002","3021002EARLYYEARS","10284Nursery","Original3021002EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Maintained Nursery School Supplement",null,"3021002MNS Supp",0,23928.560000000001,0,"10284MNS SuppMANursery",23928.560000000001,"Original3021002MNS Supp","Current",36,0,"MAMNS",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172289,"2017-02-03","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,87,-830.85,10162,543965,"E27",0,0,0,0,0,0,0,"3022043NDPDEUPEGA","Original3022043NDPDEUPEG","3022043NDPDEUPEG","OriginalNDPDEUPEG","Original3022043","MAPriNDPDEUPEG","E273022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022043NDPDEUPEG",0,-830.85,0,"10162NDPDEUPEGMAPrimary",-830.85,"Original3022043NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172314,"2017-02-01","CK","Original",3022044,"Moss Hall Infant School","Primary","MA",400087,10081,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3022044LUMP SUMA","Original3022044LUMP SUM","3022044LUMP SUM","OriginalLUMP SUM","Original3022044","MAPriLUMP SUM","I013022044","3022044MAIN","10162Primary","Original3022044MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022044LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3022044LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172335,"2017-02-07","CK","Original",3022044,"Moss Hall Infant School","Primary","MA",400087,10081,0,"16/17 Feb17 adjustment","COM","othertopup","HIGHNEEDS",1,"Various",0,0,11411,543965,"I03",0,0,0,0,0,0,0,"3022044othertopupA","Original3022044othertopup","3022044othertopup","Originalothertopup","Original3022044","MAPriothertopup","I033022044","3022044HIGHNEEDS","11411Primary","Original3022044HIGHNEEDS",0.25,0.5,0.75,1,"Medical Pathways - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Other Top-ups",null,"3022044othertopup",0,0,0,"11411othertopupMAPrimary",0,"Original3022044othertopup","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172356,"2017-02-03","CK","Original",3022042,"Monkfrith School","Primary","MA",400048,10079,0,null,"COM","NNDR","MAIN",1,"Various",16351.25,16351.25,10162,543965,"I01",0,0,0,0,0,0,0,"3022042NNDRD","Original3022042NNDR","3022042NNDR","OriginalNNDR","Original3022042","MAPriNNDR","I013022042","3022042MAIN","10162Primary","Original3022042MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022042NNDR",0,0,0,"10162NNDRMAPrimary",16351.25,"Original3022042NNDR","Current",36,0,"MA0",4,0,0,0,null,16351.25,1816.81,1362.6,1362.6,1362.6,1362.6,1362.6,1362.6,1362.6,1362.6,1362.6,1362.6,908.4]
[20172363,"2017-02-06","CK","Original",3022042,"Monkfrith School","Primary","MA",400048,10079,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022042HOURSD","Original3022042SPRHOURS","3022042SPRHOURS","OriginalSPRHOURS","Original3022042","MAPriSPRHOURS","I013022042","3022042EARLYYEARS","10284Primary","Original3022042EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022042HOURS",0,0,0,"10284SPRHOURSMAPrimary",0,"Original3022042HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172381,"2017-02-03","CK","Original",3023305,"Monken Hadley C E Primary School","Primary","MA",400086,10078,0,null,"VA","Pri IDACI C","MAIN",1,880,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023305Pri IDACI CA","Original3023305Pri IDACI C","3023305Pri IDACI C","OriginalPri IDACI C","Original3023305","MAPriPri IDACI C","I013023305","3023305MAIN","10162Primary","Original3023305MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023305Pri IDACI C",0,0,0,"10162Pri IDACI CMAPrimary",0,"Original3023305Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172410,"2017-02-03","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","UIFSM","ADDGRANT",1,1,29280,29280,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022048UIFSMAcademy","Original3022048UIFSM","3022048UIFSM","OriginalUIFSM","Original3022048","RAPriUIFSM","I183022048","3022048ADDGRANT","EFAPrimary","Original3022048ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022048UIFSM",29280,0,0,"EFAUIFSMRAPrimary",0,"Original3022048UIFSM","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172413,"2017-02-06","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,5.17,4251.4285714285706,21979.89,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022048HOURSAcademy","Original3022048AUTHOURS","3022048AUTHOURS","OriginalAUTHOURS","Original3022048","RAPriAUTHOURS","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",21979.89,0,0,0,0,0,5494.97,5494.98,5494.97,5494.97,0,0,0,"Autumn Estimated Hours",null,"3022048HOURS",0,0,0,"10284AUTHOURSRAPrimary",21979.89,"Original3022048HOURS","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172434,"2017-02-03","CK","Original",3025402,"Mill Hill County High School","Secondary","RA",144069,"Academy",1,null,"ACAD","Sec MOB","MAIN",1,618.53,0,0,10163,516500,"I01",0,0,0,0,0,0,0,"3025402Sec MOBAcademy","Original3025402Sec MOB","3025402Sec MOB","OriginalSec MOB","Original3025402","RASecSec MOB","I013025402","3025402MAIN","10163Secondary","Original3025402MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Secondary Mobility",null,"3025402Sec MOB",0,0,0,"10163Sec MOBRASecondary",0,"Original3025402Sec MOB","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172459,"2017-02-03","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","Pri IDACI B","MAIN",1,2100,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023513Pri IDACI BA","Original3023513Pri IDACI B","3023513Pri IDACI B","OriginalPri IDACI B","Original3023513","MAPriPri IDACI B","I013023513","3023513MAIN","10162Primary","Original3023513MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3023513Pri IDACI B",0,0,0,"10162Pri IDACI BMAPrimary",0,"Original3023513Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172480,"2017-02-03","CK","Original",3024004,"Menorah High School (Girls)","Secondary","MA",107953,11513,0,null,"VA","NDSDEUPEG","MAIN",-1,16.34,2.12,-34.64,10163,543965,"E27",0,0,0,0,0,0,0,"3024004NDSDEUPEGD","Original3024004NDSDEUPEG","3024004NDSDEUPEG","OriginalNDSDEUPEG","Original3024004","MASecNDSDEUPEG","E273024004","3024004MAIN","10163Secondary","Original3024004MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Sec",null,"3024004NDSDEUPEG",0,0,0,"10163NDSDEUPEGMASecondary",-34.64,"Original3024004NDSDEUPEG","Current",36,0,"MA0",4,0,0,0,null,-34.64,-34.64,0,0,0,0,0,0,0,0,0,0,0]
[20172502,"2017-02-03","CK","Original",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","Pri IDACI C","MAIN",1,880,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3025949Pri IDACI CB","Original3025949Pri IDACI C","3025949Pri IDACI C","OriginalPri IDACI C","Original3025949","MAPriPri IDACI C","I013025949","3025949MAIN","10162Primary","Original3025949MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3025949Pri IDACI C",0,0,0,"10162Pri IDACI CMAPrimary",0,"Original3025949Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172509,"2017-02-06","CK","Original",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","SUMHOURS","EARLYYEARS",1,5.17,9828,50810.76,10284,543965,"I01",0,0,0,0,0,0,"SUM","3025949HOURSB","Original3025949SUMHOURS","3025949SUMHOURS","OriginalSUMHOURS","Original3025949","MAPriSUMHOURS","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3025949HOURS",0,0,0,"10284SUMHOURSMAPrimary",50810.76,"Original3025949HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,50810.76,5645.64,4234.2299999999996,4234.2299999999996,4234.2299999999996,4234.2299999999996,4234.2299999999996,4234.2299999999996,4234.2299999999996,4234.2299999999996,4234.2299999999996,4234.2299999999996,2822.82]
[20172530,"2017-02-03","CK","Original",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","Pri EAL 2","MAIN",1,530,8.2138728323699333,4353.3500000000004,10162,543965,"I01",0,0,0,0,0,0,0,"3025948Pri EAL 2B","Original3025948Pri EAL 2","3025948Pri EAL 2","OriginalPri EAL 2","Original3025948","MAPriPri EAL 2","I013025948","3025948MAIN","10162Primary","Original3025948MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3025948Pri EAL 2",0,0,0,"10162Pri EAL 2MAPrimary",4353.3500000000004,"Original3025948Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,4353.3500000000004,483.71,362.78,362.78,362.78,362.78,362.78,362.78,362.78,362.78,362.78,362.78,241.85]
[20172555,"2017-02-03","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","Pri AWPU","MAIN",1,3325.75,594,1975495.5,10162,543965,"I01",0,0,0,0,0,0,0,"3023523Pri AWPUB","Original3023523Pri AWPU","3023523Pri AWPU","OriginalPri AWPU","Original3023523","MAPriPri AWPU","I013023523","3023523MAIN","10162Primary","Original3023523MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3023523Pri AWPU",0,0,0,"10162Pri AWPUMAPrimary",1975495.5,"Original3023523Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,1975495.5,219499.5,164624.63,164624.63,164624.63,164624.63,164624.63,164624.63,164624.63,164624.63,164624.63,164624.63,109749.75]
[20172558,"2017-02-03","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","Pri IDACI C","MAIN",1,880,45.000000000000028,39600,10162,543965,"I01",0,0,0,0,0,0,0,"3023523Pri IDACI CB","Original3023523Pri IDACI C","3023523Pri IDACI C","OriginalPri IDACI C","Original3023523","MAPriPri IDACI C","I013023523","3023523MAIN","10162Primary","Original3023523MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023523Pri IDACI C",0,0,0,"10162Pri IDACI CMAPrimary",39600,"Original3023523Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,39600,4400,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,2200]
[20172579,"2017-02-08","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,168960,168960,11334,543965,"I05",1,42240,42240,42240,42240,0,0,"3023523PPFSMPRIB","Original3023523PPFSMPRI","3023523PPFSMPRI","OriginalPPFSMPRI","Original3023523","MAPriPPFSMPRI","I053023523","3023523PUPILPREMIUM","11334Primary","Original3023523PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023523PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",168960,"Original3023523PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172610,"2017-02-03","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022037Pri MOBA","Original3022037Pri MOB","3022037Pri MOB","OriginalPri MOB","Original3022037","MAPriPri MOB","I013022037","3022037MAIN","10162Primary","Original3022037MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022037Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3022037Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172626,"2017-02-03","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","MFG","MAIN",1,"Various",0,0,11510,516500,"I01",0,0,0,0,0,0,0,"3026905MFGAcademy","Original3026905MFG","3026905MFG","OriginalMFG","Original3026905","RAAllMFG","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3026905MFG",0,0,0,"11510MFGRAAll through",0,"Original3026905MFG","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172633,"2017-02-03","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","Pri MOB","MAIN",1,422.9,1.1387096774193883,481.56,11510,516500,"I01",0,0,0,0,0,481.56,0,"3026905Pri MOBAcademy","Original3026905Pri MOB","3026905Pri MOB","OriginalPri MOB","Original3026905","RAAllPri MOB","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3026905Pri MOB",481.56,0,0,"11510Pri MOBRAAll through",0,"Original3026905Pri MOB","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172654,"2017-02-07","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",0,"16/17 Feb17 adjustment","ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",202.66333333333023,202.66,11442,516500,"I03",0,0,0,0,0,0,0,"3026905STMTTOPUPSECAcademy","Original3026905STMTTOPUPSEC","3026905STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3026905","RAAllSTMTTOPUPSEC","I033026905","3026905HIGHNEEDS","11442All through","Original3026905HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",202.66,16.89,16.89,16.89,16.88,16.89,16.89,16.89,16.89,16.89,16.88,16.89,16.89,"Statement top-ups - Sec",null,"3026905STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRAAll through",202.66,"Original3026905STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172675,"2017-02-03","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","Pri FSM6","MAIN",1,1423.56,131.7116104868914,187499.38,10162,543965,"I01",0,0,0,0,0,0,0,"3022036Pri FSM6A","Original3022036Pri FSM6","3022036Pri FSM6","OriginalPri FSM6","Original3022036","MAPriPri FSM6","I013022036","3022036MAIN","10162Primary","Original3022036MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022036Pri FSM6",0,187499.38,0,"10162Pri FSM6MAPrimary",187499.38,"Original3022036Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172700,"2017-02-08","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,39600,39600,11334,543965,"I05",1,9900,9900,9900,9900,0,0,"3022036PPFSMPRIA","Original3022036PPFSMPRI","3022036PPFSMPRI","OriginalPPFSMPRI","Original3022036","MAPriPPFSMPRI","I053022036","3022036PUPILPREMIUM","11334Primary","Original3022036PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022036PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",39600,"Original3022036PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172703,"2017-02-03","CK","Original",3026085,"Kisharon Inclusive Special Free School","Special","RA",105221,"Academy",0,null,"ACAD","UIFSM","ADDGRANT",1,1,0,0,"EFA",546500,"I18",0,0,0,0,0,0,0,"3026085UIFSMAcademy","Original3026085UIFSM","3026085UIFSM","OriginalUIFSM","Original3026085","RASpeUIFSM","I183026085","3026085ADDGRANT","EFASpecial","Original3026085ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3026085UIFSM",0,0,0,"EFAUIFSMRASpecial",0,"Original3026085UIFSM","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172730,"2017-02-08","CK","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","ARPP16BASE","HIGHNEEDS",0.58333333333333337,6000,13,45500,11438,543965,"I02",0,0,0,0,0,0,0,"3025427ARPP16BASEA","Original3025427ARPP16BASE","3025427ARPP16BASE","OriginalARPP16BASE","Original3025427","MASecARPP16BASE","I023025427","3025427HIGHNEEDS","11438Secondary","Original3025427HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP Places (Post 16)",null,"3025427ARPP16BASE",0,45500,0,"11438ARPP16BASEMASecondary",45500,"Original3025427ARPP16BASE","Current",36,0,"MA0",4,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172750,"2017-02-03","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","UIFSM","ADDGRANT",1,1,34741.71428571429,34741.71,"EFA",516500,"I18",0,0,0,0,0,0,0,"3023515UIFSMAcademy","Original3023515UIFSM","3023515UIFSM","OriginalUIFSM","Original3023515","RAPriUIFSM","I183023515","3023515ADDGRANT","EFAPrimary","Original3023515ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023515UIFSM",34741.71,0,0,"EFAUIFSMRAPrimary",0,"Original3023515UIFSM","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172771,"2017-02-03","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,null,"ACAD","PEGRANT","ADDGRANT",1,"various",4089.583333333333,4089.58,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022047PEGRANTAcademy","Original3022047PEGRANT","3022047PEGRANT","OriginalPEGRANT","Original3022047","RAPriPEGRANT","I183022047","3022047ADDGRANT","EFAPrimary","Original3022047ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022047PEGRANT",4089.58,0,0,"EFAPEGRANTRAPrimary",0,"Original3022047PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172778,"2017-02-06","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,null,"ACAD","SPRIDACI","EARLYYEARS",1,1.53,3414.6555882352923,5224.42,10284,516500,"I01",0,0,0,0,0,0,"SPR","3022047IDACIAcademy","Original3022047SPRIDACI","3022047SPRIDACI","OriginalSPRIDACI","Original3022047","RAPriSPRIDACI","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",5224.42,0,0,0,0,0,0,0,0,0,1741.47,1741.48,1741.47,"Spring Estimated IDACI",null,"3022047IDACI",0,0,0,"10284SPRIDACIRAPrimary",5224.42,"Original3022047IDACI","Estimate",9,0,"RASPR",3,0,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172799,"2017-02-03","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023304Pri MOBA","Original3023304Pri MOB","3023304Pri MOB","OriginalPri MOB","Original3023304","MAPriPri MOB","I013023304","3023304MAIN","10162Primary","Original3023304MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3023304Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3023304Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172820,"2017-02-03","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,null,"COM","Pri AWPU","MAIN",1,3325.75,456.5,1518204.88,10162,543965,"I01",0,0,0,0,0,0,0,"3022032Pri AWPUA","Original3022032Pri AWPU","3022032Pri AWPU","OriginalPri AWPU","Original3022032","MAPriPri AWPU","I013022032","3022032MAIN","10162Primary","Original3022032MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022032Pri AWPU",0,1518204.88,0,"10162Pri AWPUMAPrimary",1518204.88,"Original3022032Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172838,"2017-02-07","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,"16/17 total @Jan","COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",0,0,11436,543965,"I03",0,0,0,0,0,0,0,"3022032NURSERYTOPUPA","Original3022032NURSERYTOPUP","3022032NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022032","MAPriNURSERYTOPUP","I033022032","3022032HIGHNEEDS","11436Primary","Original3022032HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022032NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",0,"Original3022032NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172849,"2017-02-03","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","NDPDESupply","MAIN",-1,1.66,193,-320.38,10162,543965,"E10",0,0,0,0,0,0,0,"3022031NDPDESupplyA","Original3022031NDPDESupply","3022031NDPDESupply","OriginalNDPDESupply","Original3022031","MAPriNDPDESupply","E103022031","3022031MAIN","10162Primary","Original3022031MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022031NDPDESupply",0,-320.38,0,"10162NDPDESupplyMAPrimary",-320.38,"Original3022031NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172870,"2017-02-08","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","PPFSMPRI","PUPILPREMIUM",1,1,25080,25080,11334,543965,"I05",1,6270,6270,6270,6270,0,0,"3022031PPFSMPRIA","Original3022031PPFSMPRI","3022031PPFSMPRI","OriginalPPFSMPRI","Original3022031","MAPriPPFSMPRI","I053022031","3022031PUPILPREMIUM","11334Primary","Original3022031PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022031PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",25080,"Original3022031PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172895,"2017-02-03","CK","Original",3025400,"Hendon School","Secondary","RA",145169,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",0,0,10163,516500,"I01",0,0,0,0,0,0,0,"3025400NNDRAcademy","Original3025400NNDR","3025400NNDR","OriginalNNDR","Original3025400","RASecNNDR","I013025400","3025400MAIN","10163Secondary","Original3025400MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3025400NNDR",0,0,0,"10163NNDRRASecondary",0,"Original3025400NNDR","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172916,"2017-02-03","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","NDPDEUPEG","MAIN",-1,9.5500000000000007,18.54,-177.06,10162,543965,"E27",0,0,0,0,0,0,0,"3023516NDPDEUPEGA","Original3023516NDPDEUPEG","3023516NDPDEUPEG","OriginalNDPDEUPEG","Original3023516","MAPriNDPDEUPEG","E273023516","3023516MAIN","10162Primary","Original3023516MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023516NDPDEUPEG",0,-177.06,0,"10162NDPDEUPEGMAPrimary",-177.06,"Original3023516NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172923,"2017-02-03","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023516Pri MOBA","Original3023516Pri MOB","3023516Pri MOB","OriginalPri MOB","Original3023516","MAPriPri MOB","I013023516","3023516MAIN","10162Primary","Original3023516MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3023516Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3023516Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172940,"2017-02-08","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","PPFSMPRI","PUPILPREMIUM",1,1,21120,21120,11334,543965,"I05",1,5280,5280,5280,5280,0,0,"3023516PPFSMPRIA","Original3023516PPFSMPRI","3023516PPFSMPRI","OriginalPPFSMPRI","Original3023516","MAPriPPFSMPRI","I053023516","3023516PUPILPREMIUM","11334Primary","Original3023516PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023516PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",21120,"Original3023516PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172966,"2017-02-06","CK","Original",3021001,"Hampden Way Nursery","Nursery","MA",400103,10131,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,2107.716513157895,3224.81,10284,543965,"I01",0,0,0,0,0,0,"SPR","3021001IDACIA","Original3021001SPRIDACI","3021001SPRIDACI","OriginalSPRIDACI","Original3021001","MANurSPRIDACI","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3021001IDACI",0,3224.81,0,"10284SPRIDACIMANursery",3224.81,"Original3021001IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172991,"2017-02-07","CK","Original",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,"16/17 Feb17 adjustment","ACAD","STMTTOPUPPRI","HIGHNEEDS",1,"Various",11157.5,11157.5,11443,516500,"I03",0,0,0,0,0,0,0,"3022030STMTTOPUPPRIAcademy","Original3022030STMTTOPUPPRI","3022030STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022030","RAPriSTMTTOPUPPRI","I033022030","3022030HIGHNEEDS","11443Primary","Original3022030HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",11157.5,929.79,929.79,929.8,929.79,929.79,929.79,929.79,929.79,929.8,929.79,929.79,929.79,"Statement top-ups - Pri",null,"3022030STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAPrimary",11157.5,"Original3022030STMTTOPUPPRI","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172994,"2017-02-08","CK","Original",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,null,"ACAD","PPFSMPRI","PUPILPREMIUM",1,1,-10560,-10560,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022030PPFSMPRIAcademy","Original3022030PPFSMPRI","3022030PPFSMPRI","OriginalPPFSMPRI","Original3022030","RAPriPPFSMPRI","I053022030","3022030PUPILPREMIUM","EFAPrimary","Original3022030PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022030PPFSMPRI",-10560,0,0,"EFAPPFSMPRIRAPrimary",0,"Original3022030PPFSMPRI","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173019,"2017-02-07","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,"16/17 total @Jan","COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",2139.5,2139.5,11436,543965,"I03",0,0,0,0,0,0,0,"3022029NURSERYTOPUPA","Original3022029NURSERYTOPUP","3022029NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022029","MAPriNURSERYTOPUP","I033022029","3022029HIGHNEEDS","11436Primary","Original3022029HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022029NURSERYTOPUP",0,2139.5,0,"11436NURSERYTOPUPMAPrimary",2139.5,"Original3022029NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173040,"2017-02-03","CK","Original",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,null,"COM","UIFSM","ADDGRANT",1,1,0,0,10166,543965,"I18",1,0,0,0,0,0,0,"3022027UIFSMA","Original3022027UIFSM","3022027UIFSM","OriginalUIFSM","Original3022027","MAPriUIFSM","I183022027","3022027ADDGRANT","10166Primary","Original3022027ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022027UIFSM",0,0,0,"10166UIFSMMAPrimary",0,"Original3022027UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173061,"2017-02-03","CK","Original",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,null,"COM","Pri IDACI C","MAIN",1,880,5.0185873605947853,4416.3599999999997,10162,543965,"I01",0,0,0,0,0,0,0,"3022028Pri IDACI CA","Original3022028Pri IDACI C","3022028Pri IDACI C","OriginalPri IDACI C","Original3022028","MAPriPri IDACI C","I013022028","3022028MAIN","10162Primary","Original3022028MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022028Pri IDACI C",0,4416.3599999999997,0,"10162Pri IDACI CMAPrimary",4416.3599999999997,"Original3022028Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173069,"2017-02-06","CK","Original",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,0,0,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022028IDACIA","Original3022028SUMIDACI","3022028SUMIDACI","OriginalSUMIDACI","Original3022028","MAPriSUMIDACI","I013022028","3022028EARLYYEARS","10284Primary","Original3022028EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022028IDACI",0,0,0,"10284SUMIDACIMAPrimary",0,"Original3022028IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173090,"2017-02-03","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022026Pri IDACI AA","Original3022026Pri IDACI A","3022026Pri IDACI A","OriginalPri IDACI A","Original3022026","MAPriPri IDACI A","I013022026","3022026MAIN","10162Primary","Original3022026MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022026Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3022026Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173111,"2017-02-08","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1,3800,3800,11334,543965,"I05",1,950,950,950,950,0,0,"3022026pppost-lacA","Original3022026pppost-lac","3022026pppost-lac","Originalpppost-lac","Original3022026","MAPripppost-lac","I053022026","3022026PUPILPREMIUM","11334Primary","Original3022026PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022026pppost-lac",0,0,0,"11334pppost-lacMAPrimary",3800,"Original3022026pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173136,"2017-02-03","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,null,"COM","NDPDEBS","MAIN",-1,3.01,313,-942.13,10162,543965,"E27",0,0,0,0,0,0,0,"3022025NDPDEBSC","Original3022025NDPDEBS","3022025NDPDEBS","OriginalNDPDEBS","Original3022025","MAPriNDPDEBS","E273022025","3022025MAIN","10162Primary","Original3022025MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022025NDPDEBS",0,0,0,"10162NDPDEBSMAPrimary",-942.13,"Original3022025NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,-942.13,-942.13,0,0,0,0,0,0,0,0,0,0,0]
[20173139,"2017-02-03","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,null,"COM","Pri AWPU","MAIN",1,3325.75,313,1040959.75,10162,543965,"I01",0,0,0,0,0,0,0,"3022025Pri AWPUC","Original3022025Pri AWPU","3022025Pri AWPU","OriginalPri AWPU","Original3022025","MAPriPri AWPU","I013022025","3022025MAIN","10162Primary","Original3022025MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022025Pri AWPU",0,832767.8,0,"10162Pri AWPUMAPrimary",1040959.75,"Original3022025Pri AWPU","Current",36,0,"MA0",4,0,0,0,null,208191.95,23132.44,17349.330000000002,17349.330000000002,17349.330000000002,17349.330000000002,17349.330000000002,17349.330000000002,17349.330000000002,17349.330000000002,17349.330000000002,17349.330000000002,11566.22]
[20173164,"2017-02-08","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1,13300,13300,11334,543965,"I05",1,3325,3325,3325,3325,0,0,"3022025pppost-lacC","Original3022025pppost-lac","3022025pppost-lac","Originalpppost-lac","Original3022025","MAPripppost-lac","I053022025","3022025PUPILPREMIUM","11334Primary","Original3022025PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022025pppost-lac",0,0,0,"11334pppost-lacMAPrimary",13300,"Original3022025pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173187,"2017-02-08","CK","Original",3025405,"Finchley Catholic High School","Secondary","MA",400041,10145,0,null,"VA","PPFSMSEC","PUPILPREMIUM",1,1,845,845,11333,543965,"I05",1,211.25,211.25,211.25,211.25,0,0,"3025405PPFSMSECB","Original3025405PPFSMSEC","3025405PPFSMSEC","OriginalPPFSMSEC","Original3025405","MASecPPFSMSEC","I053025405","3025405PUPILPREMIUM","11333Secondary","Original3025405PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Secondary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3025405PPFSMSEC",0,0,0,"11333PPFSMSECMASecondary",845,"Original3025405PPFSMSEC","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173207,"2017-02-06","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,null,"COM","SUMIDACI","EARLYYEARS",1,1.53,3405.6607221428558,5210.66,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022024IDACIA","Original3022024SUMIDACI","3022024SUMIDACI","OriginalSUMIDACI","Original3022024","MAPriSUMIDACI","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022024IDACI",0,5210.66,0,"10284SUMIDACIMAPrimary",5210.66,"Original3022024IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173214,"2017-02-07","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,"16/17 total @Jan","COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",10697.5,10697.5,11436,543965,"I03",0,0,0,0,0,0,0,"3022024NURSERYTOPUPA","Original3022024NURSERYTOPUP","3022024NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022024","MAPriNURSERYTOPUP","I033022024","3022024HIGHNEEDS","11436Primary","Original3022024HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022024NURSERYTOPUP",0,10697.5,0,"11436NURSERYTOPUPMAPrimary",10697.5,"Original3022024NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173235,"2017-02-06","CK","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,null,"FREE","AUTIDACI","EARLYYEARS",1,1.53,441.5081785714284,675.51,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022001IDACIAcademy","Original3022001AUTIDACI","3022001AUTIDACI","OriginalAUTIDACI","Original3022001","RAPriAUTIDACI","I013022001","3022001EARLYYEARS","10284Primary","Original3022001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",675.51,0,0,0,0,0,168.88,168.88,168.87,168.88,0,0,0,"Autumn Estimated IDACI",null,"3022001IDACI",0,0,0,"10284AUTIDACIRAPrimary",675.51,"Original3022001IDACI","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173260,"2017-02-06","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,7459.2857142857174,38564.51,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022023HOURSC","Original3022023AUTHOURS","3022023AUTHOURS","OriginalAUTHOURS","Original3022023","MAPriAUTHOURS","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022023HOURS",0,30851.61,0,"10284AUTHOURSMAPrimary",38564.51,"Original3022023HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,7712.902000000001,856.99,642.74,642.74,642.74,642.74,642.74,642.74,642.74,642.74,642.74,642.74,428.49]
[20173281,"2017-02-06","CK","Original",3022022,"Edgware Junior School - closed","Primary","MA",400081,10062,0,null,"COM","SPRHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022022HOURSA","Original3022022SPRHOURS","3022022SPRHOURS","OriginalSPRHOURS","Original3022022","MAPriSPRHOURS","I013022022","3022022EARLYYEARS","10284Primary","Original3022022EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022022HOURS",0,0,0,"10284SPRHOURSMAPrimary",0,"Original3022022HOURS","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173289,"2017-02-03","CK","Original",3024212,"East Barnet School","Secondary","RA",143727,"Academy",1,null,"ACAD","Sec IDACI B","MAIN",1,5224.8,34.999999999999993,182868,10163,516500,"I01",0,0,0,0,0,182868,0,"3024212Sec IDACI BAcademy","Original3024212Sec IDACI B","3024212Sec IDACI B","OriginalSec IDACI B","Original3024212","RASecSec IDACI B","I013024212","3024212MAIN","10163Secondary","Original3024212MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Sec",null,"3024212Sec IDACI B",182868,0,0,"10163Sec IDACI BRASecondary",0,"Original3024212Sec IDACI B","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173310,"2017-02-03","CK","Original",3025200,"Dollis Junior School","Primary","MA",400052,10060,0,null,"FOU","NDPDEUPEG","MAIN",-1,9.5500000000000007,178.35260115606937,-1703.27,10162,543965,"E27",0,0,0,0,0,0,0,"3025200NDPDEUPEGB","Original3025200NDPDEUPEG","3025200NDPDEUPEG","OriginalNDPDEUPEG","Original3025200","MAPriNDPDEUPEG","E273025200","3025200MAIN","10162Primary","Original3025200MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3025200NDPDEUPEG",0,0,0,"10162NDPDEUPEGMAPrimary",-1703.27,"Original3025200NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,-1703.27,-1703.27,0,0,0,0,0,0,0,0,0,0,0]
[20173331,"2017-02-08","CK","Original",3025200,"Dollis Junior School","Primary","MA",400052,10060,0,null,"FOU","PPFSMPRI","PUPILPREMIUM",1,1,241560,241560,11334,543965,"I05",1,60390,60390,60390,60390,0,0,"3025200PPFSMPRIB","Original3025200PPFSMPRI","3025200PPFSMPRI","OriginalPPFSMPRI","Original3025200","MAPriPPFSMPRI","I053025200","3025200PUPILPREMIUM","11334Primary","Original3025200PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3025200PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",241560,"Original3025200PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173352,"2017-02-06","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,1542.816,2360.5100000000002,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022021IDACIA","Original3022021SPRIDACI","3022021SPRIDACI","OriginalSPRIDACI","Original3022021","MAPriSPRIDACI","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022021IDACI",0,2360.5100000000002,0,"10284SPRIDACIMAPrimary",2360.5100000000002,"Original3022021IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173359,"2017-02-07","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,"16/17 total @Jan","COM","othertopup","HIGHNEEDS",1,"Various",0,0,11411,543965,"I03",0,0,0,0,0,0,0,"3022021othertopupA","Original3022021othertopup","3022021othertopup","Originalothertopup","Original3022021","MAPriothertopup","I033022021","3022021HIGHNEEDS","11411Primary","Original3022021HIGHNEEDS",0.25,0.5,0.75,1,"Medical Pathways - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Other Top-ups",null,"3022021othertopup",0,0,0,"11411othertopupMAPrimary",0,"Original3022021othertopup","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173380,"2017-02-06","CK","Original",3022018,"Deansbrook Junior School","Primary","RA",151094,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,1.53,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022018IDACIAcademy","Original3022018AUTIDACI","3022018AUTIDACI","OriginalAUTIDACI","Original3022018","RAPriAUTIDACI","I013022018","3022018EARLYYEARS","10284Primary","Original3022018EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022018IDACI",0,0,0,"10284AUTIDACIRAPrimary",0,"Original3022018IDACI","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173397,"2017-02-03","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","Pri IDACI C","MAIN",1,880,10.999999999999996,9680,10162,543965,"I01",0,0,0,0,0,0,0,"3022019Pri IDACI CA","Original3022019Pri IDACI C","3022019Pri IDACI C","OriginalPri IDACI C","Original3022019","MAPriPri IDACI C","I013022019","3022019MAIN","10162Primary","Original3022019MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3022019Pri IDACI C",0,9680,0,"10162Pri IDACI CMAPrimary",9680,"Original3022019Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173427,"2017-02-03","CK","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","SPLIT SITES","MAIN",1,"Various",29958.1,29958.1,10162,543965,"I01",0,0,0,0,0,0,0,"3022073SPLIT SITESB","Original3022073SPLIT SITES","3022073SPLIT SITES","OriginalSPLIT SITES","Original3022073","MAPriSPLIT SITES","I013022073","3022073MAIN","10162Primary","Original3022073MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Split Sites",null,"3022073SPLIT SITES",0,0,0,"10162SPLIT SITESMAPrimary",29958.1,"Original3022073SPLIT SITES","Current",36,0,"MA0",4,0,0,0,null,29958.1,3328.68,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,2496.5100000000002,1664.34]
[20173430,"2017-02-03","CK","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","UIFSM","ADDGRANT",1,1,88712.571428571435,88712.57,10166,543965,"I18",1,22178.14,22178.15,22178.14,22178.14,0,0,"3022073UIFSMB","Original3022073UIFSM","3022073UIFSM","OriginalUIFSM","Original3022073","MAPriUIFSM","I183022073","3022073ADDGRANT","10166Primary","Original3022073ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022073UIFSM",0,0,0,"10166UIFSMMAPrimary",88712.57,"Original3022073UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173455,"2017-02-03","CK","Original",3022017,"Cromer Road Primary School","Primary","MA",400080,10057,0,null,"COM","Pri FSM6","MAIN",1,1423.56,125.69565217391305,178935.3,10162,543965,"I01",0,0,0,0,0,0,0,"3022017Pri FSM6A","Original3022017Pri FSM6","3022017Pri FSM6","OriginalPri FSM6","Original3022017","MAPriPri FSM6","I013022017","3022017MAIN","10162Primary","Original3022017MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022017Pri FSM6",0,178935.3,0,"10162Pri FSM6MAPrimary",178935.3,"Original3022017Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173476,"2017-02-03","CK","Original",3022016,"Courtland School","Primary","MA",400049,10056,0,null,"COM","MFG","MAIN",1,"Various",-110.79,-110.79,10162,543965,"I01",0,0,0,0,0,0,0,"3022016MFGA","Original3022016MFG","3022016MFG","OriginalMFG","Original3022016","MAPriMFG","I013022016","3022016MAIN","10162Primary","Original3022016MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022016MFG",0,-110.79,0,"10162MFGMAPrimary",-110.79,"Original3022016MFG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173497,"2017-02-07","CK","Original",3022016,"Courtland School","Primary","MA",400049,10056,0,"16/17 total @Jan","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",41108,41108,11431,543965,"I03",0,0,0,0,0,0,0,"3022016STMTTOPUPPRIA","Original3022016STMTTOPUPPRI","3022016STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022016","MAPriSTMTTOPUPPRI","I033022016","3022016HIGHNEEDS","11431Primary","Original3022016HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022016STMTTOPUPPRI",0,41108,0,"11431STMTTOPUPPRIMAPrimary",41108,"Original3022016STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173518,"2017-02-08","CK","Original",3024210,"Copthall School","Secondary","RA",148020,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,1,355300,355300,"EFA",516500,"I05",0,0,0,0,0,0,0,"3024210PPFSMSECAcademy","Original3024210PPFSMSEC","3024210PPFSMSEC","OriginalPPFSMSEC","Original3024210","RASecPPFSMSEC","I053024210","3024210PUPILPREMIUM","EFASecondary","Original3024210PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3024210PPFSMSEC",355300,0,0,"EFAPPFSMSECRASecondary",0,"Original3024210PPFSMSEC","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173526,"2017-02-03","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","Pri FSM6","MAIN",1,1423.56,89.691666666666663,127681.47,10162,543965,"I01",0,0,0,0,0,0,0,"3022015Pri FSM6A","Original3022015Pri FSM6","3022015Pri FSM6","OriginalPri FSM6","Original3022015","MAPriPri FSM6","I013022015","3022015MAIN","10162Primary","Original3022015MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Free School Meals (FSM6)",null,"3022015Pri FSM6",0,127681.47,0,"10162Pri FSM6MAPrimary",127681.47,"Original3022015Pri FSM6","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173551,"2017-02-08","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1,1900,1900,11334,543965,"I05",1,475,475,475,475,0,0,"3022015pppost-lacA","Original3022015pppost-lac","3022015pppost-lac","Originalpppost-lac","Original3022015","MAPripppost-lac","I053022015","3022015PUPILPREMIUM","11334Primary","Original3022015PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022015pppost-lac",0,0,0,"11334pppost-lacMAPrimary",1900,"Original3022015pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173572,"2017-02-14","CK","Original",3024215,"Compton School","Secondary","RA",140894,"Academy",-1,null,"ACAD","PYGROWTH1","GROWTH",1,"Various",43571.43,43571.43,11448,516500,"I01",0,0,0,0,0,-43571.43,0,"3024215PYGROWTH1Academy","Original3024215PYGROWTH1","3024215PYGROWTH1","OriginalPYGROWTH1","Original3024215","RASecPYGROWTH1","I013024215","3024215GROWTH","11448Secondary","Original3024215GROWTH",0.25,0.5,0.75,1,"Growth Fund","1.4.10",0,"Academy",43571.43,3630.95,3630.96,12103.173333333334,12103.173333333334,12103.173333333334,0,0,0,0,0,0,0,"Prior Year growth - Recouped Academies",null,"3024215PYGROWTH1",0,0,0,"11448PYGROWTH1RASecondary",43571.43,"Original3024215PYGROWTH1","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173575,"2017-02-03","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","NDPDEBS","MAIN",-1,3.01,650,-1956.5,10162,543965,"E27",0,0,0,0,0,0,0,"3022014NDPDEBSA","Original3022014NDPDEBS","3022014NDPDEBS","OriginalNDPDEBS","Original3022014","MAPriNDPDEBS","E273022014","3022014MAIN","10162Primary","Original3022014MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022014NDPDEBS",0,-1956.5,0,"10162NDPDEBSMAPrimary",-1956.5,"Original3022014NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173600,"2017-02-07","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,"16/17 total @Jan","COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",141849.25,141849.25,11431,543965,"I03",0,0,0,0,0,0,0,"3022014STMTTOPUPPRIA","Original3022014STMTTOPUPPRI","3022014STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022014","MAPriSTMTTOPUPPRI","I033022014","3022014HIGHNEEDS","11431Primary","Original3022014HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022014STMTTOPUPPRI",0,141849.25,0,"11431STMTTOPUPPRIMAPrimary",141849.25,"Original3022014STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173621,"2017-02-03","CK","Original",3023522,"Claremont Academy","Primary","RA",156151,"Academy",1,null,"ACAD","Pri IDACI A","MAIN",1,4000,0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3023522Pri IDACI AAcademy","Original3023522Pri IDACI A","3023522Pri IDACI A","OriginalPri IDACI A","Original3023522","RAPriPri IDACI A","I013023522","3023522MAIN","10162Primary","Original3023522MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3023522Pri IDACI A",0,0,0,"10162Pri IDACI ARAPrimary",0,"Original3023522Pri IDACI A","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173644,"2017-02-03","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,47.78854625550661,-456.38,10162,543965,"E27",0,0,0,0,0,0,0,"3022011NDPDEUPEGA","Original3022011NDPDEUPEG","3022011NDPDEUPEG","OriginalNDPDEUPEG","Original3022011","MAPriNDPDEUPEG","E273022011","3022011MAIN","10162Primary","Original3022011MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022011NDPDEUPEG",0,-456.38,0,"10162NDPDEUPEGMAPrimary",-456.38,"Original3022011NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173650,"2017-02-03","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,null,"COM","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022011Pri IDACI AA","Original3022011Pri IDACI A","3022011Pri IDACI A","OriginalPri IDACI A","Original3022011","MAPriPri IDACI A","I013022011","3022011MAIN","10162Primary","Original3022011MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022011Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3022011Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173671,"2017-02-03","CK","Original",3024211,"Christ's College Finchley","Secondary","RA",144389,"Academy",1,null,"ACAD","Sec AWPU","MAIN",1,4782.8599999999997,610,2917544.6,10163,516500,"I01",0,0,0,0,0,2917544.6,0,"3024211Sec AWPUAcademy","Original3024211Sec AWPU","3024211Sec AWPU","OriginalSec AWPU","Original3024211","RASecSec AWPU","I013024211","3024211MAIN","10163Secondary","Original3024211MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3024211Sec AWPU",2917544.6,0,0,"10163Sec AWPURASecondary",0,"Original3024211Sec AWPU","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173696,"2017-02-03","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","Pri IDACI A","MAIN",1,4000,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023302Pri IDACI AD","Original3023302Pri IDACI A","3023302Pri IDACI A","OriginalPri IDACI A","Original3023302","MAPriPri IDACI A","I013023302","3023302MAIN","10162Primary","Original3023302MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3023302Pri IDACI A",0,0,0,"10162Pri IDACI AMAPrimary",0,"Original3023302Pri IDACI A","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173717,"2017-02-03","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","Pri EAL 2","MAIN",1,530,94.20610687022895,49929.24,10162,543965,"I01",0,0,0,0,0,0,0,"3022010Pri EAL 2A","Original3022010Pri EAL 2","3022010Pri EAL 2","OriginalPri EAL 2","Original3022010","MAPriPri EAL 2","I013022010","3022010MAIN","10162Primary","Original3022010MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022010Pri EAL 2",0,49929.24,0,"10162Pri EAL 2MAPrimary",49929.24,"Original3022010Pri EAL 2","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173720,"2017-02-03","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","Pri IDACI B","MAIN",1,2100,3.8964401294498301,8182.52,10162,543965,"I01",0,0,0,0,0,0,0,"3022010Pri IDACI BA","Original3022010Pri IDACI B","3022010Pri IDACI B","OriginalPri IDACI B","Original3022010","MAPriPri IDACI B","I013022010","3022010MAIN","10162Primary","Original3022010MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band B) - Pri",null,"3022010Pri IDACI B",0,8182.52,0,"10162Pri IDACI BMAPrimary",8182.52,"Original3022010Pri IDACI B","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173746,"2017-02-03","CK","Original",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,null,"COM","NDPDESupply","MAIN",-1,1.66,257,-426.62,10162,543965,"E10",0,0,0,0,0,0,0,"3022067NDPDESupplyA","Original3022067NDPDESupply","3022067NDPDESupply","OriginalNDPDESupply","Original3022067","MAPriNDPDESupply","E103022067","3022067MAIN","10162Primary","Original3022067MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022067NDPDESupply",0,-426.62,0,"10162NDPDESupplyMAPrimary",-426.62,"Original3022067NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173767,"2017-02-08","CK","Original",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,22440,22440,11334,543965,"I05",1,5610,5610,5610,5610,0,0,"3022067PPFSMPRIA","Original3022067PPFSMPRI","3022067PPFSMPRI","OriginalPPFSMPRI","Original3022067","MAPriPPFSMPRI","I053022067","3022067PUPILPREMIUM","11334Primary","Original3022067PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022067PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",22440,"Original3022067PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173774,"2017-02-03","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","NDPDESupply","MAIN",-1,1.66,391,-649.05999999999995,10162,543965,"E10",0,0,0,0,0,0,0,"3022009NDPDESupplyA","Original3022009NDPDESupply","3022009NDPDESupply","OriginalNDPDESupply","Original3022009","MAPriNDPDESupply","E103022009","3022009MAIN","10162Primary","Original3022009MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022009NDPDESupply",0,-649.05999999999995,0,"10162NDPDESupplyMAPrimary",-649.05999999999995,"Original3022009NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173795,"2017-02-07","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","DFC","CAPITAL",1,"Various",7901.5,7901.5,11331,543965,"CI01",1,1975.38,1975.37,1975.38,1975.37,0,0,"3022009DFC0","Original3022009DFC","3022009DFC","OriginalDFC","Original3022009","MAPriDFC","CI013022009","3022009CAPITAL","11331Primary","Original3022009CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022009DFC",0,0,0,"11331DFCMAPrimary",7901.5,"Original3022009DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173816,"2017-02-06","CK","Original",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,0,0,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022007HOURSA","Original3022007AUTHOURS","3022007AUTHOURS","OriginalAUTHOURS","Original3022007","MAPriAUTHOURS","I013022007","3022007EARLYYEARS","10284Primary","Original3022007EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022007HOURS",0,0,0,"10284AUTHOURSMAPrimary",0,"Original3022007HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173841,"2017-02-03","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,null,"COM","UIFSM","ADDGRANT",1,1,100292.57142857143,100292.57,10166,543965,"I18",1,25073.14,25073.15,25073.14,25073.14,0,0,"3022008UIFSMA","Original3022008UIFSM","3022008UIFSM","OriginalUIFSM","Original3022008","MAPriUIFSM","I183022008","3022008ADDGRANT","10166Primary","Original3022008ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022008UIFSM",0,0,0,"10166UIFSMMAPrimary",100292.57,"Original3022008UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173848,"2017-02-07","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,"16/17 Feb17 adjustment","COM","NURSERYEX","HIGHNEEDS",1,"Various",886.28,886.28,10265,543965,"I03",0,0,0,0,0,0,0,"3022008NURSERYEXA","Original3022008NURSERYEX","3022008NURSERYEX","OriginalNURSERYEX","Original3022008","MAPriNURSERYEX","I033022008","3022008HIGHNEEDS","10265Primary","Original3022008HIGHNEEDS",0.25,0.5,0.75,1,"SEN Inclusion  - 3 and 4 year olds","1.2.5",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Nursery Exceptional Funding",null,"3022008NURSERYEX",0,886.28,0,"10265NURSERYEXMAPrimary",886.28,"Original3022008NURSERYEX","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173870,"2017-02-03","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",1,null,"ACAD","Pri IDACI C","MAIN",1,880,19.503875968992251,17163.41,10162,516500,"I01",0,0,0,0,0,17163.41,0,"3023519Pri IDACI CAcademy","Original3023519Pri IDACI C","3023519Pri IDACI C","OriginalPri IDACI C","Original3023519","RAPriPri IDACI C","I013023519","3023519MAIN","10162Primary","Original3023519MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023519Pri IDACI C",17163.41,0,0,"10162Pri IDACI CRAPrimary",0,"Original3023519Pri IDACI C","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173891,"2017-02-08","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",1,null,"ACAD","ARPRY11BASE","HIGHNEEDS",0.58333333333333337,10000,24,140000,11438,516500,"I01",0,0,0,0,0,140000,0,"3023519ARPRY11BASEAcademy","Original3023519ARPRY11BASE","3023519ARPRY11BASE","OriginalARPRY11BASE","Original3023519","RAPriARPRY11BASE","I013023519","3023519HIGHNEEDS","11438Primary","Original3023519HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP places (R-Y11)",null,"3023519ARPRY11BASE",140000,0,0,"11438ARPRY11BASERAPrimary",0,"Original3023519ARPRY11BASE","Current",36,0,"RA0",3,0,0,"Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173912,"2017-02-06","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","SUMHOURS","EARLYYEARS",1,5.17,7182,37130.94,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023511HOURSA","Original3023511SUMHOURS","3023511SUMHOURS","OriginalSUMHOURS","Original3023511","MAPriSUMHOURS","I013023511","3023511EARLYYEARS","10284Primary","Original3023511EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3023511HOURS",0,37130.94,0,"10284SUMHOURSMAPrimary",37130.94,"Original3023511HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173919,"2017-02-07","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,"16/17 Feb17 adjustment","VA","STMTTOPUPPRI","HIGHNEEDS",1,"Various",0,0,11431,543965,"I03",0,0,0,0,0,0,0,"3023511STMTTOPUPPRIA","Original3023511STMTTOPUPPRI","3023511STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023511","MAPriSTMTTOPUPPRI","I033023511","3023511HIGHNEEDS","11431Primary","Original3023511HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023511STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",0,"Original3023511STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173940,"2017-02-07","CK","Original",3025408,"Bishop Douglass Academy","Secondary","RA",156628,"Academy",0,"16/17 Feb17 adjustment","ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",-6410.83,-6410.83,11442,516500,"I03",0,0,0,0,0,0,0,"3025408STMTTOPUPSECAcademy","Original3025408STMTTOPUPSEC","3025408STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3025408","RASecSTMTTOPUPSEC","I033025408","3025408HIGHNEEDS","11442Secondary","Original3025408HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",-6410.83,-534.24,-534.23,-534.24,-534.23,-534.24,-534.24,-534.23,-534.24,-534.23,-534.24,-534.23,-534.24,"Statement top-ups - Sec",null,"3025408STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRASecondary",-6410.83,"Original3025408STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173969,"2017-02-03","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","NNDR","MAIN",1,"Various",22016.25,22016.25,10162,543965,"I01",0,0,0,0,0,0,0,"3022003NNDRA","Original3022003NNDR","3022003NNDR","OriginalNNDR","Original3022003","MAPriNNDR","I013022003","3022003MAIN","10162Primary","Original3022003MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022003NNDR",0,22016.25,0,"10162NNDRMAPrimary",22016.25,"Original3022003NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173987,"2017-02-01","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3023524LUMP SUMC","Original3023524LUMP SUM","3023524LUMP SUM","OriginalLUMP SUM","Original3023524","MAPriLUMP SUM","I013023524","3023524MAIN","10162Primary","Original3023524MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3023524LUMP SUM",0,97600,0,"10162LUMP SUMMAPrimary",122000,"Original3023524LUMP SUM","Current",36,0,"MA0",4,0,0,0,null,24400,2711.11,2033.33,2033.33,2033.33,2033.33,2033.33,2033.33,2033.33,2033.33,2033.33,2033.33,1355.56]
[20174008,"2017-02-07","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,"16/17 Feb17 adjustment","VA","STMTTOPUPPRI","HIGHNEEDS",1,"Various",6906.5800000000017,6906.58,11431,543965,"I03",0,0,0,0,0,0,0,"3023524STMTTOPUPPRIC","Original3023524STMTTOPUPPRI","3023524STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023524","MAPriSTMTTOPUPPRI","I033023524","3023524HIGHNEEDS","11431Primary","Original3023524HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023524STMTTOPUPPRI",0,5525.26,0,"11431STMTTOPUPPRIMAPrimary",6906.58,"Original3023524STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,1381.316,153.47999999999999,115.11,115.11,115.11,115.11,115.11,115.11,115.11,115.11,115.11,115.11,76.739999999999995]
[20174015,"2017-02-03","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","NDPDEBS","MAIN",-1,3.01,452,-1360.52,10162,543965,"E27",0,0,0,0,0,0,0,"3022079NDPDEBSA","Original3022079NDPDEBS","3022079NDPDEBS","OriginalNDPDEBS","Original3022079","MAPriNDPDEBS","E273022079","3022079MAIN","10162Primary","Original3022079MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022079NDPDEBS",0,-1360.52,0,"10162NDPDEBSMAPrimary",-1360.52,"Original3022079NDPDEBS","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174036,"2017-02-07","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,"16/17 total @Jan","VA","othertopup","HIGHNEEDS",1,"Various",14875.58,14875.58,11411,543965,"I03",0,0,0,0,0,0,0,"3022079othertopupA","Original3022079othertopup","3022079othertopup","Originalothertopup","Original3022079","MAPriothertopup","I033022079","3022079HIGHNEEDS","11411Primary","Original3022079HIGHNEEDS",0.25,0.5,0.75,1,"Medical Pathways - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Other Top-ups",null,"3022079othertopup",0,14875.58,0,"11411othertopupMAPrimary",14875.58,"Original3022079othertopup","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174057,"2017-02-06","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","AUTHOURS","EARLYYEARS",1,5.17,9299.9999999999982,48081,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022002HOURSD","Original3022002AUTHOURS","3022002AUTHOURS","OriginalAUTHOURS","Original3022002","MAPriAUTHOURS","I013022002","3022002EARLYYEARS","10284Primary","Original3022002EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022002HOURS",0,0,0,"10284AUTHOURSMAPrimary",48081,"Original3022002HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,48081,5342.33,4006.75,4006.75,4006.75,4006.75,4006.75,4006.75,4006.75,4006.75,4006.75,4006.75,2671.17]
[20174064,"2017-02-08","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,2640,2640,11334,543965,"I05",1,660,660,660,660,0,0,"3022002PPFSMPRID","Original3022002PPFSMPRI","3022002PPFSMPRI","OriginalPPFSMPRI","Original3022002","MAPriPPFSMPRI","I053022002","3022002PUPILPREMIUM","11334Primary","Original3022002PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022002PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",2640,"Original3022002PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174095,"2017-02-03","CK","Original",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",0,0,10163,516500,"I01",0,0,0,0,0,0,0,"3025406NNDRAcademy","Original3025406NNDR","3025406NNDR","OriginalNNDR","Original3025406","RASecNNDR","I013025406","3025406MAIN","10163Secondary","Original3025406MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3025406NNDR",0,0,0,"10163NNDRRASecondary",0,"Original3025406NNDR","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174107,"2017-02-01","CK","Original",3024001,"Archer Academy","Secondary","RA",153627,"Academy",1,null,"FREE","LUMP SUM","MAIN",1,122000,1,122000,10163,516500,"I01",0,0,0,0,0,122000,0,"3024001LUMP SUMAcademy","Original3024001LUMP SUM","3024001LUMP SUM","OriginalLUMP SUM","Original3024001","RASecLUMP SUM","I013024001","3024001MAIN","10163Secondary","Original3024001MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3024001LUMP SUM",122000,0,0,"10163LUMP SUMRASecondary",0,"Original3024001LUMP SUM","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174132,"2017-02-03","CK","Original",3023514,"Annunciation Catholic Junior School","Primary","MA",400107,10117,0,null,"VA","Pri IDACI C","MAIN",1,880,24.217194570135678,21311.13,10162,543965,"I01",0,0,0,0,0,0,0,"3023514Pri IDACI CA","Original3023514Pri IDACI C","3023514Pri IDACI C","OriginalPri IDACI C","Original3023514","MAPriPri IDACI C","I013023514","3023514MAIN","10162Primary","Original3023514MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band C) - Pri",null,"3023514Pri IDACI C",0,21311.13,0,"10162Pri IDACI CMAPrimary",21311.13,"Original3023514Pri IDACI C","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174153,"2017-02-03","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","NDPDEUPEG","MAIN",-1,9.5500000000000007,27.253012048192772,-260.27,10162,543965,"E27",0,0,0,0,0,0,0,"3023500NDPDEUPEGA","Original3023500NDPDEUPEG","3023500NDPDEUPEG","OriginalNDPDEUPEG","Original3023500","MAPriNDPDEUPEG","E273023500","3023500MAIN","10162Primary","Original3023500MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023500NDPDEUPEG",0,-260.27,0,"10162NDPDEUPEGMAPrimary",-260.27,"Original3023500NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174160,"2017-02-03","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","Pri MOB","MAIN",1,422.9,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023500Pri MOBA","Original3023500Pri MOB","3023500Pri MOB","OriginalPri MOB","Original3023500","MAPriPri MOB","I013023500","3023500MAIN","10162Primary","Original3023500MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3023500Pri MOB",0,0,0,"10162Pri MOBMAPrimary",0,"Original3023500Pri MOB","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174181,"2017-02-03","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",1,null,"FREE","Pri IDACI A","MAIN",1,4000,0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3022020Pri IDACI AAcademy","Original3022020Pri IDACI A","3022020Pri IDACI A","OriginalPri IDACI A","Original3022020","RAPriPri IDACI A","I013022020","3022020MAIN","10162Primary","Original3022020MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Band A) - Pri",null,"3022020Pri IDACI A",0,0,0,"10162Pri IDACI ARAPrimary",0,"Original3022020Pri IDACI A","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174197,"2017-02-03","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","NDPDESupply","MAIN",-1,1.66,241,-400.06,10162,543965,"E10",0,0,0,0,0,0,0,"3023317NDPDESupplyA","Original3023317NDPDESupply","3023317NDPDESupply","OriginalNDPDESupply","Original3023317","MAPriNDPDESupply","E103023317","3023317MAIN","10162Primary","Original3023317MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3023317NDPDESupply",0,-400.06,0,"10162NDPDESupplyMAPrimary",-400.06,"Original3023317NDPDESupply","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174210,"2017-02-06","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","SUMIDACI","EARLYYEARS",1,1.53,1539.0686693877549,2354.7800000000002,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023317IDACIA","Original3023317SUMIDACI","3023317SUMIDACI","OriginalSUMIDACI","Original3023317","MAPriSUMIDACI","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3023317IDACI",0,2354.7800000000002,0,"10284SUMIDACIMAPrimary",2354.7800000000002,"Original3023317IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174231,"2017-02-03","CK","Original",3023300,"All Saints' CE Primary School NW2","Primary","MA",400069,10040,0,null,"VA","NNDR","MAIN",1,"Various",2548.19,2548.19,10162,543965,"I01",0,0,0,0,0,0,0,"3023300NNDRA","Original3023300NNDR","3023300NNDR","OriginalNNDR","Original3023300","MAPriNNDR","I013023300","3023300MAIN","10162Primary","Original3023300MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3023300NNDR",0,2548.19,0,"10162NNDRMAPrimary",2548.19,"Original3023300NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174256,"2017-02-03","CK","Original",3023520,"Akiva School","Primary","MA",400125,11094,0,null,"VA","PEGRANT","ADDGRANT",1,"various",4085.416666666667,4085.42,10166,543965,"I18",1,1021.36,1021.35,1021.36,1021.35,0,0,"3023520PEGRANTC","Original3023520PEGRANT","3023520PEGRANT","OriginalPEGRANT","Original3023520","MAPriPEGRANT","I183023520","3023520ADDGRANT","10166Primary","Original3023520ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023520PEGRANT",0,0,0,"10166PEGRANTMAPrimary",4085.42,"Original3023520PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174276,"2017-04-06","JK","Apr",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","EFAHN","POST16",1,1,0,0,11441,543965,"I02",0,0,0,0,0,0,0,"3025427EFAHNA","Apr3025427EFAHN","3025427EFAHN","AprEFAHN","Apr3025427","MASecEFAHN","I023025427","3025427POST16","11441Secondary","Apr3025427POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA High Needs",null,"3025427EFAHN",0,0,0,"11441EFAHNMASecondary",0,"Apr3025427EFAHN","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174297,"2017-05-02","CK","Apr",3027010,"Mapledown","Special","MA",400063,10159,0,null,"COM","BURSARY","POST16",1,1,-786.66666666666674,-786.67,11441,543965,"I02",0,0,0,0,0,0,0,"3027010BURSARYD","Apr3027010BURSARY","3027010BURSARY","AprBURSARY","Apr3027010","MASpeBURSARY","I023027010","3027010POST16","11441Special","Apr3027010POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Post 16 Bursaries",null,"3027010BURSARY",0,0,0,"11441BURSARYMASpecial",-786.67,"Apr3027010BURSARY","Estimate",36,0,"MA0",4,0,0,0,null,-786.67,0,-71.52,-71.52,-71.52,-71.52,-71.52,-71.52,-71.52,-71.52,-71.52,-71.52,-71.52]
[20174304,"2017-05-09","CK","Jun",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","NNDR","MAIN",1,"Various",8191.16,8191.16,10162,543965,"I01",0,0,0,0,0,0,0,"3022010NNDRA","Jun3022010NNDR","3022010NNDR","JunNNDR","Jun3022010","MAPriNNDR","I013022010","3022010MAIN","10162Primary","Jun3022010MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022010NNDR",0,8191.16,0,"10162NNDRMAPrimary",8191.16,"Jun3022010NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174326,"2017-05-15","CK","Jun",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","NNDRPY","MAIN",1,"Various",1203.7,1203.7,10162,543965,"I01",0,0,0,0,0,0,0,"3022071NNDRPYC","Jun3022071NNDRPY","3022071NNDRPY","JunNNDRPY","Jun3022071","MAPriNNDRPY","I013022071","3022071MAIN","10162Primary","Jun3022071MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates - Prior Year",null,"3022071NNDRPY",0,0,0,"10162NNDRPYMAPrimary",1203.7,"Jun3022071NNDRPY","Current",36,0,"MA0",4,0,0,0,null,1203.7,0,0,0,133.74,133.74,133.74,133.74,133.74,133.74,133.74,133.74,133.74]
[20174347,"2017-05-23","CK","Jun",3021001,"Hampden Way Nursery","Nursery","MA",400103,10131,0,null,"COM","NURSERYEX","HIGHNEEDS",1,"Various",-7289.04,-7289.04,10265,543965,"I03",0,0,0,0,0,0,0,"3021001NURSERYEXA","Jun3021001NURSERYEX","3021001NURSERYEX","JunNURSERYEX","Jun3021001","MANurNURSERYEX","I033021001","3021001HIGHNEEDS","10265Nursery","Jun3021001HIGHNEEDS",0.25,0.5,0.75,1,"SEN Inclusion  - 3 and 4 year olds","1.2.5",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Nursery Exceptional Funding",null,"3021001NURSERYEX",0,-7289.04,0,"10265NURSERYEXMANursery",-7289.04,"Jun3021001NURSERYEX","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174354,"2017-05-23","CK","Jun",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","NURSERYEX","HIGHNEEDS",1,"Various",2779.72,2779.72,10265,543965,"I03",0,0,0,0,0,0,0,"3022015NURSERYEXA","Jun3022015NURSERYEX","3022015NURSERYEX","JunNURSERYEX","Jun3022015","MAPriNURSERYEX","I033022015","3022015HIGHNEEDS","10265Primary","Jun3022015HIGHNEEDS",0.25,0.5,0.75,1,"SEN Inclusion  - 3 and 4 year olds","1.2.5",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Nursery Exceptional Funding",null,"3022015NURSERYEX",0,2779.72,0,"10265NURSERYEXMAPrimary",2779.72,"Jun3022015NURSERYEX","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174375,"2017-05-23","CK","Jun",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",-3565.83,-3565.83,11436,543965,"I03",0,0,0,0,0,0,0,"3022057NURSERYTOPUPB","Jun3022057NURSERYTOPUP","3022057NURSERYTOPUP","JunNURSERYTOPUP","Jun3022057","MAPriNURSERYTOPUP","I033022057","3022057HIGHNEEDS","11436Primary","Jun3022057HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022057NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",-3565.83,"Jun3022057NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,-3565.83,0,0,0,-396.2,-396.2,-396.2,-396.2,-396.2,-396.2,-396.2,-396.2,-396.2]
[20174400,"2017-05-23","CK","Jun",3027005,"Northway","Special","MA",400034,10157,0,null,"COM","SPECIALTOPUP","HIGHNEEDS",1,"Various",-4836,-4836,11433,543965,"I03",0,0,0,0,0,0,0,"3027005SPECIALTOPUPA","Jun3027005SPECIALTOPUP","3027005SPECIALTOPUP","JunSPECIALTOPUP","Jun3027005","MASpeSPECIALTOPUP","I033027005","3027005HIGHNEEDS","11433Special","Jun3027005HIGHNEEDS",0.25,0.5,0.75,1,"Special topups - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special - Top-ups (R-Y11)",null,"3027005SPECIALTOPUP",0,-4836,0,"11433SPECIALTOPUPMASpecial",-4836,"Jun3027005SPECIALTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174425,"2017-05-23","CK","Jun",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-16757.919999999998,-16757.919999999998,11431,543965,"I03",0,0,0,0,0,0,0,"3022031STMTTOPUPPRIA","Jun3022031STMTTOPUPPRI","3022031STMTTOPUPPRI","JunSTMTTOPUPPRI","Jun3022031","MAPriSTMTTOPUPPRI","I033022031","3022031HIGHNEEDS","11431Primary","Jun3022031HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022031STMTTOPUPPRI",0,-16757.919999999998,0,"11431STMTTOPUPPRIMAPrimary",-16757.919999999998,"Jun3022031STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174443,"2017-05-23","CK","Jun",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",7420.17,7420.17,11431,543965,"I03",0,0,0,0,0,0,0,"3022070STMTTOPUPPRIA","Jun3022070STMTTOPUPPRI","3022070STMTTOPUPPRI","JunSTMTTOPUPPRI","Jun3022070","MAPriSTMTTOPUPPRI","I033022070","3022070HIGHNEEDS","11431Primary","Jun3022070HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022070STMTTOPUPPRI",0,7420.17,0,"11431STMTTOPUPPRIMAPrimary",7420.17,"Jun3022070STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174450,"2017-05-23","CK","Jun",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-3655.67,-3655.67,11431,543965,"I03",0,0,0,0,0,0,0,"3022079STMTTOPUPPRIA","Jun3022079STMTTOPUPPRI","3022079STMTTOPUPPRI","JunSTMTTOPUPPRI","Jun3022079","MAPriSTMTTOPUPPRI","I033022079","3022079HIGHNEEDS","11431Primary","Jun3022079HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022079STMTTOPUPPRI",0,-3655.67,0,"11431STMTTOPUPPRIMAPrimary",-3655.67,"Jun3022079STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174471,"2017-05-23","CK","Jun",3023514,"Annunciation Catholic Junior School","Primary","MA",400107,10117,0,null,"VA","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-853.5,-853.5,11431,543965,"I03",0,0,0,0,0,0,0,"3023514STMTTOPUPPRIA","Jun3023514STMTTOPUPPRI","3023514STMTTOPUPPRI","JunSTMTTOPUPPRI","Jun3023514","MAPriSTMTTOPUPPRI","I033023514","3023514HIGHNEEDS","11431Primary","Jun3023514HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023514STMTTOPUPPRI",0,-853.5,0,"11431STMTTOPUPPRIMAPrimary",-853.5,"Jun3023514STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174492,"2017-05-23","CK","Jun",3024208,"Queen Elizabeth's Girls' School","Secondary","RA",144387,"Academy",0,null,"ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",-4754.58,-4754.58,11442,516500,"I03",0,0,0,0,0,0,0,"3024208STMTTOPUPSECAcademy","Jun3024208STMTTOPUPSEC","3024208STMTTOPUPSEC","JunSTMTTOPUPSEC","Jun3024208","RASecSTMTTOPUPSEC","I033024208","3024208HIGHNEEDS","11442Secondary","Jun3024208HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",-4754.58,0,0,-1188.6500000000001,-396.21,-396.22,-396.21,-396.22,-396.21,-396.22,-396.21,-396.21,-396.22,"Statement top-ups - Sec",null,"3024208STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRASecondary",-4754.58,"Jun3024208STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174499,"2017-05-23","CK","Jun",3025405,"Finchley Catholic High School","Secondary","MA",400041,10145,0,null,"VA","STMTTOPUPSEC","HIGHNEEDS",1,"Various",-26692.42,-26692.42,11435,543965,"I03",0,0,0,0,0,0,0,"3025405STMTTOPUPSECB","Jun3025405STMTTOPUPSEC","3025405STMTTOPUPSEC","JunSTMTTOPUPSEC","Jun3025405","MASecSTMTTOPUPSEC","I033025405","3025405HIGHNEEDS","11435Secondary","Jun3025405HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained secondary","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Sec",null,"3025405STMTTOPUPSEC",0,0,0,"11435STMTTOPUPSECMASecondary",-26692.42,"Jun3025405STMTTOPUPSEC","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,-26692.42,0,0,0,-2965.82,-2965.82,-2965.82,-2965.82,-2965.82,-2965.82,-2965.82,-2965.82,-2965.82]
[20174520,"2017-05-23","CK","Jun",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","STMTPY","HIGHNEEDS",1,"Various",880.83,880.83,11431,543965,"I03",0,0,0,0,0,0,0,"3023317STMTPYA","Jun3023317STMTPY","3023317STMTPY","JunSTMTPY","Jun3023317","MAPriSTMTPY","I033023317","3023317HIGHNEEDS","11431Primary","Jun3023317HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement topup adjustments from previous year",null,"3023317STMTPY",0,880.83,0,"11431STMTPYMAPrimary",880.83,"Jun3023317STMTPY","Current",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174551,"2017-06-12","CG","Jun",3022007,"Brookland Junior School","Primary","MA",400040,10046,0,null,"COM","NNDR","MAIN",1,"Various",1562.75,1562.75,10162,543965,"I01",0,0,0,0,0,0,0,"3022007NNDRA","Jun3022007NNDR","3022007NNDR","JunNNDR","Jun3022007","MAPriNNDR","I013022007","3022007MAIN","10162Primary","Jun3022007MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022007NNDR",0,1562.75,0,"10162NNDRMAPrimary",1562.75,"Jun3022007NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174567,"2017-06-13","CK","Jun",3021100,"Pavilion","PRU","MA",400156,10188,0,null,"COM","DFC","CAPITAL",1,"Various",202.5,202.5,11340,543965,"CI01",1,50.63,50.62,50.63,50.62,0,0,"3021100DFC0","Jun3021100DFC","3021100DFC","JunDFC","Jun3021100","MAPRUDFC","CI013021100","3021100CAPITAL","11340PRU","Jun3021100CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Special Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3021100DFC",0,0,0,"11340DFCMAPRU",202.5,"Jun3021100DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174588,"2017-06-13","CK","Jun",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","DFC","CAPITAL",1,"Various",-114.3,-114.3,11331,543965,"CI01",1,-28.58,-28.57,-28.58,-28.57,0,0,"3022031DFC0","Jun3022031DFC","3022031DFC","JunDFC","Jun3022031","MAPriDFC","CI013022031","3022031CAPITAL","11331Primary","Jun3022031CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022031DFC",0,0,0,"11331DFCMAPrimary",-114.3,"Jun3022031DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174595,"2017-06-13","CK","Jun",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","DFC","CAPITAL",1,"Various",11.25,11.25,11331,543965,"CI01",1,2.81,2.82,2.81,2.81,0,0,"3022045DFC0","Jun3022045DFC","3022045DFC","JunDFC","Jun3022045","MAPriDFC","CI013022045","3022045CAPITAL","11331Primary","Jun3022045CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022045DFC",0,0,0,"11331DFCMAPrimary",11.25,"Jun3022045DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174616,"2017-06-13","CK","Jun",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","DFC","CAPITAL",1,"Various",479.25,479.25,11331,543965,"CI01",1,119.81,119.82,119.81,119.81,0,0,"3023523DFC0","Jun3023523DFC","3023523DFC","JunDFC","Jun3023523","MAPriDFC","CI013023523","3023523CAPITAL","11331Primary","Jun3023523CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023523DFC",0,0,0,"11331DFCMAPrimary",479.25,"Jun3023523DFC","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174641,"2017-06-13","CK","Jun",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","DFC","CAPITAL",1,"Various",303.75,303.75,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3023519DFC0","Jun3023519DFC","3023519DFC","JunDFC","Jun3023519","RAPriDFC","CI013023519","3023519CAPITAL","EFAPrimary","Jun3023519CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023519DFC",303.75,0,0,"EFADFCRAPrimary",0,"Jun3023519DFC","Estimate",36,0,"RA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174653,"2017-06-15","CK","Jun",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,null,"COM","NNDR","MAIN",1,"Various",1577.2299999999996,1577.23,10162,543965,"I01",0,0,0,0,0,0,0,"3022028NNDRA","Jun3022028NNDR","3022028NNDR","JunNNDR","Jun3022028","MAPriNNDR","I013022028","3022028MAIN","10162Primary","Jun3022028MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022028NNDR",0,1577.23,0,"10162NNDRMAPrimary",1577.23,"Jun3022028NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174666,"2017-06-30","CK","Jul",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","NNDRPY","MAIN",1,"Various",61052.85,61052.85,10162,543965,"I01",0,0,0,0,0,0,0,"3022014NNDRPYA","Jul3022014NNDRPY","3022014NNDRPY","JulNNDRPY","Jul3022014","MAPriNNDRPY","I013022014","3022014MAIN","10162Primary","Jul3022014MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates - Prior Year",null,"3022014NNDRPY",0,61052.85,0,"10162NNDRPYMAPrimary",61052.85,"Jul3022014NNDRPY","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174691,"2017-07-07","CK","Jul",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","SPRIDACI","EARLYYEARS",1,1.53,-1783.83660130719,-2729.27,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022070IDACIA","Jul3022070SPRIDACI","3022070SPRIDACI","JulSPRIDACI","Jul3022070","MAPriSPRIDACI","I013022070","3022070EARLYYEARS","10284Primary","Jul3022070EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022070IDACI",0,-2729.27,0,"10284SPRIDACIMAPrimary",-2729.27,"Jul3022070IDACI","Estimate",36,0,"MASPR",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174712,"2017-07-07","CK","Jul",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1320,1,1320,11334,543965,"I05",1,0,660,330,330,0,0,"3022008PPFSMPRIA","Jul3022008PPFSMPRI","3022008PPFSMPRI","JulPPFSMPRI","Jul3022008","MAPriPPFSMPRI","I053022008","3022008PUPILPREMIUM","11334Primary","Jul3022008PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022008PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",1320,"Jul3022008PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174733,"2017-07-07","CK","Jul",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,null,"ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,9,11880,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022038PPFSMPRIAcademy","Jul3022038PPFSMPRI","3022038PPFSMPRI","JulPPFSMPRI","Jul3022038","RAPriPPFSMPRI","I053022038","3022038PUPILPREMIUM","EFAPrimary","Jul3022038PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022038PPFSMPRI",11880,0,0,"EFAPPFSMPRIRAPrimary",0,"Jul3022038PPFSMPRI","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174740,"2017-07-07","CK","Jul",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,7,9240,"EFA",516500,"I05",0,0,0,0,0,0,0,"3022048PPFSMPRIAcademy","Jul3022048PPFSMPRI","3022048PPFSMPRI","JulPPFSMPRI","Jul3022048","RAPriPPFSMPRI","I053022048","3022048PUPILPREMIUM","EFAPrimary","Jul3022048PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022048PPFSMPRI",9240,0,0,"EFAPPFSMPRIRAPrimary",0,"Jul3022048PPFSMPRI","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174755,"2017-07-07","CK","Jul",3023300,"All Saints' CE Primary School NW2","Primary","MA",400069,10040,0,null,"VA","PPFSMPRI","PUPILPREMIUM",1,1320,-16,-21120,11334,543965,"I05",1,0,-10560,-5280,-5280,0,0,"3023300PPFSMPRIA","Jul3023300PPFSMPRI","3023300PPFSMPRI","JulPPFSMPRI","Jul3023300","MAPriPPFSMPRI","I053023300","3023300PUPILPREMIUM","11334Primary","Jul3023300PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023300PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",-21120,"Jul3023300PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174787,"2017-07-07","CK","Jul",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","PPFSMPRI","PUPILPREMIUM",1,1320,-4,-5280,11334,543965,"I05",1,0,-2640,-1320,-1320,0,0,"3025201PPFSMPRIB","Jul3025201PPFSMPRI","3025201PPFSMPRI","JulPPFSMPRI","Jul3025201","MAPriPPFSMPRI","I053025201","3025201PUPILPREMIUM","11334Primary","Jul3025201PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3025201PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",-5280,"Jul3025201PPFSMPRI","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174790,"2017-07-07","CK","Jul",3026905,"London Academy","All through","RA",400116,"Academy",0,null,"ACAD","PPFSMPRI","PUPILPREMIUM",1,1320,5,6600,"EFA",516500,"I05",0,0,0,0,0,0,0,"3026905PPFSMPRIAcademy","Jul3026905PPFSMPRI","3026905PPFSMPRI","JulPPFSMPRI","Jul3026905","RAAllPPFSMPRI","I053026905","3026905PUPILPREMIUM","EFAAll through","Jul3026905PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3026905PPFSMPRI",6600,0,0,"EFAPPFSMPRIRAAll through",0,"Jul3026905PPFSMPRI","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174811,"2017-07-07","CK","Jul",3025404,"St Michaels Catholic Grammar School","Secondary","MA",400029,10148,0,null,"VA","PPFSMSEC","PUPILPREMIUM",1,935,-1,-935,11333,543965,"I05",1,0,-467.5,-233.75,-233.75,0,0,"3025404PPFSMSECB","Jul3025404PPFSMSEC","3025404PPFSMSEC","JulPPFSMSEC","Jul3025404","MASecPPFSMSEC","I053025404","3025404PUPILPREMIUM","11333Secondary","Jul3025404PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Secondary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3025404PPFSMSEC",0,0,0,"11333PPFSMSECMASecondary",-935,"Jul3025404PPFSMSEC","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174836,"2017-07-07","CK","Jul",3024208,"Queen Elizabeth's Girls' School","Secondary","RA",144387,"Academy",0,null,"ACAD","PPSERVICE","PUPILPREMIUM",1,300,1,300,"EFA",516500,"I05",0,0,0,0,0,0,0,"3024208PPSERVICEAcademy","Jul3024208PPSERVICE","3024208PPSERVICE","JulPPSERVICE","Jul3024208","RASecPPSERVICE","I053024208","3024208PUPILPREMIUM","EFASecondary","Jul3024208PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000980,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Service Children",null,"3024208PPSERVICE",300,0,0,"EFAPPSERVICERASecondary",0,"Jul3024208PPSERVICE","Revised Jul 17",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174857,"2017-07-07","CK","Jul",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1900,-1,-1900,11334,543965,"I05",1,0,-950,-475,-475,0,0,"3022029pppost-lacA","Jul3022029pppost-lac","3022029pppost-lac","Julpppost-lac","Jul3022029","MAPripppost-lac","I053022029","3022029PUPILPREMIUM","11334Primary","Jul3022029PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022029pppost-lac",0,0,0,"11334pppost-lacMAPrimary",-1900,"Jul3022029pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174863,"2017-07-07","CK","Jul",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1900,-1,-1900,11334,543965,"I05",1,0,-950,-475,-475,0,0,"3022057pppost-lacB","Jul3022057pppost-lac","3022057pppost-lac","Julpppost-lac","Jul3022057","MAPripppost-lac","I053022057","3022057PUPILPREMIUM","11334Primary","Jul3022057PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022057pppost-lac",0,0,0,"11334pppost-lacMAPrimary",-1900,"Jul3022057pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174886,"2017-07-07","CK","Jul",3024003,"Friern Barnet School","Secondary","MA",400033,10139,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1900,-1,-1900,11333,543965,"I05",1,0,-950,-475,-475,0,0,"3024003pppost-lacD","Jul3024003pppost-lac","3024003pppost-lac","Julpppost-lac","Jul3024003","MASecpppost-lac","I053024003","3024003PUPILPREMIUM","11333Secondary","Jul3024003PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Secondary","PP",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3024003pppost-lac",0,0,0,"11333pppost-lacMASecondary",-1900,"Jul3024003pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174907,"2017-07-07","CK","Jul",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","pppost-lac","PUPILPREMIUM",1,1900,1,1900,11334,543965,"I05",1,0,950,475,475,0,0,"3023317pppost-lacA","Jul3023317pppost-lac","3023317pppost-lac","Julpppost-lac","Jul3023317","MAPripppost-lac","I053023317","3023317PUPILPREMIUM","11334Primary","Jul3023317PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3023317pppost-lac",0,0,0,"11334pppost-lacMAPrimary",1900,"Jul3023317pppost-lac","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174932,"2017-07-10","CK","Jul",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,null,"COM","SUMAEYPP","EARLYYEARS",1,0.53,945,500.85,11579,543965,"I01",0,0,0,0,0,0,"SUM","3021003EYPPA","Jul3021003SUMAEYPP","3021003SUMAEYPP","JulSUMAEYPP","Jul3021003","MANurSUMAEYPP","I013021003","3021003EARLYYEARS","11579Nursery","Jul3021003EARLYYEARS",0.25,0.5,0.75,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Early Years Pupil Premium",null,"3021003EYPP",0,500.85,0,"11579SUMAEYPPMANursery",500.85,"Jul3021003EYPP","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174935,"2017-07-10","CK","Jul",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,null,"FREE","SUMAHOURS","EARLYYEARS",1,5.17,-378,-1954.26,10284,516500,"I01",0,0,0,0,0,0,"SUM","3022001HOURSAcademy","Jul3022001SUMAHOURS","3022001SUMAHOURS","JulSUMAHOURS","Jul3022001","RAPriSUMAHOURS","I013022001","3022001EARLYYEARS","10284Primary","Jul3022001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",-1954.26,0,0,0,-1954.26,-488.57,0,0,0,0,0,0,488.57,"Summer Actual Hours",null,"3022001HOURS",0,0,0,"10284SUMAHOURSRAPrimary",-1954.26,"Jul3022001HOURS","Summer 17 actuals",12,0,"RASUM",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174956,"2017-07-10","CK","Jul",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","SUMAADJ","EARLYYEARS",1,1,1286.3400000000001,1286.3399999999999,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022015ADJA","Jul3022015SUMAADJ","3022015SUMAADJ","JulSUMAADJ","Jul3022015","MAPriSUMAADJ","I013022015","3022015EARLYYEARS","10284Primary","Jul3022015EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer term adjustments",null,"3022015ADJ",0,1286.3399999999999,0,"10284SUMAADJMAPrimary",1286.3399999999999,"Jul3022015ADJ","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20174981,"2017-07-10","CK","Jul",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","SUMAHOURS","EARLYYEARS",1,5.17,-1993.7142857142853,-10307.5,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022031HOURSA","Jul3022031SUMAHOURS","3022031SUMAHOURS","JulSUMAHOURS","Jul3022031","MAPriSUMAHOURS","I013022031","3022031EARLYYEARS","10284Primary","Jul3022031EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Hours",null,"3022031HOURS",0,-10307.5,0,"10284SUMAHOURSMAPrimary",-10307.5,"Jul3022031HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175002,"2017-07-10","CK","Jul",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","SUMAADJ","EARLYYEARS",1,1,338.4,338.4,10284,516500,"I01",0,0,0,0,0,0,"SUM","3022048ADJAcademy","Jul3022048SUMAADJ","3022048SUMAADJ","JulSUMAADJ","Jul3022048","RAPriSUMAADJ","I013022048","3022048EARLYYEARS","10284Primary","Jul3022048EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",338.4,0,0,0,338.4,84.6,0,0,0,0,0,0,-84.6,"Summer term adjustments",null,"3022048ADJ",0,0,0,"10284SUMAADJRAPrimary",338.4,"Jul3022048ADJ","Summer 17 actuals",12,0,"RASUM",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175010,"2017-07-10","CK","Jul",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","SUMAEYPP","EARLYYEARS",1,0.53,567,300.51,11579,543965,"I01",0,0,0,0,0,0,"SUM","3022055EYPPA","Jul3022055SUMAEYPP","3022055SUMAEYPP","JulSUMAEYPP","Jul3022055","MAPriSUMAEYPP","I013022055","3022055EARLYYEARS","11579Primary","Jul3022055EARLYYEARS",0.25,0.5,0.75,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Early Years Pupil Premium",null,"3022055EYPP",0,300.51,0,"11579SUMAEYPPMAPrimary",300.51,"Jul3022055EYPP","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175031,"2017-07-10","CK","Jul",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","SUMAHOURS","EARLYYEARS",1,5.17,313.2857142857174,1619.69,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022077HOURSA","Jul3022077SUMAHOURS","3022077SUMAHOURS","JulSUMAHOURS","Jul3022077","MAPriSUMAHOURS","I013022077","3022077EARLYYEARS","10284Primary","Jul3022077EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Hours",null,"3022077HOURS",0,1619.69,0,"10284SUMAHOURSMAPrimary",1619.69,"Jul3022077HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175052,"2017-07-10","CK","Jul",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","SUMAHOURS","EARLYYEARS",1,5.17,-559.28571428571377,-2891.51,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023313HOURSA","Jul3023313SUMAHOURS","3023313SUMAHOURS","JulSUMAHOURS","Jul3023313","MAPriSUMAHOURS","I013023313","3023313EARLYYEARS","10284Primary","Jul3023313EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Hours",null,"3023313HOURS",0,-2891.51,0,"10284SUMAHOURSMAPrimary",-2891.51,"Jul3023313HOURS","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175077,"2017-07-10","CK","Jul",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","SUMAIDACI","EARLYYEARS",1,1.53,-508.12650000000008,-777.43,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023512IDACID","Jul3023512SUMAIDACI","3023512SUMAIDACI","JulSUMAIDACI","Jul3023512","MAPriSUMAIDACI","I013023512","3023512EARLYYEARS","10284Primary","Jul3023512EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual IDACI",null,"3023512IDACI",0,0,0,"10284SUMAIDACIMAPrimary",-777.43,"Jul3023512IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,-777.43,0,0,0,0,-97.18,-97.18,-97.18,-97.18,-97.18,-97.18,-97.18,-97.18]
[20175080,"2017-07-10","CK","Jul",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","SUMAIDACI","EARLYYEARS",1,1.53,87.885000000000105,134.46,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023513IDACIA","Jul3023513SUMAIDACI","3023513SUMAIDACI","JulSUMAIDACI","Jul3023513","MAPriSUMAIDACI","I013023513","3023513EARLYYEARS","10284Primary","Jul3023513EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual IDACI",null,"3023513IDACI",0,134.46,0,"10284SUMAIDACIMAPrimary",134.46,"Jul3023513IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175104,"2017-07-10","CK","Jul",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","SUMAEYPP","EARLYYEARS",1,0.53,1512,801.36,11579,543965,"I01",0,0,0,0,0,0,"SUM","3023523EYPPB","Jul3023523SUMAEYPP","3023523SUMAEYPP","JulSUMAEYPP","Jul3023523","MAPriSUMAEYPP","I013023523","3023523EARLYYEARS","11579Primary","Jul3023523EARLYYEARS",0.25,0.5,0.75,1,"Early Years Pupil Premium","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Early Years Pupil Premium",null,"3023523EYPP",0,0,0,"11579SUMAEYPPMAPrimary",801.36,"Jul3023523EYPP","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,801.36,0,0,0,0,100.17,100.17,100.17,100.17,100.17,100.17,100.17,100.17]
[20175127,"2017-07-11","CK","Jul",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,null,"COM","SUMAIDACIADJ","EARLYYEARS",1,1,-37.979999999999997,-37.979999999999997,10284,543965,"I01",0,0,0,0,0,0,"SUM","3021003IDACIA","Jul3021003SUMAIDACIADJ","3021003SUMAIDACIADJ","JulSUMAIDACIADJ","Jul3021003","MANurSUMAIDACIADJ","I013021003","3021003EARLYYEARS","10284Nursery","Jul3021003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual IDACI Adjustment",null,"3021003IDACI",0,-37.979999999999997,0,"10284SUMAIDACIADJMANursery",-37.979999999999997,"Jul3021003IDACI","Summer 17 actuals",36,0,"MASUM",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175148,"2017-07-12","CK","Jul",3022025,"Foulds","Primary","MA",400001,10065,0,null,"COM","UIFSM","ADDGRANT",1,1,5878.8599999999933,5878.86,10166,543965,"I18",1,0,2939.43,1469.72,1469.71,0,0,"3022025UIFSMC","Jul3022025UIFSM","3022025UIFSM","JulUIFSM","Jul3022025","MAPriUIFSM","I183022025","3022025ADDGRANT","10166Primary","Jul3022025ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022025UIFSM",0,0,0,"10166UIFSMMAPrimary",5878.86,"Jul3022025UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175155,"2017-07-12","CK","Jul",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","UIFSM","ADDGRANT",1,1,-2768.6400000000031,-2768.64,10166,543965,"I18",1,0,-1384.32,-692.16,-692.16,0,0,"3022036UIFSMA","Jul3022036UIFSM","3022036UIFSM","JulUIFSM","Jul3022036","MAPriUIFSM","I183022036","3022036ADDGRANT","10166Primary","Jul3022036ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022036UIFSM",0,0,0,"10166UIFSMMAPrimary",-2768.64,"Jul3022036UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175176,"2017-07-12","CK","Jul",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","UIFSM","ADDGRANT",1,1,28021.709999999992,28021.71,10166,543965,"I18",1,0,14010.86,7005.42,7005.43,0,0,"3022077UIFSMA","Jul3022077UIFSM","3022077UIFSM","JulUIFSM","Jul3022077","MAPriUIFSM","I183022077","3022077ADDGRANT","10166Primary","Jul3022077ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022077UIFSM",0,0,0,"10166UIFSMMAPrimary",28021.71,"Jul3022077UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175197,"2017-07-12","CK","Jul",3023507,"St Theresa's R.C. Primary School","Primary","MA",400037,10108,0,null,"VA","UIFSM","ADDGRANT",1,1,-2421.7900000000045,-2421.79,10166,543965,"I18",1,0,-1210.9000000000001,-605.44000000000005,-605.45000000000005,0,0,"3023507UIFSMA","Jul3023507UIFSM","3023507UIFSM","JulUIFSM","Jul3023507","MAPriUIFSM","I183023507","3023507ADDGRANT","10166Primary","Jul3023507ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023507UIFSM",0,0,0,"10166UIFSMMAPrimary",-2421.79,"Jul3023507UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175212,"2017-07-12","CK","Jul",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","UIFSM","ADDGRANT",1,1,2075.3599999999933,2075.36,10166,543965,"I18",1,0,1037.68,518.84,518.84,0,0,"3025948UIFSMB","Jul3025948UIFSM","3025948UIFSM","JulUIFSM","Jul3025948","MAPriUIFSM","I183025948","3025948ADDGRANT","10166Primary","Jul3025948ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3025948UIFSM",0,0,0,"10166UIFSMMAPrimary",2075.36,"Jul3025948UIFSM","Revised Jul 17",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175226,"2017-07-17","CK","Jul",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,0,0,0,"3022024PPLOOKEDAFTERA","Jul3022024PPLOOKEDAFTER","3022024PPLOOKEDAFTER","JulPPLOOKEDAFTER","Jul3022024","MAPriPPLOOKEDAFTER","I053022024","3022024PUPILPREMIUM","11499Primary","Jul3022024PUPILPREMIUM",0,0,0,0,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022024PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Jul3022024PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,500,0,0,0,0,0,0,0,0]
[20175250,"2017-08-14","CK","Sep",3025405,"Finchley Catholic High School","Secondary","MA",400041,10145,0,null,"VA","EXCLUSIONS","MAIN",1,"Various",-920,-920,10160,543965,"I01",0,0,0,0,0,0,0,"3025405EXCLUSIONSB","Sep3025405EXCLUSIONS","3025405EXCLUSIONS","SepEXCLUSIONS","Sep3025405","MASecEXCLUSIONS","I013025405","3025405MAIN","10160Secondary","Sep3025405MAIN",0,0.5,0.75,1,"Excluded Pupils (Income and Expenditure)","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Exclusions",null,"3025405EXCLUSIONS",0,0,0,"10160EXCLUSIONSMASecondary",-920,"Sep3025405EXCLUSIONS","Current",36,0,"MA0",4,0,0,0,0,-920,0,0,0,0,0,-131.43,-131.43,-131.43,-131.43,-131.43,-131.43,-131.43]
[20175270,"2017-08-25","CK","Sep",3022051,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","NDPDEUPEG","MAIN",1,9.5500000000000007,118.15890052356021,1128.42,10162,543965,"E27",0,0,0,0,0,0,0,"3022051NDPDEUPEGA","Sep3022051NDPDEUPEG","3022051NDPDEUPEG","SepNDPDEUPEG","Sep3022051","MAPriNDPDEUPEG","E273022051","3022051MAIN","10162Primary","Sep3022051MAIN",0,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022051NDPDEUPEG",0,1128.42,0,"10162NDPDEUPEGMAPrimary",1128.42,"Sep3022051NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175291,"2017-08-25","CK","Sep",3022051,"Summerside Primary Academy","Primary","RA",157542,0,1,null,"ACAD","NNDR","MAIN",1,"Various",3300.9421666666672,3300.94,10162,516500,"I01",0,0,0,0,0,3300.94,0,"3022051NNDRAcademy","Sep3022051NNDR","3022051NNDR","SepNNDR","Sep3022051","RAPriNNDR","I013022051","3022051MAIN","10162Primary","Sep3022051MAIN",0,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022051NNDR",3300.94,0,0,"10162NNDRRAPrimary",0,"Sep3022051NNDR","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175298,"2017-08-25","CK","Sep",3022051,"Summerside Primary Academy","Primary","RA",157542,0,1,null,"ACAD","Pri MOB","MAIN",1,422.9,34.435867423346735,14562.93,10162,516500,"I01",0,0,0,0,0,14562.93,0,"3022051Pri MOBAcademy","Sep3022051Pri MOB","3022051Pri MOB","SepPri MOB","Sep3022051","RAPriPri MOB","I013022051","3022051MAIN","10162Primary","Sep3022051MAIN",0,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary Mobility",null,"3022051Pri MOB",14562.93,0,0,"10162Pri MOBRAPrimary",0,"Sep3022051Pri MOB","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175331,"2017-10-25","CK","Nov",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","blank","REPORT",null,0,null,0,0,543965,0,0,0,0,0,0,0,0,"3022002blankD","Nov3022002blank","3022002blank","Novblank","Nov3022002","MAPriblank","03022002","3022002REPORT","0Primary","Nov3022002REPORT",0,0,0.75,1,"None","None",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"-",null,"3022002blank",0,0,0,"0blankMAPrimary",0,"Nov3022002blank","",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175341,"2017-10-25","CK","Nov",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,"7/12ths of 2017/18 Academic Year Funding","COM","PEGRANT","ADDGRANT",1,"various",10558.33,10558.33,10166,543965,"I18",1,0,0,7918.75,2639.58,0,0,"3022015PEGRANTA","Nov3022015PEGRANT","3022015PEGRANT","NovPEGRANT","Nov3022015","MAPriPEGRANT","I183022015","3022015ADDGRANT","10166Primary","Nov3022015ADDGRANT",0,0,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022015PEGRANT",0,0,0,"10166PEGRANTMAPrimary",10558.33,"Nov3022015PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175366,"2017-10-25","CK","Nov",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,"7/12ths of 2017/18 Academic Year Funding","COM","PEGRANT","ADDGRANT",1,"various",10371.67,10371.67,10166,543965,"I18",1,0,0,7778.75,2592.92,0,0,"3022070PEGRANTD","Nov3022070PEGRANT","3022070PEGRANT","NovPEGRANT","Nov3022070","MAPriPEGRANT","I183022070","3022070ADDGRANT","10166Primary","Nov3022070ADDGRANT",0,0,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022070PEGRANT",0,0,0,"10166PEGRANTMAPrimary",10371.67,"Nov3022070PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175369,"2017-10-25","CK","Nov",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,"7/12ths of 2017/18 Academic Year Funding","COM","PEGRANT","ADDGRANT",1,"various",12629.17,12629.17,10166,543965,"I18",1,0,0,9471.8799999999992,3157.29,0,0,"3022073PEGRANTB","Nov3022073PEGRANT","3022073PEGRANT","NovPEGRANT","Nov3022073","MAPriPEGRANT","I183022073","3022073ADDGRANT","10166Primary","Nov3022073ADDGRANT",0,0,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022073PEGRANT",0,0,0,"10166PEGRANTMAPrimary",12629.17,"Nov3022073PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175394,"2017-10-25","CK","Nov",3023514,"Annunciation Catholic Junior School","Primary","MA",400107,10117,0,"7/12ths of 2017/18 Academic Year Funding","VA","PEGRANT","ADDGRANT",1,"various",10640,10640,10166,543965,"I18",1,0,0,7980,2660,0,0,"3023514PEGRANTA","Nov3023514PEGRANT","3023514PEGRANT","NovPEGRANT","Nov3023514","MAPriPEGRANT","I183023514","3023514ADDGRANT","10166Primary","Nov3023514ADDGRANT",0,0,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023514PEGRANT",0,0,0,"10166PEGRANTMAPrimary",10640,"Nov3023514PEGRANT","Estimate",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175415,"2017-10-25","CK","Nov",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,"7/12ths of 2017/18 Academic Year Funding","ACAD","PEGRANT","ADDGRANT",1,"various",10348.33,10348.33,"EFA",516500,"I18",0,0,0,0,0,0,0,"3023515PEGRANTAcademy","Nov3023515PEGRANT","3023515PEGRANT","NovPEGRANT","Nov3023515","RAPriPEGRANT","I183023515","3023515ADDGRANT","EFAPrimary","Nov3023515ADDGRANT",0,0,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023515PEGRANT",10348.33,0,0,"EFAPEGRANTRAPrimary",0,"Nov3023515PEGRANT","Estimate",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175436,"2017-11-29","CK","Dec",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","ARPTOPUP","HIGHNEEDS",1,"Various",-22499.17,-22499.17,11432,543965,"I03",0,0,0,0,0,0,0,"3022036ARPTOPUPA","Dec3022036ARPTOPUP","3022036ARPTOPUP","DecARPTOPUP","Dec3022036","MAPriARPTOPUP","I033022036","3022036HIGHNEEDS","11432Primary","Dec3022036HIGHNEEDS",0,0,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022036ARPTOPUP",0,-22499.17,0,"11432ARPTOPUPMAPrimary",-22499.17,"Dec3022036ARPTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175457,"2017-11-29","CK","Dec",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","NURSERYEX","HIGHNEEDS",1,"Various",-1838.58,-1838.58,10265,543965,"I03",0,0,0,0,0,0,0,"3023509NURSERYEXA","Dec3023509NURSERYEX","3023509NURSERYEX","DecNURSERYEX","Dec3023509","MAPriNURSERYEX","I033023509","3023509HIGHNEEDS","10265Primary","Dec3023509HIGHNEEDS",0,0,0.75,1,"SEN Inclusion  - 3 and 4 year olds","1.2.5",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Nursery Exceptional Funding",null,"3023509NURSERYEX",0,-1838.58,0,"10265NURSERYEXMAPrimary",-1838.58,"Dec3023509NURSERYEX","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175465,"2017-11-29","CK","Dec",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","NURSERYTOPUP","HIGHNEEDS",1,"Various",-8558,-8558,11436,543965,"I03",0,0,0,0,0,0,0,"3023513NURSERYTOPUPA","Dec3023513NURSERYTOPUP","3023513NURSERYTOPUP","DecNURSERYTOPUP","Dec3023513","MAPriNURSERYTOPUP","I033023513","3023513HIGHNEEDS","11436Primary","Dec3023513HIGHNEEDS",0,0,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3023513NURSERYTOPUP",0,-8558,0,"11436NURSERYTOPUPMAPrimary",-8558,"Dec3023513NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175486,"2017-11-29","CK","Dec",3024215,"Compton School","Secondary","RA",140894,"Academy",0,null,"ACAD","POST16TOPUP","HIGHNEEDS",1,"Various",4992.17,4992.17,11442,516500,"I03",0,0,0,0,0,0,0,"3024215POST16TOPUPAcademy","Dec3024215POST16TOPUP","3024215POST16TOPUP","DecPOST16TOPUP","Dec3024215","RASecPOST16TOPUP","I033024215","3024215HIGHNEEDS","11442Secondary","Dec3024215HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",4992.17,0,0,0,0,0,0,0,0,3744.13,416.01,416.02,416.01,"StatementTop-ups (Post 16)",null,"3024215POST16TOPUP",0,0,0,"11442POST16TOPUPRASecondary",4992.17,"Dec3024215POST16TOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175511,"2017-11-29","CK","Dec",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",5502.25,5502.25,11431,543965,"I03",0,0,0,0,0,0,0,"3022023STMTTOPUPPRIC","Dec3022023STMTTOPUPPRI","3022023STMTTOPUPPRI","DecSTMTTOPUPPRI","Dec3022023","MAPriSTMTTOPUPPRI","I033022023","3022023HIGHNEEDS","11431Primary","Dec3022023HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022023STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",5502.25,"Dec3022023STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,5502.25,0,0,0,0,0,0,0,0,0,1834.08,1834.08,1834.08]
[20175514,"2017-11-29","CK","Dec",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-16150.16,-16150.16,11431,543965,"I03",0,0,0,0,0,0,0,"3022026STMTTOPUPPRIA","Dec3022026STMTTOPUPPRI","3022026STMTTOPUPPRI","DecSTMTTOPUPPRI","Dec3022026","MAPriSTMTTOPUPPRI","I033022026","3022026HIGHNEEDS","11431Primary","Dec3022026HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022026STMTTOPUPPRI",0,-16150.16,0,"11431STMTTOPUPPRIMAPrimary",-16150.16,"Dec3022026STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175539,"2017-11-29","CK","Dec",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-9739.33,-9739.33,11431,543965,"I03",0,0,0,0,0,0,0,"3022077STMTTOPUPPRIA","Dec3022077STMTTOPUPPRI","3022077STMTTOPUPPRI","DecSTMTTOPUPPRI","Dec3022077","MAPriSTMTTOPUPPRI","I033022077","3022077HIGHNEEDS","11431Primary","Dec3022077HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022077STMTTOPUPPRI",0,-9739.33,0,"11431STMTTOPUPPRIMAPrimary",-9739.33,"Dec3022077STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175559,"2017-11-29","CK","Dec",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","STMTTOPUPPRI","HIGHNEEDS",1,"Various",-3663.66,-3663.66,11431,543965,"I03",0,0,0,0,0,0,0,"3023512STMTTOPUPPRID","Dec3023512STMTTOPUPPRI","3023512STMTTOPUPPRI","DecSTMTTOPUPPRI","Dec3023512","MAPriSTMTTOPUPPRI","I033023512","3023512HIGHNEEDS","11431Primary","Dec3023512HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023512STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",-3663.66,"Dec3023512STMTTOPUPPRI","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,-3663.66,0,0,0,0,0,0,0,0,0,-1221.22,-1221.22,-1221.22]
[20175582,"2017-11-29","CK","Dec",3024210,"Copthall School","Secondary","RA",148020,"Academy",0,null,"ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",4746.58,4746.58,11442,516500,"I03",0,0,0,0,0,0,0,"3024210STMTTOPUPSECAcademy","Dec3024210STMTTOPUPSEC","3024210STMTTOPUPSEC","DecSTMTTOPUPSEC","Dec3024210","RASecSTMTTOPUPSEC","I033024210","3024210HIGHNEEDS","11442Secondary","Dec3024210HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",4746.58,0,0,0,0,0,0,0,0,3559.94,395.54,395.55,395.55,"Statement top-ups - Sec",null,"3024210STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRASecondary",4746.58,"Dec3024210STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175589,"2017-11-29","CK","Dec",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",0,null,"ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",20420.830000000002,20420.830000000002,11442,516500,"I03",0,0,0,0,0,0,0,"3025406STMTTOPUPSECAcademy","Dec3025406STMTTOPUPSEC","3025406STMTTOPUPSEC","DecSTMTTOPUPSEC","Dec3025406","RASecSTMTTOPUPSEC","I033025406","3025406HIGHNEEDS","11442Secondary","Dec3025406HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",20420.830000000002,0,0,0,0,0,0,0,0,15315.62,1701.74,1701.73,1701.74,"Statement top-ups - Sec",null,"3025406STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRASecondary",20420.830000000002,"Dec3025406STMTTOPUPSEC","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175610,"2017-11-29","CK","Dec",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",2852.67,2852.67,11436,543965,"I03",0,0,0,0,0,0,0,"3022002NURSERYTOPUPD","Dec3022002NURSERYTOPUP","3022002NURSERYTOPUP","DecNURSERYTOPUP","Dec3022002","MAPriNURSERYTOPUP","I033022002","3022002HIGHNEEDS","11436Primary","Dec3022002HIGHNEEDS",0,0,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022002NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",2852.67,"Dec3022002NURSERYTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,2852.67,0,0,0,0,0,0,0,0,0,950.89,950.89,950.89]
[20175635,"2017-11-30","CK","Dec",3021002,"Moss Hall Nursery","Nursery","MA",400072,10132,0,null,"COM","AUTAADJ","EARLYYEARS",1,1,938.35500000000002,938.36,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021002ADJA","Dec3021002AUTAADJ","3021002AUTAADJ","DecAUTAADJ","Dec3021002","MANurAUTAADJ","I013021002","3021002EARLYYEARS","10284Nursery","Dec3021002EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Adjustments",null,"3021002ADJ",0,938.36,0,"10284AUTAADJMANursery",938.36,"Dec3021002ADJ","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175656,"2017-11-30","CK","Dec",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","AUTAIDACI","EARLYYEARS",1,1.53,295.57267860000002,452.23,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022009IDACIA","Dec3022009AUTAIDACI","3022009AUTAIDACI","DecAUTAIDACI","Dec3022009","MAPriAUTAIDACI","I013022009","3022009EARLYYEARS","10284Primary","Dec3022009EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3022009IDACI",0,452.23,0,"10284AUTAIDACIMAPrimary",452.23,"Dec3022009IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175661,"2017-11-30","CK","Dec",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","AUTAHOURS","EARLYYEARS",1,5.17,-4082.1428569999998,-21104.68,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022014HOURSA","Dec3022014AUTAHOURS","3022014AUTAHOURS","DecAUTAHOURS","Dec3022014","MAPriAUTAHOURS","I013022014","3022014EARLYYEARS","10284Primary","Dec3022014EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3022014HOURS",0,-21104.68,0,"10284AUTAHOURSMAPrimary",-21104.68,"Dec3022014HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175685,"2017-11-30","CK","Dec",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","AUTAIDACI","EARLYYEARS",1,1.53,-102.773571428571,-157.24,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022026IDACIA","Dec3022026AUTAIDACI","3022026AUTAIDACI","DecAUTAIDACI","Dec3022026","MAPriAUTAIDACI","I013022026","3022026EARLYYEARS","10284Primary","Dec3022026EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3022026IDACI",0,-157.24,0,"10284AUTAIDACIMAPrimary",-157.24,"Dec3022026IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175706,"2017-11-30","CK","Dec",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","AUTAHOURS","EARLYYEARS",1,5.17,4646.1428569999998,24020.560000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022045HOURSA","Dec3022045AUTAHOURS","3022045AUTAHOURS","DecAUTAHOURS","Dec3022045","MAPriAUTAHOURS","I013022045","3022045EARLYYEARS","10284Primary","Dec3022045EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3022045HOURS",0,24020.560000000001,0,"10284AUTAHOURSMAPrimary",24020.560000000001,"Dec3022045HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175727,"2017-11-30","CK","Dec",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","AUTAIDACI","EARLYYEARS",1,1.53,555.13452629999995,849.36,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022060IDACIA","Dec3022060AUTAIDACI","3022060AUTAIDACI","DecAUTAIDACI","Dec3022060","MAPriAUTAIDACI","I013022060","3022060EARLYYEARS","10284Primary","Dec3022060EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3022060IDACI",0,849.36,0,"10284AUTAIDACIMAPrimary",849.36,"Dec3022060IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175734,"2017-11-30","CK","Dec",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","AUTAEYPP","EARLYYEARS",1,0.53,1060.2857140000001,561.95000000000005,11579,543965,"I01",0,0,0,0,0,0,"AUT","3022076EYPPD","Dec3022076AUTAEYPP","3022076AUTAEYPP","DecAUTAEYPP","Dec3022076","MAPriAUTAEYPP","I013022076","3022076EARLYYEARS","11579Primary","Dec3022076EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3022076EYPP",0,0,0,"11579AUTAEYPPMAPrimary",561.95000000000005,"Dec3022076EYPP","Estimate",36,0,"MAAUT",4,0,0,0,null,561.95000000000005,0,0,0,0,0,0,0,0,0,187.32,187.32,187.32]
[20175755,"2017-11-30","CK","Dec",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","AUTAHOURS","EARLYYEARS",1,5.17,469.2857143,2426.21,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023311HOURSA","Dec3023311AUTAHOURS","3023311AUTAHOURS","DecAUTAHOURS","Dec3023311","MAPriAUTAHOURS","I013023311","3023311EARLYYEARS","10284Primary","Dec3023311EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3023311HOURS",0,2426.21,0,"10284AUTAHOURSMAPrimary",2426.21,"Dec3023311HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175769,"2017-11-30","CK","Dec",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","AUTAEYPP","EARLYYEARS",1,0.53,364.2857143,193.07,11579,543965,"I01",0,0,0,0,0,0,"AUT","3023502EYPPA","Dec3023502AUTAEYPP","3023502AUTAEYPP","DecAUTAEYPP","Dec3023502","MAPriAUTAEYPP","I013023502","3023502EARLYYEARS","11579Primary","Dec3023502EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3023502EYPP",0,193.07,0,"11579AUTAEYPPMAPrimary",193.07,"Dec3023502EYPP","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175787,"2017-11-30","CK","Dec",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","AUTAHOURS","EARLYYEARS",1,5.17,2805.4285709999999,14504.07,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023516HOURSA","Dec3023516AUTAHOURS","3023516AUTAHOURS","DecAUTAHOURS","Dec3023516","MAPriAUTAHOURS","I013023516","3023516EARLYYEARS","10284Primary","Dec3023516EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3023516HOURS",0,14504.07,0,"10284AUTAHOURSMAPrimary",14504.07,"Dec3023516HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175788,"2017-11-30","CK","Dec",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","AUTAIDACI","EARLYYEARS",1,1.53,181.88428569999999,278.27999999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023516IDACIA","Dec3023516AUTAIDACI","3023516AUTAIDACI","DecAUTAIDACI","Dec3023516","MAPriAUTAIDACI","I013023516","3023516EARLYYEARS","10284Primary","Dec3023516EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3023516IDACI",0,278.27999999999997,0,"10284AUTAIDACIMAPrimary",278.27999999999997,"Dec3023516IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175789,"2017-11-30","CK","Dec",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTAEYPP","EARLYYEARS",1,0.53,2250,1192.5,11579,543965,"I01",0,0,0,0,0,0,"AUT","3023518EYPPA","Dec3023518AUTAEYPP","3023518AUTAEYPP","DecAUTAEYPP","Dec3023518","MAPriAUTAEYPP","I013023518","3023518EARLYYEARS","11579Primary","Dec3023518EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3023518EYPP",0,1192.5,0,"11579AUTAEYPPMAPrimary",1192.5,"Dec3023518EYPP","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175790,"2017-11-30","CK","Dec",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTAHOURS","EARLYYEARS",1,5.17,66.428571430000005,343.44,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023518HOURSA","Dec3023518AUTAHOURS","3023518AUTAHOURS","DecAUTAHOURS","Dec3023518","MAPriAUTAHOURS","I013023518","3023518EARLYYEARS","10284Primary","Dec3023518EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3023518HOURS",0,343.44,0,"10284AUTAHOURSMAPrimary",343.44,"Dec3023518HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175791,"2017-11-30","CK","Dec",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTAIDACI","EARLYYEARS",1,1.53,100.6322768,153.97,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023518IDACIA","Dec3023518AUTAIDACI","3023518AUTAIDACI","DecAUTAIDACI","Dec3023518","MAPriAUTAIDACI","I013023518","3023518EARLYYEARS","10284Primary","Dec3023518EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3023518IDACI",0,153.97,0,"10284AUTAIDACIMAPrimary",153.97,"Dec3023518IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175792,"2017-11-30","CK","Dec",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","AUTAEYPP","EARLYYEARS",1,0.53,657,348.21,11579,516500,"I01",0,0,0,0,0,0,"AUT","3023519EYPPAcademy","Dec3023519AUTAEYPP","3023519AUTAEYPP","DecAUTAEYPP","Dec3023519","RAPriAUTAEYPP","I013023519","3023519EARLYYEARS","11579Primary","Dec3023519EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"Academy",348.21,0,0,0,0,0,0,0,0,348.21,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3023519EYPP",0,0,0,"11579AUTAEYPPRAPrimary",348.21,"Dec3023519EYPP","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175793,"2017-11-30","CK","Dec",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","AUTAHOURS","EARLYYEARS",1,5.17,513,2652.21,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023519HOURSAcademy","Dec3023519AUTAHOURS","3023519AUTAHOURS","DecAUTAHOURS","Dec3023519","RAPriAUTAHOURS","I013023519","3023519EARLYYEARS","10284Primary","Dec3023519EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",2652.21,0,0,0,0,0,0,0,0,2652.21,0,0,0,"Autumn Actual Hours",null,"3023519HOURS",0,0,0,"10284AUTAHOURSRAPrimary",2652.21,"Dec3023519HOURS","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175794,"2017-11-30","CK","Dec",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","AUTAIDACI","EARLYYEARS",1,1.53,139.15954289999999,212.91,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023519IDACIAcademy","Dec3023519AUTAIDACI","3023519AUTAIDACI","DecAUTAIDACI","Dec3023519","RAPriAUTAIDACI","I013023519","3023519EARLYYEARS","10284Primary","Dec3023519EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",212.91,0,0,0,0,0,0,0,0,212.91,0,0,0,"Autumn Actual IDACI",null,"3023519IDACI",0,0,0,"10284AUTAIDACIRAPrimary",212.91,"Dec3023519IDACI","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175795,"2017-11-30","CK","Dec",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTAEYPP","EARLYYEARS",1,0.53,657,348.21,11579,543965,"I01",0,0,0,0,0,0,"AUT","3023521EYPPB","Dec3023521AUTAEYPP","3023521AUTAEYPP","DecAUTAEYPP","Dec3023521","MAAllAUTAEYPP","I013023521","3023521EARLYYEARS","11579All through","Dec3023521EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3023521EYPP",0,0,0,"11579AUTAEYPPMAAll through",348.21,"Dec3023521EYPP","Estimate",36,0,"MAAUT",4,0,0,0,null,348.21,0,0,0,0,0,0,0,0,0,116.07,116.07,116.07]
[20175796,"2017-11-30","CK","Dec",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTAHOURS","EARLYYEARS",1,5.17,-1218.857143,-6301.49,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023521HOURSB","Dec3023521AUTAHOURS","3023521AUTAHOURS","DecAUTAHOURS","Dec3023521","MAAllAUTAHOURS","I013023521","3023521EARLYYEARS","10284All through","Dec3023521EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3023521HOURS",0,0,0,"10284AUTAHOURSMAAll through",-6301.49,"Dec3023521HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,-6301.49,0,0,0,0,0,0,0,0,0,-2100.5,-2100.5,-2100.5]
[20175797,"2017-11-30","CK","Dec",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTAIDACI","EARLYYEARS",1,1.53,-299.63857139999999,-458.45,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023521IDACIB","Dec3023521AUTAIDACI","3023521AUTAIDACI","DecAUTAIDACI","Dec3023521","MAAllAUTAIDACI","I013023521","3023521EARLYYEARS","10284All through","Dec3023521EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3023521IDACI",0,0,0,"10284AUTAIDACIMAAll through",-458.45,"Dec3023521IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,-458.45,0,0,0,0,0,0,0,0,0,-152.82,-152.82,-152.82]
[20175798,"2017-11-30","CK","Dec",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,null,"ACAD","AUTAEYPP","EARLYYEARS",1,0.53,975.42857140000001,516.98,11579,516500,"I01",0,0,0,0,0,0,"AUT","3023522EYPPAcademy","Dec3023522AUTAEYPP","3023522AUTAEYPP","DecAUTAEYPP","Dec3023522","RAPriAUTAEYPP","I013023522","3023522EARLYYEARS","11579Primary","Dec3023522EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"Academy",516.98,0,0,0,0,0,0,0,0,516.98,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3023522EYPP",0,0,0,"11579AUTAEYPPRAPrimary",516.98,"Dec3023522EYPP","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175799,"2017-11-30","CK","Dec",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,null,"ACAD","AUTAHOURS","EARLYYEARS",1,5.17,2692.9285709999999,13922.44,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023522HOURSAcademy","Dec3023522AUTAHOURS","3023522AUTAHOURS","DecAUTAHOURS","Dec3023522","RAPriAUTAHOURS","I013023522","3023522EARLYYEARS","10284Primary","Dec3023522EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",13922.44,0,0,0,0,0,0,0,0,13922.44,0,0,0,"Autumn Actual Hours",null,"3023522HOURS",0,0,0,"10284AUTAHOURSRAPrimary",13922.44,"Dec3023522HOURS","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175800,"2017-11-30","CK","Dec",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,null,"ACAD","AUTAIDACI","EARLYYEARS",1,1.53,675.5859643,1033.6500000000001,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023522IDACIAcademy","Dec3023522AUTAIDACI","3023522AUTAIDACI","DecAUTAIDACI","Dec3023522","RAPriAUTAIDACI","I013023522","3023522EARLYYEARS","10284Primary","Dec3023522EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1033.6500000000001,0,0,0,0,0,0,0,0,1033.6500000000001,0,0,0,"Autumn Actual IDACI",null,"3023522IDACI",0,0,0,"10284AUTAIDACIRAPrimary",1033.6500000000001,"Dec3023522IDACI","Estimate",12,0,"RAAUT",3,15,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175801,"2017-11-30","CK","Dec",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","AUTAEYPP","EARLYYEARS",1,0.53,771.42857140000001,408.86,11579,543965,"I01",0,0,0,0,0,0,"AUT","3023523EYPPB","Dec3023523AUTAEYPP","3023523AUTAEYPP","DecAUTAEYPP","Dec3023523","MAPriAUTAEYPP","I013023523","3023523EARLYYEARS","11579Primary","Dec3023523EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3023523EYPP",0,0,0,"11579AUTAEYPPMAPrimary",408.86,"Dec3023523EYPP","Estimate",36,0,"MAAUT",4,0,0,0,null,408.86,0,0,0,0,0,0,0,0,0,136.29,136.29,136.29]
[20175802,"2017-11-30","CK","Dec",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","AUTAHOURS","EARLYYEARS",1,5.17,1407,7274.19,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023523HOURSB","Dec3023523AUTAHOURS","3023523AUTAHOURS","DecAUTAHOURS","Dec3023523","MAPriAUTAHOURS","I013023523","3023523EARLYYEARS","10284Primary","Dec3023523EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3023523HOURS",0,0,0,"10284AUTAHOURSMAPrimary",7274.19,"Dec3023523HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,7274.19,0,0,0,0,0,0,0,0,0,2424.73,2424.73,2424.73]
[20175803,"2017-11-30","CK","Dec",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","AUTAIDACI","EARLYYEARS",1,1.53,655.93313639999997,1003.58,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023523IDACIB","Dec3023523AUTAIDACI","3023523AUTAIDACI","DecAUTAIDACI","Dec3023523","MAPriAUTAIDACI","I013023523","3023523EARLYYEARS","10284Primary","Dec3023523EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3023523IDACI",0,0,0,"10284AUTAIDACIMAPrimary",1003.58,"Dec3023523IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,1003.58,0,0,0,0,0,0,0,0,0,334.53,334.53,334.53]
[20175804,"2017-11-30","CK","Dec",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","AUTAEYPP","EARLYYEARS",1,0.53,876,464.28,11579,543965,"I01",0,0,0,0,0,0,"AUT","3023524EYPPC","Dec3023524AUTAEYPP","3023524AUTAEYPP","DecAUTAEYPP","Dec3023524","MAPriAUTAEYPP","I013023524","3023524EARLYYEARS","11579Primary","Dec3023524EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3023524EYPP",0,0,0,"11579AUTAEYPPMAPrimary",464.28,"Dec3023524EYPP","Estimate",36,0,"MAAUT",4,0,0,0,null,464.28,0,0,0,0,0,0,0,0,0,154.76,154.76,154.76]
[20175805,"2017-11-30","CK","Dec",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","AUTAHOURS","EARLYYEARS",1,5.17,5475,28305.75,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023524HOURSC","Dec3023524AUTAHOURS","3023524AUTAHOURS","DecAUTAHOURS","Dec3023524","MAPriAUTAHOURS","I013023524","3023524EARLYYEARS","10284Primary","Dec3023524EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3023524HOURS",0,0,0,"10284AUTAHOURSMAPrimary",28305.75,"Dec3023524HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,28305.75,0,0,0,0,0,0,0,0,0,9435.25,9435.25,9435.25]
[20175806,"2017-11-30","CK","Dec",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","AUTAIDACI","EARLYYEARS",1,1.53,453.9196154,694.5,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023524IDACIC","Dec3023524AUTAIDACI","3023524AUTAIDACI","DecAUTAIDACI","Dec3023524","MAPriAUTAIDACI","I013023524","3023524EARLYYEARS","10284Primary","Dec3023524EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3023524IDACI",0,0,0,"10284AUTAIDACIMAPrimary",694.5,"Dec3023524IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,694.5,0,0,0,0,0,0,0,0,0,231.5,231.5,231.5]
[20175807,"2017-11-30","CK","Dec",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","AUTAHOURS","EARLYYEARS",1,5.17,1599.4285709999999,8269.0499999999993,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025948HOURSB","Dec3025948AUTAHOURS","3025948AUTAHOURS","DecAUTAHOURS","Dec3025948","MAPriAUTAHOURS","I013025948","3025948EARLYYEARS","10284Primary","Dec3025948EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3025948HOURS",0,0,0,"10284AUTAHOURSMAPrimary",8269.0499999999993,"Dec3025948HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,8269.0499999999993,0,0,0,0,0,0,0,0,0,2756.35,2756.35,2756.35]
[20175808,"2017-11-30","CK","Dec",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","AUTAIDACI","EARLYYEARS",1,1.53,160.52983520000001,245.61,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025948IDACIB","Dec3025948AUTAIDACI","3025948AUTAIDACI","DecAUTAIDACI","Dec3025948","MAPriAUTAIDACI","I013025948","3025948EARLYYEARS","10284Primary","Dec3025948EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3025948IDACI",0,0,0,"10284AUTAIDACIMAPrimary",245.61,"Dec3025948IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,245.61,0,0,0,0,0,0,0,0,0,81.87,81.87,81.87]
[20175809,"2017-11-30","CK","Dec",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","AUTAHOURS","EARLYYEARS",1,5.17,2005.7142859999999,10369.540000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025949HOURSB","Dec3025949AUTAHOURS","3025949AUTAHOURS","DecAUTAHOURS","Dec3025949","MAPriAUTAHOURS","I013025949","3025949EARLYYEARS","10284Primary","Dec3025949EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3025949HOURS",0,0,0,"10284AUTAHOURSMAPrimary",10369.540000000001,"Dec3025949HOURS","Estimate",36,0,"MAAUT",4,0,0,0,null,10369.540000000001,0,0,0,0,0,0,0,0,0,3456.51,3456.51,3456.51]
[20175810,"2017-11-30","CK","Dec",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","AUTAIDACI","EARLYYEARS",1,1.53,366.13120670000001,560.17999999999995,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025949IDACIB","Dec3025949AUTAIDACI","3025949AUTAIDACI","DecAUTAIDACI","Dec3025949","MAPriAUTAIDACI","I013025949","3025949EARLYYEARS","10284Primary","Dec3025949EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3025949IDACI",0,0,0,"10284AUTAIDACIMAPrimary",560.17999999999995,"Dec3025949IDACI","Estimate",36,0,"MAAUT",4,0,0,0,null,560.17999999999995,0,0,0,0,0,0,0,0,0,186.73,186.73,186.73]
[20175811,"2017-11-30","CK","Dec",3027009,"Oakleigh","Special","MA",400091,10158,0,null,"COM","AUTAEYPP","EARLYYEARS",1,0.53,1287.857143,682.56,11579,543965,"I01",0,0,0,0,0,0,"AUT","3027009EYPPD","Dec3027009AUTAEYPP","3027009AUTAEYPP","DecAUTAEYPP","Dec3027009","MASpeAUTAEYPP","I013027009","3027009EARLYYEARS","11579Special","Dec3027009EARLYYEARS",0,0,0.75,1,"Early Years Pupil Premium","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3027009EYPP",0,0,0,"11579AUTAEYPPMASpecial",682.56,"Dec3027009EYPP","Estimate",36,0,"MAAUT",4,0,0,0,null,682.56,0,0,0,0,0,0,0,0,0,227.52,227.52,227.52]
[20175812,"2017-11-30","CK","Dec",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,null,"COM","MNS Supp","EARLYYEARS",1,0.3,5533.2857142857647,1659.99,10284,543965,"I01",0,0,0,0,0,0,"MNS","3021000MNS SuppA","Dec3021000MNS Supp","3021000MNS Supp","DecMNS Supp","Dec3021000","MANurMNS Supp","I013021000","3021000EARLYYEARS","10284Nursery","Dec3021000EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Maintained Nursery School Supplement",null,"3021000MNS Supp",0,1659.99,0,"10284MNS SuppMANursery",1659.99,"Dec3021000MNS Supp","Current",36,0,"MAMNS",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175813,"2017-11-30","CK","Dec",3021001,"Hampden Way Nursery","Nursery","MA",400103,10131,0,null,"COM","MNS Supp","EARLYYEARS",1,0.3,6866.666666666667,2060,10284,543965,"I01",0,0,0,0,0,0,"MNS","3021001MNS SuppA","Dec3021001MNS Supp","3021001MNS Supp","DecMNS Supp","Dec3021001","MANurMNS Supp","I013021001","3021001EARLYYEARS","10284Nursery","Dec3021001EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Maintained Nursery School Supplement",null,"3021001MNS Supp",0,2060,0,"10284MNS SuppMANursery",2060,"Dec3021001MNS Supp","Current",36,0,"MAMNS",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175814,"2017-11-30","CK","Dec",3021002,"Moss Hall Nursery","Nursery","MA",400072,10132,0,null,"COM","MNS Supp","EARLYYEARS",1,0.3,2773.3333333333335,832,10284,543965,"I01",0,0,0,0,0,0,"MNS","3021002MNS SuppA","Dec3021002MNS Supp","3021002MNS Supp","DecMNS Supp","Dec3021002","MANurMNS Supp","I013021002","3021002EARLYYEARS","10284Nursery","Dec3021002EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Maintained Nursery School Supplement",null,"3021002MNS Supp",0,832,0,"10284MNS SuppMANursery",832,"Dec3021002MNS Supp","Current",36,0,"MAMNS",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175815,"2017-11-30","CK","Dec",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,null,"COM","MNS Supp","EARLYYEARS",1,0.3,3633.3333333333335,1090,10284,543965,"I01",0,0,0,0,0,0,"MNS","3021003MNS SuppA","Dec3021003MNS Supp","3021003MNS Supp","DecMNS Supp","Dec3021003","MANurMNS Supp","I013021003","3021003EARLYYEARS","10284Nursery","Dec3021003EARLYYEARS",0,0,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Maintained Nursery School Supplement",null,"3021003MNS Supp",0,1090,0,"10284MNS SuppMANursery",1090,"Dec3021003MNS Supp","Current",36,0,"MAMNS",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175816,"2017-12-01","CK","Dec",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,null,"COM","NNDRPY","MAIN",1,"Various",3860.08,3860.08,10162,543965,"I01",0,0,0,0,0,0,0,"3022028NNDRPYA","Dec3022028NNDRPY","3022028NNDRPY","DecNNDRPY","Dec3022028","MAPriNNDRPY","I013022028","3022028MAIN","10162Primary","Dec3022028MAIN",0,0,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates - Prior Year",null,"3022028NNDRPY",0,3860.08,0,"10162NNDRPYMAPrimary",3860.08,"Dec3022028NNDRPY","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175817,"2017-12-01","CK","Dec",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,null,"COM","NNDRPY","MAIN",1,"Various",3860.08,3860.08,10162,543965,"I01",0,0,0,0,0,0,0,"3022027NNDRPYA","Dec3022027NNDRPY","3022027NNDRPY","DecNNDRPY","Dec3022027","MAPriNNDRPY","I013022027","3022027MAIN","10162Primary","Dec3022027MAIN",0,0,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates - Prior Year",null,"3022027NNDRPY",0,3860.08,0,"10162NNDRPYMAPrimary",3860.08,"Dec3022027NNDRPY","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175818,"2017-12-01","CK","Dec",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,null,"COM","NNDR","MAIN",1,"Various",-206.5,-206.5,10162,543965,"I01",0,0,0,0,0,0,0,"3022028NNDRA","Dec3022028NNDR","3022028NNDR","DecNNDR","Dec3022028","MAPriNNDR","I013022028","3022028MAIN","10162Primary","Dec3022028MAIN",0,0,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022028NNDR",0,-206.5,0,"10162NNDRMAPrimary",-206.5,"Dec3022028NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175819,"2017-12-01","CK","Dec",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,null,"COM","NNDR","MAIN",1,"Various",-206.5,-206.5,10162,543965,"I01",0,0,0,0,0,0,0,"3022027NNDRA","Dec3022027NNDR","3022027NNDR","DecNNDR","Dec3022027","MAPriNNDR","I013022027","3022027MAIN","10162Primary","Dec3022027MAIN",0,0,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022027NNDR",0,-206.5,0,"10162NNDRMAPrimary",-206.5,"Dec3022027NNDR","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175820,"2017-12-01","CK","Dec",3027000,"Oak Lodge Academy","Special","RA",156901,"Academy",0,null,"ACAD","POST16SPECTOPUP","HIGHNEEDS",1,"Various",60313.17,60313.17,11491,516500,"I03",0,0,0,0,0,0,0,"3027000POST16SPECTOPUPAcademy","Dec3027000POST16SPECTOPUP","3027000POST16SPECTOPUP","DecPOST16SPECTOPUP","Dec3027000","RASpePOST16SPECTOPUP","I033027000","3027000HIGHNEEDS","11491Special","Dec3027000HIGHNEEDS",0,0,0.75,1,"Special Academies","1.2.2",0,"Academy",60313.17,0,0,0,0,0,0,0,0,45234.879999999997,5026.1000000000004,5026.09,5026.1000000000004,"Special Top-ups (Post 16)",null,"3027000POST16SPECTOPUP",0,0,0,"11491POST16SPECTOPUPRASpecial",60313.17,"Dec3027000POST16SPECTOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175821,"2017-12-01","CK","Dec",3027010,"Mapledown","Special","MA",400063,10159,0,null,"COM","POST16SPECTOPUP","HIGHNEEDS",1,"Various",13403.25,13403.25,11433,543965,"I03",0,0,0,0,0,0,0,"3027010POST16SPECTOPUPD","Dec3027010POST16SPECTOPUP","3027010POST16SPECTOPUP","DecPOST16SPECTOPUP","Dec3027010","MASpePOST16SPECTOPUP","I033027010","3027010HIGHNEEDS","11433Special","Dec3027010HIGHNEEDS",0,0,0.75,1,"Special topups - Barnet maintained schools","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special Top-ups (Post 16)",null,"3027010POST16SPECTOPUP",0,0,0,"11433POST16SPECTOPUPMASpecial",13403.25,"Dec3027010POST16SPECTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,13403.25,0,0,0,0,0,0,0,0,0,4467.75,4467.75,4467.75]
[20175822,"2017-12-01","CK","Dec",3027000,"Oak Lodge Academy","Special","RA",156901,"Academy",0,null,"ACAD","SPECIALTOPUP","HIGHNEEDS",1,"Various",190624.17,190624.17,11491,516500,"I03",0,0,0,0,0,0,0,"3027000SPECIALTOPUPAcademy","Dec3027000SPECIALTOPUP","3027000SPECIALTOPUP","DecSPECIALTOPUP","Dec3027000","RASpeSPECIALTOPUP","I033027000","3027000HIGHNEEDS","11491Special","Dec3027000HIGHNEEDS",0,0,0.75,1,"Special Academies","1.2.2",0,"Academy",190624.17,0,0,0,0,0,0,0,0,142968.13,15885.35,15885.34,15885.35,"Special - Top-ups (R-Y11)",null,"3027000SPECIALTOPUP",0,0,0,"11491SPECIALTOPUPRASpecial",190624.17,"Dec3027000SPECIALTOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175823,"2017-12-01","CK","Dec",3027005,"Northway","Special","MA",400034,10157,0,null,"COM","SPECIALTOPUP","HIGHNEEDS",1,"Various",45062.09,45062.09,11433,543965,"I03",0,0,0,0,0,0,0,"3027005SPECIALTOPUPA","Dec3027005SPECIALTOPUP","3027005SPECIALTOPUP","DecSPECIALTOPUP","Dec3027005","MASpeSPECIALTOPUP","I033027005","3027005HIGHNEEDS","11433Special","Dec3027005HIGHNEEDS",0,0,0.75,1,"Special topups - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special - Top-ups (R-Y11)",null,"3027005SPECIALTOPUP",0,45062.09,0,"11433SPECIALTOPUPMASpecial",45062.09,"Dec3027005SPECIALTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175824,"2017-12-01","CK","Dec",3027009,"Oakleigh","Special","MA",400091,10158,0,null,"COM","SPECIALTOPUP","HIGHNEEDS",1,"Various",33848,33848,11433,543965,"I03",0,0,0,0,0,0,0,"3027009SPECIALTOPUPD","Dec3027009SPECIALTOPUP","3027009SPECIALTOPUP","DecSPECIALTOPUP","Dec3027009","MASpeSPECIALTOPUP","I033027009","3027009HIGHNEEDS","11433Special","Dec3027009HIGHNEEDS",0,0,0.75,1,"Special topups - Barnet maintained schools","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special - Top-ups (R-Y11)",null,"3027009SPECIALTOPUP",0,0,0,"11433SPECIALTOPUPMASpecial",33848,"Dec3027009SPECIALTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,33848,0,0,0,0,0,0,0,0,0,11282.67,11282.67,11282.67]
[20175825,"2017-12-01","CK","Dec",3027010,"Mapledown","Special","MA",400063,10159,0,null,"COM","SPECIALTOPUP","HIGHNEEDS",1,"Various",14467,14467,11433,543965,"I03",0,0,0,0,0,0,0,"3027010SPECIALTOPUPD","Dec3027010SPECIALTOPUP","3027010SPECIALTOPUP","DecSPECIALTOPUP","Dec3027010","MASpeSPECIALTOPUP","I033027010","3027010HIGHNEEDS","11433Special","Dec3027010HIGHNEEDS",0,0,0.75,1,"Special topups - Barnet maintained schools","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special - Top-ups (R-Y11)",null,"3027010SPECIALTOPUP",0,0,0,"11433SPECIALTOPUPMASpecial",14467,"Dec3027010SPECIALTOPUP","Summer17updated",36,0,"MA0",4,0,0,"Topup",null,14467,0,0,0,0,0,0,0,0,0,4822.33,4822.33,4822.33]
[20175826,"2017-12-01","CK","Dec",3027005,"Northway","Special","MA",400034,10157,0,null,"COM","SPECPY","HIGHNEEDS",1,"Various",1837.33,1837.33,11433,543965,"I03",0,0,0,0,0,0,0,"3027005SPECPYA","Dec3027005SPECPY","3027005SPECPY","DecSPECPY","Dec3027005","MASpeSPECPY","I033027005","3027005HIGHNEEDS","11433Special","Dec3027005HIGHNEEDS",0,0,0.75,1,"Special topups - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special - Top-ups - Prior Year",null,"3027005SPECPY",0,1837.33,0,"11433SPECPYMASpecial",1837.33,"Dec3027005SPECPY","Current",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175827,"2017-12-01","CK","Dec",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3022067PPLOOKEDAFTERA","Dec3022067PPLOOKEDAFTER","3022067PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022067","MAPriPPLOOKEDAFTER","I053022067","3022067PUPILPREMIUM","11499Primary","Dec3022067PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022067PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Dec3022067PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175828,"2017-12-01","CK","Dec",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",600,600,11499,543965,"I05",1,0,0,600,0,0,0,"3022067PPLOOKEDAFTERA","Dec3022067PPLOOKEDAFTER","3022067PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022067","MAPriPPLOOKEDAFTER","I053022067","3022067PUPILPREMIUM","11499Primary","Dec3022067PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022067PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",600,"Dec3022067PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175829,"2017-12-01","CK","Dec",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3022026PPLOOKEDAFTERA","Dec3022026PPLOOKEDAFTER","3022026PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022026","MAPriPPLOOKEDAFTER","I053022026","3022026PUPILPREMIUM","11499Primary","Dec3022026PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022026PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Dec3022026PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175830,"2017-12-01","CK","Dec",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3023518PPLOOKEDAFTERA","Dec3023518PPLOOKEDAFTER","3023518PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3023518","MAPriPPLOOKEDAFTER","I053023518","3023518PUPILPREMIUM","11499Primary","Dec3023518PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3023518PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Dec3023518PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175831,"2017-12-01","CK","Dec",3024211,"Christ's College Finchley","Secondary","RA",144389,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3024211PPLOOKEDAFTERAcademy","Dec3024211PPLOOKEDAFTER","3024211PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3024211","RASecPPLOOKEDAFTER","I053024211","3024211PUPILPREMIUM","11499Secondary","Dec3024211PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,0,0,0,500,0,0,0,"Pupil Premium - Looked After Children",null,"3024211PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",500,"Dec3024211PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175832,"2017-12-01","CK","Dec",3021100,"Pavilion","PRU","MA",400156,10188,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",517,517,11499,543965,"I05",1,0,0,517,0,0,0,"3021100PPLOOKEDAFTERA","Dec3021100PPLOOKEDAFTER","3021100PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3021100","MAPRUPPLOOKEDAFTER","I053021100","3021100PUPILPREMIUM","11499PRU","Dec3021100PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3021100PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPRU",517,"Dec3021100PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175833,"2017-12-01","CK","Dec",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3022073PPLOOKEDAFTERB","Dec3022073PPLOOKEDAFTER","3022073PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022073","MAPriPPLOOKEDAFTER","I053022073","3022073PUPILPREMIUM","11499Primary","Dec3022073PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022073PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Dec3022073PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175834,"2017-12-01","CK","Dec",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",750,750,11499,543965,"I05",1,0,0,750,0,0,0,"3022036PPLOOKEDAFTERA","Dec3022036PPLOOKEDAFTER","3022036PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022036","MAPriPPLOOKEDAFTER","I053022036","3022036PUPILPREMIUM","11499Primary","Dec3022036PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022036PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",750,"Dec3022036PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175835,"2017-12-01","CK","Dec",3024215,"Compton School","Secondary","RA",140894,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3024215PPLOOKEDAFTERAcademy","Dec3024215PPLOOKEDAFTER","3024215PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3024215","RASecPPLOOKEDAFTER","I053024215","3024215PUPILPREMIUM","11499Secondary","Dec3024215PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,0,0,0,500,0,0,0,"Pupil Premium - Looked After Children",null,"3024215PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",500,"Dec3024215PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175836,"2017-12-01","CK","Dec",3026905,"London Academy","All through","RA",400116,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3026905PPLOOKEDAFTERAcademy","Dec3026905PPLOOKEDAFTER","3026905PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3026905","RAAllPPLOOKEDAFTER","I053026905","3026905PUPILPREMIUM","11499All through","Dec3026905PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,0,0,0,500,0,0,0,"Pupil Premium - Looked After Children",null,"3026905PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAAll through",500,"Dec3026905PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175837,"2017-12-01","CK","Dec",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",650,650,11499,543965,"I05",1,0,0,650,0,0,0,"3022037PPLOOKEDAFTERA","Dec3022037PPLOOKEDAFTER","3022037PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022037","MAPriPPLOOKEDAFTER","I053022037","3022037PUPILPREMIUM","11499Primary","Dec3022037PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022037PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",650,"Dec3022037PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175838,"2017-12-01","CK","Dec",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3023521PPLOOKEDAFTERB","Dec3023521PPLOOKEDAFTER","3023521PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3023521","MAAllPPLOOKEDAFTER","I053023521","3023521PUPILPREMIUM","11499All through","Dec3023521PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3023521PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAAll through",500,"Dec3023521PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175839,"2017-12-01","CK","Dec",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3023519PPLOOKEDAFTERAcademy","Dec3023519PPLOOKEDAFTER","3023519PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3023519","RAPriPPLOOKEDAFTER","I053023519","3023519PUPILPREMIUM","11499Primary","Dec3023519PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,0,0,0,500,0,0,0,"Pupil Premium - Looked After Children",null,"3023519PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAPrimary",500,"Dec3023519PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175840,"2017-12-01","CK","Dec",3021100,"Pavilion","PRU","MA",400156,10188,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3021100PPLOOKEDAFTERA","Dec3021100PPLOOKEDAFTER","3021100PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3021100","MAPRUPPLOOKEDAFTER","I053021100","3021100PUPILPREMIUM","11499PRU","Dec3021100PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3021100PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPRU",500,"Dec3021100PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175841,"2017-12-01","CK","Dec",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3022029PPLOOKEDAFTERA","Dec3022029PPLOOKEDAFTER","3022029PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022029","MAPriPPLOOKEDAFTER","I053022029","3022029PUPILPREMIUM","11499Primary","Dec3022029PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022029PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Dec3022029PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175842,"2017-12-01","CK","Dec",3025402,"Mill Hill County High School","Secondary","RA",144069,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3025402PPLOOKEDAFTERAcademy","Dec3025402PPLOOKEDAFTER","3025402PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3025402","RASecPPLOOKEDAFTER","I053025402","3025402PUPILPREMIUM","11499Secondary","Dec3025402PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,0,0,0,500,0,0,0,"Pupil Premium - Looked After Children",null,"3025402PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",500,"Dec3025402PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175843,"2017-12-01","CK","Dec",3024003,"Friern Barnet School","Secondary","MA",400033,10139,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",2311.67,2311.67,11499,543965,"I05",1,0,0,2311.67,0,0,0,"3024003PPLOOKEDAFTERD","Dec3024003PPLOOKEDAFTER","3024003PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3024003","MASecPPLOOKEDAFTER","I053024003","3024003PUPILPREMIUM","11499Secondary","Dec3024003PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3024003PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMASecondary",2311.67,"Dec3024003PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175844,"2017-12-01","CK","Dec",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",400,400,11499,543965,"I05",1,0,0,400,0,0,0,"3023521PPLOOKEDAFTERB","Dec3023521PPLOOKEDAFTER","3023521PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3023521","MAAllPPLOOKEDAFTER","I053023521","3023521PUPILPREMIUM","11499All through","Dec3023521PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3023521PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAAll through",400,"Dec3023521PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175845,"2017-12-01","CK","Dec",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3023521PPLOOKEDAFTERB","Dec3023521PPLOOKEDAFTER","3023521PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3023521","MAAllPPLOOKEDAFTER","I053023521","3023521PUPILPREMIUM","11499All through","Dec3023521PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3023521PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAAll through",500,"Dec3023521PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175846,"2017-12-01","CK","Dec",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3022072PPLOOKEDAFTERB","Dec3022072PPLOOKEDAFTER","3022072PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022072","MAPriPPLOOKEDAFTER","I053022072","3022072PUPILPREMIUM","11499Primary","Dec3022072PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022072PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Dec3022072PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175847,"2017-12-01","CK","Dec",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3026906PPLOOKEDAFTERAcademy","Dec3026906PPLOOKEDAFTER","3026906PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3026906","RAAllPPLOOKEDAFTER","I053026906","3026906PUPILPREMIUM","11499All through","Dec3026906PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,0,0,0,500,0,0,0,"Pupil Premium - Looked After Children",null,"3026906PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAAll through",500,"Dec3026906PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20175848,"2017-12-06","CK","Dec",3025950,"Oak Hill School","ARP","RA",157308,"Academy",null,null,"ACAD","ARPTOPUP","HIGHNEEDS",1,"Various",165000,165000,11423,516500,"I03",0,0,0,0,0,0,0,"3025950ARPTOPUPAcademy","Dec3025950ARPTOPUP","3025950ARPTOPUP","DecARPTOPUP","Dec3025950","RAARPARPTOPUP","I033025950","3025950HIGHNEEDS","11423ARP","Dec3025950HIGHNEEDS",0,0,1,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",165000,0,0,0,0,0,0,0,0,123750,13750,13750,13750,"ARP - Top-ups (R-Y11)",null,"3025950ARPTOPUP",0,0,0,"11423ARPTOPUPRAARP",165000,"Dec3025950ARPTOPUP","Summer17updated",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"1718UIFSMOriginals","index":37,"n_rows":96,"n_cols":8,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
["Universal Infant Free Meals estimate"]
["Estimates for 2018/19 Originals based on 2017/18 Provisional Allocations (which are based on Oct16 and Jan 17 censuses which make the 2016/17 final allocations)"]
["No adjustments made for expanding schools or small schools transitional funding"]
["Funding rate is 190 days x £2.30 per meal = £437 per pupil per annum"]
["No estimates for new primary schools/phases which opened September 15 - ie London, Wren & Watling Park."]
["Use",{"$f":"A6","v":"Use"},null,null,null,null,{"$f":"A6","v":"Use"},{"$f":"B6","v":"Use"}]
[null,null,"Provisional 17/18","12 months","Small schools trans not included in calc",null,"Eligible","2018/19 financial year"]
["LAEstab","School Name","(7/12 of 16/17 final)","Grossed up",null,"Pupils @2.30 x 190","Pupils","Estimate"]
[3022002,"Barnfield Primary School",32630,55936,null,{"$f":"D9/(2.3*190)","v":128.00000000000003},{"$f":"F9","v":128.00000000000003},{"$f":"G9*2.3*190","v":55936.000000000007}]
[3022003,"Bell Lane Primary School",20394,34960,null,{"$f":"D10/(2.3*190)","v":80.000000000000014},{"$f":"F10","v":80.000000000000014},{"$f":"G10*2.3*190","v":34960.000000000007}]
[3022008,"Brookland Infant and Nursery School",58376,100073,null,229.00000000000003,229.00000000000003,100073.00000000001]
[3022009,"Brunswick Park Primary and Nursery School",38875,66643,null,152.50114416475975,152.50114416475975,66643]
[3022010,"Childs Hill School",25492,43700,null,100.00000000000001,100.00000000000001,43700.000000000007]
[3022011,"Church Hill School",18609,31901,null,73.000000000000014,73.000000000000014,31901]
[3022014,"Colindale Primary School",47160,80845,null,185.00000000000003,185.00000000000003,80845.000000000015]
[3022015,"Coppetts Wood Primary School",13129,22506,null,51.501144164759729,51.501144164759729,22506]
[3022016,"Courtland School",19247,32994,null,75.501144164759737,75.501144164759737,32994.000000000007]
[3022017,"Cromer Road Primary School",35434,60743,null,139.00000000000003,139.00000000000003,60743.000000000007]
[3022019,"Deansbrook Infant School",54425,93300,null,213.50114416475975,213.50114416475975,93300]
[3022021,"Dollis Infant School",50092,85871,null,196.50114416475975,196.50114416475975,85871]
[3022023,"Edgware Primary School",45631,78223,null,179.00000000000003,179.00000000000003,78223.000000000015]
[3022024,"Fairway Primary School and Children's Centre",13511,23161,null,53.000000000000007,53.000000000000007,23161]
[3022025,"Foulds School",31100,53314,null,122.00000000000001,122.00000000000001,53314.000000000007]
[3022026,"Frith Manor Primary School",58376,100073,null,229.00000000000003,229.00000000000003,100073.00000000001]
[3022028,"Garden Suburb Infant School",53788,92207,null,211.00000000000003,211.00000000000003,92207]
[3022029,"Goldbeaters Primary School",28169,48289,null,110.50114416475974,110.50114416475974,48289]
[3022031,"Hollickwood Primary School",14786,25346,null,58.000000000000007,58.000000000000007,25346]
[3022032,"Holly Park Primary School",32885,56373,null,129.00000000000003,129.00000000000003,56373.000000000007]
[3022036,"Livingstone Primary and Nursery School",16952,29061,null,66.501144164759737,66.501144164759737,29061]
[3022037,"Manorside Primary School",31738,54407,null,124.50114416475974,124.50114416475974,54407]
[3022042,"Monkfrith Primary School",40915,70139,null,160.50114416475975,160.50114416475975,70139.000000000015]
[3022044,"Moss Hall Infant School",77495,132848,null,304.00000000000006,304.00000000000006,132848]
[3022045,"Northside Primary School",15423,26439,null,60.501144164759737,60.501144164759737,26439.000000000004]
[3022052,"Summerside Primary School",34924,59869,null,137.00000000000003,137.00000000000003,59869.000000000007]
[3022054,"Woodridge Primary School",19502,33431,null,76.501144164759737,76.501144164759737,33431]
[3022055,"Tudor Primary School",23580,40423,null,92.501144164759737,92.501144164759737,40423]
[3022057,"Underhill School",32630,55936,null,128.00000000000003,128.00000000000003,55936.000000000007]
[3022060,"Whitings Hill Primary School",27022,46322,null,106.00000000000001,106.00000000000001,46322]
[3022067,"Chalgrove Primary School",26639,45667,null,104.50114416475974,104.50114416475974,45667]
[3022070,"Sunnyfields Primary School",12874,22069,null,50.501144164759729,50.501144164759729,22069]
[3022071,"Queenswell Infant & Nursery School",52386,89804,null,205.50114416475975,205.50114416475975,89804]
[3022073,"Danegrove Primary School",53660,91989,null,210.50114416475975,210.50114416475975,91989]
[3023300,"All Saints' CofE Primary School NW2",15295,26220,null,60.000000000000007,60.000000000000007,26220]
[3023302,"Christ Church Primary School",18864,32338,null,74.000000000000014,74.000000000000014,32338.000000000004]
[3023304,"Holy Trinity CofE Primary School",14658,25128,null,57.501144164759729,57.501144164759729,25127.999999999996]
[3023305,"Monken Hadley CofE Primary School",12491,21413,null,49.000000000000007,49.000000000000007,21413]
[3023307,"St John's CofE Junior Mixed and Infant School",20776,35616,null,81.501144164759737,81.501144164759737,35616]
[3023309,"St John's CofE Primary School",18992,32557,null,74.501144164759737,74.501144164759737,32557.000000000004]
[3023311,"St Mary's CofE Primary School",37728,64676,null,148.00000000000003,148.00000000000003,64676.000000000007]
[3023312,"St Mary's CofE Primary School, East Barnet",21031,36053,null,82.501144164759737,82.501144164759737,36053]
[3023313,"St Paul's CofE Primary School N11",15550,26657,null,61.000000000000007,61.000000000000007,26657.000000000004]
[3023314,"St Paul's CofE Primary School NW7",19247,32994,null,75.501144164759737,75.501144164759737,32994.000000000007]
[3023315,"St Andrew's CofE Voluntary Aided Primary School, Totteridge",20776,35616,null,81.501144164759737,81.501144164759737,35616]
[3023316,"Trent CofE Primary School",20904,35834,null,82.000000000000014,82.000000000000014,35834.000000000007]
[3023317,"All Saints' CofE Primary School N20",20904,35834,null,82.000000000000014,82.000000000000014,35834.000000000007]
[3023500,"The Annunciation Catholic Infant School",35179,60306,null,138.00000000000003,138.00000000000003,60306.000000000007]
[3023501,"Our Lady of Lourdes RC School",18864,32338,null,74.000000000000014,74.000000000000014,32338.000000000004]
[3023502,"St Agnes RC School",32375,55499,null,127.00000000000001,127.00000000000001,55499.000000000007]
[3023504,"St Catherine's RC School",42062,72105,null,165.00000000000003,165.00000000000003,72105.000000000015]
[3023506,"St Vincent's Catholic Primary School",21031,36053,null,82.501144164759737,82.501144164759737,36053]
[3023507,"St Theresa's Catholic Primary School",17972,30809,null,70.501144164759737,70.501144164759737,30809.000000000004]
[3023509,"St Joseph's Catholic Primary School",44229,75820,null,173.50114416475975,173.50114416475975,75820]
[3023510,"Sacred Heart Roman Catholic Primary School",38493,65987,null,151.00000000000003,151.00000000000003,65987]
[3023511,"Blessed Dominic Catholic Primary School",29316,50255,null,115.00000000000001,115.00000000000001,50255]
[3023512,"Rosh Pinah Primary School",45376,77786,null,178.00000000000003,178.00000000000003,77786]
[3023513,"Menorah Primary School",34924,59869,null,137.00000000000003,137.00000000000003,59869.000000000007]
[3025201,"Osidge Primary School",32375,55499,null,127.00000000000001,127.00000000000001,55499.000000000007]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School",21796,37364,null,85.501144164759737,85.501144164759737,37364.000000000007]
[3027005,"Northway School",4844,8303,null,19.000000000000004,19.000000000000004,8303]
[3027009,"Oakleigh School & Acorn Assessment Centre",4844,8303,null,19.000000000000004,19.000000000000004,8303]
[3023521,"St Mary's and St John's CofE School",45376,77786,null,178.00000000000003,178.00000000000003,77786]
[3023516,"Hasmonean Primary School",20394,34960,null,80.000000000000014,80.000000000000014,34960.000000000007]
[3025949,"Menorah Foundation School",38111,65332,null,149.50114416475975,149.50114416475975,65332.000000000007]
[3022076,"Wessex Gardens Primary School",32630,55936,null,{"$f":"D74/(2.3*190)","v":128.00000000000003},{"$f":"F74","v":128.00000000000003},{"$f":"G74*2.3*190","v":55936.000000000007}]
[3022077,"The Orion Primary School",62200,106628,null,244.00000000000003,244.00000000000003,106628.00000000001]
[3022078,"Pardes House Primary School",23453,40204,null,92.000000000000014,92.000000000000014,40204.000000000007]
[3022079,"Beis Yaakov Primary School",44229,75820,null,173.50114416475975,173.50114416475975,75820]
[3023518,"Woodcroft Primary School",20011,34305,null,78.501144164759737,78.501144164759737,34305]
[3026905,"London Academy",12236,20976,null,48.000000000000007,48.000000000000007,20976]
[3023520,"Akiva School",44356,76038,null,174.00000000000003,174.00000000000003,76038.000000000015]
[3023523,"Martin Primary School",57484,98544,null,225.50114416475975,225.50114416475975,98544.000000000015]
[3026906,"Wren Academy",28296,48507,null,111.00000000000001,111.00000000000001,48507]
[3023524,"Beit Shvidler Primary School",19757,33868,null,77.501144164759737,77.501144164759737,33868]
[3022001,"Etz Chaim Jewish Primary School",20904,35834,null,82.000000000000014,82.000000000000014,35834.000000000007]
[3023515,"Independent Jewish Day School",21159,36271,null,83.000000000000014,83.000000000000014,36271]
[3022004,"Rimon Jewish Primary School",21541,36927,null,84.501144164759737,84.501144164759737,36927]
[3022030,"Grasvenor Avenue Infant School",16952,29061,null,66.501144164759737,66.501144164759737,29061]
[3022020,"Alma Primary",21541,36927,null,84.501144164759737,84.501144164759737,36927]
[3022038,"Parkfield Primary School",32120,55062,null,126.00000000000001,126.00000000000001,55062]
[3022041,"Sacks Morasha Jewish Primary School",22178,38019,null,87.000000000000014,87.000000000000014,38019.000000000007]
[3022047,"The Hyde School",34032,58340,null,133.50114416475975,133.50114416475975,58340.000000000007]
[3023519,"Broadfields Primary School",55955,95922,null,219.50114416475975,219.50114416475975,95922.000000000015]
[3022048,"Millbrook Park Primary School",31993,54844,null,125.50114416475974,125.50114416475974,54844]
[3022049,"Watling Park school",15805,27094,null,62.000000000000007,62.000000000000007,27094]
[3023522,"Claremont Primary School",18992,32557,null,74.501144164759737,74.501144164759737,32557.000000000004]
[3022050,"Ashmole Primary School",15041,25783,null,59.000000000000007,59.000000000000007,25783.000000000004]

{"sheet":"1617TRANSFORMULA","index":38,"n_rows":3239,"n_cols":91,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Record#","Recorddate","Enteredby","RUN","DfE Number","School","Phase","Academy","Vendor","SchoolCC","Recoup Code","Subtype","VA","Fundingtype","FundingArea","Percent","Rate","Data","Funding","INTCC","GLCode","CFR","Autocode","Qtr1","Qtr2","Qtr3","Qtr4","Recoupment","Terms","DFE+TYPE2+OPTION","RUN+DFE+TYPE","DFE+TYPE","RUN+TYPE","RUN+DFE","ACADEMY+SECTOR+TYPE","CFR+DFE","DFE+AREA","INTCC+PHASE","run+dfe+area","JunAuto%","SepAuto%","DecAuto%","MarAuto%","INTCCName","S251","Internal Order","Option","MonthlyPaid Academies","Academy AprPay","Academy MayPay","Academy JunPay","Academy JulPay","Academy AugPay","Academy SepPay","Academy OctPay","Academy NovPay","Academy DecPay","Academy JanPay","Academy FebPay","Academy MarPay","Type of funding","Xtraautopay","dfe+type2","EFA payment","LBB Option A","Check - should be zero!","INTCC+TYPE+Academy+Phase","LBB Cost","Run+Dfe+Type2","Status","Monthly Paid Divisor","EFA/Recoupment Check - Should be zero","Academy&Term","AprPay 36ths","EY Acad Aut pay adj","EY Acad Spr pay adj","Marker","Pay at next available opportunity","MonthlyPaidMA","Maintained AprPay","Maintained MayPay","Maintained JunPay","Maintained JulPay","Maintained AugPay","Maintained SepPay","Maintained OctPay","Maintained NovPay","Maintained DecPay","Maintained JanPay","Maintained FebPay","Maintained MarPay"]
[20151001,"2016-01-01","CK","Original",3022002,{"$f":"VLOOKUP($E2,Schools!$B:$L,2,0)","v":"Barnfield School"},{"$f":"VLOOKUP($E2,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2,Schools!$B:$L,11,0)","v":400005},{"$f":"VLOOKUP($E2,Schools!$B:$Z,12,0)","v":10044},{"$f":"IF(H2=\"MA\",0,VLOOKUP(N2,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2,Schools!$B:$R,17,0)","v":"COM"},"blank",{"$f":"VLOOKUP(N2,Rates!$A:$L,2,0)","v":"REPORT"},null,{"$f":"VLOOKUP(N2,Rates!A$1:L$65576,9,0)","v":0},null,{"$f":"ROUND(IF(Q2=\"Various\",P2*R2,P2*Q2*R2),2)","v":0},{"$f":"VLOOKUP(N2,Rates!A$1:W$65573,VLOOKUP(E2,Schools!B$1:N$65540,13,0),0)","v":0},{"$f":"VLOOKUP(E2,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2,Rates!A$1:L$65573,8,0)","v":0},{"$f":"IF(AND(M2=\"VA\",N2=\"DFC\"),0,VLOOKUP(N2,Rates!A:AM,VLOOKUP(H2&LEFT(G2,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W2=1,$S2*AN2,0),2)","v":0},{"$f":"ROUND(IF($W2=1,$S2*AO2,0)-X2,2)","v":0},{"$f":"ROUND(IF($W2=1,$S2*AP2,0)-X2-Y2,2)","v":0},{"$f":"ROUND(IF($W2=1,$S2*AQ2,0)-X2-Y2-Z2,2)","v":0},{"$f":"K2*S2","v":0},{"$f":"IF(O2=\"EARLYYEARS\",LEFT(N2,3),0)","v":0},{"$f":"BK2&AU2","v":"3022002blankD"},{"$f":"D2&E2&N2","v":"Original3022002blank"},{"$f":"E2&N2","v":"3022002blank"},{"$f":"D2&N2","v":"Originalblank"},{"$f":"D2&E2","v":"Original3022002"},{"$f":"H2&LEFT(G2,3)&N2","v":"MAPriblank"},{"$f":"V2&E2","v":"03022002"},{"$f":"E2&O2","v":"3022002REPORT"},{"$f":"T2&G2","v":"0Primary"},{"$f":"D2&E2&O2","v":"Original3022002REPORT"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2,CostCentres!B$1:D$65537,2,0)","v":"None"},{"$f":"VLOOKUP($T2,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2=\"DFC\",0,VLOOKUP(E2,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2=\"MA\",0,VLOOKUP(AU2&VLOOKUP(N2,Rates!A:G,7,0)&VLOOKUP(N2,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2*IF(W2=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N2,2)=\"ND\",AV2,AV2*BV2/BS2)*IF(OR(BU2=\"RAAUT\",BU2=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2,2)=\"ND\",0,(($AV2*(3+BV2)/$BS2)-AW2)*IF(OR(BU2=\"RAAUT\",BU2=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2,2)=\"ND\",0,($AV2*(6+BV2)/$BS2)-SUM(AW2:AX2))*IF(OR(BU2=\"RAAUT\",BU2=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2,2)=\"ND\",0,($AV2*(9+BV2)/$BS2)-SUM(AW2:AY2))*IF(OR(BU2=\"RAAUT\",BU2=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2,2)=\"ND\",0,($AV2*(12+BV2)/$BS2)-SUM(AW2:AZ2))*IF(OR(BU2=\"RAAUT\",BU2=\"RASPR\",BU2=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N2,2)=\"ND\",0,$AV2*(15+BV2-BW2)/$BS2-SUM(AW2:BA2))*IF(OR(BU2=\"RASPR\",BU2=\"RASUM\",E2=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2,2)=\"ND\",0,($AV2*(18+BV2-BW2)/$BS2)-SUM(AW2:BB2))*IF(OR(BU2=\"RASPR\",BU2=\"RASUM\",E2=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2,2)=\"ND\",0,($AV2*(21+BV2-BW2)/$BS2)-SUM(AW2:BC2))*IF(OR(BU2=\"RASPR\",BU2=\"RASUM\",E2=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2,2)=\"ND\",0,($AV2*(24+BV2-BW2)/$BS2)-SUM(AW2:BD2))*IF(OR(BU2=\"RASPR\",BU2=\"RASUM\",E2=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2,2)=\"ND\",0,($AV2*(27+BV2-BX2)/$BS2)-SUM(AW2:BE2))*IF(OR(BU2=\"RAaut\",BU2=\"RASUM\",E2=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2,2)=\"ND\",0,($AV2*(30+BV2-BX2)/$BS2)-SUM(AW2:BF2))*IF(OR(BU2=\"RAaut\",BU2=\"RASUM\",E2=3025403),0,1),2)","v":0},{"$f":"ROUND(AV2-SUM(AW2:BG2),2)","v":0},{"$f":"VLOOKUP(N2,Rates!A:L,3,0)","v":"-"},null,{"$f":"E2&IF(O2=\"EARLYYEARS\",VLOOKUP(N2,Rates!$A:$X,24,0),N2)","v":"3022002blank"},{"$f":"ROUND(IF(AND(OR(M2=\"VA\",M2=\"FREE\",M2=\"ACAD\"),N2=\"DFC\"),S2,S2*VLOOKUP(AU2&VLOOKUP(N2,Rates!A:G,7,0)&VLOOKUP(N2,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N2=\"DFC\",W2=0),0,IF(AND(AU2=\"A\",W2=0),S2,IF(AND(AU2=\"C\",W2=1),0,IF(AND(AU2=\"C\",W2=0,LEFT(N2,2)<>\"ND\",D2=\"Original\"),S2*0.8,0)))),2)","v":0},{"$f":"ROUND(S2-SUM(X2:AA2)-SUM(AW2:BH2)-BM2-BL2-BJ2-SUM(CB2:CM2),0)","v":0},{"$f":"T2&N2&H2&G2","v":"0blankMAPrimary"},{"$f":"S2-BL2","v":0},{"$f":"D2&BK2","v":"Original3022002blank"},{"$f":"VLOOKUP(N2,Rates!$A:$AO,41,0)","v":""},{"$f":"IF(OR(BU2=\"RASUM\",BU2=\"RAAUT\"),12,IF(BU2=\"RASPR\",9,IF(E2=3025403,15,36)))","v":36},{"$f":"IF(K2=1,S2-SUM(X2:AB2)-SUM(AW2:BH2)-BJ2-BM2,0)","v":0},{"$f":"H2&AC2","v":"MA0"},{"$f":"IF(OR(AU2=\"Academy\",E2=3025403),3,4)","v":4},{"$f":"IF(BU2=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU2=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N2,Rates!$A:$AW,42,0)","v":0},null,{"$f":"IF(H2=\"RA\",0,IF(AU2=\"C\",VLOOKUP(AU2&VLOOKUP(N2,Rates!A:G,7,0)&VLOOKUP(N2,Rates!A:J,10,0)&VLOOKUP(D2,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2&VLOOKUP(N2,Rates!A:G,7,0)&VLOOKUP(N2,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2*IF(W2=1,0,1))","v":0},{"$f":"ROUND(IF(BZ2=1,CA2,IF(LEFT(N2,2)=\"ND\",CA2,(CA2*4/36))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-CB2,IF(LEFT(N2,2)=\"ND\",0,CA2*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CC2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/10))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CD2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CE2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CF2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CG2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CH2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CI2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CJ2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CK2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*3/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2=1,CA2-SUM(CB2:CL2),IF(LEFT(N2,2)=\"ND\",0,IF(D2=\"Original\",CA2*2/36,CA2/VLOOKUP(D2,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A2+1","v":20151002},"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E3,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E3,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E3,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H3=\"MA\",0,VLOOKUP(N3,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3,Schools!$B:$R,17,0)","v":"COM"},"ARPTOPUP",{"$f":"VLOOKUP(N3,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N3,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N3,Rates!A$1:W$65573,VLOOKUP(E3,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E3,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3=\"VA\",N3=\"DFC\"),0,VLOOKUP(N3,Rates!A:AM,VLOOKUP(H3&LEFT(G3,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022010ARPTOPUPA","Original3022010ARPTOPUP","3022010ARPTOPUP","OriginalARPTOPUP","Original3022010","MAPriARPTOPUP","I033022010","3022010HIGHNEEDS","11432Primary","Original3022010HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T3,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3=\"DFC\",0,VLOOKUP(E3,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3=\"MA\",0,VLOOKUP(AU3&VLOOKUP(N3,Rates!A:G,7,0)&VLOOKUP(N3,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3*IF(W3=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E3&IF(O3=\"EARLYYEARS\",VLOOKUP(N3,Rates!$A:$X,24,0),N3)","v":"3022010ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M3=\"VA\",M3=\"FREE\",M3=\"ACAD\"),N3=\"DFC\"),S3,S3*VLOOKUP(AU3&VLOOKUP(N3,Rates!A:G,7,0)&VLOOKUP(N3,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11432ARPTOPUPMAPrimary",0,"Original3022010ARPTOPUP",{"$f":"VLOOKUP(N3,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H3=\"RA\",0,IF(AU3=\"C\",VLOOKUP(AU3&VLOOKUP(N3,Rates!A:G,7,0)&VLOOKUP(N3,Rates!A:J,10,0)&VLOOKUP(D3,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3&VLOOKUP(N3,Rates!A:G,7,0)&VLOOKUP(N3,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3*IF(W3=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N3,2)=\"ND\",CA3,(CA3*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CD3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*3/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CE3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*3/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CF3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*3/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CG3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*3/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CH3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*3/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CI3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*3/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CJ3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*3/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CK3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*3/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3=1,CA3-SUM(CB3:CL3),IF(LEFT(N3,2)=\"ND\",0,IF(D3=\"Original\",CA3*2/36,CA3/VLOOKUP(D3,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151003,"2016-02-01","CK","Original",3022014,{"$f":"VLOOKUP($E4,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E4,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E4,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E4,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E4,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H4=\"MA\",0,VLOOKUP(N4,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E4,Schools!$B:$R,17,0)","v":"COM"},"ARPTOPUP",{"$f":"VLOOKUP(N4,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N4,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N4,Rates!A$1:W$65573,VLOOKUP(E4,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E4,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N4,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M4=\"VA\",N4=\"DFC\"),0,VLOOKUP(N4,Rates!A:AM,VLOOKUP(H4&LEFT(G4,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022014ARPTOPUPA","Original3022014ARPTOPUP","3022014ARPTOPUP","OriginalARPTOPUP","Original3022014","MAPriARPTOPUP","I033022014","3022014HIGHNEEDS","11432Primary","Original3022014HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T4,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T4,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N4,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N4=\"DFC\",0,VLOOKUP(E4,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H4=\"MA\",0,VLOOKUP(AU4&VLOOKUP(N4,Rates!A:G,7,0)&VLOOKUP(N4,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S4*IF(W4=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N4,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E4&IF(O4=\"EARLYYEARS\",VLOOKUP(N4,Rates!$A:$X,24,0),N4)","v":"3022014ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M4=\"VA\",M4=\"FREE\",M4=\"ACAD\"),N4=\"DFC\"),S4,S4*VLOOKUP(AU4&VLOOKUP(N4,Rates!A:G,7,0)&VLOOKUP(N4,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11432ARPTOPUPMAPrimary",0,"Original3022014ARPTOPUP",{"$f":"VLOOKUP(N4,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N4,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H4=\"RA\",0,IF(AU4=\"C\",VLOOKUP(AU4&VLOOKUP(N4,Rates!A:G,7,0)&VLOOKUP(N4,Rates!A:J,10,0)&VLOOKUP(D4,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU4&VLOOKUP(N4,Rates!A:G,7,0)&VLOOKUP(N4,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S4*IF(W4=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CD4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*3/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CE4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*3/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CF4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*3/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CG4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*3/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CH4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*3/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CI4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*3/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CJ4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*3/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CK4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*3/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ4=1,CA4-SUM(CB4:CL4),IF(LEFT(N4,2)=\"ND\",0,IF(D4=\"Original\",CA4*2/36,CA4/VLOOKUP(D4,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151004,"2016-02-01","CK","Original",3022015,{"$f":"VLOOKUP($E5,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E5,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E5,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E5,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E5,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H5=\"MA\",0,VLOOKUP(N5,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E5,Schools!$B:$R,17,0)","v":"COM"},"ARPTOPUP",{"$f":"VLOOKUP(N5,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N5,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N5,Rates!A$1:W$65573,VLOOKUP(E5,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E5,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N5,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M5=\"VA\",N5=\"DFC\"),0,VLOOKUP(N5,Rates!A:AM,VLOOKUP(H5&LEFT(G5,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022015ARPTOPUPA","Original3022015ARPTOPUP","3022015ARPTOPUP","OriginalARPTOPUP","Original3022015","MAPriARPTOPUP","I033022015","3022015HIGHNEEDS","11432Primary","Original3022015HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T5,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T5,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N5,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N5=\"DFC\",0,VLOOKUP(E5,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H5=\"MA\",0,VLOOKUP(AU5&VLOOKUP(N5,Rates!A:G,7,0)&VLOOKUP(N5,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S5*IF(W5=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N5,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E5&IF(O5=\"EARLYYEARS\",VLOOKUP(N5,Rates!$A:$X,24,0),N5)","v":"3022015ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M5=\"VA\",M5=\"FREE\",M5=\"ACAD\"),N5=\"DFC\"),S5,S5*VLOOKUP(AU5&VLOOKUP(N5,Rates!A:G,7,0)&VLOOKUP(N5,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11432ARPTOPUPMAPrimary",0,"Original3022015ARPTOPUP",{"$f":"VLOOKUP(N5,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N5,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H5=\"RA\",0,IF(AU5=\"C\",VLOOKUP(AU5&VLOOKUP(N5,Rates!A:G,7,0)&VLOOKUP(N5,Rates!A:J,10,0)&VLOOKUP(D5,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU5&VLOOKUP(N5,Rates!A:G,7,0)&VLOOKUP(N5,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S5*IF(W5=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CD5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*3/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CE5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*3/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CF5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*3/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CG5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*3/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CH5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*3/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CI5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*3/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CJ5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*3/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CK5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*3/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ5=1,CA5-SUM(CB5:CL5),IF(LEFT(N5,2)=\"ND\",0,IF(D5=\"Original\",CA5*2/36,CA5/VLOOKUP(D5,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151005,"2016-02-01","CK","Original",3022036,{"$f":"VLOOKUP($E6,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E6,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E6,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E6,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E6,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H6=\"MA\",0,VLOOKUP(N6,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E6,Schools!$B:$R,17,0)","v":"COM"},"ARPTOPUP",{"$f":"VLOOKUP(N6,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N6,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N6,Rates!A$1:W$65573,VLOOKUP(E6,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E6,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N6,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M6=\"VA\",N6=\"DFC\"),0,VLOOKUP(N6,Rates!A:AM,VLOOKUP(H6&LEFT(G6,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022036ARPTOPUPA","Original3022036ARPTOPUP","3022036ARPTOPUP","OriginalARPTOPUP","Original3022036","MAPriARPTOPUP","I033022036","3022036HIGHNEEDS","11432Primary","Original3022036HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T6,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T6,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N6,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N6=\"DFC\",0,VLOOKUP(E6,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H6=\"MA\",0,VLOOKUP(AU6&VLOOKUP(N6,Rates!A:G,7,0)&VLOOKUP(N6,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S6*IF(W6=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N6,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E6&IF(O6=\"EARLYYEARS\",VLOOKUP(N6,Rates!$A:$X,24,0),N6)","v":"3022036ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M6=\"VA\",M6=\"FREE\",M6=\"ACAD\"),N6=\"DFC\"),S6,S6*VLOOKUP(AU6&VLOOKUP(N6,Rates!A:G,7,0)&VLOOKUP(N6,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11432ARPTOPUPMAPrimary",0,"Original3022036ARPTOPUP",{"$f":"VLOOKUP(N6,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N6,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H6=\"RA\",0,IF(AU6=\"C\",VLOOKUP(AU6&VLOOKUP(N6,Rates!A:G,7,0)&VLOOKUP(N6,Rates!A:J,10,0)&VLOOKUP(D6,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU6&VLOOKUP(N6,Rates!A:G,7,0)&VLOOKUP(N6,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S6*IF(W6=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CD6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*3/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CE6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*3/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CF6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*3/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CG6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*3/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CH6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*3/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CI6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*3/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CJ6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*3/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CK6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*3/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ6=1,CA6-SUM(CB6:CL6),IF(LEFT(N6,2)=\"ND\",0,IF(D6=\"Original\",CA6*2/36,CA6/VLOOKUP(D6,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151006,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E7,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E7,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E7,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E7,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E7,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H7=\"MA\",0,VLOOKUP(N7,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E7,Schools!$B:$R,17,0)","v":"COM"},"ARPTOPUP",{"$f":"VLOOKUP(N7,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N7,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N7,Rates!A$1:W$65573,VLOOKUP(E7,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E7,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N7,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M7=\"VA\",N7=\"DFC\"),0,VLOOKUP(N7,Rates!A:AM,VLOOKUP(H7&LEFT(G7,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022052ARPTOPUPA","Original3022052ARPTOPUP","3022052ARPTOPUP","OriginalARPTOPUP","Original3022052","MAPriARPTOPUP","I033022052","3022052HIGHNEEDS","11432Primary","Original3022052HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T7,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T7,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N7,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N7=\"DFC\",0,VLOOKUP(E7,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H7=\"MA\",0,VLOOKUP(AU7&VLOOKUP(N7,Rates!A:G,7,0)&VLOOKUP(N7,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S7*IF(W7=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N7,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E7&IF(O7=\"EARLYYEARS\",VLOOKUP(N7,Rates!$A:$X,24,0),N7)","v":"3022052ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M7=\"VA\",M7=\"FREE\",M7=\"ACAD\"),N7=\"DFC\"),S7,S7*VLOOKUP(AU7&VLOOKUP(N7,Rates!A:G,7,0)&VLOOKUP(N7,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11432ARPTOPUPMAPrimary",0,"Original3022052ARPTOPUP",{"$f":"VLOOKUP(N7,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N7,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H7=\"RA\",0,IF(AU7=\"C\",VLOOKUP(AU7&VLOOKUP(N7,Rates!A:G,7,0)&VLOOKUP(N7,Rates!A:J,10,0)&VLOOKUP(D7,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU7&VLOOKUP(N7,Rates!A:G,7,0)&VLOOKUP(N7,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S7*IF(W7=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CD7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*3/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CE7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*3/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CF7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*3/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CG7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*3/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CH7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*3/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CI7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*3/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CJ7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*3/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CK7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*3/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ7=1,CA7-SUM(CB7:CL7),IF(LEFT(N7,2)=\"ND\",0,IF(D7=\"Original\",CA7*2/36,CA7/VLOOKUP(D7,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151007,"2016-02-01","CK","Original",3022077,{"$f":"VLOOKUP($E8,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E8,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E8,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E8,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E8,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H8=\"MA\",0,VLOOKUP(N8,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E8,Schools!$B:$R,17,0)","v":"COM"},"ARPTOPUP",{"$f":"VLOOKUP(N8,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N8,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N8,Rates!A$1:W$65573,VLOOKUP(E8,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E8,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N8,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M8=\"VA\",N8=\"DFC\"),0,VLOOKUP(N8,Rates!A:AM,VLOOKUP(H8&LEFT(G8,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022077ARPTOPUPA","Original3022077ARPTOPUP","3022077ARPTOPUP","OriginalARPTOPUP","Original3022077","MAPriARPTOPUP","I033022077","3022077HIGHNEEDS","11432Primary","Original3022077HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T8,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T8,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N8,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N8=\"DFC\",0,VLOOKUP(E8,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H8=\"MA\",0,VLOOKUP(AU8&VLOOKUP(N8,Rates!A:G,7,0)&VLOOKUP(N8,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S8*IF(W8=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N8,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E8&IF(O8=\"EARLYYEARS\",VLOOKUP(N8,Rates!$A:$X,24,0),N8)","v":"3022077ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M8=\"VA\",M8=\"FREE\",M8=\"ACAD\"),N8=\"DFC\"),S8,S8*VLOOKUP(AU8&VLOOKUP(N8,Rates!A:G,7,0)&VLOOKUP(N8,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11432ARPTOPUPMAPrimary",0,"Original3022077ARPTOPUP",{"$f":"VLOOKUP(N8,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N8,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H8=\"RA\",0,IF(AU8=\"C\",VLOOKUP(AU8&VLOOKUP(N8,Rates!A:G,7,0)&VLOOKUP(N8,Rates!A:J,10,0)&VLOOKUP(D8,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU8&VLOOKUP(N8,Rates!A:G,7,0)&VLOOKUP(N8,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S8*IF(W8=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CD8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*3/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CE8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*3/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CF8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*3/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CG8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*3/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CH8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*3/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CI8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*3/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CJ8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*3/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CK8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*3/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ8=1,CA8-SUM(CB8:CL8),IF(LEFT(N8,2)=\"ND\",0,IF(D8=\"Original\",CA8*2/36,CA8/VLOOKUP(D8,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151008,"2016-02-01","CK","Original",3023519,{"$f":"VLOOKUP($E9,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E9,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E9,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E9,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E9,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H9=\"MA\",0,VLOOKUP(N9,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E9,Schools!$B:$R,17,0)","v":"ACAD"},"ARPTOPUP",{"$f":"VLOOKUP(N9,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N9,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N9,Rates!A$1:W$65573,VLOOKUP(E9,Schools!B$1:N$65540,13,0),0)","v":11422},{"$f":"VLOOKUP(E9,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N9,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M9=\"VA\",N9=\"DFC\"),0,VLOOKUP(N9,Rates!A:AM,VLOOKUP(H9&LEFT(G9,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023519ARPTOPUPAcademy","Original3023519ARPTOPUP","3023519ARPTOPUP","OriginalARPTOPUP","Original3023519","RAPriARPTOPUP","I033023519","3023519HIGHNEEDS","11422Primary","Original3023519HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T9,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet academies - primary"},{"$f":"VLOOKUP($T9,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N9,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N9=\"DFC\",0,VLOOKUP(E9,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H9=\"MA\",0,VLOOKUP(AU9&VLOOKUP(N9,Rates!A:G,7,0)&VLOOKUP(N9,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S9*IF(W9=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N9,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E9&IF(O9=\"EARLYYEARS\",VLOOKUP(N9,Rates!$A:$X,24,0),N9)","v":"3023519ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M9=\"VA\",M9=\"FREE\",M9=\"ACAD\"),N9=\"DFC\"),S9,S9*VLOOKUP(AU9&VLOOKUP(N9,Rates!A:G,7,0)&VLOOKUP(N9,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11422ARPTOPUPRAPrimary",0,"Original3023519ARPTOPUP",{"$f":"VLOOKUP(N9,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N9,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H9=\"RA\",0,IF(AU9=\"C\",VLOOKUP(AU9&VLOOKUP(N9,Rates!A:G,7,0)&VLOOKUP(N9,Rates!A:J,10,0)&VLOOKUP(D9,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU9&VLOOKUP(N9,Rates!A:G,7,0)&VLOOKUP(N9,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S9*IF(W9=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CD9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*3/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CE9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*3/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CF9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*3/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CG9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*3/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CH9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*3/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CI9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*3/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CJ9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*3/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CK9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*3/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ9=1,CA9-SUM(CB9:CL9),IF(LEFT(N9,2)=\"ND\",0,IF(D9=\"Original\",CA9*2/36,CA9/VLOOKUP(D9,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151009,"2016-02-01","CK","Original",3024012,{"$f":"VLOOKUP($E10,Schools!$B:$L,2,0)","v":"Whitefield School"},{"$f":"VLOOKUP($E10,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E10,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E10,Schools!$B:$L,11,0)","v":144062},{"$f":"VLOOKUP($E10,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H10=\"MA\",0,VLOOKUP(N10,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E10,Schools!$B:$R,17,0)","v":"ACAD"},"ARPTOPUP",{"$f":"VLOOKUP(N10,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N10,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N10,Rates!A$1:W$65573,VLOOKUP(E10,Schools!B$1:N$65540,13,0),0)","v":11423},{"$f":"VLOOKUP(E10,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N10,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M10=\"VA\",N10=\"DFC\"),0,VLOOKUP(N10,Rates!A:AM,VLOOKUP(H10&LEFT(G10,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024012ARPTOPUPAcademy","Original3024012ARPTOPUP","3024012ARPTOPUP","OriginalARPTOPUP","Original3024012","RASecARPTOPUP","I033024012","3024012HIGHNEEDS","11423Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T10,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet academies - secondary"},{"$f":"VLOOKUP($T10,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N10,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N10=\"DFC\",0,VLOOKUP(E10,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H10=\"MA\",0,VLOOKUP(AU10&VLOOKUP(N10,Rates!A:G,7,0)&VLOOKUP(N10,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S10*IF(W10=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N10,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E10&IF(O10=\"EARLYYEARS\",VLOOKUP(N10,Rates!$A:$X,24,0),N10)","v":"3024012ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M10=\"VA\",M10=\"FREE\",M10=\"ACAD\"),N10=\"DFC\"),S10,S10*VLOOKUP(AU10&VLOOKUP(N10,Rates!A:G,7,0)&VLOOKUP(N10,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11423ARPTOPUPRASecondary",0,"Original3024012ARPTOPUP",{"$f":"VLOOKUP(N10,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N10,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H10=\"RA\",0,IF(AU10=\"C\",VLOOKUP(AU10&VLOOKUP(N10,Rates!A:G,7,0)&VLOOKUP(N10,Rates!A:J,10,0)&VLOOKUP(D10,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU10&VLOOKUP(N10,Rates!A:G,7,0)&VLOOKUP(N10,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S10*IF(W10=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CD10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*3/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CE10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*3/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CF10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*3/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CG10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*3/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CH10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*3/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CI10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*3/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CJ10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*3/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CK10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*3/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ10=1,CA10-SUM(CB10:CL10),IF(LEFT(N10,2)=\"ND\",0,IF(D10=\"Original\",CA10*2/36,CA10/VLOOKUP(D10,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151010,"2016-02-01","CK","Original",3025402,{"$f":"VLOOKUP($E11,Schools!$B:$L,2,0)","v":"Mill Hill County High School"},{"$f":"VLOOKUP($E11,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E11,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E11,Schools!$B:$L,11,0)","v":144069},{"$f":"VLOOKUP($E11,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H11=\"MA\",0,VLOOKUP(N11,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E11,Schools!$B:$R,17,0)","v":"ACAD"},"ARPTOPUP",{"$f":"VLOOKUP(N11,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N11,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N11,Rates!A$1:W$65573,VLOOKUP(E11,Schools!B$1:N$65540,13,0),0)","v":11423},{"$f":"VLOOKUP(E11,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N11,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M11=\"VA\",N11=\"DFC\"),0,VLOOKUP(N11,Rates!A:AM,VLOOKUP(H11&LEFT(G11,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025402ARPTOPUPAcademy","Original3025402ARPTOPUP","3025402ARPTOPUP","OriginalARPTOPUP","Original3025402","RASecARPTOPUP","I033025402","3025402HIGHNEEDS","11423Secondary","Original3025402HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T11,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet academies - secondary"},{"$f":"VLOOKUP($T11,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N11,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N11=\"DFC\",0,VLOOKUP(E11,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H11=\"MA\",0,VLOOKUP(AU11&VLOOKUP(N11,Rates!A:G,7,0)&VLOOKUP(N11,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S11*IF(W11=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N11,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E11&IF(O11=\"EARLYYEARS\",VLOOKUP(N11,Rates!$A:$X,24,0),N11)","v":"3025402ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M11=\"VA\",M11=\"FREE\",M11=\"ACAD\"),N11=\"DFC\"),S11,S11*VLOOKUP(AU11&VLOOKUP(N11,Rates!A:G,7,0)&VLOOKUP(N11,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11423ARPTOPUPRASecondary",0,"Original3025402ARPTOPUP",{"$f":"VLOOKUP(N11,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N11,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H11=\"RA\",0,IF(AU11=\"C\",VLOOKUP(AU11&VLOOKUP(N11,Rates!A:G,7,0)&VLOOKUP(N11,Rates!A:J,10,0)&VLOOKUP(D11,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU11&VLOOKUP(N11,Rates!A:G,7,0)&VLOOKUP(N11,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S11*IF(W11=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CD11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*3/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CE11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*3/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CF11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*3/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CG11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*3/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CH11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*3/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CI11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*3/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CJ11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*3/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CK11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*3/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ11=1,CA11-SUM(CB11:CL11),IF(LEFT(N11,2)=\"ND\",0,IF(D11=\"Original\",CA11*2/36,CA11/VLOOKUP(D11,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151011,"2016-02-01","CK","Original",3025427,{"$f":"VLOOKUP($E12,Schools!$B:$L,2,0)","v":"JCoSS"},{"$f":"VLOOKUP($E12,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E12,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E12,Schools!$B:$L,11,0)","v":400140},{"$f":"VLOOKUP($E12,Schools!$B:$Z,12,0)","v":11174},{"$f":"IF(H12=\"MA\",0,VLOOKUP(N12,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E12,Schools!$B:$R,17,0)","v":"VA"},"ARPTOPUP",{"$f":"VLOOKUP(N12,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N12,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N12,Rates!A$1:W$65573,VLOOKUP(E12,Schools!B$1:N$65540,13,0),0)","v":11434},{"$f":"VLOOKUP(E12,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N12,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M12=\"VA\",N12=\"DFC\"),0,VLOOKUP(N12,Rates!A:AM,VLOOKUP(H12&LEFT(G12,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025427ARPTOPUPA","Original3025427ARPTOPUP","3025427ARPTOPUP","OriginalARPTOPUP","Original3025427","MASecARPTOPUP","I033025427","3025427HIGHNEEDS","11434Secondary","Original3025427HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T12,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained secondary"},{"$f":"VLOOKUP($T12,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N12,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N12=\"DFC\",0,VLOOKUP(E12,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H12=\"MA\",0,VLOOKUP(AU12&VLOOKUP(N12,Rates!A:G,7,0)&VLOOKUP(N12,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S12*IF(W12=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N12,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E12&IF(O12=\"EARLYYEARS\",VLOOKUP(N12,Rates!$A:$X,24,0),N12)","v":"3025427ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M12=\"VA\",M12=\"FREE\",M12=\"ACAD\"),N12=\"DFC\"),S12,S12*VLOOKUP(AU12&VLOOKUP(N12,Rates!A:G,7,0)&VLOOKUP(N12,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11434ARPTOPUPMASecondary",0,"Original3025427ARPTOPUP",{"$f":"VLOOKUP(N12,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N12,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H12=\"RA\",0,IF(AU12=\"C\",VLOOKUP(AU12&VLOOKUP(N12,Rates!A:G,7,0)&VLOOKUP(N12,Rates!A:J,10,0)&VLOOKUP(D12,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU12&VLOOKUP(N12,Rates!A:G,7,0)&VLOOKUP(N12,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S12*IF(W12=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CD12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*3/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CE12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*3/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CF12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*3/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CG12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*3/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CH12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*3/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CI12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*3/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CJ12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*3/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CK12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*3/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ12=1,CA12-SUM(CB12:CL12),IF(LEFT(N12,2)=\"ND\",0,IF(D12=\"Original\",CA12*2/36,CA12/VLOOKUP(D12,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151012,"2016-02-01","CK","Original",3026905,{"$f":"VLOOKUP($E13,Schools!$B:$L,2,0)","v":"London Academy"},{"$f":"VLOOKUP($E13,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E13,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E13,Schools!$B:$L,11,0)","v":400116},{"$f":"VLOOKUP($E13,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H13=\"MA\",0,VLOOKUP(N13,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E13,Schools!$B:$R,17,0)","v":"ACAD"},"ARPTOPUP",{"$f":"VLOOKUP(N13,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,{"$f":"VLOOKUP(N13,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N13,Rates!A$1:W$65573,VLOOKUP(E13,Schools!B$1:N$65540,13,0),0)","v":11423},{"$f":"VLOOKUP(E13,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N13,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M13=\"VA\",N13=\"DFC\"),0,VLOOKUP(N13,Rates!A:AM,VLOOKUP(H13&LEFT(G13,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3026905ARPTOPUPAcademy","Original3026905ARPTOPUP","3026905ARPTOPUP","OriginalARPTOPUP","Original3026905","RAAllARPTOPUP","I033026905","3026905HIGHNEEDS","11423All through","Original3026905HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T13,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet academies - secondary"},{"$f":"VLOOKUP($T13,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N13,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N13=\"DFC\",0,VLOOKUP(E13,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H13=\"MA\",0,VLOOKUP(AU13&VLOOKUP(N13,Rates!A:G,7,0)&VLOOKUP(N13,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S13*IF(W13=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N13,Rates!A:L,3,0)","v":"ARP - Top-ups (R-Y11)"},null,{"$f":"E13&IF(O13=\"EARLYYEARS\",VLOOKUP(N13,Rates!$A:$X,24,0),N13)","v":"3026905ARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M13=\"VA\",M13=\"FREE\",M13=\"ACAD\"),N13=\"DFC\"),S13,S13*VLOOKUP(AU13&VLOOKUP(N13,Rates!A:G,7,0)&VLOOKUP(N13,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11423ARPTOPUPRAAll through",0,"Original3026905ARPTOPUP",{"$f":"VLOOKUP(N13,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N13,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H13=\"RA\",0,IF(AU13=\"C\",VLOOKUP(AU13&VLOOKUP(N13,Rates!A:G,7,0)&VLOOKUP(N13,Rates!A:J,10,0)&VLOOKUP(D13,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU13&VLOOKUP(N13,Rates!A:G,7,0)&VLOOKUP(N13,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S13*IF(W13=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CD13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*3/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CE13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*3/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CF13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*3/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CG13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*3/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CH13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*3/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CI13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*3/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CJ13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*3/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CK13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*3/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ13=1,CA13-SUM(CB13:CL13),IF(LEFT(N13,2)=\"ND\",0,IF(D13=\"Original\",CA13*2/36,CA13/VLOOKUP(D13,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151013,"2016-02-01","CK","Original",3021000,{"$f":"VLOOKUP($E14,Schools!$B:$L,2,0)","v":"Brookhill Nursery"},{"$f":"VLOOKUP($E14,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E14,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E14,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E14,Schools!$B:$Z,12,0)","v":10130},{"$f":"IF(H14=\"MA\",0,VLOOKUP(N14,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E14,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N14,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N14,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E14,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E14,EYDataOriginal1819!$A:$AI,VLOOKUP(N14,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N14,Rates!A$1:W$65573,VLOOKUP(E14,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E14,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N14,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M14=\"VA\",N14=\"DFC\"),0,VLOOKUP(N14,Rates!A:AM,VLOOKUP(H14&LEFT(G14,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3021000BASICA","Original3021000AUTBASIC","3021000AUTBASIC","OriginalAUTBASIC","Original3021000","MANurAUTBASIC","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T14,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T14,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N14,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N14=\"DFC\",0,VLOOKUP(E14,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H14=\"MA\",0,VLOOKUP(AU14&VLOOKUP(N14,Rates!A:G,7,0)&VLOOKUP(N14,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S14*IF(W14=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N14,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E14&IF(O14=\"EARLYYEARS\",VLOOKUP(N14,Rates!$A:$X,24,0),N14)","v":"3021000BASIC"},{"$f":"ROUND(IF(AND(OR(M14=\"VA\",M14=\"FREE\",M14=\"ACAD\"),N14=\"DFC\"),S14,S14*VLOOKUP(AU14&VLOOKUP(N14,Rates!A:G,7,0)&VLOOKUP(N14,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMANursery",{"$error":"#N/A"},"Original3021000BASIC",{"$f":"VLOOKUP(N14,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N14,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H14=\"RA\",0,IF(AU14=\"C\",VLOOKUP(AU14&VLOOKUP(N14,Rates!A:G,7,0)&VLOOKUP(N14,Rates!A:J,10,0)&VLOOKUP(D14,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU14&VLOOKUP(N14,Rates!A:G,7,0)&VLOOKUP(N14,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S14*IF(W14=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CD14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*3/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CE14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*3/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CF14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*3/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CG14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*3/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CH14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*3/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CI14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*3/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CJ14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*3/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CK14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*3/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ14=1,CA14-SUM(CB14:CL14),IF(LEFT(N14,2)=\"ND\",0,IF(D14=\"Original\",CA14*2/36,CA14/VLOOKUP(D14,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151014,"2016-02-01","CK","Original",3021001,{"$f":"VLOOKUP($E15,Schools!$B:$L,2,0)","v":"Hampden Way Nursery"},{"$f":"VLOOKUP($E15,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E15,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E15,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E15,Schools!$B:$Z,12,0)","v":10131},{"$f":"IF(H15=\"MA\",0,VLOOKUP(N15,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E15,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N15,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N15,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E15,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E15,EYDataOriginal1819!$A:$AI,VLOOKUP(N15,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N15,Rates!A$1:W$65573,VLOOKUP(E15,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E15,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N15,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M15=\"VA\",N15=\"DFC\"),0,VLOOKUP(N15,Rates!A:AM,VLOOKUP(H15&LEFT(G15,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3021001BASICA","Original3021001AUTBASIC","3021001AUTBASIC","OriginalAUTBASIC","Original3021001","MANurAUTBASIC","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T15,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T15,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N15,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N15=\"DFC\",0,VLOOKUP(E15,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H15=\"MA\",0,VLOOKUP(AU15&VLOOKUP(N15,Rates!A:G,7,0)&VLOOKUP(N15,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S15*IF(W15=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N15,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E15&IF(O15=\"EARLYYEARS\",VLOOKUP(N15,Rates!$A:$X,24,0),N15)","v":"3021001BASIC"},{"$f":"ROUND(IF(AND(OR(M15=\"VA\",M15=\"FREE\",M15=\"ACAD\"),N15=\"DFC\"),S15,S15*VLOOKUP(AU15&VLOOKUP(N15,Rates!A:G,7,0)&VLOOKUP(N15,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMANursery",{"$error":"#N/A"},"Original3021001BASIC",{"$f":"VLOOKUP(N15,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N15,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H15=\"RA\",0,IF(AU15=\"C\",VLOOKUP(AU15&VLOOKUP(N15,Rates!A:G,7,0)&VLOOKUP(N15,Rates!A:J,10,0)&VLOOKUP(D15,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU15&VLOOKUP(N15,Rates!A:G,7,0)&VLOOKUP(N15,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S15*IF(W15=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CD15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*3/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CE15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*3/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CF15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*3/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CG15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*3/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CH15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*3/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CI15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*3/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CJ15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*3/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CK15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*3/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ15=1,CA15-SUM(CB15:CL15),IF(LEFT(N15,2)=\"ND\",0,IF(D15=\"Original\",CA15*2/36,CA15/VLOOKUP(D15,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151015,"2016-02-01","CK","Original",3021002,{"$f":"VLOOKUP($E16,Schools!$B:$L,2,0)","v":"Moss Hall Nursery"},{"$f":"VLOOKUP($E16,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E16,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E16,Schools!$B:$L,11,0)","v":400072},{"$f":"VLOOKUP($E16,Schools!$B:$Z,12,0)","v":10132},{"$f":"IF(H16=\"MA\",0,VLOOKUP(N16,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E16,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N16,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N16,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E16,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E16,EYDataOriginal1819!$A:$AI,VLOOKUP(N16,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N16,Rates!A$1:W$65573,VLOOKUP(E16,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E16,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N16,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M16=\"VA\",N16=\"DFC\"),0,VLOOKUP(N16,Rates!A:AM,VLOOKUP(H16&LEFT(G16,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3021002BASICA","Original3021002AUTBASIC","3021002AUTBASIC","OriginalAUTBASIC","Original3021002","MANurAUTBASIC","I013021002","3021002EARLYYEARS","10284Nursery","Original3021002EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T16,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T16,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N16,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N16=\"DFC\",0,VLOOKUP(E16,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H16=\"MA\",0,VLOOKUP(AU16&VLOOKUP(N16,Rates!A:G,7,0)&VLOOKUP(N16,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S16*IF(W16=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N16,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E16&IF(O16=\"EARLYYEARS\",VLOOKUP(N16,Rates!$A:$X,24,0),N16)","v":"3021002BASIC"},{"$f":"ROUND(IF(AND(OR(M16=\"VA\",M16=\"FREE\",M16=\"ACAD\"),N16=\"DFC\"),S16,S16*VLOOKUP(AU16&VLOOKUP(N16,Rates!A:G,7,0)&VLOOKUP(N16,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMANursery",{"$error":"#N/A"},"Original3021002BASIC",{"$f":"VLOOKUP(N16,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N16,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H16=\"RA\",0,IF(AU16=\"C\",VLOOKUP(AU16&VLOOKUP(N16,Rates!A:G,7,0)&VLOOKUP(N16,Rates!A:J,10,0)&VLOOKUP(D16,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU16&VLOOKUP(N16,Rates!A:G,7,0)&VLOOKUP(N16,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S16*IF(W16=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CD16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*3/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CE16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*3/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CF16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*3/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CG16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*3/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CH16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*3/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CI16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*3/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CJ16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*3/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CK16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*3/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ16=1,CA16-SUM(CB16:CL16),IF(LEFT(N16,2)=\"ND\",0,IF(D16=\"Original\",CA16*2/36,CA16/VLOOKUP(D16,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151016,"2016-02-01","CK","Original",3021003,{"$f":"VLOOKUP($E17,Schools!$B:$L,2,0)","v":"St Margaret's Nursery"},{"$f":"VLOOKUP($E17,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E17,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E17,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E17,Schools!$B:$Z,12,0)","v":10133},{"$f":"IF(H17=\"MA\",0,VLOOKUP(N17,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E17,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N17,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N17,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E17,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E17,EYDataOriginal1819!$A:$AI,VLOOKUP(N17,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N17,Rates!A$1:W$65573,VLOOKUP(E17,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E17,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N17,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M17=\"VA\",N17=\"DFC\"),0,VLOOKUP(N17,Rates!A:AM,VLOOKUP(H17&LEFT(G17,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3021003BASICA","Original3021003AUTBASIC","3021003AUTBASIC","OriginalAUTBASIC","Original3021003","MANurAUTBASIC","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T17,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T17,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N17,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N17=\"DFC\",0,VLOOKUP(E17,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H17=\"MA\",0,VLOOKUP(AU17&VLOOKUP(N17,Rates!A:G,7,0)&VLOOKUP(N17,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S17*IF(W17=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N17,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E17&IF(O17=\"EARLYYEARS\",VLOOKUP(N17,Rates!$A:$X,24,0),N17)","v":"3021003BASIC"},{"$f":"ROUND(IF(AND(OR(M17=\"VA\",M17=\"FREE\",M17=\"ACAD\"),N17=\"DFC\"),S17,S17*VLOOKUP(AU17&VLOOKUP(N17,Rates!A:G,7,0)&VLOOKUP(N17,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMANursery",{"$error":"#N/A"},"Original3021003BASIC",{"$f":"VLOOKUP(N17,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N17,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H17=\"RA\",0,IF(AU17=\"C\",VLOOKUP(AU17&VLOOKUP(N17,Rates!A:G,7,0)&VLOOKUP(N17,Rates!A:J,10,0)&VLOOKUP(D17,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU17&VLOOKUP(N17,Rates!A:G,7,0)&VLOOKUP(N17,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S17*IF(W17=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CD17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*3/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CE17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*3/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CF17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*3/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CG17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*3/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CH17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*3/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CI17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*3/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CJ17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*3/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CK17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*3/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ17=1,CA17-SUM(CB17:CL17),IF(LEFT(N17,2)=\"ND\",0,IF(D17=\"Original\",CA17*2/36,CA17/VLOOKUP(D17,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151017,"2016-02-01","CK","Original",3022001,{"$f":"VLOOKUP($E18,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E18,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E18,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E18,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E18,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H18=\"MA\",0,VLOOKUP(N18,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E18,Schools!$B:$R,17,0)","v":"FREE"},"AUTBASIC",{"$f":"VLOOKUP(N18,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N18,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E18,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E18,EYDataOriginal1819!$A:$AI,VLOOKUP(N18,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N18,Rates!A$1:W$65573,VLOOKUP(E18,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E18,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N18,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M18=\"VA\",N18=\"DFC\"),0,VLOOKUP(N18,Rates!A:AM,VLOOKUP(H18&LEFT(G18,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022001BASICAcademy","Original3022001AUTBASIC","3022001AUTBASIC","OriginalAUTBASIC","Original3022001","RAPriAUTBASIC","I013022001","3022001EARLYYEARS","10284Primary","Original3022001EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T18,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T18,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N18,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N18=\"DFC\",0,VLOOKUP(E18,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H18=\"MA\",0,VLOOKUP(AU18&VLOOKUP(N18,Rates!A:G,7,0)&VLOOKUP(N18,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S18*IF(W18=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N18,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E18&IF(O18=\"EARLYYEARS\",VLOOKUP(N18,Rates!$A:$X,24,0),N18)","v":"3022001BASIC"},{"$f":"ROUND(IF(AND(OR(M18=\"VA\",M18=\"FREE\",M18=\"ACAD\"),N18=\"DFC\"),S18,S18*VLOOKUP(AU18&VLOOKUP(N18,Rates!A:G,7,0)&VLOOKUP(N18,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICRAPrimary",{"$error":"#N/A"},"Original3022001BASIC",{"$f":"VLOOKUP(N18,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N18,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H18=\"RA\",0,IF(AU18=\"C\",VLOOKUP(AU18&VLOOKUP(N18,Rates!A:G,7,0)&VLOOKUP(N18,Rates!A:J,10,0)&VLOOKUP(D18,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU18&VLOOKUP(N18,Rates!A:G,7,0)&VLOOKUP(N18,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S18*IF(W18=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CD18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*3/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CE18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*3/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CF18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*3/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CG18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*3/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CH18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*3/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CI18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*3/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CJ18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*3/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CK18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*3/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ18=1,CA18-SUM(CB18:CL18),IF(LEFT(N18,2)=\"ND\",0,IF(D18=\"Original\",CA18*2/36,CA18/VLOOKUP(D18,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151018,"2016-02-01","CK","Original",3022002,{"$f":"VLOOKUP($E19,Schools!$B:$L,2,0)","v":"Barnfield School"},{"$f":"VLOOKUP($E19,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E19,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E19,Schools!$B:$L,11,0)","v":400005},{"$f":"VLOOKUP($E19,Schools!$B:$Z,12,0)","v":10044},{"$f":"IF(H19=\"MA\",0,VLOOKUP(N19,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E19,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N19,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N19,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E19,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E19,EYDataOriginal1819!$A:$AI,VLOOKUP(N19,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N19,Rates!A$1:W$65573,VLOOKUP(E19,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E19,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N19,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M19=\"VA\",N19=\"DFC\"),0,VLOOKUP(N19,Rates!A:AM,VLOOKUP(H19&LEFT(G19,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022002BASICD","Original3022002AUTBASIC","3022002AUTBASIC","OriginalAUTBASIC","Original3022002","MAPriAUTBASIC","I013022002","3022002EARLYYEARS","10284Primary","Original3022002EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T19,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T19,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N19,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N19=\"DFC\",0,VLOOKUP(E19,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H19=\"MA\",0,VLOOKUP(AU19&VLOOKUP(N19,Rates!A:G,7,0)&VLOOKUP(N19,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S19*IF(W19=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N19,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E19&IF(O19=\"EARLYYEARS\",VLOOKUP(N19,Rates!$A:$X,24,0),N19)","v":"3022002BASIC"},{"$f":"ROUND(IF(AND(OR(M19=\"VA\",M19=\"FREE\",M19=\"ACAD\"),N19=\"DFC\"),S19,S19*VLOOKUP(AU19&VLOOKUP(N19,Rates!A:G,7,0)&VLOOKUP(N19,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022002BASIC",{"$f":"VLOOKUP(N19,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N19,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H19=\"RA\",0,IF(AU19=\"C\",VLOOKUP(AU19&VLOOKUP(N19,Rates!A:G,7,0)&VLOOKUP(N19,Rates!A:J,10,0)&VLOOKUP(D19,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU19&VLOOKUP(N19,Rates!A:G,7,0)&VLOOKUP(N19,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S19*IF(W19=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CD19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*3/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CE19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*3/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CF19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*3/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CG19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*3/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CH19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*3/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CI19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*3/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CJ19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*3/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CK19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*3/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ19=1,CA19-SUM(CB19:CL19),IF(LEFT(N19,2)=\"ND\",0,IF(D19=\"Original\",CA19*2/36,CA19/VLOOKUP(D19,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151019,"2016-02-01","CK","Original",3022003,{"$f":"VLOOKUP($E20,Schools!$B:$L,2,0)","v":"Bell Lane Primary School"},{"$f":"VLOOKUP($E20,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E20,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E20,Schools!$B:$L,11,0)","v":400051},{"$f":"VLOOKUP($E20,Schools!$B:$Z,12,0)","v":10045},{"$f":"IF(H20=\"MA\",0,VLOOKUP(N20,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E20,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N20,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N20,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E20,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E20,EYDataOriginal1819!$A:$AI,VLOOKUP(N20,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N20,Rates!A$1:W$65573,VLOOKUP(E20,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E20,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N20,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M20=\"VA\",N20=\"DFC\"),0,VLOOKUP(N20,Rates!A:AM,VLOOKUP(H20&LEFT(G20,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022003BASICA","Original3022003AUTBASIC","3022003AUTBASIC","OriginalAUTBASIC","Original3022003","MAPriAUTBASIC","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T20,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T20,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N20,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N20=\"DFC\",0,VLOOKUP(E20,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H20=\"MA\",0,VLOOKUP(AU20&VLOOKUP(N20,Rates!A:G,7,0)&VLOOKUP(N20,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S20*IF(W20=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N20,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E20&IF(O20=\"EARLYYEARS\",VLOOKUP(N20,Rates!$A:$X,24,0),N20)","v":"3022003BASIC"},{"$f":"ROUND(IF(AND(OR(M20=\"VA\",M20=\"FREE\",M20=\"ACAD\"),N20=\"DFC\"),S20,S20*VLOOKUP(AU20&VLOOKUP(N20,Rates!A:G,7,0)&VLOOKUP(N20,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022003BASIC",{"$f":"VLOOKUP(N20,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N20,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H20=\"RA\",0,IF(AU20=\"C\",VLOOKUP(AU20&VLOOKUP(N20,Rates!A:G,7,0)&VLOOKUP(N20,Rates!A:J,10,0)&VLOOKUP(D20,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU20&VLOOKUP(N20,Rates!A:G,7,0)&VLOOKUP(N20,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S20*IF(W20=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CD20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*3/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CE20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*3/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CF20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*3/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CG20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*3/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CH20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*3/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CI20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*3/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CJ20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*3/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CK20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*3/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ20=1,CA20-SUM(CB20:CL20),IF(LEFT(N20,2)=\"ND\",0,IF(D20=\"Original\",CA20*2/36,CA20/VLOOKUP(D20,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151020,"2016-02-01","CK","Original",3022004,{"$f":"VLOOKUP($E21,Schools!$B:$L,2,0)","v":"Rimon Jewish Primary School"},{"$f":"VLOOKUP($E21,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E21,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E21,Schools!$B:$L,11,0)","v":155029},{"$f":"VLOOKUP($E21,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H21=\"MA\",0,VLOOKUP(N21,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E21,Schools!$B:$R,17,0)","v":"FREE"},"AUTBASIC",{"$f":"VLOOKUP(N21,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N21,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E21,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E21,EYDataOriginal1819!$A:$AI,VLOOKUP(N21,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N21,Rates!A$1:W$65573,VLOOKUP(E21,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E21,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N21,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M21=\"VA\",N21=\"DFC\"),0,VLOOKUP(N21,Rates!A:AM,VLOOKUP(H21&LEFT(G21,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022004BASICAcademy","Original3022004AUTBASIC","3022004AUTBASIC","OriginalAUTBASIC","Original3022004","RAPriAUTBASIC","I013022004","3022004EARLYYEARS","10284Primary","Original3022004EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T21,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T21,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N21,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N21=\"DFC\",0,VLOOKUP(E21,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H21=\"MA\",0,VLOOKUP(AU21&VLOOKUP(N21,Rates!A:G,7,0)&VLOOKUP(N21,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S21*IF(W21=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N21,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E21&IF(O21=\"EARLYYEARS\",VLOOKUP(N21,Rates!$A:$X,24,0),N21)","v":"3022004BASIC"},{"$f":"ROUND(IF(AND(OR(M21=\"VA\",M21=\"FREE\",M21=\"ACAD\"),N21=\"DFC\"),S21,S21*VLOOKUP(AU21&VLOOKUP(N21,Rates!A:G,7,0)&VLOOKUP(N21,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTBASICRAPrimary",0,"Original3022004BASIC",{"$f":"VLOOKUP(N21,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N21,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H21=\"RA\",0,IF(AU21=\"C\",VLOOKUP(AU21&VLOOKUP(N21,Rates!A:G,7,0)&VLOOKUP(N21,Rates!A:J,10,0)&VLOOKUP(D21,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU21&VLOOKUP(N21,Rates!A:G,7,0)&VLOOKUP(N21,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S21*IF(W21=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CD21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*3/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CE21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*3/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CF21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*3/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CG21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*3/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CH21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*3/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CI21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*3/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CJ21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*3/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CK21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*3/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ21=1,CA21-SUM(CB21:CL21),IF(LEFT(N21,2)=\"ND\",0,IF(D21=\"Original\",CA21*2/36,CA21/VLOOKUP(D21,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151021,"2016-02-01","CK","Original",3022008,{"$f":"VLOOKUP($E22,Schools!$B:$L,2,0)","v":"Brookland Infant  & Nursery School"},{"$f":"VLOOKUP($E22,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E22,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E22,Schools!$B:$L,11,0)","v":400057},{"$f":"VLOOKUP($E22,Schools!$B:$Z,12,0)","v":10047},{"$f":"IF(H22=\"MA\",0,VLOOKUP(N22,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E22,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N22,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N22,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E22,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E22,EYDataOriginal1819!$A:$AI,VLOOKUP(N22,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N22,Rates!A$1:W$65573,VLOOKUP(E22,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E22,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N22,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M22=\"VA\",N22=\"DFC\"),0,VLOOKUP(N22,Rates!A:AM,VLOOKUP(H22&LEFT(G22,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022008BASICA","Original3022008AUTBASIC","3022008AUTBASIC","OriginalAUTBASIC","Original3022008","MAPriAUTBASIC","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T22,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T22,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N22,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N22=\"DFC\",0,VLOOKUP(E22,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H22=\"MA\",0,VLOOKUP(AU22&VLOOKUP(N22,Rates!A:G,7,0)&VLOOKUP(N22,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S22*IF(W22=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N22,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E22&IF(O22=\"EARLYYEARS\",VLOOKUP(N22,Rates!$A:$X,24,0),N22)","v":"3022008BASIC"},{"$f":"ROUND(IF(AND(OR(M22=\"VA\",M22=\"FREE\",M22=\"ACAD\"),N22=\"DFC\"),S22,S22*VLOOKUP(AU22&VLOOKUP(N22,Rates!A:G,7,0)&VLOOKUP(N22,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022008BASIC",{"$f":"VLOOKUP(N22,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N22,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H22=\"RA\",0,IF(AU22=\"C\",VLOOKUP(AU22&VLOOKUP(N22,Rates!A:G,7,0)&VLOOKUP(N22,Rates!A:J,10,0)&VLOOKUP(D22,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU22&VLOOKUP(N22,Rates!A:G,7,0)&VLOOKUP(N22,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S22*IF(W22=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CD22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*3/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CE22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*3/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CF22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*3/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CG22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*3/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CH22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*3/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CI22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*3/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CJ22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*3/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CK22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*3/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ22=1,CA22-SUM(CB22:CL22),IF(LEFT(N22,2)=\"ND\",0,IF(D22=\"Original\",CA22*2/36,CA22/VLOOKUP(D22,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151022,"2016-02-01","CK","Original",3022009,{"$f":"VLOOKUP($E23,Schools!$B:$L,2,0)","v":"Brunswick Park Primary & Nursery School"},{"$f":"VLOOKUP($E23,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E23,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E23,Schools!$B:$L,11,0)","v":400061},{"$f":"VLOOKUP($E23,Schools!$B:$Z,12,0)","v":10048},{"$f":"IF(H23=\"MA\",0,VLOOKUP(N23,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E23,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N23,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N23,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E23,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E23,EYDataOriginal1819!$A:$AI,VLOOKUP(N23,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N23,Rates!A$1:W$65573,VLOOKUP(E23,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E23,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N23,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M23=\"VA\",N23=\"DFC\"),0,VLOOKUP(N23,Rates!A:AM,VLOOKUP(H23&LEFT(G23,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022009BASICA","Original3022009AUTBASIC","3022009AUTBASIC","OriginalAUTBASIC","Original3022009","MAPriAUTBASIC","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T23,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T23,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N23,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N23=\"DFC\",0,VLOOKUP(E23,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H23=\"MA\",0,VLOOKUP(AU23&VLOOKUP(N23,Rates!A:G,7,0)&VLOOKUP(N23,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S23*IF(W23=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N23,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E23&IF(O23=\"EARLYYEARS\",VLOOKUP(N23,Rates!$A:$X,24,0),N23)","v":"3022009BASIC"},{"$f":"ROUND(IF(AND(OR(M23=\"VA\",M23=\"FREE\",M23=\"ACAD\"),N23=\"DFC\"),S23,S23*VLOOKUP(AU23&VLOOKUP(N23,Rates!A:G,7,0)&VLOOKUP(N23,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022009BASIC",{"$f":"VLOOKUP(N23,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N23,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H23=\"RA\",0,IF(AU23=\"C\",VLOOKUP(AU23&VLOOKUP(N23,Rates!A:G,7,0)&VLOOKUP(N23,Rates!A:J,10,0)&VLOOKUP(D23,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU23&VLOOKUP(N23,Rates!A:G,7,0)&VLOOKUP(N23,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S23*IF(W23=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CD23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*3/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CE23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*3/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CF23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*3/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CG23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*3/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CH23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*3/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CI23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*3/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CJ23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*3/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CK23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*3/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ23=1,CA23-SUM(CB23:CL23),IF(LEFT(N23,2)=\"ND\",0,IF(D23=\"Original\",CA23*2/36,CA23/VLOOKUP(D23,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151023,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E24,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E24,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E24,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E24,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E24,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H24=\"MA\",0,VLOOKUP(N24,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E24,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N24,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N24,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E24,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E24,EYDataOriginal1819!$A:$AI,VLOOKUP(N24,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N24,Rates!A$1:W$65573,VLOOKUP(E24,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E24,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N24,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M24=\"VA\",N24=\"DFC\"),0,VLOOKUP(N24,Rates!A:AM,VLOOKUP(H24&LEFT(G24,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022010BASICA","Original3022010AUTBASIC","3022010AUTBASIC","OriginalAUTBASIC","Original3022010","MAPriAUTBASIC","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T24,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T24,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N24,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N24=\"DFC\",0,VLOOKUP(E24,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H24=\"MA\",0,VLOOKUP(AU24&VLOOKUP(N24,Rates!A:G,7,0)&VLOOKUP(N24,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S24*IF(W24=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N24,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E24&IF(O24=\"EARLYYEARS\",VLOOKUP(N24,Rates!$A:$X,24,0),N24)","v":"3022010BASIC"},{"$f":"ROUND(IF(AND(OR(M24=\"VA\",M24=\"FREE\",M24=\"ACAD\"),N24=\"DFC\"),S24,S24*VLOOKUP(AU24&VLOOKUP(N24,Rates!A:G,7,0)&VLOOKUP(N24,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022010BASIC",{"$f":"VLOOKUP(N24,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N24,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H24=\"RA\",0,IF(AU24=\"C\",VLOOKUP(AU24&VLOOKUP(N24,Rates!A:G,7,0)&VLOOKUP(N24,Rates!A:J,10,0)&VLOOKUP(D24,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU24&VLOOKUP(N24,Rates!A:G,7,0)&VLOOKUP(N24,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S24*IF(W24=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CD24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*3/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CE24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*3/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CF24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*3/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CG24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*3/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CH24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*3/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CI24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*3/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CJ24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*3/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CK24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*3/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ24=1,CA24-SUM(CB24:CL24),IF(LEFT(N24,2)=\"ND\",0,IF(D24=\"Original\",CA24*2/36,CA24/VLOOKUP(D24,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151024,"2016-02-01","CK","Original",3022014,{"$f":"VLOOKUP($E25,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E25,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E25,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E25,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E25,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H25=\"MA\",0,VLOOKUP(N25,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E25,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N25,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N25,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E25,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E25,EYDataOriginal1819!$A:$AI,VLOOKUP(N25,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N25,Rates!A$1:W$65573,VLOOKUP(E25,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E25,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N25,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M25=\"VA\",N25=\"DFC\"),0,VLOOKUP(N25,Rates!A:AM,VLOOKUP(H25&LEFT(G25,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022014BASICA","Original3022014AUTBASIC","3022014AUTBASIC","OriginalAUTBASIC","Original3022014","MAPriAUTBASIC","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T25,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T25,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N25,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N25=\"DFC\",0,VLOOKUP(E25,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H25=\"MA\",0,VLOOKUP(AU25&VLOOKUP(N25,Rates!A:G,7,0)&VLOOKUP(N25,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S25*IF(W25=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N25,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E25&IF(O25=\"EARLYYEARS\",VLOOKUP(N25,Rates!$A:$X,24,0),N25)","v":"3022014BASIC"},{"$f":"ROUND(IF(AND(OR(M25=\"VA\",M25=\"FREE\",M25=\"ACAD\"),N25=\"DFC\"),S25,S25*VLOOKUP(AU25&VLOOKUP(N25,Rates!A:G,7,0)&VLOOKUP(N25,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022014BASIC",{"$f":"VLOOKUP(N25,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N25,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H25=\"RA\",0,IF(AU25=\"C\",VLOOKUP(AU25&VLOOKUP(N25,Rates!A:G,7,0)&VLOOKUP(N25,Rates!A:J,10,0)&VLOOKUP(D25,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU25&VLOOKUP(N25,Rates!A:G,7,0)&VLOOKUP(N25,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S25*IF(W25=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CD25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*3/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CE25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*3/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CF25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*3/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CG25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*3/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CH25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*3/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CI25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*3/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CJ25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*3/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CK25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*3/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ25=1,CA25-SUM(CB25:CL25),IF(LEFT(N25,2)=\"ND\",0,IF(D25=\"Original\",CA25*2/36,CA25/VLOOKUP(D25,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151025,"2016-02-01","CK","Original",3022015,{"$f":"VLOOKUP($E26,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E26,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E26,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E26,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E26,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H26=\"MA\",0,VLOOKUP(N26,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E26,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N26,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N26,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E26,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E26,EYDataOriginal1819!$A:$AI,VLOOKUP(N26,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N26,Rates!A$1:W$65573,VLOOKUP(E26,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E26,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N26,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M26=\"VA\",N26=\"DFC\"),0,VLOOKUP(N26,Rates!A:AM,VLOOKUP(H26&LEFT(G26,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022015BASICA","Original3022015AUTBASIC","3022015AUTBASIC","OriginalAUTBASIC","Original3022015","MAPriAUTBASIC","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T26,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T26,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N26,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N26=\"DFC\",0,VLOOKUP(E26,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H26=\"MA\",0,VLOOKUP(AU26&VLOOKUP(N26,Rates!A:G,7,0)&VLOOKUP(N26,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S26*IF(W26=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N26,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E26&IF(O26=\"EARLYYEARS\",VLOOKUP(N26,Rates!$A:$X,24,0),N26)","v":"3022015BASIC"},{"$f":"ROUND(IF(AND(OR(M26=\"VA\",M26=\"FREE\",M26=\"ACAD\"),N26=\"DFC\"),S26,S26*VLOOKUP(AU26&VLOOKUP(N26,Rates!A:G,7,0)&VLOOKUP(N26,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022015BASIC",{"$f":"VLOOKUP(N26,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N26,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H26=\"RA\",0,IF(AU26=\"C\",VLOOKUP(AU26&VLOOKUP(N26,Rates!A:G,7,0)&VLOOKUP(N26,Rates!A:J,10,0)&VLOOKUP(D26,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU26&VLOOKUP(N26,Rates!A:G,7,0)&VLOOKUP(N26,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S26*IF(W26=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CD26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*3/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CE26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*3/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CF26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*3/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CG26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*3/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CH26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*3/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CI26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*3/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CJ26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*3/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CK26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*3/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ26=1,CA26-SUM(CB26:CL26),IF(LEFT(N26,2)=\"ND\",0,IF(D26=\"Original\",CA26*2/36,CA26/VLOOKUP(D26,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151026,"2016-02-01","CK","Original",3022019,{"$f":"VLOOKUP($E27,Schools!$B:$L,2,0)","v":"Deansbrook Infant School"},{"$f":"VLOOKUP($E27,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E27,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E27,Schools!$B:$L,11,0)","v":400036},{"$f":"VLOOKUP($E27,Schools!$B:$Z,12,0)","v":10059},{"$f":"IF(H27=\"MA\",0,VLOOKUP(N27,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E27,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N27,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N27,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E27,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E27,EYDataOriginal1819!$A:$AI,VLOOKUP(N27,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N27,Rates!A$1:W$65573,VLOOKUP(E27,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E27,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N27,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M27=\"VA\",N27=\"DFC\"),0,VLOOKUP(N27,Rates!A:AM,VLOOKUP(H27&LEFT(G27,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022019BASICA","Original3022019AUTBASIC","3022019AUTBASIC","OriginalAUTBASIC","Original3022019","MAPriAUTBASIC","I013022019","3022019EARLYYEARS","10284Primary","Original3022019EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T27,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T27,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N27,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N27=\"DFC\",0,VLOOKUP(E27,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H27=\"MA\",0,VLOOKUP(AU27&VLOOKUP(N27,Rates!A:G,7,0)&VLOOKUP(N27,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S27*IF(W27=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N27,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E27&IF(O27=\"EARLYYEARS\",VLOOKUP(N27,Rates!$A:$X,24,0),N27)","v":"3022019BASIC"},{"$f":"ROUND(IF(AND(OR(M27=\"VA\",M27=\"FREE\",M27=\"ACAD\"),N27=\"DFC\"),S27,S27*VLOOKUP(AU27&VLOOKUP(N27,Rates!A:G,7,0)&VLOOKUP(N27,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022019BASIC",{"$f":"VLOOKUP(N27,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N27,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H27=\"RA\",0,IF(AU27=\"C\",VLOOKUP(AU27&VLOOKUP(N27,Rates!A:G,7,0)&VLOOKUP(N27,Rates!A:J,10,0)&VLOOKUP(D27,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU27&VLOOKUP(N27,Rates!A:G,7,0)&VLOOKUP(N27,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S27*IF(W27=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CD27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*3/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CE27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*3/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CF27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*3/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CG27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*3/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CH27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*3/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CI27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*3/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CJ27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*3/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CK27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*3/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ27=1,CA27-SUM(CB27:CL27),IF(LEFT(N27,2)=\"ND\",0,IF(D27=\"Original\",CA27*2/36,CA27/VLOOKUP(D27,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151027,"2016-02-01","CK","Original",3022020,{"$f":"VLOOKUP($E28,Schools!$B:$L,2,0)","v":"Alma Primary"},{"$f":"VLOOKUP($E28,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E28,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E28,Schools!$B:$L,11,0)","v":156270},{"$f":"VLOOKUP($E28,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H28=\"MA\",0,VLOOKUP(N28,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E28,Schools!$B:$R,17,0)","v":"FREE"},"AUTBASIC",{"$f":"VLOOKUP(N28,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N28,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E28,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E28,EYDataOriginal1819!$A:$AI,VLOOKUP(N28,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N28,Rates!A$1:W$65573,VLOOKUP(E28,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E28,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N28,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M28=\"VA\",N28=\"DFC\"),0,VLOOKUP(N28,Rates!A:AM,VLOOKUP(H28&LEFT(G28,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022020BASICAcademy","Original3022020AUTBASIC","3022020AUTBASIC","OriginalAUTBASIC","Original3022020","RAPriAUTBASIC","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T28,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T28,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N28,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N28=\"DFC\",0,VLOOKUP(E28,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H28=\"MA\",0,VLOOKUP(AU28&VLOOKUP(N28,Rates!A:G,7,0)&VLOOKUP(N28,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S28*IF(W28=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N28,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E28&IF(O28=\"EARLYYEARS\",VLOOKUP(N28,Rates!$A:$X,24,0),N28)","v":"3022020BASIC"},{"$f":"ROUND(IF(AND(OR(M28=\"VA\",M28=\"FREE\",M28=\"ACAD\"),N28=\"DFC\"),S28,S28*VLOOKUP(AU28&VLOOKUP(N28,Rates!A:G,7,0)&VLOOKUP(N28,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTBASICRAPrimary",0,"Original3022020BASIC",{"$f":"VLOOKUP(N28,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N28,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H28=\"RA\",0,IF(AU28=\"C\",VLOOKUP(AU28&VLOOKUP(N28,Rates!A:G,7,0)&VLOOKUP(N28,Rates!A:J,10,0)&VLOOKUP(D28,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU28&VLOOKUP(N28,Rates!A:G,7,0)&VLOOKUP(N28,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S28*IF(W28=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CD28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*3/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CE28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*3/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CF28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*3/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CG28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*3/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CH28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*3/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CI28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*3/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CJ28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*3/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CK28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*3/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ28=1,CA28-SUM(CB28:CL28),IF(LEFT(N28,2)=\"ND\",0,IF(D28=\"Original\",CA28*2/36,CA28/VLOOKUP(D28,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151028,"2016-02-01","CK","Original",3022021,{"$f":"VLOOKUP($E29,Schools!$B:$L,2,0)","v":"Dollis Infant School"},{"$f":"VLOOKUP($E29,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E29,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E29,Schools!$B:$L,11,0)","v":400042},{"$f":"VLOOKUP($E29,Schools!$B:$Z,12,0)","v":10061},{"$f":"IF(H29=\"MA\",0,VLOOKUP(N29,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E29,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N29,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N29,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E29,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E29,EYDataOriginal1819!$A:$AI,VLOOKUP(N29,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N29,Rates!A$1:W$65573,VLOOKUP(E29,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E29,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N29,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M29=\"VA\",N29=\"DFC\"),0,VLOOKUP(N29,Rates!A:AM,VLOOKUP(H29&LEFT(G29,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022021BASICA","Original3022021AUTBASIC","3022021AUTBASIC","OriginalAUTBASIC","Original3022021","MAPriAUTBASIC","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T29,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T29,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N29,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N29=\"DFC\",0,VLOOKUP(E29,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H29=\"MA\",0,VLOOKUP(AU29&VLOOKUP(N29,Rates!A:G,7,0)&VLOOKUP(N29,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S29*IF(W29=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N29,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E29&IF(O29=\"EARLYYEARS\",VLOOKUP(N29,Rates!$A:$X,24,0),N29)","v":"3022021BASIC"},{"$f":"ROUND(IF(AND(OR(M29=\"VA\",M29=\"FREE\",M29=\"ACAD\"),N29=\"DFC\"),S29,S29*VLOOKUP(AU29&VLOOKUP(N29,Rates!A:G,7,0)&VLOOKUP(N29,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022021BASIC",{"$f":"VLOOKUP(N29,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N29,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H29=\"RA\",0,IF(AU29=\"C\",VLOOKUP(AU29&VLOOKUP(N29,Rates!A:G,7,0)&VLOOKUP(N29,Rates!A:J,10,0)&VLOOKUP(D29,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU29&VLOOKUP(N29,Rates!A:G,7,0)&VLOOKUP(N29,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S29*IF(W29=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CD29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*3/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CE29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*3/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CF29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*3/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CG29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*3/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CH29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*3/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CI29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*3/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CJ29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*3/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CK29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*3/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ29=1,CA29-SUM(CB29:CL29),IF(LEFT(N29,2)=\"ND\",0,IF(D29=\"Original\",CA29*2/36,CA29/VLOOKUP(D29,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151029,"2016-02-01","CK","Original",3022023,{"$f":"VLOOKUP($E30,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E30,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E30,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E30,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E30,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H30=\"MA\",0,VLOOKUP(N30,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E30,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N30,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N30,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E30,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E30,EYDataOriginal1819!$A:$AI,VLOOKUP(N30,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N30,Rates!A$1:W$65573,VLOOKUP(E30,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E30,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N30,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M30=\"VA\",N30=\"DFC\"),0,VLOOKUP(N30,Rates!A:AM,VLOOKUP(H30&LEFT(G30,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022023BASICC","Original3022023AUTBASIC","3022023AUTBASIC","OriginalAUTBASIC","Original3022023","MAPriAUTBASIC","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T30,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T30,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N30,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N30=\"DFC\",0,VLOOKUP(E30,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H30=\"MA\",0,VLOOKUP(AU30&VLOOKUP(N30,Rates!A:G,7,0)&VLOOKUP(N30,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S30*IF(W30=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N30,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E30&IF(O30=\"EARLYYEARS\",VLOOKUP(N30,Rates!$A:$X,24,0),N30)","v":"3022023BASIC"},{"$f":"ROUND(IF(AND(OR(M30=\"VA\",M30=\"FREE\",M30=\"ACAD\"),N30=\"DFC\"),S30,S30*VLOOKUP(AU30&VLOOKUP(N30,Rates!A:G,7,0)&VLOOKUP(N30,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022023BASIC",{"$f":"VLOOKUP(N30,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N30,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H30=\"RA\",0,IF(AU30=\"C\",VLOOKUP(AU30&VLOOKUP(N30,Rates!A:G,7,0)&VLOOKUP(N30,Rates!A:J,10,0)&VLOOKUP(D30,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU30&VLOOKUP(N30,Rates!A:G,7,0)&VLOOKUP(N30,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S30*IF(W30=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CD30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*3/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CE30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*3/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CF30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*3/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CG30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*3/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CH30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*3/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CI30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*3/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CJ30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*3/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CK30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*3/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ30=1,CA30-SUM(CB30:CL30),IF(LEFT(N30,2)=\"ND\",0,IF(D30=\"Original\",CA30*2/36,CA30/VLOOKUP(D30,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151030,"2016-02-01","CK","Original",3022024,{"$f":"VLOOKUP($E31,Schools!$B:$L,2,0)","v":"Fairway Primary School"},{"$f":"VLOOKUP($E31,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E31,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E31,Schools!$B:$L,11,0)","v":400047},{"$f":"VLOOKUP($E31,Schools!$B:$Z,12,0)","v":10064},{"$f":"IF(H31=\"MA\",0,VLOOKUP(N31,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E31,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N31,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N31,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E31,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E31,EYDataOriginal1819!$A:$AI,VLOOKUP(N31,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N31,Rates!A$1:W$65573,VLOOKUP(E31,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E31,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N31,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M31=\"VA\",N31=\"DFC\"),0,VLOOKUP(N31,Rates!A:AM,VLOOKUP(H31&LEFT(G31,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022024BASICA","Original3022024AUTBASIC","3022024AUTBASIC","OriginalAUTBASIC","Original3022024","MAPriAUTBASIC","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T31,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T31,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N31,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N31=\"DFC\",0,VLOOKUP(E31,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H31=\"MA\",0,VLOOKUP(AU31&VLOOKUP(N31,Rates!A:G,7,0)&VLOOKUP(N31,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S31*IF(W31=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N31,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E31&IF(O31=\"EARLYYEARS\",VLOOKUP(N31,Rates!$A:$X,24,0),N31)","v":"3022024BASIC"},{"$f":"ROUND(IF(AND(OR(M31=\"VA\",M31=\"FREE\",M31=\"ACAD\"),N31=\"DFC\"),S31,S31*VLOOKUP(AU31&VLOOKUP(N31,Rates!A:G,7,0)&VLOOKUP(N31,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022024BASIC",{"$f":"VLOOKUP(N31,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N31,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H31=\"RA\",0,IF(AU31=\"C\",VLOOKUP(AU31&VLOOKUP(N31,Rates!A:G,7,0)&VLOOKUP(N31,Rates!A:J,10,0)&VLOOKUP(D31,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU31&VLOOKUP(N31,Rates!A:G,7,0)&VLOOKUP(N31,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S31*IF(W31=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CD31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*3/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CE31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*3/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CF31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*3/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CG31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*3/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CH31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*3/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CI31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*3/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CJ31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*3/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CK31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*3/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ31=1,CA31-SUM(CB31:CL31),IF(LEFT(N31,2)=\"ND\",0,IF(D31=\"Original\",CA31*2/36,CA31/VLOOKUP(D31,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151031,"2016-02-01","CK","Original",3022026,{"$f":"VLOOKUP($E32,Schools!$B:$L,2,0)","v":"Frith Manor School"},{"$f":"VLOOKUP($E32,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E32,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E32,Schools!$B:$L,11,0)","v":400082},{"$f":"VLOOKUP($E32,Schools!$B:$Z,12,0)","v":10066},{"$f":"IF(H32=\"MA\",0,VLOOKUP(N32,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E32,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N32,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N32,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E32,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E32,EYDataOriginal1819!$A:$AI,VLOOKUP(N32,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N32,Rates!A$1:W$65573,VLOOKUP(E32,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E32,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N32,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M32=\"VA\",N32=\"DFC\"),0,VLOOKUP(N32,Rates!A:AM,VLOOKUP(H32&LEFT(G32,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022026BASICA","Original3022026AUTBASIC","3022026AUTBASIC","OriginalAUTBASIC","Original3022026","MAPriAUTBASIC","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T32,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T32,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N32,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N32=\"DFC\",0,VLOOKUP(E32,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H32=\"MA\",0,VLOOKUP(AU32&VLOOKUP(N32,Rates!A:G,7,0)&VLOOKUP(N32,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S32*IF(W32=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N32,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E32&IF(O32=\"EARLYYEARS\",VLOOKUP(N32,Rates!$A:$X,24,0),N32)","v":"3022026BASIC"},{"$f":"ROUND(IF(AND(OR(M32=\"VA\",M32=\"FREE\",M32=\"ACAD\"),N32=\"DFC\"),S32,S32*VLOOKUP(AU32&VLOOKUP(N32,Rates!A:G,7,0)&VLOOKUP(N32,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022026BASIC",{"$f":"VLOOKUP(N32,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N32,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H32=\"RA\",0,IF(AU32=\"C\",VLOOKUP(AU32&VLOOKUP(N32,Rates!A:G,7,0)&VLOOKUP(N32,Rates!A:J,10,0)&VLOOKUP(D32,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU32&VLOOKUP(N32,Rates!A:G,7,0)&VLOOKUP(N32,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S32*IF(W32=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CD32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*3/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CE32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*3/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CF32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*3/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CG32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*3/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CH32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*3/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CI32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*3/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CJ32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*3/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CK32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*3/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ32=1,CA32-SUM(CB32:CL32),IF(LEFT(N32,2)=\"ND\",0,IF(D32=\"Original\",CA32*2/36,CA32/VLOOKUP(D32,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151032,"2016-02-01","CK","Original",3022029,{"$f":"VLOOKUP($E33,Schools!$B:$L,2,0)","v":"Goldbeaters Primary School"},{"$f":"VLOOKUP($E33,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E33,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E33,Schools!$B:$L,11,0)","v":400035},{"$f":"VLOOKUP($E33,Schools!$B:$Z,12,0)","v":10069},{"$f":"IF(H33=\"MA\",0,VLOOKUP(N33,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E33,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N33,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N33,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E33,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E33,EYDataOriginal1819!$A:$AI,VLOOKUP(N33,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N33,Rates!A$1:W$65573,VLOOKUP(E33,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E33,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N33,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M33=\"VA\",N33=\"DFC\"),0,VLOOKUP(N33,Rates!A:AM,VLOOKUP(H33&LEFT(G33,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022029BASICA","Original3022029AUTBASIC","3022029AUTBASIC","OriginalAUTBASIC","Original3022029","MAPriAUTBASIC","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T33,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T33,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N33,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N33=\"DFC\",0,VLOOKUP(E33,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H33=\"MA\",0,VLOOKUP(AU33&VLOOKUP(N33,Rates!A:G,7,0)&VLOOKUP(N33,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S33*IF(W33=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N33,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E33&IF(O33=\"EARLYYEARS\",VLOOKUP(N33,Rates!$A:$X,24,0),N33)","v":"3022029BASIC"},{"$f":"ROUND(IF(AND(OR(M33=\"VA\",M33=\"FREE\",M33=\"ACAD\"),N33=\"DFC\"),S33,S33*VLOOKUP(AU33&VLOOKUP(N33,Rates!A:G,7,0)&VLOOKUP(N33,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022029BASIC",{"$f":"VLOOKUP(N33,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N33,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H33=\"RA\",0,IF(AU33=\"C\",VLOOKUP(AU33&VLOOKUP(N33,Rates!A:G,7,0)&VLOOKUP(N33,Rates!A:J,10,0)&VLOOKUP(D33,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU33&VLOOKUP(N33,Rates!A:G,7,0)&VLOOKUP(N33,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S33*IF(W33=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CD33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*3/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CE33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*3/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CF33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*3/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CG33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*3/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CH33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*3/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CI33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*3/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CJ33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*3/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CK33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*3/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ33=1,CA33-SUM(CB33:CL33),IF(LEFT(N33,2)=\"ND\",0,IF(D33=\"Original\",CA33*2/36,CA33/VLOOKUP(D33,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151033,"2016-02-01","CK","Original",3022031,{"$f":"VLOOKUP($E34,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E34,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E34,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E34,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E34,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H34=\"MA\",0,VLOOKUP(N34,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E34,Schools!$B:$R,17,0)","v":"FOU"},"AUTBASIC",{"$f":"VLOOKUP(N34,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N34,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E34,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E34,EYDataOriginal1819!$A:$AI,VLOOKUP(N34,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N34,Rates!A$1:W$65573,VLOOKUP(E34,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E34,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N34,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M34=\"VA\",N34=\"DFC\"),0,VLOOKUP(N34,Rates!A:AM,VLOOKUP(H34&LEFT(G34,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022031BASICA","Original3022031AUTBASIC","3022031AUTBASIC","OriginalAUTBASIC","Original3022031","MAPriAUTBASIC","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T34,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T34,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N34,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N34=\"DFC\",0,VLOOKUP(E34,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H34=\"MA\",0,VLOOKUP(AU34&VLOOKUP(N34,Rates!A:G,7,0)&VLOOKUP(N34,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S34*IF(W34=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N34,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E34&IF(O34=\"EARLYYEARS\",VLOOKUP(N34,Rates!$A:$X,24,0),N34)","v":"3022031BASIC"},{"$f":"ROUND(IF(AND(OR(M34=\"VA\",M34=\"FREE\",M34=\"ACAD\"),N34=\"DFC\"),S34,S34*VLOOKUP(AU34&VLOOKUP(N34,Rates!A:G,7,0)&VLOOKUP(N34,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022031BASIC",{"$f":"VLOOKUP(N34,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N34,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H34=\"RA\",0,IF(AU34=\"C\",VLOOKUP(AU34&VLOOKUP(N34,Rates!A:G,7,0)&VLOOKUP(N34,Rates!A:J,10,0)&VLOOKUP(D34,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU34&VLOOKUP(N34,Rates!A:G,7,0)&VLOOKUP(N34,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S34*IF(W34=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CD34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*3/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CE34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*3/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CF34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*3/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CG34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*3/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CH34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*3/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CI34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*3/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CJ34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*3/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CK34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*3/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ34=1,CA34-SUM(CB34:CL34),IF(LEFT(N34,2)=\"ND\",0,IF(D34=\"Original\",CA34*2/36,CA34/VLOOKUP(D34,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151034,"2016-02-01","CK","Original",3022032,{"$f":"VLOOKUP($E35,Schools!$B:$L,2,0)","v":"Holly Park School"},{"$f":"VLOOKUP($E35,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E35,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E35,Schools!$B:$L,11,0)","v":400084},{"$f":"VLOOKUP($E35,Schools!$B:$Z,12,0)","v":10072},{"$f":"IF(H35=\"MA\",0,VLOOKUP(N35,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E35,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N35,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N35,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E35,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E35,EYDataOriginal1819!$A:$AI,VLOOKUP(N35,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N35,Rates!A$1:W$65573,VLOOKUP(E35,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E35,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N35,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M35=\"VA\",N35=\"DFC\"),0,VLOOKUP(N35,Rates!A:AM,VLOOKUP(H35&LEFT(G35,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022032BASICA","Original3022032AUTBASIC","3022032AUTBASIC","OriginalAUTBASIC","Original3022032","MAPriAUTBASIC","I013022032","3022032EARLYYEARS","10284Primary","Original3022032EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T35,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T35,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N35,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N35=\"DFC\",0,VLOOKUP(E35,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H35=\"MA\",0,VLOOKUP(AU35&VLOOKUP(N35,Rates!A:G,7,0)&VLOOKUP(N35,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S35*IF(W35=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N35,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E35&IF(O35=\"EARLYYEARS\",VLOOKUP(N35,Rates!$A:$X,24,0),N35)","v":"3022032BASIC"},{"$f":"ROUND(IF(AND(OR(M35=\"VA\",M35=\"FREE\",M35=\"ACAD\"),N35=\"DFC\"),S35,S35*VLOOKUP(AU35&VLOOKUP(N35,Rates!A:G,7,0)&VLOOKUP(N35,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022032BASIC",{"$f":"VLOOKUP(N35,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N35,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H35=\"RA\",0,IF(AU35=\"C\",VLOOKUP(AU35&VLOOKUP(N35,Rates!A:G,7,0)&VLOOKUP(N35,Rates!A:J,10,0)&VLOOKUP(D35,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU35&VLOOKUP(N35,Rates!A:G,7,0)&VLOOKUP(N35,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S35*IF(W35=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CD35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*3/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CE35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*3/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CF35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*3/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CG35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*3/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CH35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*3/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CI35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*3/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CJ35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*3/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CK35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*3/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ35=1,CA35-SUM(CB35:CL35),IF(LEFT(N35,2)=\"ND\",0,IF(D35=\"Original\",CA35*2/36,CA35/VLOOKUP(D35,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151035,"2016-02-01","CK","Original",3022036,{"$f":"VLOOKUP($E36,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E36,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E36,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E36,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E36,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H36=\"MA\",0,VLOOKUP(N36,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E36,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N36,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N36,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E36,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E36,EYDataOriginal1819!$A:$AI,VLOOKUP(N36,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N36,Rates!A$1:W$65573,VLOOKUP(E36,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E36,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N36,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M36=\"VA\",N36=\"DFC\"),0,VLOOKUP(N36,Rates!A:AM,VLOOKUP(H36&LEFT(G36,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022036BASICA","Original3022036AUTBASIC","3022036AUTBASIC","OriginalAUTBASIC","Original3022036","MAPriAUTBASIC","I013022036","3022036EARLYYEARS","10284Primary","Original3022036EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T36,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T36,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N36,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N36=\"DFC\",0,VLOOKUP(E36,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H36=\"MA\",0,VLOOKUP(AU36&VLOOKUP(N36,Rates!A:G,7,0)&VLOOKUP(N36,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S36*IF(W36=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N36,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E36&IF(O36=\"EARLYYEARS\",VLOOKUP(N36,Rates!$A:$X,24,0),N36)","v":"3022036BASIC"},{"$f":"ROUND(IF(AND(OR(M36=\"VA\",M36=\"FREE\",M36=\"ACAD\"),N36=\"DFC\"),S36,S36*VLOOKUP(AU36&VLOOKUP(N36,Rates!A:G,7,0)&VLOOKUP(N36,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022036BASIC",{"$f":"VLOOKUP(N36,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N36,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H36=\"RA\",0,IF(AU36=\"C\",VLOOKUP(AU36&VLOOKUP(N36,Rates!A:G,7,0)&VLOOKUP(N36,Rates!A:J,10,0)&VLOOKUP(D36,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU36&VLOOKUP(N36,Rates!A:G,7,0)&VLOOKUP(N36,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S36*IF(W36=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CD36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*3/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CE36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*3/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CF36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*3/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CG36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*3/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CH36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*3/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CI36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*3/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CJ36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*3/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CK36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*3/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ36=1,CA36-SUM(CB36:CL36),IF(LEFT(N36,2)=\"ND\",0,IF(D36=\"Original\",CA36*2/36,CA36/VLOOKUP(D36,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151036,"2016-02-01","CK","Original",3022037,{"$f":"VLOOKUP($E37,Schools!$B:$L,2,0)","v":"Manorside Primary School"},{"$f":"VLOOKUP($E37,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E37,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E37,Schools!$B:$L,11,0)","v":400030},{"$f":"VLOOKUP($E37,Schools!$B:$Z,12,0)","v":10075},{"$f":"IF(H37=\"MA\",0,VLOOKUP(N37,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E37,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N37,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N37,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E37,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E37,EYDataOriginal1819!$A:$AI,VLOOKUP(N37,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N37,Rates!A$1:W$65573,VLOOKUP(E37,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E37,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N37,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M37=\"VA\",N37=\"DFC\"),0,VLOOKUP(N37,Rates!A:AM,VLOOKUP(H37&LEFT(G37,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022037BASICA","Original3022037AUTBASIC","3022037AUTBASIC","OriginalAUTBASIC","Original3022037","MAPriAUTBASIC","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T37,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T37,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N37,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N37=\"DFC\",0,VLOOKUP(E37,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H37=\"MA\",0,VLOOKUP(AU37&VLOOKUP(N37,Rates!A:G,7,0)&VLOOKUP(N37,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S37*IF(W37=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N37,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E37&IF(O37=\"EARLYYEARS\",VLOOKUP(N37,Rates!$A:$X,24,0),N37)","v":"3022037BASIC"},{"$f":"ROUND(IF(AND(OR(M37=\"VA\",M37=\"FREE\",M37=\"ACAD\"),N37=\"DFC\"),S37,S37*VLOOKUP(AU37&VLOOKUP(N37,Rates!A:G,7,0)&VLOOKUP(N37,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022037BASIC",{"$f":"VLOOKUP(N37,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N37,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H37=\"RA\",0,IF(AU37=\"C\",VLOOKUP(AU37&VLOOKUP(N37,Rates!A:G,7,0)&VLOOKUP(N37,Rates!A:J,10,0)&VLOOKUP(D37,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU37&VLOOKUP(N37,Rates!A:G,7,0)&VLOOKUP(N37,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S37*IF(W37=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CD37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*3/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CE37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*3/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CF37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*3/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CG37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*3/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CH37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*3/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CI37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*3/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CJ37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*3/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CK37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*3/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ37=1,CA37-SUM(CB37:CL37),IF(LEFT(N37,2)=\"ND\",0,IF(D37=\"Original\",CA37*2/36,CA37/VLOOKUP(D37,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151037,"2016-02-01","CK","Original",3022038,{"$f":"VLOOKUP($E38,Schools!$B:$L,2,0)","v":"Parkfield Primary School"},{"$f":"VLOOKUP($E38,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E38,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E38,Schools!$B:$L,11,0)","v":152217},{"$f":"VLOOKUP($E38,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H38=\"MA\",0,VLOOKUP(N38,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E38,Schools!$B:$R,17,0)","v":"ACAD"},"AUTBASIC",{"$f":"VLOOKUP(N38,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N38,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E38,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E38,EYDataOriginal1819!$A:$AI,VLOOKUP(N38,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N38,Rates!A$1:W$65573,VLOOKUP(E38,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E38,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N38,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M38=\"VA\",N38=\"DFC\"),0,VLOOKUP(N38,Rates!A:AM,VLOOKUP(H38&LEFT(G38,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022038BASICAcademy","Original3022038AUTBASIC","3022038AUTBASIC","OriginalAUTBASIC","Original3022038","RAPriAUTBASIC","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T38,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T38,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N38,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N38=\"DFC\",0,VLOOKUP(E38,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H38=\"MA\",0,VLOOKUP(AU38&VLOOKUP(N38,Rates!A:G,7,0)&VLOOKUP(N38,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S38*IF(W38=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N38,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E38&IF(O38=\"EARLYYEARS\",VLOOKUP(N38,Rates!$A:$X,24,0),N38)","v":"3022038BASIC"},{"$f":"ROUND(IF(AND(OR(M38=\"VA\",M38=\"FREE\",M38=\"ACAD\"),N38=\"DFC\"),S38,S38*VLOOKUP(AU38&VLOOKUP(N38,Rates!A:G,7,0)&VLOOKUP(N38,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICRAPrimary",{"$error":"#N/A"},"Original3022038BASIC",{"$f":"VLOOKUP(N38,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N38,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H38=\"RA\",0,IF(AU38=\"C\",VLOOKUP(AU38&VLOOKUP(N38,Rates!A:G,7,0)&VLOOKUP(N38,Rates!A:J,10,0)&VLOOKUP(D38,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU38&VLOOKUP(N38,Rates!A:G,7,0)&VLOOKUP(N38,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S38*IF(W38=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CD38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*3/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CE38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*3/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CF38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*3/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CG38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*3/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CH38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*3/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CI38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*3/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CJ38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*3/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CK38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*3/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ38=1,CA38-SUM(CB38:CL38),IF(LEFT(N38,2)=\"ND\",0,IF(D38=\"Original\",CA38*2/36,CA38/VLOOKUP(D38,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151038,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E39,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E39,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E39,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E39,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E39,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H39=\"MA\",0,VLOOKUP(N39,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E39,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N39,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N39,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E39,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E39,EYDataOriginal1819!$A:$AI,VLOOKUP(N39,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N39,Rates!A$1:W$65573,VLOOKUP(E39,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E39,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N39,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M39=\"VA\",N39=\"DFC\"),0,VLOOKUP(N39,Rates!A:AM,VLOOKUP(H39&LEFT(G39,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022045BASICA","Original3022045AUTBASIC","3022045AUTBASIC","OriginalAUTBASIC","Original3022045","MAPriAUTBASIC","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T39,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T39,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N39,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N39=\"DFC\",0,VLOOKUP(E39,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H39=\"MA\",0,VLOOKUP(AU39&VLOOKUP(N39,Rates!A:G,7,0)&VLOOKUP(N39,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S39*IF(W39=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N39,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E39&IF(O39=\"EARLYYEARS\",VLOOKUP(N39,Rates!$A:$X,24,0),N39)","v":"3022045BASIC"},{"$f":"ROUND(IF(AND(OR(M39=\"VA\",M39=\"FREE\",M39=\"ACAD\"),N39=\"DFC\"),S39,S39*VLOOKUP(AU39&VLOOKUP(N39,Rates!A:G,7,0)&VLOOKUP(N39,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022045BASIC",{"$f":"VLOOKUP(N39,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N39,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H39=\"RA\",0,IF(AU39=\"C\",VLOOKUP(AU39&VLOOKUP(N39,Rates!A:G,7,0)&VLOOKUP(N39,Rates!A:J,10,0)&VLOOKUP(D39,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU39&VLOOKUP(N39,Rates!A:G,7,0)&VLOOKUP(N39,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S39*IF(W39=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CD39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*3/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CE39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*3/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CF39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*3/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CG39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*3/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CH39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*3/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CI39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*3/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CJ39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*3/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CK39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*3/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ39=1,CA39-SUM(CB39:CL39),IF(LEFT(N39,2)=\"ND\",0,IF(D39=\"Original\",CA39*2/36,CA39/VLOOKUP(D39,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151039,"2016-02-01","CK","Original",3022047,{"$f":"VLOOKUP($E40,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E40,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E40,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E40,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E40,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H40=\"MA\",0,VLOOKUP(N40,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E40,Schools!$B:$R,17,0)","v":"ACAD"},"AUTBASIC",{"$f":"VLOOKUP(N40,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N40,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E40,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E40,EYDataOriginal1819!$A:$AI,VLOOKUP(N40,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N40,Rates!A$1:W$65573,VLOOKUP(E40,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E40,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N40,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M40=\"VA\",N40=\"DFC\"),0,VLOOKUP(N40,Rates!A:AM,VLOOKUP(H40&LEFT(G40,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022047BASICAcademy","Original3022047AUTBASIC","3022047AUTBASIC","OriginalAUTBASIC","Original3022047","RAPriAUTBASIC","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T40,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T40,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N40,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N40=\"DFC\",0,VLOOKUP(E40,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H40=\"MA\",0,VLOOKUP(AU40&VLOOKUP(N40,Rates!A:G,7,0)&VLOOKUP(N40,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S40*IF(W40=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N40,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E40&IF(O40=\"EARLYYEARS\",VLOOKUP(N40,Rates!$A:$X,24,0),N40)","v":"3022047BASIC"},{"$f":"ROUND(IF(AND(OR(M40=\"VA\",M40=\"FREE\",M40=\"ACAD\"),N40=\"DFC\"),S40,S40*VLOOKUP(AU40&VLOOKUP(N40,Rates!A:G,7,0)&VLOOKUP(N40,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICRAPrimary",{"$error":"#N/A"},"Original3022047BASIC",{"$f":"VLOOKUP(N40,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N40,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H40=\"RA\",0,IF(AU40=\"C\",VLOOKUP(AU40&VLOOKUP(N40,Rates!A:G,7,0)&VLOOKUP(N40,Rates!A:J,10,0)&VLOOKUP(D40,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU40&VLOOKUP(N40,Rates!A:G,7,0)&VLOOKUP(N40,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S40*IF(W40=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CD40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*3/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CE40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*3/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CF40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*3/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CG40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*3/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CH40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*3/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CI40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*3/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CJ40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*3/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CK40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*3/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ40=1,CA40-SUM(CB40:CL40),IF(LEFT(N40,2)=\"ND\",0,IF(D40=\"Original\",CA40*2/36,CA40/VLOOKUP(D40,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151040,"2016-02-01","CK","Original",3022048,{"$f":"VLOOKUP($E41,Schools!$B:$L,2,0)","v":"Millbrook Park CE Primary School"},{"$f":"VLOOKUP($E41,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E41,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E41,Schools!$B:$L,11,0)","v":155126},{"$f":"VLOOKUP($E41,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H41=\"MA\",0,VLOOKUP(N41,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E41,Schools!$B:$R,17,0)","v":"ACAD"},"AUTBASIC",{"$f":"VLOOKUP(N41,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N41,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E41,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E41,EYDataOriginal1819!$A:$AI,VLOOKUP(N41,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N41,Rates!A$1:W$65573,VLOOKUP(E41,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E41,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N41,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M41=\"VA\",N41=\"DFC\"),0,VLOOKUP(N41,Rates!A:AM,VLOOKUP(H41&LEFT(G41,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022048BASICAcademy","Original3022048AUTBASIC","3022048AUTBASIC","OriginalAUTBASIC","Original3022048","RAPriAUTBASIC","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T41,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T41,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N41,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N41=\"DFC\",0,VLOOKUP(E41,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H41=\"MA\",0,VLOOKUP(AU41&VLOOKUP(N41,Rates!A:G,7,0)&VLOOKUP(N41,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S41*IF(W41=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N41,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E41&IF(O41=\"EARLYYEARS\",VLOOKUP(N41,Rates!$A:$X,24,0),N41)","v":"3022048BASIC"},{"$f":"ROUND(IF(AND(OR(M41=\"VA\",M41=\"FREE\",M41=\"ACAD\"),N41=\"DFC\"),S41,S41*VLOOKUP(AU41&VLOOKUP(N41,Rates!A:G,7,0)&VLOOKUP(N41,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICRAPrimary",{"$error":"#N/A"},"Original3022048BASIC",{"$f":"VLOOKUP(N41,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N41,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H41=\"RA\",0,IF(AU41=\"C\",VLOOKUP(AU41&VLOOKUP(N41,Rates!A:G,7,0)&VLOOKUP(N41,Rates!A:J,10,0)&VLOOKUP(D41,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU41&VLOOKUP(N41,Rates!A:G,7,0)&VLOOKUP(N41,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S41*IF(W41=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CD41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*3/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CE41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*3/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CF41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*3/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CG41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*3/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CH41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*3/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CI41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*3/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CJ41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*3/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CK41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*3/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ41=1,CA41-SUM(CB41:CL41),IF(LEFT(N41,2)=\"ND\",0,IF(D41=\"Original\",CA41*2/36,CA41/VLOOKUP(D41,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151041,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E42,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E42,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E42,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E42,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E42,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H42=\"MA\",0,VLOOKUP(N42,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E42,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N42,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N42,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E42,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E42,EYDataOriginal1819!$A:$AI,VLOOKUP(N42,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N42,Rates!A$1:W$65573,VLOOKUP(E42,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E42,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N42,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M42=\"VA\",N42=\"DFC\"),0,VLOOKUP(N42,Rates!A:AM,VLOOKUP(H42&LEFT(G42,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022052BASICA","Original3022052AUTBASIC","3022052AUTBASIC","OriginalAUTBASIC","Original3022052","MAPriAUTBASIC","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T42,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T42,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N42,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N42=\"DFC\",0,VLOOKUP(E42,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H42=\"MA\",0,VLOOKUP(AU42&VLOOKUP(N42,Rates!A:G,7,0)&VLOOKUP(N42,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S42*IF(W42=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N42,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E42&IF(O42=\"EARLYYEARS\",VLOOKUP(N42,Rates!$A:$X,24,0),N42)","v":"3022052BASIC"},{"$f":"ROUND(IF(AND(OR(M42=\"VA\",M42=\"FREE\",M42=\"ACAD\"),N42=\"DFC\"),S42,S42*VLOOKUP(AU42&VLOOKUP(N42,Rates!A:G,7,0)&VLOOKUP(N42,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTBASICMAPrimary",0,"Original3022052BASIC",{"$f":"VLOOKUP(N42,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N42,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H42=\"RA\",0,IF(AU42=\"C\",VLOOKUP(AU42&VLOOKUP(N42,Rates!A:G,7,0)&VLOOKUP(N42,Rates!A:J,10,0)&VLOOKUP(D42,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU42&VLOOKUP(N42,Rates!A:G,7,0)&VLOOKUP(N42,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S42*IF(W42=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CD42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*3/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CE42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*3/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CF42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*3/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CG42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*3/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CH42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*3/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CI42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*3/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CJ42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*3/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CK42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*3/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ42=1,CA42-SUM(CB42:CL42),IF(LEFT(N42,2)=\"ND\",0,IF(D42=\"Original\",CA42*2/36,CA42/VLOOKUP(D42,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151042,"2016-02-01","CK","Original",3022055,{"$f":"VLOOKUP($E43,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E43,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E43,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E43,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E43,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H43=\"MA\",0,VLOOKUP(N43,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E43,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N43,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N43,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E43,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E43,EYDataOriginal1819!$A:$AI,VLOOKUP(N43,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N43,Rates!A$1:W$65573,VLOOKUP(E43,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E43,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N43,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M43=\"VA\",N43=\"DFC\"),0,VLOOKUP(N43,Rates!A:AM,VLOOKUP(H43&LEFT(G43,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022055BASICA","Original3022055AUTBASIC","3022055AUTBASIC","OriginalAUTBASIC","Original3022055","MAPriAUTBASIC","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T43,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T43,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N43,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N43=\"DFC\",0,VLOOKUP(E43,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H43=\"MA\",0,VLOOKUP(AU43&VLOOKUP(N43,Rates!A:G,7,0)&VLOOKUP(N43,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S43*IF(W43=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N43,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E43&IF(O43=\"EARLYYEARS\",VLOOKUP(N43,Rates!$A:$X,24,0),N43)","v":"3022055BASIC"},{"$f":"ROUND(IF(AND(OR(M43=\"VA\",M43=\"FREE\",M43=\"ACAD\"),N43=\"DFC\"),S43,S43*VLOOKUP(AU43&VLOOKUP(N43,Rates!A:G,7,0)&VLOOKUP(N43,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022055BASIC",{"$f":"VLOOKUP(N43,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N43,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H43=\"RA\",0,IF(AU43=\"C\",VLOOKUP(AU43&VLOOKUP(N43,Rates!A:G,7,0)&VLOOKUP(N43,Rates!A:J,10,0)&VLOOKUP(D43,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU43&VLOOKUP(N43,Rates!A:G,7,0)&VLOOKUP(N43,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S43*IF(W43=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CD43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*3/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CE43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*3/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CF43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*3/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CG43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*3/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CH43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*3/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CI43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*3/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CJ43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*3/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CK43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*3/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ43=1,CA43-SUM(CB43:CL43),IF(LEFT(N43,2)=\"ND\",0,IF(D43=\"Original\",CA43*2/36,CA43/VLOOKUP(D43,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151043,"2016-02-01","CK","Original",3022057,{"$f":"VLOOKUP($E44,Schools!$B:$L,2,0)","v":"Underhill School"},{"$f":"VLOOKUP($E44,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E44,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E44,Schools!$B:$L,11,0)","v":400053},{"$f":"VLOOKUP($E44,Schools!$B:$Z,12,0)","v":10103},{"$f":"IF(H44=\"MA\",0,VLOOKUP(N44,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E44,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N44,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N44,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E44,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E44,EYDataOriginal1819!$A:$AI,VLOOKUP(N44,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N44,Rates!A$1:W$65573,VLOOKUP(E44,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E44,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N44,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M44=\"VA\",N44=\"DFC\"),0,VLOOKUP(N44,Rates!A:AM,VLOOKUP(H44&LEFT(G44,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022057BASICB","Original3022057AUTBASIC","3022057AUTBASIC","OriginalAUTBASIC","Original3022057","MAPriAUTBASIC","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T44,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T44,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N44,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N44=\"DFC\",0,VLOOKUP(E44,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H44=\"MA\",0,VLOOKUP(AU44&VLOOKUP(N44,Rates!A:G,7,0)&VLOOKUP(N44,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S44*IF(W44=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N44,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E44&IF(O44=\"EARLYYEARS\",VLOOKUP(N44,Rates!$A:$X,24,0),N44)","v":"3022057BASIC"},{"$f":"ROUND(IF(AND(OR(M44=\"VA\",M44=\"FREE\",M44=\"ACAD\"),N44=\"DFC\"),S44,S44*VLOOKUP(AU44&VLOOKUP(N44,Rates!A:G,7,0)&VLOOKUP(N44,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022057BASIC",{"$f":"VLOOKUP(N44,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N44,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H44=\"RA\",0,IF(AU44=\"C\",VLOOKUP(AU44&VLOOKUP(N44,Rates!A:G,7,0)&VLOOKUP(N44,Rates!A:J,10,0)&VLOOKUP(D44,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU44&VLOOKUP(N44,Rates!A:G,7,0)&VLOOKUP(N44,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S44*IF(W44=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CD44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*3/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CE44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*3/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CF44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*3/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CG44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*3/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CH44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*3/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CI44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*3/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CJ44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*3/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CK44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*3/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ44=1,CA44-SUM(CB44:CL44),IF(LEFT(N44,2)=\"ND\",0,IF(D44=\"Original\",CA44*2/36,CA44/VLOOKUP(D44,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151044,"2016-02-01","CK","Original",3022060,{"$f":"VLOOKUP($E45,Schools!$B:$L,2,0)","v":"Whitings Hill Primary School"},{"$f":"VLOOKUP($E45,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E45,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E45,Schools!$B:$L,11,0)","v":400011},{"$f":"VLOOKUP($E45,Schools!$B:$Z,12,0)","v":10105},{"$f":"IF(H45=\"MA\",0,VLOOKUP(N45,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E45,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N45,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N45,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E45,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E45,EYDataOriginal1819!$A:$AI,VLOOKUP(N45,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N45,Rates!A$1:W$65573,VLOOKUP(E45,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E45,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N45,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M45=\"VA\",N45=\"DFC\"),0,VLOOKUP(N45,Rates!A:AM,VLOOKUP(H45&LEFT(G45,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022060BASICA","Original3022060AUTBASIC","3022060AUTBASIC","OriginalAUTBASIC","Original3022060","MAPriAUTBASIC","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T45,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T45,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N45,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N45=\"DFC\",0,VLOOKUP(E45,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H45=\"MA\",0,VLOOKUP(AU45&VLOOKUP(N45,Rates!A:G,7,0)&VLOOKUP(N45,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S45*IF(W45=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N45,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E45&IF(O45=\"EARLYYEARS\",VLOOKUP(N45,Rates!$A:$X,24,0),N45)","v":"3022060BASIC"},{"$f":"ROUND(IF(AND(OR(M45=\"VA\",M45=\"FREE\",M45=\"ACAD\"),N45=\"DFC\"),S45,S45*VLOOKUP(AU45&VLOOKUP(N45,Rates!A:G,7,0)&VLOOKUP(N45,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022060BASIC",{"$f":"VLOOKUP(N45,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N45,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H45=\"RA\",0,IF(AU45=\"C\",VLOOKUP(AU45&VLOOKUP(N45,Rates!A:G,7,0)&VLOOKUP(N45,Rates!A:J,10,0)&VLOOKUP(D45,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU45&VLOOKUP(N45,Rates!A:G,7,0)&VLOOKUP(N45,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S45*IF(W45=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CD45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*3/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CE45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*3/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CF45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*3/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CG45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*3/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CH45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*3/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CI45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*3/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CJ45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*3/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CK45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*3/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ45=1,CA45-SUM(CB45:CL45),IF(LEFT(N45,2)=\"ND\",0,IF(D45=\"Original\",CA45*2/36,CA45/VLOOKUP(D45,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151045,"2016-02-01","CK","Original",3022070,{"$f":"VLOOKUP($E46,Schools!$B:$L,2,0)","v":"Sunnyfields Primary School"},{"$f":"VLOOKUP($E46,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E46,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E46,Schools!$B:$L,11,0)","v":400038},{"$f":"VLOOKUP($E46,Schools!$B:$Z,12,0)","v":10097},{"$f":"IF(H46=\"MA\",0,VLOOKUP(N46,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E46,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N46,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N46,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E46,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E46,EYDataOriginal1819!$A:$AI,VLOOKUP(N46,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N46,Rates!A$1:W$65573,VLOOKUP(E46,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E46,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N46,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M46=\"VA\",N46=\"DFC\"),0,VLOOKUP(N46,Rates!A:AM,VLOOKUP(H46&LEFT(G46,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022070BASICD","Original3022070AUTBASIC","3022070AUTBASIC","OriginalAUTBASIC","Original3022070","MAPriAUTBASIC","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T46,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T46,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N46,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N46=\"DFC\",0,VLOOKUP(E46,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H46=\"MA\",0,VLOOKUP(AU46&VLOOKUP(N46,Rates!A:G,7,0)&VLOOKUP(N46,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S46*IF(W46=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N46,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E46&IF(O46=\"EARLYYEARS\",VLOOKUP(N46,Rates!$A:$X,24,0),N46)","v":"3022070BASIC"},{"$f":"ROUND(IF(AND(OR(M46=\"VA\",M46=\"FREE\",M46=\"ACAD\"),N46=\"DFC\"),S46,S46*VLOOKUP(AU46&VLOOKUP(N46,Rates!A:G,7,0)&VLOOKUP(N46,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022070BASIC",{"$f":"VLOOKUP(N46,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N46,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H46=\"RA\",0,IF(AU46=\"C\",VLOOKUP(AU46&VLOOKUP(N46,Rates!A:G,7,0)&VLOOKUP(N46,Rates!A:J,10,0)&VLOOKUP(D46,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU46&VLOOKUP(N46,Rates!A:G,7,0)&VLOOKUP(N46,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S46*IF(W46=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CD46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*3/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CE46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*3/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CF46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*3/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CG46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*3/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CH46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*3/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CI46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*3/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CJ46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*3/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CK46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*3/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ46=1,CA46-SUM(CB46:CL46),IF(LEFT(N46,2)=\"ND\",0,IF(D46=\"Original\",CA46*2/36,CA46/VLOOKUP(D46,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151046,"2016-02-01","CK","Original",3022071,{"$f":"VLOOKUP($E47,Schools!$B:$L,2,0)","v":"Queenswell Infant and Nursery School"},{"$f":"VLOOKUP($E47,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E47,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E47,Schools!$B:$L,11,0)","v":400010},{"$f":"VLOOKUP($E47,Schools!$B:$Z,12,0)","v":10119},{"$f":"IF(H47=\"MA\",0,VLOOKUP(N47,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E47,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N47,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N47,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E47,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E47,EYDataOriginal1819!$A:$AI,VLOOKUP(N47,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N47,Rates!A$1:W$65573,VLOOKUP(E47,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E47,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N47,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M47=\"VA\",N47=\"DFC\"),0,VLOOKUP(N47,Rates!A:AM,VLOOKUP(H47&LEFT(G47,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022071BASICC","Original3022071AUTBASIC","3022071AUTBASIC","OriginalAUTBASIC","Original3022071","MAPriAUTBASIC","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T47,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T47,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N47,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N47=\"DFC\",0,VLOOKUP(E47,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H47=\"MA\",0,VLOOKUP(AU47&VLOOKUP(N47,Rates!A:G,7,0)&VLOOKUP(N47,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S47*IF(W47=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N47,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E47&IF(O47=\"EARLYYEARS\",VLOOKUP(N47,Rates!$A:$X,24,0),N47)","v":"3022071BASIC"},{"$f":"ROUND(IF(AND(OR(M47=\"VA\",M47=\"FREE\",M47=\"ACAD\"),N47=\"DFC\"),S47,S47*VLOOKUP(AU47&VLOOKUP(N47,Rates!A:G,7,0)&VLOOKUP(N47,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022071BASIC",{"$f":"VLOOKUP(N47,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N47,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H47=\"RA\",0,IF(AU47=\"C\",VLOOKUP(AU47&VLOOKUP(N47,Rates!A:G,7,0)&VLOOKUP(N47,Rates!A:J,10,0)&VLOOKUP(D47,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU47&VLOOKUP(N47,Rates!A:G,7,0)&VLOOKUP(N47,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S47*IF(W47=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CD47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*3/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CE47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*3/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CF47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*3/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CG47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*3/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CH47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*3/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CI47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*3/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CJ47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*3/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CK47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*3/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ47=1,CA47-SUM(CB47:CL47),IF(LEFT(N47,2)=\"ND\",0,IF(D47=\"Original\",CA47*2/36,CA47/VLOOKUP(D47,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151047,"2016-02-01","CK","Original",3022076,{"$f":"VLOOKUP($E48,Schools!$B:$L,2,0)","v":"Wessex  Gardens Primary School"},{"$f":"VLOOKUP($E48,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E48,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E48,Schools!$B:$L,11,0)","v":400111},{"$f":"VLOOKUP($E48,Schools!$B:$Z,12,0)","v":10124},{"$f":"IF(H48=\"MA\",0,VLOOKUP(N48,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E48,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N48,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N48,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E48,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E48,EYDataOriginal1819!$A:$AI,VLOOKUP(N48,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N48,Rates!A$1:W$65573,VLOOKUP(E48,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E48,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N48,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M48=\"VA\",N48=\"DFC\"),0,VLOOKUP(N48,Rates!A:AM,VLOOKUP(H48&LEFT(G48,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022076BASICD","Original3022076AUTBASIC","3022076AUTBASIC","OriginalAUTBASIC","Original3022076","MAPriAUTBASIC","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T48,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T48,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N48,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N48=\"DFC\",0,VLOOKUP(E48,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H48=\"MA\",0,VLOOKUP(AU48&VLOOKUP(N48,Rates!A:G,7,0)&VLOOKUP(N48,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S48*IF(W48=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N48,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E48&IF(O48=\"EARLYYEARS\",VLOOKUP(N48,Rates!$A:$X,24,0),N48)","v":"3022076BASIC"},{"$f":"ROUND(IF(AND(OR(M48=\"VA\",M48=\"FREE\",M48=\"ACAD\"),N48=\"DFC\"),S48,S48*VLOOKUP(AU48&VLOOKUP(N48,Rates!A:G,7,0)&VLOOKUP(N48,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022076BASIC",{"$f":"VLOOKUP(N48,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N48,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H48=\"RA\",0,IF(AU48=\"C\",VLOOKUP(AU48&VLOOKUP(N48,Rates!A:G,7,0)&VLOOKUP(N48,Rates!A:J,10,0)&VLOOKUP(D48,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU48&VLOOKUP(N48,Rates!A:G,7,0)&VLOOKUP(N48,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S48*IF(W48=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CD48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*3/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CE48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*3/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CF48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*3/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CG48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*3/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CH48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*3/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CI48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*3/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CJ48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*3/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CK48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*3/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ48=1,CA48-SUM(CB48:CL48),IF(LEFT(N48,2)=\"ND\",0,IF(D48=\"Original\",CA48*2/36,CA48/VLOOKUP(D48,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151048,"2016-02-01","CK","Original",3022077,{"$f":"VLOOKUP($E49,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E49,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E49,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E49,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E49,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H49=\"MA\",0,VLOOKUP(N49,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E49,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N49,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N49,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E49,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E49,EYDataOriginal1819!$A:$AI,VLOOKUP(N49,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N49,Rates!A$1:W$65573,VLOOKUP(E49,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E49,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N49,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M49=\"VA\",N49=\"DFC\"),0,VLOOKUP(N49,Rates!A:AM,VLOOKUP(H49&LEFT(G49,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022077BASICA","Original3022077AUTBASIC","3022077AUTBASIC","OriginalAUTBASIC","Original3022077","MAPriAUTBASIC","I013022077","3022077EARLYYEARS","10284Primary","Original3022077EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T49,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T49,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N49,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N49=\"DFC\",0,VLOOKUP(E49,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H49=\"MA\",0,VLOOKUP(AU49&VLOOKUP(N49,Rates!A:G,7,0)&VLOOKUP(N49,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S49*IF(W49=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N49,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E49&IF(O49=\"EARLYYEARS\",VLOOKUP(N49,Rates!$A:$X,24,0),N49)","v":"3022077BASIC"},{"$f":"ROUND(IF(AND(OR(M49=\"VA\",M49=\"FREE\",M49=\"ACAD\"),N49=\"DFC\"),S49,S49*VLOOKUP(AU49&VLOOKUP(N49,Rates!A:G,7,0)&VLOOKUP(N49,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022077BASIC",{"$f":"VLOOKUP(N49,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N49,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H49=\"RA\",0,IF(AU49=\"C\",VLOOKUP(AU49&VLOOKUP(N49,Rates!A:G,7,0)&VLOOKUP(N49,Rates!A:J,10,0)&VLOOKUP(D49,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU49&VLOOKUP(N49,Rates!A:G,7,0)&VLOOKUP(N49,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S49*IF(W49=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CD49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*3/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CE49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*3/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CF49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*3/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CG49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*3/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CH49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*3/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CI49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*3/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CJ49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*3/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CK49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*3/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ49=1,CA49-SUM(CB49:CL49),IF(LEFT(N49,2)=\"ND\",0,IF(D49=\"Original\",CA49*2/36,CA49/VLOOKUP(D49,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151049,"2016-02-01","CK","Original",3022079,{"$f":"VLOOKUP($E50,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E50,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E50,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E50,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E50,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H50=\"MA\",0,VLOOKUP(N50,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E50,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N50,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N50,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E50,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E50,EYDataOriginal1819!$A:$AI,VLOOKUP(N50,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N50,Rates!A$1:W$65573,VLOOKUP(E50,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E50,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N50,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M50=\"VA\",N50=\"DFC\"),0,VLOOKUP(N50,Rates!A:AM,VLOOKUP(H50&LEFT(G50,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022079BASICA","Original3022079AUTBASIC","3022079AUTBASIC","OriginalAUTBASIC","Original3022079","MAPriAUTBASIC","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T50,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T50,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N50,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N50=\"DFC\",0,VLOOKUP(E50,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H50=\"MA\",0,VLOOKUP(AU50&VLOOKUP(N50,Rates!A:G,7,0)&VLOOKUP(N50,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S50*IF(W50=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N50,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E50&IF(O50=\"EARLYYEARS\",VLOOKUP(N50,Rates!$A:$X,24,0),N50)","v":"3022079BASIC"},{"$f":"ROUND(IF(AND(OR(M50=\"VA\",M50=\"FREE\",M50=\"ACAD\"),N50=\"DFC\"),S50,S50*VLOOKUP(AU50&VLOOKUP(N50,Rates!A:G,7,0)&VLOOKUP(N50,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3022079BASIC",{"$f":"VLOOKUP(N50,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N50,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H50=\"RA\",0,IF(AU50=\"C\",VLOOKUP(AU50&VLOOKUP(N50,Rates!A:G,7,0)&VLOOKUP(N50,Rates!A:J,10,0)&VLOOKUP(D50,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU50&VLOOKUP(N50,Rates!A:G,7,0)&VLOOKUP(N50,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S50*IF(W50=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CD50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*3/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CE50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*3/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CF50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*3/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CG50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*3/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CH50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*3/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CI50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*3/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CJ50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*3/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CK50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*3/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ50=1,CA50-SUM(CB50:CL50),IF(LEFT(N50,2)=\"ND\",0,IF(D50=\"Original\",CA50*2/36,CA50/VLOOKUP(D50,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151050,"2016-02-01","CK","Original",3023302,{"$f":"VLOOKUP($E51,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E51,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E51,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E51,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E51,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H51=\"MA\",0,VLOOKUP(N51,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E51,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N51,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N51,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E51,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E51,EYDataOriginal1819!$A:$AI,VLOOKUP(N51,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N51,Rates!A$1:W$65573,VLOOKUP(E51,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E51,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N51,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M51=\"VA\",N51=\"DFC\"),0,VLOOKUP(N51,Rates!A:AM,VLOOKUP(H51&LEFT(G51,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023302BASICD","Original3023302AUTBASIC","3023302AUTBASIC","OriginalAUTBASIC","Original3023302","MAPriAUTBASIC","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T51,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T51,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N51,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N51=\"DFC\",0,VLOOKUP(E51,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H51=\"MA\",0,VLOOKUP(AU51&VLOOKUP(N51,Rates!A:G,7,0)&VLOOKUP(N51,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S51*IF(W51=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N51,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E51&IF(O51=\"EARLYYEARS\",VLOOKUP(N51,Rates!$A:$X,24,0),N51)","v":"3023302BASIC"},{"$f":"ROUND(IF(AND(OR(M51=\"VA\",M51=\"FREE\",M51=\"ACAD\"),N51=\"DFC\"),S51,S51*VLOOKUP(AU51&VLOOKUP(N51,Rates!A:G,7,0)&VLOOKUP(N51,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023302BASIC",{"$f":"VLOOKUP(N51,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N51,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H51=\"RA\",0,IF(AU51=\"C\",VLOOKUP(AU51&VLOOKUP(N51,Rates!A:G,7,0)&VLOOKUP(N51,Rates!A:J,10,0)&VLOOKUP(D51,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU51&VLOOKUP(N51,Rates!A:G,7,0)&VLOOKUP(N51,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S51*IF(W51=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CD51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*3/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CE51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*3/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CF51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*3/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CG51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*3/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CH51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*3/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CI51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*3/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CJ51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*3/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CK51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*3/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ51=1,CA51-SUM(CB51:CL51),IF(LEFT(N51,2)=\"ND\",0,IF(D51=\"Original\",CA51*2/36,CA51/VLOOKUP(D51,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151051,"2016-02-01","CK","Original",3023304,{"$f":"VLOOKUP($E52,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E52,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E52,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E52,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E52,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H52=\"MA\",0,VLOOKUP(N52,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E52,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N52,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N52,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E52,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E52,EYDataOriginal1819!$A:$AI,VLOOKUP(N52,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N52,Rates!A$1:W$65573,VLOOKUP(E52,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E52,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N52,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M52=\"VA\",N52=\"DFC\"),0,VLOOKUP(N52,Rates!A:AM,VLOOKUP(H52&LEFT(G52,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023304BASICA","Original3023304AUTBASIC","3023304AUTBASIC","OriginalAUTBASIC","Original3023304","MAPriAUTBASIC","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T52,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T52,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N52,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N52=\"DFC\",0,VLOOKUP(E52,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H52=\"MA\",0,VLOOKUP(AU52&VLOOKUP(N52,Rates!A:G,7,0)&VLOOKUP(N52,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S52*IF(W52=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N52,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E52&IF(O52=\"EARLYYEARS\",VLOOKUP(N52,Rates!$A:$X,24,0),N52)","v":"3023304BASIC"},{"$f":"ROUND(IF(AND(OR(M52=\"VA\",M52=\"FREE\",M52=\"ACAD\"),N52=\"DFC\"),S52,S52*VLOOKUP(AU52&VLOOKUP(N52,Rates!A:G,7,0)&VLOOKUP(N52,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023304BASIC",{"$f":"VLOOKUP(N52,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N52,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H52=\"RA\",0,IF(AU52=\"C\",VLOOKUP(AU52&VLOOKUP(N52,Rates!A:G,7,0)&VLOOKUP(N52,Rates!A:J,10,0)&VLOOKUP(D52,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU52&VLOOKUP(N52,Rates!A:G,7,0)&VLOOKUP(N52,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S52*IF(W52=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CD52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*3/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CE52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*3/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CF52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*3/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CG52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*3/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CH52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*3/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CI52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*3/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CJ52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*3/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CK52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*3/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ52=1,CA52-SUM(CB52:CL52),IF(LEFT(N52,2)=\"ND\",0,IF(D52=\"Original\",CA52*2/36,CA52/VLOOKUP(D52,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151052,"2016-02-01","CK","Original",3023307,{"$f":"VLOOKUP($E53,Schools!$B:$L,2,0)","v":"St John's CE School N11"},{"$f":"VLOOKUP($E53,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E53,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E53,Schools!$B:$L,11,0)","v":400114},{"$f":"VLOOKUP($E53,Schools!$B:$Z,12,0)","v":10089},{"$f":"IF(H53=\"MA\",0,VLOOKUP(N53,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E53,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N53,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N53,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E53,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E53,EYDataOriginal1819!$A:$AI,VLOOKUP(N53,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N53,Rates!A$1:W$65573,VLOOKUP(E53,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E53,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N53,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M53=\"VA\",N53=\"DFC\"),0,VLOOKUP(N53,Rates!A:AM,VLOOKUP(H53&LEFT(G53,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023307BASICA","Original3023307AUTBASIC","3023307AUTBASIC","OriginalAUTBASIC","Original3023307","MAPriAUTBASIC","I013023307","3023307EARLYYEARS","10284Primary","Original3023307EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T53,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T53,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N53,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N53=\"DFC\",0,VLOOKUP(E53,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H53=\"MA\",0,VLOOKUP(AU53&VLOOKUP(N53,Rates!A:G,7,0)&VLOOKUP(N53,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S53*IF(W53=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N53,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E53&IF(O53=\"EARLYYEARS\",VLOOKUP(N53,Rates!$A:$X,24,0),N53)","v":"3023307BASIC"},{"$f":"ROUND(IF(AND(OR(M53=\"VA\",M53=\"FREE\",M53=\"ACAD\"),N53=\"DFC\"),S53,S53*VLOOKUP(AU53&VLOOKUP(N53,Rates!A:G,7,0)&VLOOKUP(N53,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023307BASIC",{"$f":"VLOOKUP(N53,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N53,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H53=\"RA\",0,IF(AU53=\"C\",VLOOKUP(AU53&VLOOKUP(N53,Rates!A:G,7,0)&VLOOKUP(N53,Rates!A:J,10,0)&VLOOKUP(D53,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU53&VLOOKUP(N53,Rates!A:G,7,0)&VLOOKUP(N53,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S53*IF(W53=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CD53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*3/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CE53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*3/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CF53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*3/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CG53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*3/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CH53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*3/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CI53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*3/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CJ53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*3/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CK53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*3/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ53=1,CA53-SUM(CB53:CL53),IF(LEFT(N53,2)=\"ND\",0,IF(D53=\"Original\",CA53*2/36,CA53/VLOOKUP(D53,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151053,"2016-02-01","CK","Original",3023309,{"$f":"VLOOKUP($E54,Schools!$B:$L,2,0)","v":"St Johns CE N20"},{"$f":"VLOOKUP($E54,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E54,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E54,Schools!$B:$L,11,0)","v":400098},{"$f":"VLOOKUP($E54,Schools!$B:$Z,12,0)","v":10116},{"$f":"IF(H54=\"MA\",0,VLOOKUP(N54,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E54,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N54,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N54,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E54,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E54,EYDataOriginal1819!$A:$AI,VLOOKUP(N54,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N54,Rates!A$1:W$65573,VLOOKUP(E54,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E54,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N54,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M54=\"VA\",N54=\"DFC\"),0,VLOOKUP(N54,Rates!A:AM,VLOOKUP(H54&LEFT(G54,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023309BASICC","Original3023309AUTBASIC","3023309AUTBASIC","OriginalAUTBASIC","Original3023309","MAPriAUTBASIC","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T54,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T54,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N54,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N54=\"DFC\",0,VLOOKUP(E54,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H54=\"MA\",0,VLOOKUP(AU54&VLOOKUP(N54,Rates!A:G,7,0)&VLOOKUP(N54,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S54*IF(W54=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N54,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E54&IF(O54=\"EARLYYEARS\",VLOOKUP(N54,Rates!$A:$X,24,0),N54)","v":"3023309BASIC"},{"$f":"ROUND(IF(AND(OR(M54=\"VA\",M54=\"FREE\",M54=\"ACAD\"),N54=\"DFC\"),S54,S54*VLOOKUP(AU54&VLOOKUP(N54,Rates!A:G,7,0)&VLOOKUP(N54,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023309BASIC",{"$f":"VLOOKUP(N54,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N54,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H54=\"RA\",0,IF(AU54=\"C\",VLOOKUP(AU54&VLOOKUP(N54,Rates!A:G,7,0)&VLOOKUP(N54,Rates!A:J,10,0)&VLOOKUP(D54,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU54&VLOOKUP(N54,Rates!A:G,7,0)&VLOOKUP(N54,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S54*IF(W54=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CD54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*3/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CE54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*3/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CF54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*3/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CG54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*3/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CH54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*3/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CI54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*3/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CJ54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*3/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CK54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*3/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ54=1,CA54-SUM(CB54:CL54),IF(LEFT(N54,2)=\"ND\",0,IF(D54=\"Original\",CA54*2/36,CA54/VLOOKUP(D54,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151054,"2016-02-01","CK","Original",3023311,{"$f":"VLOOKUP($E55,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E55,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E55,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E55,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E55,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H55=\"MA\",0,VLOOKUP(N55,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E55,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N55,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N55,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E55,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E55,EYDataOriginal1819!$A:$AI,VLOOKUP(N55,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N55,Rates!A$1:W$65573,VLOOKUP(E55,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E55,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N55,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M55=\"VA\",N55=\"DFC\"),0,VLOOKUP(N55,Rates!A:AM,VLOOKUP(H55&LEFT(G55,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023311BASICA","Original3023311AUTBASIC","3023311AUTBASIC","OriginalAUTBASIC","Original3023311","MAPriAUTBASIC","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T55,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T55,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N55,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N55=\"DFC\",0,VLOOKUP(E55,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H55=\"MA\",0,VLOOKUP(AU55&VLOOKUP(N55,Rates!A:G,7,0)&VLOOKUP(N55,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S55*IF(W55=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N55,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E55&IF(O55=\"EARLYYEARS\",VLOOKUP(N55,Rates!$A:$X,24,0),N55)","v":"3023311BASIC"},{"$f":"ROUND(IF(AND(OR(M55=\"VA\",M55=\"FREE\",M55=\"ACAD\"),N55=\"DFC\"),S55,S55*VLOOKUP(AU55&VLOOKUP(N55,Rates!A:G,7,0)&VLOOKUP(N55,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023311BASIC",{"$f":"VLOOKUP(N55,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N55,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H55=\"RA\",0,IF(AU55=\"C\",VLOOKUP(AU55&VLOOKUP(N55,Rates!A:G,7,0)&VLOOKUP(N55,Rates!A:J,10,0)&VLOOKUP(D55,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU55&VLOOKUP(N55,Rates!A:G,7,0)&VLOOKUP(N55,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S55*IF(W55=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CD55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*3/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CE55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*3/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CF55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*3/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CG55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*3/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CH55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*3/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CI55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*3/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CJ55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*3/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CK55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*3/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ55=1,CA55-SUM(CB55:CL55),IF(LEFT(N55,2)=\"ND\",0,IF(D55=\"Original\",CA55*2/36,CA55/VLOOKUP(D55,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151055,"2016-02-01","CK","Original",3023313,{"$f":"VLOOKUP($E56,Schools!$B:$L,2,0)","v":"St Paul's School, N11"},{"$f":"VLOOKUP($E56,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E56,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E56,Schools!$B:$L,11,0)","v":400006},{"$f":"VLOOKUP($E56,Schools!$B:$Z,12,0)","v":10094},{"$f":"IF(H56=\"MA\",0,VLOOKUP(N56,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E56,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N56,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N56,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E56,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E56,EYDataOriginal1819!$A:$AI,VLOOKUP(N56,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N56,Rates!A$1:W$65573,VLOOKUP(E56,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E56,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N56,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M56=\"VA\",N56=\"DFC\"),0,VLOOKUP(N56,Rates!A:AM,VLOOKUP(H56&LEFT(G56,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023313BASICA","Original3023313AUTBASIC","3023313AUTBASIC","OriginalAUTBASIC","Original3023313","MAPriAUTBASIC","I013023313","3023313EARLYYEARS","10284Primary","Original3023313EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T56,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T56,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N56,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N56=\"DFC\",0,VLOOKUP(E56,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H56=\"MA\",0,VLOOKUP(AU56&VLOOKUP(N56,Rates!A:G,7,0)&VLOOKUP(N56,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S56*IF(W56=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N56,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E56&IF(O56=\"EARLYYEARS\",VLOOKUP(N56,Rates!$A:$X,24,0),N56)","v":"3023313BASIC"},{"$f":"ROUND(IF(AND(OR(M56=\"VA\",M56=\"FREE\",M56=\"ACAD\"),N56=\"DFC\"),S56,S56*VLOOKUP(AU56&VLOOKUP(N56,Rates!A:G,7,0)&VLOOKUP(N56,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023313BASIC",{"$f":"VLOOKUP(N56,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N56,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H56=\"RA\",0,IF(AU56=\"C\",VLOOKUP(AU56&VLOOKUP(N56,Rates!A:G,7,0)&VLOOKUP(N56,Rates!A:J,10,0)&VLOOKUP(D56,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU56&VLOOKUP(N56,Rates!A:G,7,0)&VLOOKUP(N56,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S56*IF(W56=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CD56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*3/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CE56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*3/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CF56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*3/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CG56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*3/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CH56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*3/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CI56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*3/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CJ56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*3/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CK56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*3/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ56=1,CA56-SUM(CB56:CL56),IF(LEFT(N56,2)=\"ND\",0,IF(D56=\"Original\",CA56*2/36,CA56/VLOOKUP(D56,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151056,"2016-02-01","CK","Original",3023317,{"$f":"VLOOKUP($E57,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School, N20"},{"$f":"VLOOKUP($E57,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E57,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E57,Schools!$B:$L,11,0)","v":400015},{"$f":"VLOOKUP($E57,Schools!$B:$Z,12,0)","v":10042},{"$f":"IF(H57=\"MA\",0,VLOOKUP(N57,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E57,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N57,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N57,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E57,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E57,EYDataOriginal1819!$A:$AI,VLOOKUP(N57,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N57,Rates!A$1:W$65573,VLOOKUP(E57,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E57,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N57,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M57=\"VA\",N57=\"DFC\"),0,VLOOKUP(N57,Rates!A:AM,VLOOKUP(H57&LEFT(G57,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023317BASICA","Original3023317AUTBASIC","3023317AUTBASIC","OriginalAUTBASIC","Original3023317","MAPriAUTBASIC","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T57,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T57,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N57,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N57=\"DFC\",0,VLOOKUP(E57,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H57=\"MA\",0,VLOOKUP(AU57&VLOOKUP(N57,Rates!A:G,7,0)&VLOOKUP(N57,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S57*IF(W57=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N57,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E57&IF(O57=\"EARLYYEARS\",VLOOKUP(N57,Rates!$A:$X,24,0),N57)","v":"3023317BASIC"},{"$f":"ROUND(IF(AND(OR(M57=\"VA\",M57=\"FREE\",M57=\"ACAD\"),N57=\"DFC\"),S57,S57*VLOOKUP(AU57&VLOOKUP(N57,Rates!A:G,7,0)&VLOOKUP(N57,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023317BASIC",{"$f":"VLOOKUP(N57,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N57,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H57=\"RA\",0,IF(AU57=\"C\",VLOOKUP(AU57&VLOOKUP(N57,Rates!A:G,7,0)&VLOOKUP(N57,Rates!A:J,10,0)&VLOOKUP(D57,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU57&VLOOKUP(N57,Rates!A:G,7,0)&VLOOKUP(N57,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S57*IF(W57=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CD57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*3/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CE57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*3/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CF57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*3/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CG57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*3/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CH57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*3/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CI57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*3/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CJ57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*3/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CK57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*3/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ57=1,CA57-SUM(CB57:CL57),IF(LEFT(N57,2)=\"ND\",0,IF(D57=\"Original\",CA57*2/36,CA57/VLOOKUP(D57,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151057,"2016-02-01","CK","Original",3023500,{"$f":"VLOOKUP($E58,Schools!$B:$L,2,0)","v":"Annunciation Catholic Infant School"},{"$f":"VLOOKUP($E58,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E58,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E58,Schools!$B:$L,11,0)","v":400023},{"$f":"VLOOKUP($E58,Schools!$B:$Z,12,0)","v":10043},{"$f":"IF(H58=\"MA\",0,VLOOKUP(N58,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E58,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N58,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N58,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E58,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E58,EYDataOriginal1819!$A:$AI,VLOOKUP(N58,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N58,Rates!A$1:W$65573,VLOOKUP(E58,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E58,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N58,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M58=\"VA\",N58=\"DFC\"),0,VLOOKUP(N58,Rates!A:AM,VLOOKUP(H58&LEFT(G58,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023500BASICA","Original3023500AUTBASIC","3023500AUTBASIC","OriginalAUTBASIC","Original3023500","MAPriAUTBASIC","I013023500","3023500EARLYYEARS","10284Primary","Original3023500EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T58,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T58,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N58,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N58=\"DFC\",0,VLOOKUP(E58,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H58=\"MA\",0,VLOOKUP(AU58&VLOOKUP(N58,Rates!A:G,7,0)&VLOOKUP(N58,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S58*IF(W58=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N58,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E58&IF(O58=\"EARLYYEARS\",VLOOKUP(N58,Rates!$A:$X,24,0),N58)","v":"3023500BASIC"},{"$f":"ROUND(IF(AND(OR(M58=\"VA\",M58=\"FREE\",M58=\"ACAD\"),N58=\"DFC\"),S58,S58*VLOOKUP(AU58&VLOOKUP(N58,Rates!A:G,7,0)&VLOOKUP(N58,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023500BASIC",{"$f":"VLOOKUP(N58,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N58,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H58=\"RA\",0,IF(AU58=\"C\",VLOOKUP(AU58&VLOOKUP(N58,Rates!A:G,7,0)&VLOOKUP(N58,Rates!A:J,10,0)&VLOOKUP(D58,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU58&VLOOKUP(N58,Rates!A:G,7,0)&VLOOKUP(N58,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S58*IF(W58=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CD58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*3/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CE58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*3/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CF58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*3/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CG58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*3/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CH58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*3/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CI58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*3/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CJ58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*3/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CK58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*3/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ58=1,CA58-SUM(CB58:CL58),IF(LEFT(N58,2)=\"ND\",0,IF(D58=\"Original\",CA58*2/36,CA58/VLOOKUP(D58,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151058,"2016-02-01","CK","Original",3023501,{"$f":"VLOOKUP($E59,Schools!$B:$L,2,0)","v":"Our Lady of Lourdes School"},{"$f":"VLOOKUP($E59,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E59,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E59,Schools!$B:$L,11,0)","v":400003},{"$f":"VLOOKUP($E59,Schools!$B:$Z,12,0)","v":10085},{"$f":"IF(H59=\"MA\",0,VLOOKUP(N59,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E59,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N59,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N59,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E59,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E59,EYDataOriginal1819!$A:$AI,VLOOKUP(N59,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N59,Rates!A$1:W$65573,VLOOKUP(E59,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E59,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N59,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M59=\"VA\",N59=\"DFC\"),0,VLOOKUP(N59,Rates!A:AM,VLOOKUP(H59&LEFT(G59,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023501BASICA","Original3023501AUTBASIC","3023501AUTBASIC","OriginalAUTBASIC","Original3023501","MAPriAUTBASIC","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T59,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T59,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N59,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N59=\"DFC\",0,VLOOKUP(E59,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H59=\"MA\",0,VLOOKUP(AU59&VLOOKUP(N59,Rates!A:G,7,0)&VLOOKUP(N59,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S59*IF(W59=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N59,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E59&IF(O59=\"EARLYYEARS\",VLOOKUP(N59,Rates!$A:$X,24,0),N59)","v":"3023501BASIC"},{"$f":"ROUND(IF(AND(OR(M59=\"VA\",M59=\"FREE\",M59=\"ACAD\"),N59=\"DFC\"),S59,S59*VLOOKUP(AU59&VLOOKUP(N59,Rates!A:G,7,0)&VLOOKUP(N59,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023501BASIC",{"$f":"VLOOKUP(N59,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N59,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H59=\"RA\",0,IF(AU59=\"C\",VLOOKUP(AU59&VLOOKUP(N59,Rates!A:G,7,0)&VLOOKUP(N59,Rates!A:J,10,0)&VLOOKUP(D59,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU59&VLOOKUP(N59,Rates!A:G,7,0)&VLOOKUP(N59,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S59*IF(W59=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CD59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*3/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CE59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*3/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CF59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*3/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CG59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*3/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CH59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*3/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CI59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*3/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CJ59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*3/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CK59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*3/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ59=1,CA59-SUM(CB59:CL59),IF(LEFT(N59,2)=\"ND\",0,IF(D59=\"Original\",CA59*2/36,CA59/VLOOKUP(D59,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151059,"2016-02-01","CK","Original",3023502,{"$f":"VLOOKUP($E60,Schools!$B:$L,2,0)","v":"St Agnes RC Primary School"},{"$f":"VLOOKUP($E60,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E60,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E60,Schools!$B:$L,11,0)","v":400096},{"$f":"VLOOKUP($E60,Schools!$B:$Z,12,0)","v":10087},{"$f":"IF(H60=\"MA\",0,VLOOKUP(N60,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E60,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N60,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N60,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E60,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E60,EYDataOriginal1819!$A:$AI,VLOOKUP(N60,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N60,Rates!A$1:W$65573,VLOOKUP(E60,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E60,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N60,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M60=\"VA\",N60=\"DFC\"),0,VLOOKUP(N60,Rates!A:AM,VLOOKUP(H60&LEFT(G60,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023502BASICA","Original3023502AUTBASIC","3023502AUTBASIC","OriginalAUTBASIC","Original3023502","MAPriAUTBASIC","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T60,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T60,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N60,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N60=\"DFC\",0,VLOOKUP(E60,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H60=\"MA\",0,VLOOKUP(AU60&VLOOKUP(N60,Rates!A:G,7,0)&VLOOKUP(N60,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S60*IF(W60=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N60,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E60&IF(O60=\"EARLYYEARS\",VLOOKUP(N60,Rates!$A:$X,24,0),N60)","v":"3023502BASIC"},{"$f":"ROUND(IF(AND(OR(M60=\"VA\",M60=\"FREE\",M60=\"ACAD\"),N60=\"DFC\"),S60,S60*VLOOKUP(AU60&VLOOKUP(N60,Rates!A:G,7,0)&VLOOKUP(N60,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023502BASIC",{"$f":"VLOOKUP(N60,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N60,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H60=\"RA\",0,IF(AU60=\"C\",VLOOKUP(AU60&VLOOKUP(N60,Rates!A:G,7,0)&VLOOKUP(N60,Rates!A:J,10,0)&VLOOKUP(D60,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU60&VLOOKUP(N60,Rates!A:G,7,0)&VLOOKUP(N60,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S60*IF(W60=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CD60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*3/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CE60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*3/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CF60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*3/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CG60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*3/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CH60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*3/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CI60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*3/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CJ60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*3/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CK60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*3/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ60=1,CA60-SUM(CB60:CL60),IF(LEFT(N60,2)=\"ND\",0,IF(D60=\"Original\",CA60*2/36,CA60/VLOOKUP(D60,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151060,"2016-02-01","CK","Original",3023504,{"$f":"VLOOKUP($E61,Schools!$B:$L,2,0)","v":"St Catherines R C Primary"},{"$f":"VLOOKUP($E61,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E61,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E61,Schools!$B:$L,11,0)","v":400064},{"$f":"VLOOKUP($E61,Schools!$B:$Z,12,0)","v":10088},{"$f":"IF(H61=\"MA\",0,VLOOKUP(N61,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E61,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N61,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N61,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E61,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E61,EYDataOriginal1819!$A:$AI,VLOOKUP(N61,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N61,Rates!A$1:W$65573,VLOOKUP(E61,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E61,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N61,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M61=\"VA\",N61=\"DFC\"),0,VLOOKUP(N61,Rates!A:AM,VLOOKUP(H61&LEFT(G61,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023504BASICA","Original3023504AUTBASIC","3023504AUTBASIC","OriginalAUTBASIC","Original3023504","MAPriAUTBASIC","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T61,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T61,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N61,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N61=\"DFC\",0,VLOOKUP(E61,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H61=\"MA\",0,VLOOKUP(AU61&VLOOKUP(N61,Rates!A:G,7,0)&VLOOKUP(N61,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S61*IF(W61=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N61,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E61&IF(O61=\"EARLYYEARS\",VLOOKUP(N61,Rates!$A:$X,24,0),N61)","v":"3023504BASIC"},{"$f":"ROUND(IF(AND(OR(M61=\"VA\",M61=\"FREE\",M61=\"ACAD\"),N61=\"DFC\"),S61,S61*VLOOKUP(AU61&VLOOKUP(N61,Rates!A:G,7,0)&VLOOKUP(N61,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023504BASIC",{"$f":"VLOOKUP(N61,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N61,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H61=\"RA\",0,IF(AU61=\"C\",VLOOKUP(AU61&VLOOKUP(N61,Rates!A:G,7,0)&VLOOKUP(N61,Rates!A:J,10,0)&VLOOKUP(D61,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU61&VLOOKUP(N61,Rates!A:G,7,0)&VLOOKUP(N61,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S61*IF(W61=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CD61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*3/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CE61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*3/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CF61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*3/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CG61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*3/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CH61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*3/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CI61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*3/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CJ61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*3/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CK61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*3/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ61=1,CA61-SUM(CB61:CL61),IF(LEFT(N61,2)=\"ND\",0,IF(D61=\"Original\",CA61*2/36,CA61/VLOOKUP(D61,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151061,"2016-02-01","CK","Original",3023509,{"$f":"VLOOKUP($E62,Schools!$B:$L,2,0)","v":"St Joseph's Primary School"},{"$f":"VLOOKUP($E62,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E62,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E62,Schools!$B:$L,11,0)","v":400066},{"$f":"VLOOKUP($E62,Schools!$B:$Z,12,0)","v":10107},{"$f":"IF(H62=\"MA\",0,VLOOKUP(N62,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E62,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N62,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N62,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E62,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E62,EYDataOriginal1819!$A:$AI,VLOOKUP(N62,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N62,Rates!A$1:W$65573,VLOOKUP(E62,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E62,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N62,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M62=\"VA\",N62=\"DFC\"),0,VLOOKUP(N62,Rates!A:AM,VLOOKUP(H62&LEFT(G62,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023509BASICA","Original3023509AUTBASIC","3023509AUTBASIC","OriginalAUTBASIC","Original3023509","MAPriAUTBASIC","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T62,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T62,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N62,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N62=\"DFC\",0,VLOOKUP(E62,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H62=\"MA\",0,VLOOKUP(AU62&VLOOKUP(N62,Rates!A:G,7,0)&VLOOKUP(N62,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S62*IF(W62=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N62,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E62&IF(O62=\"EARLYYEARS\",VLOOKUP(N62,Rates!$A:$X,24,0),N62)","v":"3023509BASIC"},{"$f":"ROUND(IF(AND(OR(M62=\"VA\",M62=\"FREE\",M62=\"ACAD\"),N62=\"DFC\"),S62,S62*VLOOKUP(AU62&VLOOKUP(N62,Rates!A:G,7,0)&VLOOKUP(N62,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023509BASIC",{"$f":"VLOOKUP(N62,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N62,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H62=\"RA\",0,IF(AU62=\"C\",VLOOKUP(AU62&VLOOKUP(N62,Rates!A:G,7,0)&VLOOKUP(N62,Rates!A:J,10,0)&VLOOKUP(D62,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU62&VLOOKUP(N62,Rates!A:G,7,0)&VLOOKUP(N62,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S62*IF(W62=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CD62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*3/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CE62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*3/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CF62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*3/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CG62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*3/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CH62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*3/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CI62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*3/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CJ62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*3/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CK62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*3/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ62=1,CA62-SUM(CB62:CL62),IF(LEFT(N62,2)=\"ND\",0,IF(D62=\"Original\",CA62*2/36,CA62/VLOOKUP(D62,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151062,"2016-02-01","CK","Original",3023511,{"$f":"VLOOKUP($E63,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E63,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E63,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E63,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E63,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H63=\"MA\",0,VLOOKUP(N63,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E63,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N63,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N63,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E63,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E63,EYDataOriginal1819!$A:$AI,VLOOKUP(N63,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N63,Rates!A$1:W$65573,VLOOKUP(E63,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E63,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N63,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M63=\"VA\",N63=\"DFC\"),0,VLOOKUP(N63,Rates!A:AM,VLOOKUP(H63&LEFT(G63,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023511BASICA","Original3023511AUTBASIC","3023511AUTBASIC","OriginalAUTBASIC","Original3023511","MAPriAUTBASIC","I013023511","3023511EARLYYEARS","10284Primary","Original3023511EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T63,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T63,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N63,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N63=\"DFC\",0,VLOOKUP(E63,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H63=\"MA\",0,VLOOKUP(AU63&VLOOKUP(N63,Rates!A:G,7,0)&VLOOKUP(N63,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S63*IF(W63=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N63,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E63&IF(O63=\"EARLYYEARS\",VLOOKUP(N63,Rates!$A:$X,24,0),N63)","v":"3023511BASIC"},{"$f":"ROUND(IF(AND(OR(M63=\"VA\",M63=\"FREE\",M63=\"ACAD\"),N63=\"DFC\"),S63,S63*VLOOKUP(AU63&VLOOKUP(N63,Rates!A:G,7,0)&VLOOKUP(N63,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023511BASIC",{"$f":"VLOOKUP(N63,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N63,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H63=\"RA\",0,IF(AU63=\"C\",VLOOKUP(AU63&VLOOKUP(N63,Rates!A:G,7,0)&VLOOKUP(N63,Rates!A:J,10,0)&VLOOKUP(D63,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU63&VLOOKUP(N63,Rates!A:G,7,0)&VLOOKUP(N63,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S63*IF(W63=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CD63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*3/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CE63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*3/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CF63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*3/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CG63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*3/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CH63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*3/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CI63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*3/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CJ63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*3/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CK63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*3/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ63=1,CA63-SUM(CB63:CL63),IF(LEFT(N63,2)=\"ND\",0,IF(D63=\"Original\",CA63*2/36,CA63/VLOOKUP(D63,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151063,"2016-02-01","CK","Original",3023512,{"$f":"VLOOKUP($E64,Schools!$B:$L,2,0)","v":"Rosh Pinah"},{"$f":"VLOOKUP($E64,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E64,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E64,Schools!$B:$L,11,0)","v":400093},{"$f":"VLOOKUP($E64,Schools!$B:$Z,12,0)","v":10112},{"$f":"IF(H64=\"MA\",0,VLOOKUP(N64,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E64,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N64,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N64,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E64,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E64,EYDataOriginal1819!$A:$AI,VLOOKUP(N64,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N64,Rates!A$1:W$65573,VLOOKUP(E64,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E64,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N64,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M64=\"VA\",N64=\"DFC\"),0,VLOOKUP(N64,Rates!A:AM,VLOOKUP(H64&LEFT(G64,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023512BASICD","Original3023512AUTBASIC","3023512AUTBASIC","OriginalAUTBASIC","Original3023512","MAPriAUTBASIC","I013023512","3023512EARLYYEARS","10284Primary","Original3023512EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T64,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T64,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N64,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N64=\"DFC\",0,VLOOKUP(E64,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H64=\"MA\",0,VLOOKUP(AU64&VLOOKUP(N64,Rates!A:G,7,0)&VLOOKUP(N64,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S64*IF(W64=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N64,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E64&IF(O64=\"EARLYYEARS\",VLOOKUP(N64,Rates!$A:$X,24,0),N64)","v":"3023512BASIC"},{"$f":"ROUND(IF(AND(OR(M64=\"VA\",M64=\"FREE\",M64=\"ACAD\"),N64=\"DFC\"),S64,S64*VLOOKUP(AU64&VLOOKUP(N64,Rates!A:G,7,0)&VLOOKUP(N64,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023512BASIC",{"$f":"VLOOKUP(N64,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N64,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H64=\"RA\",0,IF(AU64=\"C\",VLOOKUP(AU64&VLOOKUP(N64,Rates!A:G,7,0)&VLOOKUP(N64,Rates!A:J,10,0)&VLOOKUP(D64,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU64&VLOOKUP(N64,Rates!A:G,7,0)&VLOOKUP(N64,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S64*IF(W64=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CD64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*3/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CE64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*3/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CF64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*3/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CG64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*3/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CH64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*3/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CI64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*3/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CJ64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*3/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CK64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*3/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ64=1,CA64-SUM(CB64:CL64),IF(LEFT(N64,2)=\"ND\",0,IF(D64=\"Original\",CA64*2/36,CA64/VLOOKUP(D64,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151064,"2016-02-01","CK","Original",3023513,{"$f":"VLOOKUP($E65,Schools!$B:$L,2,0)","v":"Menorah Primary School"},{"$f":"VLOOKUP($E65,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E65,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E65,Schools!$B:$L,11,0)","v":400007},{"$f":"VLOOKUP($E65,Schools!$B:$Z,12,0)","v":10114},{"$f":"IF(H65=\"MA\",0,VLOOKUP(N65,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E65,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N65,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N65,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E65,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E65,EYDataOriginal1819!$A:$AI,VLOOKUP(N65,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N65,Rates!A$1:W$65573,VLOOKUP(E65,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E65,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N65,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M65=\"VA\",N65=\"DFC\"),0,VLOOKUP(N65,Rates!A:AM,VLOOKUP(H65&LEFT(G65,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023513BASICA","Original3023513AUTBASIC","3023513AUTBASIC","OriginalAUTBASIC","Original3023513","MAPriAUTBASIC","I013023513","3023513EARLYYEARS","10284Primary","Original3023513EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T65,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T65,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N65,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N65=\"DFC\",0,VLOOKUP(E65,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H65=\"MA\",0,VLOOKUP(AU65&VLOOKUP(N65,Rates!A:G,7,0)&VLOOKUP(N65,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S65*IF(W65=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N65,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E65&IF(O65=\"EARLYYEARS\",VLOOKUP(N65,Rates!$A:$X,24,0),N65)","v":"3023513BASIC"},{"$f":"ROUND(IF(AND(OR(M65=\"VA\",M65=\"FREE\",M65=\"ACAD\"),N65=\"DFC\"),S65,S65*VLOOKUP(AU65&VLOOKUP(N65,Rates!A:G,7,0)&VLOOKUP(N65,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023513BASIC",{"$f":"VLOOKUP(N65,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N65,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H65=\"RA\",0,IF(AU65=\"C\",VLOOKUP(AU65&VLOOKUP(N65,Rates!A:G,7,0)&VLOOKUP(N65,Rates!A:J,10,0)&VLOOKUP(D65,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU65&VLOOKUP(N65,Rates!A:G,7,0)&VLOOKUP(N65,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S65*IF(W65=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CD65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*3/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CE65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*3/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CF65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*3/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CG65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*3/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CH65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*3/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CI65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*3/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CJ65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*3/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CK65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*3/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ65=1,CA65-SUM(CB65:CL65),IF(LEFT(N65,2)=\"ND\",0,IF(D65=\"Original\",CA65*2/36,CA65/VLOOKUP(D65,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151065,"2016-02-01","CK","Original",3023515,{"$f":"VLOOKUP($E66,Schools!$B:$L,2,0)","v":"Independent Jewish Day School"},{"$f":"VLOOKUP($E66,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E66,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E66,Schools!$B:$L,11,0)","v":143982},{"$f":"VLOOKUP($E66,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H66=\"MA\",0,VLOOKUP(N66,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E66,Schools!$B:$R,17,0)","v":"ACAD"},"AUTBASIC",{"$f":"VLOOKUP(N66,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N66,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E66,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E66,EYDataOriginal1819!$A:$AI,VLOOKUP(N66,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(Q66=\"Various\",P66*R66,P66*Q66*R66),2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(N66,Rates!A$1:W$65573,VLOOKUP(E66,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E66,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N66,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M66=\"VA\",N66=\"DFC\"),0,VLOOKUP(N66,Rates!A:AM,VLOOKUP(H66&LEFT(G66,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W66=1,$S66*AN66,0),2)","v":0},{"$f":"ROUND(IF($W66=1,$S66*AO66,0)-X66,2)","v":0},{"$f":"ROUND(IF($W66=1,$S66*AP66,0)-X66-Y66,2)","v":0},{"$f":"ROUND(IF($W66=1,$S66*AQ66,0)-X66-Y66-Z66,2)","v":0},{"$f":"K66*S66","v":{"$error":"#N/A"}},{"$f":"IF(O66=\"EARLYYEARS\",LEFT(N66,3),0)","v":"AUT"},{"$f":"BK66&AU66","v":"3023515BASICAcademy"},{"$f":"D66&E66&N66","v":"Original3023515AUTBASIC"},{"$f":"E66&N66","v":"3023515AUTBASIC"},{"$f":"D66&N66","v":"OriginalAUTBASIC"},{"$f":"D66&E66","v":"Original3023515"},{"$f":"H66&LEFT(G66,3)&N66","v":"RAPriAUTBASIC"},{"$f":"V66&E66","v":"I013023515"},{"$f":"E66&O66","v":"3023515EARLYYEARS"},{"$f":"T66&G66","v":"10284Primary"},{"$f":"D66&E66&O66","v":"Original3023515EARLYYEARS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T66,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T66,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N66,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N66=\"DFC\",0,VLOOKUP(E66,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H66=\"MA\",0,VLOOKUP(AU66&VLOOKUP(N66,Rates!A:G,7,0)&VLOOKUP(N66,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S66*IF(W66=1,0,1))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N66,2)=\"ND\",AV66,AV66*BV66/BS66)*IF(OR(BU66=\"RAAUT\",BU66=\"RASPR\"),0,1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N66,2)=\"ND\",0,(($AV66*(3+BV66)/$BS66)-AW66)*IF(OR(BU66=\"RAAUT\",BU66=\"RASPR\"),0,1)),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((IF(LEFT(N66,2)=\"ND\",0,($AV66*(6+BV66)/$BS66)-SUM(AW66:AX66))*IF(OR(BU66=\"RAAUT\",BU66=\"RASPR\"),0,1)),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((IF(LEFT(N66,2)=\"ND\",0,($AV66*(9+BV66)/$BS66)-SUM(AW66:AY66))*IF(OR(BU66=\"RAAUT\",BU66=\"RASPR\"),0,1)),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((IF(LEFT(N66,2)=\"ND\",0,($AV66*(12+BV66)/$BS66)-SUM(AW66:AZ66))*IF(OR(BU66=\"RAAUT\",BU66=\"RASPR\",BU66=\"RASUM\"),0,1)),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N66,2)=\"ND\",0,$AV66*(15+BV66-BW66)/$BS66-SUM(AW66:BA66))*IF(OR(BU66=\"RASPR\",BU66=\"RASUM\",E66=3025403),0,1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N66,2)=\"ND\",0,($AV66*(18+BV66-BW66)/$BS66)-SUM(AW66:BB66))*IF(OR(BU66=\"RASPR\",BU66=\"RASUM\",E66=3025403),0,1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N66,2)=\"ND\",0,($AV66*(21+BV66-BW66)/$BS66)-SUM(AW66:BC66))*IF(OR(BU66=\"RASPR\",BU66=\"RASUM\",E66=3025403),0,1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N66,2)=\"ND\",0,($AV66*(24+BV66-BW66)/$BS66)-SUM(AW66:BD66))*IF(OR(BU66=\"RASPR\",BU66=\"RASUM\",E66=3025403),0,1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N66,2)=\"ND\",0,($AV66*(27+BV66-BX66)/$BS66)-SUM(AW66:BE66))*IF(OR(BU66=\"RAaut\",BU66=\"RASUM\",E66=3025403),0,1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N66,2)=\"ND\",0,($AV66*(30+BV66-BX66)/$BS66)-SUM(AW66:BF66))*IF(OR(BU66=\"RAaut\",BU66=\"RASUM\",E66=3025403),0,1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(AV66-SUM(AW66:BG66),2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(N66,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E66&IF(O66=\"EARLYYEARS\",VLOOKUP(N66,Rates!$A:$X,24,0),N66)","v":"3023515BASIC"},{"$f":"ROUND(IF(AND(OR(M66=\"VA\",M66=\"FREE\",M66=\"ACAD\"),N66=\"DFC\"),S66,S66*VLOOKUP(AU66&VLOOKUP(N66,Rates!A:G,7,0)&VLOOKUP(N66,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(AND(N66=\"DFC\",W66=0),0,IF(AND(AU66=\"A\",W66=0),S66,IF(AND(AU66=\"C\",W66=1),0,IF(AND(AU66=\"C\",W66=0,LEFT(N66,2)<>\"ND\",D66=\"Original\"),S66*0.8,0)))),2)","v":0},{"$f":"ROUND(S66-SUM(X66:AA66)-SUM(AW66:BH66)-BM66-BL66-BJ66-SUM(CB66:CM66),0)","v":{"$error":"#N/A"}},{"$f":"T66&N66&H66&G66","v":"10284AUTBASICRAPrimary"},{"$f":"S66-BL66","v":{"$error":"#N/A"}},{"$f":"D66&BK66","v":"Original3023515BASIC"},{"$f":"VLOOKUP(N66,Rates!$A:$AO,41,0)","v":"Estimate"},{"$f":"IF(OR(BU66=\"RASUM\",BU66=\"RAAUT\"),12,IF(BU66=\"RASPR\",9,IF(E66=3025403,15,36)))","v":12},{"$f":"IF(K66=1,S66-SUM(X66:AB66)-SUM(AW66:BH66)-BJ66-BM66,0)","v":0},{"$f":"H66&AC66","v":"RAAUT"},{"$f":"IF(OR(AU66=\"Academy\",E66=3025403),3,4)","v":3},{"$f":"IF(BU66=\"RAAUT\",15,0)","v":15},{"$f":"IF(BU66=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N66,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H66=\"RA\",0,IF(AU66=\"C\",VLOOKUP(AU66&VLOOKUP(N66,Rates!A:G,7,0)&VLOOKUP(N66,Rates!A:J,10,0)&VLOOKUP(D66,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU66&VLOOKUP(N66,Rates!A:G,7,0)&VLOOKUP(N66,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S66*IF(W66=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ66=1,CA66-CB66,IF(LEFT(N66,2)=\"ND\",0,CA66*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CC66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/10))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CD66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CE66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CF66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CG66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CH66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CI66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CJ66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CK66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*3/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ66=1,CA66-SUM(CB66:CL66),IF(LEFT(N66,2)=\"ND\",0,IF(D66=\"Original\",CA66*2/36,CA66/VLOOKUP(D66,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A66+1","v":20151066},"2016-02-01","CK","Original",3023516,{"$f":"VLOOKUP($E67,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E67,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E67,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E67,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E67,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H67=\"MA\",0,VLOOKUP(N67,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E67,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N67,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N67,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E67,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E67,EYDataOriginal1819!$A:$AI,VLOOKUP(N67,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N67,Rates!A$1:W$65573,VLOOKUP(E67,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E67,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N67,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M67=\"VA\",N67=\"DFC\"),0,VLOOKUP(N67,Rates!A:AM,VLOOKUP(H67&LEFT(G67,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023516BASICA","Original3023516AUTBASIC","3023516AUTBASIC","OriginalAUTBASIC","Original3023516","MAPriAUTBASIC","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T67,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T67,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N67,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N67=\"DFC\",0,VLOOKUP(E67,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H67=\"MA\",0,VLOOKUP(AU67&VLOOKUP(N67,Rates!A:G,7,0)&VLOOKUP(N67,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S67*IF(W67=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N67,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E67&IF(O67=\"EARLYYEARS\",VLOOKUP(N67,Rates!$A:$X,24,0),N67)","v":"3023516BASIC"},{"$f":"ROUND(IF(AND(OR(M67=\"VA\",M67=\"FREE\",M67=\"ACAD\"),N67=\"DFC\"),S67,S67*VLOOKUP(AU67&VLOOKUP(N67,Rates!A:G,7,0)&VLOOKUP(N67,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023516BASIC",{"$f":"VLOOKUP(N67,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N67,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H67=\"RA\",0,IF(AU67=\"C\",VLOOKUP(AU67&VLOOKUP(N67,Rates!A:G,7,0)&VLOOKUP(N67,Rates!A:J,10,0)&VLOOKUP(D67,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU67&VLOOKUP(N67,Rates!A:G,7,0)&VLOOKUP(N67,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S67*IF(W67=1,0,1))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(LEFT(N67,2)=\"ND\",CA67,(CA67*4/36)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CD67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*3/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CE67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*3/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CF67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*3/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CG67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*3/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CH67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*3/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CI67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*3/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CJ67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*3/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CK67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*3/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ67=1,CA67-SUM(CB67:CL67),IF(LEFT(N67,2)=\"ND\",0,IF(D67=\"Original\",CA67*2/36,CA67/VLOOKUP(D67,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151067,"2016-02-01","CK","Original",3023518,{"$f":"VLOOKUP($E68,Schools!$B:$L,2,0)","v":"Woodcroft Primary School"},{"$f":"VLOOKUP($E68,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E68,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E68,Schools!$B:$L,11,0)","v":400117},{"$f":"VLOOKUP($E68,Schools!$B:$Z,12,0)","v":10123},{"$f":"IF(H68=\"MA\",0,VLOOKUP(N68,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E68,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N68,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N68,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E68,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E68,EYDataOriginal1819!$A:$AI,VLOOKUP(N68,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N68,Rates!A$1:W$65573,VLOOKUP(E68,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E68,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N68,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M68=\"VA\",N68=\"DFC\"),0,VLOOKUP(N68,Rates!A:AM,VLOOKUP(H68&LEFT(G68,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023518BASICA","Original3023518AUTBASIC","3023518AUTBASIC","OriginalAUTBASIC","Original3023518","MAPriAUTBASIC","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T68,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T68,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N68,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N68=\"DFC\",0,VLOOKUP(E68,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H68=\"MA\",0,VLOOKUP(AU68&VLOOKUP(N68,Rates!A:G,7,0)&VLOOKUP(N68,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S68*IF(W68=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N68,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E68&IF(O68=\"EARLYYEARS\",VLOOKUP(N68,Rates!$A:$X,24,0),N68)","v":"3023518BASIC"},{"$f":"ROUND(IF(AND(OR(M68=\"VA\",M68=\"FREE\",M68=\"ACAD\"),N68=\"DFC\"),S68,S68*VLOOKUP(AU68&VLOOKUP(N68,Rates!A:G,7,0)&VLOOKUP(N68,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023518BASIC",{"$f":"VLOOKUP(N68,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N68,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H68=\"RA\",0,IF(AU68=\"C\",VLOOKUP(AU68&VLOOKUP(N68,Rates!A:G,7,0)&VLOOKUP(N68,Rates!A:J,10,0)&VLOOKUP(D68,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU68&VLOOKUP(N68,Rates!A:G,7,0)&VLOOKUP(N68,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S68*IF(W68=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CD68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*3/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CE68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*3/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CF68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*3/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CG68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*3/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CH68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*3/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CI68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*3/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CJ68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*3/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CK68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*3/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ68=1,CA68-SUM(CB68:CL68),IF(LEFT(N68,2)=\"ND\",0,IF(D68=\"Original\",CA68*2/36,CA68/VLOOKUP(D68,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151068,"2016-02-01","CK","Original",3023519,{"$f":"VLOOKUP($E69,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E69,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E69,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E69,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E69,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H69=\"MA\",0,VLOOKUP(N69,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E69,Schools!$B:$R,17,0)","v":"ACAD"},"AUTBASIC",{"$f":"VLOOKUP(N69,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N69,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E69,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E69,EYDataOriginal1819!$A:$AI,VLOOKUP(N69,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N69,Rates!A$1:W$65573,VLOOKUP(E69,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E69,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N69,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M69=\"VA\",N69=\"DFC\"),0,VLOOKUP(N69,Rates!A:AM,VLOOKUP(H69&LEFT(G69,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023519BASICAcademy","Original3023519AUTBASIC","3023519AUTBASIC","OriginalAUTBASIC","Original3023519","RAPriAUTBASIC","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T69,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T69,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N69,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N69=\"DFC\",0,VLOOKUP(E69,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H69=\"MA\",0,VLOOKUP(AU69&VLOOKUP(N69,Rates!A:G,7,0)&VLOOKUP(N69,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S69*IF(W69=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N69,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E69&IF(O69=\"EARLYYEARS\",VLOOKUP(N69,Rates!$A:$X,24,0),N69)","v":"3023519BASIC"},{"$f":"ROUND(IF(AND(OR(M69=\"VA\",M69=\"FREE\",M69=\"ACAD\"),N69=\"DFC\"),S69,S69*VLOOKUP(AU69&VLOOKUP(N69,Rates!A:G,7,0)&VLOOKUP(N69,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICRAPrimary",{"$error":"#N/A"},"Original3023519BASIC",{"$f":"VLOOKUP(N69,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N69,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H69=\"RA\",0,IF(AU69=\"C\",VLOOKUP(AU69&VLOOKUP(N69,Rates!A:G,7,0)&VLOOKUP(N69,Rates!A:J,10,0)&VLOOKUP(D69,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU69&VLOOKUP(N69,Rates!A:G,7,0)&VLOOKUP(N69,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S69*IF(W69=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CD69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*3/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CE69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*3/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CF69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*3/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CG69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*3/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CH69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*3/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CI69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*3/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CJ69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*3/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CK69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*3/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ69=1,CA69-SUM(CB69:CL69),IF(LEFT(N69,2)=\"ND\",0,IF(D69=\"Original\",CA69*2/36,CA69/VLOOKUP(D69,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151069,"2016-02-01","CK","Original",3023521,{"$f":"VLOOKUP($E70,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E70,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E70,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E70,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E70,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H70=\"MA\",0,VLOOKUP(N70,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E70,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N70,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N70,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E70,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E70,EYDataOriginal1819!$A:$AI,VLOOKUP(N70,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N70,Rates!A$1:W$65573,VLOOKUP(E70,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E70,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N70,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M70=\"VA\",N70=\"DFC\"),0,VLOOKUP(N70,Rates!A:AM,VLOOKUP(H70&LEFT(G70,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023521BASICB","Original3023521AUTBASIC","3023521AUTBASIC","OriginalAUTBASIC","Original3023521","MAAllAUTBASIC","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T70,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T70,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N70,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N70=\"DFC\",0,VLOOKUP(E70,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H70=\"MA\",0,VLOOKUP(AU70&VLOOKUP(N70,Rates!A:G,7,0)&VLOOKUP(N70,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S70*IF(W70=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N70,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E70&IF(O70=\"EARLYYEARS\",VLOOKUP(N70,Rates!$A:$X,24,0),N70)","v":"3023521BASIC"},{"$f":"ROUND(IF(AND(OR(M70=\"VA\",M70=\"FREE\",M70=\"ACAD\"),N70=\"DFC\"),S70,S70*VLOOKUP(AU70&VLOOKUP(N70,Rates!A:G,7,0)&VLOOKUP(N70,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAAll through",{"$error":"#N/A"},"Original3023521BASIC",{"$f":"VLOOKUP(N70,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N70,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H70=\"RA\",0,IF(AU70=\"C\",VLOOKUP(AU70&VLOOKUP(N70,Rates!A:G,7,0)&VLOOKUP(N70,Rates!A:J,10,0)&VLOOKUP(D70,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU70&VLOOKUP(N70,Rates!A:G,7,0)&VLOOKUP(N70,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S70*IF(W70=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CD70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*3/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CE70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*3/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CF70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*3/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CG70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*3/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CH70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*3/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CI70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*3/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CJ70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*3/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CK70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*3/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ70=1,CA70-SUM(CB70:CL70),IF(LEFT(N70,2)=\"ND\",0,IF(D70=\"Original\",CA70*2/36,CA70/VLOOKUP(D70,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151070,"2016-02-01","CK","Original",3023523,{"$f":"VLOOKUP($E71,Schools!$B:$L,2,0)","v":"Martin Primary School"},{"$f":"VLOOKUP($E71,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E71,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E71,Schools!$B:$L,11,0)","v":400130},{"$f":"VLOOKUP($E71,Schools!$B:$Z,12,0)","v":11093},{"$f":"IF(H71=\"MA\",0,VLOOKUP(N71,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E71,Schools!$B:$R,17,0)","v":"COM"},"AUTBASIC",{"$f":"VLOOKUP(N71,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N71,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E71,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E71,EYDataOriginal1819!$A:$AI,VLOOKUP(N71,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N71,Rates!A$1:W$65573,VLOOKUP(E71,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E71,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N71,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M71=\"VA\",N71=\"DFC\"),0,VLOOKUP(N71,Rates!A:AM,VLOOKUP(H71&LEFT(G71,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023523BASICB","Original3023523AUTBASIC","3023523AUTBASIC","OriginalAUTBASIC","Original3023523","MAPriAUTBASIC","I013023523","3023523EARLYYEARS","10284Primary","Original3023523EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T71,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T71,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N71,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N71=\"DFC\",0,VLOOKUP(E71,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H71=\"MA\",0,VLOOKUP(AU71&VLOOKUP(N71,Rates!A:G,7,0)&VLOOKUP(N71,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S71*IF(W71=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N71,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E71&IF(O71=\"EARLYYEARS\",VLOOKUP(N71,Rates!$A:$X,24,0),N71)","v":"3023523BASIC"},{"$f":"ROUND(IF(AND(OR(M71=\"VA\",M71=\"FREE\",M71=\"ACAD\"),N71=\"DFC\"),S71,S71*VLOOKUP(AU71&VLOOKUP(N71,Rates!A:G,7,0)&VLOOKUP(N71,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023523BASIC",{"$f":"VLOOKUP(N71,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N71,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H71=\"RA\",0,IF(AU71=\"C\",VLOOKUP(AU71&VLOOKUP(N71,Rates!A:G,7,0)&VLOOKUP(N71,Rates!A:J,10,0)&VLOOKUP(D71,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU71&VLOOKUP(N71,Rates!A:G,7,0)&VLOOKUP(N71,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S71*IF(W71=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CD71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*3/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CE71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*3/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CF71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*3/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CG71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*3/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CH71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*3/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CI71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*3/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CJ71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*3/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CK71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*3/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ71=1,CA71-SUM(CB71:CL71),IF(LEFT(N71,2)=\"ND\",0,IF(D71=\"Original\",CA71*2/36,CA71/VLOOKUP(D71,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151071,"2016-02-01","CK","Original",3023524,{"$f":"VLOOKUP($E72,Schools!$B:$L,2,0)","v":"Beit Shvidler Primary School"},{"$f":"VLOOKUP($E72,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E72,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E72,Schools!$B:$L,11,0)","v":400150},{"$f":"VLOOKUP($E72,Schools!$B:$Z,12,0)","v":11278},{"$f":"IF(H72=\"MA\",0,VLOOKUP(N72,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E72,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N72,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N72,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E72,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E72,EYDataOriginal1819!$A:$AI,VLOOKUP(N72,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N72,Rates!A$1:W$65573,VLOOKUP(E72,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E72,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N72,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M72=\"VA\",N72=\"DFC\"),0,VLOOKUP(N72,Rates!A:AM,VLOOKUP(H72&LEFT(G72,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023524BASICC","Original3023524AUTBASIC","3023524AUTBASIC","OriginalAUTBASIC","Original3023524","MAPriAUTBASIC","I013023524","3023524EARLYYEARS","10284Primary","Original3023524EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T72,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T72,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N72,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N72=\"DFC\",0,VLOOKUP(E72,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H72=\"MA\",0,VLOOKUP(AU72&VLOOKUP(N72,Rates!A:G,7,0)&VLOOKUP(N72,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S72*IF(W72=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N72,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E72&IF(O72=\"EARLYYEARS\",VLOOKUP(N72,Rates!$A:$X,24,0),N72)","v":"3023524BASIC"},{"$f":"ROUND(IF(AND(OR(M72=\"VA\",M72=\"FREE\",M72=\"ACAD\"),N72=\"DFC\"),S72,S72*VLOOKUP(AU72&VLOOKUP(N72,Rates!A:G,7,0)&VLOOKUP(N72,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3023524BASIC",{"$f":"VLOOKUP(N72,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N72,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H72=\"RA\",0,IF(AU72=\"C\",VLOOKUP(AU72&VLOOKUP(N72,Rates!A:G,7,0)&VLOOKUP(N72,Rates!A:J,10,0)&VLOOKUP(D72,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU72&VLOOKUP(N72,Rates!A:G,7,0)&VLOOKUP(N72,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S72*IF(W72=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CD72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*3/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CE72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*3/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CF72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*3/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CG72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*3/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CH72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*3/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CI72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*3/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CJ72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*3/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CK72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*3/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ72=1,CA72-SUM(CB72:CL72),IF(LEFT(N72,2)=\"ND\",0,IF(D72=\"Original\",CA72*2/36,CA72/VLOOKUP(D72,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151072,"2016-02-01","CK","Original",3025201,{"$f":"VLOOKUP($E73,Schools!$B:$L,2,0)","v":"Osidge Primary School"},{"$f":"VLOOKUP($E73,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E73,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E73,Schools!$B:$L,11,0)","v":400021},{"$f":"VLOOKUP($E73,Schools!$B:$Z,12,0)","v":10084},{"$f":"IF(H73=\"MA\",0,VLOOKUP(N73,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E73,Schools!$B:$R,17,0)","v":"FOU"},"AUTBASIC",{"$f":"VLOOKUP(N73,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N73,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E73,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E73,EYDataOriginal1819!$A:$AI,VLOOKUP(N73,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N73,Rates!A$1:W$65573,VLOOKUP(E73,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E73,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N73,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M73=\"VA\",N73=\"DFC\"),0,VLOOKUP(N73,Rates!A:AM,VLOOKUP(H73&LEFT(G73,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3025201BASICB","Original3025201AUTBASIC","3025201AUTBASIC","OriginalAUTBASIC","Original3025201","MAPriAUTBASIC","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T73,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T73,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N73,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N73=\"DFC\",0,VLOOKUP(E73,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H73=\"MA\",0,VLOOKUP(AU73&VLOOKUP(N73,Rates!A:G,7,0)&VLOOKUP(N73,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S73*IF(W73=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N73,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E73&IF(O73=\"EARLYYEARS\",VLOOKUP(N73,Rates!$A:$X,24,0),N73)","v":"3025201BASIC"},{"$f":"ROUND(IF(AND(OR(M73=\"VA\",M73=\"FREE\",M73=\"ACAD\"),N73=\"DFC\"),S73,S73*VLOOKUP(AU73&VLOOKUP(N73,Rates!A:G,7,0)&VLOOKUP(N73,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3025201BASIC",{"$f":"VLOOKUP(N73,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N73,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H73=\"RA\",0,IF(AU73=\"C\",VLOOKUP(AU73&VLOOKUP(N73,Rates!A:G,7,0)&VLOOKUP(N73,Rates!A:J,10,0)&VLOOKUP(D73,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU73&VLOOKUP(N73,Rates!A:G,7,0)&VLOOKUP(N73,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S73*IF(W73=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CD73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*3/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CE73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*3/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CF73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*3/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CG73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*3/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CH73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*3/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CI73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*3/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CJ73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*3/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CK73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*3/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ73=1,CA73-SUM(CB73:CL73),IF(LEFT(N73,2)=\"ND\",0,IF(D73=\"Original\",CA73*2/36,CA73/VLOOKUP(D73,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151073,"2016-02-01","CK","Original",3025948,{"$f":"VLOOKUP($E74,Schools!$B:$L,2,0)","v":"Mathilda Marks-Kennedy School"},{"$f":"VLOOKUP($E74,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E74,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E74,Schools!$B:$L,11,0)","v":400112},{"$f":"VLOOKUP($E74,Schools!$B:$Z,12,0)","v":10125},{"$f":"IF(H74=\"MA\",0,VLOOKUP(N74,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E74,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N74,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N74,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E74,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E74,EYDataOriginal1819!$A:$AI,VLOOKUP(N74,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N74,Rates!A$1:W$65573,VLOOKUP(E74,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E74,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N74,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M74=\"VA\",N74=\"DFC\"),0,VLOOKUP(N74,Rates!A:AM,VLOOKUP(H74&LEFT(G74,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3025948BASICB","Original3025948AUTBASIC","3025948AUTBASIC","OriginalAUTBASIC","Original3025948","MAPriAUTBASIC","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T74,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T74,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N74,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N74=\"DFC\",0,VLOOKUP(E74,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H74=\"MA\",0,VLOOKUP(AU74&VLOOKUP(N74,Rates!A:G,7,0)&VLOOKUP(N74,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S74*IF(W74=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N74,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E74&IF(O74=\"EARLYYEARS\",VLOOKUP(N74,Rates!$A:$X,24,0),N74)","v":"3025948BASIC"},{"$f":"ROUND(IF(AND(OR(M74=\"VA\",M74=\"FREE\",M74=\"ACAD\"),N74=\"DFC\"),S74,S74*VLOOKUP(AU74&VLOOKUP(N74,Rates!A:G,7,0)&VLOOKUP(N74,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3025948BASIC",{"$f":"VLOOKUP(N74,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N74,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H74=\"RA\",0,IF(AU74=\"C\",VLOOKUP(AU74&VLOOKUP(N74,Rates!A:G,7,0)&VLOOKUP(N74,Rates!A:J,10,0)&VLOOKUP(D74,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU74&VLOOKUP(N74,Rates!A:G,7,0)&VLOOKUP(N74,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S74*IF(W74=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CD74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*3/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CE74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*3/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CF74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*3/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CG74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*3/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CH74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*3/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CI74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*3/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CJ74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*3/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CK74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*3/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ74=1,CA74-SUM(CB74:CL74),IF(LEFT(N74,2)=\"ND\",0,IF(D74=\"Original\",CA74*2/36,CA74/VLOOKUP(D74,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151074,"2016-02-01","CK","Original",3025949,{"$f":"VLOOKUP($E75,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E75,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E75,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E75,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E75,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H75=\"MA\",0,VLOOKUP(N75,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E75,Schools!$B:$R,17,0)","v":"VA"},"AUTBASIC",{"$f":"VLOOKUP(N75,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N75,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E75,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E75,EYDataOriginal1819!$A:$AI,VLOOKUP(N75,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N75,Rates!A$1:W$65573,VLOOKUP(E75,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E75,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N75,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M75=\"VA\",N75=\"DFC\"),0,VLOOKUP(N75,Rates!A:AM,VLOOKUP(H75&LEFT(G75,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3025949BASICB","Original3025949AUTBASIC","3025949AUTBASIC","OriginalAUTBASIC","Original3025949","MAPriAUTBASIC","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T75,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T75,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N75,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N75=\"DFC\",0,VLOOKUP(E75,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H75=\"MA\",0,VLOOKUP(AU75&VLOOKUP(N75,Rates!A:G,7,0)&VLOOKUP(N75,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S75*IF(W75=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N75,Rates!A:L,3,0)","v":"Autumn Estimated Basic"},null,{"$f":"E75&IF(O75=\"EARLYYEARS\",VLOOKUP(N75,Rates!$A:$X,24,0),N75)","v":"3025949BASIC"},{"$f":"ROUND(IF(AND(OR(M75=\"VA\",M75=\"FREE\",M75=\"ACAD\"),N75=\"DFC\"),S75,S75*VLOOKUP(AU75&VLOOKUP(N75,Rates!A:G,7,0)&VLOOKUP(N75,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTBASICMAPrimary",{"$error":"#N/A"},"Original3025949BASIC",{"$f":"VLOOKUP(N75,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N75,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H75=\"RA\",0,IF(AU75=\"C\",VLOOKUP(AU75&VLOOKUP(N75,Rates!A:G,7,0)&VLOOKUP(N75,Rates!A:J,10,0)&VLOOKUP(D75,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU75&VLOOKUP(N75,Rates!A:G,7,0)&VLOOKUP(N75,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S75*IF(W75=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CD75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*3/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CE75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*3/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CF75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*3/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CG75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*3/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CH75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*3/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CI75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*3/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CJ75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*3/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CK75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*3/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ75=1,CA75-SUM(CB75:CL75),IF(LEFT(N75,2)=\"ND\",0,IF(D75=\"Original\",CA75*2/36,CA75/VLOOKUP(D75,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151075,"2016-02-01","CK","Original",3021000,{"$f":"VLOOKUP($E76,Schools!$B:$L,2,0)","v":"Brookhill Nursery"},{"$f":"VLOOKUP($E76,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E76,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E76,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E76,Schools!$B:$Z,12,0)","v":10130},{"$f":"IF(H76=\"MA\",0,VLOOKUP(N76,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E76,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N76,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N76,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E76,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E76,EYDataOriginal1819!$A:$AI,VLOOKUP(N76,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N76,Rates!A$1:W$65573,VLOOKUP(E76,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E76,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N76,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M76=\"VA\",N76=\"DFC\"),0,VLOOKUP(N76,Rates!A:AM,VLOOKUP(H76&LEFT(G76,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3021000FLEXA","Original3021000AUTFLEX","3021000AUTFLEX","OriginalAUTFLEX","Original3021000","MANurAUTFLEX","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T76,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T76,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N76,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N76=\"DFC\",0,VLOOKUP(E76,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H76=\"MA\",0,VLOOKUP(AU76&VLOOKUP(N76,Rates!A:G,7,0)&VLOOKUP(N76,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S76*IF(W76=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N76,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E76&IF(O76=\"EARLYYEARS\",VLOOKUP(N76,Rates!$A:$X,24,0),N76)","v":"3021000FLEX"},{"$f":"ROUND(IF(AND(OR(M76=\"VA\",M76=\"FREE\",M76=\"ACAD\"),N76=\"DFC\"),S76,S76*VLOOKUP(AU76&VLOOKUP(N76,Rates!A:G,7,0)&VLOOKUP(N76,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMANursery",{"$error":"#N/A"},"Original3021000FLEX",{"$f":"VLOOKUP(N76,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N76,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H76=\"RA\",0,IF(AU76=\"C\",VLOOKUP(AU76&VLOOKUP(N76,Rates!A:G,7,0)&VLOOKUP(N76,Rates!A:J,10,0)&VLOOKUP(D76,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU76&VLOOKUP(N76,Rates!A:G,7,0)&VLOOKUP(N76,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S76*IF(W76=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CD76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*3/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CE76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*3/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CF76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*3/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CG76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*3/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CH76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*3/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CI76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*3/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CJ76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*3/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CK76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*3/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ76=1,CA76-SUM(CB76:CL76),IF(LEFT(N76,2)=\"ND\",0,IF(D76=\"Original\",CA76*2/36,CA76/VLOOKUP(D76,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151076,"2016-02-01","CK","Original",3021001,{"$f":"VLOOKUP($E77,Schools!$B:$L,2,0)","v":"Hampden Way Nursery"},{"$f":"VLOOKUP($E77,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E77,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E77,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E77,Schools!$B:$Z,12,0)","v":10131},{"$f":"IF(H77=\"MA\",0,VLOOKUP(N77,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E77,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N77,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N77,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E77,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E77,EYDataOriginal1819!$A:$AI,VLOOKUP(N77,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N77,Rates!A$1:W$65573,VLOOKUP(E77,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E77,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N77,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M77=\"VA\",N77=\"DFC\"),0,VLOOKUP(N77,Rates!A:AM,VLOOKUP(H77&LEFT(G77,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3021001FLEXA","Original3021001AUTFLEX","3021001AUTFLEX","OriginalAUTFLEX","Original3021001","MANurAUTFLEX","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T77,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T77,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N77,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N77=\"DFC\",0,VLOOKUP(E77,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H77=\"MA\",0,VLOOKUP(AU77&VLOOKUP(N77,Rates!A:G,7,0)&VLOOKUP(N77,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S77*IF(W77=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N77,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E77&IF(O77=\"EARLYYEARS\",VLOOKUP(N77,Rates!$A:$X,24,0),N77)","v":"3021001FLEX"},{"$f":"ROUND(IF(AND(OR(M77=\"VA\",M77=\"FREE\",M77=\"ACAD\"),N77=\"DFC\"),S77,S77*VLOOKUP(AU77&VLOOKUP(N77,Rates!A:G,7,0)&VLOOKUP(N77,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMANursery",{"$error":"#N/A"},"Original3021001FLEX",{"$f":"VLOOKUP(N77,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N77,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H77=\"RA\",0,IF(AU77=\"C\",VLOOKUP(AU77&VLOOKUP(N77,Rates!A:G,7,0)&VLOOKUP(N77,Rates!A:J,10,0)&VLOOKUP(D77,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU77&VLOOKUP(N77,Rates!A:G,7,0)&VLOOKUP(N77,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S77*IF(W77=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CD77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*3/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CE77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*3/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CF77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*3/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CG77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*3/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CH77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*3/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CI77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*3/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CJ77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*3/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CK77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*3/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ77=1,CA77-SUM(CB77:CL77),IF(LEFT(N77,2)=\"ND\",0,IF(D77=\"Original\",CA77*2/36,CA77/VLOOKUP(D77,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151077,"2016-02-01","CK","Original",3021003,{"$f":"VLOOKUP($E78,Schools!$B:$L,2,0)","v":"St Margaret's Nursery"},{"$f":"VLOOKUP($E78,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E78,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E78,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E78,Schools!$B:$Z,12,0)","v":10133},{"$f":"IF(H78=\"MA\",0,VLOOKUP(N78,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E78,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N78,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N78,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E78,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E78,EYDataOriginal1819!$A:$AI,VLOOKUP(N78,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N78,Rates!A$1:W$65573,VLOOKUP(E78,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E78,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N78,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M78=\"VA\",N78=\"DFC\"),0,VLOOKUP(N78,Rates!A:AM,VLOOKUP(H78&LEFT(G78,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3021003FLEXA","Original3021003AUTFLEX","3021003AUTFLEX","OriginalAUTFLEX","Original3021003","MANurAUTFLEX","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T78,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T78,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N78,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N78=\"DFC\",0,VLOOKUP(E78,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H78=\"MA\",0,VLOOKUP(AU78&VLOOKUP(N78,Rates!A:G,7,0)&VLOOKUP(N78,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S78*IF(W78=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N78,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E78&IF(O78=\"EARLYYEARS\",VLOOKUP(N78,Rates!$A:$X,24,0),N78)","v":"3021003FLEX"},{"$f":"ROUND(IF(AND(OR(M78=\"VA\",M78=\"FREE\",M78=\"ACAD\"),N78=\"DFC\"),S78,S78*VLOOKUP(AU78&VLOOKUP(N78,Rates!A:G,7,0)&VLOOKUP(N78,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMANursery",{"$error":"#N/A"},"Original3021003FLEX",{"$f":"VLOOKUP(N78,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N78,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H78=\"RA\",0,IF(AU78=\"C\",VLOOKUP(AU78&VLOOKUP(N78,Rates!A:G,7,0)&VLOOKUP(N78,Rates!A:J,10,0)&VLOOKUP(D78,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU78&VLOOKUP(N78,Rates!A:G,7,0)&VLOOKUP(N78,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S78*IF(W78=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CD78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*3/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CE78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*3/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CF78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*3/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CG78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*3/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CH78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*3/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CI78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*3/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CJ78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*3/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CK78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*3/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ78=1,CA78-SUM(CB78:CL78),IF(LEFT(N78,2)=\"ND\",0,IF(D78=\"Original\",CA78*2/36,CA78/VLOOKUP(D78,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151078,"2016-02-01","CK","Original",3022004,{"$f":"VLOOKUP($E79,Schools!$B:$L,2,0)","v":"Rimon Jewish Primary School"},{"$f":"VLOOKUP($E79,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E79,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E79,Schools!$B:$L,11,0)","v":155029},{"$f":"VLOOKUP($E79,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H79=\"MA\",0,VLOOKUP(N79,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E79,Schools!$B:$R,17,0)","v":"FREE"},"AUTFLEX",{"$f":"VLOOKUP(N79,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N79,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E79,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E79,EYDataOriginal1819!$A:$AI,VLOOKUP(N79,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N79,Rates!A$1:W$65573,VLOOKUP(E79,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E79,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N79,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M79=\"VA\",N79=\"DFC\"),0,VLOOKUP(N79,Rates!A:AM,VLOOKUP(H79&LEFT(G79,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022004FLEXAcademy","Original3022004AUTFLEX","3022004AUTFLEX","OriginalAUTFLEX","Original3022004","RAPriAUTFLEX","I013022004","3022004EARLYYEARS","10284Primary","Original3022004EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T79,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T79,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N79,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N79=\"DFC\",0,VLOOKUP(E79,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H79=\"MA\",0,VLOOKUP(AU79&VLOOKUP(N79,Rates!A:G,7,0)&VLOOKUP(N79,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S79*IF(W79=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N79,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E79&IF(O79=\"EARLYYEARS\",VLOOKUP(N79,Rates!$A:$X,24,0),N79)","v":"3022004FLEX"},{"$f":"ROUND(IF(AND(OR(M79=\"VA\",M79=\"FREE\",M79=\"ACAD\"),N79=\"DFC\"),S79,S79*VLOOKUP(AU79&VLOOKUP(N79,Rates!A:G,7,0)&VLOOKUP(N79,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTFLEXRAPrimary",0,"Original3022004FLEX",{"$f":"VLOOKUP(N79,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N79,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H79=\"RA\",0,IF(AU79=\"C\",VLOOKUP(AU79&VLOOKUP(N79,Rates!A:G,7,0)&VLOOKUP(N79,Rates!A:J,10,0)&VLOOKUP(D79,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU79&VLOOKUP(N79,Rates!A:G,7,0)&VLOOKUP(N79,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S79*IF(W79=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CD79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*3/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CE79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*3/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CF79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*3/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CG79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*3/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CH79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*3/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CI79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*3/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CJ79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*3/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CK79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*3/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ79=1,CA79-SUM(CB79:CL79),IF(LEFT(N79,2)=\"ND\",0,IF(D79=\"Original\",CA79*2/36,CA79/VLOOKUP(D79,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151079,"2016-02-01","CK","Original",3022008,{"$f":"VLOOKUP($E80,Schools!$B:$L,2,0)","v":"Brookland Infant  & Nursery School"},{"$f":"VLOOKUP($E80,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E80,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E80,Schools!$B:$L,11,0)","v":400057},{"$f":"VLOOKUP($E80,Schools!$B:$Z,12,0)","v":10047},{"$f":"IF(H80=\"MA\",0,VLOOKUP(N80,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E80,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N80,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N80,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E80,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E80,EYDataOriginal1819!$A:$AI,VLOOKUP(N80,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N80,Rates!A$1:W$65573,VLOOKUP(E80,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E80,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N80,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M80=\"VA\",N80=\"DFC\"),0,VLOOKUP(N80,Rates!A:AM,VLOOKUP(H80&LEFT(G80,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022008FLEXA","Original3022008AUTFLEX","3022008AUTFLEX","OriginalAUTFLEX","Original3022008","MAPriAUTFLEX","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T80,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T80,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N80,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N80=\"DFC\",0,VLOOKUP(E80,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H80=\"MA\",0,VLOOKUP(AU80&VLOOKUP(N80,Rates!A:G,7,0)&VLOOKUP(N80,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S80*IF(W80=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N80,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E80&IF(O80=\"EARLYYEARS\",VLOOKUP(N80,Rates!$A:$X,24,0),N80)","v":"3022008FLEX"},{"$f":"ROUND(IF(AND(OR(M80=\"VA\",M80=\"FREE\",M80=\"ACAD\"),N80=\"DFC\"),S80,S80*VLOOKUP(AU80&VLOOKUP(N80,Rates!A:G,7,0)&VLOOKUP(N80,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022008FLEX",{"$f":"VLOOKUP(N80,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N80,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H80=\"RA\",0,IF(AU80=\"C\",VLOOKUP(AU80&VLOOKUP(N80,Rates!A:G,7,0)&VLOOKUP(N80,Rates!A:J,10,0)&VLOOKUP(D80,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU80&VLOOKUP(N80,Rates!A:G,7,0)&VLOOKUP(N80,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S80*IF(W80=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CD80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*3/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CE80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*3/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CF80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*3/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CG80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*3/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CH80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*3/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CI80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*3/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CJ80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*3/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CK80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*3/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ80=1,CA80-SUM(CB80:CL80),IF(LEFT(N80,2)=\"ND\",0,IF(D80=\"Original\",CA80*2/36,CA80/VLOOKUP(D80,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151080,"2016-02-01","CK","Original",3022009,{"$f":"VLOOKUP($E81,Schools!$B:$L,2,0)","v":"Brunswick Park Primary & Nursery School"},{"$f":"VLOOKUP($E81,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E81,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E81,Schools!$B:$L,11,0)","v":400061},{"$f":"VLOOKUP($E81,Schools!$B:$Z,12,0)","v":10048},{"$f":"IF(H81=\"MA\",0,VLOOKUP(N81,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E81,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N81,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N81,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E81,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E81,EYDataOriginal1819!$A:$AI,VLOOKUP(N81,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N81,Rates!A$1:W$65573,VLOOKUP(E81,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E81,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N81,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M81=\"VA\",N81=\"DFC\"),0,VLOOKUP(N81,Rates!A:AM,VLOOKUP(H81&LEFT(G81,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022009FLEXA","Original3022009AUTFLEX","3022009AUTFLEX","OriginalAUTFLEX","Original3022009","MAPriAUTFLEX","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T81,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T81,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N81,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N81=\"DFC\",0,VLOOKUP(E81,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H81=\"MA\",0,VLOOKUP(AU81&VLOOKUP(N81,Rates!A:G,7,0)&VLOOKUP(N81,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S81*IF(W81=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N81,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E81&IF(O81=\"EARLYYEARS\",VLOOKUP(N81,Rates!$A:$X,24,0),N81)","v":"3022009FLEX"},{"$f":"ROUND(IF(AND(OR(M81=\"VA\",M81=\"FREE\",M81=\"ACAD\"),N81=\"DFC\"),S81,S81*VLOOKUP(AU81&VLOOKUP(N81,Rates!A:G,7,0)&VLOOKUP(N81,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022009FLEX",{"$f":"VLOOKUP(N81,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N81,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H81=\"RA\",0,IF(AU81=\"C\",VLOOKUP(AU81&VLOOKUP(N81,Rates!A:G,7,0)&VLOOKUP(N81,Rates!A:J,10,0)&VLOOKUP(D81,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU81&VLOOKUP(N81,Rates!A:G,7,0)&VLOOKUP(N81,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S81*IF(W81=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CD81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*3/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CE81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*3/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CF81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*3/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CG81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*3/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CH81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*3/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CI81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*3/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CJ81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*3/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CK81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*3/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ81=1,CA81-SUM(CB81:CL81),IF(LEFT(N81,2)=\"ND\",0,IF(D81=\"Original\",CA81*2/36,CA81/VLOOKUP(D81,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151081,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E82,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E82,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E82,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E82,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E82,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H82=\"MA\",0,VLOOKUP(N82,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E82,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N82,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N82,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E82,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E82,EYDataOriginal1819!$A:$AI,VLOOKUP(N82,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N82,Rates!A$1:W$65573,VLOOKUP(E82,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E82,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N82,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M82=\"VA\",N82=\"DFC\"),0,VLOOKUP(N82,Rates!A:AM,VLOOKUP(H82&LEFT(G82,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022010FLEXA","Original3022010AUTFLEX","3022010AUTFLEX","OriginalAUTFLEX","Original3022010","MAPriAUTFLEX","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T82,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T82,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N82,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N82=\"DFC\",0,VLOOKUP(E82,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H82=\"MA\",0,VLOOKUP(AU82&VLOOKUP(N82,Rates!A:G,7,0)&VLOOKUP(N82,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S82*IF(W82=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N82,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E82&IF(O82=\"EARLYYEARS\",VLOOKUP(N82,Rates!$A:$X,24,0),N82)","v":"3022010FLEX"},{"$f":"ROUND(IF(AND(OR(M82=\"VA\",M82=\"FREE\",M82=\"ACAD\"),N82=\"DFC\"),S82,S82*VLOOKUP(AU82&VLOOKUP(N82,Rates!A:G,7,0)&VLOOKUP(N82,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022010FLEX",{"$f":"VLOOKUP(N82,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N82,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H82=\"RA\",0,IF(AU82=\"C\",VLOOKUP(AU82&VLOOKUP(N82,Rates!A:G,7,0)&VLOOKUP(N82,Rates!A:J,10,0)&VLOOKUP(D82,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU82&VLOOKUP(N82,Rates!A:G,7,0)&VLOOKUP(N82,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S82*IF(W82=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CD82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*3/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CE82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*3/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CF82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*3/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CG82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*3/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CH82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*3/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CI82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*3/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CJ82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*3/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CK82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*3/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ82=1,CA82-SUM(CB82:CL82),IF(LEFT(N82,2)=\"ND\",0,IF(D82=\"Original\",CA82*2/36,CA82/VLOOKUP(D82,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151082,"2016-02-01","CK","Original",3022014,{"$f":"VLOOKUP($E83,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E83,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E83,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E83,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E83,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H83=\"MA\",0,VLOOKUP(N83,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E83,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N83,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N83,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E83,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E83,EYDataOriginal1819!$A:$AI,VLOOKUP(N83,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N83,Rates!A$1:W$65573,VLOOKUP(E83,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E83,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N83,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M83=\"VA\",N83=\"DFC\"),0,VLOOKUP(N83,Rates!A:AM,VLOOKUP(H83&LEFT(G83,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022014FLEXA","Original3022014AUTFLEX","3022014AUTFLEX","OriginalAUTFLEX","Original3022014","MAPriAUTFLEX","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T83,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T83,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N83,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N83=\"DFC\",0,VLOOKUP(E83,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H83=\"MA\",0,VLOOKUP(AU83&VLOOKUP(N83,Rates!A:G,7,0)&VLOOKUP(N83,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S83*IF(W83=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N83,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E83&IF(O83=\"EARLYYEARS\",VLOOKUP(N83,Rates!$A:$X,24,0),N83)","v":"3022014FLEX"},{"$f":"ROUND(IF(AND(OR(M83=\"VA\",M83=\"FREE\",M83=\"ACAD\"),N83=\"DFC\"),S83,S83*VLOOKUP(AU83&VLOOKUP(N83,Rates!A:G,7,0)&VLOOKUP(N83,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022014FLEX",{"$f":"VLOOKUP(N83,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N83,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H83=\"RA\",0,IF(AU83=\"C\",VLOOKUP(AU83&VLOOKUP(N83,Rates!A:G,7,0)&VLOOKUP(N83,Rates!A:J,10,0)&VLOOKUP(D83,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU83&VLOOKUP(N83,Rates!A:G,7,0)&VLOOKUP(N83,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S83*IF(W83=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CD83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*3/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CE83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*3/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CF83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*3/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CG83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*3/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CH83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*3/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CI83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*3/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CJ83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*3/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CK83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*3/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ83=1,CA83-SUM(CB83:CL83),IF(LEFT(N83,2)=\"ND\",0,IF(D83=\"Original\",CA83*2/36,CA83/VLOOKUP(D83,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151083,"2016-02-01","CK","Original",3022015,{"$f":"VLOOKUP($E84,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E84,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E84,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E84,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E84,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H84=\"MA\",0,VLOOKUP(N84,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E84,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N84,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N84,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E84,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E84,EYDataOriginal1819!$A:$AI,VLOOKUP(N84,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N84,Rates!A$1:W$65573,VLOOKUP(E84,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E84,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N84,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M84=\"VA\",N84=\"DFC\"),0,VLOOKUP(N84,Rates!A:AM,VLOOKUP(H84&LEFT(G84,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022015FLEXA","Original3022015AUTFLEX","3022015AUTFLEX","OriginalAUTFLEX","Original3022015","MAPriAUTFLEX","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T84,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T84,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N84,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N84=\"DFC\",0,VLOOKUP(E84,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H84=\"MA\",0,VLOOKUP(AU84&VLOOKUP(N84,Rates!A:G,7,0)&VLOOKUP(N84,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S84*IF(W84=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N84,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E84&IF(O84=\"EARLYYEARS\",VLOOKUP(N84,Rates!$A:$X,24,0),N84)","v":"3022015FLEX"},{"$f":"ROUND(IF(AND(OR(M84=\"VA\",M84=\"FREE\",M84=\"ACAD\"),N84=\"DFC\"),S84,S84*VLOOKUP(AU84&VLOOKUP(N84,Rates!A:G,7,0)&VLOOKUP(N84,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022015FLEX",{"$f":"VLOOKUP(N84,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N84,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H84=\"RA\",0,IF(AU84=\"C\",VLOOKUP(AU84&VLOOKUP(N84,Rates!A:G,7,0)&VLOOKUP(N84,Rates!A:J,10,0)&VLOOKUP(D84,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU84&VLOOKUP(N84,Rates!A:G,7,0)&VLOOKUP(N84,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S84*IF(W84=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CD84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*3/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CE84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*3/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CF84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*3/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CG84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*3/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CH84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*3/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CI84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*3/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CJ84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*3/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CK84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*3/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ84=1,CA84-SUM(CB84:CL84),IF(LEFT(N84,2)=\"ND\",0,IF(D84=\"Original\",CA84*2/36,CA84/VLOOKUP(D84,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151084,"2016-02-01","CK","Original",3022019,{"$f":"VLOOKUP($E85,Schools!$B:$L,2,0)","v":"Deansbrook Infant School"},{"$f":"VLOOKUP($E85,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E85,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E85,Schools!$B:$L,11,0)","v":400036},{"$f":"VLOOKUP($E85,Schools!$B:$Z,12,0)","v":10059},{"$f":"IF(H85=\"MA\",0,VLOOKUP(N85,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E85,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N85,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N85,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E85,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E85,EYDataOriginal1819!$A:$AI,VLOOKUP(N85,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N85,Rates!A$1:W$65573,VLOOKUP(E85,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E85,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N85,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M85=\"VA\",N85=\"DFC\"),0,VLOOKUP(N85,Rates!A:AM,VLOOKUP(H85&LEFT(G85,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022019FLEXA","Original3022019AUTFLEX","3022019AUTFLEX","OriginalAUTFLEX","Original3022019","MAPriAUTFLEX","I013022019","3022019EARLYYEARS","10284Primary","Original3022019EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T85,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T85,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N85,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N85=\"DFC\",0,VLOOKUP(E85,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H85=\"MA\",0,VLOOKUP(AU85&VLOOKUP(N85,Rates!A:G,7,0)&VLOOKUP(N85,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S85*IF(W85=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N85,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E85&IF(O85=\"EARLYYEARS\",VLOOKUP(N85,Rates!$A:$X,24,0),N85)","v":"3022019FLEX"},{"$f":"ROUND(IF(AND(OR(M85=\"VA\",M85=\"FREE\",M85=\"ACAD\"),N85=\"DFC\"),S85,S85*VLOOKUP(AU85&VLOOKUP(N85,Rates!A:G,7,0)&VLOOKUP(N85,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022019FLEX",{"$f":"VLOOKUP(N85,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N85,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H85=\"RA\",0,IF(AU85=\"C\",VLOOKUP(AU85&VLOOKUP(N85,Rates!A:G,7,0)&VLOOKUP(N85,Rates!A:J,10,0)&VLOOKUP(D85,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU85&VLOOKUP(N85,Rates!A:G,7,0)&VLOOKUP(N85,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S85*IF(W85=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CD85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*3/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CE85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*3/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CF85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*3/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CG85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*3/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CH85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*3/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CI85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*3/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CJ85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*3/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CK85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*3/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ85=1,CA85-SUM(CB85:CL85),IF(LEFT(N85,2)=\"ND\",0,IF(D85=\"Original\",CA85*2/36,CA85/VLOOKUP(D85,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151085,"2016-02-01","CK","Original",3022020,{"$f":"VLOOKUP($E86,Schools!$B:$L,2,0)","v":"Alma Primary"},{"$f":"VLOOKUP($E86,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E86,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E86,Schools!$B:$L,11,0)","v":156270},{"$f":"VLOOKUP($E86,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H86=\"MA\",0,VLOOKUP(N86,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E86,Schools!$B:$R,17,0)","v":"FREE"},"AUTFLEX",{"$f":"VLOOKUP(N86,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N86,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E86,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E86,EYDataOriginal1819!$A:$AI,VLOOKUP(N86,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N86,Rates!A$1:W$65573,VLOOKUP(E86,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E86,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N86,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M86=\"VA\",N86=\"DFC\"),0,VLOOKUP(N86,Rates!A:AM,VLOOKUP(H86&LEFT(G86,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022020FLEXAcademy","Original3022020AUTFLEX","3022020AUTFLEX","OriginalAUTFLEX","Original3022020","RAPriAUTFLEX","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T86,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T86,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N86,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N86=\"DFC\",0,VLOOKUP(E86,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H86=\"MA\",0,VLOOKUP(AU86&VLOOKUP(N86,Rates!A:G,7,0)&VLOOKUP(N86,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S86*IF(W86=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N86,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E86&IF(O86=\"EARLYYEARS\",VLOOKUP(N86,Rates!$A:$X,24,0),N86)","v":"3022020FLEX"},{"$f":"ROUND(IF(AND(OR(M86=\"VA\",M86=\"FREE\",M86=\"ACAD\"),N86=\"DFC\"),S86,S86*VLOOKUP(AU86&VLOOKUP(N86,Rates!A:G,7,0)&VLOOKUP(N86,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTFLEXRAPrimary",0,"Original3022020FLEX",{"$f":"VLOOKUP(N86,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N86,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H86=\"RA\",0,IF(AU86=\"C\",VLOOKUP(AU86&VLOOKUP(N86,Rates!A:G,7,0)&VLOOKUP(N86,Rates!A:J,10,0)&VLOOKUP(D86,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU86&VLOOKUP(N86,Rates!A:G,7,0)&VLOOKUP(N86,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S86*IF(W86=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CD86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*3/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CE86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*3/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CF86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*3/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CG86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*3/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CH86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*3/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CI86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*3/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CJ86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*3/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CK86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*3/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ86=1,CA86-SUM(CB86:CL86),IF(LEFT(N86,2)=\"ND\",0,IF(D86=\"Original\",CA86*2/36,CA86/VLOOKUP(D86,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151086,"2016-02-01","CK","Original",3022021,{"$f":"VLOOKUP($E87,Schools!$B:$L,2,0)","v":"Dollis Infant School"},{"$f":"VLOOKUP($E87,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E87,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E87,Schools!$B:$L,11,0)","v":400042},{"$f":"VLOOKUP($E87,Schools!$B:$Z,12,0)","v":10061},{"$f":"IF(H87=\"MA\",0,VLOOKUP(N87,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E87,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N87,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N87,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E87,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E87,EYDataOriginal1819!$A:$AI,VLOOKUP(N87,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N87,Rates!A$1:W$65573,VLOOKUP(E87,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E87,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N87,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M87=\"VA\",N87=\"DFC\"),0,VLOOKUP(N87,Rates!A:AM,VLOOKUP(H87&LEFT(G87,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022021FLEXA","Original3022021AUTFLEX","3022021AUTFLEX","OriginalAUTFLEX","Original3022021","MAPriAUTFLEX","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T87,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T87,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N87,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N87=\"DFC\",0,VLOOKUP(E87,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H87=\"MA\",0,VLOOKUP(AU87&VLOOKUP(N87,Rates!A:G,7,0)&VLOOKUP(N87,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S87*IF(W87=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N87,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E87&IF(O87=\"EARLYYEARS\",VLOOKUP(N87,Rates!$A:$X,24,0),N87)","v":"3022021FLEX"},{"$f":"ROUND(IF(AND(OR(M87=\"VA\",M87=\"FREE\",M87=\"ACAD\"),N87=\"DFC\"),S87,S87*VLOOKUP(AU87&VLOOKUP(N87,Rates!A:G,7,0)&VLOOKUP(N87,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022021FLEX",{"$f":"VLOOKUP(N87,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N87,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H87=\"RA\",0,IF(AU87=\"C\",VLOOKUP(AU87&VLOOKUP(N87,Rates!A:G,7,0)&VLOOKUP(N87,Rates!A:J,10,0)&VLOOKUP(D87,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU87&VLOOKUP(N87,Rates!A:G,7,0)&VLOOKUP(N87,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S87*IF(W87=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CD87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*3/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CE87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*3/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CF87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*3/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CG87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*3/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CH87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*3/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CI87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*3/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CJ87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*3/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CK87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*3/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ87=1,CA87-SUM(CB87:CL87),IF(LEFT(N87,2)=\"ND\",0,IF(D87=\"Original\",CA87*2/36,CA87/VLOOKUP(D87,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151087,"2016-02-01","CK","Original",3022023,{"$f":"VLOOKUP($E88,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E88,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E88,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E88,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E88,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H88=\"MA\",0,VLOOKUP(N88,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E88,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N88,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N88,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E88,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E88,EYDataOriginal1819!$A:$AI,VLOOKUP(N88,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N88,Rates!A$1:W$65573,VLOOKUP(E88,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E88,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N88,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M88=\"VA\",N88=\"DFC\"),0,VLOOKUP(N88,Rates!A:AM,VLOOKUP(H88&LEFT(G88,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022023FLEXC","Original3022023AUTFLEX","3022023AUTFLEX","OriginalAUTFLEX","Original3022023","MAPriAUTFLEX","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T88,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T88,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N88,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N88=\"DFC\",0,VLOOKUP(E88,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H88=\"MA\",0,VLOOKUP(AU88&VLOOKUP(N88,Rates!A:G,7,0)&VLOOKUP(N88,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S88*IF(W88=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N88,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E88&IF(O88=\"EARLYYEARS\",VLOOKUP(N88,Rates!$A:$X,24,0),N88)","v":"3022023FLEX"},{"$f":"ROUND(IF(AND(OR(M88=\"VA\",M88=\"FREE\",M88=\"ACAD\"),N88=\"DFC\"),S88,S88*VLOOKUP(AU88&VLOOKUP(N88,Rates!A:G,7,0)&VLOOKUP(N88,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022023FLEX",{"$f":"VLOOKUP(N88,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N88,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H88=\"RA\",0,IF(AU88=\"C\",VLOOKUP(AU88&VLOOKUP(N88,Rates!A:G,7,0)&VLOOKUP(N88,Rates!A:J,10,0)&VLOOKUP(D88,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU88&VLOOKUP(N88,Rates!A:G,7,0)&VLOOKUP(N88,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S88*IF(W88=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CD88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*3/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CE88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*3/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CF88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*3/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CG88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*3/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CH88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*3/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CI88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*3/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CJ88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*3/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CK88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*3/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ88=1,CA88-SUM(CB88:CL88),IF(LEFT(N88,2)=\"ND\",0,IF(D88=\"Original\",CA88*2/36,CA88/VLOOKUP(D88,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151088,"2016-02-01","CK","Original",3022024,{"$f":"VLOOKUP($E89,Schools!$B:$L,2,0)","v":"Fairway Primary School"},{"$f":"VLOOKUP($E89,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E89,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E89,Schools!$B:$L,11,0)","v":400047},{"$f":"VLOOKUP($E89,Schools!$B:$Z,12,0)","v":10064},{"$f":"IF(H89=\"MA\",0,VLOOKUP(N89,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E89,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N89,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N89,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E89,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E89,EYDataOriginal1819!$A:$AI,VLOOKUP(N89,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N89,Rates!A$1:W$65573,VLOOKUP(E89,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E89,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N89,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M89=\"VA\",N89=\"DFC\"),0,VLOOKUP(N89,Rates!A:AM,VLOOKUP(H89&LEFT(G89,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022024FLEXA","Original3022024AUTFLEX","3022024AUTFLEX","OriginalAUTFLEX","Original3022024","MAPriAUTFLEX","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T89,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T89,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N89,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N89=\"DFC\",0,VLOOKUP(E89,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H89=\"MA\",0,VLOOKUP(AU89&VLOOKUP(N89,Rates!A:G,7,0)&VLOOKUP(N89,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S89*IF(W89=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N89,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E89&IF(O89=\"EARLYYEARS\",VLOOKUP(N89,Rates!$A:$X,24,0),N89)","v":"3022024FLEX"},{"$f":"ROUND(IF(AND(OR(M89=\"VA\",M89=\"FREE\",M89=\"ACAD\"),N89=\"DFC\"),S89,S89*VLOOKUP(AU89&VLOOKUP(N89,Rates!A:G,7,0)&VLOOKUP(N89,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022024FLEX",{"$f":"VLOOKUP(N89,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N89,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H89=\"RA\",0,IF(AU89=\"C\",VLOOKUP(AU89&VLOOKUP(N89,Rates!A:G,7,0)&VLOOKUP(N89,Rates!A:J,10,0)&VLOOKUP(D89,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU89&VLOOKUP(N89,Rates!A:G,7,0)&VLOOKUP(N89,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S89*IF(W89=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CD89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*3/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CE89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*3/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CF89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*3/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CG89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*3/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CH89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*3/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CI89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*3/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CJ89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*3/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CK89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*3/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ89=1,CA89-SUM(CB89:CL89),IF(LEFT(N89,2)=\"ND\",0,IF(D89=\"Original\",CA89*2/36,CA89/VLOOKUP(D89,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151089,"2016-02-01","CK","Original",3022026,{"$f":"VLOOKUP($E90,Schools!$B:$L,2,0)","v":"Frith Manor School"},{"$f":"VLOOKUP($E90,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E90,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E90,Schools!$B:$L,11,0)","v":400082},{"$f":"VLOOKUP($E90,Schools!$B:$Z,12,0)","v":10066},{"$f":"IF(H90=\"MA\",0,VLOOKUP(N90,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E90,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N90,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N90,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E90,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E90,EYDataOriginal1819!$A:$AI,VLOOKUP(N90,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N90,Rates!A$1:W$65573,VLOOKUP(E90,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E90,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N90,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M90=\"VA\",N90=\"DFC\"),0,VLOOKUP(N90,Rates!A:AM,VLOOKUP(H90&LEFT(G90,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022026FLEXA","Original3022026AUTFLEX","3022026AUTFLEX","OriginalAUTFLEX","Original3022026","MAPriAUTFLEX","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T90,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T90,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N90,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N90=\"DFC\",0,VLOOKUP(E90,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H90=\"MA\",0,VLOOKUP(AU90&VLOOKUP(N90,Rates!A:G,7,0)&VLOOKUP(N90,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S90*IF(W90=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N90,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E90&IF(O90=\"EARLYYEARS\",VLOOKUP(N90,Rates!$A:$X,24,0),N90)","v":"3022026FLEX"},{"$f":"ROUND(IF(AND(OR(M90=\"VA\",M90=\"FREE\",M90=\"ACAD\"),N90=\"DFC\"),S90,S90*VLOOKUP(AU90&VLOOKUP(N90,Rates!A:G,7,0)&VLOOKUP(N90,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022026FLEX",{"$f":"VLOOKUP(N90,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N90,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H90=\"RA\",0,IF(AU90=\"C\",VLOOKUP(AU90&VLOOKUP(N90,Rates!A:G,7,0)&VLOOKUP(N90,Rates!A:J,10,0)&VLOOKUP(D90,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU90&VLOOKUP(N90,Rates!A:G,7,0)&VLOOKUP(N90,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S90*IF(W90=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CD90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*3/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CE90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*3/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CF90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*3/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CG90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*3/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CH90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*3/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CI90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*3/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CJ90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*3/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CK90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*3/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ90=1,CA90-SUM(CB90:CL90),IF(LEFT(N90,2)=\"ND\",0,IF(D90=\"Original\",CA90*2/36,CA90/VLOOKUP(D90,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151090,"2016-02-01","CK","Original",3022029,{"$f":"VLOOKUP($E91,Schools!$B:$L,2,0)","v":"Goldbeaters Primary School"},{"$f":"VLOOKUP($E91,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E91,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E91,Schools!$B:$L,11,0)","v":400035},{"$f":"VLOOKUP($E91,Schools!$B:$Z,12,0)","v":10069},{"$f":"IF(H91=\"MA\",0,VLOOKUP(N91,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E91,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N91,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N91,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E91,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E91,EYDataOriginal1819!$A:$AI,VLOOKUP(N91,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N91,Rates!A$1:W$65573,VLOOKUP(E91,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E91,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N91,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M91=\"VA\",N91=\"DFC\"),0,VLOOKUP(N91,Rates!A:AM,VLOOKUP(H91&LEFT(G91,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022029FLEXA","Original3022029AUTFLEX","3022029AUTFLEX","OriginalAUTFLEX","Original3022029","MAPriAUTFLEX","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T91,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T91,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N91,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N91=\"DFC\",0,VLOOKUP(E91,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H91=\"MA\",0,VLOOKUP(AU91&VLOOKUP(N91,Rates!A:G,7,0)&VLOOKUP(N91,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S91*IF(W91=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N91,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E91&IF(O91=\"EARLYYEARS\",VLOOKUP(N91,Rates!$A:$X,24,0),N91)","v":"3022029FLEX"},{"$f":"ROUND(IF(AND(OR(M91=\"VA\",M91=\"FREE\",M91=\"ACAD\"),N91=\"DFC\"),S91,S91*VLOOKUP(AU91&VLOOKUP(N91,Rates!A:G,7,0)&VLOOKUP(N91,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022029FLEX",{"$f":"VLOOKUP(N91,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N91,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H91=\"RA\",0,IF(AU91=\"C\",VLOOKUP(AU91&VLOOKUP(N91,Rates!A:G,7,0)&VLOOKUP(N91,Rates!A:J,10,0)&VLOOKUP(D91,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU91&VLOOKUP(N91,Rates!A:G,7,0)&VLOOKUP(N91,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S91*IF(W91=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CD91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*3/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CE91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*3/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CF91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*3/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CG91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*3/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CH91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*3/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CI91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*3/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CJ91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*3/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CK91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*3/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ91=1,CA91-SUM(CB91:CL91),IF(LEFT(N91,2)=\"ND\",0,IF(D91=\"Original\",CA91*2/36,CA91/VLOOKUP(D91,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151091,"2016-02-01","CK","Original",3022031,{"$f":"VLOOKUP($E92,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E92,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E92,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E92,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E92,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H92=\"MA\",0,VLOOKUP(N92,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E92,Schools!$B:$R,17,0)","v":"FOU"},"AUTFLEX",{"$f":"VLOOKUP(N92,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N92,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E92,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E92,EYDataOriginal1819!$A:$AI,VLOOKUP(N92,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N92,Rates!A$1:W$65573,VLOOKUP(E92,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E92,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N92,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M92=\"VA\",N92=\"DFC\"),0,VLOOKUP(N92,Rates!A:AM,VLOOKUP(H92&LEFT(G92,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022031FLEXA","Original3022031AUTFLEX","3022031AUTFLEX","OriginalAUTFLEX","Original3022031","MAPriAUTFLEX","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T92,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T92,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N92,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N92=\"DFC\",0,VLOOKUP(E92,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H92=\"MA\",0,VLOOKUP(AU92&VLOOKUP(N92,Rates!A:G,7,0)&VLOOKUP(N92,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S92*IF(W92=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N92,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E92&IF(O92=\"EARLYYEARS\",VLOOKUP(N92,Rates!$A:$X,24,0),N92)","v":"3022031FLEX"},{"$f":"ROUND(IF(AND(OR(M92=\"VA\",M92=\"FREE\",M92=\"ACAD\"),N92=\"DFC\"),S92,S92*VLOOKUP(AU92&VLOOKUP(N92,Rates!A:G,7,0)&VLOOKUP(N92,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022031FLEX",{"$f":"VLOOKUP(N92,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N92,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H92=\"RA\",0,IF(AU92=\"C\",VLOOKUP(AU92&VLOOKUP(N92,Rates!A:G,7,0)&VLOOKUP(N92,Rates!A:J,10,0)&VLOOKUP(D92,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU92&VLOOKUP(N92,Rates!A:G,7,0)&VLOOKUP(N92,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S92*IF(W92=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CD92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*3/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CE92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*3/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CF92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*3/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CG92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*3/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CH92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*3/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CI92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*3/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CJ92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*3/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CK92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*3/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ92=1,CA92-SUM(CB92:CL92),IF(LEFT(N92,2)=\"ND\",0,IF(D92=\"Original\",CA92*2/36,CA92/VLOOKUP(D92,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151092,"2016-02-01","CK","Original",3022032,{"$f":"VLOOKUP($E93,Schools!$B:$L,2,0)","v":"Holly Park School"},{"$f":"VLOOKUP($E93,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E93,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E93,Schools!$B:$L,11,0)","v":400084},{"$f":"VLOOKUP($E93,Schools!$B:$Z,12,0)","v":10072},{"$f":"IF(H93=\"MA\",0,VLOOKUP(N93,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E93,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N93,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N93,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E93,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E93,EYDataOriginal1819!$A:$AI,VLOOKUP(N93,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N93,Rates!A$1:W$65573,VLOOKUP(E93,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E93,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N93,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M93=\"VA\",N93=\"DFC\"),0,VLOOKUP(N93,Rates!A:AM,VLOOKUP(H93&LEFT(G93,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022032FLEXA","Original3022032AUTFLEX","3022032AUTFLEX","OriginalAUTFLEX","Original3022032","MAPriAUTFLEX","I013022032","3022032EARLYYEARS","10284Primary","Original3022032EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T93,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T93,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N93,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N93=\"DFC\",0,VLOOKUP(E93,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H93=\"MA\",0,VLOOKUP(AU93&VLOOKUP(N93,Rates!A:G,7,0)&VLOOKUP(N93,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S93*IF(W93=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N93,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E93&IF(O93=\"EARLYYEARS\",VLOOKUP(N93,Rates!$A:$X,24,0),N93)","v":"3022032FLEX"},{"$f":"ROUND(IF(AND(OR(M93=\"VA\",M93=\"FREE\",M93=\"ACAD\"),N93=\"DFC\"),S93,S93*VLOOKUP(AU93&VLOOKUP(N93,Rates!A:G,7,0)&VLOOKUP(N93,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022032FLEX",{"$f":"VLOOKUP(N93,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N93,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H93=\"RA\",0,IF(AU93=\"C\",VLOOKUP(AU93&VLOOKUP(N93,Rates!A:G,7,0)&VLOOKUP(N93,Rates!A:J,10,0)&VLOOKUP(D93,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU93&VLOOKUP(N93,Rates!A:G,7,0)&VLOOKUP(N93,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S93*IF(W93=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CD93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*3/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CE93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*3/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CF93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*3/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CG93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*3/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CH93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*3/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CI93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*3/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CJ93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*3/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CK93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*3/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ93=1,CA93-SUM(CB93:CL93),IF(LEFT(N93,2)=\"ND\",0,IF(D93=\"Original\",CA93*2/36,CA93/VLOOKUP(D93,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151093,"2016-02-01","CK","Original",3022036,{"$f":"VLOOKUP($E94,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E94,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E94,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E94,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E94,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H94=\"MA\",0,VLOOKUP(N94,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E94,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N94,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N94,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E94,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E94,EYDataOriginal1819!$A:$AI,VLOOKUP(N94,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N94,Rates!A$1:W$65573,VLOOKUP(E94,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E94,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N94,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M94=\"VA\",N94=\"DFC\"),0,VLOOKUP(N94,Rates!A:AM,VLOOKUP(H94&LEFT(G94,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022036FLEXA","Original3022036AUTFLEX","3022036AUTFLEX","OriginalAUTFLEX","Original3022036","MAPriAUTFLEX","I013022036","3022036EARLYYEARS","10284Primary","Original3022036EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T94,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T94,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N94,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N94=\"DFC\",0,VLOOKUP(E94,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H94=\"MA\",0,VLOOKUP(AU94&VLOOKUP(N94,Rates!A:G,7,0)&VLOOKUP(N94,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S94*IF(W94=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N94,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E94&IF(O94=\"EARLYYEARS\",VLOOKUP(N94,Rates!$A:$X,24,0),N94)","v":"3022036FLEX"},{"$f":"ROUND(IF(AND(OR(M94=\"VA\",M94=\"FREE\",M94=\"ACAD\"),N94=\"DFC\"),S94,S94*VLOOKUP(AU94&VLOOKUP(N94,Rates!A:G,7,0)&VLOOKUP(N94,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022036FLEX",{"$f":"VLOOKUP(N94,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N94,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H94=\"RA\",0,IF(AU94=\"C\",VLOOKUP(AU94&VLOOKUP(N94,Rates!A:G,7,0)&VLOOKUP(N94,Rates!A:J,10,0)&VLOOKUP(D94,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU94&VLOOKUP(N94,Rates!A:G,7,0)&VLOOKUP(N94,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S94*IF(W94=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CD94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*3/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CE94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*3/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CF94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*3/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CG94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*3/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CH94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*3/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CI94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*3/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CJ94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*3/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CK94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*3/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ94=1,CA94-SUM(CB94:CL94),IF(LEFT(N94,2)=\"ND\",0,IF(D94=\"Original\",CA94*2/36,CA94/VLOOKUP(D94,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151094,"2016-02-01","CK","Original",3022037,{"$f":"VLOOKUP($E95,Schools!$B:$L,2,0)","v":"Manorside Primary School"},{"$f":"VLOOKUP($E95,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E95,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E95,Schools!$B:$L,11,0)","v":400030},{"$f":"VLOOKUP($E95,Schools!$B:$Z,12,0)","v":10075},{"$f":"IF(H95=\"MA\",0,VLOOKUP(N95,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E95,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N95,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N95,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E95,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E95,EYDataOriginal1819!$A:$AI,VLOOKUP(N95,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N95,Rates!A$1:W$65573,VLOOKUP(E95,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E95,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N95,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M95=\"VA\",N95=\"DFC\"),0,VLOOKUP(N95,Rates!A:AM,VLOOKUP(H95&LEFT(G95,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022037FLEXA","Original3022037AUTFLEX","3022037AUTFLEX","OriginalAUTFLEX","Original3022037","MAPriAUTFLEX","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T95,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T95,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N95,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N95=\"DFC\",0,VLOOKUP(E95,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H95=\"MA\",0,VLOOKUP(AU95&VLOOKUP(N95,Rates!A:G,7,0)&VLOOKUP(N95,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S95*IF(W95=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N95,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E95&IF(O95=\"EARLYYEARS\",VLOOKUP(N95,Rates!$A:$X,24,0),N95)","v":"3022037FLEX"},{"$f":"ROUND(IF(AND(OR(M95=\"VA\",M95=\"FREE\",M95=\"ACAD\"),N95=\"DFC\"),S95,S95*VLOOKUP(AU95&VLOOKUP(N95,Rates!A:G,7,0)&VLOOKUP(N95,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022037FLEX",{"$f":"VLOOKUP(N95,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N95,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H95=\"RA\",0,IF(AU95=\"C\",VLOOKUP(AU95&VLOOKUP(N95,Rates!A:G,7,0)&VLOOKUP(N95,Rates!A:J,10,0)&VLOOKUP(D95,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU95&VLOOKUP(N95,Rates!A:G,7,0)&VLOOKUP(N95,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S95*IF(W95=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CD95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*3/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CE95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*3/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CF95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*3/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CG95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*3/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CH95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*3/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CI95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*3/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CJ95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*3/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CK95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*3/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ95=1,CA95-SUM(CB95:CL95),IF(LEFT(N95,2)=\"ND\",0,IF(D95=\"Original\",CA95*2/36,CA95/VLOOKUP(D95,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151095,"2016-02-01","CK","Original",3022038,{"$f":"VLOOKUP($E96,Schools!$B:$L,2,0)","v":"Parkfield Primary School"},{"$f":"VLOOKUP($E96,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E96,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E96,Schools!$B:$L,11,0)","v":152217},{"$f":"VLOOKUP($E96,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H96=\"MA\",0,VLOOKUP(N96,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E96,Schools!$B:$R,17,0)","v":"ACAD"},"AUTFLEX",{"$f":"VLOOKUP(N96,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N96,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E96,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E96,EYDataOriginal1819!$A:$AI,VLOOKUP(N96,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N96,Rates!A$1:W$65573,VLOOKUP(E96,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E96,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N96,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M96=\"VA\",N96=\"DFC\"),0,VLOOKUP(N96,Rates!A:AM,VLOOKUP(H96&LEFT(G96,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022038FLEXAcademy","Original3022038AUTFLEX","3022038AUTFLEX","OriginalAUTFLEX","Original3022038","RAPriAUTFLEX","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T96,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T96,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N96,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N96=\"DFC\",0,VLOOKUP(E96,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H96=\"MA\",0,VLOOKUP(AU96&VLOOKUP(N96,Rates!A:G,7,0)&VLOOKUP(N96,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S96*IF(W96=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N96,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E96&IF(O96=\"EARLYYEARS\",VLOOKUP(N96,Rates!$A:$X,24,0),N96)","v":"3022038FLEX"},{"$f":"ROUND(IF(AND(OR(M96=\"VA\",M96=\"FREE\",M96=\"ACAD\"),N96=\"DFC\"),S96,S96*VLOOKUP(AU96&VLOOKUP(N96,Rates!A:G,7,0)&VLOOKUP(N96,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXRAPrimary",{"$error":"#N/A"},"Original3022038FLEX",{"$f":"VLOOKUP(N96,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N96,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H96=\"RA\",0,IF(AU96=\"C\",VLOOKUP(AU96&VLOOKUP(N96,Rates!A:G,7,0)&VLOOKUP(N96,Rates!A:J,10,0)&VLOOKUP(D96,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU96&VLOOKUP(N96,Rates!A:G,7,0)&VLOOKUP(N96,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S96*IF(W96=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CD96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*3/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CE96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*3/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CF96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*3/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CG96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*3/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CH96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*3/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CI96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*3/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CJ96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*3/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CK96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*3/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ96=1,CA96-SUM(CB96:CL96),IF(LEFT(N96,2)=\"ND\",0,IF(D96=\"Original\",CA96*2/36,CA96/VLOOKUP(D96,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151096,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E97,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E97,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E97,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E97,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E97,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H97=\"MA\",0,VLOOKUP(N97,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E97,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N97,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N97,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E97,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E97,EYDataOriginal1819!$A:$AI,VLOOKUP(N97,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N97,Rates!A$1:W$65573,VLOOKUP(E97,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E97,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N97,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M97=\"VA\",N97=\"DFC\"),0,VLOOKUP(N97,Rates!A:AM,VLOOKUP(H97&LEFT(G97,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022045FLEXA","Original3022045AUTFLEX","3022045AUTFLEX","OriginalAUTFLEX","Original3022045","MAPriAUTFLEX","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T97,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T97,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N97,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N97=\"DFC\",0,VLOOKUP(E97,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H97=\"MA\",0,VLOOKUP(AU97&VLOOKUP(N97,Rates!A:G,7,0)&VLOOKUP(N97,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S97*IF(W97=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N97,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E97&IF(O97=\"EARLYYEARS\",VLOOKUP(N97,Rates!$A:$X,24,0),N97)","v":"3022045FLEX"},{"$f":"ROUND(IF(AND(OR(M97=\"VA\",M97=\"FREE\",M97=\"ACAD\"),N97=\"DFC\"),S97,S97*VLOOKUP(AU97&VLOOKUP(N97,Rates!A:G,7,0)&VLOOKUP(N97,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022045FLEX",{"$f":"VLOOKUP(N97,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N97,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H97=\"RA\",0,IF(AU97=\"C\",VLOOKUP(AU97&VLOOKUP(N97,Rates!A:G,7,0)&VLOOKUP(N97,Rates!A:J,10,0)&VLOOKUP(D97,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU97&VLOOKUP(N97,Rates!A:G,7,0)&VLOOKUP(N97,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S97*IF(W97=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CD97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*3/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CE97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*3/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CF97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*3/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CG97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*3/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CH97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*3/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CI97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*3/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CJ97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*3/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CK97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*3/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ97=1,CA97-SUM(CB97:CL97),IF(LEFT(N97,2)=\"ND\",0,IF(D97=\"Original\",CA97*2/36,CA97/VLOOKUP(D97,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151097,"2016-02-01","CK","Original",3022047,{"$f":"VLOOKUP($E98,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E98,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E98,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E98,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E98,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H98=\"MA\",0,VLOOKUP(N98,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E98,Schools!$B:$R,17,0)","v":"ACAD"},"AUTFLEX",{"$f":"VLOOKUP(N98,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N98,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E98,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E98,EYDataOriginal1819!$A:$AI,VLOOKUP(N98,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N98,Rates!A$1:W$65573,VLOOKUP(E98,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E98,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N98,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M98=\"VA\",N98=\"DFC\"),0,VLOOKUP(N98,Rates!A:AM,VLOOKUP(H98&LEFT(G98,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022047FLEXAcademy","Original3022047AUTFLEX","3022047AUTFLEX","OriginalAUTFLEX","Original3022047","RAPriAUTFLEX","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T98,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T98,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N98,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N98=\"DFC\",0,VLOOKUP(E98,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H98=\"MA\",0,VLOOKUP(AU98&VLOOKUP(N98,Rates!A:G,7,0)&VLOOKUP(N98,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S98*IF(W98=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N98,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E98&IF(O98=\"EARLYYEARS\",VLOOKUP(N98,Rates!$A:$X,24,0),N98)","v":"3022047FLEX"},{"$f":"ROUND(IF(AND(OR(M98=\"VA\",M98=\"FREE\",M98=\"ACAD\"),N98=\"DFC\"),S98,S98*VLOOKUP(AU98&VLOOKUP(N98,Rates!A:G,7,0)&VLOOKUP(N98,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXRAPrimary",{"$error":"#N/A"},"Original3022047FLEX",{"$f":"VLOOKUP(N98,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N98,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H98=\"RA\",0,IF(AU98=\"C\",VLOOKUP(AU98&VLOOKUP(N98,Rates!A:G,7,0)&VLOOKUP(N98,Rates!A:J,10,0)&VLOOKUP(D98,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU98&VLOOKUP(N98,Rates!A:G,7,0)&VLOOKUP(N98,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S98*IF(W98=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CD98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*3/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CE98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*3/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CF98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*3/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CG98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*3/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CH98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*3/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CI98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*3/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CJ98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*3/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CK98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*3/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ98=1,CA98-SUM(CB98:CL98),IF(LEFT(N98,2)=\"ND\",0,IF(D98=\"Original\",CA98*2/36,CA98/VLOOKUP(D98,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151098,"2016-02-01","CK","Original",3022048,{"$f":"VLOOKUP($E99,Schools!$B:$L,2,0)","v":"Millbrook Park CE Primary School"},{"$f":"VLOOKUP($E99,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E99,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E99,Schools!$B:$L,11,0)","v":155126},{"$f":"VLOOKUP($E99,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H99=\"MA\",0,VLOOKUP(N99,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E99,Schools!$B:$R,17,0)","v":"ACAD"},"AUTFLEX",{"$f":"VLOOKUP(N99,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N99,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E99,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E99,EYDataOriginal1819!$A:$AI,VLOOKUP(N99,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N99,Rates!A$1:W$65573,VLOOKUP(E99,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E99,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N99,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M99=\"VA\",N99=\"DFC\"),0,VLOOKUP(N99,Rates!A:AM,VLOOKUP(H99&LEFT(G99,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022048FLEXAcademy","Original3022048AUTFLEX","3022048AUTFLEX","OriginalAUTFLEX","Original3022048","RAPriAUTFLEX","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T99,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T99,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N99,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N99=\"DFC\",0,VLOOKUP(E99,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H99=\"MA\",0,VLOOKUP(AU99&VLOOKUP(N99,Rates!A:G,7,0)&VLOOKUP(N99,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S99*IF(W99=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N99,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E99&IF(O99=\"EARLYYEARS\",VLOOKUP(N99,Rates!$A:$X,24,0),N99)","v":"3022048FLEX"},{"$f":"ROUND(IF(AND(OR(M99=\"VA\",M99=\"FREE\",M99=\"ACAD\"),N99=\"DFC\"),S99,S99*VLOOKUP(AU99&VLOOKUP(N99,Rates!A:G,7,0)&VLOOKUP(N99,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXRAPrimary",{"$error":"#N/A"},"Original3022048FLEX",{"$f":"VLOOKUP(N99,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N99,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H99=\"RA\",0,IF(AU99=\"C\",VLOOKUP(AU99&VLOOKUP(N99,Rates!A:G,7,0)&VLOOKUP(N99,Rates!A:J,10,0)&VLOOKUP(D99,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU99&VLOOKUP(N99,Rates!A:G,7,0)&VLOOKUP(N99,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S99*IF(W99=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CD99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*3/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CE99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*3/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CF99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*3/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CG99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*3/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CH99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*3/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CI99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*3/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CJ99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*3/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CK99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*3/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ99=1,CA99-SUM(CB99:CL99),IF(LEFT(N99,2)=\"ND\",0,IF(D99=\"Original\",CA99*2/36,CA99/VLOOKUP(D99,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151099,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E100,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E100,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E100,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E100,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E100,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H100=\"MA\",0,VLOOKUP(N100,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E100,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N100,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N100,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E100,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E100,EYDataOriginal1819!$A:$AI,VLOOKUP(N100,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N100,Rates!A$1:W$65573,VLOOKUP(E100,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E100,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N100,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M100=\"VA\",N100=\"DFC\"),0,VLOOKUP(N100,Rates!A:AM,VLOOKUP(H100&LEFT(G100,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022052FLEXA","Original3022052AUTFLEX","3022052AUTFLEX","OriginalAUTFLEX","Original3022052","MAPriAUTFLEX","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T100,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T100,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N100,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N100=\"DFC\",0,VLOOKUP(E100,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H100=\"MA\",0,VLOOKUP(AU100&VLOOKUP(N100,Rates!A:G,7,0)&VLOOKUP(N100,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S100*IF(W100=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N100,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E100&IF(O100=\"EARLYYEARS\",VLOOKUP(N100,Rates!$A:$X,24,0),N100)","v":"3022052FLEX"},{"$f":"ROUND(IF(AND(OR(M100=\"VA\",M100=\"FREE\",M100=\"ACAD\"),N100=\"DFC\"),S100,S100*VLOOKUP(AU100&VLOOKUP(N100,Rates!A:G,7,0)&VLOOKUP(N100,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTFLEXMAPrimary",0,"Original3022052FLEX",{"$f":"VLOOKUP(N100,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N100,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H100=\"RA\",0,IF(AU100=\"C\",VLOOKUP(AU100&VLOOKUP(N100,Rates!A:G,7,0)&VLOOKUP(N100,Rates!A:J,10,0)&VLOOKUP(D100,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU100&VLOOKUP(N100,Rates!A:G,7,0)&VLOOKUP(N100,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S100*IF(W100=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CD100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*3/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CE100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*3/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CF100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*3/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CG100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*3/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CH100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*3/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CI100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*3/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CJ100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*3/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CK100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*3/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ100=1,CA100-SUM(CB100:CL100),IF(LEFT(N100,2)=\"ND\",0,IF(D100=\"Original\",CA100*2/36,CA100/VLOOKUP(D100,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151100,"2016-02-01","CK","Original",3022055,{"$f":"VLOOKUP($E101,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E101,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E101,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E101,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E101,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H101=\"MA\",0,VLOOKUP(N101,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E101,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N101,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N101,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E101,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E101,EYDataOriginal1819!$A:$AI,VLOOKUP(N101,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N101,Rates!A$1:W$65573,VLOOKUP(E101,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E101,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N101,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M101=\"VA\",N101=\"DFC\"),0,VLOOKUP(N101,Rates!A:AM,VLOOKUP(H101&LEFT(G101,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022055FLEXA","Original3022055AUTFLEX","3022055AUTFLEX","OriginalAUTFLEX","Original3022055","MAPriAUTFLEX","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T101,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T101,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N101,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N101=\"DFC\",0,VLOOKUP(E101,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H101=\"MA\",0,VLOOKUP(AU101&VLOOKUP(N101,Rates!A:G,7,0)&VLOOKUP(N101,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S101*IF(W101=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N101,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E101&IF(O101=\"EARLYYEARS\",VLOOKUP(N101,Rates!$A:$X,24,0),N101)","v":"3022055FLEX"},{"$f":"ROUND(IF(AND(OR(M101=\"VA\",M101=\"FREE\",M101=\"ACAD\"),N101=\"DFC\"),S101,S101*VLOOKUP(AU101&VLOOKUP(N101,Rates!A:G,7,0)&VLOOKUP(N101,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022055FLEX",{"$f":"VLOOKUP(N101,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N101,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H101=\"RA\",0,IF(AU101=\"C\",VLOOKUP(AU101&VLOOKUP(N101,Rates!A:G,7,0)&VLOOKUP(N101,Rates!A:J,10,0)&VLOOKUP(D101,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU101&VLOOKUP(N101,Rates!A:G,7,0)&VLOOKUP(N101,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S101*IF(W101=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CD101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*3/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CE101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*3/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CF101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*3/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CG101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*3/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CH101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*3/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CI101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*3/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CJ101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*3/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CK101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*3/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ101=1,CA101-SUM(CB101:CL101),IF(LEFT(N101,2)=\"ND\",0,IF(D101=\"Original\",CA101*2/36,CA101/VLOOKUP(D101,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151101,"2016-02-01","CK","Original",3022057,{"$f":"VLOOKUP($E102,Schools!$B:$L,2,0)","v":"Underhill School"},{"$f":"VLOOKUP($E102,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E102,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E102,Schools!$B:$L,11,0)","v":400053},{"$f":"VLOOKUP($E102,Schools!$B:$Z,12,0)","v":10103},{"$f":"IF(H102=\"MA\",0,VLOOKUP(N102,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E102,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N102,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N102,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E102,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E102,EYDataOriginal1819!$A:$AI,VLOOKUP(N102,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N102,Rates!A$1:W$65573,VLOOKUP(E102,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E102,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N102,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M102=\"VA\",N102=\"DFC\"),0,VLOOKUP(N102,Rates!A:AM,VLOOKUP(H102&LEFT(G102,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022057FLEXB","Original3022057AUTFLEX","3022057AUTFLEX","OriginalAUTFLEX","Original3022057","MAPriAUTFLEX","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T102,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T102,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N102,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N102=\"DFC\",0,VLOOKUP(E102,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H102=\"MA\",0,VLOOKUP(AU102&VLOOKUP(N102,Rates!A:G,7,0)&VLOOKUP(N102,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S102*IF(W102=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N102,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E102&IF(O102=\"EARLYYEARS\",VLOOKUP(N102,Rates!$A:$X,24,0),N102)","v":"3022057FLEX"},{"$f":"ROUND(IF(AND(OR(M102=\"VA\",M102=\"FREE\",M102=\"ACAD\"),N102=\"DFC\"),S102,S102*VLOOKUP(AU102&VLOOKUP(N102,Rates!A:G,7,0)&VLOOKUP(N102,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022057FLEX",{"$f":"VLOOKUP(N102,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N102,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H102=\"RA\",0,IF(AU102=\"C\",VLOOKUP(AU102&VLOOKUP(N102,Rates!A:G,7,0)&VLOOKUP(N102,Rates!A:J,10,0)&VLOOKUP(D102,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU102&VLOOKUP(N102,Rates!A:G,7,0)&VLOOKUP(N102,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S102*IF(W102=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CD102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*3/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CE102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*3/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CF102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*3/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CG102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*3/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CH102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*3/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CI102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*3/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CJ102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*3/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CK102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*3/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ102=1,CA102-SUM(CB102:CL102),IF(LEFT(N102,2)=\"ND\",0,IF(D102=\"Original\",CA102*2/36,CA102/VLOOKUP(D102,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151102,"2016-02-01","CK","Original",3022070,{"$f":"VLOOKUP($E103,Schools!$B:$L,2,0)","v":"Sunnyfields Primary School"},{"$f":"VLOOKUP($E103,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E103,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E103,Schools!$B:$L,11,0)","v":400038},{"$f":"VLOOKUP($E103,Schools!$B:$Z,12,0)","v":10097},{"$f":"IF(H103=\"MA\",0,VLOOKUP(N103,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E103,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N103,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N103,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E103,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E103,EYDataOriginal1819!$A:$AI,VLOOKUP(N103,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N103,Rates!A$1:W$65573,VLOOKUP(E103,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E103,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N103,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M103=\"VA\",N103=\"DFC\"),0,VLOOKUP(N103,Rates!A:AM,VLOOKUP(H103&LEFT(G103,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022070FLEXD","Original3022070AUTFLEX","3022070AUTFLEX","OriginalAUTFLEX","Original3022070","MAPriAUTFLEX","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T103,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T103,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N103,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N103=\"DFC\",0,VLOOKUP(E103,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H103=\"MA\",0,VLOOKUP(AU103&VLOOKUP(N103,Rates!A:G,7,0)&VLOOKUP(N103,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S103*IF(W103=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N103,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E103&IF(O103=\"EARLYYEARS\",VLOOKUP(N103,Rates!$A:$X,24,0),N103)","v":"3022070FLEX"},{"$f":"ROUND(IF(AND(OR(M103=\"VA\",M103=\"FREE\",M103=\"ACAD\"),N103=\"DFC\"),S103,S103*VLOOKUP(AU103&VLOOKUP(N103,Rates!A:G,7,0)&VLOOKUP(N103,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022070FLEX",{"$f":"VLOOKUP(N103,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N103,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H103=\"RA\",0,IF(AU103=\"C\",VLOOKUP(AU103&VLOOKUP(N103,Rates!A:G,7,0)&VLOOKUP(N103,Rates!A:J,10,0)&VLOOKUP(D103,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU103&VLOOKUP(N103,Rates!A:G,7,0)&VLOOKUP(N103,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S103*IF(W103=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CD103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*3/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CE103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*3/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CF103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*3/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CG103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*3/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CH103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*3/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CI103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*3/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CJ103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*3/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CK103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*3/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ103=1,CA103-SUM(CB103:CL103),IF(LEFT(N103,2)=\"ND\",0,IF(D103=\"Original\",CA103*2/36,CA103/VLOOKUP(D103,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151103,"2016-02-01","CK","Original",3022071,{"$f":"VLOOKUP($E104,Schools!$B:$L,2,0)","v":"Queenswell Infant and Nursery School"},{"$f":"VLOOKUP($E104,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E104,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E104,Schools!$B:$L,11,0)","v":400010},{"$f":"VLOOKUP($E104,Schools!$B:$Z,12,0)","v":10119},{"$f":"IF(H104=\"MA\",0,VLOOKUP(N104,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E104,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N104,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N104,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E104,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E104,EYDataOriginal1819!$A:$AI,VLOOKUP(N104,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N104,Rates!A$1:W$65573,VLOOKUP(E104,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E104,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N104,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M104=\"VA\",N104=\"DFC\"),0,VLOOKUP(N104,Rates!A:AM,VLOOKUP(H104&LEFT(G104,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022071FLEXC","Original3022071AUTFLEX","3022071AUTFLEX","OriginalAUTFLEX","Original3022071","MAPriAUTFLEX","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T104,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T104,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N104,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N104=\"DFC\",0,VLOOKUP(E104,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H104=\"MA\",0,VLOOKUP(AU104&VLOOKUP(N104,Rates!A:G,7,0)&VLOOKUP(N104,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S104*IF(W104=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N104,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E104&IF(O104=\"EARLYYEARS\",VLOOKUP(N104,Rates!$A:$X,24,0),N104)","v":"3022071FLEX"},{"$f":"ROUND(IF(AND(OR(M104=\"VA\",M104=\"FREE\",M104=\"ACAD\"),N104=\"DFC\"),S104,S104*VLOOKUP(AU104&VLOOKUP(N104,Rates!A:G,7,0)&VLOOKUP(N104,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022071FLEX",{"$f":"VLOOKUP(N104,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N104,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H104=\"RA\",0,IF(AU104=\"C\",VLOOKUP(AU104&VLOOKUP(N104,Rates!A:G,7,0)&VLOOKUP(N104,Rates!A:J,10,0)&VLOOKUP(D104,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU104&VLOOKUP(N104,Rates!A:G,7,0)&VLOOKUP(N104,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S104*IF(W104=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CD104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*3/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CE104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*3/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CF104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*3/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CG104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*3/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CH104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*3/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CI104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*3/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CJ104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*3/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CK104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*3/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ104=1,CA104-SUM(CB104:CL104),IF(LEFT(N104,2)=\"ND\",0,IF(D104=\"Original\",CA104*2/36,CA104/VLOOKUP(D104,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151104,"2016-02-01","CK","Original",3022076,{"$f":"VLOOKUP($E105,Schools!$B:$L,2,0)","v":"Wessex  Gardens Primary School"},{"$f":"VLOOKUP($E105,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E105,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E105,Schools!$B:$L,11,0)","v":400111},{"$f":"VLOOKUP($E105,Schools!$B:$Z,12,0)","v":10124},{"$f":"IF(H105=\"MA\",0,VLOOKUP(N105,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E105,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N105,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N105,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E105,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E105,EYDataOriginal1819!$A:$AI,VLOOKUP(N105,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N105,Rates!A$1:W$65573,VLOOKUP(E105,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E105,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N105,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M105=\"VA\",N105=\"DFC\"),0,VLOOKUP(N105,Rates!A:AM,VLOOKUP(H105&LEFT(G105,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022076FLEXD","Original3022076AUTFLEX","3022076AUTFLEX","OriginalAUTFLEX","Original3022076","MAPriAUTFLEX","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T105,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T105,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N105,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N105=\"DFC\",0,VLOOKUP(E105,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H105=\"MA\",0,VLOOKUP(AU105&VLOOKUP(N105,Rates!A:G,7,0)&VLOOKUP(N105,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S105*IF(W105=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N105,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E105&IF(O105=\"EARLYYEARS\",VLOOKUP(N105,Rates!$A:$X,24,0),N105)","v":"3022076FLEX"},{"$f":"ROUND(IF(AND(OR(M105=\"VA\",M105=\"FREE\",M105=\"ACAD\"),N105=\"DFC\"),S105,S105*VLOOKUP(AU105&VLOOKUP(N105,Rates!A:G,7,0)&VLOOKUP(N105,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022076FLEX",{"$f":"VLOOKUP(N105,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N105,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H105=\"RA\",0,IF(AU105=\"C\",VLOOKUP(AU105&VLOOKUP(N105,Rates!A:G,7,0)&VLOOKUP(N105,Rates!A:J,10,0)&VLOOKUP(D105,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU105&VLOOKUP(N105,Rates!A:G,7,0)&VLOOKUP(N105,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S105*IF(W105=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CD105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*3/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CE105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*3/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CF105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*3/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CG105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*3/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CH105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*3/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CI105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*3/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CJ105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*3/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CK105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*3/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ105=1,CA105-SUM(CB105:CL105),IF(LEFT(N105,2)=\"ND\",0,IF(D105=\"Original\",CA105*2/36,CA105/VLOOKUP(D105,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151105,"2016-02-01","CK","Original",3022079,{"$f":"VLOOKUP($E106,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E106,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E106,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E106,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E106,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H106=\"MA\",0,VLOOKUP(N106,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E106,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N106,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N106,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E106,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E106,EYDataOriginal1819!$A:$AI,VLOOKUP(N106,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N106,Rates!A$1:W$65573,VLOOKUP(E106,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E106,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N106,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M106=\"VA\",N106=\"DFC\"),0,VLOOKUP(N106,Rates!A:AM,VLOOKUP(H106&LEFT(G106,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3022079FLEXA","Original3022079AUTFLEX","3022079AUTFLEX","OriginalAUTFLEX","Original3022079","MAPriAUTFLEX","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T106,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T106,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N106,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N106=\"DFC\",0,VLOOKUP(E106,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H106=\"MA\",0,VLOOKUP(AU106&VLOOKUP(N106,Rates!A:G,7,0)&VLOOKUP(N106,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S106*IF(W106=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N106,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E106&IF(O106=\"EARLYYEARS\",VLOOKUP(N106,Rates!$A:$X,24,0),N106)","v":"3022079FLEX"},{"$f":"ROUND(IF(AND(OR(M106=\"VA\",M106=\"FREE\",M106=\"ACAD\"),N106=\"DFC\"),S106,S106*VLOOKUP(AU106&VLOOKUP(N106,Rates!A:G,7,0)&VLOOKUP(N106,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3022079FLEX",{"$f":"VLOOKUP(N106,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N106,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H106=\"RA\",0,IF(AU106=\"C\",VLOOKUP(AU106&VLOOKUP(N106,Rates!A:G,7,0)&VLOOKUP(N106,Rates!A:J,10,0)&VLOOKUP(D106,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU106&VLOOKUP(N106,Rates!A:G,7,0)&VLOOKUP(N106,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S106*IF(W106=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CD106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*3/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CE106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*3/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CF106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*3/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CG106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*3/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CH106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*3/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CI106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*3/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CJ106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*3/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CK106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*3/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ106=1,CA106-SUM(CB106:CL106),IF(LEFT(N106,2)=\"ND\",0,IF(D106=\"Original\",CA106*2/36,CA106/VLOOKUP(D106,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151106,"2016-02-01","CK","Original",3023302,{"$f":"VLOOKUP($E107,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E107,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E107,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E107,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E107,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H107=\"MA\",0,VLOOKUP(N107,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E107,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N107,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N107,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E107,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E107,EYDataOriginal1819!$A:$AI,VLOOKUP(N107,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N107,Rates!A$1:W$65573,VLOOKUP(E107,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E107,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N107,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M107=\"VA\",N107=\"DFC\"),0,VLOOKUP(N107,Rates!A:AM,VLOOKUP(H107&LEFT(G107,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023302FLEXD","Original3023302AUTFLEX","3023302AUTFLEX","OriginalAUTFLEX","Original3023302","MAPriAUTFLEX","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T107,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T107,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N107,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N107=\"DFC\",0,VLOOKUP(E107,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H107=\"MA\",0,VLOOKUP(AU107&VLOOKUP(N107,Rates!A:G,7,0)&VLOOKUP(N107,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S107*IF(W107=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N107,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E107&IF(O107=\"EARLYYEARS\",VLOOKUP(N107,Rates!$A:$X,24,0),N107)","v":"3023302FLEX"},{"$f":"ROUND(IF(AND(OR(M107=\"VA\",M107=\"FREE\",M107=\"ACAD\"),N107=\"DFC\"),S107,S107*VLOOKUP(AU107&VLOOKUP(N107,Rates!A:G,7,0)&VLOOKUP(N107,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023302FLEX",{"$f":"VLOOKUP(N107,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N107,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H107=\"RA\",0,IF(AU107=\"C\",VLOOKUP(AU107&VLOOKUP(N107,Rates!A:G,7,0)&VLOOKUP(N107,Rates!A:J,10,0)&VLOOKUP(D107,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU107&VLOOKUP(N107,Rates!A:G,7,0)&VLOOKUP(N107,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S107*IF(W107=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CD107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*3/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CE107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*3/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CF107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*3/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CG107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*3/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CH107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*3/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CI107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*3/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CJ107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*3/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CK107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*3/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ107=1,CA107-SUM(CB107:CL107),IF(LEFT(N107,2)=\"ND\",0,IF(D107=\"Original\",CA107*2/36,CA107/VLOOKUP(D107,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151107,"2016-02-01","CK","Original",3023304,{"$f":"VLOOKUP($E108,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E108,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E108,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E108,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E108,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H108=\"MA\",0,VLOOKUP(N108,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E108,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N108,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N108,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E108,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E108,EYDataOriginal1819!$A:$AI,VLOOKUP(N108,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N108,Rates!A$1:W$65573,VLOOKUP(E108,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E108,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N108,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M108=\"VA\",N108=\"DFC\"),0,VLOOKUP(N108,Rates!A:AM,VLOOKUP(H108&LEFT(G108,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023304FLEXA","Original3023304AUTFLEX","3023304AUTFLEX","OriginalAUTFLEX","Original3023304","MAPriAUTFLEX","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T108,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T108,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N108,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N108=\"DFC\",0,VLOOKUP(E108,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H108=\"MA\",0,VLOOKUP(AU108&VLOOKUP(N108,Rates!A:G,7,0)&VLOOKUP(N108,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S108*IF(W108=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N108,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E108&IF(O108=\"EARLYYEARS\",VLOOKUP(N108,Rates!$A:$X,24,0),N108)","v":"3023304FLEX"},{"$f":"ROUND(IF(AND(OR(M108=\"VA\",M108=\"FREE\",M108=\"ACAD\"),N108=\"DFC\"),S108,S108*VLOOKUP(AU108&VLOOKUP(N108,Rates!A:G,7,0)&VLOOKUP(N108,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023304FLEX",{"$f":"VLOOKUP(N108,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N108,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H108=\"RA\",0,IF(AU108=\"C\",VLOOKUP(AU108&VLOOKUP(N108,Rates!A:G,7,0)&VLOOKUP(N108,Rates!A:J,10,0)&VLOOKUP(D108,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU108&VLOOKUP(N108,Rates!A:G,7,0)&VLOOKUP(N108,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S108*IF(W108=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CD108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*3/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CE108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*3/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CF108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*3/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CG108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*3/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CH108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*3/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CI108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*3/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CJ108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*3/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CK108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*3/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ108=1,CA108-SUM(CB108:CL108),IF(LEFT(N108,2)=\"ND\",0,IF(D108=\"Original\",CA108*2/36,CA108/VLOOKUP(D108,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151108,"2016-02-01","CK","Original",3023309,{"$f":"VLOOKUP($E109,Schools!$B:$L,2,0)","v":"St Johns CE N20"},{"$f":"VLOOKUP($E109,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E109,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E109,Schools!$B:$L,11,0)","v":400098},{"$f":"VLOOKUP($E109,Schools!$B:$Z,12,0)","v":10116},{"$f":"IF(H109=\"MA\",0,VLOOKUP(N109,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E109,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N109,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N109,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E109,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E109,EYDataOriginal1819!$A:$AI,VLOOKUP(N109,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N109,Rates!A$1:W$65573,VLOOKUP(E109,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E109,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N109,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M109=\"VA\",N109=\"DFC\"),0,VLOOKUP(N109,Rates!A:AM,VLOOKUP(H109&LEFT(G109,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023309FLEXC","Original3023309AUTFLEX","3023309AUTFLEX","OriginalAUTFLEX","Original3023309","MAPriAUTFLEX","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T109,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T109,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N109,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N109=\"DFC\",0,VLOOKUP(E109,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H109=\"MA\",0,VLOOKUP(AU109&VLOOKUP(N109,Rates!A:G,7,0)&VLOOKUP(N109,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S109*IF(W109=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N109,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E109&IF(O109=\"EARLYYEARS\",VLOOKUP(N109,Rates!$A:$X,24,0),N109)","v":"3023309FLEX"},{"$f":"ROUND(IF(AND(OR(M109=\"VA\",M109=\"FREE\",M109=\"ACAD\"),N109=\"DFC\"),S109,S109*VLOOKUP(AU109&VLOOKUP(N109,Rates!A:G,7,0)&VLOOKUP(N109,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023309FLEX",{"$f":"VLOOKUP(N109,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N109,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H109=\"RA\",0,IF(AU109=\"C\",VLOOKUP(AU109&VLOOKUP(N109,Rates!A:G,7,0)&VLOOKUP(N109,Rates!A:J,10,0)&VLOOKUP(D109,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU109&VLOOKUP(N109,Rates!A:G,7,0)&VLOOKUP(N109,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S109*IF(W109=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CD109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*3/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CE109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*3/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CF109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*3/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CG109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*3/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CH109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*3/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CI109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*3/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CJ109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*3/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CK109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*3/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ109=1,CA109-SUM(CB109:CL109),IF(LEFT(N109,2)=\"ND\",0,IF(D109=\"Original\",CA109*2/36,CA109/VLOOKUP(D109,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151109,"2016-02-01","CK","Original",3023311,{"$f":"VLOOKUP($E110,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E110,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E110,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E110,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E110,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H110=\"MA\",0,VLOOKUP(N110,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E110,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N110,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N110,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E110,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E110,EYDataOriginal1819!$A:$AI,VLOOKUP(N110,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N110,Rates!A$1:W$65573,VLOOKUP(E110,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E110,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N110,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M110=\"VA\",N110=\"DFC\"),0,VLOOKUP(N110,Rates!A:AM,VLOOKUP(H110&LEFT(G110,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023311FLEXA","Original3023311AUTFLEX","3023311AUTFLEX","OriginalAUTFLEX","Original3023311","MAPriAUTFLEX","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T110,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T110,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N110,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N110=\"DFC\",0,VLOOKUP(E110,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H110=\"MA\",0,VLOOKUP(AU110&VLOOKUP(N110,Rates!A:G,7,0)&VLOOKUP(N110,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S110*IF(W110=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N110,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E110&IF(O110=\"EARLYYEARS\",VLOOKUP(N110,Rates!$A:$X,24,0),N110)","v":"3023311FLEX"},{"$f":"ROUND(IF(AND(OR(M110=\"VA\",M110=\"FREE\",M110=\"ACAD\"),N110=\"DFC\"),S110,S110*VLOOKUP(AU110&VLOOKUP(N110,Rates!A:G,7,0)&VLOOKUP(N110,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023311FLEX",{"$f":"VLOOKUP(N110,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N110,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H110=\"RA\",0,IF(AU110=\"C\",VLOOKUP(AU110&VLOOKUP(N110,Rates!A:G,7,0)&VLOOKUP(N110,Rates!A:J,10,0)&VLOOKUP(D110,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU110&VLOOKUP(N110,Rates!A:G,7,0)&VLOOKUP(N110,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S110*IF(W110=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CD110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*3/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CE110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*3/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CF110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*3/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CG110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*3/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CH110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*3/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CI110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*3/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CJ110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*3/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CK110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*3/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ110=1,CA110-SUM(CB110:CL110),IF(LEFT(N110,2)=\"ND\",0,IF(D110=\"Original\",CA110*2/36,CA110/VLOOKUP(D110,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151110,"2016-02-01","CK","Original",3023313,{"$f":"VLOOKUP($E111,Schools!$B:$L,2,0)","v":"St Paul's School, N11"},{"$f":"VLOOKUP($E111,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E111,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E111,Schools!$B:$L,11,0)","v":400006},{"$f":"VLOOKUP($E111,Schools!$B:$Z,12,0)","v":10094},{"$f":"IF(H111=\"MA\",0,VLOOKUP(N111,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E111,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N111,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N111,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E111,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E111,EYDataOriginal1819!$A:$AI,VLOOKUP(N111,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N111,Rates!A$1:W$65573,VLOOKUP(E111,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E111,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N111,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M111=\"VA\",N111=\"DFC\"),0,VLOOKUP(N111,Rates!A:AM,VLOOKUP(H111&LEFT(G111,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023313FLEXA","Original3023313AUTFLEX","3023313AUTFLEX","OriginalAUTFLEX","Original3023313","MAPriAUTFLEX","I013023313","3023313EARLYYEARS","10284Primary","Original3023313EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T111,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T111,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N111,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N111=\"DFC\",0,VLOOKUP(E111,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H111=\"MA\",0,VLOOKUP(AU111&VLOOKUP(N111,Rates!A:G,7,0)&VLOOKUP(N111,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S111*IF(W111=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N111,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E111&IF(O111=\"EARLYYEARS\",VLOOKUP(N111,Rates!$A:$X,24,0),N111)","v":"3023313FLEX"},{"$f":"ROUND(IF(AND(OR(M111=\"VA\",M111=\"FREE\",M111=\"ACAD\"),N111=\"DFC\"),S111,S111*VLOOKUP(AU111&VLOOKUP(N111,Rates!A:G,7,0)&VLOOKUP(N111,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023313FLEX",{"$f":"VLOOKUP(N111,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N111,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H111=\"RA\",0,IF(AU111=\"C\",VLOOKUP(AU111&VLOOKUP(N111,Rates!A:G,7,0)&VLOOKUP(N111,Rates!A:J,10,0)&VLOOKUP(D111,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU111&VLOOKUP(N111,Rates!A:G,7,0)&VLOOKUP(N111,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S111*IF(W111=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CD111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*3/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CE111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*3/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CF111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*3/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CG111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*3/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CH111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*3/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CI111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*3/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CJ111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*3/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CK111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*3/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ111=1,CA111-SUM(CB111:CL111),IF(LEFT(N111,2)=\"ND\",0,IF(D111=\"Original\",CA111*2/36,CA111/VLOOKUP(D111,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151111,"2016-02-01","CK","Original",3023317,{"$f":"VLOOKUP($E112,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School, N20"},{"$f":"VLOOKUP($E112,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E112,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E112,Schools!$B:$L,11,0)","v":400015},{"$f":"VLOOKUP($E112,Schools!$B:$Z,12,0)","v":10042},{"$f":"IF(H112=\"MA\",0,VLOOKUP(N112,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E112,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N112,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N112,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E112,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E112,EYDataOriginal1819!$A:$AI,VLOOKUP(N112,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N112,Rates!A$1:W$65573,VLOOKUP(E112,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E112,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N112,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M112=\"VA\",N112=\"DFC\"),0,VLOOKUP(N112,Rates!A:AM,VLOOKUP(H112&LEFT(G112,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023317FLEXA","Original3023317AUTFLEX","3023317AUTFLEX","OriginalAUTFLEX","Original3023317","MAPriAUTFLEX","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T112,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T112,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N112,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N112=\"DFC\",0,VLOOKUP(E112,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H112=\"MA\",0,VLOOKUP(AU112&VLOOKUP(N112,Rates!A:G,7,0)&VLOOKUP(N112,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S112*IF(W112=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N112,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E112&IF(O112=\"EARLYYEARS\",VLOOKUP(N112,Rates!$A:$X,24,0),N112)","v":"3023317FLEX"},{"$f":"ROUND(IF(AND(OR(M112=\"VA\",M112=\"FREE\",M112=\"ACAD\"),N112=\"DFC\"),S112,S112*VLOOKUP(AU112&VLOOKUP(N112,Rates!A:G,7,0)&VLOOKUP(N112,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023317FLEX",{"$f":"VLOOKUP(N112,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N112,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H112=\"RA\",0,IF(AU112=\"C\",VLOOKUP(AU112&VLOOKUP(N112,Rates!A:G,7,0)&VLOOKUP(N112,Rates!A:J,10,0)&VLOOKUP(D112,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU112&VLOOKUP(N112,Rates!A:G,7,0)&VLOOKUP(N112,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S112*IF(W112=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CD112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*3/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CE112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*3/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CF112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*3/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CG112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*3/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CH112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*3/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CI112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*3/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CJ112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*3/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CK112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*3/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ112=1,CA112-SUM(CB112:CL112),IF(LEFT(N112,2)=\"ND\",0,IF(D112=\"Original\",CA112*2/36,CA112/VLOOKUP(D112,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151112,"2016-02-01","CK","Original",3023501,{"$f":"VLOOKUP($E113,Schools!$B:$L,2,0)","v":"Our Lady of Lourdes School"},{"$f":"VLOOKUP($E113,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E113,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E113,Schools!$B:$L,11,0)","v":400003},{"$f":"VLOOKUP($E113,Schools!$B:$Z,12,0)","v":10085},{"$f":"IF(H113=\"MA\",0,VLOOKUP(N113,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E113,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N113,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N113,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E113,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E113,EYDataOriginal1819!$A:$AI,VLOOKUP(N113,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N113,Rates!A$1:W$65573,VLOOKUP(E113,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E113,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N113,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M113=\"VA\",N113=\"DFC\"),0,VLOOKUP(N113,Rates!A:AM,VLOOKUP(H113&LEFT(G113,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023501FLEXA","Original3023501AUTFLEX","3023501AUTFLEX","OriginalAUTFLEX","Original3023501","MAPriAUTFLEX","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T113,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T113,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N113,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N113=\"DFC\",0,VLOOKUP(E113,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H113=\"MA\",0,VLOOKUP(AU113&VLOOKUP(N113,Rates!A:G,7,0)&VLOOKUP(N113,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S113*IF(W113=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N113,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E113&IF(O113=\"EARLYYEARS\",VLOOKUP(N113,Rates!$A:$X,24,0),N113)","v":"3023501FLEX"},{"$f":"ROUND(IF(AND(OR(M113=\"VA\",M113=\"FREE\",M113=\"ACAD\"),N113=\"DFC\"),S113,S113*VLOOKUP(AU113&VLOOKUP(N113,Rates!A:G,7,0)&VLOOKUP(N113,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023501FLEX",{"$f":"VLOOKUP(N113,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N113,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H113=\"RA\",0,IF(AU113=\"C\",VLOOKUP(AU113&VLOOKUP(N113,Rates!A:G,7,0)&VLOOKUP(N113,Rates!A:J,10,0)&VLOOKUP(D113,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU113&VLOOKUP(N113,Rates!A:G,7,0)&VLOOKUP(N113,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S113*IF(W113=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CD113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*3/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CE113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*3/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CF113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*3/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CG113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*3/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CH113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*3/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CI113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*3/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CJ113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*3/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CK113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*3/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ113=1,CA113-SUM(CB113:CL113),IF(LEFT(N113,2)=\"ND\",0,IF(D113=\"Original\",CA113*2/36,CA113/VLOOKUP(D113,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151113,"2016-02-01","CK","Original",3023502,{"$f":"VLOOKUP($E114,Schools!$B:$L,2,0)","v":"St Agnes RC Primary School"},{"$f":"VLOOKUP($E114,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E114,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E114,Schools!$B:$L,11,0)","v":400096},{"$f":"VLOOKUP($E114,Schools!$B:$Z,12,0)","v":10087},{"$f":"IF(H114=\"MA\",0,VLOOKUP(N114,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E114,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N114,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N114,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E114,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E114,EYDataOriginal1819!$A:$AI,VLOOKUP(N114,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N114,Rates!A$1:W$65573,VLOOKUP(E114,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E114,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N114,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M114=\"VA\",N114=\"DFC\"),0,VLOOKUP(N114,Rates!A:AM,VLOOKUP(H114&LEFT(G114,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023502FLEXA","Original3023502AUTFLEX","3023502AUTFLEX","OriginalAUTFLEX","Original3023502","MAPriAUTFLEX","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T114,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T114,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N114,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N114=\"DFC\",0,VLOOKUP(E114,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H114=\"MA\",0,VLOOKUP(AU114&VLOOKUP(N114,Rates!A:G,7,0)&VLOOKUP(N114,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S114*IF(W114=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N114,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E114&IF(O114=\"EARLYYEARS\",VLOOKUP(N114,Rates!$A:$X,24,0),N114)","v":"3023502FLEX"},{"$f":"ROUND(IF(AND(OR(M114=\"VA\",M114=\"FREE\",M114=\"ACAD\"),N114=\"DFC\"),S114,S114*VLOOKUP(AU114&VLOOKUP(N114,Rates!A:G,7,0)&VLOOKUP(N114,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023502FLEX",{"$f":"VLOOKUP(N114,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N114,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H114=\"RA\",0,IF(AU114=\"C\",VLOOKUP(AU114&VLOOKUP(N114,Rates!A:G,7,0)&VLOOKUP(N114,Rates!A:J,10,0)&VLOOKUP(D114,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU114&VLOOKUP(N114,Rates!A:G,7,0)&VLOOKUP(N114,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S114*IF(W114=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CD114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*3/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CE114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*3/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CF114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*3/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CG114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*3/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CH114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*3/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CI114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*3/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CJ114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*3/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CK114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*3/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ114=1,CA114-SUM(CB114:CL114),IF(LEFT(N114,2)=\"ND\",0,IF(D114=\"Original\",CA114*2/36,CA114/VLOOKUP(D114,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151114,"2016-02-01","CK","Original",3023504,{"$f":"VLOOKUP($E115,Schools!$B:$L,2,0)","v":"St Catherines R C Primary"},{"$f":"VLOOKUP($E115,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E115,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E115,Schools!$B:$L,11,0)","v":400064},{"$f":"VLOOKUP($E115,Schools!$B:$Z,12,0)","v":10088},{"$f":"IF(H115=\"MA\",0,VLOOKUP(N115,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E115,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N115,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N115,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E115,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E115,EYDataOriginal1819!$A:$AI,VLOOKUP(N115,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N115,Rates!A$1:W$65573,VLOOKUP(E115,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E115,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N115,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M115=\"VA\",N115=\"DFC\"),0,VLOOKUP(N115,Rates!A:AM,VLOOKUP(H115&LEFT(G115,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023504FLEXA","Original3023504AUTFLEX","3023504AUTFLEX","OriginalAUTFLEX","Original3023504","MAPriAUTFLEX","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T115,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T115,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N115,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N115=\"DFC\",0,VLOOKUP(E115,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H115=\"MA\",0,VLOOKUP(AU115&VLOOKUP(N115,Rates!A:G,7,0)&VLOOKUP(N115,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S115*IF(W115=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N115,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E115&IF(O115=\"EARLYYEARS\",VLOOKUP(N115,Rates!$A:$X,24,0),N115)","v":"3023504FLEX"},{"$f":"ROUND(IF(AND(OR(M115=\"VA\",M115=\"FREE\",M115=\"ACAD\"),N115=\"DFC\"),S115,S115*VLOOKUP(AU115&VLOOKUP(N115,Rates!A:G,7,0)&VLOOKUP(N115,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023504FLEX",{"$f":"VLOOKUP(N115,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N115,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H115=\"RA\",0,IF(AU115=\"C\",VLOOKUP(AU115&VLOOKUP(N115,Rates!A:G,7,0)&VLOOKUP(N115,Rates!A:J,10,0)&VLOOKUP(D115,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU115&VLOOKUP(N115,Rates!A:G,7,0)&VLOOKUP(N115,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S115*IF(W115=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CD115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*3/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CE115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*3/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CF115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*3/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CG115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*3/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CH115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*3/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CI115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*3/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CJ115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*3/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CK115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*3/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ115=1,CA115-SUM(CB115:CL115),IF(LEFT(N115,2)=\"ND\",0,IF(D115=\"Original\",CA115*2/36,CA115/VLOOKUP(D115,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151115,"2016-02-01","CK","Original",3023509,{"$f":"VLOOKUP($E116,Schools!$B:$L,2,0)","v":"St Joseph's Primary School"},{"$f":"VLOOKUP($E116,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E116,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E116,Schools!$B:$L,11,0)","v":400066},{"$f":"VLOOKUP($E116,Schools!$B:$Z,12,0)","v":10107},{"$f":"IF(H116=\"MA\",0,VLOOKUP(N116,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E116,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N116,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N116,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E116,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E116,EYDataOriginal1819!$A:$AI,VLOOKUP(N116,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N116,Rates!A$1:W$65573,VLOOKUP(E116,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E116,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N116,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M116=\"VA\",N116=\"DFC\"),0,VLOOKUP(N116,Rates!A:AM,VLOOKUP(H116&LEFT(G116,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023509FLEXA","Original3023509AUTFLEX","3023509AUTFLEX","OriginalAUTFLEX","Original3023509","MAPriAUTFLEX","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T116,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T116,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N116,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N116=\"DFC\",0,VLOOKUP(E116,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H116=\"MA\",0,VLOOKUP(AU116&VLOOKUP(N116,Rates!A:G,7,0)&VLOOKUP(N116,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S116*IF(W116=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N116,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E116&IF(O116=\"EARLYYEARS\",VLOOKUP(N116,Rates!$A:$X,24,0),N116)","v":"3023509FLEX"},{"$f":"ROUND(IF(AND(OR(M116=\"VA\",M116=\"FREE\",M116=\"ACAD\"),N116=\"DFC\"),S116,S116*VLOOKUP(AU116&VLOOKUP(N116,Rates!A:G,7,0)&VLOOKUP(N116,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023509FLEX",{"$f":"VLOOKUP(N116,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N116,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H116=\"RA\",0,IF(AU116=\"C\",VLOOKUP(AU116&VLOOKUP(N116,Rates!A:G,7,0)&VLOOKUP(N116,Rates!A:J,10,0)&VLOOKUP(D116,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU116&VLOOKUP(N116,Rates!A:G,7,0)&VLOOKUP(N116,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S116*IF(W116=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CD116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*3/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CE116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*3/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CF116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*3/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CG116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*3/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CH116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*3/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CI116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*3/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CJ116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*3/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CK116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*3/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ116=1,CA116-SUM(CB116:CL116),IF(LEFT(N116,2)=\"ND\",0,IF(D116=\"Original\",CA116*2/36,CA116/VLOOKUP(D116,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151116,"2016-02-01","CK","Original",3023515,{"$f":"VLOOKUP($E117,Schools!$B:$L,2,0)","v":"Independent Jewish Day School"},{"$f":"VLOOKUP($E117,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E117,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E117,Schools!$B:$L,11,0)","v":143982},{"$f":"VLOOKUP($E117,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H117=\"MA\",0,VLOOKUP(N117,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E117,Schools!$B:$R,17,0)","v":"ACAD"},"AUTFLEX",{"$f":"VLOOKUP(N117,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N117,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E117,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E117,EYDataOriginal1819!$A:$AI,VLOOKUP(N117,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N117,Rates!A$1:W$65573,VLOOKUP(E117,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E117,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N117,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M117=\"VA\",N117=\"DFC\"),0,VLOOKUP(N117,Rates!A:AM,VLOOKUP(H117&LEFT(G117,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023515FLEXAcademy","Original3023515AUTFLEX","3023515AUTFLEX","OriginalAUTFLEX","Original3023515","RAPriAUTFLEX","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T117,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T117,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N117,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N117=\"DFC\",0,VLOOKUP(E117,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H117=\"MA\",0,VLOOKUP(AU117&VLOOKUP(N117,Rates!A:G,7,0)&VLOOKUP(N117,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S117*IF(W117=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N117,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E117&IF(O117=\"EARLYYEARS\",VLOOKUP(N117,Rates!$A:$X,24,0),N117)","v":"3023515FLEX"},{"$f":"ROUND(IF(AND(OR(M117=\"VA\",M117=\"FREE\",M117=\"ACAD\"),N117=\"DFC\"),S117,S117*VLOOKUP(AU117&VLOOKUP(N117,Rates!A:G,7,0)&VLOOKUP(N117,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXRAPrimary",{"$error":"#N/A"},"Original3023515FLEX",{"$f":"VLOOKUP(N117,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N117,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H117=\"RA\",0,IF(AU117=\"C\",VLOOKUP(AU117&VLOOKUP(N117,Rates!A:G,7,0)&VLOOKUP(N117,Rates!A:J,10,0)&VLOOKUP(D117,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU117&VLOOKUP(N117,Rates!A:G,7,0)&VLOOKUP(N117,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S117*IF(W117=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CD117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*3/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CE117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*3/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CF117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*3/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CG117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*3/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CH117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*3/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CI117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*3/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CJ117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*3/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CK117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*3/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ117=1,CA117-SUM(CB117:CL117),IF(LEFT(N117,2)=\"ND\",0,IF(D117=\"Original\",CA117*2/36,CA117/VLOOKUP(D117,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151117,"2016-02-01","CK","Original",3023516,{"$f":"VLOOKUP($E118,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E118,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E118,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E118,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E118,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H118=\"MA\",0,VLOOKUP(N118,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E118,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N118,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N118,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E118,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E118,EYDataOriginal1819!$A:$AI,VLOOKUP(N118,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N118,Rates!A$1:W$65573,VLOOKUP(E118,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E118,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N118,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M118=\"VA\",N118=\"DFC\"),0,VLOOKUP(N118,Rates!A:AM,VLOOKUP(H118&LEFT(G118,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023516FLEXA","Original3023516AUTFLEX","3023516AUTFLEX","OriginalAUTFLEX","Original3023516","MAPriAUTFLEX","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T118,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T118,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N118,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N118=\"DFC\",0,VLOOKUP(E118,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H118=\"MA\",0,VLOOKUP(AU118&VLOOKUP(N118,Rates!A:G,7,0)&VLOOKUP(N118,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S118*IF(W118=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N118,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E118&IF(O118=\"EARLYYEARS\",VLOOKUP(N118,Rates!$A:$X,24,0),N118)","v":"3023516FLEX"},{"$f":"ROUND(IF(AND(OR(M118=\"VA\",M118=\"FREE\",M118=\"ACAD\"),N118=\"DFC\"),S118,S118*VLOOKUP(AU118&VLOOKUP(N118,Rates!A:G,7,0)&VLOOKUP(N118,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023516FLEX",{"$f":"VLOOKUP(N118,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N118,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H118=\"RA\",0,IF(AU118=\"C\",VLOOKUP(AU118&VLOOKUP(N118,Rates!A:G,7,0)&VLOOKUP(N118,Rates!A:J,10,0)&VLOOKUP(D118,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU118&VLOOKUP(N118,Rates!A:G,7,0)&VLOOKUP(N118,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S118*IF(W118=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CD118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*3/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CE118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*3/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CF118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*3/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CG118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*3/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CH118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*3/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CI118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*3/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CJ118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*3/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CK118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*3/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ118=1,CA118-SUM(CB118:CL118),IF(LEFT(N118,2)=\"ND\",0,IF(D118=\"Original\",CA118*2/36,CA118/VLOOKUP(D118,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151118,"2016-02-01","CK","Original",3023518,{"$f":"VLOOKUP($E119,Schools!$B:$L,2,0)","v":"Woodcroft Primary School"},{"$f":"VLOOKUP($E119,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E119,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E119,Schools!$B:$L,11,0)","v":400117},{"$f":"VLOOKUP($E119,Schools!$B:$Z,12,0)","v":10123},{"$f":"IF(H119=\"MA\",0,VLOOKUP(N119,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E119,Schools!$B:$R,17,0)","v":"COM"},"AUTFLEX",{"$f":"VLOOKUP(N119,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N119,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E119,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E119,EYDataOriginal1819!$A:$AI,VLOOKUP(N119,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N119,Rates!A$1:W$65573,VLOOKUP(E119,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E119,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N119,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M119=\"VA\",N119=\"DFC\"),0,VLOOKUP(N119,Rates!A:AM,VLOOKUP(H119&LEFT(G119,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023518FLEXA","Original3023518AUTFLEX","3023518AUTFLEX","OriginalAUTFLEX","Original3023518","MAPriAUTFLEX","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T119,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T119,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N119,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N119=\"DFC\",0,VLOOKUP(E119,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H119=\"MA\",0,VLOOKUP(AU119&VLOOKUP(N119,Rates!A:G,7,0)&VLOOKUP(N119,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S119*IF(W119=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N119,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E119&IF(O119=\"EARLYYEARS\",VLOOKUP(N119,Rates!$A:$X,24,0),N119)","v":"3023518FLEX"},{"$f":"ROUND(IF(AND(OR(M119=\"VA\",M119=\"FREE\",M119=\"ACAD\"),N119=\"DFC\"),S119,S119*VLOOKUP(AU119&VLOOKUP(N119,Rates!A:G,7,0)&VLOOKUP(N119,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3023518FLEX",{"$f":"VLOOKUP(N119,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N119,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H119=\"RA\",0,IF(AU119=\"C\",VLOOKUP(AU119&VLOOKUP(N119,Rates!A:G,7,0)&VLOOKUP(N119,Rates!A:J,10,0)&VLOOKUP(D119,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU119&VLOOKUP(N119,Rates!A:G,7,0)&VLOOKUP(N119,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S119*IF(W119=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CD119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*3/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CE119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*3/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CF119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*3/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CG119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*3/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CH119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*3/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CI119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*3/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CJ119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*3/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CK119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*3/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ119=1,CA119-SUM(CB119:CL119),IF(LEFT(N119,2)=\"ND\",0,IF(D119=\"Original\",CA119*2/36,CA119/VLOOKUP(D119,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151119,"2016-02-01","CK","Original",3023519,{"$f":"VLOOKUP($E120,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E120,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E120,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E120,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E120,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H120=\"MA\",0,VLOOKUP(N120,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E120,Schools!$B:$R,17,0)","v":"ACAD"},"AUTFLEX",{"$f":"VLOOKUP(N120,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N120,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E120,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E120,EYDataOriginal1819!$A:$AI,VLOOKUP(N120,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N120,Rates!A$1:W$65573,VLOOKUP(E120,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E120,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N120,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M120=\"VA\",N120=\"DFC\"),0,VLOOKUP(N120,Rates!A:AM,VLOOKUP(H120&LEFT(G120,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023519FLEXAcademy","Original3023519AUTFLEX","3023519AUTFLEX","OriginalAUTFLEX","Original3023519","RAPriAUTFLEX","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T120,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T120,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N120,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N120=\"DFC\",0,VLOOKUP(E120,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H120=\"MA\",0,VLOOKUP(AU120&VLOOKUP(N120,Rates!A:G,7,0)&VLOOKUP(N120,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S120*IF(W120=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N120,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E120&IF(O120=\"EARLYYEARS\",VLOOKUP(N120,Rates!$A:$X,24,0),N120)","v":"3023519FLEX"},{"$f":"ROUND(IF(AND(OR(M120=\"VA\",M120=\"FREE\",M120=\"ACAD\"),N120=\"DFC\"),S120,S120*VLOOKUP(AU120&VLOOKUP(N120,Rates!A:G,7,0)&VLOOKUP(N120,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXRAPrimary",{"$error":"#N/A"},"Original3023519FLEX",{"$f":"VLOOKUP(N120,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N120,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H120=\"RA\",0,IF(AU120=\"C\",VLOOKUP(AU120&VLOOKUP(N120,Rates!A:G,7,0)&VLOOKUP(N120,Rates!A:J,10,0)&VLOOKUP(D120,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU120&VLOOKUP(N120,Rates!A:G,7,0)&VLOOKUP(N120,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S120*IF(W120=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CD120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*3/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CE120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*3/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CF120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*3/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CG120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*3/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CH120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*3/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CI120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*3/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CJ120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*3/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CK120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*3/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ120=1,CA120-SUM(CB120:CL120),IF(LEFT(N120,2)=\"ND\",0,IF(D120=\"Original\",CA120*2/36,CA120/VLOOKUP(D120,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151120,"2016-02-01","CK","Original",3023521,{"$f":"VLOOKUP($E121,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E121,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E121,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E121,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E121,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H121=\"MA\",0,VLOOKUP(N121,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E121,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N121,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N121,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E121,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E121,EYDataOriginal1819!$A:$AI,VLOOKUP(N121,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N121,Rates!A$1:W$65573,VLOOKUP(E121,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E121,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N121,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M121=\"VA\",N121=\"DFC\"),0,VLOOKUP(N121,Rates!A:AM,VLOOKUP(H121&LEFT(G121,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3023521FLEXB","Original3023521AUTFLEX","3023521AUTFLEX","OriginalAUTFLEX","Original3023521","MAAllAUTFLEX","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T121,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T121,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N121,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N121=\"DFC\",0,VLOOKUP(E121,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H121=\"MA\",0,VLOOKUP(AU121&VLOOKUP(N121,Rates!A:G,7,0)&VLOOKUP(N121,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S121*IF(W121=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N121,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E121&IF(O121=\"EARLYYEARS\",VLOOKUP(N121,Rates!$A:$X,24,0),N121)","v":"3023521FLEX"},{"$f":"ROUND(IF(AND(OR(M121=\"VA\",M121=\"FREE\",M121=\"ACAD\"),N121=\"DFC\"),S121,S121*VLOOKUP(AU121&VLOOKUP(N121,Rates!A:G,7,0)&VLOOKUP(N121,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXMAAll through",{"$error":"#N/A"},"Original3023521FLEX",{"$f":"VLOOKUP(N121,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N121,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H121=\"RA\",0,IF(AU121=\"C\",VLOOKUP(AU121&VLOOKUP(N121,Rates!A:G,7,0)&VLOOKUP(N121,Rates!A:J,10,0)&VLOOKUP(D121,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU121&VLOOKUP(N121,Rates!A:G,7,0)&VLOOKUP(N121,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S121*IF(W121=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CD121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*3/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CE121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*3/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CF121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*3/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CG121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*3/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CH121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*3/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CI121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*3/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CJ121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*3/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CK121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*3/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ121=1,CA121-SUM(CB121:CL121),IF(LEFT(N121,2)=\"ND\",0,IF(D121=\"Original\",CA121*2/36,CA121/VLOOKUP(D121,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151121,"2016-02-01","CK","Original",3025201,{"$f":"VLOOKUP($E122,Schools!$B:$L,2,0)","v":"Osidge Primary School"},{"$f":"VLOOKUP($E122,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E122,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E122,Schools!$B:$L,11,0)","v":400021},{"$f":"VLOOKUP($E122,Schools!$B:$Z,12,0)","v":10084},{"$f":"IF(H122=\"MA\",0,VLOOKUP(N122,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E122,Schools!$B:$R,17,0)","v":"FOU"},"AUTFLEX",{"$f":"VLOOKUP(N122,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N122,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E122,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E122,EYDataOriginal1819!$A:$AI,VLOOKUP(N122,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N122,Rates!A$1:W$65573,VLOOKUP(E122,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E122,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N122,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M122=\"VA\",N122=\"DFC\"),0,VLOOKUP(N122,Rates!A:AM,VLOOKUP(H122&LEFT(G122,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3025201FLEXB","Original3025201AUTFLEX","3025201AUTFLEX","OriginalAUTFLEX","Original3025201","MAPriAUTFLEX","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T122,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T122,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N122,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N122=\"DFC\",0,VLOOKUP(E122,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H122=\"MA\",0,VLOOKUP(AU122&VLOOKUP(N122,Rates!A:G,7,0)&VLOOKUP(N122,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S122*IF(W122=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N122,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E122&IF(O122=\"EARLYYEARS\",VLOOKUP(N122,Rates!$A:$X,24,0),N122)","v":"3025201FLEX"},{"$f":"ROUND(IF(AND(OR(M122=\"VA\",M122=\"FREE\",M122=\"ACAD\"),N122=\"DFC\"),S122,S122*VLOOKUP(AU122&VLOOKUP(N122,Rates!A:G,7,0)&VLOOKUP(N122,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3025201FLEX",{"$f":"VLOOKUP(N122,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N122,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H122=\"RA\",0,IF(AU122=\"C\",VLOOKUP(AU122&VLOOKUP(N122,Rates!A:G,7,0)&VLOOKUP(N122,Rates!A:J,10,0)&VLOOKUP(D122,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU122&VLOOKUP(N122,Rates!A:G,7,0)&VLOOKUP(N122,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S122*IF(W122=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CD122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*3/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CE122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*3/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CF122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*3/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CG122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*3/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CH122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*3/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CI122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*3/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CJ122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*3/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CK122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*3/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ122=1,CA122-SUM(CB122:CL122),IF(LEFT(N122,2)=\"ND\",0,IF(D122=\"Original\",CA122*2/36,CA122/VLOOKUP(D122,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151122,"2016-02-01","CK","Original",3025948,{"$f":"VLOOKUP($E123,Schools!$B:$L,2,0)","v":"Mathilda Marks-Kennedy School"},{"$f":"VLOOKUP($E123,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E123,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E123,Schools!$B:$L,11,0)","v":400112},{"$f":"VLOOKUP($E123,Schools!$B:$Z,12,0)","v":10125},{"$f":"IF(H123=\"MA\",0,VLOOKUP(N123,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E123,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N123,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N123,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E123,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E123,EYDataOriginal1819!$A:$AI,VLOOKUP(N123,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N123,Rates!A$1:W$65573,VLOOKUP(E123,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E123,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N123,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M123=\"VA\",N123=\"DFC\"),0,VLOOKUP(N123,Rates!A:AM,VLOOKUP(H123&LEFT(G123,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3025948FLEXB","Original3025948AUTFLEX","3025948AUTFLEX","OriginalAUTFLEX","Original3025948","MAPriAUTFLEX","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T123,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T123,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N123,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N123=\"DFC\",0,VLOOKUP(E123,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H123=\"MA\",0,VLOOKUP(AU123&VLOOKUP(N123,Rates!A:G,7,0)&VLOOKUP(N123,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S123*IF(W123=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N123,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E123&IF(O123=\"EARLYYEARS\",VLOOKUP(N123,Rates!$A:$X,24,0),N123)","v":"3025948FLEX"},{"$f":"ROUND(IF(AND(OR(M123=\"VA\",M123=\"FREE\",M123=\"ACAD\"),N123=\"DFC\"),S123,S123*VLOOKUP(AU123&VLOOKUP(N123,Rates!A:G,7,0)&VLOOKUP(N123,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3025948FLEX",{"$f":"VLOOKUP(N123,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N123,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H123=\"RA\",0,IF(AU123=\"C\",VLOOKUP(AU123&VLOOKUP(N123,Rates!A:G,7,0)&VLOOKUP(N123,Rates!A:J,10,0)&VLOOKUP(D123,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU123&VLOOKUP(N123,Rates!A:G,7,0)&VLOOKUP(N123,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S123*IF(W123=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CD123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*3/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CE123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*3/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CF123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*3/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CG123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*3/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CH123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*3/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CI123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*3/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CJ123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*3/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CK123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*3/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ123=1,CA123-SUM(CB123:CL123),IF(LEFT(N123,2)=\"ND\",0,IF(D123=\"Original\",CA123*2/36,CA123/VLOOKUP(D123,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151123,"2016-02-01","CK","Original",3025949,{"$f":"VLOOKUP($E124,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E124,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E124,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E124,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E124,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H124=\"MA\",0,VLOOKUP(N124,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E124,Schools!$B:$R,17,0)","v":"VA"},"AUTFLEX",{"$f":"VLOOKUP(N124,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N124,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E124,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E124,EYDataOriginal1819!$A:$AI,VLOOKUP(N124,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N124,Rates!A$1:W$65573,VLOOKUP(E124,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E124,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N124,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M124=\"VA\",N124=\"DFC\"),0,VLOOKUP(N124,Rates!A:AM,VLOOKUP(H124&LEFT(G124,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"AUT","3025949FLEXB","Original3025949AUTFLEX","3025949AUTFLEX","OriginalAUTFLEX","Original3025949","MAPriAUTFLEX","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T124,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T124,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N124,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N124=\"DFC\",0,VLOOKUP(E124,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H124=\"MA\",0,VLOOKUP(AU124&VLOOKUP(N124,Rates!A:G,7,0)&VLOOKUP(N124,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S124*IF(W124=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N124,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E124&IF(O124=\"EARLYYEARS\",VLOOKUP(N124,Rates!$A:$X,24,0),N124)","v":"3025949FLEX"},{"$f":"ROUND(IF(AND(OR(M124=\"VA\",M124=\"FREE\",M124=\"ACAD\"),N124=\"DFC\"),S124,S124*VLOOKUP(AU124&VLOOKUP(N124,Rates!A:G,7,0)&VLOOKUP(N124,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284AUTFLEXMAPrimary",{"$error":"#N/A"},"Original3025949FLEX",{"$f":"VLOOKUP(N124,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N124,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H124=\"RA\",0,IF(AU124=\"C\",VLOOKUP(AU124&VLOOKUP(N124,Rates!A:G,7,0)&VLOOKUP(N124,Rates!A:J,10,0)&VLOOKUP(D124,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU124&VLOOKUP(N124,Rates!A:G,7,0)&VLOOKUP(N124,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S124*IF(W124=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CD124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*3/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CE124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*3/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CF124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*3/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CG124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*3/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CH124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*3/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CI124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*3/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CJ124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*3/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CK124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*3/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ124=1,CA124-SUM(CB124:CL124),IF(LEFT(N124,2)=\"ND\",0,IF(D124=\"Original\",CA124*2/36,CA124/VLOOKUP(D124,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151124,"2016-02-01","CK","Original",3021000,{"$f":"VLOOKUP($E125,Schools!$B:$L,2,0)","v":"Brookhill Nursery"},{"$f":"VLOOKUP($E125,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E125,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E125,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E125,Schools!$B:$Z,12,0)","v":10130},{"$f":"IF(H125=\"MA\",0,VLOOKUP(N125,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E125,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N125,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N125,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E125,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E125,EYDataOriginal1819!$A:$AI,VLOOKUP(N125,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":22073.142857142859},114118.15,{"$f":"VLOOKUP(N125,Rates!A$1:W$65573,VLOOKUP(E125,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E125,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N125,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M125=\"VA\",N125=\"DFC\"),0,VLOOKUP(N125,Rates!A:AM,VLOOKUP(H125&LEFT(G125,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3021000HOURSA","Original3021000AUTHOURS","3021000AUTHOURS","OriginalAUTHOURS","Original3021000","MANurAUTHOURS","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T125,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T125,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N125,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N125=\"DFC\",0,VLOOKUP(E125,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H125=\"MA\",0,VLOOKUP(AU125&VLOOKUP(N125,Rates!A:G,7,0)&VLOOKUP(N125,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S125*IF(W125=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N125,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E125&IF(O125=\"EARLYYEARS\",VLOOKUP(N125,Rates!$A:$X,24,0),N125)","v":"3021000HOURS"},{"$f":"ROUND(IF(AND(OR(M125=\"VA\",M125=\"FREE\",M125=\"ACAD\"),N125=\"DFC\"),S125,S125*VLOOKUP(AU125&VLOOKUP(N125,Rates!A:G,7,0)&VLOOKUP(N125,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},114118.15,0,"10284AUTHOURSMANursery",114118.15,"Original3021000HOURS",{"$f":"VLOOKUP(N125,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N125,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H125=\"RA\",0,IF(AU125=\"C\",VLOOKUP(AU125&VLOOKUP(N125,Rates!A:G,7,0)&VLOOKUP(N125,Rates!A:J,10,0)&VLOOKUP(D125,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU125&VLOOKUP(N125,Rates!A:G,7,0)&VLOOKUP(N125,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S125*IF(W125=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CD125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*3/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CE125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*3/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CF125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*3/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CG125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*3/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CH125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*3/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CI125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*3/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CJ125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*3/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CK125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*3/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ125=1,CA125-SUM(CB125:CL125),IF(LEFT(N125,2)=\"ND\",0,IF(D125=\"Original\",CA125*2/36,CA125/VLOOKUP(D125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151125,"2016-02-01","CK","Original",3021001,{"$f":"VLOOKUP($E126,Schools!$B:$L,2,0)","v":"Hampden Way Nursery"},{"$f":"VLOOKUP($E126,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E126,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E126,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E126,Schools!$B:$Z,12,0)","v":10131},{"$f":"IF(H126=\"MA\",0,VLOOKUP(N126,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E126,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N126,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N126,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E126,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E126,EYDataOriginal1819!$A:$AI,VLOOKUP(N126,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":19300.714285714286},99784.69,{"$f":"VLOOKUP(N126,Rates!A$1:W$65573,VLOOKUP(E126,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E126,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N126,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M126=\"VA\",N126=\"DFC\"),0,VLOOKUP(N126,Rates!A:AM,VLOOKUP(H126&LEFT(G126,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3021001HOURSA","Original3021001AUTHOURS","3021001AUTHOURS","OriginalAUTHOURS","Original3021001","MANurAUTHOURS","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T126,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T126,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N126,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N126=\"DFC\",0,VLOOKUP(E126,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H126=\"MA\",0,VLOOKUP(AU126&VLOOKUP(N126,Rates!A:G,7,0)&VLOOKUP(N126,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S126*IF(W126=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N126,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E126&IF(O126=\"EARLYYEARS\",VLOOKUP(N126,Rates!$A:$X,24,0),N126)","v":"3021001HOURS"},{"$f":"ROUND(IF(AND(OR(M126=\"VA\",M126=\"FREE\",M126=\"ACAD\"),N126=\"DFC\"),S126,S126*VLOOKUP(AU126&VLOOKUP(N126,Rates!A:G,7,0)&VLOOKUP(N126,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},99784.69,0,"10284AUTHOURSMANursery",99784.69,"Original3021001HOURS",{"$f":"VLOOKUP(N126,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N126,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H126=\"RA\",0,IF(AU126=\"C\",VLOOKUP(AU126&VLOOKUP(N126,Rates!A:G,7,0)&VLOOKUP(N126,Rates!A:J,10,0)&VLOOKUP(D126,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU126&VLOOKUP(N126,Rates!A:G,7,0)&VLOOKUP(N126,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S126*IF(W126=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CD126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*3/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CE126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*3/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CF126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*3/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CG126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*3/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CH126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*3/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CI126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*3/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CJ126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*3/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CK126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*3/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ126=1,CA126-SUM(CB126:CL126),IF(LEFT(N126,2)=\"ND\",0,IF(D126=\"Original\",CA126*2/36,CA126/VLOOKUP(D126,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151126,"2016-02-01","CK","Original",3021002,{"$f":"VLOOKUP($E127,Schools!$B:$L,2,0)","v":"Moss Hall Nursery"},{"$f":"VLOOKUP($E127,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E127,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E127,Schools!$B:$L,11,0)","v":400072},{"$f":"VLOOKUP($E127,Schools!$B:$Z,12,0)","v":10132},{"$f":"IF(H127=\"MA\",0,VLOOKUP(N127,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E127,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N127,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N127,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E127,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E127,EYDataOriginal1819!$A:$AI,VLOOKUP(N127,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":27225.428571428569},140755.47,{"$f":"VLOOKUP(N127,Rates!A$1:W$65573,VLOOKUP(E127,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E127,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N127,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M127=\"VA\",N127=\"DFC\"),0,VLOOKUP(N127,Rates!A:AM,VLOOKUP(H127&LEFT(G127,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3021002HOURSA","Original3021002AUTHOURS","3021002AUTHOURS","OriginalAUTHOURS","Original3021002","MANurAUTHOURS","I013021002","3021002EARLYYEARS","10284Nursery","Original3021002EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T127,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T127,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N127,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N127=\"DFC\",0,VLOOKUP(E127,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H127=\"MA\",0,VLOOKUP(AU127&VLOOKUP(N127,Rates!A:G,7,0)&VLOOKUP(N127,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S127*IF(W127=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N127,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E127&IF(O127=\"EARLYYEARS\",VLOOKUP(N127,Rates!$A:$X,24,0),N127)","v":"3021002HOURS"},{"$f":"ROUND(IF(AND(OR(M127=\"VA\",M127=\"FREE\",M127=\"ACAD\"),N127=\"DFC\"),S127,S127*VLOOKUP(AU127&VLOOKUP(N127,Rates!A:G,7,0)&VLOOKUP(N127,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},140755.47,0,"10284AUTHOURSMANursery",140755.47,"Original3021002HOURS",{"$f":"VLOOKUP(N127,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N127,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H127=\"RA\",0,IF(AU127=\"C\",VLOOKUP(AU127&VLOOKUP(N127,Rates!A:G,7,0)&VLOOKUP(N127,Rates!A:J,10,0)&VLOOKUP(D127,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU127&VLOOKUP(N127,Rates!A:G,7,0)&VLOOKUP(N127,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S127*IF(W127=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CD127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*3/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CE127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*3/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CF127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*3/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CG127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*3/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CH127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*3/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CI127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*3/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CJ127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*3/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CK127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*3/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ127=1,CA127-SUM(CB127:CL127),IF(LEFT(N127,2)=\"ND\",0,IF(D127=\"Original\",CA127*2/36,CA127/VLOOKUP(D127,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151127,"2016-02-01","CK","Original",3021003,{"$f":"VLOOKUP($E128,Schools!$B:$L,2,0)","v":"St Margaret's Nursery"},{"$f":"VLOOKUP($E128,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E128,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E128,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E128,Schools!$B:$Z,12,0)","v":10133},{"$f":"IF(H128=\"MA\",0,VLOOKUP(N128,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E128,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N128,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N128,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E128,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E128,EYDataOriginal1819!$A:$AI,VLOOKUP(N128,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":22547.100000000002},116568.51,{"$f":"VLOOKUP(N128,Rates!A$1:W$65573,VLOOKUP(E128,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E128,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N128,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M128=\"VA\",N128=\"DFC\"),0,VLOOKUP(N128,Rates!A:AM,VLOOKUP(H128&LEFT(G128,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3021003HOURSA","Original3021003AUTHOURS","3021003AUTHOURS","OriginalAUTHOURS","Original3021003","MANurAUTHOURS","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T128,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T128,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N128,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N128=\"DFC\",0,VLOOKUP(E128,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H128=\"MA\",0,VLOOKUP(AU128&VLOOKUP(N128,Rates!A:G,7,0)&VLOOKUP(N128,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S128*IF(W128=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N128,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E128&IF(O128=\"EARLYYEARS\",VLOOKUP(N128,Rates!$A:$X,24,0),N128)","v":"3021003HOURS"},{"$f":"ROUND(IF(AND(OR(M128=\"VA\",M128=\"FREE\",M128=\"ACAD\"),N128=\"DFC\"),S128,S128*VLOOKUP(AU128&VLOOKUP(N128,Rates!A:G,7,0)&VLOOKUP(N128,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},116568.51,0,"10284AUTHOURSMANursery",116568.51,"Original3021003HOURS",{"$f":"VLOOKUP(N128,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N128,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H128=\"RA\",0,IF(AU128=\"C\",VLOOKUP(AU128&VLOOKUP(N128,Rates!A:G,7,0)&VLOOKUP(N128,Rates!A:J,10,0)&VLOOKUP(D128,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU128&VLOOKUP(N128,Rates!A:G,7,0)&VLOOKUP(N128,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S128*IF(W128=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CD128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*3/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CE128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*3/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CF128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*3/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CG128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*3/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CH128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*3/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CI128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*3/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CJ128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*3/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CK128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*3/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ128=1,CA128-SUM(CB128:CL128),IF(LEFT(N128,2)=\"ND\",0,IF(D128=\"Original\",CA128*2/36,CA128/VLOOKUP(D128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151128,"2016-02-01","CK","Original",3022001,{"$f":"VLOOKUP($E129,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E129,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E129,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E129,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E129,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H129=\"MA\",0,VLOOKUP(N129,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E129,Schools!$B:$R,17,0)","v":"FREE"},"AUTHOURS",{"$f":"VLOOKUP(N129,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N129,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E129,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E129,EYDataOriginal1819!$A:$AI,VLOOKUP(N129,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":5040},26056.799999999999,{"$f":"VLOOKUP(N129,Rates!A$1:W$65573,VLOOKUP(E129,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E129,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N129,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M129=\"VA\",N129=\"DFC\"),0,VLOOKUP(N129,Rates!A:AM,VLOOKUP(H129&LEFT(G129,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022001HOURSAcademy","Original3022001AUTHOURS","3022001AUTHOURS","OriginalAUTHOURS","Original3022001","RAPriAUTHOURS","I013022001","3022001EARLYYEARS","10284Primary","Original3022001EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T129,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T129,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N129,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N129=\"DFC\",0,VLOOKUP(E129,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H129=\"MA\",0,VLOOKUP(AU129&VLOOKUP(N129,Rates!A:G,7,0)&VLOOKUP(N129,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S129*IF(W129=1,0,1))","v":26056.799999999999},0,0,0,0,0,6514.2,6514.2,6514.2,6514.2,0,0,0,{"$f":"VLOOKUP(N129,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E129&IF(O129=\"EARLYYEARS\",VLOOKUP(N129,Rates!$A:$X,24,0),N129)","v":"3022001HOURS"},{"$f":"ROUND(IF(AND(OR(M129=\"VA\",M129=\"FREE\",M129=\"ACAD\"),N129=\"DFC\"),S129,S129*VLOOKUP(AU129&VLOOKUP(N129,Rates!A:G,7,0)&VLOOKUP(N129,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSRAPrimary",26056.799999999999,"Original3022001HOURS",{"$f":"VLOOKUP(N129,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N129,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H129=\"RA\",0,IF(AU129=\"C\",VLOOKUP(AU129&VLOOKUP(N129,Rates!A:G,7,0)&VLOOKUP(N129,Rates!A:J,10,0)&VLOOKUP(D129,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU129&VLOOKUP(N129,Rates!A:G,7,0)&VLOOKUP(N129,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S129*IF(W129=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CD129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*3/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CE129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*3/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CF129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*3/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CG129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*3/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CH129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*3/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CI129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*3/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CJ129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*3/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CK129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*3/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ129=1,CA129-SUM(CB129:CL129),IF(LEFT(N129,2)=\"ND\",0,IF(D129=\"Original\",CA129*2/36,CA129/VLOOKUP(D129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151129,"2016-02-01","CK","Original",3022002,{"$f":"VLOOKUP($E130,Schools!$B:$L,2,0)","v":"Barnfield School"},{"$f":"VLOOKUP($E130,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E130,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E130,Schools!$B:$L,11,0)","v":400005},{"$f":"VLOOKUP($E130,Schools!$B:$Z,12,0)","v":10044},{"$f":"IF(H130=\"MA\",0,VLOOKUP(N130,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E130,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N130,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N130,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E130,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E130,EYDataOriginal1819!$A:$AI,VLOOKUP(N130,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9482.1428571428514},{"$f":"ROUND(IF(Q130=\"Various\",P130*R130,P130*Q130*R130),2)","v":49022.68},{"$f":"VLOOKUP(N130,Rates!A$1:W$65573,VLOOKUP(E130,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E130,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N130,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M130=\"VA\",N130=\"DFC\"),0,VLOOKUP(N130,Rates!A:AM,VLOOKUP(H130&LEFT(G130,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W130=1,$S130*AN130,0),2)","v":0},{"$f":"ROUND(IF($W130=1,$S130*AO130,0)-X130,2)","v":0},{"$f":"ROUND(IF($W130=1,$S130*AP130,0)-X130-Y130,2)","v":0},{"$f":"ROUND(IF($W130=1,$S130*AQ130,0)-X130-Y130-Z130,2)","v":0},{"$f":"K130*S130","v":0},{"$f":"IF(O130=\"EARLYYEARS\",LEFT(N130,3),0)","v":"AUT"},{"$f":"BK130&AU130","v":"3022002HOURSD"},{"$f":"D130&E130&N130","v":"Original3022002AUTHOURS"},{"$f":"E130&N130","v":"3022002AUTHOURS"},{"$f":"D130&N130","v":"OriginalAUTHOURS"},{"$f":"D130&E130","v":"Original3022002"},{"$f":"H130&LEFT(G130,3)&N130","v":"MAPriAUTHOURS"},{"$f":"V130&E130","v":"I013022002"},{"$f":"E130&O130","v":"3022002EARLYYEARS"},{"$f":"T130&G130","v":"10284Primary"},{"$f":"D130&E130&O130","v":"Original3022002EARLYYEARS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T130,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T130,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N130,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N130=\"DFC\",0,VLOOKUP(E130,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H130=\"MA\",0,VLOOKUP(AU130&VLOOKUP(N130,Rates!A:G,7,0)&VLOOKUP(N130,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S130*IF(W130=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N130,2)=\"ND\",AV130,AV130*BV130/BS130)*IF(OR(BU130=\"RAAUT\",BU130=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N130,2)=\"ND\",0,(($AV130*(3+BV130)/$BS130)-AW130)*IF(OR(BU130=\"RAAUT\",BU130=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N130,2)=\"ND\",0,($AV130*(6+BV130)/$BS130)-SUM(AW130:AX130))*IF(OR(BU130=\"RAAUT\",BU130=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N130,2)=\"ND\",0,($AV130*(9+BV130)/$BS130)-SUM(AW130:AY130))*IF(OR(BU130=\"RAAUT\",BU130=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N130,2)=\"ND\",0,($AV130*(12+BV130)/$BS130)-SUM(AW130:AZ130))*IF(OR(BU130=\"RAAUT\",BU130=\"RASPR\",BU130=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N130,2)=\"ND\",0,$AV130*(15+BV130-BW130)/$BS130-SUM(AW130:BA130))*IF(OR(BU130=\"RASPR\",BU130=\"RASUM\",E130=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N130,2)=\"ND\",0,($AV130*(18+BV130-BW130)/$BS130)-SUM(AW130:BB130))*IF(OR(BU130=\"RASPR\",BU130=\"RASUM\",E130=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N130,2)=\"ND\",0,($AV130*(21+BV130-BW130)/$BS130)-SUM(AW130:BC130))*IF(OR(BU130=\"RASPR\",BU130=\"RASUM\",E130=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N130,2)=\"ND\",0,($AV130*(24+BV130-BW130)/$BS130)-SUM(AW130:BD130))*IF(OR(BU130=\"RASPR\",BU130=\"RASUM\",E130=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N130,2)=\"ND\",0,($AV130*(27+BV130-BX130)/$BS130)-SUM(AW130:BE130))*IF(OR(BU130=\"RAaut\",BU130=\"RASUM\",E130=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N130,2)=\"ND\",0,($AV130*(30+BV130-BX130)/$BS130)-SUM(AW130:BF130))*IF(OR(BU130=\"RAaut\",BU130=\"RASUM\",E130=3025403),0,1),2)","v":0},{"$f":"ROUND(AV130-SUM(AW130:BG130),2)","v":0},{"$f":"VLOOKUP(N130,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E130&IF(O130=\"EARLYYEARS\",VLOOKUP(N130,Rates!$A:$X,24,0),N130)","v":"3022002HOURS"},{"$f":"ROUND(IF(AND(OR(M130=\"VA\",M130=\"FREE\",M130=\"ACAD\"),N130=\"DFC\"),S130,S130*VLOOKUP(AU130&VLOOKUP(N130,Rates!A:G,7,0)&VLOOKUP(N130,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N130=\"DFC\",W130=0),0,IF(AND(AU130=\"A\",W130=0),S130,IF(AND(AU130=\"C\",W130=1),0,IF(AND(AU130=\"C\",W130=0,LEFT(N130,2)<>\"ND\",D130=\"Original\"),S130*0.8,0)))),2)","v":0},{"$f":"ROUND(S130-SUM(X130:AA130)-SUM(AW130:BH130)-BM130-BL130-BJ130-SUM(CB130:CM130),0)","v":0},{"$f":"T130&N130&H130&G130","v":"10284AUTHOURSMAPrimary"},{"$f":"S130-BL130","v":49022.68},{"$f":"D130&BK130","v":"Original3022002HOURS"},{"$f":"VLOOKUP(N130,Rates!$A:$AO,41,0)","v":"Estimate"},{"$f":"IF(OR(BU130=\"RASUM\",BU130=\"RAAUT\"),12,IF(BU130=\"RASPR\",9,IF(E130=3025403,15,36)))","v":36},{"$f":"IF(K130=1,S130-SUM(X130:AB130)-SUM(AW130:BH130)-BJ130-BM130,0)","v":0},{"$f":"H130&AC130","v":"MAAUT"},{"$f":"IF(OR(AU130=\"Academy\",E130=3025403),3,4)","v":4},{"$f":"IF(BU130=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU130=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N130,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H130=\"RA\",0,IF(AU130=\"C\",VLOOKUP(AU130&VLOOKUP(N130,Rates!A:G,7,0)&VLOOKUP(N130,Rates!A:J,10,0)&VLOOKUP(D130,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU130&VLOOKUP(N130,Rates!A:G,7,0)&VLOOKUP(N130,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S130*IF(W130=1,0,1))","v":49022.68},5446.96,{"$f":"ROUND(IF(BZ130=1,CA130-CB130,IF(LEFT(N130,2)=\"ND\",0,CA130*3/36)),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CC130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/10))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CD130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CE130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CF130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CG130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CH130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CI130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CJ130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CK130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*3/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":4085.22},{"$f":"ROUND(IF(BZ130=1,CA130-SUM(CB130:CL130),IF(LEFT(N130,2)=\"ND\",0,IF(D130=\"Original\",CA130*2/36,CA130/VLOOKUP(D130,PayLookup!$M$10:$N$22,2,0)))),2)","v":2723.48}]
[{"$f":"A130+1","v":20151130},"2016-02-01","CK","Original",3022003,{"$f":"VLOOKUP($E131,Schools!$B:$L,2,0)","v":"Bell Lane Primary School"},{"$f":"VLOOKUP($E131,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E131,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E131,Schools!$B:$L,11,0)","v":400051},{"$f":"VLOOKUP($E131,Schools!$B:$Z,12,0)","v":10045},{"$f":"IF(H131=\"MA\",0,VLOOKUP(N131,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E131,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N131,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N131,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E131,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E131,EYDataOriginal1819!$A:$AI,VLOOKUP(N131,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":8546.1428571428605},44183.56,{"$f":"VLOOKUP(N131,Rates!A$1:W$65573,VLOOKUP(E131,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E131,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N131,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M131=\"VA\",N131=\"DFC\"),0,VLOOKUP(N131,Rates!A:AM,VLOOKUP(H131&LEFT(G131,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022003HOURSA","Original3022003AUTHOURS","3022003AUTHOURS","OriginalAUTHOURS","Original3022003","MAPriAUTHOURS","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T131,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T131,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N131,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N131=\"DFC\",0,VLOOKUP(E131,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H131=\"MA\",0,VLOOKUP(AU131&VLOOKUP(N131,Rates!A:G,7,0)&VLOOKUP(N131,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S131*IF(W131=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N131,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E131&IF(O131=\"EARLYYEARS\",VLOOKUP(N131,Rates!$A:$X,24,0),N131)","v":"3022003HOURS"},{"$f":"ROUND(IF(AND(OR(M131=\"VA\",M131=\"FREE\",M131=\"ACAD\"),N131=\"DFC\"),S131,S131*VLOOKUP(AU131&VLOOKUP(N131,Rates!A:G,7,0)&VLOOKUP(N131,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},44183.56,0,"10284AUTHOURSMAPrimary",44183.56,"Original3022003HOURS",{"$f":"VLOOKUP(N131,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N131,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H131=\"RA\",0,IF(AU131=\"C\",VLOOKUP(AU131&VLOOKUP(N131,Rates!A:G,7,0)&VLOOKUP(N131,Rates!A:J,10,0)&VLOOKUP(D131,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU131&VLOOKUP(N131,Rates!A:G,7,0)&VLOOKUP(N131,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S131*IF(W131=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N131,2)=\"ND\",CA131,(CA131*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CD131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*3/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CE131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*3/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CF131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*3/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CG131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*3/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CH131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*3/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CI131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*3/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CJ131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*3/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CK131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*3/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ131=1,CA131-SUM(CB131:CL131),IF(LEFT(N131,2)=\"ND\",0,IF(D131=\"Original\",CA131*2/36,CA131/VLOOKUP(D131,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151131,"2016-02-01","CK","Original",3022004,{"$f":"VLOOKUP($E132,Schools!$B:$L,2,0)","v":"Rimon Jewish Primary School"},{"$f":"VLOOKUP($E132,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E132,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E132,Schools!$B:$L,11,0)","v":155029},{"$f":"VLOOKUP($E132,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H132=\"MA\",0,VLOOKUP(N132,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E132,Schools!$B:$R,17,0)","v":"FREE"},"AUTHOURS",{"$f":"VLOOKUP(N132,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N132,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E132,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E132,EYDataOriginal1819!$A:$AI,VLOOKUP(N132,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N132,Rates!A$1:W$65573,VLOOKUP(E132,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E132,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N132,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M132=\"VA\",N132=\"DFC\"),0,VLOOKUP(N132,Rates!A:AM,VLOOKUP(H132&LEFT(G132,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022004HOURSAcademy","Original3022004AUTHOURS","3022004AUTHOURS","OriginalAUTHOURS","Original3022004","RAPriAUTHOURS","I013022004","3022004EARLYYEARS","10284Primary","Original3022004EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T132,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T132,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N132,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N132=\"DFC\",0,VLOOKUP(E132,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H132=\"MA\",0,VLOOKUP(AU132&VLOOKUP(N132,Rates!A:G,7,0)&VLOOKUP(N132,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S132*IF(W132=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N132,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E132&IF(O132=\"EARLYYEARS\",VLOOKUP(N132,Rates!$A:$X,24,0),N132)","v":"3022004HOURS"},{"$f":"ROUND(IF(AND(OR(M132=\"VA\",M132=\"FREE\",M132=\"ACAD\"),N132=\"DFC\"),S132,S132*VLOOKUP(AU132&VLOOKUP(N132,Rates!A:G,7,0)&VLOOKUP(N132,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSRAPrimary",0,"Original3022004HOURS",{"$f":"VLOOKUP(N132,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N132,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H132=\"RA\",0,IF(AU132=\"C\",VLOOKUP(AU132&VLOOKUP(N132,Rates!A:G,7,0)&VLOOKUP(N132,Rates!A:J,10,0)&VLOOKUP(D132,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU132&VLOOKUP(N132,Rates!A:G,7,0)&VLOOKUP(N132,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S132*IF(W132=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CD132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*3/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CE132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*3/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CF132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*3/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CG132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*3/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CH132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*3/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CI132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*3/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CJ132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*3/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CK132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*3/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ132=1,CA132-SUM(CB132:CL132),IF(LEFT(N132,2)=\"ND\",0,IF(D132=\"Original\",CA132*2/36,CA132/VLOOKUP(D132,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151132,"2016-02-01","CK","Original",3022008,{"$f":"VLOOKUP($E133,Schools!$B:$L,2,0)","v":"Brookland Infant  & Nursery School"},{"$f":"VLOOKUP($E133,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E133,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E133,Schools!$B:$L,11,0)","v":400057},{"$f":"VLOOKUP($E133,Schools!$B:$Z,12,0)","v":10047},{"$f":"IF(H133=\"MA\",0,VLOOKUP(N133,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E133,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N133,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N133,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E133,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E133,EYDataOriginal1819!$A:$AI,VLOOKUP(N133,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9176.1428571428569},47440.66,{"$f":"VLOOKUP(N133,Rates!A$1:W$65573,VLOOKUP(E133,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E133,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N133,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M133=\"VA\",N133=\"DFC\"),0,VLOOKUP(N133,Rates!A:AM,VLOOKUP(H133&LEFT(G133,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022008HOURSA","Original3022008AUTHOURS","3022008AUTHOURS","OriginalAUTHOURS","Original3022008","MAPriAUTHOURS","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T133,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T133,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N133,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N133=\"DFC\",0,VLOOKUP(E133,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H133=\"MA\",0,VLOOKUP(AU133&VLOOKUP(N133,Rates!A:G,7,0)&VLOOKUP(N133,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S133*IF(W133=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N133,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E133&IF(O133=\"EARLYYEARS\",VLOOKUP(N133,Rates!$A:$X,24,0),N133)","v":"3022008HOURS"},{"$f":"ROUND(IF(AND(OR(M133=\"VA\",M133=\"FREE\",M133=\"ACAD\"),N133=\"DFC\"),S133,S133*VLOOKUP(AU133&VLOOKUP(N133,Rates!A:G,7,0)&VLOOKUP(N133,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},47440.66,0,"10284AUTHOURSMAPrimary",47440.66,"Original3022008HOURS",{"$f":"VLOOKUP(N133,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N133,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H133=\"RA\",0,IF(AU133=\"C\",VLOOKUP(AU133&VLOOKUP(N133,Rates!A:G,7,0)&VLOOKUP(N133,Rates!A:J,10,0)&VLOOKUP(D133,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU133&VLOOKUP(N133,Rates!A:G,7,0)&VLOOKUP(N133,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S133*IF(W133=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CD133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*3/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CE133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*3/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CF133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*3/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CG133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*3/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CH133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*3/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CI133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*3/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CJ133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*3/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CK133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*3/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ133=1,CA133-SUM(CB133:CL133),IF(LEFT(N133,2)=\"ND\",0,IF(D133=\"Original\",CA133*2/36,CA133/VLOOKUP(D133,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151133,"2016-02-01","CK","Original",3022009,{"$f":"VLOOKUP($E134,Schools!$B:$L,2,0)","v":"Brunswick Park Primary & Nursery School"},{"$f":"VLOOKUP($E134,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E134,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E134,Schools!$B:$L,11,0)","v":400061},{"$f":"VLOOKUP($E134,Schools!$B:$Z,12,0)","v":10048},{"$f":"IF(H134=\"MA\",0,VLOOKUP(N134,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E134,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N134,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N134,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E134,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E134,EYDataOriginal1819!$A:$AI,VLOOKUP(N134,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":8699.9999999999982},44979,{"$f":"VLOOKUP(N134,Rates!A$1:W$65573,VLOOKUP(E134,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E134,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N134,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M134=\"VA\",N134=\"DFC\"),0,VLOOKUP(N134,Rates!A:AM,VLOOKUP(H134&LEFT(G134,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022009HOURSA","Original3022009AUTHOURS","3022009AUTHOURS","OriginalAUTHOURS","Original3022009","MAPriAUTHOURS","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T134,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T134,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N134,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N134=\"DFC\",0,VLOOKUP(E134,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H134=\"MA\",0,VLOOKUP(AU134&VLOOKUP(N134,Rates!A:G,7,0)&VLOOKUP(N134,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S134*IF(W134=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N134,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E134&IF(O134=\"EARLYYEARS\",VLOOKUP(N134,Rates!$A:$X,24,0),N134)","v":"3022009HOURS"},{"$f":"ROUND(IF(AND(OR(M134=\"VA\",M134=\"FREE\",M134=\"ACAD\"),N134=\"DFC\"),S134,S134*VLOOKUP(AU134&VLOOKUP(N134,Rates!A:G,7,0)&VLOOKUP(N134,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},44979,0,"10284AUTHOURSMAPrimary",44979,"Original3022009HOURS",{"$f":"VLOOKUP(N134,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N134,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H134=\"RA\",0,IF(AU134=\"C\",VLOOKUP(AU134&VLOOKUP(N134,Rates!A:G,7,0)&VLOOKUP(N134,Rates!A:J,10,0)&VLOOKUP(D134,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU134&VLOOKUP(N134,Rates!A:G,7,0)&VLOOKUP(N134,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S134*IF(W134=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CD134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*3/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CE134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*3/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CF134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*3/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CG134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*3/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CH134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*3/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CI134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*3/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CJ134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*3/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CK134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*3/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ134=1,CA134-SUM(CB134:CL134),IF(LEFT(N134,2)=\"ND\",0,IF(D134=\"Original\",CA134*2/36,CA134/VLOOKUP(D134,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151134,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E135,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E135,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E135,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E135,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E135,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H135=\"MA\",0,VLOOKUP(N135,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E135,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N135,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N135,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E135,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E135,EYDataOriginal1819!$A:$AI,VLOOKUP(N135,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":6714.4285714285716},34713.599999999999,{"$f":"VLOOKUP(N135,Rates!A$1:W$65573,VLOOKUP(E135,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E135,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N135,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M135=\"VA\",N135=\"DFC\"),0,VLOOKUP(N135,Rates!A:AM,VLOOKUP(H135&LEFT(G135,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022010HOURSA","Original3022010AUTHOURS","3022010AUTHOURS","OriginalAUTHOURS","Original3022010","MAPriAUTHOURS","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T135,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T135,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N135,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N135=\"DFC\",0,VLOOKUP(E135,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H135=\"MA\",0,VLOOKUP(AU135&VLOOKUP(N135,Rates!A:G,7,0)&VLOOKUP(N135,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S135*IF(W135=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N135,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E135&IF(O135=\"EARLYYEARS\",VLOOKUP(N135,Rates!$A:$X,24,0),N135)","v":"3022010HOURS"},{"$f":"ROUND(IF(AND(OR(M135=\"VA\",M135=\"FREE\",M135=\"ACAD\"),N135=\"DFC\"),S135,S135*VLOOKUP(AU135&VLOOKUP(N135,Rates!A:G,7,0)&VLOOKUP(N135,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},34713.599999999999,0,"10284AUTHOURSMAPrimary",34713.599999999999,"Original3022010HOURS",{"$f":"VLOOKUP(N135,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N135,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H135=\"RA\",0,IF(AU135=\"C\",VLOOKUP(AU135&VLOOKUP(N135,Rates!A:G,7,0)&VLOOKUP(N135,Rates!A:J,10,0)&VLOOKUP(D135,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU135&VLOOKUP(N135,Rates!A:G,7,0)&VLOOKUP(N135,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S135*IF(W135=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CD135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*3/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CE135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*3/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CF135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*3/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CG135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*3/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CH135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*3/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CI135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*3/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CJ135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*3/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CK135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*3/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ135=1,CA135-SUM(CB135:CL135),IF(LEFT(N135,2)=\"ND\",0,IF(D135=\"Original\",CA135*2/36,CA135/VLOOKUP(D135,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151135,"2016-02-01","CK","Original",3022014,{"$f":"VLOOKUP($E136,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E136,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E136,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E136,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E136,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H136=\"MA\",0,VLOOKUP(N136,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E136,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N136,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N136,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E136,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E136,EYDataOriginal1819!$A:$AI,VLOOKUP(N136,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":10746.428571428574},55559.040000000001,{"$f":"VLOOKUP(N136,Rates!A$1:W$65573,VLOOKUP(E136,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E136,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N136,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M136=\"VA\",N136=\"DFC\"),0,VLOOKUP(N136,Rates!A:AM,VLOOKUP(H136&LEFT(G136,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022014HOURSA","Original3022014AUTHOURS","3022014AUTHOURS","OriginalAUTHOURS","Original3022014","MAPriAUTHOURS","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T136,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T136,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N136,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N136=\"DFC\",0,VLOOKUP(E136,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H136=\"MA\",0,VLOOKUP(AU136&VLOOKUP(N136,Rates!A:G,7,0)&VLOOKUP(N136,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S136*IF(W136=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N136,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E136&IF(O136=\"EARLYYEARS\",VLOOKUP(N136,Rates!$A:$X,24,0),N136)","v":"3022014HOURS"},{"$f":"ROUND(IF(AND(OR(M136=\"VA\",M136=\"FREE\",M136=\"ACAD\"),N136=\"DFC\"),S136,S136*VLOOKUP(AU136&VLOOKUP(N136,Rates!A:G,7,0)&VLOOKUP(N136,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},55559.040000000001,0,"10284AUTHOURSMAPrimary",55559.040000000001,"Original3022014HOURS",{"$f":"VLOOKUP(N136,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N136,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H136=\"RA\",0,IF(AU136=\"C\",VLOOKUP(AU136&VLOOKUP(N136,Rates!A:G,7,0)&VLOOKUP(N136,Rates!A:J,10,0)&VLOOKUP(D136,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU136&VLOOKUP(N136,Rates!A:G,7,0)&VLOOKUP(N136,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S136*IF(W136=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CD136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*3/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CE136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*3/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CF136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*3/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CG136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*3/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CH136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*3/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CI136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*3/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CJ136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*3/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CK136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*3/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ136=1,CA136-SUM(CB136:CL136),IF(LEFT(N136,2)=\"ND\",0,IF(D136=\"Original\",CA136*2/36,CA136/VLOOKUP(D136,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151136,"2016-02-01","CK","Original",3022015,{"$f":"VLOOKUP($E137,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E137,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E137,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E137,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E137,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H137=\"MA\",0,VLOOKUP(N137,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E137,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N137,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N137,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E137,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E137,EYDataOriginal1819!$A:$AI,VLOOKUP(N137,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7422.4285714285716},38373.96,{"$f":"VLOOKUP(N137,Rates!A$1:W$65573,VLOOKUP(E137,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E137,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N137,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M137=\"VA\",N137=\"DFC\"),0,VLOOKUP(N137,Rates!A:AM,VLOOKUP(H137&LEFT(G137,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022015HOURSA","Original3022015AUTHOURS","3022015AUTHOURS","OriginalAUTHOURS","Original3022015","MAPriAUTHOURS","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T137,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T137,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N137,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N137=\"DFC\",0,VLOOKUP(E137,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H137=\"MA\",0,VLOOKUP(AU137&VLOOKUP(N137,Rates!A:G,7,0)&VLOOKUP(N137,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S137*IF(W137=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N137,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E137&IF(O137=\"EARLYYEARS\",VLOOKUP(N137,Rates!$A:$X,24,0),N137)","v":"3022015HOURS"},{"$f":"ROUND(IF(AND(OR(M137=\"VA\",M137=\"FREE\",M137=\"ACAD\"),N137=\"DFC\"),S137,S137*VLOOKUP(AU137&VLOOKUP(N137,Rates!A:G,7,0)&VLOOKUP(N137,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},38373.96,0,"10284AUTHOURSMAPrimary",38373.96,"Original3022015HOURS",{"$f":"VLOOKUP(N137,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N137,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H137=\"RA\",0,IF(AU137=\"C\",VLOOKUP(AU137&VLOOKUP(N137,Rates!A:G,7,0)&VLOOKUP(N137,Rates!A:J,10,0)&VLOOKUP(D137,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU137&VLOOKUP(N137,Rates!A:G,7,0)&VLOOKUP(N137,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S137*IF(W137=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CD137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*3/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CE137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*3/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CF137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*3/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CG137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*3/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CH137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*3/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CI137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*3/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CJ137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*3/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CK137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*3/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ137=1,CA137-SUM(CB137:CL137),IF(LEFT(N137,2)=\"ND\",0,IF(D137=\"Original\",CA137*2/36,CA137/VLOOKUP(D137,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151137,"2016-02-01","CK","Original",3022019,{"$f":"VLOOKUP($E138,Schools!$B:$L,2,0)","v":"Deansbrook Infant School"},{"$f":"VLOOKUP($E138,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E138,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E138,Schools!$B:$L,11,0)","v":400036},{"$f":"VLOOKUP($E138,Schools!$B:$Z,12,0)","v":10059},{"$f":"IF(H138=\"MA\",0,VLOOKUP(N138,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E138,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N138,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N138,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E138,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E138,EYDataOriginal1819!$A:$AI,VLOOKUP(N138,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":10437.857142857147},53963.72,{"$f":"VLOOKUP(N138,Rates!A$1:W$65573,VLOOKUP(E138,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E138,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N138,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M138=\"VA\",N138=\"DFC\"),0,VLOOKUP(N138,Rates!A:AM,VLOOKUP(H138&LEFT(G138,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022019HOURSA","Original3022019AUTHOURS","3022019AUTHOURS","OriginalAUTHOURS","Original3022019","MAPriAUTHOURS","I013022019","3022019EARLYYEARS","10284Primary","Original3022019EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T138,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T138,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N138,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N138=\"DFC\",0,VLOOKUP(E138,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H138=\"MA\",0,VLOOKUP(AU138&VLOOKUP(N138,Rates!A:G,7,0)&VLOOKUP(N138,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S138*IF(W138=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N138,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E138&IF(O138=\"EARLYYEARS\",VLOOKUP(N138,Rates!$A:$X,24,0),N138)","v":"3022019HOURS"},{"$f":"ROUND(IF(AND(OR(M138=\"VA\",M138=\"FREE\",M138=\"ACAD\"),N138=\"DFC\"),S138,S138*VLOOKUP(AU138&VLOOKUP(N138,Rates!A:G,7,0)&VLOOKUP(N138,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},53963.72,0,"10284AUTHOURSMAPrimary",53963.72,"Original3022019HOURS",{"$f":"VLOOKUP(N138,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N138,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H138=\"RA\",0,IF(AU138=\"C\",VLOOKUP(AU138&VLOOKUP(N138,Rates!A:G,7,0)&VLOOKUP(N138,Rates!A:J,10,0)&VLOOKUP(D138,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU138&VLOOKUP(N138,Rates!A:G,7,0)&VLOOKUP(N138,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S138*IF(W138=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CD138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*3/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CE138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*3/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CF138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*3/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CG138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*3/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CH138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*3/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CI138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*3/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CJ138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*3/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CK138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*3/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ138=1,CA138-SUM(CB138:CL138),IF(LEFT(N138,2)=\"ND\",0,IF(D138=\"Original\",CA138*2/36,CA138/VLOOKUP(D138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151138,"2016-02-01","CK","Original",3022020,{"$f":"VLOOKUP($E139,Schools!$B:$L,2,0)","v":"Alma Primary"},{"$f":"VLOOKUP($E139,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E139,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E139,Schools!$B:$L,11,0)","v":156270},{"$f":"VLOOKUP($E139,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H139=\"MA\",0,VLOOKUP(N139,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E139,Schools!$B:$R,17,0)","v":"FREE"},"AUTHOURS",{"$f":"VLOOKUP(N139,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N139,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E139,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E139,EYDataOriginal1819!$A:$AI,VLOOKUP(N139,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N139,Rates!A$1:W$65573,VLOOKUP(E139,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E139,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N139,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M139=\"VA\",N139=\"DFC\"),0,VLOOKUP(N139,Rates!A:AM,VLOOKUP(H139&LEFT(G139,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022020HOURSAcademy","Original3022020AUTHOURS","3022020AUTHOURS","OriginalAUTHOURS","Original3022020","RAPriAUTHOURS","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T139,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T139,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N139,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N139=\"DFC\",0,VLOOKUP(E139,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H139=\"MA\",0,VLOOKUP(AU139&VLOOKUP(N139,Rates!A:G,7,0)&VLOOKUP(N139,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S139*IF(W139=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N139,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E139&IF(O139=\"EARLYYEARS\",VLOOKUP(N139,Rates!$A:$X,24,0),N139)","v":"3022020HOURS"},{"$f":"ROUND(IF(AND(OR(M139=\"VA\",M139=\"FREE\",M139=\"ACAD\"),N139=\"DFC\"),S139,S139*VLOOKUP(AU139&VLOOKUP(N139,Rates!A:G,7,0)&VLOOKUP(N139,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSRAPrimary",0,"Original3022020HOURS",{"$f":"VLOOKUP(N139,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N139,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H139=\"RA\",0,IF(AU139=\"C\",VLOOKUP(AU139&VLOOKUP(N139,Rates!A:G,7,0)&VLOOKUP(N139,Rates!A:J,10,0)&VLOOKUP(D139,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU139&VLOOKUP(N139,Rates!A:G,7,0)&VLOOKUP(N139,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S139*IF(W139=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CD139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*3/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CE139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*3/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CF139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*3/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CG139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*3/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CH139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*3/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CI139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*3/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CJ139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*3/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CK139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*3/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ139=1,CA139-SUM(CB139:CL139),IF(LEFT(N139,2)=\"ND\",0,IF(D139=\"Original\",CA139*2/36,CA139/VLOOKUP(D139,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151139,"2016-02-01","CK","Original",3022021,{"$f":"VLOOKUP($E140,Schools!$B:$L,2,0)","v":"Dollis Infant School"},{"$f":"VLOOKUP($E140,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E140,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E140,Schools!$B:$L,11,0)","v":400042},{"$f":"VLOOKUP($E140,Schools!$B:$Z,12,0)","v":10061},{"$f":"IF(H140=\"MA\",0,VLOOKUP(N140,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E140,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N140,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N140,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E140,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E140,EYDataOriginal1819!$A:$AI,VLOOKUP(N140,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":6595.7142857142871},34099.839999999997,{"$f":"VLOOKUP(N140,Rates!A$1:W$65573,VLOOKUP(E140,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E140,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N140,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M140=\"VA\",N140=\"DFC\"),0,VLOOKUP(N140,Rates!A:AM,VLOOKUP(H140&LEFT(G140,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022021HOURSA","Original3022021AUTHOURS","3022021AUTHOURS","OriginalAUTHOURS","Original3022021","MAPriAUTHOURS","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T140,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T140,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N140,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N140=\"DFC\",0,VLOOKUP(E140,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H140=\"MA\",0,VLOOKUP(AU140&VLOOKUP(N140,Rates!A:G,7,0)&VLOOKUP(N140,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S140*IF(W140=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N140,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E140&IF(O140=\"EARLYYEARS\",VLOOKUP(N140,Rates!$A:$X,24,0),N140)","v":"3022021HOURS"},{"$f":"ROUND(IF(AND(OR(M140=\"VA\",M140=\"FREE\",M140=\"ACAD\"),N140=\"DFC\"),S140,S140*VLOOKUP(AU140&VLOOKUP(N140,Rates!A:G,7,0)&VLOOKUP(N140,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},34099.839999999997,0,"10284AUTHOURSMAPrimary",34099.839999999997,"Original3022021HOURS",{"$f":"VLOOKUP(N140,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N140,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H140=\"RA\",0,IF(AU140=\"C\",VLOOKUP(AU140&VLOOKUP(N140,Rates!A:G,7,0)&VLOOKUP(N140,Rates!A:J,10,0)&VLOOKUP(D140,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU140&VLOOKUP(N140,Rates!A:G,7,0)&VLOOKUP(N140,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S140*IF(W140=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CD140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*3/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CE140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*3/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CF140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*3/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CG140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*3/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CH140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*3/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CI140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*3/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CJ140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*3/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CK140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*3/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ140=1,CA140-SUM(CB140:CL140),IF(LEFT(N140,2)=\"ND\",0,IF(D140=\"Original\",CA140*2/36,CA140/VLOOKUP(D140,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151140,"2016-02-01","CK","Original",3022023,{"$f":"VLOOKUP($E141,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E141,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E141,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E141,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E141,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H141=\"MA\",0,VLOOKUP(N141,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E141,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N141,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N141,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E141,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E141,EYDataOriginal1819!$A:$AI,VLOOKUP(N141,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":11181.857142857139},57810.2,{"$f":"VLOOKUP(N141,Rates!A$1:W$65573,VLOOKUP(E141,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E141,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N141,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M141=\"VA\",N141=\"DFC\"),0,VLOOKUP(N141,Rates!A:AM,VLOOKUP(H141&LEFT(G141,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022023HOURSC","Original3022023AUTHOURS","3022023AUTHOURS","OriginalAUTHOURS","Original3022023","MAPriAUTHOURS","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T141,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T141,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N141,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N141=\"DFC\",0,VLOOKUP(E141,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H141=\"MA\",0,VLOOKUP(AU141&VLOOKUP(N141,Rates!A:G,7,0)&VLOOKUP(N141,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S141*IF(W141=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N141,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E141&IF(O141=\"EARLYYEARS\",VLOOKUP(N141,Rates!$A:$X,24,0),N141)","v":"3022023HOURS"},{"$f":"ROUND(IF(AND(OR(M141=\"VA\",M141=\"FREE\",M141=\"ACAD\"),N141=\"DFC\"),S141,S141*VLOOKUP(AU141&VLOOKUP(N141,Rates!A:G,7,0)&VLOOKUP(N141,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},46248.160000000003,0,"10284AUTHOURSMAPrimary",57810.2,"Original3022023HOURS",{"$f":"VLOOKUP(N141,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N141,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H141=\"RA\",0,IF(AU141=\"C\",VLOOKUP(AU141&VLOOKUP(N141,Rates!A:G,7,0)&VLOOKUP(N141,Rates!A:J,10,0)&VLOOKUP(D141,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU141&VLOOKUP(N141,Rates!A:G,7,0)&VLOOKUP(N141,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S141*IF(W141=1,0,1))","v":11562.04},1284.67,963.5,963.5,{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CD141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*3/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":963.5},{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CE141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*3/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":963.5},{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CF141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*3/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":963.5},{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CG141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*3/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":963.5},{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CH141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*3/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":963.5},{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CI141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*3/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":963.5},{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CJ141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*3/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":963.5},{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CK141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*3/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":963.5},{"$f":"ROUND(IF(BZ141=1,CA141-SUM(CB141:CL141),IF(LEFT(N141,2)=\"ND\",0,IF(D141=\"Original\",CA141*2/36,CA141/VLOOKUP(D141,PayLookup!$M$10:$N$22,2,0)))),2)","v":642.34}]
[20151141,"2016-02-01","CK","Original",3022024,{"$f":"VLOOKUP($E142,Schools!$B:$L,2,0)","v":"Fairway Primary School"},{"$f":"VLOOKUP($E142,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E142,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E142,Schools!$B:$L,11,0)","v":400047},{"$f":"VLOOKUP($E142,Schools!$B:$Z,12,0)","v":10064},{"$f":"IF(H142=\"MA\",0,VLOOKUP(N142,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E142,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N142,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N142,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E142,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E142,EYDataOriginal1819!$A:$AI,VLOOKUP(N142,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":15543.257142857145},80358.64,{"$f":"VLOOKUP(N142,Rates!A$1:W$65573,VLOOKUP(E142,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E142,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N142,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M142=\"VA\",N142=\"DFC\"),0,VLOOKUP(N142,Rates!A:AM,VLOOKUP(H142&LEFT(G142,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022024HOURSA","Original3022024AUTHOURS","3022024AUTHOURS","OriginalAUTHOURS","Original3022024","MAPriAUTHOURS","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T142,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T142,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N142,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N142=\"DFC\",0,VLOOKUP(E142,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H142=\"MA\",0,VLOOKUP(AU142&VLOOKUP(N142,Rates!A:G,7,0)&VLOOKUP(N142,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S142*IF(W142=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N142,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E142&IF(O142=\"EARLYYEARS\",VLOOKUP(N142,Rates!$A:$X,24,0),N142)","v":"3022024HOURS"},{"$f":"ROUND(IF(AND(OR(M142=\"VA\",M142=\"FREE\",M142=\"ACAD\"),N142=\"DFC\"),S142,S142*VLOOKUP(AU142&VLOOKUP(N142,Rates!A:G,7,0)&VLOOKUP(N142,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},80358.64,0,"10284AUTHOURSMAPrimary",80358.64,"Original3022024HOURS",{"$f":"VLOOKUP(N142,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N142,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H142=\"RA\",0,IF(AU142=\"C\",VLOOKUP(AU142&VLOOKUP(N142,Rates!A:G,7,0)&VLOOKUP(N142,Rates!A:J,10,0)&VLOOKUP(D142,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU142&VLOOKUP(N142,Rates!A:G,7,0)&VLOOKUP(N142,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S142*IF(W142=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CD142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*3/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CE142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*3/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CF142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*3/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CG142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*3/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CH142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*3/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CI142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*3/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CJ142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*3/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CK142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*3/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ142=1,CA142-SUM(CB142:CL142),IF(LEFT(N142,2)=\"ND\",0,IF(D142=\"Original\",CA142*2/36,CA142/VLOOKUP(D142,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151142,"2016-02-01","CK","Original",3022026,{"$f":"VLOOKUP($E143,Schools!$B:$L,2,0)","v":"Frith Manor School"},{"$f":"VLOOKUP($E143,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E143,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E143,Schools!$B:$L,11,0)","v":400082},{"$f":"VLOOKUP($E143,Schools!$B:$Z,12,0)","v":10066},{"$f":"IF(H143=\"MA\",0,VLOOKUP(N143,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E143,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N143,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N143,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E143,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E143,EYDataOriginal1819!$A:$AI,VLOOKUP(N143,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":8247.8571428571449},42641.42,{"$f":"VLOOKUP(N143,Rates!A$1:W$65573,VLOOKUP(E143,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E143,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N143,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M143=\"VA\",N143=\"DFC\"),0,VLOOKUP(N143,Rates!A:AM,VLOOKUP(H143&LEFT(G143,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022026HOURSA","Original3022026AUTHOURS","3022026AUTHOURS","OriginalAUTHOURS","Original3022026","MAPriAUTHOURS","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T143,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T143,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N143,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N143=\"DFC\",0,VLOOKUP(E143,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H143=\"MA\",0,VLOOKUP(AU143&VLOOKUP(N143,Rates!A:G,7,0)&VLOOKUP(N143,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S143*IF(W143=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N143,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E143&IF(O143=\"EARLYYEARS\",VLOOKUP(N143,Rates!$A:$X,24,0),N143)","v":"3022026HOURS"},{"$f":"ROUND(IF(AND(OR(M143=\"VA\",M143=\"FREE\",M143=\"ACAD\"),N143=\"DFC\"),S143,S143*VLOOKUP(AU143&VLOOKUP(N143,Rates!A:G,7,0)&VLOOKUP(N143,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},42641.42,0,"10284AUTHOURSMAPrimary",42641.42,"Original3022026HOURS",{"$f":"VLOOKUP(N143,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N143,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H143=\"RA\",0,IF(AU143=\"C\",VLOOKUP(AU143&VLOOKUP(N143,Rates!A:G,7,0)&VLOOKUP(N143,Rates!A:J,10,0)&VLOOKUP(D143,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU143&VLOOKUP(N143,Rates!A:G,7,0)&VLOOKUP(N143,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S143*IF(W143=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CD143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*3/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CE143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*3/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CF143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*3/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CG143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*3/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CH143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*3/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CI143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*3/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CJ143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*3/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CK143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*3/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ143=1,CA143-SUM(CB143:CL143),IF(LEFT(N143,2)=\"ND\",0,IF(D143=\"Original\",CA143*2/36,CA143/VLOOKUP(D143,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151143,"2016-02-01","CK","Original",3022029,{"$f":"VLOOKUP($E144,Schools!$B:$L,2,0)","v":"Goldbeaters Primary School"},{"$f":"VLOOKUP($E144,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E144,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E144,Schools!$B:$L,11,0)","v":400035},{"$f":"VLOOKUP($E144,Schools!$B:$Z,12,0)","v":10069},{"$f":"IF(H144=\"MA\",0,VLOOKUP(N144,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E144,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N144,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N144,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E144,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E144,EYDataOriginal1819!$A:$AI,VLOOKUP(N144,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":11082.857142857139},57298.37,{"$f":"VLOOKUP(N144,Rates!A$1:W$65573,VLOOKUP(E144,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E144,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N144,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M144=\"VA\",N144=\"DFC\"),0,VLOOKUP(N144,Rates!A:AM,VLOOKUP(H144&LEFT(G144,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022029HOURSA","Original3022029AUTHOURS","3022029AUTHOURS","OriginalAUTHOURS","Original3022029","MAPriAUTHOURS","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T144,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T144,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N144,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N144=\"DFC\",0,VLOOKUP(E144,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H144=\"MA\",0,VLOOKUP(AU144&VLOOKUP(N144,Rates!A:G,7,0)&VLOOKUP(N144,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S144*IF(W144=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N144,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E144&IF(O144=\"EARLYYEARS\",VLOOKUP(N144,Rates!$A:$X,24,0),N144)","v":"3022029HOURS"},{"$f":"ROUND(IF(AND(OR(M144=\"VA\",M144=\"FREE\",M144=\"ACAD\"),N144=\"DFC\"),S144,S144*VLOOKUP(AU144&VLOOKUP(N144,Rates!A:G,7,0)&VLOOKUP(N144,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},57298.37,0,"10284AUTHOURSMAPrimary",57298.37,"Original3022029HOURS",{"$f":"VLOOKUP(N144,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N144,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H144=\"RA\",0,IF(AU144=\"C\",VLOOKUP(AU144&VLOOKUP(N144,Rates!A:G,7,0)&VLOOKUP(N144,Rates!A:J,10,0)&VLOOKUP(D144,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU144&VLOOKUP(N144,Rates!A:G,7,0)&VLOOKUP(N144,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S144*IF(W144=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CD144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*3/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CE144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*3/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CF144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*3/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CG144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*3/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CH144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*3/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CI144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*3/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CJ144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*3/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CK144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*3/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ144=1,CA144-SUM(CB144:CL144),IF(LEFT(N144,2)=\"ND\",0,IF(D144=\"Original\",CA144*2/36,CA144/VLOOKUP(D144,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151144,"2016-02-01","CK","Original",3022031,{"$f":"VLOOKUP($E145,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E145,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E145,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E145,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E145,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H145=\"MA\",0,VLOOKUP(N145,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E145,Schools!$B:$R,17,0)","v":"FOU"},"AUTHOURS",{"$f":"VLOOKUP(N145,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N145,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E145,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E145,EYDataOriginal1819!$A:$AI,VLOOKUP(N145,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":5559.6857142857134},28743.58,{"$f":"VLOOKUP(N145,Rates!A$1:W$65573,VLOOKUP(E145,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E145,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N145,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M145=\"VA\",N145=\"DFC\"),0,VLOOKUP(N145,Rates!A:AM,VLOOKUP(H145&LEFT(G145,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022031HOURSA","Original3022031AUTHOURS","3022031AUTHOURS","OriginalAUTHOURS","Original3022031","MAPriAUTHOURS","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T145,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T145,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N145,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N145=\"DFC\",0,VLOOKUP(E145,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H145=\"MA\",0,VLOOKUP(AU145&VLOOKUP(N145,Rates!A:G,7,0)&VLOOKUP(N145,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S145*IF(W145=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N145,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E145&IF(O145=\"EARLYYEARS\",VLOOKUP(N145,Rates!$A:$X,24,0),N145)","v":"3022031HOURS"},{"$f":"ROUND(IF(AND(OR(M145=\"VA\",M145=\"FREE\",M145=\"ACAD\"),N145=\"DFC\"),S145,S145*VLOOKUP(AU145&VLOOKUP(N145,Rates!A:G,7,0)&VLOOKUP(N145,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},28743.58,0,"10284AUTHOURSMAPrimary",28743.58,"Original3022031HOURS",{"$f":"VLOOKUP(N145,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N145,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H145=\"RA\",0,IF(AU145=\"C\",VLOOKUP(AU145&VLOOKUP(N145,Rates!A:G,7,0)&VLOOKUP(N145,Rates!A:J,10,0)&VLOOKUP(D145,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU145&VLOOKUP(N145,Rates!A:G,7,0)&VLOOKUP(N145,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S145*IF(W145=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CD145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*3/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CE145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*3/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CF145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*3/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CG145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*3/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CH145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*3/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CI145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*3/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CJ145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*3/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CK145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*3/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ145=1,CA145-SUM(CB145:CL145),IF(LEFT(N145,2)=\"ND\",0,IF(D145=\"Original\",CA145*2/36,CA145/VLOOKUP(D145,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151145,"2016-02-01","CK","Original",3022032,{"$f":"VLOOKUP($E146,Schools!$B:$L,2,0)","v":"Holly Park School"},{"$f":"VLOOKUP($E146,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E146,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E146,Schools!$B:$L,11,0)","v":400084},{"$f":"VLOOKUP($E146,Schools!$B:$Z,12,0)","v":10072},{"$f":"IF(H146=\"MA\",0,VLOOKUP(N146,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E146,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N146,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N146,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E146,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E146,EYDataOriginal1819!$A:$AI,VLOOKUP(N146,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":13702.714285714283},70843.03,{"$f":"VLOOKUP(N146,Rates!A$1:W$65573,VLOOKUP(E146,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E146,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N146,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M146=\"VA\",N146=\"DFC\"),0,VLOOKUP(N146,Rates!A:AM,VLOOKUP(H146&LEFT(G146,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022032HOURSA","Original3022032AUTHOURS","3022032AUTHOURS","OriginalAUTHOURS","Original3022032","MAPriAUTHOURS","I013022032","3022032EARLYYEARS","10284Primary","Original3022032EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T146,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T146,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N146,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N146=\"DFC\",0,VLOOKUP(E146,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H146=\"MA\",0,VLOOKUP(AU146&VLOOKUP(N146,Rates!A:G,7,0)&VLOOKUP(N146,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S146*IF(W146=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N146,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E146&IF(O146=\"EARLYYEARS\",VLOOKUP(N146,Rates!$A:$X,24,0),N146)","v":"3022032HOURS"},{"$f":"ROUND(IF(AND(OR(M146=\"VA\",M146=\"FREE\",M146=\"ACAD\"),N146=\"DFC\"),S146,S146*VLOOKUP(AU146&VLOOKUP(N146,Rates!A:G,7,0)&VLOOKUP(N146,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},70843.03,0,"10284AUTHOURSMAPrimary",70843.03,"Original3022032HOURS",{"$f":"VLOOKUP(N146,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N146,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H146=\"RA\",0,IF(AU146=\"C\",VLOOKUP(AU146&VLOOKUP(N146,Rates!A:G,7,0)&VLOOKUP(N146,Rates!A:J,10,0)&VLOOKUP(D146,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU146&VLOOKUP(N146,Rates!A:G,7,0)&VLOOKUP(N146,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S146*IF(W146=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CD146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*3/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CE146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*3/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CF146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*3/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CG146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*3/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CH146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*3/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CI146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*3/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CJ146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*3/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CK146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*3/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ146=1,CA146-SUM(CB146:CL146),IF(LEFT(N146,2)=\"ND\",0,IF(D146=\"Original\",CA146*2/36,CA146/VLOOKUP(D146,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151146,"2016-02-01","CK","Original",3022036,{"$f":"VLOOKUP($E147,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E147,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E147,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E147,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E147,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H147=\"MA\",0,VLOOKUP(N147,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E147,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N147,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N147,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E147,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E147,EYDataOriginal1819!$A:$AI,VLOOKUP(N147,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":5529.8571428571431},28589.360000000001,{"$f":"VLOOKUP(N147,Rates!A$1:W$65573,VLOOKUP(E147,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E147,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N147,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M147=\"VA\",N147=\"DFC\"),0,VLOOKUP(N147,Rates!A:AM,VLOOKUP(H147&LEFT(G147,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022036HOURSA","Original3022036AUTHOURS","3022036AUTHOURS","OriginalAUTHOURS","Original3022036","MAPriAUTHOURS","I013022036","3022036EARLYYEARS","10284Primary","Original3022036EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T147,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T147,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N147,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N147=\"DFC\",0,VLOOKUP(E147,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H147=\"MA\",0,VLOOKUP(AU147&VLOOKUP(N147,Rates!A:G,7,0)&VLOOKUP(N147,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S147*IF(W147=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N147,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E147&IF(O147=\"EARLYYEARS\",VLOOKUP(N147,Rates!$A:$X,24,0),N147)","v":"3022036HOURS"},{"$f":"ROUND(IF(AND(OR(M147=\"VA\",M147=\"FREE\",M147=\"ACAD\"),N147=\"DFC\"),S147,S147*VLOOKUP(AU147&VLOOKUP(N147,Rates!A:G,7,0)&VLOOKUP(N147,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},28589.360000000001,0,"10284AUTHOURSMAPrimary",28589.360000000001,"Original3022036HOURS",{"$f":"VLOOKUP(N147,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N147,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H147=\"RA\",0,IF(AU147=\"C\",VLOOKUP(AU147&VLOOKUP(N147,Rates!A:G,7,0)&VLOOKUP(N147,Rates!A:J,10,0)&VLOOKUP(D147,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU147&VLOOKUP(N147,Rates!A:G,7,0)&VLOOKUP(N147,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S147*IF(W147=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CD147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*3/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CE147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*3/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CF147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*3/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CG147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*3/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CH147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*3/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CI147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*3/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CJ147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*3/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CK147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*3/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ147=1,CA147-SUM(CB147:CL147),IF(LEFT(N147,2)=\"ND\",0,IF(D147=\"Original\",CA147*2/36,CA147/VLOOKUP(D147,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151147,"2016-02-01","CK","Original",3022037,{"$f":"VLOOKUP($E148,Schools!$B:$L,2,0)","v":"Manorside Primary School"},{"$f":"VLOOKUP($E148,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E148,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E148,Schools!$B:$L,11,0)","v":400030},{"$f":"VLOOKUP($E148,Schools!$B:$Z,12,0)","v":10075},{"$f":"IF(H148=\"MA\",0,VLOOKUP(N148,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E148,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N148,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N148,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E148,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E148,EYDataOriginal1819!$A:$AI,VLOOKUP(N148,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":6504},33625.68,{"$f":"VLOOKUP(N148,Rates!A$1:W$65573,VLOOKUP(E148,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E148,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N148,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M148=\"VA\",N148=\"DFC\"),0,VLOOKUP(N148,Rates!A:AM,VLOOKUP(H148&LEFT(G148,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022037HOURSA","Original3022037AUTHOURS","3022037AUTHOURS","OriginalAUTHOURS","Original3022037","MAPriAUTHOURS","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T148,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T148,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N148,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N148=\"DFC\",0,VLOOKUP(E148,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H148=\"MA\",0,VLOOKUP(AU148&VLOOKUP(N148,Rates!A:G,7,0)&VLOOKUP(N148,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S148*IF(W148=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N148,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E148&IF(O148=\"EARLYYEARS\",VLOOKUP(N148,Rates!$A:$X,24,0),N148)","v":"3022037HOURS"},{"$f":"ROUND(IF(AND(OR(M148=\"VA\",M148=\"FREE\",M148=\"ACAD\"),N148=\"DFC\"),S148,S148*VLOOKUP(AU148&VLOOKUP(N148,Rates!A:G,7,0)&VLOOKUP(N148,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},33625.68,0,"10284AUTHOURSMAPrimary",33625.68,"Original3022037HOURS",{"$f":"VLOOKUP(N148,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N148,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H148=\"RA\",0,IF(AU148=\"C\",VLOOKUP(AU148&VLOOKUP(N148,Rates!A:G,7,0)&VLOOKUP(N148,Rates!A:J,10,0)&VLOOKUP(D148,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU148&VLOOKUP(N148,Rates!A:G,7,0)&VLOOKUP(N148,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S148*IF(W148=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CD148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*3/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CE148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*3/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CF148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*3/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CG148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*3/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CH148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*3/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CI148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*3/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CJ148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*3/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CK148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*3/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ148=1,CA148-SUM(CB148:CL148),IF(LEFT(N148,2)=\"ND\",0,IF(D148=\"Original\",CA148*2/36,CA148/VLOOKUP(D148,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151148,"2016-02-01","CK","Original",3022038,{"$f":"VLOOKUP($E149,Schools!$B:$L,2,0)","v":"Parkfield Primary School"},{"$f":"VLOOKUP($E149,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E149,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E149,Schools!$B:$L,11,0)","v":152217},{"$f":"VLOOKUP($E149,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H149=\"MA\",0,VLOOKUP(N149,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E149,Schools!$B:$R,17,0)","v":"ACAD"},"AUTHOURS",{"$f":"VLOOKUP(N149,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N149,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E149,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E149,EYDataOriginal1819!$A:$AI,VLOOKUP(N149,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9872.1428571428605},51038.98,{"$f":"VLOOKUP(N149,Rates!A$1:W$65573,VLOOKUP(E149,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E149,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N149,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M149=\"VA\",N149=\"DFC\"),0,VLOOKUP(N149,Rates!A:AM,VLOOKUP(H149&LEFT(G149,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022038HOURSAcademy","Original3022038AUTHOURS","3022038AUTHOURS","OriginalAUTHOURS","Original3022038","RAPriAUTHOURS","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T149,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T149,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N149,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N149=\"DFC\",0,VLOOKUP(E149,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H149=\"MA\",0,VLOOKUP(AU149&VLOOKUP(N149,Rates!A:G,7,0)&VLOOKUP(N149,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S149*IF(W149=1,0,1))","v":51038.98},0,0,0,0,0,12759.75,12759.74,12759.75,12759.74,0,0,0,{"$f":"VLOOKUP(N149,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E149&IF(O149=\"EARLYYEARS\",VLOOKUP(N149,Rates!$A:$X,24,0),N149)","v":"3022038HOURS"},{"$f":"ROUND(IF(AND(OR(M149=\"VA\",M149=\"FREE\",M149=\"ACAD\"),N149=\"DFC\"),S149,S149*VLOOKUP(AU149&VLOOKUP(N149,Rates!A:G,7,0)&VLOOKUP(N149,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSRAPrimary",51038.98,"Original3022038HOURS",{"$f":"VLOOKUP(N149,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N149,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H149=\"RA\",0,IF(AU149=\"C\",VLOOKUP(AU149&VLOOKUP(N149,Rates!A:G,7,0)&VLOOKUP(N149,Rates!A:J,10,0)&VLOOKUP(D149,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU149&VLOOKUP(N149,Rates!A:G,7,0)&VLOOKUP(N149,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S149*IF(W149=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CD149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*3/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CE149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*3/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CF149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*3/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CG149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*3/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CH149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*3/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CI149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*3/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CJ149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*3/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CK149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*3/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ149=1,CA149-SUM(CB149:CL149),IF(LEFT(N149,2)=\"ND\",0,IF(D149=\"Original\",CA149*2/36,CA149/VLOOKUP(D149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151149,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E150,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E150,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E150,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E150,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E150,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H150=\"MA\",0,VLOOKUP(N150,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E150,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N150,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N150,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E150,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E150,EYDataOriginal1819!$A:$AI,VLOOKUP(N150,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9751.2857142857156},50414.15,{"$f":"VLOOKUP(N150,Rates!A$1:W$65573,VLOOKUP(E150,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E150,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N150,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M150=\"VA\",N150=\"DFC\"),0,VLOOKUP(N150,Rates!A:AM,VLOOKUP(H150&LEFT(G150,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022045HOURSA","Original3022045AUTHOURS","3022045AUTHOURS","OriginalAUTHOURS","Original3022045","MAPriAUTHOURS","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T150,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T150,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N150,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N150=\"DFC\",0,VLOOKUP(E150,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H150=\"MA\",0,VLOOKUP(AU150&VLOOKUP(N150,Rates!A:G,7,0)&VLOOKUP(N150,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S150*IF(W150=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N150,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E150&IF(O150=\"EARLYYEARS\",VLOOKUP(N150,Rates!$A:$X,24,0),N150)","v":"3022045HOURS"},{"$f":"ROUND(IF(AND(OR(M150=\"VA\",M150=\"FREE\",M150=\"ACAD\"),N150=\"DFC\"),S150,S150*VLOOKUP(AU150&VLOOKUP(N150,Rates!A:G,7,0)&VLOOKUP(N150,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},50414.15,0,"10284AUTHOURSMAPrimary",50414.15,"Original3022045HOURS",{"$f":"VLOOKUP(N150,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N150,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H150=\"RA\",0,IF(AU150=\"C\",VLOOKUP(AU150&VLOOKUP(N150,Rates!A:G,7,0)&VLOOKUP(N150,Rates!A:J,10,0)&VLOOKUP(D150,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU150&VLOOKUP(N150,Rates!A:G,7,0)&VLOOKUP(N150,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S150*IF(W150=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CD150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*3/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CE150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*3/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CF150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*3/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CG150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*3/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CH150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*3/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CI150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*3/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CJ150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*3/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CK150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*3/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ150=1,CA150-SUM(CB150:CL150),IF(LEFT(N150,2)=\"ND\",0,IF(D150=\"Original\",CA150*2/36,CA150/VLOOKUP(D150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151150,"2016-02-01","CK","Original",3022047,{"$f":"VLOOKUP($E151,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E151,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E151,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E151,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E151,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H151=\"MA\",0,VLOOKUP(N151,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E151,Schools!$B:$R,17,0)","v":"ACAD"},"AUTHOURS",{"$f":"VLOOKUP(N151,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N151,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E151,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E151,EYDataOriginal1819!$A:$AI,VLOOKUP(N151,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":11595.857142857145},59950.58,{"$f":"VLOOKUP(N151,Rates!A$1:W$65573,VLOOKUP(E151,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E151,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N151,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M151=\"VA\",N151=\"DFC\"),0,VLOOKUP(N151,Rates!A:AM,VLOOKUP(H151&LEFT(G151,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022047HOURSAcademy","Original3022047AUTHOURS","3022047AUTHOURS","OriginalAUTHOURS","Original3022047","RAPriAUTHOURS","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T151,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T151,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N151,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N151=\"DFC\",0,VLOOKUP(E151,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H151=\"MA\",0,VLOOKUP(AU151&VLOOKUP(N151,Rates!A:G,7,0)&VLOOKUP(N151,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S151*IF(W151=1,0,1))","v":59950.58},0,0,0,0,0,14987.65,14987.64,14987.65,14987.64,0,0,0,{"$f":"VLOOKUP(N151,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E151&IF(O151=\"EARLYYEARS\",VLOOKUP(N151,Rates!$A:$X,24,0),N151)","v":"3022047HOURS"},{"$f":"ROUND(IF(AND(OR(M151=\"VA\",M151=\"FREE\",M151=\"ACAD\"),N151=\"DFC\"),S151,S151*VLOOKUP(AU151&VLOOKUP(N151,Rates!A:G,7,0)&VLOOKUP(N151,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSRAPrimary",59950.58,"Original3022047HOURS",{"$f":"VLOOKUP(N151,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N151,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H151=\"RA\",0,IF(AU151=\"C\",VLOOKUP(AU151&VLOOKUP(N151,Rates!A:G,7,0)&VLOOKUP(N151,Rates!A:J,10,0)&VLOOKUP(D151,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU151&VLOOKUP(N151,Rates!A:G,7,0)&VLOOKUP(N151,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S151*IF(W151=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CD151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*3/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CE151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*3/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CF151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*3/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CG151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*3/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CH151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*3/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CI151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*3/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CJ151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*3/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CK151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*3/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ151=1,CA151-SUM(CB151:CL151),IF(LEFT(N151,2)=\"ND\",0,IF(D151=\"Original\",CA151*2/36,CA151/VLOOKUP(D151,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151151,"2016-02-01","CK","Original",3022048,{"$f":"VLOOKUP($E152,Schools!$B:$L,2,0)","v":"Millbrook Park CE Primary School"},{"$f":"VLOOKUP($E152,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E152,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E152,Schools!$B:$L,11,0)","v":155126},{"$f":"VLOOKUP($E152,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H152=\"MA\",0,VLOOKUP(N152,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E152,Schools!$B:$R,17,0)","v":"ACAD"},"AUTHOURS",{"$f":"VLOOKUP(N152,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N152,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E152,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E152,EYDataOriginal1819!$A:$AI,VLOOKUP(N152,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9402.8571428571431},48612.77,{"$f":"VLOOKUP(N152,Rates!A$1:W$65573,VLOOKUP(E152,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E152,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N152,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M152=\"VA\",N152=\"DFC\"),0,VLOOKUP(N152,Rates!A:AM,VLOOKUP(H152&LEFT(G152,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022048HOURSAcademy","Original3022048AUTHOURS","3022048AUTHOURS","OriginalAUTHOURS","Original3022048","RAPriAUTHOURS","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T152,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T152,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N152,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N152=\"DFC\",0,VLOOKUP(E152,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H152=\"MA\",0,VLOOKUP(AU152&VLOOKUP(N152,Rates!A:G,7,0)&VLOOKUP(N152,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S152*IF(W152=1,0,1))","v":48612.77},0,0,0,0,0,12153.19,12153.2,12153.19,12153.19,0,0,0,{"$f":"VLOOKUP(N152,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E152&IF(O152=\"EARLYYEARS\",VLOOKUP(N152,Rates!$A:$X,24,0),N152)","v":"3022048HOURS"},{"$f":"ROUND(IF(AND(OR(M152=\"VA\",M152=\"FREE\",M152=\"ACAD\"),N152=\"DFC\"),S152,S152*VLOOKUP(AU152&VLOOKUP(N152,Rates!A:G,7,0)&VLOOKUP(N152,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSRAPrimary",48612.77,"Original3022048HOURS",{"$f":"VLOOKUP(N152,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N152,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H152=\"RA\",0,IF(AU152=\"C\",VLOOKUP(AU152&VLOOKUP(N152,Rates!A:G,7,0)&VLOOKUP(N152,Rates!A:J,10,0)&VLOOKUP(D152,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU152&VLOOKUP(N152,Rates!A:G,7,0)&VLOOKUP(N152,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S152*IF(W152=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CD152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*3/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CE152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*3/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CF152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*3/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CG152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*3/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CH152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*3/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CI152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*3/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CJ152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*3/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CK152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*3/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ152=1,CA152-SUM(CB152:CL152),IF(LEFT(N152,2)=\"ND\",0,IF(D152=\"Original\",CA152*2/36,CA152/VLOOKUP(D152,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151152,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E153,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E153,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E153,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E153,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E153,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H153=\"MA\",0,VLOOKUP(N153,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E153,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N153,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N153,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E153,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E153,EYDataOriginal1819!$A:$AI,VLOOKUP(N153,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N153,Rates!A$1:W$65573,VLOOKUP(E153,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E153,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N153,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M153=\"VA\",N153=\"DFC\"),0,VLOOKUP(N153,Rates!A:AM,VLOOKUP(H153&LEFT(G153,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022052HOURSA","Original3022052AUTHOURS","3022052AUTHOURS","OriginalAUTHOURS","Original3022052","MAPriAUTHOURS","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T153,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T153,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N153,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N153=\"DFC\",0,VLOOKUP(E153,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H153=\"MA\",0,VLOOKUP(AU153&VLOOKUP(N153,Rates!A:G,7,0)&VLOOKUP(N153,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S153*IF(W153=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N153,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E153&IF(O153=\"EARLYYEARS\",VLOOKUP(N153,Rates!$A:$X,24,0),N153)","v":"3022052HOURS"},{"$f":"ROUND(IF(AND(OR(M153=\"VA\",M153=\"FREE\",M153=\"ACAD\"),N153=\"DFC\"),S153,S153*VLOOKUP(AU153&VLOOKUP(N153,Rates!A:G,7,0)&VLOOKUP(N153,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",0,"Original3022052HOURS",{"$f":"VLOOKUP(N153,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N153,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H153=\"RA\",0,IF(AU153=\"C\",VLOOKUP(AU153&VLOOKUP(N153,Rates!A:G,7,0)&VLOOKUP(N153,Rates!A:J,10,0)&VLOOKUP(D153,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU153&VLOOKUP(N153,Rates!A:G,7,0)&VLOOKUP(N153,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S153*IF(W153=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CD153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*3/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CE153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*3/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CF153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*3/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CG153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*3/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CH153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*3/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CI153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*3/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CJ153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*3/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CK153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*3/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ153=1,CA153-SUM(CB153:CL153),IF(LEFT(N153,2)=\"ND\",0,IF(D153=\"Original\",CA153*2/36,CA153/VLOOKUP(D153,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151153,"2016-02-01","CK","Original",3022055,{"$f":"VLOOKUP($E154,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E154,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E154,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E154,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E154,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H154=\"MA\",0,VLOOKUP(N154,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E154,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N154,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N154,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E154,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E154,EYDataOriginal1819!$A:$AI,VLOOKUP(N154,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":4948.7142857142853},25584.85,{"$f":"VLOOKUP(N154,Rates!A$1:W$65573,VLOOKUP(E154,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E154,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N154,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M154=\"VA\",N154=\"DFC\"),0,VLOOKUP(N154,Rates!A:AM,VLOOKUP(H154&LEFT(G154,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022055HOURSA","Original3022055AUTHOURS","3022055AUTHOURS","OriginalAUTHOURS","Original3022055","MAPriAUTHOURS","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T154,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T154,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N154,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N154=\"DFC\",0,VLOOKUP(E154,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H154=\"MA\",0,VLOOKUP(AU154&VLOOKUP(N154,Rates!A:G,7,0)&VLOOKUP(N154,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S154*IF(W154=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N154,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E154&IF(O154=\"EARLYYEARS\",VLOOKUP(N154,Rates!$A:$X,24,0),N154)","v":"3022055HOURS"},{"$f":"ROUND(IF(AND(OR(M154=\"VA\",M154=\"FREE\",M154=\"ACAD\"),N154=\"DFC\"),S154,S154*VLOOKUP(AU154&VLOOKUP(N154,Rates!A:G,7,0)&VLOOKUP(N154,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},25584.85,0,"10284AUTHOURSMAPrimary",25584.85,"Original3022055HOURS",{"$f":"VLOOKUP(N154,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N154,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H154=\"RA\",0,IF(AU154=\"C\",VLOOKUP(AU154&VLOOKUP(N154,Rates!A:G,7,0)&VLOOKUP(N154,Rates!A:J,10,0)&VLOOKUP(D154,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU154&VLOOKUP(N154,Rates!A:G,7,0)&VLOOKUP(N154,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S154*IF(W154=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CD154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*3/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CE154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*3/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CF154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*3/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CG154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*3/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CH154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*3/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CI154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*3/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CJ154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*3/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CK154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*3/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ154=1,CA154-SUM(CB154:CL154),IF(LEFT(N154,2)=\"ND\",0,IF(D154=\"Original\",CA154*2/36,CA154/VLOOKUP(D154,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151154,"2016-02-01","CK","Original",3022057,{"$f":"VLOOKUP($E155,Schools!$B:$L,2,0)","v":"Underhill School"},{"$f":"VLOOKUP($E155,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E155,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E155,Schools!$B:$L,11,0)","v":400053},{"$f":"VLOOKUP($E155,Schools!$B:$Z,12,0)","v":10103},{"$f":"IF(H155=\"MA\",0,VLOOKUP(N155,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E155,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N155,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N155,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E155,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E155,EYDataOriginal1819!$A:$AI,VLOOKUP(N155,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":6754.7142857142853},34921.870000000003,{"$f":"VLOOKUP(N155,Rates!A$1:W$65573,VLOOKUP(E155,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E155,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N155,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M155=\"VA\",N155=\"DFC\"),0,VLOOKUP(N155,Rates!A:AM,VLOOKUP(H155&LEFT(G155,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022057HOURSB","Original3022057AUTHOURS","3022057AUTHOURS","OriginalAUTHOURS","Original3022057","MAPriAUTHOURS","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T155,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T155,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N155,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N155=\"DFC\",0,VLOOKUP(E155,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H155=\"MA\",0,VLOOKUP(AU155&VLOOKUP(N155,Rates!A:G,7,0)&VLOOKUP(N155,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S155*IF(W155=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N155,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E155&IF(O155=\"EARLYYEARS\",VLOOKUP(N155,Rates!$A:$X,24,0),N155)","v":"3022057HOURS"},{"$f":"ROUND(IF(AND(OR(M155=\"VA\",M155=\"FREE\",M155=\"ACAD\"),N155=\"DFC\"),S155,S155*VLOOKUP(AU155&VLOOKUP(N155,Rates!A:G,7,0)&VLOOKUP(N155,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",34921.870000000003,"Original3022057HOURS",{"$f":"VLOOKUP(N155,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N155,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H155=\"RA\",0,IF(AU155=\"C\",VLOOKUP(AU155&VLOOKUP(N155,Rates!A:G,7,0)&VLOOKUP(N155,Rates!A:J,10,0)&VLOOKUP(D155,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU155&VLOOKUP(N155,Rates!A:G,7,0)&VLOOKUP(N155,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S155*IF(W155=1,0,1))","v":34921.870000000003},3880.21,2910.16,2910.16,{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CD155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*3/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":2910.16},{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CE155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*3/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":2910.16},{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CF155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*3/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":2910.16},{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CG155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*3/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":2910.16},{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CH155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*3/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":2910.16},{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CI155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*3/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":2910.16},{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CJ155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*3/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":2910.16},{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CK155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*3/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":2910.16},{"$f":"ROUND(IF(BZ155=1,CA155-SUM(CB155:CL155),IF(LEFT(N155,2)=\"ND\",0,IF(D155=\"Original\",CA155*2/36,CA155/VLOOKUP(D155,PayLookup!$M$10:$N$22,2,0)))),2)","v":1940.1}]
[20151155,"2016-02-01","CK","Original",3022060,{"$f":"VLOOKUP($E156,Schools!$B:$L,2,0)","v":"Whitings Hill Primary School"},{"$f":"VLOOKUP($E156,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E156,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E156,Schools!$B:$L,11,0)","v":400011},{"$f":"VLOOKUP($E156,Schools!$B:$Z,12,0)","v":10105},{"$f":"IF(H156=\"MA\",0,VLOOKUP(N156,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E156,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N156,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N156,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E156,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E156,EYDataOriginal1819!$A:$AI,VLOOKUP(N156,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":11068.285714285716},57223.040000000001,{"$f":"VLOOKUP(N156,Rates!A$1:W$65573,VLOOKUP(E156,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E156,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N156,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M156=\"VA\",N156=\"DFC\"),0,VLOOKUP(N156,Rates!A:AM,VLOOKUP(H156&LEFT(G156,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022060HOURSA","Original3022060AUTHOURS","3022060AUTHOURS","OriginalAUTHOURS","Original3022060","MAPriAUTHOURS","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T156,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T156,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N156,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N156=\"DFC\",0,VLOOKUP(E156,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H156=\"MA\",0,VLOOKUP(AU156&VLOOKUP(N156,Rates!A:G,7,0)&VLOOKUP(N156,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S156*IF(W156=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N156,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E156&IF(O156=\"EARLYYEARS\",VLOOKUP(N156,Rates!$A:$X,24,0),N156)","v":"3022060HOURS"},{"$f":"ROUND(IF(AND(OR(M156=\"VA\",M156=\"FREE\",M156=\"ACAD\"),N156=\"DFC\"),S156,S156*VLOOKUP(AU156&VLOOKUP(N156,Rates!A:G,7,0)&VLOOKUP(N156,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},57223.040000000001,0,"10284AUTHOURSMAPrimary",57223.040000000001,"Original3022060HOURS",{"$f":"VLOOKUP(N156,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N156,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H156=\"RA\",0,IF(AU156=\"C\",VLOOKUP(AU156&VLOOKUP(N156,Rates!A:G,7,0)&VLOOKUP(N156,Rates!A:J,10,0)&VLOOKUP(D156,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU156&VLOOKUP(N156,Rates!A:G,7,0)&VLOOKUP(N156,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S156*IF(W156=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CD156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*3/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CE156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*3/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CF156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*3/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CG156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*3/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CH156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*3/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CI156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*3/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CJ156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*3/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CK156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*3/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ156=1,CA156-SUM(CB156:CL156),IF(LEFT(N156,2)=\"ND\",0,IF(D156=\"Original\",CA156*2/36,CA156/VLOOKUP(D156,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151156,"2016-02-01","CK","Original",3022070,{"$f":"VLOOKUP($E157,Schools!$B:$L,2,0)","v":"Sunnyfields Primary School"},{"$f":"VLOOKUP($E157,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E157,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E157,Schools!$B:$L,11,0)","v":400038},{"$f":"VLOOKUP($E157,Schools!$B:$Z,12,0)","v":10097},{"$f":"IF(H157=\"MA\",0,VLOOKUP(N157,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E157,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N157,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N157,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E157,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E157,EYDataOriginal1819!$A:$AI,VLOOKUP(N157,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":8541.4285714285706},44159.19,{"$f":"VLOOKUP(N157,Rates!A$1:W$65573,VLOOKUP(E157,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E157,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N157,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M157=\"VA\",N157=\"DFC\"),0,VLOOKUP(N157,Rates!A:AM,VLOOKUP(H157&LEFT(G157,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022070HOURSD","Original3022070AUTHOURS","3022070AUTHOURS","OriginalAUTHOURS","Original3022070","MAPriAUTHOURS","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T157,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T157,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N157,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N157=\"DFC\",0,VLOOKUP(E157,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H157=\"MA\",0,VLOOKUP(AU157&VLOOKUP(N157,Rates!A:G,7,0)&VLOOKUP(N157,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S157*IF(W157=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N157,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E157&IF(O157=\"EARLYYEARS\",VLOOKUP(N157,Rates!$A:$X,24,0),N157)","v":"3022070HOURS"},{"$f":"ROUND(IF(AND(OR(M157=\"VA\",M157=\"FREE\",M157=\"ACAD\"),N157=\"DFC\"),S157,S157*VLOOKUP(AU157&VLOOKUP(N157,Rates!A:G,7,0)&VLOOKUP(N157,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",44159.19,"Original3022070HOURS",{"$f":"VLOOKUP(N157,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N157,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H157=\"RA\",0,IF(AU157=\"C\",VLOOKUP(AU157&VLOOKUP(N157,Rates!A:G,7,0)&VLOOKUP(N157,Rates!A:J,10,0)&VLOOKUP(D157,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU157&VLOOKUP(N157,Rates!A:G,7,0)&VLOOKUP(N157,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S157*IF(W157=1,0,1))","v":44159.19},4906.58,3679.93,3679.93,{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CD157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*3/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":3679.93},{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CE157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*3/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":3679.93},{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CF157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*3/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":3679.93},{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CG157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*3/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":3679.93},{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CH157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*3/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":3679.93},{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CI157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*3/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":3679.93},{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CJ157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*3/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":3679.93},{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CK157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*3/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":3679.93},{"$f":"ROUND(IF(BZ157=1,CA157-SUM(CB157:CL157),IF(LEFT(N157,2)=\"ND\",0,IF(D157=\"Original\",CA157*2/36,CA157/VLOOKUP(D157,PayLookup!$M$10:$N$22,2,0)))),2)","v":2453.29}]
[20151157,"2016-02-01","CK","Original",3022071,{"$f":"VLOOKUP($E158,Schools!$B:$L,2,0)","v":"Queenswell Infant and Nursery School"},{"$f":"VLOOKUP($E158,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E158,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E158,Schools!$B:$L,11,0)","v":400010},{"$f":"VLOOKUP($E158,Schools!$B:$Z,12,0)","v":10119},{"$f":"IF(H158=\"MA\",0,VLOOKUP(N158,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E158,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N158,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N158,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E158,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E158,EYDataOriginal1819!$A:$AI,VLOOKUP(N158,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":10537.714285714286},54479.98,{"$f":"VLOOKUP(N158,Rates!A$1:W$65573,VLOOKUP(E158,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E158,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N158,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M158=\"VA\",N158=\"DFC\"),0,VLOOKUP(N158,Rates!A:AM,VLOOKUP(H158&LEFT(G158,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022071HOURSC","Original3022071AUTHOURS","3022071AUTHOURS","OriginalAUTHOURS","Original3022071","MAPriAUTHOURS","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T158,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T158,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N158,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N158=\"DFC\",0,VLOOKUP(E158,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H158=\"MA\",0,VLOOKUP(AU158&VLOOKUP(N158,Rates!A:G,7,0)&VLOOKUP(N158,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S158*IF(W158=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N158,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E158&IF(O158=\"EARLYYEARS\",VLOOKUP(N158,Rates!$A:$X,24,0),N158)","v":"3022071HOURS"},{"$f":"ROUND(IF(AND(OR(M158=\"VA\",M158=\"FREE\",M158=\"ACAD\"),N158=\"DFC\"),S158,S158*VLOOKUP(AU158&VLOOKUP(N158,Rates!A:G,7,0)&VLOOKUP(N158,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},43583.98,0,"10284AUTHOURSMAPrimary",54479.98,"Original3022071HOURS",{"$f":"VLOOKUP(N158,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N158,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H158=\"RA\",0,IF(AU158=\"C\",VLOOKUP(AU158&VLOOKUP(N158,Rates!A:G,7,0)&VLOOKUP(N158,Rates!A:J,10,0)&VLOOKUP(D158,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU158&VLOOKUP(N158,Rates!A:G,7,0)&VLOOKUP(N158,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S158*IF(W158=1,0,1))","v":10895.996000000001},1210.67,908,908,{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CD158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*3/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":908},{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CE158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*3/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":908},{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CF158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*3/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":908},{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CG158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*3/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":908},{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CH158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*3/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":908},{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CI158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*3/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":908},{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CJ158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*3/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":908},{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CK158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*3/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":908},{"$f":"ROUND(IF(BZ158=1,CA158-SUM(CB158:CL158),IF(LEFT(N158,2)=\"ND\",0,IF(D158=\"Original\",CA158*2/36,CA158/VLOOKUP(D158,PayLookup!$M$10:$N$22,2,0)))),2)","v":605.33000000000004}]
[20151158,"2016-02-01","CK","Original",3022076,{"$f":"VLOOKUP($E159,Schools!$B:$L,2,0)","v":"Wessex  Gardens Primary School"},{"$f":"VLOOKUP($E159,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E159,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E159,Schools!$B:$L,11,0)","v":400111},{"$f":"VLOOKUP($E159,Schools!$B:$Z,12,0)","v":10124},{"$f":"IF(H159=\"MA\",0,VLOOKUP(N159,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E159,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N159,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N159,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E159,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E159,EYDataOriginal1819!$A:$AI,VLOOKUP(N159,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9414.0000000000018},48670.38,{"$f":"VLOOKUP(N159,Rates!A$1:W$65573,VLOOKUP(E159,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E159,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N159,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M159=\"VA\",N159=\"DFC\"),0,VLOOKUP(N159,Rates!A:AM,VLOOKUP(H159&LEFT(G159,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022076HOURSD","Original3022076AUTHOURS","3022076AUTHOURS","OriginalAUTHOURS","Original3022076","MAPriAUTHOURS","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T159,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T159,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N159,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N159=\"DFC\",0,VLOOKUP(E159,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H159=\"MA\",0,VLOOKUP(AU159&VLOOKUP(N159,Rates!A:G,7,0)&VLOOKUP(N159,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S159*IF(W159=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N159,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E159&IF(O159=\"EARLYYEARS\",VLOOKUP(N159,Rates!$A:$X,24,0),N159)","v":"3022076HOURS"},{"$f":"ROUND(IF(AND(OR(M159=\"VA\",M159=\"FREE\",M159=\"ACAD\"),N159=\"DFC\"),S159,S159*VLOOKUP(AU159&VLOOKUP(N159,Rates!A:G,7,0)&VLOOKUP(N159,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",48670.38,"Original3022076HOURS",{"$f":"VLOOKUP(N159,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N159,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H159=\"RA\",0,IF(AU159=\"C\",VLOOKUP(AU159&VLOOKUP(N159,Rates!A:G,7,0)&VLOOKUP(N159,Rates!A:J,10,0)&VLOOKUP(D159,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU159&VLOOKUP(N159,Rates!A:G,7,0)&VLOOKUP(N159,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S159*IF(W159=1,0,1))","v":48670.38},5407.82,4055.87,4055.87,{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CD159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*3/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":4055.87},{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CE159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*3/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":4055.87},{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CF159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*3/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":4055.87},{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CG159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*3/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":4055.87},{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CH159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*3/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":4055.87},{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CI159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*3/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":4055.87},{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CJ159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*3/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":4055.87},{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CK159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*3/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":4055.87},{"$f":"ROUND(IF(BZ159=1,CA159-SUM(CB159:CL159),IF(LEFT(N159,2)=\"ND\",0,IF(D159=\"Original\",CA159*2/36,CA159/VLOOKUP(D159,PayLookup!$M$10:$N$22,2,0)))),2)","v":2703.91}]
[20151159,"2016-02-01","CK","Original",3022077,{"$f":"VLOOKUP($E160,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E160,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E160,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E160,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E160,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H160=\"MA\",0,VLOOKUP(N160,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E160,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N160,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N160,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E160,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E160,EYDataOriginal1819!$A:$AI,VLOOKUP(N160,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":18070.71428571429},93425.59,{"$f":"VLOOKUP(N160,Rates!A$1:W$65573,VLOOKUP(E160,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E160,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N160,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M160=\"VA\",N160=\"DFC\"),0,VLOOKUP(N160,Rates!A:AM,VLOOKUP(H160&LEFT(G160,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022077HOURSA","Original3022077AUTHOURS","3022077AUTHOURS","OriginalAUTHOURS","Original3022077","MAPriAUTHOURS","I013022077","3022077EARLYYEARS","10284Primary","Original3022077EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T160,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T160,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N160,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N160=\"DFC\",0,VLOOKUP(E160,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H160=\"MA\",0,VLOOKUP(AU160&VLOOKUP(N160,Rates!A:G,7,0)&VLOOKUP(N160,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S160*IF(W160=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N160,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E160&IF(O160=\"EARLYYEARS\",VLOOKUP(N160,Rates!$A:$X,24,0),N160)","v":"3022077HOURS"},{"$f":"ROUND(IF(AND(OR(M160=\"VA\",M160=\"FREE\",M160=\"ACAD\"),N160=\"DFC\"),S160,S160*VLOOKUP(AU160&VLOOKUP(N160,Rates!A:G,7,0)&VLOOKUP(N160,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},93425.59,0,"10284AUTHOURSMAPrimary",93425.59,"Original3022077HOURS",{"$f":"VLOOKUP(N160,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N160,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H160=\"RA\",0,IF(AU160=\"C\",VLOOKUP(AU160&VLOOKUP(N160,Rates!A:G,7,0)&VLOOKUP(N160,Rates!A:J,10,0)&VLOOKUP(D160,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU160&VLOOKUP(N160,Rates!A:G,7,0)&VLOOKUP(N160,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S160*IF(W160=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CD160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*3/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CE160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*3/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CF160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*3/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CG160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*3/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CH160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*3/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CI160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*3/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CJ160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*3/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CK160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*3/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ160=1,CA160-SUM(CB160:CL160),IF(LEFT(N160,2)=\"ND\",0,IF(D160=\"Original\",CA160*2/36,CA160/VLOOKUP(D160,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151160,"2016-02-01","CK","Original",3022079,{"$f":"VLOOKUP($E161,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E161,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E161,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E161,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E161,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H161=\"MA\",0,VLOOKUP(N161,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E161,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N161,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N161,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E161,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E161,EYDataOriginal1819!$A:$AI,VLOOKUP(N161,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":13002.857142857139},67224.77,{"$f":"VLOOKUP(N161,Rates!A$1:W$65573,VLOOKUP(E161,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E161,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N161,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M161=\"VA\",N161=\"DFC\"),0,VLOOKUP(N161,Rates!A:AM,VLOOKUP(H161&LEFT(G161,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022079HOURSA","Original3022079AUTHOURS","3022079AUTHOURS","OriginalAUTHOURS","Original3022079","MAPriAUTHOURS","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T161,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T161,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N161,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N161=\"DFC\",0,VLOOKUP(E161,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H161=\"MA\",0,VLOOKUP(AU161&VLOOKUP(N161,Rates!A:G,7,0)&VLOOKUP(N161,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S161*IF(W161=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N161,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E161&IF(O161=\"EARLYYEARS\",VLOOKUP(N161,Rates!$A:$X,24,0),N161)","v":"3022079HOURS"},{"$f":"ROUND(IF(AND(OR(M161=\"VA\",M161=\"FREE\",M161=\"ACAD\"),N161=\"DFC\"),S161,S161*VLOOKUP(AU161&VLOOKUP(N161,Rates!A:G,7,0)&VLOOKUP(N161,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},67224.77,0,"10284AUTHOURSMAPrimary",67224.77,"Original3022079HOURS",{"$f":"VLOOKUP(N161,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N161,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H161=\"RA\",0,IF(AU161=\"C\",VLOOKUP(AU161&VLOOKUP(N161,Rates!A:G,7,0)&VLOOKUP(N161,Rates!A:J,10,0)&VLOOKUP(D161,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU161&VLOOKUP(N161,Rates!A:G,7,0)&VLOOKUP(N161,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S161*IF(W161=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CD161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*3/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CE161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*3/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CF161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*3/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CG161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*3/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CH161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*3/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CI161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*3/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CJ161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*3/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CK161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*3/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ161=1,CA161-SUM(CB161:CL161),IF(LEFT(N161,2)=\"ND\",0,IF(D161=\"Original\",CA161*2/36,CA161/VLOOKUP(D161,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151161,"2016-02-01","CK","Original",3023302,{"$f":"VLOOKUP($E162,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E162,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E162,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E162,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E162,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H162=\"MA\",0,VLOOKUP(N162,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E162,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N162,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N162,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E162,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E162,EYDataOriginal1819!$A:$AI,VLOOKUP(N162,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":5896.2857142857165},30483.8,{"$f":"VLOOKUP(N162,Rates!A$1:W$65573,VLOOKUP(E162,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E162,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N162,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M162=\"VA\",N162=\"DFC\"),0,VLOOKUP(N162,Rates!A:AM,VLOOKUP(H162&LEFT(G162,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023302HOURSD","Original3023302AUTHOURS","3023302AUTHOURS","OriginalAUTHOURS","Original3023302","MAPriAUTHOURS","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T162,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T162,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N162,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N162=\"DFC\",0,VLOOKUP(E162,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H162=\"MA\",0,VLOOKUP(AU162&VLOOKUP(N162,Rates!A:G,7,0)&VLOOKUP(N162,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S162*IF(W162=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N162,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E162&IF(O162=\"EARLYYEARS\",VLOOKUP(N162,Rates!$A:$X,24,0),N162)","v":"3023302HOURS"},{"$f":"ROUND(IF(AND(OR(M162=\"VA\",M162=\"FREE\",M162=\"ACAD\"),N162=\"DFC\"),S162,S162*VLOOKUP(AU162&VLOOKUP(N162,Rates!A:G,7,0)&VLOOKUP(N162,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",30483.8,"Original3023302HOURS",{"$f":"VLOOKUP(N162,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N162,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H162=\"RA\",0,IF(AU162=\"C\",VLOOKUP(AU162&VLOOKUP(N162,Rates!A:G,7,0)&VLOOKUP(N162,Rates!A:J,10,0)&VLOOKUP(D162,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU162&VLOOKUP(N162,Rates!A:G,7,0)&VLOOKUP(N162,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S162*IF(W162=1,0,1))","v":30483.8},3387.09,2540.3200000000002,2540.3200000000002,{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CD162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*3/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":2540.3200000000002},{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CE162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*3/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":2540.3200000000002},{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CF162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*3/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":2540.3200000000002},{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CG162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*3/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":2540.3200000000002},{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CH162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*3/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":2540.3200000000002},{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CI162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*3/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":2540.3200000000002},{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CJ162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*3/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":2540.3200000000002},{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CK162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*3/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":2540.3200000000002},{"$f":"ROUND(IF(BZ162=1,CA162-SUM(CB162:CL162),IF(LEFT(N162,2)=\"ND\",0,IF(D162=\"Original\",CA162*2/36,CA162/VLOOKUP(D162,PayLookup!$M$10:$N$22,2,0)))),2)","v":1693.54}]
[20151162,"2016-02-01","CK","Original",3023304,{"$f":"VLOOKUP($E163,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E163,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E163,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E163,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E163,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H163=\"MA\",0,VLOOKUP(N163,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E163,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N163,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N163,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E163,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E163,EYDataOriginal1819!$A:$AI,VLOOKUP(N163,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2656.7142857142858},13735.21,{"$f":"VLOOKUP(N163,Rates!A$1:W$65573,VLOOKUP(E163,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E163,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N163,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M163=\"VA\",N163=\"DFC\"),0,VLOOKUP(N163,Rates!A:AM,VLOOKUP(H163&LEFT(G163,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023304HOURSA","Original3023304AUTHOURS","3023304AUTHOURS","OriginalAUTHOURS","Original3023304","MAPriAUTHOURS","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T163,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T163,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N163,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N163=\"DFC\",0,VLOOKUP(E163,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H163=\"MA\",0,VLOOKUP(AU163&VLOOKUP(N163,Rates!A:G,7,0)&VLOOKUP(N163,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S163*IF(W163=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N163,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E163&IF(O163=\"EARLYYEARS\",VLOOKUP(N163,Rates!$A:$X,24,0),N163)","v":"3023304HOURS"},{"$f":"ROUND(IF(AND(OR(M163=\"VA\",M163=\"FREE\",M163=\"ACAD\"),N163=\"DFC\"),S163,S163*VLOOKUP(AU163&VLOOKUP(N163,Rates!A:G,7,0)&VLOOKUP(N163,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},13735.21,0,"10284AUTHOURSMAPrimary",13735.21,"Original3023304HOURS",{"$f":"VLOOKUP(N163,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N163,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H163=\"RA\",0,IF(AU163=\"C\",VLOOKUP(AU163&VLOOKUP(N163,Rates!A:G,7,0)&VLOOKUP(N163,Rates!A:J,10,0)&VLOOKUP(D163,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU163&VLOOKUP(N163,Rates!A:G,7,0)&VLOOKUP(N163,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S163*IF(W163=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CD163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*3/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CE163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*3/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CF163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*3/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CG163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*3/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CH163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*3/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CI163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*3/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CJ163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*3/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CK163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*3/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ163=1,CA163-SUM(CB163:CL163),IF(LEFT(N163,2)=\"ND\",0,IF(D163=\"Original\",CA163*2/36,CA163/VLOOKUP(D163,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151163,"2016-02-01","CK","Original",3023307,{"$f":"VLOOKUP($E164,Schools!$B:$L,2,0)","v":"St John's CE School N11"},{"$f":"VLOOKUP($E164,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E164,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E164,Schools!$B:$L,11,0)","v":400114},{"$f":"VLOOKUP($E164,Schools!$B:$Z,12,0)","v":10089},{"$f":"IF(H164=\"MA\",0,VLOOKUP(N164,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E164,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N164,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N164,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E164,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E164,EYDataOriginal1819!$A:$AI,VLOOKUP(N164,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7327.7142857142871},37884.28,{"$f":"VLOOKUP(N164,Rates!A$1:W$65573,VLOOKUP(E164,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E164,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N164,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M164=\"VA\",N164=\"DFC\"),0,VLOOKUP(N164,Rates!A:AM,VLOOKUP(H164&LEFT(G164,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023307HOURSA","Original3023307AUTHOURS","3023307AUTHOURS","OriginalAUTHOURS","Original3023307","MAPriAUTHOURS","I013023307","3023307EARLYYEARS","10284Primary","Original3023307EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T164,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T164,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N164,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N164=\"DFC\",0,VLOOKUP(E164,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H164=\"MA\",0,VLOOKUP(AU164&VLOOKUP(N164,Rates!A:G,7,0)&VLOOKUP(N164,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S164*IF(W164=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N164,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E164&IF(O164=\"EARLYYEARS\",VLOOKUP(N164,Rates!$A:$X,24,0),N164)","v":"3023307HOURS"},{"$f":"ROUND(IF(AND(OR(M164=\"VA\",M164=\"FREE\",M164=\"ACAD\"),N164=\"DFC\"),S164,S164*VLOOKUP(AU164&VLOOKUP(N164,Rates!A:G,7,0)&VLOOKUP(N164,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},37884.28,0,"10284AUTHOURSMAPrimary",37884.28,"Original3023307HOURS",{"$f":"VLOOKUP(N164,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N164,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H164=\"RA\",0,IF(AU164=\"C\",VLOOKUP(AU164&VLOOKUP(N164,Rates!A:G,7,0)&VLOOKUP(N164,Rates!A:J,10,0)&VLOOKUP(D164,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU164&VLOOKUP(N164,Rates!A:G,7,0)&VLOOKUP(N164,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S164*IF(W164=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CD164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*3/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CE164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*3/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CF164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*3/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CG164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*3/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CH164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*3/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CI164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*3/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CJ164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*3/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CK164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*3/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ164=1,CA164-SUM(CB164:CL164),IF(LEFT(N164,2)=\"ND\",0,IF(D164=\"Original\",CA164*2/36,CA164/VLOOKUP(D164,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151164,"2016-02-01","CK","Original",3023309,{"$f":"VLOOKUP($E165,Schools!$B:$L,2,0)","v":"St Johns CE N20"},{"$f":"VLOOKUP($E165,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E165,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E165,Schools!$B:$L,11,0)","v":400098},{"$f":"VLOOKUP($E165,Schools!$B:$Z,12,0)","v":10116},{"$f":"IF(H165=\"MA\",0,VLOOKUP(N165,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E165,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N165,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N165,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E165,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E165,EYDataOriginal1819!$A:$AI,VLOOKUP(N165,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7689.8571428571431},39756.559999999998,{"$f":"VLOOKUP(N165,Rates!A$1:W$65573,VLOOKUP(E165,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E165,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N165,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M165=\"VA\",N165=\"DFC\"),0,VLOOKUP(N165,Rates!A:AM,VLOOKUP(H165&LEFT(G165,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023309HOURSC","Original3023309AUTHOURS","3023309AUTHOURS","OriginalAUTHOURS","Original3023309","MAPriAUTHOURS","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T165,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T165,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N165,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N165=\"DFC\",0,VLOOKUP(E165,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H165=\"MA\",0,VLOOKUP(AU165&VLOOKUP(N165,Rates!A:G,7,0)&VLOOKUP(N165,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S165*IF(W165=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N165,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E165&IF(O165=\"EARLYYEARS\",VLOOKUP(N165,Rates!$A:$X,24,0),N165)","v":"3023309HOURS"},{"$f":"ROUND(IF(AND(OR(M165=\"VA\",M165=\"FREE\",M165=\"ACAD\"),N165=\"DFC\"),S165,S165*VLOOKUP(AU165&VLOOKUP(N165,Rates!A:G,7,0)&VLOOKUP(N165,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},31805.25,0,"10284AUTHOURSMAPrimary",39756.559999999998,"Original3023309HOURS",{"$f":"VLOOKUP(N165,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N165,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H165=\"RA\",0,IF(AU165=\"C\",VLOOKUP(AU165&VLOOKUP(N165,Rates!A:G,7,0)&VLOOKUP(N165,Rates!A:J,10,0)&VLOOKUP(D165,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU165&VLOOKUP(N165,Rates!A:G,7,0)&VLOOKUP(N165,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S165*IF(W165=1,0,1))","v":7951.3119999999999},883.48,662.61,662.61,{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CD165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*3/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":662.61},{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CE165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*3/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":662.61},{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CF165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*3/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":662.61},{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CG165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*3/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":662.61},{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CH165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*3/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":662.61},{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CI165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*3/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":662.61},{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CJ165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*3/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":662.61},{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CK165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*3/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":662.61},{"$f":"ROUND(IF(BZ165=1,CA165-SUM(CB165:CL165),IF(LEFT(N165,2)=\"ND\",0,IF(D165=\"Original\",CA165*2/36,CA165/VLOOKUP(D165,PayLookup!$M$10:$N$22,2,0)))),2)","v":441.74}]
[20151165,"2016-02-01","CK","Original",3023311,{"$f":"VLOOKUP($E166,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E166,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E166,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E166,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E166,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H166=\"MA\",0,VLOOKUP(N166,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E166,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N166,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N166,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E166,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E166,EYDataOriginal1819!$A:$AI,VLOOKUP(N166,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":10693.714285714286},55286.5,{"$f":"VLOOKUP(N166,Rates!A$1:W$65573,VLOOKUP(E166,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E166,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N166,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M166=\"VA\",N166=\"DFC\"),0,VLOOKUP(N166,Rates!A:AM,VLOOKUP(H166&LEFT(G166,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023311HOURSA","Original3023311AUTHOURS","3023311AUTHOURS","OriginalAUTHOURS","Original3023311","MAPriAUTHOURS","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T166,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T166,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N166,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N166=\"DFC\",0,VLOOKUP(E166,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H166=\"MA\",0,VLOOKUP(AU166&VLOOKUP(N166,Rates!A:G,7,0)&VLOOKUP(N166,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S166*IF(W166=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N166,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E166&IF(O166=\"EARLYYEARS\",VLOOKUP(N166,Rates!$A:$X,24,0),N166)","v":"3023311HOURS"},{"$f":"ROUND(IF(AND(OR(M166=\"VA\",M166=\"FREE\",M166=\"ACAD\"),N166=\"DFC\"),S166,S166*VLOOKUP(AU166&VLOOKUP(N166,Rates!A:G,7,0)&VLOOKUP(N166,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},55286.5,0,"10284AUTHOURSMAPrimary",55286.5,"Original3023311HOURS",{"$f":"VLOOKUP(N166,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N166,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H166=\"RA\",0,IF(AU166=\"C\",VLOOKUP(AU166&VLOOKUP(N166,Rates!A:G,7,0)&VLOOKUP(N166,Rates!A:J,10,0)&VLOOKUP(D166,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU166&VLOOKUP(N166,Rates!A:G,7,0)&VLOOKUP(N166,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S166*IF(W166=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CD166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*3/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CE166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*3/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CF166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*3/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CG166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*3/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CH166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*3/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CI166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*3/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CJ166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*3/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CK166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*3/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ166=1,CA166-SUM(CB166:CL166),IF(LEFT(N166,2)=\"ND\",0,IF(D166=\"Original\",CA166*2/36,CA166/VLOOKUP(D166,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151166,"2016-02-01","CK","Original",3023313,{"$f":"VLOOKUP($E167,Schools!$B:$L,2,0)","v":"St Paul's School, N11"},{"$f":"VLOOKUP($E167,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E167,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E167,Schools!$B:$L,11,0)","v":400006},{"$f":"VLOOKUP($E167,Schools!$B:$Z,12,0)","v":10094},{"$f":"IF(H167=\"MA\",0,VLOOKUP(N167,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E167,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N167,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N167,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E167,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E167,EYDataOriginal1819!$A:$AI,VLOOKUP(N167,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":3800.9999999999995},19651.169999999998,{"$f":"VLOOKUP(N167,Rates!A$1:W$65573,VLOOKUP(E167,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E167,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N167,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M167=\"VA\",N167=\"DFC\"),0,VLOOKUP(N167,Rates!A:AM,VLOOKUP(H167&LEFT(G167,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023313HOURSA","Original3023313AUTHOURS","3023313AUTHOURS","OriginalAUTHOURS","Original3023313","MAPriAUTHOURS","I013023313","3023313EARLYYEARS","10284Primary","Original3023313EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T167,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T167,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N167,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N167=\"DFC\",0,VLOOKUP(E167,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H167=\"MA\",0,VLOOKUP(AU167&VLOOKUP(N167,Rates!A:G,7,0)&VLOOKUP(N167,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S167*IF(W167=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N167,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E167&IF(O167=\"EARLYYEARS\",VLOOKUP(N167,Rates!$A:$X,24,0),N167)","v":"3023313HOURS"},{"$f":"ROUND(IF(AND(OR(M167=\"VA\",M167=\"FREE\",M167=\"ACAD\"),N167=\"DFC\"),S167,S167*VLOOKUP(AU167&VLOOKUP(N167,Rates!A:G,7,0)&VLOOKUP(N167,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},19651.169999999998,0,"10284AUTHOURSMAPrimary",19651.169999999998,"Original3023313HOURS",{"$f":"VLOOKUP(N167,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N167,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H167=\"RA\",0,IF(AU167=\"C\",VLOOKUP(AU167&VLOOKUP(N167,Rates!A:G,7,0)&VLOOKUP(N167,Rates!A:J,10,0)&VLOOKUP(D167,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU167&VLOOKUP(N167,Rates!A:G,7,0)&VLOOKUP(N167,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S167*IF(W167=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CD167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*3/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CE167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*3/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CF167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*3/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CG167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*3/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CH167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*3/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CI167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*3/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CJ167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*3/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CK167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*3/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ167=1,CA167-SUM(CB167:CL167),IF(LEFT(N167,2)=\"ND\",0,IF(D167=\"Original\",CA167*2/36,CA167/VLOOKUP(D167,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151167,"2016-02-01","CK","Original",3023317,{"$f":"VLOOKUP($E168,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School, N20"},{"$f":"VLOOKUP($E168,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E168,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E168,Schools!$B:$L,11,0)","v":400015},{"$f":"VLOOKUP($E168,Schools!$B:$Z,12,0)","v":10042},{"$f":"IF(H168=\"MA\",0,VLOOKUP(N168,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E168,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N168,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N168,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E168,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E168,EYDataOriginal1819!$A:$AI,VLOOKUP(N168,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7329.7714285714283},37894.92,{"$f":"VLOOKUP(N168,Rates!A$1:W$65573,VLOOKUP(E168,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E168,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N168,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M168=\"VA\",N168=\"DFC\"),0,VLOOKUP(N168,Rates!A:AM,VLOOKUP(H168&LEFT(G168,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023317HOURSA","Original3023317AUTHOURS","3023317AUTHOURS","OriginalAUTHOURS","Original3023317","MAPriAUTHOURS","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T168,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T168,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N168,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N168=\"DFC\",0,VLOOKUP(E168,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H168=\"MA\",0,VLOOKUP(AU168&VLOOKUP(N168,Rates!A:G,7,0)&VLOOKUP(N168,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S168*IF(W168=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N168,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E168&IF(O168=\"EARLYYEARS\",VLOOKUP(N168,Rates!$A:$X,24,0),N168)","v":"3023317HOURS"},{"$f":"ROUND(IF(AND(OR(M168=\"VA\",M168=\"FREE\",M168=\"ACAD\"),N168=\"DFC\"),S168,S168*VLOOKUP(AU168&VLOOKUP(N168,Rates!A:G,7,0)&VLOOKUP(N168,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},37894.92,0,"10284AUTHOURSMAPrimary",37894.92,"Original3023317HOURS",{"$f":"VLOOKUP(N168,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N168,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H168=\"RA\",0,IF(AU168=\"C\",VLOOKUP(AU168&VLOOKUP(N168,Rates!A:G,7,0)&VLOOKUP(N168,Rates!A:J,10,0)&VLOOKUP(D168,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU168&VLOOKUP(N168,Rates!A:G,7,0)&VLOOKUP(N168,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S168*IF(W168=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CD168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*3/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CE168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*3/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CF168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*3/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CG168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*3/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CH168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*3/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CI168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*3/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CJ168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*3/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CK168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*3/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ168=1,CA168-SUM(CB168:CL168),IF(LEFT(N168,2)=\"ND\",0,IF(D168=\"Original\",CA168*2/36,CA168/VLOOKUP(D168,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151168,"2016-02-01","CK","Original",3023500,{"$f":"VLOOKUP($E169,Schools!$B:$L,2,0)","v":"Annunciation Catholic Infant School"},{"$f":"VLOOKUP($E169,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E169,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E169,Schools!$B:$L,11,0)","v":400023},{"$f":"VLOOKUP($E169,Schools!$B:$Z,12,0)","v":10043},{"$f":"IF(H169=\"MA\",0,VLOOKUP(N169,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E169,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N169,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N169,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E169,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E169,EYDataOriginal1819!$A:$AI,VLOOKUP(N169,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7915.7142857142881},40924.239999999998,{"$f":"VLOOKUP(N169,Rates!A$1:W$65573,VLOOKUP(E169,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E169,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N169,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M169=\"VA\",N169=\"DFC\"),0,VLOOKUP(N169,Rates!A:AM,VLOOKUP(H169&LEFT(G169,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023500HOURSA","Original3023500AUTHOURS","3023500AUTHOURS","OriginalAUTHOURS","Original3023500","MAPriAUTHOURS","I013023500","3023500EARLYYEARS","10284Primary","Original3023500EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T169,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T169,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N169,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N169=\"DFC\",0,VLOOKUP(E169,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H169=\"MA\",0,VLOOKUP(AU169&VLOOKUP(N169,Rates!A:G,7,0)&VLOOKUP(N169,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S169*IF(W169=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N169,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E169&IF(O169=\"EARLYYEARS\",VLOOKUP(N169,Rates!$A:$X,24,0),N169)","v":"3023500HOURS"},{"$f":"ROUND(IF(AND(OR(M169=\"VA\",M169=\"FREE\",M169=\"ACAD\"),N169=\"DFC\"),S169,S169*VLOOKUP(AU169&VLOOKUP(N169,Rates!A:G,7,0)&VLOOKUP(N169,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},40924.239999999998,0,"10284AUTHOURSMAPrimary",40924.239999999998,"Original3023500HOURS",{"$f":"VLOOKUP(N169,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N169,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H169=\"RA\",0,IF(AU169=\"C\",VLOOKUP(AU169&VLOOKUP(N169,Rates!A:G,7,0)&VLOOKUP(N169,Rates!A:J,10,0)&VLOOKUP(D169,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU169&VLOOKUP(N169,Rates!A:G,7,0)&VLOOKUP(N169,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S169*IF(W169=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CD169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*3/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CE169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*3/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CF169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*3/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CG169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*3/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CH169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*3/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CI169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*3/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CJ169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*3/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CK169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*3/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ169=1,CA169-SUM(CB169:CL169),IF(LEFT(N169,2)=\"ND\",0,IF(D169=\"Original\",CA169*2/36,CA169/VLOOKUP(D169,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151169,"2016-02-01","CK","Original",3023501,{"$f":"VLOOKUP($E170,Schools!$B:$L,2,0)","v":"Our Lady of Lourdes School"},{"$f":"VLOOKUP($E170,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E170,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E170,Schools!$B:$L,11,0)","v":400003},{"$f":"VLOOKUP($E170,Schools!$B:$Z,12,0)","v":10085},{"$f":"IF(H170=\"MA\",0,VLOOKUP(N170,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E170,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N170,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N170,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E170,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E170,EYDataOriginal1819!$A:$AI,VLOOKUP(N170,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":3861.8000000000006},19965.509999999998,{"$f":"VLOOKUP(N170,Rates!A$1:W$65573,VLOOKUP(E170,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E170,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N170,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M170=\"VA\",N170=\"DFC\"),0,VLOOKUP(N170,Rates!A:AM,VLOOKUP(H170&LEFT(G170,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023501HOURSA","Original3023501AUTHOURS","3023501AUTHOURS","OriginalAUTHOURS","Original3023501","MAPriAUTHOURS","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T170,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T170,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N170,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N170=\"DFC\",0,VLOOKUP(E170,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H170=\"MA\",0,VLOOKUP(AU170&VLOOKUP(N170,Rates!A:G,7,0)&VLOOKUP(N170,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S170*IF(W170=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N170,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E170&IF(O170=\"EARLYYEARS\",VLOOKUP(N170,Rates!$A:$X,24,0),N170)","v":"3023501HOURS"},{"$f":"ROUND(IF(AND(OR(M170=\"VA\",M170=\"FREE\",M170=\"ACAD\"),N170=\"DFC\"),S170,S170*VLOOKUP(AU170&VLOOKUP(N170,Rates!A:G,7,0)&VLOOKUP(N170,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},19965.509999999998,0,"10284AUTHOURSMAPrimary",19965.509999999998,"Original3023501HOURS",{"$f":"VLOOKUP(N170,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N170,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H170=\"RA\",0,IF(AU170=\"C\",VLOOKUP(AU170&VLOOKUP(N170,Rates!A:G,7,0)&VLOOKUP(N170,Rates!A:J,10,0)&VLOOKUP(D170,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU170&VLOOKUP(N170,Rates!A:G,7,0)&VLOOKUP(N170,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S170*IF(W170=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CD170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*3/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CE170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*3/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CF170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*3/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CG170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*3/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CH170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*3/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CI170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*3/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CJ170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*3/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CK170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*3/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ170=1,CA170-SUM(CB170:CL170),IF(LEFT(N170,2)=\"ND\",0,IF(D170=\"Original\",CA170*2/36,CA170/VLOOKUP(D170,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151170,"2016-02-01","CK","Original",3023502,{"$f":"VLOOKUP($E171,Schools!$B:$L,2,0)","v":"St Agnes RC Primary School"},{"$f":"VLOOKUP($E171,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E171,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E171,Schools!$B:$L,11,0)","v":400096},{"$f":"VLOOKUP($E171,Schools!$B:$Z,12,0)","v":10087},{"$f":"IF(H171=\"MA\",0,VLOOKUP(N171,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E171,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N171,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N171,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E171,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E171,EYDataOriginal1819!$A:$AI,VLOOKUP(N171,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":6344.5714285714294},32801.43,{"$f":"VLOOKUP(N171,Rates!A$1:W$65573,VLOOKUP(E171,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E171,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N171,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M171=\"VA\",N171=\"DFC\"),0,VLOOKUP(N171,Rates!A:AM,VLOOKUP(H171&LEFT(G171,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023502HOURSA","Original3023502AUTHOURS","3023502AUTHOURS","OriginalAUTHOURS","Original3023502","MAPriAUTHOURS","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T171,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T171,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N171,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N171=\"DFC\",0,VLOOKUP(E171,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H171=\"MA\",0,VLOOKUP(AU171&VLOOKUP(N171,Rates!A:G,7,0)&VLOOKUP(N171,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S171*IF(W171=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N171,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E171&IF(O171=\"EARLYYEARS\",VLOOKUP(N171,Rates!$A:$X,24,0),N171)","v":"3023502HOURS"},{"$f":"ROUND(IF(AND(OR(M171=\"VA\",M171=\"FREE\",M171=\"ACAD\"),N171=\"DFC\"),S171,S171*VLOOKUP(AU171&VLOOKUP(N171,Rates!A:G,7,0)&VLOOKUP(N171,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},32801.43,0,"10284AUTHOURSMAPrimary",32801.43,"Original3023502HOURS",{"$f":"VLOOKUP(N171,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N171,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H171=\"RA\",0,IF(AU171=\"C\",VLOOKUP(AU171&VLOOKUP(N171,Rates!A:G,7,0)&VLOOKUP(N171,Rates!A:J,10,0)&VLOOKUP(D171,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU171&VLOOKUP(N171,Rates!A:G,7,0)&VLOOKUP(N171,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S171*IF(W171=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CD171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*3/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CE171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*3/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CF171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*3/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CG171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*3/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CH171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*3/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CI171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*3/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CJ171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*3/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CK171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*3/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ171=1,CA171-SUM(CB171:CL171),IF(LEFT(N171,2)=\"ND\",0,IF(D171=\"Original\",CA171*2/36,CA171/VLOOKUP(D171,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151171,"2016-02-01","CK","Original",3023504,{"$f":"VLOOKUP($E172,Schools!$B:$L,2,0)","v":"St Catherines R C Primary"},{"$f":"VLOOKUP($E172,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E172,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E172,Schools!$B:$L,11,0)","v":400064},{"$f":"VLOOKUP($E172,Schools!$B:$Z,12,0)","v":10088},{"$f":"IF(H172=\"MA\",0,VLOOKUP(N172,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E172,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N172,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N172,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E172,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E172,EYDataOriginal1819!$A:$AI,VLOOKUP(N172,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":8429.1428571428587},43578.67,{"$f":"VLOOKUP(N172,Rates!A$1:W$65573,VLOOKUP(E172,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E172,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N172,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M172=\"VA\",N172=\"DFC\"),0,VLOOKUP(N172,Rates!A:AM,VLOOKUP(H172&LEFT(G172,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023504HOURSA","Original3023504AUTHOURS","3023504AUTHOURS","OriginalAUTHOURS","Original3023504","MAPriAUTHOURS","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T172,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T172,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N172,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N172=\"DFC\",0,VLOOKUP(E172,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H172=\"MA\",0,VLOOKUP(AU172&VLOOKUP(N172,Rates!A:G,7,0)&VLOOKUP(N172,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S172*IF(W172=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N172,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E172&IF(O172=\"EARLYYEARS\",VLOOKUP(N172,Rates!$A:$X,24,0),N172)","v":"3023504HOURS"},{"$f":"ROUND(IF(AND(OR(M172=\"VA\",M172=\"FREE\",M172=\"ACAD\"),N172=\"DFC\"),S172,S172*VLOOKUP(AU172&VLOOKUP(N172,Rates!A:G,7,0)&VLOOKUP(N172,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},43578.67,0,"10284AUTHOURSMAPrimary",43578.67,"Original3023504HOURS",{"$f":"VLOOKUP(N172,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N172,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H172=\"RA\",0,IF(AU172=\"C\",VLOOKUP(AU172&VLOOKUP(N172,Rates!A:G,7,0)&VLOOKUP(N172,Rates!A:J,10,0)&VLOOKUP(D172,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU172&VLOOKUP(N172,Rates!A:G,7,0)&VLOOKUP(N172,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S172*IF(W172=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CD172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*3/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CE172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*3/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CF172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*3/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CG172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*3/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CH172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*3/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CI172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*3/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CJ172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*3/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CK172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*3/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ172=1,CA172-SUM(CB172:CL172),IF(LEFT(N172,2)=\"ND\",0,IF(D172=\"Original\",CA172*2/36,CA172/VLOOKUP(D172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151172,"2016-02-01","CK","Original",3023509,{"$f":"VLOOKUP($E173,Schools!$B:$L,2,0)","v":"St Joseph's Primary School"},{"$f":"VLOOKUP($E173,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E173,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E173,Schools!$B:$L,11,0)","v":400066},{"$f":"VLOOKUP($E173,Schools!$B:$Z,12,0)","v":10107},{"$f":"IF(H173=\"MA\",0,VLOOKUP(N173,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E173,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N173,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N173,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E173,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E173,EYDataOriginal1819!$A:$AI,VLOOKUP(N173,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":10274.999999999998},53121.75,{"$f":"VLOOKUP(N173,Rates!A$1:W$65573,VLOOKUP(E173,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E173,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N173,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M173=\"VA\",N173=\"DFC\"),0,VLOOKUP(N173,Rates!A:AM,VLOOKUP(H173&LEFT(G173,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023509HOURSA","Original3023509AUTHOURS","3023509AUTHOURS","OriginalAUTHOURS","Original3023509","MAPriAUTHOURS","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T173,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T173,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N173,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N173=\"DFC\",0,VLOOKUP(E173,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H173=\"MA\",0,VLOOKUP(AU173&VLOOKUP(N173,Rates!A:G,7,0)&VLOOKUP(N173,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S173*IF(W173=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N173,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E173&IF(O173=\"EARLYYEARS\",VLOOKUP(N173,Rates!$A:$X,24,0),N173)","v":"3023509HOURS"},{"$f":"ROUND(IF(AND(OR(M173=\"VA\",M173=\"FREE\",M173=\"ACAD\"),N173=\"DFC\"),S173,S173*VLOOKUP(AU173&VLOOKUP(N173,Rates!A:G,7,0)&VLOOKUP(N173,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},53121.75,0,"10284AUTHOURSMAPrimary",53121.75,"Original3023509HOURS",{"$f":"VLOOKUP(N173,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N173,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H173=\"RA\",0,IF(AU173=\"C\",VLOOKUP(AU173&VLOOKUP(N173,Rates!A:G,7,0)&VLOOKUP(N173,Rates!A:J,10,0)&VLOOKUP(D173,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU173&VLOOKUP(N173,Rates!A:G,7,0)&VLOOKUP(N173,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S173*IF(W173=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CD173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*3/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CE173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*3/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CF173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*3/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CG173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*3/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CH173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*3/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CI173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*3/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CJ173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*3/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CK173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*3/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ173=1,CA173-SUM(CB173:CL173),IF(LEFT(N173,2)=\"ND\",0,IF(D173=\"Original\",CA173*2/36,CA173/VLOOKUP(D173,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151173,"2016-02-01","CK","Original",3023511,{"$f":"VLOOKUP($E174,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E174,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E174,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E174,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E174,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H174=\"MA\",0,VLOOKUP(N174,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E174,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N174,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N174,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E174,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E174,EYDataOriginal1819!$A:$AI,VLOOKUP(N174,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9364.2857142857156},48413.36,{"$f":"VLOOKUP(N174,Rates!A$1:W$65573,VLOOKUP(E174,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E174,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N174,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M174=\"VA\",N174=\"DFC\"),0,VLOOKUP(N174,Rates!A:AM,VLOOKUP(H174&LEFT(G174,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023511HOURSA","Original3023511AUTHOURS","3023511AUTHOURS","OriginalAUTHOURS","Original3023511","MAPriAUTHOURS","I013023511","3023511EARLYYEARS","10284Primary","Original3023511EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T174,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T174,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N174,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N174=\"DFC\",0,VLOOKUP(E174,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H174=\"MA\",0,VLOOKUP(AU174&VLOOKUP(N174,Rates!A:G,7,0)&VLOOKUP(N174,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S174*IF(W174=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N174,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E174&IF(O174=\"EARLYYEARS\",VLOOKUP(N174,Rates!$A:$X,24,0),N174)","v":"3023511HOURS"},{"$f":"ROUND(IF(AND(OR(M174=\"VA\",M174=\"FREE\",M174=\"ACAD\"),N174=\"DFC\"),S174,S174*VLOOKUP(AU174&VLOOKUP(N174,Rates!A:G,7,0)&VLOOKUP(N174,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},48413.36,0,"10284AUTHOURSMAPrimary",48413.36,"Original3023511HOURS",{"$f":"VLOOKUP(N174,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N174,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H174=\"RA\",0,IF(AU174=\"C\",VLOOKUP(AU174&VLOOKUP(N174,Rates!A:G,7,0)&VLOOKUP(N174,Rates!A:J,10,0)&VLOOKUP(D174,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU174&VLOOKUP(N174,Rates!A:G,7,0)&VLOOKUP(N174,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S174*IF(W174=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CD174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*3/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CE174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*3/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CF174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*3/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CG174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*3/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CH174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*3/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CI174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*3/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CJ174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*3/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CK174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*3/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ174=1,CA174-SUM(CB174:CL174),IF(LEFT(N174,2)=\"ND\",0,IF(D174=\"Original\",CA174*2/36,CA174/VLOOKUP(D174,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151174,"2016-02-01","CK","Original",3023512,{"$f":"VLOOKUP($E175,Schools!$B:$L,2,0)","v":"Rosh Pinah"},{"$f":"VLOOKUP($E175,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E175,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E175,Schools!$B:$L,11,0)","v":400093},{"$f":"VLOOKUP($E175,Schools!$B:$Z,12,0)","v":10112},{"$f":"IF(H175=\"MA\",0,VLOOKUP(N175,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E175,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N175,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N175,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E175,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E175,EYDataOriginal1819!$A:$AI,VLOOKUP(N175,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9460.7142857142826},48911.89,{"$f":"VLOOKUP(N175,Rates!A$1:W$65573,VLOOKUP(E175,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E175,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N175,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M175=\"VA\",N175=\"DFC\"),0,VLOOKUP(N175,Rates!A:AM,VLOOKUP(H175&LEFT(G175,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023512HOURSD","Original3023512AUTHOURS","3023512AUTHOURS","OriginalAUTHOURS","Original3023512","MAPriAUTHOURS","I013023512","3023512EARLYYEARS","10284Primary","Original3023512EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T175,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T175,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N175,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N175=\"DFC\",0,VLOOKUP(E175,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H175=\"MA\",0,VLOOKUP(AU175&VLOOKUP(N175,Rates!A:G,7,0)&VLOOKUP(N175,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S175*IF(W175=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N175,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E175&IF(O175=\"EARLYYEARS\",VLOOKUP(N175,Rates!$A:$X,24,0),N175)","v":"3023512HOURS"},{"$f":"ROUND(IF(AND(OR(M175=\"VA\",M175=\"FREE\",M175=\"ACAD\"),N175=\"DFC\"),S175,S175*VLOOKUP(AU175&VLOOKUP(N175,Rates!A:G,7,0)&VLOOKUP(N175,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",48911.89,"Original3023512HOURS",{"$f":"VLOOKUP(N175,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N175,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H175=\"RA\",0,IF(AU175=\"C\",VLOOKUP(AU175&VLOOKUP(N175,Rates!A:G,7,0)&VLOOKUP(N175,Rates!A:J,10,0)&VLOOKUP(D175,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU175&VLOOKUP(N175,Rates!A:G,7,0)&VLOOKUP(N175,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S175*IF(W175=1,0,1))","v":48911.89},5434.65,4075.99,4075.99,{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CD175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*3/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":4075.99},{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CE175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*3/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":4075.99},{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CF175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*3/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":4075.99},{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CG175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*3/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":4075.99},{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CH175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*3/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":4075.99},{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CI175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*3/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":4075.99},{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CJ175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*3/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":4075.99},{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CK175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*3/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":4075.99},{"$f":"ROUND(IF(BZ175=1,CA175-SUM(CB175:CL175),IF(LEFT(N175,2)=\"ND\",0,IF(D175=\"Original\",CA175*2/36,CA175/VLOOKUP(D175,PayLookup!$M$10:$N$22,2,0)))),2)","v":2717.33}]
[20151175,"2016-02-01","CK","Original",3023513,{"$f":"VLOOKUP($E176,Schools!$B:$L,2,0)","v":"Menorah Primary School"},{"$f":"VLOOKUP($E176,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E176,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E176,Schools!$B:$L,11,0)","v":400007},{"$f":"VLOOKUP($E176,Schools!$B:$Z,12,0)","v":10114},{"$f":"IF(H176=\"MA\",0,VLOOKUP(N176,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E176,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N176,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N176,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E176,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E176,EYDataOriginal1819!$A:$AI,VLOOKUP(N176,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":11607},60008.19,{"$f":"VLOOKUP(N176,Rates!A$1:W$65573,VLOOKUP(E176,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E176,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N176,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M176=\"VA\",N176=\"DFC\"),0,VLOOKUP(N176,Rates!A:AM,VLOOKUP(H176&LEFT(G176,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023513HOURSA","Original3023513AUTHOURS","3023513AUTHOURS","OriginalAUTHOURS","Original3023513","MAPriAUTHOURS","I013023513","3023513EARLYYEARS","10284Primary","Original3023513EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T176,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T176,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N176,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N176=\"DFC\",0,VLOOKUP(E176,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H176=\"MA\",0,VLOOKUP(AU176&VLOOKUP(N176,Rates!A:G,7,0)&VLOOKUP(N176,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S176*IF(W176=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N176,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E176&IF(O176=\"EARLYYEARS\",VLOOKUP(N176,Rates!$A:$X,24,0),N176)","v":"3023513HOURS"},{"$f":"ROUND(IF(AND(OR(M176=\"VA\",M176=\"FREE\",M176=\"ACAD\"),N176=\"DFC\"),S176,S176*VLOOKUP(AU176&VLOOKUP(N176,Rates!A:G,7,0)&VLOOKUP(N176,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},60008.19,0,"10284AUTHOURSMAPrimary",60008.19,"Original3023513HOURS",{"$f":"VLOOKUP(N176,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N176,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H176=\"RA\",0,IF(AU176=\"C\",VLOOKUP(AU176&VLOOKUP(N176,Rates!A:G,7,0)&VLOOKUP(N176,Rates!A:J,10,0)&VLOOKUP(D176,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU176&VLOOKUP(N176,Rates!A:G,7,0)&VLOOKUP(N176,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S176*IF(W176=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CD176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*3/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CE176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*3/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CF176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*3/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CG176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*3/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CH176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*3/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CI176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*3/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CJ176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*3/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CK176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*3/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ176=1,CA176-SUM(CB176:CL176),IF(LEFT(N176,2)=\"ND\",0,IF(D176=\"Original\",CA176*2/36,CA176/VLOOKUP(D176,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151176,"2016-02-01","CK","Original",3023515,{"$f":"VLOOKUP($E177,Schools!$B:$L,2,0)","v":"Independent Jewish Day School"},{"$f":"VLOOKUP($E177,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E177,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E177,Schools!$B:$L,11,0)","v":143982},{"$f":"VLOOKUP($E177,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H177=\"MA\",0,VLOOKUP(N177,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E177,Schools!$B:$R,17,0)","v":"ACAD"},"AUTHOURS",{"$f":"VLOOKUP(N177,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N177,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E177,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E177,EYDataOriginal1819!$A:$AI,VLOOKUP(N177,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7770},40170.9,{"$f":"VLOOKUP(N177,Rates!A$1:W$65573,VLOOKUP(E177,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E177,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N177,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M177=\"VA\",N177=\"DFC\"),0,VLOOKUP(N177,Rates!A:AM,VLOOKUP(H177&LEFT(G177,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023515HOURSAcademy","Original3023515AUTHOURS","3023515AUTHOURS","OriginalAUTHOURS","Original3023515","RAPriAUTHOURS","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T177,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T177,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N177,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N177=\"DFC\",0,VLOOKUP(E177,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H177=\"MA\",0,VLOOKUP(AU177&VLOOKUP(N177,Rates!A:G,7,0)&VLOOKUP(N177,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S177*IF(W177=1,0,1))","v":40170.9},0,0,0,0,0,10042.73,10042.719999999999,10042.73,10042.719999999999,0,0,0,{"$f":"VLOOKUP(N177,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E177&IF(O177=\"EARLYYEARS\",VLOOKUP(N177,Rates!$A:$X,24,0),N177)","v":"3023515HOURS"},{"$f":"ROUND(IF(AND(OR(M177=\"VA\",M177=\"FREE\",M177=\"ACAD\"),N177=\"DFC\"),S177,S177*VLOOKUP(AU177&VLOOKUP(N177,Rates!A:G,7,0)&VLOOKUP(N177,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSRAPrimary",40170.9,"Original3023515HOURS",{"$f":"VLOOKUP(N177,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N177,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H177=\"RA\",0,IF(AU177=\"C\",VLOOKUP(AU177&VLOOKUP(N177,Rates!A:G,7,0)&VLOOKUP(N177,Rates!A:J,10,0)&VLOOKUP(D177,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU177&VLOOKUP(N177,Rates!A:G,7,0)&VLOOKUP(N177,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S177*IF(W177=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CD177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*3/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CE177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*3/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CF177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*3/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CG177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*3/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CH177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*3/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CI177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*3/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CJ177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*3/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CK177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*3/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ177=1,CA177-SUM(CB177:CL177),IF(LEFT(N177,2)=\"ND\",0,IF(D177=\"Original\",CA177*2/36,CA177/VLOOKUP(D177,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151177,"2016-02-01","CK","Original",3023516,{"$f":"VLOOKUP($E178,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E178,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E178,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E178,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E178,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H178=\"MA\",0,VLOOKUP(N178,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E178,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N178,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N178,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E178,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E178,EYDataOriginal1819!$A:$AI,VLOOKUP(N178,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9375.4285714285743},48470.97,{"$f":"VLOOKUP(N178,Rates!A$1:W$65573,VLOOKUP(E178,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E178,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N178,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M178=\"VA\",N178=\"DFC\"),0,VLOOKUP(N178,Rates!A:AM,VLOOKUP(H178&LEFT(G178,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023516HOURSA","Original3023516AUTHOURS","3023516AUTHOURS","OriginalAUTHOURS","Original3023516","MAPriAUTHOURS","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T178,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T178,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N178,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N178=\"DFC\",0,VLOOKUP(E178,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H178=\"MA\",0,VLOOKUP(AU178&VLOOKUP(N178,Rates!A:G,7,0)&VLOOKUP(N178,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S178*IF(W178=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N178,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E178&IF(O178=\"EARLYYEARS\",VLOOKUP(N178,Rates!$A:$X,24,0),N178)","v":"3023516HOURS"},{"$f":"ROUND(IF(AND(OR(M178=\"VA\",M178=\"FREE\",M178=\"ACAD\"),N178=\"DFC\"),S178,S178*VLOOKUP(AU178&VLOOKUP(N178,Rates!A:G,7,0)&VLOOKUP(N178,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},48470.97,0,"10284AUTHOURSMAPrimary",48470.97,"Original3023516HOURS",{"$f":"VLOOKUP(N178,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N178,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H178=\"RA\",0,IF(AU178=\"C\",VLOOKUP(AU178&VLOOKUP(N178,Rates!A:G,7,0)&VLOOKUP(N178,Rates!A:J,10,0)&VLOOKUP(D178,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU178&VLOOKUP(N178,Rates!A:G,7,0)&VLOOKUP(N178,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S178*IF(W178=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CD178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*3/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CE178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*3/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CF178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*3/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CG178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*3/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CH178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*3/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CI178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*3/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CJ178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*3/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CK178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*3/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ178=1,CA178-SUM(CB178:CL178),IF(LEFT(N178,2)=\"ND\",0,IF(D178=\"Original\",CA178*2/36,CA178/VLOOKUP(D178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151178,"2016-02-01","CK","Original",3023518,{"$f":"VLOOKUP($E179,Schools!$B:$L,2,0)","v":"Woodcroft Primary School"},{"$f":"VLOOKUP($E179,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E179,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E179,Schools!$B:$L,11,0)","v":400117},{"$f":"VLOOKUP($E179,Schools!$B:$Z,12,0)","v":10123},{"$f":"IF(H179=\"MA\",0,VLOOKUP(N179,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E179,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N179,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N179,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E179,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E179,EYDataOriginal1819!$A:$AI,VLOOKUP(N179,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":8335.7142857142862},43095.64,{"$f":"VLOOKUP(N179,Rates!A$1:W$65573,VLOOKUP(E179,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E179,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N179,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M179=\"VA\",N179=\"DFC\"),0,VLOOKUP(N179,Rates!A:AM,VLOOKUP(H179&LEFT(G179,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023518HOURSA","Original3023518AUTHOURS","3023518AUTHOURS","OriginalAUTHOURS","Original3023518","MAPriAUTHOURS","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T179,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T179,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N179,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N179=\"DFC\",0,VLOOKUP(E179,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H179=\"MA\",0,VLOOKUP(AU179&VLOOKUP(N179,Rates!A:G,7,0)&VLOOKUP(N179,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S179*IF(W179=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N179,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E179&IF(O179=\"EARLYYEARS\",VLOOKUP(N179,Rates!$A:$X,24,0),N179)","v":"3023518HOURS"},{"$f":"ROUND(IF(AND(OR(M179=\"VA\",M179=\"FREE\",M179=\"ACAD\"),N179=\"DFC\"),S179,S179*VLOOKUP(AU179&VLOOKUP(N179,Rates!A:G,7,0)&VLOOKUP(N179,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},43095.64,0,"10284AUTHOURSMAPrimary",43095.64,"Original3023518HOURS",{"$f":"VLOOKUP(N179,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N179,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H179=\"RA\",0,IF(AU179=\"C\",VLOOKUP(AU179&VLOOKUP(N179,Rates!A:G,7,0)&VLOOKUP(N179,Rates!A:J,10,0)&VLOOKUP(D179,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU179&VLOOKUP(N179,Rates!A:G,7,0)&VLOOKUP(N179,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S179*IF(W179=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CD179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*3/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CE179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*3/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CF179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*3/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CG179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*3/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CH179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*3/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CI179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*3/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CJ179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*3/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CK179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*3/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ179=1,CA179-SUM(CB179:CL179),IF(LEFT(N179,2)=\"ND\",0,IF(D179=\"Original\",CA179*2/36,CA179/VLOOKUP(D179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151179,"2016-02-01","CK","Original",3023519,{"$f":"VLOOKUP($E180,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E180,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E180,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E180,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E180,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H180=\"MA\",0,VLOOKUP(N180,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E180,Schools!$B:$R,17,0)","v":"ACAD"},"AUTHOURS",{"$f":"VLOOKUP(N180,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N180,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E180,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E180,EYDataOriginal1819!$A:$AI,VLOOKUP(N180,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":9466.7142857142862},48942.91,{"$f":"VLOOKUP(N180,Rates!A$1:W$65573,VLOOKUP(E180,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E180,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N180,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M180=\"VA\",N180=\"DFC\"),0,VLOOKUP(N180,Rates!A:AM,VLOOKUP(H180&LEFT(G180,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023519HOURSAcademy","Original3023519AUTHOURS","3023519AUTHOURS","OriginalAUTHOURS","Original3023519","RAPriAUTHOURS","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T180,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T180,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N180,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N180=\"DFC\",0,VLOOKUP(E180,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H180=\"MA\",0,VLOOKUP(AU180&VLOOKUP(N180,Rates!A:G,7,0)&VLOOKUP(N180,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S180*IF(W180=1,0,1))","v":48942.91},0,0,0,0,0,12235.73,12235.73,12235.72,12235.73,0,0,0,{"$f":"VLOOKUP(N180,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E180&IF(O180=\"EARLYYEARS\",VLOOKUP(N180,Rates!$A:$X,24,0),N180)","v":"3023519HOURS"},{"$f":"ROUND(IF(AND(OR(M180=\"VA\",M180=\"FREE\",M180=\"ACAD\"),N180=\"DFC\"),S180,S180*VLOOKUP(AU180&VLOOKUP(N180,Rates!A:G,7,0)&VLOOKUP(N180,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSRAPrimary",48942.91,"Original3023519HOURS",{"$f":"VLOOKUP(N180,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N180,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H180=\"RA\",0,IF(AU180=\"C\",VLOOKUP(AU180&VLOOKUP(N180,Rates!A:G,7,0)&VLOOKUP(N180,Rates!A:J,10,0)&VLOOKUP(D180,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU180&VLOOKUP(N180,Rates!A:G,7,0)&VLOOKUP(N180,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S180*IF(W180=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CD180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*3/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CE180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*3/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CF180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*3/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CG180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*3/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CH180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*3/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CI180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*3/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CJ180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*3/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CK180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*3/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ180=1,CA180-SUM(CB180:CL180),IF(LEFT(N180,2)=\"ND\",0,IF(D180=\"Original\",CA180*2/36,CA180/VLOOKUP(D180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151180,"2016-02-01","CK","Original",3023521,{"$f":"VLOOKUP($E181,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E181,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E181,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E181,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E181,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H181=\"MA\",0,VLOOKUP(N181,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E181,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N181,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N181,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E181,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E181,EYDataOriginal1819!$A:$AI,VLOOKUP(N181,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":6534.8571428571422},33785.21,{"$f":"VLOOKUP(N181,Rates!A$1:W$65573,VLOOKUP(E181,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E181,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N181,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M181=\"VA\",N181=\"DFC\"),0,VLOOKUP(N181,Rates!A:AM,VLOOKUP(H181&LEFT(G181,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023521HOURSB","Original3023521AUTHOURS","3023521AUTHOURS","OriginalAUTHOURS","Original3023521","MAAllAUTHOURS","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T181,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T181,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N181,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N181=\"DFC\",0,VLOOKUP(E181,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H181=\"MA\",0,VLOOKUP(AU181&VLOOKUP(N181,Rates!A:G,7,0)&VLOOKUP(N181,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S181*IF(W181=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N181,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E181&IF(O181=\"EARLYYEARS\",VLOOKUP(N181,Rates!$A:$X,24,0),N181)","v":"3023521HOURS"},{"$f":"ROUND(IF(AND(OR(M181=\"VA\",M181=\"FREE\",M181=\"ACAD\"),N181=\"DFC\"),S181,S181*VLOOKUP(AU181&VLOOKUP(N181,Rates!A:G,7,0)&VLOOKUP(N181,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAAll through",33785.21,"Original3023521HOURS",{"$f":"VLOOKUP(N181,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N181,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H181=\"RA\",0,IF(AU181=\"C\",VLOOKUP(AU181&VLOOKUP(N181,Rates!A:G,7,0)&VLOOKUP(N181,Rates!A:J,10,0)&VLOOKUP(D181,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU181&VLOOKUP(N181,Rates!A:G,7,0)&VLOOKUP(N181,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S181*IF(W181=1,0,1))","v":33785.21},3753.91,2815.43,2815.43,{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CD181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*3/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":2815.43},{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CE181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*3/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":2815.43},{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CF181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*3/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":2815.43},{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CG181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*3/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":2815.43},{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CH181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*3/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":2815.43},{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CI181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*3/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":2815.43},{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CJ181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*3/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":2815.43},{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CK181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*3/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":2815.43},{"$f":"ROUND(IF(BZ181=1,CA181-SUM(CB181:CL181),IF(LEFT(N181,2)=\"ND\",0,IF(D181=\"Original\",CA181*2/36,CA181/VLOOKUP(D181,PayLookup!$M$10:$N$22,2,0)))),2)","v":1876.96}]
[20151181,"2016-02-01","CK","Original",3023523,{"$f":"VLOOKUP($E182,Schools!$B:$L,2,0)","v":"Martin Primary School"},{"$f":"VLOOKUP($E182,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E182,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E182,Schools!$B:$L,11,0)","v":400130},{"$f":"VLOOKUP($E182,Schools!$B:$Z,12,0)","v":11093},{"$f":"IF(H182=\"MA\",0,VLOOKUP(N182,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E182,Schools!$B:$R,17,0)","v":"COM"},"AUTHOURS",{"$f":"VLOOKUP(N182,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N182,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E182,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E182,EYDataOriginal1819!$A:$AI,VLOOKUP(N182,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":13346.142857142861},68999.56,{"$f":"VLOOKUP(N182,Rates!A$1:W$65573,VLOOKUP(E182,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E182,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N182,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M182=\"VA\",N182=\"DFC\"),0,VLOOKUP(N182,Rates!A:AM,VLOOKUP(H182&LEFT(G182,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023523HOURSB","Original3023523AUTHOURS","3023523AUTHOURS","OriginalAUTHOURS","Original3023523","MAPriAUTHOURS","I013023523","3023523EARLYYEARS","10284Primary","Original3023523EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T182,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T182,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N182,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N182=\"DFC\",0,VLOOKUP(E182,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H182=\"MA\",0,VLOOKUP(AU182&VLOOKUP(N182,Rates!A:G,7,0)&VLOOKUP(N182,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S182*IF(W182=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N182,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E182&IF(O182=\"EARLYYEARS\",VLOOKUP(N182,Rates!$A:$X,24,0),N182)","v":"3023523HOURS"},{"$f":"ROUND(IF(AND(OR(M182=\"VA\",M182=\"FREE\",M182=\"ACAD\"),N182=\"DFC\"),S182,S182*VLOOKUP(AU182&VLOOKUP(N182,Rates!A:G,7,0)&VLOOKUP(N182,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",68999.56,"Original3023523HOURS",{"$f":"VLOOKUP(N182,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N182,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H182=\"RA\",0,IF(AU182=\"C\",VLOOKUP(AU182&VLOOKUP(N182,Rates!A:G,7,0)&VLOOKUP(N182,Rates!A:J,10,0)&VLOOKUP(D182,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU182&VLOOKUP(N182,Rates!A:G,7,0)&VLOOKUP(N182,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S182*IF(W182=1,0,1))","v":68999.56},7666.62,5749.96,5749.96,{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CD182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*3/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":5749.96},{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CE182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*3/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":5749.96},{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CF182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*3/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":5749.96},{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CG182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*3/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":5749.96},{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CH182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*3/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":5749.96},{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CI182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*3/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":5749.96},{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CJ182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*3/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":5749.96},{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CK182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*3/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":5749.96},{"$f":"ROUND(IF(BZ182=1,CA182-SUM(CB182:CL182),IF(LEFT(N182,2)=\"ND\",0,IF(D182=\"Original\",CA182*2/36,CA182/VLOOKUP(D182,PayLookup!$M$10:$N$22,2,0)))),2)","v":3833.31}]
[20151182,"2016-02-01","CK","Original",3023524,{"$f":"VLOOKUP($E183,Schools!$B:$L,2,0)","v":"Beit Shvidler Primary School"},{"$f":"VLOOKUP($E183,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E183,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E183,Schools!$B:$L,11,0)","v":400150},{"$f":"VLOOKUP($E183,Schools!$B:$Z,12,0)","v":11278},{"$f":"IF(H183=\"MA\",0,VLOOKUP(N183,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E183,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N183,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N183,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E183,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E183,EYDataOriginal1819!$A:$AI,VLOOKUP(N183,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":10512},54347.040000000001,{"$f":"VLOOKUP(N183,Rates!A$1:W$65573,VLOOKUP(E183,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E183,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N183,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M183=\"VA\",N183=\"DFC\"),0,VLOOKUP(N183,Rates!A:AM,VLOOKUP(H183&LEFT(G183,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023524HOURSC","Original3023524AUTHOURS","3023524AUTHOURS","OriginalAUTHOURS","Original3023524","MAPriAUTHOURS","I013023524","3023524EARLYYEARS","10284Primary","Original3023524EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T183,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T183,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N183,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N183=\"DFC\",0,VLOOKUP(E183,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H183=\"MA\",0,VLOOKUP(AU183&VLOOKUP(N183,Rates!A:G,7,0)&VLOOKUP(N183,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S183*IF(W183=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N183,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E183&IF(O183=\"EARLYYEARS\",VLOOKUP(N183,Rates!$A:$X,24,0),N183)","v":"3023524HOURS"},{"$f":"ROUND(IF(AND(OR(M183=\"VA\",M183=\"FREE\",M183=\"ACAD\"),N183=\"DFC\"),S183,S183*VLOOKUP(AU183&VLOOKUP(N183,Rates!A:G,7,0)&VLOOKUP(N183,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},43477.63,0,"10284AUTHOURSMAPrimary",54347.040000000001,"Original3023524HOURS",{"$f":"VLOOKUP(N183,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N183,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H183=\"RA\",0,IF(AU183=\"C\",VLOOKUP(AU183&VLOOKUP(N183,Rates!A:G,7,0)&VLOOKUP(N183,Rates!A:J,10,0)&VLOOKUP(D183,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU183&VLOOKUP(N183,Rates!A:G,7,0)&VLOOKUP(N183,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S183*IF(W183=1,0,1))","v":10869.408000000001},1207.71,905.78,905.78,{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CD183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*3/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":905.78},{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CE183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*3/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":905.78},{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CF183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*3/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":905.78},{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CG183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*3/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":905.78},{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CH183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*3/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":905.78},{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CI183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*3/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":905.78},{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CJ183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*3/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":905.78},{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CK183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*3/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":905.78},{"$f":"ROUND(IF(BZ183=1,CA183-SUM(CB183:CL183),IF(LEFT(N183,2)=\"ND\",0,IF(D183=\"Original\",CA183*2/36,CA183/VLOOKUP(D183,PayLookup!$M$10:$N$22,2,0)))),2)","v":603.86}]
[20151183,"2016-02-01","CK","Original",3025201,{"$f":"VLOOKUP($E184,Schools!$B:$L,2,0)","v":"Osidge Primary School"},{"$f":"VLOOKUP($E184,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E184,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E184,Schools!$B:$L,11,0)","v":400021},{"$f":"VLOOKUP($E184,Schools!$B:$Z,12,0)","v":10084},{"$f":"IF(H184=\"MA\",0,VLOOKUP(N184,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E184,Schools!$B:$R,17,0)","v":"FOU"},"AUTHOURS",{"$f":"VLOOKUP(N184,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N184,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E184,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E184,EYDataOriginal1819!$A:$AI,VLOOKUP(N184,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N184,Rates!A$1:W$65573,VLOOKUP(E184,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E184,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N184,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M184=\"VA\",N184=\"DFC\"),0,VLOOKUP(N184,Rates!A:AM,VLOOKUP(H184&LEFT(G184,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3025201HOURSB","Original3025201AUTHOURS","3025201AUTHOURS","OriginalAUTHOURS","Original3025201","MAPriAUTHOURS","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T184,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T184,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N184,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N184=\"DFC\",0,VLOOKUP(E184,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H184=\"MA\",0,VLOOKUP(AU184&VLOOKUP(N184,Rates!A:G,7,0)&VLOOKUP(N184,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S184*IF(W184=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N184,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E184&IF(O184=\"EARLYYEARS\",VLOOKUP(N184,Rates!$A:$X,24,0),N184)","v":"3025201HOURS"},{"$f":"ROUND(IF(AND(OR(M184=\"VA\",M184=\"FREE\",M184=\"ACAD\"),N184=\"DFC\"),S184,S184*VLOOKUP(AU184&VLOOKUP(N184,Rates!A:G,7,0)&VLOOKUP(N184,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",0,"Original3025201HOURS",{"$f":"VLOOKUP(N184,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N184,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H184=\"RA\",0,IF(AU184=\"C\",VLOOKUP(AU184&VLOOKUP(N184,Rates!A:G,7,0)&VLOOKUP(N184,Rates!A:J,10,0)&VLOOKUP(D184,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU184&VLOOKUP(N184,Rates!A:G,7,0)&VLOOKUP(N184,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S184*IF(W184=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CD184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*3/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CE184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*3/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CF184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*3/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CG184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*3/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CH184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*3/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CI184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*3/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CJ184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*3/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CK184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*3/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ184=1,CA184-SUM(CB184:CL184),IF(LEFT(N184,2)=\"ND\",0,IF(D184=\"Original\",CA184*2/36,CA184/VLOOKUP(D184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151184,"2016-02-01","CK","Original",3025948,{"$f":"VLOOKUP($E185,Schools!$B:$L,2,0)","v":"Mathilda Marks-Kennedy School"},{"$f":"VLOOKUP($E185,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E185,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E185,Schools!$B:$L,11,0)","v":400112},{"$f":"VLOOKUP($E185,Schools!$B:$Z,12,0)","v":10125},{"$f":"IF(H185=\"MA\",0,VLOOKUP(N185,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E185,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N185,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N185,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E185,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E185,EYDataOriginal1819!$A:$AI,VLOOKUP(N185,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7212.8571428571449},37290.47,{"$f":"VLOOKUP(N185,Rates!A$1:W$65573,VLOOKUP(E185,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E185,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N185,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M185=\"VA\",N185=\"DFC\"),0,VLOOKUP(N185,Rates!A:AM,VLOOKUP(H185&LEFT(G185,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3025948HOURSB","Original3025948AUTHOURS","3025948AUTHOURS","OriginalAUTHOURS","Original3025948","MAPriAUTHOURS","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T185,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T185,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N185,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N185=\"DFC\",0,VLOOKUP(E185,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H185=\"MA\",0,VLOOKUP(AU185&VLOOKUP(N185,Rates!A:G,7,0)&VLOOKUP(N185,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S185*IF(W185=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N185,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E185&IF(O185=\"EARLYYEARS\",VLOOKUP(N185,Rates!$A:$X,24,0),N185)","v":"3025948HOURS"},{"$f":"ROUND(IF(AND(OR(M185=\"VA\",M185=\"FREE\",M185=\"ACAD\"),N185=\"DFC\"),S185,S185*VLOOKUP(AU185&VLOOKUP(N185,Rates!A:G,7,0)&VLOOKUP(N185,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",37290.47,"Original3025948HOURS",{"$f":"VLOOKUP(N185,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N185,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H185=\"RA\",0,IF(AU185=\"C\",VLOOKUP(AU185&VLOOKUP(N185,Rates!A:G,7,0)&VLOOKUP(N185,Rates!A:J,10,0)&VLOOKUP(D185,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU185&VLOOKUP(N185,Rates!A:G,7,0)&VLOOKUP(N185,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S185*IF(W185=1,0,1))","v":37290.47},4143.3900000000003,3107.54,3107.54,{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CD185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*3/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":3107.54},{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CE185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*3/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":3107.54},{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CF185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*3/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":3107.54},{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CG185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*3/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":3107.54},{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CH185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*3/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":3107.54},{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CI185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*3/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":3107.54},{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CJ185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*3/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":3107.54},{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CK185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*3/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":3107.54},{"$f":"ROUND(IF(BZ185=1,CA185-SUM(CB185:CL185),IF(LEFT(N185,2)=\"ND\",0,IF(D185=\"Original\",CA185*2/36,CA185/VLOOKUP(D185,PayLookup!$M$10:$N$22,2,0)))),2)","v":2071.69}]
[20151185,"2016-02-01","CK","Original",3025949,{"$f":"VLOOKUP($E186,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E186,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E186,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E186,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E186,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H186=\"MA\",0,VLOOKUP(N186,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E186,Schools!$B:$R,17,0)","v":"VA"},"AUTHOURS",{"$f":"VLOOKUP(N186,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N186,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E186,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E186,EYDataOriginal1819!$A:$AI,VLOOKUP(N186,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":13359},69066.03,{"$f":"VLOOKUP(N186,Rates!A$1:W$65573,VLOOKUP(E186,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E186,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N186,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M186=\"VA\",N186=\"DFC\"),0,VLOOKUP(N186,Rates!A:AM,VLOOKUP(H186&LEFT(G186,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3025949HOURSB","Original3025949AUTHOURS","3025949AUTHOURS","OriginalAUTHOURS","Original3025949","MAPriAUTHOURS","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T186,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T186,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N186,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N186=\"DFC\",0,VLOOKUP(E186,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H186=\"MA\",0,VLOOKUP(AU186&VLOOKUP(N186,Rates!A:G,7,0)&VLOOKUP(N186,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S186*IF(W186=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N186,Rates!A:L,3,0)","v":"Autumn Estimated Hours"},null,{"$f":"E186&IF(O186=\"EARLYYEARS\",VLOOKUP(N186,Rates!$A:$X,24,0),N186)","v":"3025949HOURS"},{"$f":"ROUND(IF(AND(OR(M186=\"VA\",M186=\"FREE\",M186=\"ACAD\"),N186=\"DFC\"),S186,S186*VLOOKUP(AU186&VLOOKUP(N186,Rates!A:G,7,0)&VLOOKUP(N186,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTHOURSMAPrimary",69066.03,"Original3025949HOURS",{"$f":"VLOOKUP(N186,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N186,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H186=\"RA\",0,IF(AU186=\"C\",VLOOKUP(AU186&VLOOKUP(N186,Rates!A:G,7,0)&VLOOKUP(N186,Rates!A:J,10,0)&VLOOKUP(D186,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU186&VLOOKUP(N186,Rates!A:G,7,0)&VLOOKUP(N186,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S186*IF(W186=1,0,1))","v":69066.03},7674,5755.5,5755.5,{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CD186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*3/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":5755.5},{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CE186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*3/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":5755.5},{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CF186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*3/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":5755.5},{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CG186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*3/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":5755.5},{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CH186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*3/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":5755.5},{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CI186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*3/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":5755.5},{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CJ186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*3/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":5755.5},{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CK186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*3/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":5755.5},{"$f":"ROUND(IF(BZ186=1,CA186-SUM(CB186:CL186),IF(LEFT(N186,2)=\"ND\",0,IF(D186=\"Original\",CA186*2/36,CA186/VLOOKUP(D186,PayLookup!$M$10:$N$22,2,0)))),2)","v":3837}]
[20151186,"2016-02-01","CK","Original",3021000,{"$f":"VLOOKUP($E187,Schools!$B:$L,2,0)","v":"Brookhill Nursery"},{"$f":"VLOOKUP($E187,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E187,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E187,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E187,Schools!$B:$Z,12,0)","v":10130},{"$f":"IF(H187=\"MA\",0,VLOOKUP(N187,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E187,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N187,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N187,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E187,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E187,EYDataOriginal1819!$A:$AI,VLOOKUP(N187,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":3991.9928571428563},6107.75,{"$f":"VLOOKUP(N187,Rates!A$1:W$65573,VLOOKUP(E187,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E187,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N187,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M187=\"VA\",N187=\"DFC\"),0,VLOOKUP(N187,Rates!A:AM,VLOOKUP(H187&LEFT(G187,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3021000IDACIA","Original3021000AUTIDACI","3021000AUTIDACI","OriginalAUTIDACI","Original3021000","MANurAUTIDACI","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T187,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T187,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N187,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N187=\"DFC\",0,VLOOKUP(E187,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H187=\"MA\",0,VLOOKUP(AU187&VLOOKUP(N187,Rates!A:G,7,0)&VLOOKUP(N187,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S187*IF(W187=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N187,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E187&IF(O187=\"EARLYYEARS\",VLOOKUP(N187,Rates!$A:$X,24,0),N187)","v":"3021000IDACI"},{"$f":"ROUND(IF(AND(OR(M187=\"VA\",M187=\"FREE\",M187=\"ACAD\"),N187=\"DFC\"),S187,S187*VLOOKUP(AU187&VLOOKUP(N187,Rates!A:G,7,0)&VLOOKUP(N187,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},6107.75,0,"10284AUTIDACIMANursery",6107.75,"Original3021000IDACI",{"$f":"VLOOKUP(N187,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N187,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H187=\"RA\",0,IF(AU187=\"C\",VLOOKUP(AU187&VLOOKUP(N187,Rates!A:G,7,0)&VLOOKUP(N187,Rates!A:J,10,0)&VLOOKUP(D187,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU187&VLOOKUP(N187,Rates!A:G,7,0)&VLOOKUP(N187,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S187*IF(W187=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CD187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*3/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CE187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*3/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CF187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*3/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CG187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*3/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CH187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*3/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CI187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*3/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CJ187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*3/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CK187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*3/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ187=1,CA187-SUM(CB187:CL187),IF(LEFT(N187,2)=\"ND\",0,IF(D187=\"Original\",CA187*2/36,CA187/VLOOKUP(D187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151187,"2016-02-01","CK","Original",3021001,{"$f":"VLOOKUP($E188,Schools!$B:$L,2,0)","v":"Hampden Way Nursery"},{"$f":"VLOOKUP($E188,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E188,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E188,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E188,Schools!$B:$Z,12,0)","v":10131},{"$f":"IF(H188=\"MA\",0,VLOOKUP(N188,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E188,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N188,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N188,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E188,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E188,EYDataOriginal1819!$A:$AI,VLOOKUP(N188,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":3233.8642857142854},4947.8100000000004,{"$f":"VLOOKUP(N188,Rates!A$1:W$65573,VLOOKUP(E188,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E188,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N188,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M188=\"VA\",N188=\"DFC\"),0,VLOOKUP(N188,Rates!A:AM,VLOOKUP(H188&LEFT(G188,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3021001IDACIA","Original3021001AUTIDACI","3021001AUTIDACI","OriginalAUTIDACI","Original3021001","MANurAUTIDACI","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T188,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T188,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N188,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N188=\"DFC\",0,VLOOKUP(E188,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H188=\"MA\",0,VLOOKUP(AU188&VLOOKUP(N188,Rates!A:G,7,0)&VLOOKUP(N188,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S188*IF(W188=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N188,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E188&IF(O188=\"EARLYYEARS\",VLOOKUP(N188,Rates!$A:$X,24,0),N188)","v":"3021001IDACI"},{"$f":"ROUND(IF(AND(OR(M188=\"VA\",M188=\"FREE\",M188=\"ACAD\"),N188=\"DFC\"),S188,S188*VLOOKUP(AU188&VLOOKUP(N188,Rates!A:G,7,0)&VLOOKUP(N188,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},4947.8100000000004,0,"10284AUTIDACIMANursery",4947.8100000000004,"Original3021001IDACI",{"$f":"VLOOKUP(N188,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N188,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H188=\"RA\",0,IF(AU188=\"C\",VLOOKUP(AU188&VLOOKUP(N188,Rates!A:G,7,0)&VLOOKUP(N188,Rates!A:J,10,0)&VLOOKUP(D188,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU188&VLOOKUP(N188,Rates!A:G,7,0)&VLOOKUP(N188,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S188*IF(W188=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CD188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*3/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CE188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*3/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CF188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*3/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CG188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*3/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CH188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*3/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CI188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*3/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CJ188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*3/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CK188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*3/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ188=1,CA188-SUM(CB188:CL188),IF(LEFT(N188,2)=\"ND\",0,IF(D188=\"Original\",CA188*2/36,CA188/VLOOKUP(D188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151188,"2016-02-01","CK","Original",3021002,{"$f":"VLOOKUP($E189,Schools!$B:$L,2,0)","v":"Moss Hall Nursery"},{"$f":"VLOOKUP($E189,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E189,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E189,Schools!$B:$L,11,0)","v":400072},{"$f":"VLOOKUP($E189,Schools!$B:$Z,12,0)","v":10132},{"$f":"IF(H189=\"MA\",0,VLOOKUP(N189,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E189,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N189,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N189,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E189,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E189,EYDataOriginal1819!$A:$AI,VLOOKUP(N189,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2914.2342857142876},4458.78,{"$f":"VLOOKUP(N189,Rates!A$1:W$65573,VLOOKUP(E189,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E189,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N189,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M189=\"VA\",N189=\"DFC\"),0,VLOOKUP(N189,Rates!A:AM,VLOOKUP(H189&LEFT(G189,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3021002IDACIA","Original3021002AUTIDACI","3021002AUTIDACI","OriginalAUTIDACI","Original3021002","MANurAUTIDACI","I013021002","3021002EARLYYEARS","10284Nursery","Original3021002EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T189,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T189,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N189,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N189=\"DFC\",0,VLOOKUP(E189,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H189=\"MA\",0,VLOOKUP(AU189&VLOOKUP(N189,Rates!A:G,7,0)&VLOOKUP(N189,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S189*IF(W189=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N189,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E189&IF(O189=\"EARLYYEARS\",VLOOKUP(N189,Rates!$A:$X,24,0),N189)","v":"3021002IDACI"},{"$f":"ROUND(IF(AND(OR(M189=\"VA\",M189=\"FREE\",M189=\"ACAD\"),N189=\"DFC\"),S189,S189*VLOOKUP(AU189&VLOOKUP(N189,Rates!A:G,7,0)&VLOOKUP(N189,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},4458.78,0,"10284AUTIDACIMANursery",4458.78,"Original3021002IDACI",{"$f":"VLOOKUP(N189,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N189,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H189=\"RA\",0,IF(AU189=\"C\",VLOOKUP(AU189&VLOOKUP(N189,Rates!A:G,7,0)&VLOOKUP(N189,Rates!A:J,10,0)&VLOOKUP(D189,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU189&VLOOKUP(N189,Rates!A:G,7,0)&VLOOKUP(N189,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S189*IF(W189=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CD189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*3/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CE189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*3/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CF189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*3/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CG189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*3/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CH189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*3/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CI189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*3/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CJ189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*3/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CK189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*3/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ189=1,CA189-SUM(CB189:CL189),IF(LEFT(N189,2)=\"ND\",0,IF(D189=\"Original\",CA189*2/36,CA189/VLOOKUP(D189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151189,"2016-02-01","CK","Original",3021003,{"$f":"VLOOKUP($E190,Schools!$B:$L,2,0)","v":"St Margaret's Nursery"},{"$f":"VLOOKUP($E190,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E190,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E190,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E190,Schools!$B:$Z,12,0)","v":10133},{"$f":"IF(H190=\"MA\",0,VLOOKUP(N190,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E190,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N190,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N190,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E190,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E190,EYDataOriginal1819!$A:$AI,VLOOKUP(N190,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":4763.7801428571438},7288.58,{"$f":"VLOOKUP(N190,Rates!A$1:W$65573,VLOOKUP(E190,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E190,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N190,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M190=\"VA\",N190=\"DFC\"),0,VLOOKUP(N190,Rates!A:AM,VLOOKUP(H190&LEFT(G190,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3021003IDACIA","Original3021003AUTIDACI","3021003AUTIDACI","OriginalAUTIDACI","Original3021003","MANurAUTIDACI","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T190,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T190,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N190,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N190=\"DFC\",0,VLOOKUP(E190,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H190=\"MA\",0,VLOOKUP(AU190&VLOOKUP(N190,Rates!A:G,7,0)&VLOOKUP(N190,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S190*IF(W190=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N190,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E190&IF(O190=\"EARLYYEARS\",VLOOKUP(N190,Rates!$A:$X,24,0),N190)","v":"3021003IDACI"},{"$f":"ROUND(IF(AND(OR(M190=\"VA\",M190=\"FREE\",M190=\"ACAD\"),N190=\"DFC\"),S190,S190*VLOOKUP(AU190&VLOOKUP(N190,Rates!A:G,7,0)&VLOOKUP(N190,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},7288.58,0,"10284AUTIDACIMANursery",7288.58,"Original3021003IDACI",{"$f":"VLOOKUP(N190,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N190,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H190=\"RA\",0,IF(AU190=\"C\",VLOOKUP(AU190&VLOOKUP(N190,Rates!A:G,7,0)&VLOOKUP(N190,Rates!A:J,10,0)&VLOOKUP(D190,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU190&VLOOKUP(N190,Rates!A:G,7,0)&VLOOKUP(N190,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S190*IF(W190=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CD190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*3/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CE190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*3/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CF190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*3/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CG190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*3/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CH190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*3/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CI190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*3/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CJ190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*3/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CK190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*3/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ190=1,CA190-SUM(CB190:CL190),IF(LEFT(N190,2)=\"ND\",0,IF(D190=\"Original\",CA190*2/36,CA190/VLOOKUP(D190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151190,"2016-02-01","CK","Original",3022001,{"$f":"VLOOKUP($E191,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E191,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E191,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E191,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E191,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H191=\"MA\",0,VLOOKUP(N191,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E191,Schools!$B:$R,17,0)","v":"FREE"},"AUTIDACI",{"$f":"VLOOKUP(N191,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N191,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E191,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E191,EYDataOriginal1819!$A:$AI,VLOOKUP(N191,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":611.09999999999991},934.98,{"$f":"VLOOKUP(N191,Rates!A$1:W$65573,VLOOKUP(E191,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E191,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N191,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M191=\"VA\",N191=\"DFC\"),0,VLOOKUP(N191,Rates!A:AM,VLOOKUP(H191&LEFT(G191,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022001IDACIAcademy","Original3022001AUTIDACI","3022001AUTIDACI","OriginalAUTIDACI","Original3022001","RAPriAUTIDACI","I013022001","3022001EARLYYEARS","10284Primary","Original3022001EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T191,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T191,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N191,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N191=\"DFC\",0,VLOOKUP(E191,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H191=\"MA\",0,VLOOKUP(AU191&VLOOKUP(N191,Rates!A:G,7,0)&VLOOKUP(N191,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S191*IF(W191=1,0,1))","v":934.98},0,0,0,0,0,233.75,233.74,233.75,233.74,0,0,0,{"$f":"VLOOKUP(N191,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E191&IF(O191=\"EARLYYEARS\",VLOOKUP(N191,Rates!$A:$X,24,0),N191)","v":"3022001IDACI"},{"$f":"ROUND(IF(AND(OR(M191=\"VA\",M191=\"FREE\",M191=\"ACAD\"),N191=\"DFC\"),S191,S191*VLOOKUP(AU191&VLOOKUP(N191,Rates!A:G,7,0)&VLOOKUP(N191,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIRAPrimary",934.98,"Original3022001IDACI",{"$f":"VLOOKUP(N191,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N191,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H191=\"RA\",0,IF(AU191=\"C\",VLOOKUP(AU191&VLOOKUP(N191,Rates!A:G,7,0)&VLOOKUP(N191,Rates!A:J,10,0)&VLOOKUP(D191,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU191&VLOOKUP(N191,Rates!A:G,7,0)&VLOOKUP(N191,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S191*IF(W191=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CD191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*3/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CE191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*3/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CF191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*3/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CG191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*3/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CH191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*3/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CI191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*3/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CJ191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*3/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CK191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*3/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ191=1,CA191-SUM(CB191:CL191),IF(LEFT(N191,2)=\"ND\",0,IF(D191=\"Original\",CA191*2/36,CA191/VLOOKUP(D191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151191,"2016-02-01","CK","Original",3022002,{"$f":"VLOOKUP($E192,Schools!$B:$L,2,0)","v":"Barnfield School"},{"$f":"VLOOKUP($E192,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E192,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E192,Schools!$B:$L,11,0)","v":400005},{"$f":"VLOOKUP($E192,Schools!$B:$Z,12,0)","v":10044},{"$f":"IF(H192=\"MA\",0,VLOOKUP(N192,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E192,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N192,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N192,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E192,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E192,EYDataOriginal1819!$A:$AI,VLOOKUP(N192,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2433.0428571428565},3722.56,{"$f":"VLOOKUP(N192,Rates!A$1:W$65573,VLOOKUP(E192,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E192,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N192,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M192=\"VA\",N192=\"DFC\"),0,VLOOKUP(N192,Rates!A:AM,VLOOKUP(H192&LEFT(G192,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022002IDACID","Original3022002AUTIDACI","3022002AUTIDACI","OriginalAUTIDACI","Original3022002","MAPriAUTIDACI","I013022002","3022002EARLYYEARS","10284Primary","Original3022002EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T192,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T192,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N192,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N192=\"DFC\",0,VLOOKUP(E192,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H192=\"MA\",0,VLOOKUP(AU192&VLOOKUP(N192,Rates!A:G,7,0)&VLOOKUP(N192,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S192*IF(W192=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N192,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E192&IF(O192=\"EARLYYEARS\",VLOOKUP(N192,Rates!$A:$X,24,0),N192)","v":"3022002IDACI"},{"$f":"ROUND(IF(AND(OR(M192=\"VA\",M192=\"FREE\",M192=\"ACAD\"),N192=\"DFC\"),S192,S192*VLOOKUP(AU192&VLOOKUP(N192,Rates!A:G,7,0)&VLOOKUP(N192,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",3722.56,"Original3022002IDACI",{"$f":"VLOOKUP(N192,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N192,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H192=\"RA\",0,IF(AU192=\"C\",VLOOKUP(AU192&VLOOKUP(N192,Rates!A:G,7,0)&VLOOKUP(N192,Rates!A:J,10,0)&VLOOKUP(D192,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU192&VLOOKUP(N192,Rates!A:G,7,0)&VLOOKUP(N192,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S192*IF(W192=1,0,1))","v":3722.56},413.62,310.20999999999998,310.20999999999998,{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CD192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*3/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":310.20999999999998},{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CE192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*3/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":310.20999999999998},{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CF192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*3/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":310.20999999999998},{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CG192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*3/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":310.20999999999998},{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CH192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*3/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":310.20999999999998},{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CI192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*3/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":310.20999999999998},{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CJ192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*3/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":310.20999999999998},{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CK192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*3/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":310.20999999999998},{"$f":"ROUND(IF(BZ192=1,CA192-SUM(CB192:CL192),IF(LEFT(N192,2)=\"ND\",0,IF(D192=\"Original\",CA192*2/36,CA192/VLOOKUP(D192,PayLookup!$M$10:$N$22,2,0)))),2)","v":206.81}]
[20151192,"2016-02-01","CK","Original",3022003,{"$f":"VLOOKUP($E193,Schools!$B:$L,2,0)","v":"Bell Lane Primary School"},{"$f":"VLOOKUP($E193,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E193,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E193,Schools!$B:$L,11,0)","v":400051},{"$f":"VLOOKUP($E193,Schools!$B:$Z,12,0)","v":10045},{"$f":"IF(H193=\"MA\",0,VLOOKUP(N193,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E193,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N193,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N193,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E193,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E193,EYDataOriginal1819!$A:$AI,VLOOKUP(N193,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1245.5742857142861},1905.73,{"$f":"VLOOKUP(N193,Rates!A$1:W$65573,VLOOKUP(E193,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E193,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N193,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M193=\"VA\",N193=\"DFC\"),0,VLOOKUP(N193,Rates!A:AM,VLOOKUP(H193&LEFT(G193,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022003IDACIA","Original3022003AUTIDACI","3022003AUTIDACI","OriginalAUTIDACI","Original3022003","MAPriAUTIDACI","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T193,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T193,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N193,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N193=\"DFC\",0,VLOOKUP(E193,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H193=\"MA\",0,VLOOKUP(AU193&VLOOKUP(N193,Rates!A:G,7,0)&VLOOKUP(N193,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S193*IF(W193=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N193,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E193&IF(O193=\"EARLYYEARS\",VLOOKUP(N193,Rates!$A:$X,24,0),N193)","v":"3022003IDACI"},{"$f":"ROUND(IF(AND(OR(M193=\"VA\",M193=\"FREE\",M193=\"ACAD\"),N193=\"DFC\"),S193,S193*VLOOKUP(AU193&VLOOKUP(N193,Rates!A:G,7,0)&VLOOKUP(N193,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1905.73,0,"10284AUTIDACIMAPrimary",1905.73,"Original3022003IDACI",{"$f":"VLOOKUP(N193,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N193,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H193=\"RA\",0,IF(AU193=\"C\",VLOOKUP(AU193&VLOOKUP(N193,Rates!A:G,7,0)&VLOOKUP(N193,Rates!A:J,10,0)&VLOOKUP(D193,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU193&VLOOKUP(N193,Rates!A:G,7,0)&VLOOKUP(N193,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S193*IF(W193=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CD193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*3/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CE193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*3/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CF193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*3/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CG193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*3/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CH193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*3/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CI193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*3/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CJ193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*3/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CK193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*3/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ193=1,CA193-SUM(CB193:CL193),IF(LEFT(N193,2)=\"ND\",0,IF(D193=\"Original\",CA193*2/36,CA193/VLOOKUP(D193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151193,"2016-02-01","CK","Original",3022004,{"$f":"VLOOKUP($E194,Schools!$B:$L,2,0)","v":"Rimon Jewish Primary School"},{"$f":"VLOOKUP($E194,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E194,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E194,Schools!$B:$L,11,0)","v":155029},{"$f":"VLOOKUP($E194,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H194=\"MA\",0,VLOOKUP(N194,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E194,Schools!$B:$R,17,0)","v":"FREE"},"AUTIDACI",{"$f":"VLOOKUP(N194,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N194,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E194,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E194,EYDataOriginal1819!$A:$AI,VLOOKUP(N194,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},{"$f":"ROUND(IF(Q194=\"Various\",P194*R194,P194*Q194*R194),2)","v":0},{"$f":"VLOOKUP(N194,Rates!A$1:W$65573,VLOOKUP(E194,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E194,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N194,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M194=\"VA\",N194=\"DFC\"),0,VLOOKUP(N194,Rates!A:AM,VLOOKUP(H194&LEFT(G194,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W194=1,$S194*AN194,0),2)","v":0},{"$f":"ROUND(IF($W194=1,$S194*AO194,0)-X194,2)","v":0},{"$f":"ROUND(IF($W194=1,$S194*AP194,0)-X194-Y194,2)","v":0},{"$f":"ROUND(IF($W194=1,$S194*AQ194,0)-X194-Y194-Z194,2)","v":0},{"$f":"K194*S194","v":0},{"$f":"IF(O194=\"EARLYYEARS\",LEFT(N194,3),0)","v":"AUT"},{"$f":"BK194&AU194","v":"3022004IDACIAcademy"},{"$f":"D194&E194&N194","v":"Original3022004AUTIDACI"},{"$f":"E194&N194","v":"3022004AUTIDACI"},{"$f":"D194&N194","v":"OriginalAUTIDACI"},{"$f":"D194&E194","v":"Original3022004"},{"$f":"H194&LEFT(G194,3)&N194","v":"RAPriAUTIDACI"},{"$f":"V194&E194","v":"I013022004"},{"$f":"E194&O194","v":"3022004EARLYYEARS"},{"$f":"T194&G194","v":"10284Primary"},{"$f":"D194&E194&O194","v":"Original3022004EARLYYEARS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T194,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T194,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N194,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N194=\"DFC\",0,VLOOKUP(E194,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H194=\"MA\",0,VLOOKUP(AU194&VLOOKUP(N194,Rates!A:G,7,0)&VLOOKUP(N194,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S194*IF(W194=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N194,2)=\"ND\",AV194,AV194*BV194/BS194)*IF(OR(BU194=\"RAAUT\",BU194=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N194,2)=\"ND\",0,(($AV194*(3+BV194)/$BS194)-AW194)*IF(OR(BU194=\"RAAUT\",BU194=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N194,2)=\"ND\",0,($AV194*(6+BV194)/$BS194)-SUM(AW194:AX194))*IF(OR(BU194=\"RAAUT\",BU194=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N194,2)=\"ND\",0,($AV194*(9+BV194)/$BS194)-SUM(AW194:AY194))*IF(OR(BU194=\"RAAUT\",BU194=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N194,2)=\"ND\",0,($AV194*(12+BV194)/$BS194)-SUM(AW194:AZ194))*IF(OR(BU194=\"RAAUT\",BU194=\"RASPR\",BU194=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N194,2)=\"ND\",0,$AV194*(15+BV194-BW194)/$BS194-SUM(AW194:BA194))*IF(OR(BU194=\"RASPR\",BU194=\"RASUM\",E194=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N194,2)=\"ND\",0,($AV194*(18+BV194-BW194)/$BS194)-SUM(AW194:BB194))*IF(OR(BU194=\"RASPR\",BU194=\"RASUM\",E194=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N194,2)=\"ND\",0,($AV194*(21+BV194-BW194)/$BS194)-SUM(AW194:BC194))*IF(OR(BU194=\"RASPR\",BU194=\"RASUM\",E194=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N194,2)=\"ND\",0,($AV194*(24+BV194-BW194)/$BS194)-SUM(AW194:BD194))*IF(OR(BU194=\"RASPR\",BU194=\"RASUM\",E194=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N194,2)=\"ND\",0,($AV194*(27+BV194-BX194)/$BS194)-SUM(AW194:BE194))*IF(OR(BU194=\"RAaut\",BU194=\"RASUM\",E194=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N194,2)=\"ND\",0,($AV194*(30+BV194-BX194)/$BS194)-SUM(AW194:BF194))*IF(OR(BU194=\"RAaut\",BU194=\"RASUM\",E194=3025403),0,1),2)","v":0},{"$f":"ROUND(AV194-SUM(AW194:BG194),2)","v":0},{"$f":"VLOOKUP(N194,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E194&IF(O194=\"EARLYYEARS\",VLOOKUP(N194,Rates!$A:$X,24,0),N194)","v":"3022004IDACI"},{"$f":"ROUND(IF(AND(OR(M194=\"VA\",M194=\"FREE\",M194=\"ACAD\"),N194=\"DFC\"),S194,S194*VLOOKUP(AU194&VLOOKUP(N194,Rates!A:G,7,0)&VLOOKUP(N194,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N194=\"DFC\",W194=0),0,IF(AND(AU194=\"A\",W194=0),S194,IF(AND(AU194=\"C\",W194=1),0,IF(AND(AU194=\"C\",W194=0,LEFT(N194,2)<>\"ND\",D194=\"Original\"),S194*0.8,0)))),2)","v":0},{"$f":"ROUND(S194-SUM(X194:AA194)-SUM(AW194:BH194)-BM194-BL194-BJ194-SUM(CB194:CM194),0)","v":0},{"$f":"T194&N194&H194&G194","v":"10284AUTIDACIRAPrimary"},{"$f":"S194-BL194","v":0},{"$f":"D194&BK194","v":"Original3022004IDACI"},{"$f":"VLOOKUP(N194,Rates!$A:$AO,41,0)","v":"Estimate"},{"$f":"IF(OR(BU194=\"RASUM\",BU194=\"RAAUT\"),12,IF(BU194=\"RASPR\",9,IF(E194=3025403,15,36)))","v":12},{"$f":"IF(K194=1,S194-SUM(X194:AB194)-SUM(AW194:BH194)-BJ194-BM194,0)","v":0},{"$f":"H194&AC194","v":"RAAUT"},{"$f":"IF(OR(AU194=\"Academy\",E194=3025403),3,4)","v":3},{"$f":"IF(BU194=\"RAAUT\",15,0)","v":15},{"$f":"IF(BU194=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N194,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H194=\"RA\",0,IF(AU194=\"C\",VLOOKUP(AU194&VLOOKUP(N194,Rates!A:G,7,0)&VLOOKUP(N194,Rates!A:J,10,0)&VLOOKUP(D194,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU194&VLOOKUP(N194,Rates!A:G,7,0)&VLOOKUP(N194,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S194*IF(W194=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ194=1,CA194-CB194,IF(LEFT(N194,2)=\"ND\",0,CA194*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CC194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/10))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CD194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CE194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CF194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CG194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CH194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CI194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CJ194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CK194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*3/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ194=1,CA194-SUM(CB194:CL194),IF(LEFT(N194,2)=\"ND\",0,IF(D194=\"Original\",CA194*2/36,CA194/VLOOKUP(D194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A194+1","v":20151194},"2016-02-01","CK","Original",3022008,{"$f":"VLOOKUP($E195,Schools!$B:$L,2,0)","v":"Brookland Infant  & Nursery School"},{"$f":"VLOOKUP($E195,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E195,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E195,Schools!$B:$L,11,0)","v":400057},{"$f":"VLOOKUP($E195,Schools!$B:$Z,12,0)","v":10047},{"$f":"IF(H195=\"MA\",0,VLOOKUP(N195,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E195,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N195,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N195,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E195,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E195,EYDataOriginal1819!$A:$AI,VLOOKUP(N195,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1243.4142857142856},1902.42,{"$f":"VLOOKUP(N195,Rates!A$1:W$65573,VLOOKUP(E195,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E195,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N195,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M195=\"VA\",N195=\"DFC\"),0,VLOOKUP(N195,Rates!A:AM,VLOOKUP(H195&LEFT(G195,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022008IDACIA","Original3022008AUTIDACI","3022008AUTIDACI","OriginalAUTIDACI","Original3022008","MAPriAUTIDACI","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T195,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T195,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N195,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N195=\"DFC\",0,VLOOKUP(E195,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H195=\"MA\",0,VLOOKUP(AU195&VLOOKUP(N195,Rates!A:G,7,0)&VLOOKUP(N195,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S195*IF(W195=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N195,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E195&IF(O195=\"EARLYYEARS\",VLOOKUP(N195,Rates!$A:$X,24,0),N195)","v":"3022008IDACI"},{"$f":"ROUND(IF(AND(OR(M195=\"VA\",M195=\"FREE\",M195=\"ACAD\"),N195=\"DFC\"),S195,S195*VLOOKUP(AU195&VLOOKUP(N195,Rates!A:G,7,0)&VLOOKUP(N195,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1902.42,0,"10284AUTIDACIMAPrimary",1902.42,"Original3022008IDACI",{"$f":"VLOOKUP(N195,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N195,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H195=\"RA\",0,IF(AU195=\"C\",VLOOKUP(AU195&VLOOKUP(N195,Rates!A:G,7,0)&VLOOKUP(N195,Rates!A:J,10,0)&VLOOKUP(D195,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU195&VLOOKUP(N195,Rates!A:G,7,0)&VLOOKUP(N195,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S195*IF(W195=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N195,2)=\"ND\",CA195,(CA195*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CD195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*3/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CE195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*3/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CF195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*3/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CG195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*3/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CH195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*3/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CI195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*3/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CJ195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*3/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CK195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*3/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ195=1,CA195-SUM(CB195:CL195),IF(LEFT(N195,2)=\"ND\",0,IF(D195=\"Original\",CA195*2/36,CA195/VLOOKUP(D195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151195,"2016-02-01","CK","Original",3022009,{"$f":"VLOOKUP($E196,Schools!$B:$L,2,0)","v":"Brunswick Park Primary & Nursery School"},{"$f":"VLOOKUP($E196,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E196,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E196,Schools!$B:$L,11,0)","v":400061},{"$f":"VLOOKUP($E196,Schools!$B:$Z,12,0)","v":10048},{"$f":"IF(H196=\"MA\",0,VLOOKUP(N196,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E196,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N196,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N196,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E196,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E196,EYDataOriginal1819!$A:$AI,VLOOKUP(N196,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1814.3014285714285},2775.88,{"$f":"VLOOKUP(N196,Rates!A$1:W$65573,VLOOKUP(E196,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E196,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N196,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M196=\"VA\",N196=\"DFC\"),0,VLOOKUP(N196,Rates!A:AM,VLOOKUP(H196&LEFT(G196,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022009IDACIA","Original3022009AUTIDACI","3022009AUTIDACI","OriginalAUTIDACI","Original3022009","MAPriAUTIDACI","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T196,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T196,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N196,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N196=\"DFC\",0,VLOOKUP(E196,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H196=\"MA\",0,VLOOKUP(AU196&VLOOKUP(N196,Rates!A:G,7,0)&VLOOKUP(N196,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S196*IF(W196=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N196,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E196&IF(O196=\"EARLYYEARS\",VLOOKUP(N196,Rates!$A:$X,24,0),N196)","v":"3022009IDACI"},{"$f":"ROUND(IF(AND(OR(M196=\"VA\",M196=\"FREE\",M196=\"ACAD\"),N196=\"DFC\"),S196,S196*VLOOKUP(AU196&VLOOKUP(N196,Rates!A:G,7,0)&VLOOKUP(N196,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2775.88,0,"10284AUTIDACIMAPrimary",2775.88,"Original3022009IDACI",{"$f":"VLOOKUP(N196,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N196,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H196=\"RA\",0,IF(AU196=\"C\",VLOOKUP(AU196&VLOOKUP(N196,Rates!A:G,7,0)&VLOOKUP(N196,Rates!A:J,10,0)&VLOOKUP(D196,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU196&VLOOKUP(N196,Rates!A:G,7,0)&VLOOKUP(N196,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S196*IF(W196=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CD196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*3/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CE196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*3/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CF196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*3/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CG196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*3/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CH196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*3/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CI196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*3/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CJ196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*3/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CK196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*3/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ196=1,CA196-SUM(CB196:CL196),IF(LEFT(N196,2)=\"ND\",0,IF(D196=\"Original\",CA196*2/36,CA196/VLOOKUP(D196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151196,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E197,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E197,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E197,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E197,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E197,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H197=\"MA\",0,VLOOKUP(N197,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E197,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N197,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N197,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E197,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E197,EYDataOriginal1819!$A:$AI,VLOOKUP(N197,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1957.6928571428575},2995.27,{"$f":"VLOOKUP(N197,Rates!A$1:W$65573,VLOOKUP(E197,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E197,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N197,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M197=\"VA\",N197=\"DFC\"),0,VLOOKUP(N197,Rates!A:AM,VLOOKUP(H197&LEFT(G197,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022010IDACIA","Original3022010AUTIDACI","3022010AUTIDACI","OriginalAUTIDACI","Original3022010","MAPriAUTIDACI","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T197,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T197,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N197,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N197=\"DFC\",0,VLOOKUP(E197,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H197=\"MA\",0,VLOOKUP(AU197&VLOOKUP(N197,Rates!A:G,7,0)&VLOOKUP(N197,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S197*IF(W197=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N197,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E197&IF(O197=\"EARLYYEARS\",VLOOKUP(N197,Rates!$A:$X,24,0),N197)","v":"3022010IDACI"},{"$f":"ROUND(IF(AND(OR(M197=\"VA\",M197=\"FREE\",M197=\"ACAD\"),N197=\"DFC\"),S197,S197*VLOOKUP(AU197&VLOOKUP(N197,Rates!A:G,7,0)&VLOOKUP(N197,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2995.27,0,"10284AUTIDACIMAPrimary",2995.27,"Original3022010IDACI",{"$f":"VLOOKUP(N197,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N197,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H197=\"RA\",0,IF(AU197=\"C\",VLOOKUP(AU197&VLOOKUP(N197,Rates!A:G,7,0)&VLOOKUP(N197,Rates!A:J,10,0)&VLOOKUP(D197,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU197&VLOOKUP(N197,Rates!A:G,7,0)&VLOOKUP(N197,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S197*IF(W197=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CD197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*3/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CE197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*3/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CF197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*3/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CG197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*3/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CH197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*3/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CI197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*3/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CJ197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*3/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CK197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*3/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ197=1,CA197-SUM(CB197:CL197),IF(LEFT(N197,2)=\"ND\",0,IF(D197=\"Original\",CA197*2/36,CA197/VLOOKUP(D197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151197,"2016-02-01","CK","Original",3022014,{"$f":"VLOOKUP($E198,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E198,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E198,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E198,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E198,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H198=\"MA\",0,VLOOKUP(N198,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E198,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N198,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N198,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E198,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E198,EYDataOriginal1819!$A:$AI,VLOOKUP(N198,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2624.6571428571433},4015.73,{"$f":"VLOOKUP(N198,Rates!A$1:W$65573,VLOOKUP(E198,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E198,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N198,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M198=\"VA\",N198=\"DFC\"),0,VLOOKUP(N198,Rates!A:AM,VLOOKUP(H198&LEFT(G198,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022014IDACIA","Original3022014AUTIDACI","3022014AUTIDACI","OriginalAUTIDACI","Original3022014","MAPriAUTIDACI","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T198,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T198,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N198,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N198=\"DFC\",0,VLOOKUP(E198,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H198=\"MA\",0,VLOOKUP(AU198&VLOOKUP(N198,Rates!A:G,7,0)&VLOOKUP(N198,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S198*IF(W198=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N198,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E198&IF(O198=\"EARLYYEARS\",VLOOKUP(N198,Rates!$A:$X,24,0),N198)","v":"3022014IDACI"},{"$f":"ROUND(IF(AND(OR(M198=\"VA\",M198=\"FREE\",M198=\"ACAD\"),N198=\"DFC\"),S198,S198*VLOOKUP(AU198&VLOOKUP(N198,Rates!A:G,7,0)&VLOOKUP(N198,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},4015.73,0,"10284AUTIDACIMAPrimary",4015.73,"Original3022014IDACI",{"$f":"VLOOKUP(N198,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N198,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H198=\"RA\",0,IF(AU198=\"C\",VLOOKUP(AU198&VLOOKUP(N198,Rates!A:G,7,0)&VLOOKUP(N198,Rates!A:J,10,0)&VLOOKUP(D198,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU198&VLOOKUP(N198,Rates!A:G,7,0)&VLOOKUP(N198,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S198*IF(W198=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CD198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*3/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CE198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*3/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CF198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*3/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CG198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*3/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CH198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*3/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CI198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*3/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CJ198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*3/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CK198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*3/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ198=1,CA198-SUM(CB198:CL198),IF(LEFT(N198,2)=\"ND\",0,IF(D198=\"Original\",CA198*2/36,CA198/VLOOKUP(D198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151198,"2016-02-01","CK","Original",3022015,{"$f":"VLOOKUP($E199,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E199,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E199,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E199,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E199,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H199=\"MA\",0,VLOOKUP(N199,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E199,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N199,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N199,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E199,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E199,EYDataOriginal1819!$A:$AI,VLOOKUP(N199,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1925.065714285714},2945.35,{"$f":"VLOOKUP(N199,Rates!A$1:W$65573,VLOOKUP(E199,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E199,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N199,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M199=\"VA\",N199=\"DFC\"),0,VLOOKUP(N199,Rates!A:AM,VLOOKUP(H199&LEFT(G199,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022015IDACIA","Original3022015AUTIDACI","3022015AUTIDACI","OriginalAUTIDACI","Original3022015","MAPriAUTIDACI","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T199,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T199,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N199,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N199=\"DFC\",0,VLOOKUP(E199,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H199=\"MA\",0,VLOOKUP(AU199&VLOOKUP(N199,Rates!A:G,7,0)&VLOOKUP(N199,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S199*IF(W199=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N199,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E199&IF(O199=\"EARLYYEARS\",VLOOKUP(N199,Rates!$A:$X,24,0),N199)","v":"3022015IDACI"},{"$f":"ROUND(IF(AND(OR(M199=\"VA\",M199=\"FREE\",M199=\"ACAD\"),N199=\"DFC\"),S199,S199*VLOOKUP(AU199&VLOOKUP(N199,Rates!A:G,7,0)&VLOOKUP(N199,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2945.35,0,"10284AUTIDACIMAPrimary",2945.35,"Original3022015IDACI",{"$f":"VLOOKUP(N199,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N199,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H199=\"RA\",0,IF(AU199=\"C\",VLOOKUP(AU199&VLOOKUP(N199,Rates!A:G,7,0)&VLOOKUP(N199,Rates!A:J,10,0)&VLOOKUP(D199,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU199&VLOOKUP(N199,Rates!A:G,7,0)&VLOOKUP(N199,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S199*IF(W199=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CD199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*3/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CE199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*3/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CF199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*3/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CG199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*3/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CH199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*3/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CI199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*3/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CJ199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*3/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CK199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*3/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ199=1,CA199-SUM(CB199:CL199),IF(LEFT(N199,2)=\"ND\",0,IF(D199=\"Original\",CA199*2/36,CA199/VLOOKUP(D199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151199,"2016-02-01","CK","Original",3022019,{"$f":"VLOOKUP($E200,Schools!$B:$L,2,0)","v":"Deansbrook Infant School"},{"$f":"VLOOKUP($E200,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E200,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E200,Schools!$B:$L,11,0)","v":400036},{"$f":"VLOOKUP($E200,Schools!$B:$Z,12,0)","v":10059},{"$f":"IF(H200=\"MA\",0,VLOOKUP(N200,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E200,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N200,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N200,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E200,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E200,EYDataOriginal1819!$A:$AI,VLOOKUP(N200,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2291.8285714285712},3506.5,{"$f":"VLOOKUP(N200,Rates!A$1:W$65573,VLOOKUP(E200,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E200,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N200,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M200=\"VA\",N200=\"DFC\"),0,VLOOKUP(N200,Rates!A:AM,VLOOKUP(H200&LEFT(G200,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022019IDACIA","Original3022019AUTIDACI","3022019AUTIDACI","OriginalAUTIDACI","Original3022019","MAPriAUTIDACI","I013022019","3022019EARLYYEARS","10284Primary","Original3022019EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T200,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T200,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N200,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N200=\"DFC\",0,VLOOKUP(E200,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H200=\"MA\",0,VLOOKUP(AU200&VLOOKUP(N200,Rates!A:G,7,0)&VLOOKUP(N200,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S200*IF(W200=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N200,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E200&IF(O200=\"EARLYYEARS\",VLOOKUP(N200,Rates!$A:$X,24,0),N200)","v":"3022019IDACI"},{"$f":"ROUND(IF(AND(OR(M200=\"VA\",M200=\"FREE\",M200=\"ACAD\"),N200=\"DFC\"),S200,S200*VLOOKUP(AU200&VLOOKUP(N200,Rates!A:G,7,0)&VLOOKUP(N200,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3506.5,0,"10284AUTIDACIMAPrimary",3506.5,"Original3022019IDACI",{"$f":"VLOOKUP(N200,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N200,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H200=\"RA\",0,IF(AU200=\"C\",VLOOKUP(AU200&VLOOKUP(N200,Rates!A:G,7,0)&VLOOKUP(N200,Rates!A:J,10,0)&VLOOKUP(D200,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU200&VLOOKUP(N200,Rates!A:G,7,0)&VLOOKUP(N200,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S200*IF(W200=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CD200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*3/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CE200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*3/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CF200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*3/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CG200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*3/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CH200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*3/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CI200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*3/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CJ200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*3/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CK200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*3/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ200=1,CA200-SUM(CB200:CL200),IF(LEFT(N200,2)=\"ND\",0,IF(D200=\"Original\",CA200*2/36,CA200/VLOOKUP(D200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151200,"2016-02-01","CK","Original",3022020,{"$f":"VLOOKUP($E201,Schools!$B:$L,2,0)","v":"Alma Primary"},{"$f":"VLOOKUP($E201,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E201,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E201,Schools!$B:$L,11,0)","v":156270},{"$f":"VLOOKUP($E201,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H201=\"MA\",0,VLOOKUP(N201,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E201,Schools!$B:$R,17,0)","v":"FREE"},"AUTIDACI",{"$f":"VLOOKUP(N201,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N201,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E201,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E201,EYDataOriginal1819!$A:$AI,VLOOKUP(N201,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N201,Rates!A$1:W$65573,VLOOKUP(E201,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E201,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N201,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M201=\"VA\",N201=\"DFC\"),0,VLOOKUP(N201,Rates!A:AM,VLOOKUP(H201&LEFT(G201,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022020IDACIAcademy","Original3022020AUTIDACI","3022020AUTIDACI","OriginalAUTIDACI","Original3022020","RAPriAUTIDACI","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T201,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T201,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N201,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N201=\"DFC\",0,VLOOKUP(E201,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H201=\"MA\",0,VLOOKUP(AU201&VLOOKUP(N201,Rates!A:G,7,0)&VLOOKUP(N201,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S201*IF(W201=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N201,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E201&IF(O201=\"EARLYYEARS\",VLOOKUP(N201,Rates!$A:$X,24,0),N201)","v":"3022020IDACI"},{"$f":"ROUND(IF(AND(OR(M201=\"VA\",M201=\"FREE\",M201=\"ACAD\"),N201=\"DFC\"),S201,S201*VLOOKUP(AU201&VLOOKUP(N201,Rates!A:G,7,0)&VLOOKUP(N201,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIRAPrimary",0,"Original3022020IDACI",{"$f":"VLOOKUP(N201,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N201,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H201=\"RA\",0,IF(AU201=\"C\",VLOOKUP(AU201&VLOOKUP(N201,Rates!A:G,7,0)&VLOOKUP(N201,Rates!A:J,10,0)&VLOOKUP(D201,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU201&VLOOKUP(N201,Rates!A:G,7,0)&VLOOKUP(N201,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S201*IF(W201=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CD201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*3/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CE201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*3/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CF201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*3/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CG201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*3/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CH201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*3/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CI201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*3/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CJ201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*3/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CK201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*3/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ201=1,CA201-SUM(CB201:CL201),IF(LEFT(N201,2)=\"ND\",0,IF(D201=\"Original\",CA201*2/36,CA201/VLOOKUP(D201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151201,"2016-02-01","CK","Original",3022021,{"$f":"VLOOKUP($E202,Schools!$B:$L,2,0)","v":"Dollis Infant School"},{"$f":"VLOOKUP($E202,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E202,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E202,Schools!$B:$L,11,0)","v":400042},{"$f":"VLOOKUP($E202,Schools!$B:$Z,12,0)","v":10061},{"$f":"IF(H202=\"MA\",0,VLOOKUP(N202,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E202,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N202,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N202,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E202,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E202,EYDataOriginal1819!$A:$AI,VLOOKUP(N202,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1307.9357142857139},2001.14,{"$f":"VLOOKUP(N202,Rates!A$1:W$65573,VLOOKUP(E202,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E202,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N202,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M202=\"VA\",N202=\"DFC\"),0,VLOOKUP(N202,Rates!A:AM,VLOOKUP(H202&LEFT(G202,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022021IDACIA","Original3022021AUTIDACI","3022021AUTIDACI","OriginalAUTIDACI","Original3022021","MAPriAUTIDACI","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T202,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T202,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N202,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N202=\"DFC\",0,VLOOKUP(E202,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H202=\"MA\",0,VLOOKUP(AU202&VLOOKUP(N202,Rates!A:G,7,0)&VLOOKUP(N202,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S202*IF(W202=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N202,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E202&IF(O202=\"EARLYYEARS\",VLOOKUP(N202,Rates!$A:$X,24,0),N202)","v":"3022021IDACI"},{"$f":"ROUND(IF(AND(OR(M202=\"VA\",M202=\"FREE\",M202=\"ACAD\"),N202=\"DFC\"),S202,S202*VLOOKUP(AU202&VLOOKUP(N202,Rates!A:G,7,0)&VLOOKUP(N202,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2001.14,0,"10284AUTIDACIMAPrimary",2001.14,"Original3022021IDACI",{"$f":"VLOOKUP(N202,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N202,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H202=\"RA\",0,IF(AU202=\"C\",VLOOKUP(AU202&VLOOKUP(N202,Rates!A:G,7,0)&VLOOKUP(N202,Rates!A:J,10,0)&VLOOKUP(D202,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU202&VLOOKUP(N202,Rates!A:G,7,0)&VLOOKUP(N202,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S202*IF(W202=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CD202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*3/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CE202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*3/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CF202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*3/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CG202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*3/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CH202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*3/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CI202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*3/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CJ202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*3/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CK202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*3/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ202=1,CA202-SUM(CB202:CL202),IF(LEFT(N202,2)=\"ND\",0,IF(D202=\"Original\",CA202*2/36,CA202/VLOOKUP(D202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151202,"2016-02-01","CK","Original",3022023,{"$f":"VLOOKUP($E203,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E203,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E203,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E203,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E203,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H203=\"MA\",0,VLOOKUP(N203,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E203,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N203,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N203,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E203,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E203,EYDataOriginal1819!$A:$AI,VLOOKUP(N203,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2687.4642857142867},4111.82,{"$f":"VLOOKUP(N203,Rates!A$1:W$65573,VLOOKUP(E203,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E203,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N203,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M203=\"VA\",N203=\"DFC\"),0,VLOOKUP(N203,Rates!A:AM,VLOOKUP(H203&LEFT(G203,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022023IDACIC","Original3022023AUTIDACI","3022023AUTIDACI","OriginalAUTIDACI","Original3022023","MAPriAUTIDACI","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T203,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T203,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N203,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N203=\"DFC\",0,VLOOKUP(E203,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H203=\"MA\",0,VLOOKUP(AU203&VLOOKUP(N203,Rates!A:G,7,0)&VLOOKUP(N203,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S203*IF(W203=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N203,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E203&IF(O203=\"EARLYYEARS\",VLOOKUP(N203,Rates!$A:$X,24,0),N203)","v":"3022023IDACI"},{"$f":"ROUND(IF(AND(OR(M203=\"VA\",M203=\"FREE\",M203=\"ACAD\"),N203=\"DFC\"),S203,S203*VLOOKUP(AU203&VLOOKUP(N203,Rates!A:G,7,0)&VLOOKUP(N203,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3289.46,0,"10284AUTIDACIMAPrimary",4111.82,"Original3022023IDACI",{"$f":"VLOOKUP(N203,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N203,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H203=\"RA\",0,IF(AU203=\"C\",VLOOKUP(AU203&VLOOKUP(N203,Rates!A:G,7,0)&VLOOKUP(N203,Rates!A:J,10,0)&VLOOKUP(D203,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU203&VLOOKUP(N203,Rates!A:G,7,0)&VLOOKUP(N203,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S203*IF(W203=1,0,1))","v":822.36400000000003},91.37,68.53,68.53,{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CD203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*3/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":68.53},{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CE203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*3/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":68.53},{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CF203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*3/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":68.53},{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CG203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*3/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":68.53},{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CH203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*3/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":68.53},{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CI203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*3/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":68.53},{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CJ203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*3/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":68.53},{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CK203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*3/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":68.53},{"$f":"ROUND(IF(BZ203=1,CA203-SUM(CB203:CL203),IF(LEFT(N203,2)=\"ND\",0,IF(D203=\"Original\",CA203*2/36,CA203/VLOOKUP(D203,PayLookup!$M$10:$N$22,2,0)))),2)","v":45.69}]
[20151203,"2016-02-01","CK","Original",3022024,{"$f":"VLOOKUP($E204,Schools!$B:$L,2,0)","v":"Fairway Primary School"},{"$f":"VLOOKUP($E204,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E204,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E204,Schools!$B:$L,11,0)","v":400047},{"$f":"VLOOKUP($E204,Schools!$B:$Z,12,0)","v":10064},{"$f":"IF(H204=\"MA\",0,VLOOKUP(N204,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E204,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N204,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N204,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E204,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E204,EYDataOriginal1819!$A:$AI,VLOOKUP(N204,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2833.187142857143},4334.78,{"$f":"VLOOKUP(N204,Rates!A$1:W$65573,VLOOKUP(E204,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E204,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N204,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M204=\"VA\",N204=\"DFC\"),0,VLOOKUP(N204,Rates!A:AM,VLOOKUP(H204&LEFT(G204,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022024IDACIA","Original3022024AUTIDACI","3022024AUTIDACI","OriginalAUTIDACI","Original3022024","MAPriAUTIDACI","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T204,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T204,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N204,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N204=\"DFC\",0,VLOOKUP(E204,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H204=\"MA\",0,VLOOKUP(AU204&VLOOKUP(N204,Rates!A:G,7,0)&VLOOKUP(N204,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S204*IF(W204=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N204,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E204&IF(O204=\"EARLYYEARS\",VLOOKUP(N204,Rates!$A:$X,24,0),N204)","v":"3022024IDACI"},{"$f":"ROUND(IF(AND(OR(M204=\"VA\",M204=\"FREE\",M204=\"ACAD\"),N204=\"DFC\"),S204,S204*VLOOKUP(AU204&VLOOKUP(N204,Rates!A:G,7,0)&VLOOKUP(N204,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},4334.78,0,"10284AUTIDACIMAPrimary",4334.78,"Original3022024IDACI",{"$f":"VLOOKUP(N204,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N204,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H204=\"RA\",0,IF(AU204=\"C\",VLOOKUP(AU204&VLOOKUP(N204,Rates!A:G,7,0)&VLOOKUP(N204,Rates!A:J,10,0)&VLOOKUP(D204,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU204&VLOOKUP(N204,Rates!A:G,7,0)&VLOOKUP(N204,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S204*IF(W204=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CD204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*3/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CE204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*3/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CF204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*3/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CG204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*3/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CH204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*3/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CI204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*3/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CJ204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*3/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CK204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*3/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ204=1,CA204-SUM(CB204:CL204),IF(LEFT(N204,2)=\"ND\",0,IF(D204=\"Original\",CA204*2/36,CA204/VLOOKUP(D204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151204,"2016-02-01","CK","Original",3022026,{"$f":"VLOOKUP($E205,Schools!$B:$L,2,0)","v":"Frith Manor School"},{"$f":"VLOOKUP($E205,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E205,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E205,Schools!$B:$L,11,0)","v":400082},{"$f":"VLOOKUP($E205,Schools!$B:$Z,12,0)","v":10066},{"$f":"IF(H205=\"MA\",0,VLOOKUP(N205,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E205,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N205,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N205,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E205,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E205,EYDataOriginal1819!$A:$AI,VLOOKUP(N205,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1102.6071428571431},1686.99,{"$f":"VLOOKUP(N205,Rates!A$1:W$65573,VLOOKUP(E205,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E205,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N205,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M205=\"VA\",N205=\"DFC\"),0,VLOOKUP(N205,Rates!A:AM,VLOOKUP(H205&LEFT(G205,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022026IDACIA","Original3022026AUTIDACI","3022026AUTIDACI","OriginalAUTIDACI","Original3022026","MAPriAUTIDACI","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T205,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T205,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N205,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N205=\"DFC\",0,VLOOKUP(E205,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H205=\"MA\",0,VLOOKUP(AU205&VLOOKUP(N205,Rates!A:G,7,0)&VLOOKUP(N205,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S205*IF(W205=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N205,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E205&IF(O205=\"EARLYYEARS\",VLOOKUP(N205,Rates!$A:$X,24,0),N205)","v":"3022026IDACI"},{"$f":"ROUND(IF(AND(OR(M205=\"VA\",M205=\"FREE\",M205=\"ACAD\"),N205=\"DFC\"),S205,S205*VLOOKUP(AU205&VLOOKUP(N205,Rates!A:G,7,0)&VLOOKUP(N205,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1686.99,0,"10284AUTIDACIMAPrimary",1686.99,"Original3022026IDACI",{"$f":"VLOOKUP(N205,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N205,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H205=\"RA\",0,IF(AU205=\"C\",VLOOKUP(AU205&VLOOKUP(N205,Rates!A:G,7,0)&VLOOKUP(N205,Rates!A:J,10,0)&VLOOKUP(D205,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU205&VLOOKUP(N205,Rates!A:G,7,0)&VLOOKUP(N205,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S205*IF(W205=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CD205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*3/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CE205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*3/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CF205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*3/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CG205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*3/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CH205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*3/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CI205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*3/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CJ205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*3/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CK205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*3/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ205=1,CA205-SUM(CB205:CL205),IF(LEFT(N205,2)=\"ND\",0,IF(D205=\"Original\",CA205*2/36,CA205/VLOOKUP(D205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151205,"2016-02-01","CK","Original",3022029,{"$f":"VLOOKUP($E206,Schools!$B:$L,2,0)","v":"Goldbeaters Primary School"},{"$f":"VLOOKUP($E206,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E206,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E206,Schools!$B:$L,11,0)","v":400035},{"$f":"VLOOKUP($E206,Schools!$B:$Z,12,0)","v":10069},{"$f":"IF(H206=\"MA\",0,VLOOKUP(N206,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E206,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N206,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N206,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E206,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E206,EYDataOriginal1819!$A:$AI,VLOOKUP(N206,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":3548.0785714285712},5428.56,{"$f":"VLOOKUP(N206,Rates!A$1:W$65573,VLOOKUP(E206,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E206,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N206,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M206=\"VA\",N206=\"DFC\"),0,VLOOKUP(N206,Rates!A:AM,VLOOKUP(H206&LEFT(G206,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022029IDACIA","Original3022029AUTIDACI","3022029AUTIDACI","OriginalAUTIDACI","Original3022029","MAPriAUTIDACI","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T206,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T206,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N206,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N206=\"DFC\",0,VLOOKUP(E206,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H206=\"MA\",0,VLOOKUP(AU206&VLOOKUP(N206,Rates!A:G,7,0)&VLOOKUP(N206,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S206*IF(W206=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N206,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E206&IF(O206=\"EARLYYEARS\",VLOOKUP(N206,Rates!$A:$X,24,0),N206)","v":"3022029IDACI"},{"$f":"ROUND(IF(AND(OR(M206=\"VA\",M206=\"FREE\",M206=\"ACAD\"),N206=\"DFC\"),S206,S206*VLOOKUP(AU206&VLOOKUP(N206,Rates!A:G,7,0)&VLOOKUP(N206,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},5428.56,0,"10284AUTIDACIMAPrimary",5428.56,"Original3022029IDACI",{"$f":"VLOOKUP(N206,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N206,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H206=\"RA\",0,IF(AU206=\"C\",VLOOKUP(AU206&VLOOKUP(N206,Rates!A:G,7,0)&VLOOKUP(N206,Rates!A:J,10,0)&VLOOKUP(D206,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU206&VLOOKUP(N206,Rates!A:G,7,0)&VLOOKUP(N206,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S206*IF(W206=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CD206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*3/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CE206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*3/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CF206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*3/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CG206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*3/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CH206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*3/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CI206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*3/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CJ206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*3/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CK206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*3/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ206=1,CA206-SUM(CB206:CL206),IF(LEFT(N206,2)=\"ND\",0,IF(D206=\"Original\",CA206*2/36,CA206/VLOOKUP(D206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151206,"2016-02-01","CK","Original",3022031,{"$f":"VLOOKUP($E207,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E207,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E207,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E207,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E207,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H207=\"MA\",0,VLOOKUP(N207,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E207,Schools!$B:$R,17,0)","v":"FOU"},"AUTIDACI",{"$f":"VLOOKUP(N207,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N207,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E207,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E207,EYDataOriginal1819!$A:$AI,VLOOKUP(N207,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1412.7522857142858},2161.5100000000002,{"$f":"VLOOKUP(N207,Rates!A$1:W$65573,VLOOKUP(E207,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E207,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N207,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M207=\"VA\",N207=\"DFC\"),0,VLOOKUP(N207,Rates!A:AM,VLOOKUP(H207&LEFT(G207,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022031IDACIA","Original3022031AUTIDACI","3022031AUTIDACI","OriginalAUTIDACI","Original3022031","MAPriAUTIDACI","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T207,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T207,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N207,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N207=\"DFC\",0,VLOOKUP(E207,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H207=\"MA\",0,VLOOKUP(AU207&VLOOKUP(N207,Rates!A:G,7,0)&VLOOKUP(N207,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S207*IF(W207=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N207,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E207&IF(O207=\"EARLYYEARS\",VLOOKUP(N207,Rates!$A:$X,24,0),N207)","v":"3022031IDACI"},{"$f":"ROUND(IF(AND(OR(M207=\"VA\",M207=\"FREE\",M207=\"ACAD\"),N207=\"DFC\"),S207,S207*VLOOKUP(AU207&VLOOKUP(N207,Rates!A:G,7,0)&VLOOKUP(N207,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2161.5100000000002,0,"10284AUTIDACIMAPrimary",2161.5100000000002,"Original3022031IDACI",{"$f":"VLOOKUP(N207,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N207,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H207=\"RA\",0,IF(AU207=\"C\",VLOOKUP(AU207&VLOOKUP(N207,Rates!A:G,7,0)&VLOOKUP(N207,Rates!A:J,10,0)&VLOOKUP(D207,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU207&VLOOKUP(N207,Rates!A:G,7,0)&VLOOKUP(N207,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S207*IF(W207=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CD207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*3/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CE207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*3/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CF207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*3/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CG207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*3/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CH207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*3/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CI207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*3/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CJ207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*3/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CK207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*3/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ207=1,CA207-SUM(CB207:CL207),IF(LEFT(N207,2)=\"ND\",0,IF(D207=\"Original\",CA207*2/36,CA207/VLOOKUP(D207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151207,"2016-02-01","CK","Original",3022032,{"$f":"VLOOKUP($E208,Schools!$B:$L,2,0)","v":"Holly Park School"},{"$f":"VLOOKUP($E208,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E208,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E208,Schools!$B:$L,11,0)","v":400084},{"$f":"VLOOKUP($E208,Schools!$B:$Z,12,0)","v":10072},{"$f":"IF(H208=\"MA\",0,VLOOKUP(N208,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E208,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N208,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N208,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E208,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E208,EYDataOriginal1819!$A:$AI,VLOOKUP(N208,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2486.4257142857141},3804.23,{"$f":"VLOOKUP(N208,Rates!A$1:W$65573,VLOOKUP(E208,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E208,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N208,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M208=\"VA\",N208=\"DFC\"),0,VLOOKUP(N208,Rates!A:AM,VLOOKUP(H208&LEFT(G208,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022032IDACIA","Original3022032AUTIDACI","3022032AUTIDACI","OriginalAUTIDACI","Original3022032","MAPriAUTIDACI","I013022032","3022032EARLYYEARS","10284Primary","Original3022032EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T208,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T208,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N208,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N208=\"DFC\",0,VLOOKUP(E208,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H208=\"MA\",0,VLOOKUP(AU208&VLOOKUP(N208,Rates!A:G,7,0)&VLOOKUP(N208,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S208*IF(W208=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N208,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E208&IF(O208=\"EARLYYEARS\",VLOOKUP(N208,Rates!$A:$X,24,0),N208)","v":"3022032IDACI"},{"$f":"ROUND(IF(AND(OR(M208=\"VA\",M208=\"FREE\",M208=\"ACAD\"),N208=\"DFC\"),S208,S208*VLOOKUP(AU208&VLOOKUP(N208,Rates!A:G,7,0)&VLOOKUP(N208,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3804.23,0,"10284AUTIDACIMAPrimary",3804.23,"Original3022032IDACI",{"$f":"VLOOKUP(N208,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N208,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H208=\"RA\",0,IF(AU208=\"C\",VLOOKUP(AU208&VLOOKUP(N208,Rates!A:G,7,0)&VLOOKUP(N208,Rates!A:J,10,0)&VLOOKUP(D208,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU208&VLOOKUP(N208,Rates!A:G,7,0)&VLOOKUP(N208,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S208*IF(W208=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CD208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*3/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CE208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*3/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CF208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*3/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CG208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*3/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CH208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*3/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CI208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*3/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CJ208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*3/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CK208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*3/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ208=1,CA208-SUM(CB208:CL208),IF(LEFT(N208,2)=\"ND\",0,IF(D208=\"Original\",CA208*2/36,CA208/VLOOKUP(D208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151208,"2016-02-01","CK","Original",3022036,{"$f":"VLOOKUP($E209,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E209,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E209,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E209,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E209,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H209=\"MA\",0,VLOOKUP(N209,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E209,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N209,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N209,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E209,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E209,EYDataOriginal1819!$A:$AI,VLOOKUP(N209,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1112.1171428571429},1701.54,{"$f":"VLOOKUP(N209,Rates!A$1:W$65573,VLOOKUP(E209,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E209,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N209,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M209=\"VA\",N209=\"DFC\"),0,VLOOKUP(N209,Rates!A:AM,VLOOKUP(H209&LEFT(G209,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022036IDACIA","Original3022036AUTIDACI","3022036AUTIDACI","OriginalAUTIDACI","Original3022036","MAPriAUTIDACI","I013022036","3022036EARLYYEARS","10284Primary","Original3022036EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T209,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T209,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N209,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N209=\"DFC\",0,VLOOKUP(E209,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H209=\"MA\",0,VLOOKUP(AU209&VLOOKUP(N209,Rates!A:G,7,0)&VLOOKUP(N209,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S209*IF(W209=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N209,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E209&IF(O209=\"EARLYYEARS\",VLOOKUP(N209,Rates!$A:$X,24,0),N209)","v":"3022036IDACI"},{"$f":"ROUND(IF(AND(OR(M209=\"VA\",M209=\"FREE\",M209=\"ACAD\"),N209=\"DFC\"),S209,S209*VLOOKUP(AU209&VLOOKUP(N209,Rates!A:G,7,0)&VLOOKUP(N209,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1701.54,0,"10284AUTIDACIMAPrimary",1701.54,"Original3022036IDACI",{"$f":"VLOOKUP(N209,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N209,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H209=\"RA\",0,IF(AU209=\"C\",VLOOKUP(AU209&VLOOKUP(N209,Rates!A:G,7,0)&VLOOKUP(N209,Rates!A:J,10,0)&VLOOKUP(D209,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU209&VLOOKUP(N209,Rates!A:G,7,0)&VLOOKUP(N209,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S209*IF(W209=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CD209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*3/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CE209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*3/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CF209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*3/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CG209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*3/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CH209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*3/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CI209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*3/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CJ209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*3/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CK209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*3/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ209=1,CA209-SUM(CB209:CL209),IF(LEFT(N209,2)=\"ND\",0,IF(D209=\"Original\",CA209*2/36,CA209/VLOOKUP(D209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151209,"2016-02-01","CK","Original",3022037,{"$f":"VLOOKUP($E210,Schools!$B:$L,2,0)","v":"Manorside Primary School"},{"$f":"VLOOKUP($E210,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E210,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E210,Schools!$B:$L,11,0)","v":400030},{"$f":"VLOOKUP($E210,Schools!$B:$Z,12,0)","v":10075},{"$f":"IF(H210=\"MA\",0,VLOOKUP(N210,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E210,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N210,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N210,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E210,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E210,EYDataOriginal1819!$A:$AI,VLOOKUP(N210,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":980.15142857142848},1499.63,{"$f":"VLOOKUP(N210,Rates!A$1:W$65573,VLOOKUP(E210,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E210,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N210,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M210=\"VA\",N210=\"DFC\"),0,VLOOKUP(N210,Rates!A:AM,VLOOKUP(H210&LEFT(G210,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022037IDACIA","Original3022037AUTIDACI","3022037AUTIDACI","OriginalAUTIDACI","Original3022037","MAPriAUTIDACI","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T210,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T210,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N210,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N210=\"DFC\",0,VLOOKUP(E210,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H210=\"MA\",0,VLOOKUP(AU210&VLOOKUP(N210,Rates!A:G,7,0)&VLOOKUP(N210,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S210*IF(W210=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N210,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E210&IF(O210=\"EARLYYEARS\",VLOOKUP(N210,Rates!$A:$X,24,0),N210)","v":"3022037IDACI"},{"$f":"ROUND(IF(AND(OR(M210=\"VA\",M210=\"FREE\",M210=\"ACAD\"),N210=\"DFC\"),S210,S210*VLOOKUP(AU210&VLOOKUP(N210,Rates!A:G,7,0)&VLOOKUP(N210,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1499.63,0,"10284AUTIDACIMAPrimary",1499.63,"Original3022037IDACI",{"$f":"VLOOKUP(N210,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N210,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H210=\"RA\",0,IF(AU210=\"C\",VLOOKUP(AU210&VLOOKUP(N210,Rates!A:G,7,0)&VLOOKUP(N210,Rates!A:J,10,0)&VLOOKUP(D210,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU210&VLOOKUP(N210,Rates!A:G,7,0)&VLOOKUP(N210,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S210*IF(W210=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CD210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*3/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CE210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*3/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CF210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*3/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CG210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*3/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CH210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*3/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CI210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*3/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CJ210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*3/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CK210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*3/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ210=1,CA210-SUM(CB210:CL210),IF(LEFT(N210,2)=\"ND\",0,IF(D210=\"Original\",CA210*2/36,CA210/VLOOKUP(D210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151210,"2016-02-01","CK","Original",3022038,{"$f":"VLOOKUP($E211,Schools!$B:$L,2,0)","v":"Parkfield Primary School"},{"$f":"VLOOKUP($E211,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E211,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E211,Schools!$B:$L,11,0)","v":152217},{"$f":"VLOOKUP($E211,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H211=\"MA\",0,VLOOKUP(N211,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E211,Schools!$B:$R,17,0)","v":"ACAD"},"AUTIDACI",{"$f":"VLOOKUP(N211,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N211,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E211,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E211,EYDataOriginal1819!$A:$AI,VLOOKUP(N211,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1794.0857142857142},2744.95,{"$f":"VLOOKUP(N211,Rates!A$1:W$65573,VLOOKUP(E211,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E211,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N211,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M211=\"VA\",N211=\"DFC\"),0,VLOOKUP(N211,Rates!A:AM,VLOOKUP(H211&LEFT(G211,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022038IDACIAcademy","Original3022038AUTIDACI","3022038AUTIDACI","OriginalAUTIDACI","Original3022038","RAPriAUTIDACI","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T211,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T211,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N211,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N211=\"DFC\",0,VLOOKUP(E211,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H211=\"MA\",0,VLOOKUP(AU211&VLOOKUP(N211,Rates!A:G,7,0)&VLOOKUP(N211,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S211*IF(W211=1,0,1))","v":2744.95},0,0,0,0,0,686.24,686.24,686.23,686.24,0,0,0,{"$f":"VLOOKUP(N211,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E211&IF(O211=\"EARLYYEARS\",VLOOKUP(N211,Rates!$A:$X,24,0),N211)","v":"3022038IDACI"},{"$f":"ROUND(IF(AND(OR(M211=\"VA\",M211=\"FREE\",M211=\"ACAD\"),N211=\"DFC\"),S211,S211*VLOOKUP(AU211&VLOOKUP(N211,Rates!A:G,7,0)&VLOOKUP(N211,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIRAPrimary",2744.95,"Original3022038IDACI",{"$f":"VLOOKUP(N211,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N211,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H211=\"RA\",0,IF(AU211=\"C\",VLOOKUP(AU211&VLOOKUP(N211,Rates!A:G,7,0)&VLOOKUP(N211,Rates!A:J,10,0)&VLOOKUP(D211,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU211&VLOOKUP(N211,Rates!A:G,7,0)&VLOOKUP(N211,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S211*IF(W211=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CD211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*3/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CE211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*3/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CF211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*3/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CG211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*3/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CH211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*3/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CI211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*3/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CJ211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*3/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CK211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*3/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ211=1,CA211-SUM(CB211:CL211),IF(LEFT(N211,2)=\"ND\",0,IF(D211=\"Original\",CA211*2/36,CA211/VLOOKUP(D211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151211,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E212,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E212,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E212,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E212,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E212,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H212=\"MA\",0,VLOOKUP(N212,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E212,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N212,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N212,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E212,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E212,EYDataOriginal1819!$A:$AI,VLOOKUP(N212,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1602.4071428571422},2451.6799999999998,{"$f":"VLOOKUP(N212,Rates!A$1:W$65573,VLOOKUP(E212,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E212,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N212,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M212=\"VA\",N212=\"DFC\"),0,VLOOKUP(N212,Rates!A:AM,VLOOKUP(H212&LEFT(G212,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022045IDACIA","Original3022045AUTIDACI","3022045AUTIDACI","OriginalAUTIDACI","Original3022045","MAPriAUTIDACI","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T212,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T212,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N212,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N212=\"DFC\",0,VLOOKUP(E212,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H212=\"MA\",0,VLOOKUP(AU212&VLOOKUP(N212,Rates!A:G,7,0)&VLOOKUP(N212,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S212*IF(W212=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N212,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E212&IF(O212=\"EARLYYEARS\",VLOOKUP(N212,Rates!$A:$X,24,0),N212)","v":"3022045IDACI"},{"$f":"ROUND(IF(AND(OR(M212=\"VA\",M212=\"FREE\",M212=\"ACAD\"),N212=\"DFC\"),S212,S212*VLOOKUP(AU212&VLOOKUP(N212,Rates!A:G,7,0)&VLOOKUP(N212,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2451.6799999999998,0,"10284AUTIDACIMAPrimary",2451.6799999999998,"Original3022045IDACI",{"$f":"VLOOKUP(N212,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N212,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H212=\"RA\",0,IF(AU212=\"C\",VLOOKUP(AU212&VLOOKUP(N212,Rates!A:G,7,0)&VLOOKUP(N212,Rates!A:J,10,0)&VLOOKUP(D212,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU212&VLOOKUP(N212,Rates!A:G,7,0)&VLOOKUP(N212,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S212*IF(W212=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CD212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*3/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CE212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*3/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CF212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*3/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CG212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*3/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CH212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*3/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CI212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*3/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CJ212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*3/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CK212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*3/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ212=1,CA212-SUM(CB212:CL212),IF(LEFT(N212,2)=\"ND\",0,IF(D212=\"Original\",CA212*2/36,CA212/VLOOKUP(D212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151212,"2016-02-01","CK","Original",3022047,{"$f":"VLOOKUP($E213,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E213,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E213,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E213,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E213,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H213=\"MA\",0,VLOOKUP(N213,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E213,Schools!$B:$R,17,0)","v":"ACAD"},"AUTIDACI",{"$f":"VLOOKUP(N213,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N213,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E213,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E213,EYDataOriginal1819!$A:$AI,VLOOKUP(N213,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2704.3885714285711},4137.71,{"$f":"VLOOKUP(N213,Rates!A$1:W$65573,VLOOKUP(E213,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E213,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N213,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M213=\"VA\",N213=\"DFC\"),0,VLOOKUP(N213,Rates!A:AM,VLOOKUP(H213&LEFT(G213,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022047IDACIAcademy","Original3022047AUTIDACI","3022047AUTIDACI","OriginalAUTIDACI","Original3022047","RAPriAUTIDACI","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T213,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T213,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N213,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N213=\"DFC\",0,VLOOKUP(E213,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H213=\"MA\",0,VLOOKUP(AU213&VLOOKUP(N213,Rates!A:G,7,0)&VLOOKUP(N213,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S213*IF(W213=1,0,1))","v":4137.71},0,0,0,0,0,1034.43,1034.43,1034.42,1034.43,0,0,0,{"$f":"VLOOKUP(N213,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E213&IF(O213=\"EARLYYEARS\",VLOOKUP(N213,Rates!$A:$X,24,0),N213)","v":"3022047IDACI"},{"$f":"ROUND(IF(AND(OR(M213=\"VA\",M213=\"FREE\",M213=\"ACAD\"),N213=\"DFC\"),S213,S213*VLOOKUP(AU213&VLOOKUP(N213,Rates!A:G,7,0)&VLOOKUP(N213,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIRAPrimary",4137.71,"Original3022047IDACI",{"$f":"VLOOKUP(N213,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N213,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H213=\"RA\",0,IF(AU213=\"C\",VLOOKUP(AU213&VLOOKUP(N213,Rates!A:G,7,0)&VLOOKUP(N213,Rates!A:J,10,0)&VLOOKUP(D213,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU213&VLOOKUP(N213,Rates!A:G,7,0)&VLOOKUP(N213,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S213*IF(W213=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CD213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*3/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CE213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*3/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CF213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*3/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CG213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*3/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CH213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*3/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CI213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*3/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CJ213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*3/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CK213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*3/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ213=1,CA213-SUM(CB213:CL213),IF(LEFT(N213,2)=\"ND\",0,IF(D213=\"Original\",CA213*2/36,CA213/VLOOKUP(D213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151213,"2016-02-01","CK","Original",3022048,{"$f":"VLOOKUP($E214,Schools!$B:$L,2,0)","v":"Millbrook Park CE Primary School"},{"$f":"VLOOKUP($E214,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E214,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E214,Schools!$B:$L,11,0)","v":155126},{"$f":"VLOOKUP($E214,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H214=\"MA\",0,VLOOKUP(N214,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E214,Schools!$B:$R,17,0)","v":"ACAD"},"AUTIDACI",{"$f":"VLOOKUP(N214,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N214,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E214,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E214,EYDataOriginal1819!$A:$AI,VLOOKUP(N214,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1949.2714285714285},2982.39,{"$f":"VLOOKUP(N214,Rates!A$1:W$65573,VLOOKUP(E214,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E214,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N214,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M214=\"VA\",N214=\"DFC\"),0,VLOOKUP(N214,Rates!A:AM,VLOOKUP(H214&LEFT(G214,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022048IDACIAcademy","Original3022048AUTIDACI","3022048AUTIDACI","OriginalAUTIDACI","Original3022048","RAPriAUTIDACI","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T214,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T214,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N214,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N214=\"DFC\",0,VLOOKUP(E214,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H214=\"MA\",0,VLOOKUP(AU214&VLOOKUP(N214,Rates!A:G,7,0)&VLOOKUP(N214,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S214*IF(W214=1,0,1))","v":2982.39},0,0,0,0,0,745.6,745.6,745.59,745.6,0,0,0,{"$f":"VLOOKUP(N214,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E214&IF(O214=\"EARLYYEARS\",VLOOKUP(N214,Rates!$A:$X,24,0),N214)","v":"3022048IDACI"},{"$f":"ROUND(IF(AND(OR(M214=\"VA\",M214=\"FREE\",M214=\"ACAD\"),N214=\"DFC\"),S214,S214*VLOOKUP(AU214&VLOOKUP(N214,Rates!A:G,7,0)&VLOOKUP(N214,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIRAPrimary",2982.39,"Original3022048IDACI",{"$f":"VLOOKUP(N214,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N214,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H214=\"RA\",0,IF(AU214=\"C\",VLOOKUP(AU214&VLOOKUP(N214,Rates!A:G,7,0)&VLOOKUP(N214,Rates!A:J,10,0)&VLOOKUP(D214,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU214&VLOOKUP(N214,Rates!A:G,7,0)&VLOOKUP(N214,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S214*IF(W214=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CD214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*3/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CE214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*3/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CF214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*3/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CG214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*3/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CH214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*3/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CI214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*3/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CJ214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*3/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CK214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*3/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ214=1,CA214-SUM(CB214:CL214),IF(LEFT(N214,2)=\"ND\",0,IF(D214=\"Original\",CA214*2/36,CA214/VLOOKUP(D214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151214,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E215,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E215,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E215,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E215,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E215,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H215=\"MA\",0,VLOOKUP(N215,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E215,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N215,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N215,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E215,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E215,EYDataOriginal1819!$A:$AI,VLOOKUP(N215,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N215,Rates!A$1:W$65573,VLOOKUP(E215,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E215,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N215,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M215=\"VA\",N215=\"DFC\"),0,VLOOKUP(N215,Rates!A:AM,VLOOKUP(H215&LEFT(G215,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022052IDACIA","Original3022052AUTIDACI","3022052AUTIDACI","OriginalAUTIDACI","Original3022052","MAPriAUTIDACI","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T215,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T215,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N215,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N215=\"DFC\",0,VLOOKUP(E215,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H215=\"MA\",0,VLOOKUP(AU215&VLOOKUP(N215,Rates!A:G,7,0)&VLOOKUP(N215,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S215*IF(W215=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N215,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E215&IF(O215=\"EARLYYEARS\",VLOOKUP(N215,Rates!$A:$X,24,0),N215)","v":"3022052IDACI"},{"$f":"ROUND(IF(AND(OR(M215=\"VA\",M215=\"FREE\",M215=\"ACAD\"),N215=\"DFC\"),S215,S215*VLOOKUP(AU215&VLOOKUP(N215,Rates!A:G,7,0)&VLOOKUP(N215,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",0,"Original3022052IDACI",{"$f":"VLOOKUP(N215,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N215,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H215=\"RA\",0,IF(AU215=\"C\",VLOOKUP(AU215&VLOOKUP(N215,Rates!A:G,7,0)&VLOOKUP(N215,Rates!A:J,10,0)&VLOOKUP(D215,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU215&VLOOKUP(N215,Rates!A:G,7,0)&VLOOKUP(N215,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S215*IF(W215=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CD215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*3/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CE215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*3/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CF215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*3/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CG215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*3/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CH215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*3/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CI215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*3/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CJ215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*3/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CK215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*3/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ215=1,CA215-SUM(CB215:CL215),IF(LEFT(N215,2)=\"ND\",0,IF(D215=\"Original\",CA215*2/36,CA215/VLOOKUP(D215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151215,"2016-02-01","CK","Original",3022055,{"$f":"VLOOKUP($E216,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E216,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E216,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E216,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E216,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H216=\"MA\",0,VLOOKUP(N216,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E216,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N216,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N216,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E216,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E216,EYDataOriginal1819!$A:$AI,VLOOKUP(N216,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1048.3414285714284},1603.96,{"$f":"VLOOKUP(N216,Rates!A$1:W$65573,VLOOKUP(E216,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E216,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N216,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M216=\"VA\",N216=\"DFC\"),0,VLOOKUP(N216,Rates!A:AM,VLOOKUP(H216&LEFT(G216,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022055IDACIA","Original3022055AUTIDACI","3022055AUTIDACI","OriginalAUTIDACI","Original3022055","MAPriAUTIDACI","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T216,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T216,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N216,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N216=\"DFC\",0,VLOOKUP(E216,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H216=\"MA\",0,VLOOKUP(AU216&VLOOKUP(N216,Rates!A:G,7,0)&VLOOKUP(N216,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S216*IF(W216=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N216,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E216&IF(O216=\"EARLYYEARS\",VLOOKUP(N216,Rates!$A:$X,24,0),N216)","v":"3022055IDACI"},{"$f":"ROUND(IF(AND(OR(M216=\"VA\",M216=\"FREE\",M216=\"ACAD\"),N216=\"DFC\"),S216,S216*VLOOKUP(AU216&VLOOKUP(N216,Rates!A:G,7,0)&VLOOKUP(N216,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1603.96,0,"10284AUTIDACIMAPrimary",1603.96,"Original3022055IDACI",{"$f":"VLOOKUP(N216,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N216,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H216=\"RA\",0,IF(AU216=\"C\",VLOOKUP(AU216&VLOOKUP(N216,Rates!A:G,7,0)&VLOOKUP(N216,Rates!A:J,10,0)&VLOOKUP(D216,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU216&VLOOKUP(N216,Rates!A:G,7,0)&VLOOKUP(N216,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S216*IF(W216=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CD216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*3/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CE216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*3/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CF216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*3/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CG216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*3/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CH216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*3/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CI216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*3/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CJ216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*3/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CK216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*3/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ216=1,CA216-SUM(CB216:CL216),IF(LEFT(N216,2)=\"ND\",0,IF(D216=\"Original\",CA216*2/36,CA216/VLOOKUP(D216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151216,"2016-02-01","CK","Original",3022057,{"$f":"VLOOKUP($E217,Schools!$B:$L,2,0)","v":"Underhill School"},{"$f":"VLOOKUP($E217,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E217,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E217,Schools!$B:$L,11,0)","v":400053},{"$f":"VLOOKUP($E217,Schools!$B:$Z,12,0)","v":10103},{"$f":"IF(H217=\"MA\",0,VLOOKUP(N217,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E217,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N217,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N217,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E217,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E217,EYDataOriginal1819!$A:$AI,VLOOKUP(N217,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2056.4142857142851},3146.31,{"$f":"VLOOKUP(N217,Rates!A$1:W$65573,VLOOKUP(E217,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E217,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N217,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M217=\"VA\",N217=\"DFC\"),0,VLOOKUP(N217,Rates!A:AM,VLOOKUP(H217&LEFT(G217,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022057IDACIB","Original3022057AUTIDACI","3022057AUTIDACI","OriginalAUTIDACI","Original3022057","MAPriAUTIDACI","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T217,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T217,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N217,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N217=\"DFC\",0,VLOOKUP(E217,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H217=\"MA\",0,VLOOKUP(AU217&VLOOKUP(N217,Rates!A:G,7,0)&VLOOKUP(N217,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S217*IF(W217=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N217,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E217&IF(O217=\"EARLYYEARS\",VLOOKUP(N217,Rates!$A:$X,24,0),N217)","v":"3022057IDACI"},{"$f":"ROUND(IF(AND(OR(M217=\"VA\",M217=\"FREE\",M217=\"ACAD\"),N217=\"DFC\"),S217,S217*VLOOKUP(AU217&VLOOKUP(N217,Rates!A:G,7,0)&VLOOKUP(N217,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",3146.31,"Original3022057IDACI",{"$f":"VLOOKUP(N217,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N217,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H217=\"RA\",0,IF(AU217=\"C\",VLOOKUP(AU217&VLOOKUP(N217,Rates!A:G,7,0)&VLOOKUP(N217,Rates!A:J,10,0)&VLOOKUP(D217,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU217&VLOOKUP(N217,Rates!A:G,7,0)&VLOOKUP(N217,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S217*IF(W217=1,0,1))","v":3146.31},349.59,262.19,262.19,{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CD217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*3/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":262.19},{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CE217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*3/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":262.19},{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CF217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*3/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":262.19},{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CG217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*3/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":262.19},{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CH217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*3/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":262.19},{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CI217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*3/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":262.19},{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CJ217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*3/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":262.19},{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CK217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*3/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":262.19},{"$f":"ROUND(IF(BZ217=1,CA217-SUM(CB217:CL217),IF(LEFT(N217,2)=\"ND\",0,IF(D217=\"Original\",CA217*2/36,CA217/VLOOKUP(D217,PayLookup!$M$10:$N$22,2,0)))),2)","v":174.8}]
[20151217,"2016-02-01","CK","Original",3022060,{"$f":"VLOOKUP($E218,Schools!$B:$L,2,0)","v":"Whitings Hill Primary School"},{"$f":"VLOOKUP($E218,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E218,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E218,Schools!$B:$L,11,0)","v":400011},{"$f":"VLOOKUP($E218,Schools!$B:$Z,12,0)","v":10105},{"$f":"IF(H218=\"MA\",0,VLOOKUP(N218,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E218,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N218,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N218,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E218,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E218,EYDataOriginal1819!$A:$AI,VLOOKUP(N218,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2772.3942857142856},4241.76,{"$f":"VLOOKUP(N218,Rates!A$1:W$65573,VLOOKUP(E218,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E218,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N218,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M218=\"VA\",N218=\"DFC\"),0,VLOOKUP(N218,Rates!A:AM,VLOOKUP(H218&LEFT(G218,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022060IDACIA","Original3022060AUTIDACI","3022060AUTIDACI","OriginalAUTIDACI","Original3022060","MAPriAUTIDACI","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T218,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T218,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N218,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N218=\"DFC\",0,VLOOKUP(E218,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H218=\"MA\",0,VLOOKUP(AU218&VLOOKUP(N218,Rates!A:G,7,0)&VLOOKUP(N218,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S218*IF(W218=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N218,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E218&IF(O218=\"EARLYYEARS\",VLOOKUP(N218,Rates!$A:$X,24,0),N218)","v":"3022060IDACI"},{"$f":"ROUND(IF(AND(OR(M218=\"VA\",M218=\"FREE\",M218=\"ACAD\"),N218=\"DFC\"),S218,S218*VLOOKUP(AU218&VLOOKUP(N218,Rates!A:G,7,0)&VLOOKUP(N218,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},4241.76,0,"10284AUTIDACIMAPrimary",4241.76,"Original3022060IDACI",{"$f":"VLOOKUP(N218,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N218,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H218=\"RA\",0,IF(AU218=\"C\",VLOOKUP(AU218&VLOOKUP(N218,Rates!A:G,7,0)&VLOOKUP(N218,Rates!A:J,10,0)&VLOOKUP(D218,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU218&VLOOKUP(N218,Rates!A:G,7,0)&VLOOKUP(N218,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S218*IF(W218=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CD218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*3/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CE218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*3/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CF218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*3/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CG218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*3/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CH218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*3/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CI218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*3/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CJ218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*3/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CK218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*3/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ218=1,CA218-SUM(CB218:CL218),IF(LEFT(N218,2)=\"ND\",0,IF(D218=\"Original\",CA218*2/36,CA218/VLOOKUP(D218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151218,"2016-02-01","CK","Original",3022070,{"$f":"VLOOKUP($E219,Schools!$B:$L,2,0)","v":"Sunnyfields Primary School"},{"$f":"VLOOKUP($E219,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E219,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E219,Schools!$B:$L,11,0)","v":400038},{"$f":"VLOOKUP($E219,Schools!$B:$Z,12,0)","v":10097},{"$f":"IF(H219=\"MA\",0,VLOOKUP(N219,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E219,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N219,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N219,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E219,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E219,EYDataOriginal1819!$A:$AI,VLOOKUP(N219,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2094.0557142857137},3203.91,{"$f":"VLOOKUP(N219,Rates!A$1:W$65573,VLOOKUP(E219,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E219,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N219,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M219=\"VA\",N219=\"DFC\"),0,VLOOKUP(N219,Rates!A:AM,VLOOKUP(H219&LEFT(G219,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022070IDACID","Original3022070AUTIDACI","3022070AUTIDACI","OriginalAUTIDACI","Original3022070","MAPriAUTIDACI","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T219,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T219,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N219,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N219=\"DFC\",0,VLOOKUP(E219,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H219=\"MA\",0,VLOOKUP(AU219&VLOOKUP(N219,Rates!A:G,7,0)&VLOOKUP(N219,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S219*IF(W219=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N219,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E219&IF(O219=\"EARLYYEARS\",VLOOKUP(N219,Rates!$A:$X,24,0),N219)","v":"3022070IDACI"},{"$f":"ROUND(IF(AND(OR(M219=\"VA\",M219=\"FREE\",M219=\"ACAD\"),N219=\"DFC\"),S219,S219*VLOOKUP(AU219&VLOOKUP(N219,Rates!A:G,7,0)&VLOOKUP(N219,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",3203.91,"Original3022070IDACI",{"$f":"VLOOKUP(N219,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N219,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H219=\"RA\",0,IF(AU219=\"C\",VLOOKUP(AU219&VLOOKUP(N219,Rates!A:G,7,0)&VLOOKUP(N219,Rates!A:J,10,0)&VLOOKUP(D219,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU219&VLOOKUP(N219,Rates!A:G,7,0)&VLOOKUP(N219,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S219*IF(W219=1,0,1))","v":3203.91},355.99,266.99,266.99,{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CD219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*3/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":266.99},{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CE219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*3/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":266.99},{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CF219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*3/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":266.99},{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CG219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*3/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":266.99},{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CH219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*3/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":266.99},{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CI219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*3/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":266.99},{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CJ219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*3/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":266.99},{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CK219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*3/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":266.99},{"$f":"ROUND(IF(BZ219=1,CA219-SUM(CB219:CL219),IF(LEFT(N219,2)=\"ND\",0,IF(D219=\"Original\",CA219*2/36,CA219/VLOOKUP(D219,PayLookup!$M$10:$N$22,2,0)))),2)","v":178}]
[20151219,"2016-02-01","CK","Original",3022071,{"$f":"VLOOKUP($E220,Schools!$B:$L,2,0)","v":"Queenswell Infant and Nursery School"},{"$f":"VLOOKUP($E220,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E220,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E220,Schools!$B:$L,11,0)","v":400010},{"$f":"VLOOKUP($E220,Schools!$B:$Z,12,0)","v":10119},{"$f":"IF(H220=\"MA\",0,VLOOKUP(N220,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E220,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N220,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N220,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E220,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E220,EYDataOriginal1819!$A:$AI,VLOOKUP(N220,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1913.9700000000005},2928.37,{"$f":"VLOOKUP(N220,Rates!A$1:W$65573,VLOOKUP(E220,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E220,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N220,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M220=\"VA\",N220=\"DFC\"),0,VLOOKUP(N220,Rates!A:AM,VLOOKUP(H220&LEFT(G220,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022071IDACIC","Original3022071AUTIDACI","3022071AUTIDACI","OriginalAUTIDACI","Original3022071","MAPriAUTIDACI","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T220,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T220,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N220,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N220=\"DFC\",0,VLOOKUP(E220,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H220=\"MA\",0,VLOOKUP(AU220&VLOOKUP(N220,Rates!A:G,7,0)&VLOOKUP(N220,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S220*IF(W220=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N220,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E220&IF(O220=\"EARLYYEARS\",VLOOKUP(N220,Rates!$A:$X,24,0),N220)","v":"3022071IDACI"},{"$f":"ROUND(IF(AND(OR(M220=\"VA\",M220=\"FREE\",M220=\"ACAD\"),N220=\"DFC\"),S220,S220*VLOOKUP(AU220&VLOOKUP(N220,Rates!A:G,7,0)&VLOOKUP(N220,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2342.6999999999998,0,"10284AUTIDACIMAPrimary",2928.37,"Original3022071IDACI",{"$f":"VLOOKUP(N220,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N220,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H220=\"RA\",0,IF(AU220=\"C\",VLOOKUP(AU220&VLOOKUP(N220,Rates!A:G,7,0)&VLOOKUP(N220,Rates!A:J,10,0)&VLOOKUP(D220,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU220&VLOOKUP(N220,Rates!A:G,7,0)&VLOOKUP(N220,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S220*IF(W220=1,0,1))","v":585.67399999999998},65.069999999999993,48.81,48.81,{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CD220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*3/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":48.81},{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CE220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*3/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":48.81},{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CF220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*3/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":48.81},{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CG220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*3/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":48.81},{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CH220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*3/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":48.81},{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CI220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*3/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":48.81},{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CJ220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*3/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":48.81},{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CK220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*3/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":48.81},{"$f":"ROUND(IF(BZ220=1,CA220-SUM(CB220:CL220),IF(LEFT(N220,2)=\"ND\",0,IF(D220=\"Original\",CA220*2/36,CA220/VLOOKUP(D220,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.54}]
[20151220,"2016-02-01","CK","Original",3022076,{"$f":"VLOOKUP($E221,Schools!$B:$L,2,0)","v":"Wessex  Gardens Primary School"},{"$f":"VLOOKUP($E221,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E221,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E221,Schools!$B:$L,11,0)","v":400111},{"$f":"VLOOKUP($E221,Schools!$B:$Z,12,0)","v":10124},{"$f":"IF(H221=\"MA\",0,VLOOKUP(N221,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E221,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N221,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N221,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E221,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E221,EYDataOriginal1819!$A:$AI,VLOOKUP(N221,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2233.6157142857141},3417.43,{"$f":"VLOOKUP(N221,Rates!A$1:W$65573,VLOOKUP(E221,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E221,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N221,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M221=\"VA\",N221=\"DFC\"),0,VLOOKUP(N221,Rates!A:AM,VLOOKUP(H221&LEFT(G221,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022076IDACID","Original3022076AUTIDACI","3022076AUTIDACI","OriginalAUTIDACI","Original3022076","MAPriAUTIDACI","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T221,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T221,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N221,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N221=\"DFC\",0,VLOOKUP(E221,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H221=\"MA\",0,VLOOKUP(AU221&VLOOKUP(N221,Rates!A:G,7,0)&VLOOKUP(N221,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S221*IF(W221=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N221,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E221&IF(O221=\"EARLYYEARS\",VLOOKUP(N221,Rates!$A:$X,24,0),N221)","v":"3022076IDACI"},{"$f":"ROUND(IF(AND(OR(M221=\"VA\",M221=\"FREE\",M221=\"ACAD\"),N221=\"DFC\"),S221,S221*VLOOKUP(AU221&VLOOKUP(N221,Rates!A:G,7,0)&VLOOKUP(N221,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",3417.43,"Original3022076IDACI",{"$f":"VLOOKUP(N221,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N221,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H221=\"RA\",0,IF(AU221=\"C\",VLOOKUP(AU221&VLOOKUP(N221,Rates!A:G,7,0)&VLOOKUP(N221,Rates!A:J,10,0)&VLOOKUP(D221,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU221&VLOOKUP(N221,Rates!A:G,7,0)&VLOOKUP(N221,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S221*IF(W221=1,0,1))","v":3417.43},379.71,284.79000000000002,284.79000000000002,{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CD221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*3/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":284.79000000000002},{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CE221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*3/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":284.79000000000002},{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CF221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*3/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":284.79000000000002},{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CG221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*3/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":284.79000000000002},{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CH221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*3/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":284.79000000000002},{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CI221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*3/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":284.79000000000002},{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CJ221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*3/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":284.79000000000002},{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CK221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*3/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":284.79000000000002},{"$f":"ROUND(IF(BZ221=1,CA221-SUM(CB221:CL221),IF(LEFT(N221,2)=\"ND\",0,IF(D221=\"Original\",CA221*2/36,CA221/VLOOKUP(D221,PayLookup!$M$10:$N$22,2,0)))),2)","v":189.86}]
[20151221,"2016-02-01","CK","Original",3022077,{"$f":"VLOOKUP($E222,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E222,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E222,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E222,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E222,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H222=\"MA\",0,VLOOKUP(N222,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E222,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N222,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N222,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E222,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E222,EYDataOriginal1819!$A:$AI,VLOOKUP(N222,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":6450.420000000001},9869.14,{"$f":"VLOOKUP(N222,Rates!A$1:W$65573,VLOOKUP(E222,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E222,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N222,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M222=\"VA\",N222=\"DFC\"),0,VLOOKUP(N222,Rates!A:AM,VLOOKUP(H222&LEFT(G222,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022077IDACIA","Original3022077AUTIDACI","3022077AUTIDACI","OriginalAUTIDACI","Original3022077","MAPriAUTIDACI","I013022077","3022077EARLYYEARS","10284Primary","Original3022077EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T222,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T222,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N222,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N222=\"DFC\",0,VLOOKUP(E222,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H222=\"MA\",0,VLOOKUP(AU222&VLOOKUP(N222,Rates!A:G,7,0)&VLOOKUP(N222,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S222*IF(W222=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N222,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E222&IF(O222=\"EARLYYEARS\",VLOOKUP(N222,Rates!$A:$X,24,0),N222)","v":"3022077IDACI"},{"$f":"ROUND(IF(AND(OR(M222=\"VA\",M222=\"FREE\",M222=\"ACAD\"),N222=\"DFC\"),S222,S222*VLOOKUP(AU222&VLOOKUP(N222,Rates!A:G,7,0)&VLOOKUP(N222,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},9869.14,0,"10284AUTIDACIMAPrimary",9869.14,"Original3022077IDACI",{"$f":"VLOOKUP(N222,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N222,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H222=\"RA\",0,IF(AU222=\"C\",VLOOKUP(AU222&VLOOKUP(N222,Rates!A:G,7,0)&VLOOKUP(N222,Rates!A:J,10,0)&VLOOKUP(D222,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU222&VLOOKUP(N222,Rates!A:G,7,0)&VLOOKUP(N222,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S222*IF(W222=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CD222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*3/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CE222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*3/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CF222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*3/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CG222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*3/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CH222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*3/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CI222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*3/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CJ222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*3/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CK222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*3/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ222=1,CA222-SUM(CB222:CL222),IF(LEFT(N222,2)=\"ND\",0,IF(D222=\"Original\",CA222*2/36,CA222/VLOOKUP(D222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151222,"2016-02-01","CK","Original",3022079,{"$f":"VLOOKUP($E223,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E223,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E223,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E223,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E223,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H223=\"MA\",0,VLOOKUP(N223,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E223,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N223,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N223,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E223,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E223,EYDataOriginal1819!$A:$AI,VLOOKUP(N223,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":908.22857142857117},1389.59,{"$f":"VLOOKUP(N223,Rates!A$1:W$65573,VLOOKUP(E223,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E223,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N223,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M223=\"VA\",N223=\"DFC\"),0,VLOOKUP(N223,Rates!A:AM,VLOOKUP(H223&LEFT(G223,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022079IDACIA","Original3022079AUTIDACI","3022079AUTIDACI","OriginalAUTIDACI","Original3022079","MAPriAUTIDACI","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T223,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T223,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N223,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N223=\"DFC\",0,VLOOKUP(E223,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H223=\"MA\",0,VLOOKUP(AU223&VLOOKUP(N223,Rates!A:G,7,0)&VLOOKUP(N223,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S223*IF(W223=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N223,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E223&IF(O223=\"EARLYYEARS\",VLOOKUP(N223,Rates!$A:$X,24,0),N223)","v":"3022079IDACI"},{"$f":"ROUND(IF(AND(OR(M223=\"VA\",M223=\"FREE\",M223=\"ACAD\"),N223=\"DFC\"),S223,S223*VLOOKUP(AU223&VLOOKUP(N223,Rates!A:G,7,0)&VLOOKUP(N223,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1389.59,0,"10284AUTIDACIMAPrimary",1389.59,"Original3022079IDACI",{"$f":"VLOOKUP(N223,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N223,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H223=\"RA\",0,IF(AU223=\"C\",VLOOKUP(AU223&VLOOKUP(N223,Rates!A:G,7,0)&VLOOKUP(N223,Rates!A:J,10,0)&VLOOKUP(D223,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU223&VLOOKUP(N223,Rates!A:G,7,0)&VLOOKUP(N223,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S223*IF(W223=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CD223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*3/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CE223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*3/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CF223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*3/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CG223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*3/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CH223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*3/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CI223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*3/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CJ223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*3/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CK223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*3/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ223=1,CA223-SUM(CB223:CL223),IF(LEFT(N223,2)=\"ND\",0,IF(D223=\"Original\",CA223*2/36,CA223/VLOOKUP(D223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151223,"2016-02-01","CK","Original",3023302,{"$f":"VLOOKUP($E224,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E224,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E224,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E224,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E224,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H224=\"MA\",0,VLOOKUP(N224,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E224,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N224,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N224,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E224,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E224,EYDataOriginal1819!$A:$AI,VLOOKUP(N224,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":913.05857142857144},1396.98,{"$f":"VLOOKUP(N224,Rates!A$1:W$65573,VLOOKUP(E224,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E224,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N224,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M224=\"VA\",N224=\"DFC\"),0,VLOOKUP(N224,Rates!A:AM,VLOOKUP(H224&LEFT(G224,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023302IDACID","Original3023302AUTIDACI","3023302AUTIDACI","OriginalAUTIDACI","Original3023302","MAPriAUTIDACI","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T224,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T224,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N224,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N224=\"DFC\",0,VLOOKUP(E224,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H224=\"MA\",0,VLOOKUP(AU224&VLOOKUP(N224,Rates!A:G,7,0)&VLOOKUP(N224,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S224*IF(W224=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N224,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E224&IF(O224=\"EARLYYEARS\",VLOOKUP(N224,Rates!$A:$X,24,0),N224)","v":"3023302IDACI"},{"$f":"ROUND(IF(AND(OR(M224=\"VA\",M224=\"FREE\",M224=\"ACAD\"),N224=\"DFC\"),S224,S224*VLOOKUP(AU224&VLOOKUP(N224,Rates!A:G,7,0)&VLOOKUP(N224,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",1396.98,"Original3023302IDACI",{"$f":"VLOOKUP(N224,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N224,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H224=\"RA\",0,IF(AU224=\"C\",VLOOKUP(AU224&VLOOKUP(N224,Rates!A:G,7,0)&VLOOKUP(N224,Rates!A:J,10,0)&VLOOKUP(D224,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU224&VLOOKUP(N224,Rates!A:G,7,0)&VLOOKUP(N224,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S224*IF(W224=1,0,1))","v":1396.98},155.22,116.42,116.42,{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CD224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*3/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":116.42},{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CE224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*3/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":116.42},{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CF224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*3/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":116.42},{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CG224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*3/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":116.42},{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CH224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*3/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":116.42},{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CI224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*3/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":116.42},{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CJ224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*3/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":116.42},{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CK224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*3/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":116.42},{"$f":"ROUND(IF(BZ224=1,CA224-SUM(CB224:CL224),IF(LEFT(N224,2)=\"ND\",0,IF(D224=\"Original\",CA224*2/36,CA224/VLOOKUP(D224,PayLookup!$M$10:$N$22,2,0)))),2)","v":77.61}]
[20151224,"2016-02-01","CK","Original",3023304,{"$f":"VLOOKUP($E225,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E225,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E225,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E225,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E225,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H225=\"MA\",0,VLOOKUP(N225,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E225,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N225,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N225,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E225,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E225,EYDataOriginal1819!$A:$AI,VLOOKUP(N225,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":355.80428571428575},544.38,{"$f":"VLOOKUP(N225,Rates!A$1:W$65573,VLOOKUP(E225,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E225,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N225,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M225=\"VA\",N225=\"DFC\"),0,VLOOKUP(N225,Rates!A:AM,VLOOKUP(H225&LEFT(G225,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023304IDACIA","Original3023304AUTIDACI","3023304AUTIDACI","OriginalAUTIDACI","Original3023304","MAPriAUTIDACI","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T225,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T225,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N225,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N225=\"DFC\",0,VLOOKUP(E225,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H225=\"MA\",0,VLOOKUP(AU225&VLOOKUP(N225,Rates!A:G,7,0)&VLOOKUP(N225,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S225*IF(W225=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N225,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E225&IF(O225=\"EARLYYEARS\",VLOOKUP(N225,Rates!$A:$X,24,0),N225)","v":"3023304IDACI"},{"$f":"ROUND(IF(AND(OR(M225=\"VA\",M225=\"FREE\",M225=\"ACAD\"),N225=\"DFC\"),S225,S225*VLOOKUP(AU225&VLOOKUP(N225,Rates!A:G,7,0)&VLOOKUP(N225,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},544.38,0,"10284AUTIDACIMAPrimary",544.38,"Original3023304IDACI",{"$f":"VLOOKUP(N225,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N225,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H225=\"RA\",0,IF(AU225=\"C\",VLOOKUP(AU225&VLOOKUP(N225,Rates!A:G,7,0)&VLOOKUP(N225,Rates!A:J,10,0)&VLOOKUP(D225,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU225&VLOOKUP(N225,Rates!A:G,7,0)&VLOOKUP(N225,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S225*IF(W225=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CD225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*3/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CE225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*3/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CF225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*3/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CG225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*3/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CH225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*3/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CI225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*3/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CJ225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*3/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CK225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*3/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ225=1,CA225-SUM(CB225:CL225),IF(LEFT(N225,2)=\"ND\",0,IF(D225=\"Original\",CA225*2/36,CA225/VLOOKUP(D225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151225,"2016-02-01","CK","Original",3023307,{"$f":"VLOOKUP($E226,Schools!$B:$L,2,0)","v":"St John's CE School N11"},{"$f":"VLOOKUP($E226,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E226,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E226,Schools!$B:$L,11,0)","v":400114},{"$f":"VLOOKUP($E226,Schools!$B:$Z,12,0)","v":10089},{"$f":"IF(H226=\"MA\",0,VLOOKUP(N226,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E226,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N226,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N226,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E226,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E226,EYDataOriginal1819!$A:$AI,VLOOKUP(N226,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1248.4928571428572},1910.19,{"$f":"VLOOKUP(N226,Rates!A$1:W$65573,VLOOKUP(E226,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E226,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N226,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M226=\"VA\",N226=\"DFC\"),0,VLOOKUP(N226,Rates!A:AM,VLOOKUP(H226&LEFT(G226,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023307IDACIA","Original3023307AUTIDACI","3023307AUTIDACI","OriginalAUTIDACI","Original3023307","MAPriAUTIDACI","I013023307","3023307EARLYYEARS","10284Primary","Original3023307EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T226,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T226,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N226,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N226=\"DFC\",0,VLOOKUP(E226,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H226=\"MA\",0,VLOOKUP(AU226&VLOOKUP(N226,Rates!A:G,7,0)&VLOOKUP(N226,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S226*IF(W226=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N226,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E226&IF(O226=\"EARLYYEARS\",VLOOKUP(N226,Rates!$A:$X,24,0),N226)","v":"3023307IDACI"},{"$f":"ROUND(IF(AND(OR(M226=\"VA\",M226=\"FREE\",M226=\"ACAD\"),N226=\"DFC\"),S226,S226*VLOOKUP(AU226&VLOOKUP(N226,Rates!A:G,7,0)&VLOOKUP(N226,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1910.19,0,"10284AUTIDACIMAPrimary",1910.19,"Original3023307IDACI",{"$f":"VLOOKUP(N226,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N226,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H226=\"RA\",0,IF(AU226=\"C\",VLOOKUP(AU226&VLOOKUP(N226,Rates!A:G,7,0)&VLOOKUP(N226,Rates!A:J,10,0)&VLOOKUP(D226,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU226&VLOOKUP(N226,Rates!A:G,7,0)&VLOOKUP(N226,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S226*IF(W226=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CD226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*3/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CE226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*3/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CF226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*3/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CG226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*3/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CH226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*3/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CI226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*3/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CJ226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*3/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CK226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*3/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ226=1,CA226-SUM(CB226:CL226),IF(LEFT(N226,2)=\"ND\",0,IF(D226=\"Original\",CA226*2/36,CA226/VLOOKUP(D226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151226,"2016-02-01","CK","Original",3023309,{"$f":"VLOOKUP($E227,Schools!$B:$L,2,0)","v":"St Johns CE N20"},{"$f":"VLOOKUP($E227,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E227,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E227,Schools!$B:$L,11,0)","v":400098},{"$f":"VLOOKUP($E227,Schools!$B:$Z,12,0)","v":10116},{"$f":"IF(H227=\"MA\",0,VLOOKUP(N227,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E227,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N227,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N227,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E227,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E227,EYDataOriginal1819!$A:$AI,VLOOKUP(N227,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1101.7114285714285},1685.62,{"$f":"VLOOKUP(N227,Rates!A$1:W$65573,VLOOKUP(E227,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E227,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N227,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M227=\"VA\",N227=\"DFC\"),0,VLOOKUP(N227,Rates!A:AM,VLOOKUP(H227&LEFT(G227,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023309IDACIC","Original3023309AUTIDACI","3023309AUTIDACI","OriginalAUTIDACI","Original3023309","MAPriAUTIDACI","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T227,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T227,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N227,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N227=\"DFC\",0,VLOOKUP(E227,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H227=\"MA\",0,VLOOKUP(AU227&VLOOKUP(N227,Rates!A:G,7,0)&VLOOKUP(N227,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S227*IF(W227=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N227,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E227&IF(O227=\"EARLYYEARS\",VLOOKUP(N227,Rates!$A:$X,24,0),N227)","v":"3023309IDACI"},{"$f":"ROUND(IF(AND(OR(M227=\"VA\",M227=\"FREE\",M227=\"ACAD\"),N227=\"DFC\"),S227,S227*VLOOKUP(AU227&VLOOKUP(N227,Rates!A:G,7,0)&VLOOKUP(N227,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1348.5,0,"10284AUTIDACIMAPrimary",1685.62,"Original3023309IDACI",{"$f":"VLOOKUP(N227,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N227,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H227=\"RA\",0,IF(AU227=\"C\",VLOOKUP(AU227&VLOOKUP(N227,Rates!A:G,7,0)&VLOOKUP(N227,Rates!A:J,10,0)&VLOOKUP(D227,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU227&VLOOKUP(N227,Rates!A:G,7,0)&VLOOKUP(N227,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S227*IF(W227=1,0,1))","v":337.12400000000002},37.46,28.09,28.09,{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CD227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*3/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":28.09},{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CE227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*3/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":28.09},{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CF227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*3/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":28.09},{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CG227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*3/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":28.09},{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CH227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*3/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":28.09},{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CI227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*3/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":28.09},{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CJ227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*3/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":28.09},{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CK227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*3/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":28.09},{"$f":"ROUND(IF(BZ227=1,CA227-SUM(CB227:CL227),IF(LEFT(N227,2)=\"ND\",0,IF(D227=\"Original\",CA227*2/36,CA227/VLOOKUP(D227,PayLookup!$M$10:$N$22,2,0)))),2)","v":18.73}]
[20151227,"2016-02-01","CK","Original",3023311,{"$f":"VLOOKUP($E228,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E228,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E228,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E228,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E228,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H228=\"MA\",0,VLOOKUP(N228,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E228,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N228,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N228,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E228,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E228,EYDataOriginal1819!$A:$AI,VLOOKUP(N228,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1278.1328571428569},1955.54,{"$f":"VLOOKUP(N228,Rates!A$1:W$65573,VLOOKUP(E228,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E228,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N228,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M228=\"VA\",N228=\"DFC\"),0,VLOOKUP(N228,Rates!A:AM,VLOOKUP(H228&LEFT(G228,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023311IDACIA","Original3023311AUTIDACI","3023311AUTIDACI","OriginalAUTIDACI","Original3023311","MAPriAUTIDACI","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T228,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T228,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N228,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N228=\"DFC\",0,VLOOKUP(E228,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H228=\"MA\",0,VLOOKUP(AU228&VLOOKUP(N228,Rates!A:G,7,0)&VLOOKUP(N228,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S228*IF(W228=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N228,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E228&IF(O228=\"EARLYYEARS\",VLOOKUP(N228,Rates!$A:$X,24,0),N228)","v":"3023311IDACI"},{"$f":"ROUND(IF(AND(OR(M228=\"VA\",M228=\"FREE\",M228=\"ACAD\"),N228=\"DFC\"),S228,S228*VLOOKUP(AU228&VLOOKUP(N228,Rates!A:G,7,0)&VLOOKUP(N228,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1955.54,0,"10284AUTIDACIMAPrimary",1955.54,"Original3023311IDACI",{"$f":"VLOOKUP(N228,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N228,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H228=\"RA\",0,IF(AU228=\"C\",VLOOKUP(AU228&VLOOKUP(N228,Rates!A:G,7,0)&VLOOKUP(N228,Rates!A:J,10,0)&VLOOKUP(D228,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU228&VLOOKUP(N228,Rates!A:G,7,0)&VLOOKUP(N228,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S228*IF(W228=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CD228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*3/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CE228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*3/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CF228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*3/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CG228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*3/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CH228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*3/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CI228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*3/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CJ228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*3/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CK228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*3/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ228=1,CA228-SUM(CB228:CL228),IF(LEFT(N228,2)=\"ND\",0,IF(D228=\"Original\",CA228*2/36,CA228/VLOOKUP(D228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151228,"2016-02-01","CK","Original",3023313,{"$f":"VLOOKUP($E229,Schools!$B:$L,2,0)","v":"St Paul's School, N11"},{"$f":"VLOOKUP($E229,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E229,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E229,Schools!$B:$L,11,0)","v":400006},{"$f":"VLOOKUP($E229,Schools!$B:$Z,12,0)","v":10094},{"$f":"IF(H229=\"MA\",0,VLOOKUP(N229,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E229,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N229,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N229,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E229,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E229,EYDataOriginal1819!$A:$AI,VLOOKUP(N229,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1126.0842857142857},1722.91,{"$f":"VLOOKUP(N229,Rates!A$1:W$65573,VLOOKUP(E229,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E229,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N229,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M229=\"VA\",N229=\"DFC\"),0,VLOOKUP(N229,Rates!A:AM,VLOOKUP(H229&LEFT(G229,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023313IDACIA","Original3023313AUTIDACI","3023313AUTIDACI","OriginalAUTIDACI","Original3023313","MAPriAUTIDACI","I013023313","3023313EARLYYEARS","10284Primary","Original3023313EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T229,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T229,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N229,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N229=\"DFC\",0,VLOOKUP(E229,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H229=\"MA\",0,VLOOKUP(AU229&VLOOKUP(N229,Rates!A:G,7,0)&VLOOKUP(N229,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S229*IF(W229=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N229,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E229&IF(O229=\"EARLYYEARS\",VLOOKUP(N229,Rates!$A:$X,24,0),N229)","v":"3023313IDACI"},{"$f":"ROUND(IF(AND(OR(M229=\"VA\",M229=\"FREE\",M229=\"ACAD\"),N229=\"DFC\"),S229,S229*VLOOKUP(AU229&VLOOKUP(N229,Rates!A:G,7,0)&VLOOKUP(N229,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1722.91,0,"10284AUTIDACIMAPrimary",1722.91,"Original3023313IDACI",{"$f":"VLOOKUP(N229,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N229,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H229=\"RA\",0,IF(AU229=\"C\",VLOOKUP(AU229&VLOOKUP(N229,Rates!A:G,7,0)&VLOOKUP(N229,Rates!A:J,10,0)&VLOOKUP(D229,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU229&VLOOKUP(N229,Rates!A:G,7,0)&VLOOKUP(N229,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S229*IF(W229=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CD229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*3/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CE229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*3/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CF229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*3/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CG229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*3/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CH229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*3/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CI229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*3/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CJ229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*3/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CK229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*3/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ229=1,CA229-SUM(CB229:CL229),IF(LEFT(N229,2)=\"ND\",0,IF(D229=\"Original\",CA229*2/36,CA229/VLOOKUP(D229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151229,"2016-02-01","CK","Original",3023317,{"$f":"VLOOKUP($E230,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School, N20"},{"$f":"VLOOKUP($E230,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E230,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E230,Schools!$B:$L,11,0)","v":400015},{"$f":"VLOOKUP($E230,Schools!$B:$Z,12,0)","v":10042},{"$f":"IF(H230=\"MA\",0,VLOOKUP(N230,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E230,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N230,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N230,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E230,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E230,EYDataOriginal1819!$A:$AI,VLOOKUP(N230,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1320.0120000000002},2019.62,{"$f":"VLOOKUP(N230,Rates!A$1:W$65573,VLOOKUP(E230,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E230,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N230,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M230=\"VA\",N230=\"DFC\"),0,VLOOKUP(N230,Rates!A:AM,VLOOKUP(H230&LEFT(G230,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023317IDACIA","Original3023317AUTIDACI","3023317AUTIDACI","OriginalAUTIDACI","Original3023317","MAPriAUTIDACI","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T230,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T230,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N230,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N230=\"DFC\",0,VLOOKUP(E230,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H230=\"MA\",0,VLOOKUP(AU230&VLOOKUP(N230,Rates!A:G,7,0)&VLOOKUP(N230,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S230*IF(W230=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N230,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E230&IF(O230=\"EARLYYEARS\",VLOOKUP(N230,Rates!$A:$X,24,0),N230)","v":"3023317IDACI"},{"$f":"ROUND(IF(AND(OR(M230=\"VA\",M230=\"FREE\",M230=\"ACAD\"),N230=\"DFC\"),S230,S230*VLOOKUP(AU230&VLOOKUP(N230,Rates!A:G,7,0)&VLOOKUP(N230,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2019.62,0,"10284AUTIDACIMAPrimary",2019.62,"Original3023317IDACI",{"$f":"VLOOKUP(N230,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N230,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H230=\"RA\",0,IF(AU230=\"C\",VLOOKUP(AU230&VLOOKUP(N230,Rates!A:G,7,0)&VLOOKUP(N230,Rates!A:J,10,0)&VLOOKUP(D230,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU230&VLOOKUP(N230,Rates!A:G,7,0)&VLOOKUP(N230,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S230*IF(W230=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CD230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*3/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CE230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*3/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CF230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*3/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CG230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*3/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CH230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*3/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CI230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*3/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CJ230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*3/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CK230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*3/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ230=1,CA230-SUM(CB230:CL230),IF(LEFT(N230,2)=\"ND\",0,IF(D230=\"Original\",CA230*2/36,CA230/VLOOKUP(D230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151230,"2016-02-01","CK","Original",3023500,{"$f":"VLOOKUP($E231,Schools!$B:$L,2,0)","v":"Annunciation Catholic Infant School"},{"$f":"VLOOKUP($E231,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E231,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E231,Schools!$B:$L,11,0)","v":400023},{"$f":"VLOOKUP($E231,Schools!$B:$Z,12,0)","v":10043},{"$f":"IF(H231=\"MA\",0,VLOOKUP(N231,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E231,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N231,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N231,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E231,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E231,EYDataOriginal1819!$A:$AI,VLOOKUP(N231,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2162.5714285714289},3308.73,{"$f":"VLOOKUP(N231,Rates!A$1:W$65573,VLOOKUP(E231,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E231,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N231,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M231=\"VA\",N231=\"DFC\"),0,VLOOKUP(N231,Rates!A:AM,VLOOKUP(H231&LEFT(G231,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023500IDACIA","Original3023500AUTIDACI","3023500AUTIDACI","OriginalAUTIDACI","Original3023500","MAPriAUTIDACI","I013023500","3023500EARLYYEARS","10284Primary","Original3023500EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T231,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T231,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N231,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N231=\"DFC\",0,VLOOKUP(E231,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H231=\"MA\",0,VLOOKUP(AU231&VLOOKUP(N231,Rates!A:G,7,0)&VLOOKUP(N231,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S231*IF(W231=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N231,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E231&IF(O231=\"EARLYYEARS\",VLOOKUP(N231,Rates!$A:$X,24,0),N231)","v":"3023500IDACI"},{"$f":"ROUND(IF(AND(OR(M231=\"VA\",M231=\"FREE\",M231=\"ACAD\"),N231=\"DFC\"),S231,S231*VLOOKUP(AU231&VLOOKUP(N231,Rates!A:G,7,0)&VLOOKUP(N231,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3308.73,0,"10284AUTIDACIMAPrimary",3308.73,"Original3023500IDACI",{"$f":"VLOOKUP(N231,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N231,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H231=\"RA\",0,IF(AU231=\"C\",VLOOKUP(AU231&VLOOKUP(N231,Rates!A:G,7,0)&VLOOKUP(N231,Rates!A:J,10,0)&VLOOKUP(D231,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU231&VLOOKUP(N231,Rates!A:G,7,0)&VLOOKUP(N231,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S231*IF(W231=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CD231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*3/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CE231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*3/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CF231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*3/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CG231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*3/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CH231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*3/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CI231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*3/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CJ231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*3/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CK231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*3/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ231=1,CA231-SUM(CB231:CL231),IF(LEFT(N231,2)=\"ND\",0,IF(D231=\"Original\",CA231*2/36,CA231/VLOOKUP(D231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151231,"2016-02-01","CK","Original",3023501,{"$f":"VLOOKUP($E232,Schools!$B:$L,2,0)","v":"Our Lady of Lourdes School"},{"$f":"VLOOKUP($E232,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E232,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E232,Schools!$B:$L,11,0)","v":400003},{"$f":"VLOOKUP($E232,Schools!$B:$Z,12,0)","v":10085},{"$f":"IF(H232=\"MA\",0,VLOOKUP(N232,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E232,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N232,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N232,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E232,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E232,EYDataOriginal1819!$A:$AI,VLOOKUP(N232,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":773.9088571428573},1184.08,{"$f":"VLOOKUP(N232,Rates!A$1:W$65573,VLOOKUP(E232,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E232,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N232,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M232=\"VA\",N232=\"DFC\"),0,VLOOKUP(N232,Rates!A:AM,VLOOKUP(H232&LEFT(G232,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023501IDACIA","Original3023501AUTIDACI","3023501AUTIDACI","OriginalAUTIDACI","Original3023501","MAPriAUTIDACI","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T232,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T232,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N232,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N232=\"DFC\",0,VLOOKUP(E232,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H232=\"MA\",0,VLOOKUP(AU232&VLOOKUP(N232,Rates!A:G,7,0)&VLOOKUP(N232,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S232*IF(W232=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N232,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E232&IF(O232=\"EARLYYEARS\",VLOOKUP(N232,Rates!$A:$X,24,0),N232)","v":"3023501IDACI"},{"$f":"ROUND(IF(AND(OR(M232=\"VA\",M232=\"FREE\",M232=\"ACAD\"),N232=\"DFC\"),S232,S232*VLOOKUP(AU232&VLOOKUP(N232,Rates!A:G,7,0)&VLOOKUP(N232,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1184.08,0,"10284AUTIDACIMAPrimary",1184.08,"Original3023501IDACI",{"$f":"VLOOKUP(N232,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N232,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H232=\"RA\",0,IF(AU232=\"C\",VLOOKUP(AU232&VLOOKUP(N232,Rates!A:G,7,0)&VLOOKUP(N232,Rates!A:J,10,0)&VLOOKUP(D232,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU232&VLOOKUP(N232,Rates!A:G,7,0)&VLOOKUP(N232,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S232*IF(W232=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CD232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*3/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CE232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*3/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CF232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*3/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CG232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*3/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CH232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*3/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CI232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*3/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CJ232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*3/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CK232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*3/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ232=1,CA232-SUM(CB232:CL232),IF(LEFT(N232,2)=\"ND\",0,IF(D232=\"Original\",CA232*2/36,CA232/VLOOKUP(D232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151232,"2016-02-01","CK","Original",3023502,{"$f":"VLOOKUP($E233,Schools!$B:$L,2,0)","v":"St Agnes RC Primary School"},{"$f":"VLOOKUP($E233,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E233,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E233,Schools!$B:$L,11,0)","v":400096},{"$f":"VLOOKUP($E233,Schools!$B:$Z,12,0)","v":10087},{"$f":"IF(H233=\"MA\",0,VLOOKUP(N233,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E233,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N233,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N233,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E233,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E233,EYDataOriginal1819!$A:$AI,VLOOKUP(N233,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1791.21},2740.55,{"$f":"VLOOKUP(N233,Rates!A$1:W$65573,VLOOKUP(E233,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E233,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N233,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M233=\"VA\",N233=\"DFC\"),0,VLOOKUP(N233,Rates!A:AM,VLOOKUP(H233&LEFT(G233,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023502IDACIA","Original3023502AUTIDACI","3023502AUTIDACI","OriginalAUTIDACI","Original3023502","MAPriAUTIDACI","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T233,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T233,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N233,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N233=\"DFC\",0,VLOOKUP(E233,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H233=\"MA\",0,VLOOKUP(AU233&VLOOKUP(N233,Rates!A:G,7,0)&VLOOKUP(N233,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S233*IF(W233=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N233,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E233&IF(O233=\"EARLYYEARS\",VLOOKUP(N233,Rates!$A:$X,24,0),N233)","v":"3023502IDACI"},{"$f":"ROUND(IF(AND(OR(M233=\"VA\",M233=\"FREE\",M233=\"ACAD\"),N233=\"DFC\"),S233,S233*VLOOKUP(AU233&VLOOKUP(N233,Rates!A:G,7,0)&VLOOKUP(N233,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2740.55,0,"10284AUTIDACIMAPrimary",2740.55,"Original3023502IDACI",{"$f":"VLOOKUP(N233,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N233,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H233=\"RA\",0,IF(AU233=\"C\",VLOOKUP(AU233&VLOOKUP(N233,Rates!A:G,7,0)&VLOOKUP(N233,Rates!A:J,10,0)&VLOOKUP(D233,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU233&VLOOKUP(N233,Rates!A:G,7,0)&VLOOKUP(N233,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S233*IF(W233=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CD233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*3/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CE233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*3/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CF233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*3/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CG233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*3/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CH233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*3/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CI233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*3/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CJ233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*3/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CK233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*3/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ233=1,CA233-SUM(CB233:CL233),IF(LEFT(N233,2)=\"ND\",0,IF(D233=\"Original\",CA233*2/36,CA233/VLOOKUP(D233,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151233,"2016-02-01","CK","Original",3023504,{"$f":"VLOOKUP($E234,Schools!$B:$L,2,0)","v":"St Catherines R C Primary"},{"$f":"VLOOKUP($E234,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E234,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E234,Schools!$B:$L,11,0)","v":400064},{"$f":"VLOOKUP($E234,Schools!$B:$Z,12,0)","v":10088},{"$f":"IF(H234=\"MA\",0,VLOOKUP(N234,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E234,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N234,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N234,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E234,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E234,EYDataOriginal1819!$A:$AI,VLOOKUP(N234,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1441.4057142857141},2205.35,{"$f":"VLOOKUP(N234,Rates!A$1:W$65573,VLOOKUP(E234,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E234,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N234,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M234=\"VA\",N234=\"DFC\"),0,VLOOKUP(N234,Rates!A:AM,VLOOKUP(H234&LEFT(G234,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023504IDACIA","Original3023504AUTIDACI","3023504AUTIDACI","OriginalAUTIDACI","Original3023504","MAPriAUTIDACI","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T234,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T234,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N234,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N234=\"DFC\",0,VLOOKUP(E234,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H234=\"MA\",0,VLOOKUP(AU234&VLOOKUP(N234,Rates!A:G,7,0)&VLOOKUP(N234,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S234*IF(W234=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N234,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E234&IF(O234=\"EARLYYEARS\",VLOOKUP(N234,Rates!$A:$X,24,0),N234)","v":"3023504IDACI"},{"$f":"ROUND(IF(AND(OR(M234=\"VA\",M234=\"FREE\",M234=\"ACAD\"),N234=\"DFC\"),S234,S234*VLOOKUP(AU234&VLOOKUP(N234,Rates!A:G,7,0)&VLOOKUP(N234,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2205.35,0,"10284AUTIDACIMAPrimary",2205.35,"Original3023504IDACI",{"$f":"VLOOKUP(N234,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N234,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H234=\"RA\",0,IF(AU234=\"C\",VLOOKUP(AU234&VLOOKUP(N234,Rates!A:G,7,0)&VLOOKUP(N234,Rates!A:J,10,0)&VLOOKUP(D234,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU234&VLOOKUP(N234,Rates!A:G,7,0)&VLOOKUP(N234,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S234*IF(W234=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CD234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*3/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CE234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*3/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CF234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*3/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CG234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*3/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CH234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*3/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CI234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*3/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CJ234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*3/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CK234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*3/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ234=1,CA234-SUM(CB234:CL234),IF(LEFT(N234,2)=\"ND\",0,IF(D234=\"Original\",CA234*2/36,CA234/VLOOKUP(D234,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151234,"2016-02-01","CK","Original",3023509,{"$f":"VLOOKUP($E235,Schools!$B:$L,2,0)","v":"St Joseph's Primary School"},{"$f":"VLOOKUP($E235,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E235,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E235,Schools!$B:$L,11,0)","v":400066},{"$f":"VLOOKUP($E235,Schools!$B:$Z,12,0)","v":10107},{"$f":"IF(H235=\"MA\",0,VLOOKUP(N235,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E235,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N235,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N235,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E235,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E235,EYDataOriginal1819!$A:$AI,VLOOKUP(N235,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1647.1285714285716},2520.11,{"$f":"VLOOKUP(N235,Rates!A$1:W$65573,VLOOKUP(E235,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E235,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N235,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M235=\"VA\",N235=\"DFC\"),0,VLOOKUP(N235,Rates!A:AM,VLOOKUP(H235&LEFT(G235,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023509IDACIA","Original3023509AUTIDACI","3023509AUTIDACI","OriginalAUTIDACI","Original3023509","MAPriAUTIDACI","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T235,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T235,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N235,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N235=\"DFC\",0,VLOOKUP(E235,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H235=\"MA\",0,VLOOKUP(AU235&VLOOKUP(N235,Rates!A:G,7,0)&VLOOKUP(N235,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S235*IF(W235=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N235,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E235&IF(O235=\"EARLYYEARS\",VLOOKUP(N235,Rates!$A:$X,24,0),N235)","v":"3023509IDACI"},{"$f":"ROUND(IF(AND(OR(M235=\"VA\",M235=\"FREE\",M235=\"ACAD\"),N235=\"DFC\"),S235,S235*VLOOKUP(AU235&VLOOKUP(N235,Rates!A:G,7,0)&VLOOKUP(N235,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2520.11,0,"10284AUTIDACIMAPrimary",2520.11,"Original3023509IDACI",{"$f":"VLOOKUP(N235,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N235,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H235=\"RA\",0,IF(AU235=\"C\",VLOOKUP(AU235&VLOOKUP(N235,Rates!A:G,7,0)&VLOOKUP(N235,Rates!A:J,10,0)&VLOOKUP(D235,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU235&VLOOKUP(N235,Rates!A:G,7,0)&VLOOKUP(N235,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S235*IF(W235=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CD235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*3/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CE235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*3/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CF235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*3/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CG235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*3/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CH235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*3/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CI235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*3/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CJ235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*3/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CK235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*3/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ235=1,CA235-SUM(CB235:CL235),IF(LEFT(N235,2)=\"ND\",0,IF(D235=\"Original\",CA235*2/36,CA235/VLOOKUP(D235,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151235,"2016-02-01","CK","Original",3023511,{"$f":"VLOOKUP($E236,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E236,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E236,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E236,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E236,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H236=\"MA\",0,VLOOKUP(N236,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E236,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N236,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N236,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E236,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E236,EYDataOriginal1819!$A:$AI,VLOOKUP(N236,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2785.8428571428576},4262.34,{"$f":"VLOOKUP(N236,Rates!A$1:W$65573,VLOOKUP(E236,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E236,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N236,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M236=\"VA\",N236=\"DFC\"),0,VLOOKUP(N236,Rates!A:AM,VLOOKUP(H236&LEFT(G236,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023511IDACIA","Original3023511AUTIDACI","3023511AUTIDACI","OriginalAUTIDACI","Original3023511","MAPriAUTIDACI","I013023511","3023511EARLYYEARS","10284Primary","Original3023511EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T236,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T236,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N236,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N236=\"DFC\",0,VLOOKUP(E236,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H236=\"MA\",0,VLOOKUP(AU236&VLOOKUP(N236,Rates!A:G,7,0)&VLOOKUP(N236,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S236*IF(W236=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N236,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E236&IF(O236=\"EARLYYEARS\",VLOOKUP(N236,Rates!$A:$X,24,0),N236)","v":"3023511IDACI"},{"$f":"ROUND(IF(AND(OR(M236=\"VA\",M236=\"FREE\",M236=\"ACAD\"),N236=\"DFC\"),S236,S236*VLOOKUP(AU236&VLOOKUP(N236,Rates!A:G,7,0)&VLOOKUP(N236,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},4262.34,0,"10284AUTIDACIMAPrimary",4262.34,"Original3023511IDACI",{"$f":"VLOOKUP(N236,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N236,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H236=\"RA\",0,IF(AU236=\"C\",VLOOKUP(AU236&VLOOKUP(N236,Rates!A:G,7,0)&VLOOKUP(N236,Rates!A:J,10,0)&VLOOKUP(D236,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU236&VLOOKUP(N236,Rates!A:G,7,0)&VLOOKUP(N236,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S236*IF(W236=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CD236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*3/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CE236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*3/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CF236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*3/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CG236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*3/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CH236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*3/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CI236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*3/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CJ236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*3/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CK236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*3/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ236=1,CA236-SUM(CB236:CL236),IF(LEFT(N236,2)=\"ND\",0,IF(D236=\"Original\",CA236*2/36,CA236/VLOOKUP(D236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151236,"2016-02-01","CK","Original",3023512,{"$f":"VLOOKUP($E237,Schools!$B:$L,2,0)","v":"Rosh Pinah"},{"$f":"VLOOKUP($E237,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E237,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E237,Schools!$B:$L,11,0)","v":400093},{"$f":"VLOOKUP($E237,Schools!$B:$Z,12,0)","v":10112},{"$f":"IF(H237=\"MA\",0,VLOOKUP(N237,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E237,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N237,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N237,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E237,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E237,EYDataOriginal1819!$A:$AI,VLOOKUP(N237,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1099.0714285714287},1681.58,{"$f":"VLOOKUP(N237,Rates!A$1:W$65573,VLOOKUP(E237,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E237,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N237,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M237=\"VA\",N237=\"DFC\"),0,VLOOKUP(N237,Rates!A:AM,VLOOKUP(H237&LEFT(G237,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023512IDACID","Original3023512AUTIDACI","3023512AUTIDACI","OriginalAUTIDACI","Original3023512","MAPriAUTIDACI","I013023512","3023512EARLYYEARS","10284Primary","Original3023512EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T237,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T237,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N237,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N237=\"DFC\",0,VLOOKUP(E237,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H237=\"MA\",0,VLOOKUP(AU237&VLOOKUP(N237,Rates!A:G,7,0)&VLOOKUP(N237,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S237*IF(W237=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N237,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E237&IF(O237=\"EARLYYEARS\",VLOOKUP(N237,Rates!$A:$X,24,0),N237)","v":"3023512IDACI"},{"$f":"ROUND(IF(AND(OR(M237=\"VA\",M237=\"FREE\",M237=\"ACAD\"),N237=\"DFC\"),S237,S237*VLOOKUP(AU237&VLOOKUP(N237,Rates!A:G,7,0)&VLOOKUP(N237,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",1681.58,"Original3023512IDACI",{"$f":"VLOOKUP(N237,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N237,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H237=\"RA\",0,IF(AU237=\"C\",VLOOKUP(AU237&VLOOKUP(N237,Rates!A:G,7,0)&VLOOKUP(N237,Rates!A:J,10,0)&VLOOKUP(D237,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU237&VLOOKUP(N237,Rates!A:G,7,0)&VLOOKUP(N237,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S237*IF(W237=1,0,1))","v":1681.58},186.84,140.13,140.13,{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CD237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*3/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":140.13},{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CE237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*3/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":140.13},{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CF237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*3/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":140.13},{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CG237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*3/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":140.13},{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CH237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*3/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":140.13},{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CI237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*3/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":140.13},{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CJ237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*3/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":140.13},{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CK237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*3/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":140.13},{"$f":"ROUND(IF(BZ237=1,CA237-SUM(CB237:CL237),IF(LEFT(N237,2)=\"ND\",0,IF(D237=\"Original\",CA237*2/36,CA237/VLOOKUP(D237,PayLookup!$M$10:$N$22,2,0)))),2)","v":93.42}]
[20151237,"2016-02-01","CK","Original",3023513,{"$f":"VLOOKUP($E238,Schools!$B:$L,2,0)","v":"Menorah Primary School"},{"$f":"VLOOKUP($E238,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E238,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E238,Schools!$B:$L,11,0)","v":400007},{"$f":"VLOOKUP($E238,Schools!$B:$Z,12,0)","v":10114},{"$f":"IF(H238=\"MA\",0,VLOOKUP(N238,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E238,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N238,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N238,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E238,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E238,EYDataOriginal1819!$A:$AI,VLOOKUP(N238,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":985.50000000000011},1507.82,{"$f":"VLOOKUP(N238,Rates!A$1:W$65573,VLOOKUP(E238,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E238,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N238,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M238=\"VA\",N238=\"DFC\"),0,VLOOKUP(N238,Rates!A:AM,VLOOKUP(H238&LEFT(G238,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023513IDACIA","Original3023513AUTIDACI","3023513AUTIDACI","OriginalAUTIDACI","Original3023513","MAPriAUTIDACI","I013023513","3023513EARLYYEARS","10284Primary","Original3023513EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T238,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T238,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N238,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N238=\"DFC\",0,VLOOKUP(E238,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H238=\"MA\",0,VLOOKUP(AU238&VLOOKUP(N238,Rates!A:G,7,0)&VLOOKUP(N238,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S238*IF(W238=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N238,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E238&IF(O238=\"EARLYYEARS\",VLOOKUP(N238,Rates!$A:$X,24,0),N238)","v":"3023513IDACI"},{"$f":"ROUND(IF(AND(OR(M238=\"VA\",M238=\"FREE\",M238=\"ACAD\"),N238=\"DFC\"),S238,S238*VLOOKUP(AU238&VLOOKUP(N238,Rates!A:G,7,0)&VLOOKUP(N238,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1507.82,0,"10284AUTIDACIMAPrimary",1507.82,"Original3023513IDACI",{"$f":"VLOOKUP(N238,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N238,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H238=\"RA\",0,IF(AU238=\"C\",VLOOKUP(AU238&VLOOKUP(N238,Rates!A:G,7,0)&VLOOKUP(N238,Rates!A:J,10,0)&VLOOKUP(D238,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU238&VLOOKUP(N238,Rates!A:G,7,0)&VLOOKUP(N238,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S238*IF(W238=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CD238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*3/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CE238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*3/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CF238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*3/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CG238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*3/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CH238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*3/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CI238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*3/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CJ238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*3/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CK238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*3/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ238=1,CA238-SUM(CB238:CL238),IF(LEFT(N238,2)=\"ND\",0,IF(D238=\"Original\",CA238*2/36,CA238/VLOOKUP(D238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151238,"2016-02-01","CK","Original",3023515,{"$f":"VLOOKUP($E239,Schools!$B:$L,2,0)","v":"Independent Jewish Day School"},{"$f":"VLOOKUP($E239,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E239,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E239,Schools!$B:$L,11,0)","v":143982},{"$f":"VLOOKUP($E239,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H239=\"MA\",0,VLOOKUP(N239,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E239,Schools!$B:$R,17,0)","v":"ACAD"},"AUTIDACI",{"$f":"VLOOKUP(N239,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N239,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E239,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E239,EYDataOriginal1819!$A:$AI,VLOOKUP(N239,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":690.9},1057.08,{"$f":"VLOOKUP(N239,Rates!A$1:W$65573,VLOOKUP(E239,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E239,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N239,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M239=\"VA\",N239=\"DFC\"),0,VLOOKUP(N239,Rates!A:AM,VLOOKUP(H239&LEFT(G239,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023515IDACIAcademy","Original3023515AUTIDACI","3023515AUTIDACI","OriginalAUTIDACI","Original3023515","RAPriAUTIDACI","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T239,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T239,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N239,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N239=\"DFC\",0,VLOOKUP(E239,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H239=\"MA\",0,VLOOKUP(AU239&VLOOKUP(N239,Rates!A:G,7,0)&VLOOKUP(N239,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S239*IF(W239=1,0,1))","v":1057.08},0,0,0,0,0,264.27,264.27,264.27,264.27,0,0,0,{"$f":"VLOOKUP(N239,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E239&IF(O239=\"EARLYYEARS\",VLOOKUP(N239,Rates!$A:$X,24,0),N239)","v":"3023515IDACI"},{"$f":"ROUND(IF(AND(OR(M239=\"VA\",M239=\"FREE\",M239=\"ACAD\"),N239=\"DFC\"),S239,S239*VLOOKUP(AU239&VLOOKUP(N239,Rates!A:G,7,0)&VLOOKUP(N239,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIRAPrimary",1057.08,"Original3023515IDACI",{"$f":"VLOOKUP(N239,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N239,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H239=\"RA\",0,IF(AU239=\"C\",VLOOKUP(AU239&VLOOKUP(N239,Rates!A:G,7,0)&VLOOKUP(N239,Rates!A:J,10,0)&VLOOKUP(D239,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU239&VLOOKUP(N239,Rates!A:G,7,0)&VLOOKUP(N239,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S239*IF(W239=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CD239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*3/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CE239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*3/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CF239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*3/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CG239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*3/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CH239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*3/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CI239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*3/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CJ239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*3/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CK239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*3/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ239=1,CA239-SUM(CB239:CL239),IF(LEFT(N239,2)=\"ND\",0,IF(D239=\"Original\",CA239*2/36,CA239/VLOOKUP(D239,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151239,"2016-02-01","CK","Original",3023516,{"$f":"VLOOKUP($E240,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E240,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E240,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E240,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E240,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H240=\"MA\",0,VLOOKUP(N240,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E240,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N240,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N240,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E240,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E240,EYDataOriginal1819!$A:$AI,VLOOKUP(N240,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":824.28428571428572},1261.1500000000001,{"$f":"VLOOKUP(N240,Rates!A$1:W$65573,VLOOKUP(E240,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E240,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N240,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M240=\"VA\",N240=\"DFC\"),0,VLOOKUP(N240,Rates!A:AM,VLOOKUP(H240&LEFT(G240,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023516IDACIA","Original3023516AUTIDACI","3023516AUTIDACI","OriginalAUTIDACI","Original3023516","MAPriAUTIDACI","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T240,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T240,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N240,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N240=\"DFC\",0,VLOOKUP(E240,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H240=\"MA\",0,VLOOKUP(AU240&VLOOKUP(N240,Rates!A:G,7,0)&VLOOKUP(N240,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S240*IF(W240=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N240,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E240&IF(O240=\"EARLYYEARS\",VLOOKUP(N240,Rates!$A:$X,24,0),N240)","v":"3023516IDACI"},{"$f":"ROUND(IF(AND(OR(M240=\"VA\",M240=\"FREE\",M240=\"ACAD\"),N240=\"DFC\"),S240,S240*VLOOKUP(AU240&VLOOKUP(N240,Rates!A:G,7,0)&VLOOKUP(N240,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1261.1500000000001,0,"10284AUTIDACIMAPrimary",1261.1500000000001,"Original3023516IDACI",{"$f":"VLOOKUP(N240,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N240,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H240=\"RA\",0,IF(AU240=\"C\",VLOOKUP(AU240&VLOOKUP(N240,Rates!A:G,7,0)&VLOOKUP(N240,Rates!A:J,10,0)&VLOOKUP(D240,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU240&VLOOKUP(N240,Rates!A:G,7,0)&VLOOKUP(N240,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S240*IF(W240=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CD240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*3/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CE240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*3/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CF240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*3/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CG240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*3/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CH240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*3/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CI240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*3/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CJ240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*3/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CK240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*3/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ240=1,CA240-SUM(CB240:CL240),IF(LEFT(N240,2)=\"ND\",0,IF(D240=\"Original\",CA240*2/36,CA240/VLOOKUP(D240,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151240,"2016-02-01","CK","Original",3023518,{"$f":"VLOOKUP($E241,Schools!$B:$L,2,0)","v":"Woodcroft Primary School"},{"$f":"VLOOKUP($E241,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E241,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E241,Schools!$B:$L,11,0)","v":400117},{"$f":"VLOOKUP($E241,Schools!$B:$Z,12,0)","v":10123},{"$f":"IF(H241=\"MA\",0,VLOOKUP(N241,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E241,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N241,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N241,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E241,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E241,EYDataOriginal1819!$A:$AI,VLOOKUP(N241,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2537.1428571428564},3881.83,{"$f":"VLOOKUP(N241,Rates!A$1:W$65573,VLOOKUP(E241,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E241,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N241,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M241=\"VA\",N241=\"DFC\"),0,VLOOKUP(N241,Rates!A:AM,VLOOKUP(H241&LEFT(G241,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023518IDACIA","Original3023518AUTIDACI","3023518AUTIDACI","OriginalAUTIDACI","Original3023518","MAPriAUTIDACI","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T241,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T241,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N241,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N241=\"DFC\",0,VLOOKUP(E241,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H241=\"MA\",0,VLOOKUP(AU241&VLOOKUP(N241,Rates!A:G,7,0)&VLOOKUP(N241,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S241*IF(W241=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N241,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E241&IF(O241=\"EARLYYEARS\",VLOOKUP(N241,Rates!$A:$X,24,0),N241)","v":"3023518IDACI"},{"$f":"ROUND(IF(AND(OR(M241=\"VA\",M241=\"FREE\",M241=\"ACAD\"),N241=\"DFC\"),S241,S241*VLOOKUP(AU241&VLOOKUP(N241,Rates!A:G,7,0)&VLOOKUP(N241,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3881.83,0,"10284AUTIDACIMAPrimary",3881.83,"Original3023518IDACI",{"$f":"VLOOKUP(N241,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N241,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H241=\"RA\",0,IF(AU241=\"C\",VLOOKUP(AU241&VLOOKUP(N241,Rates!A:G,7,0)&VLOOKUP(N241,Rates!A:J,10,0)&VLOOKUP(D241,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU241&VLOOKUP(N241,Rates!A:G,7,0)&VLOOKUP(N241,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S241*IF(W241=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CD241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*3/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CE241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*3/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CF241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*3/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CG241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*3/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CH241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*3/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CI241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*3/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CJ241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*3/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CK241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*3/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ241=1,CA241-SUM(CB241:CL241),IF(LEFT(N241,2)=\"ND\",0,IF(D241=\"Original\",CA241*2/36,CA241/VLOOKUP(D241,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151241,"2016-02-01","CK","Original",3023519,{"$f":"VLOOKUP($E242,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E242,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E242,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E242,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E242,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H242=\"MA\",0,VLOOKUP(N242,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E242,Schools!$B:$R,17,0)","v":"ACAD"},"AUTIDACI",{"$f":"VLOOKUP(N242,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N242,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E242,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E242,EYDataOriginal1819!$A:$AI,VLOOKUP(N242,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2160.0128571428572},3304.82,{"$f":"VLOOKUP(N242,Rates!A$1:W$65573,VLOOKUP(E242,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E242,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N242,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M242=\"VA\",N242=\"DFC\"),0,VLOOKUP(N242,Rates!A:AM,VLOOKUP(H242&LEFT(G242,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023519IDACIAcademy","Original3023519AUTIDACI","3023519AUTIDACI","OriginalAUTIDACI","Original3023519","RAPriAUTIDACI","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T242,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T242,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N242,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N242=\"DFC\",0,VLOOKUP(E242,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H242=\"MA\",0,VLOOKUP(AU242&VLOOKUP(N242,Rates!A:G,7,0)&VLOOKUP(N242,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S242*IF(W242=1,0,1))","v":3304.82},0,0,0,0,0,826.21,826.2,826.21,826.2,0,0,0,{"$f":"VLOOKUP(N242,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E242&IF(O242=\"EARLYYEARS\",VLOOKUP(N242,Rates!$A:$X,24,0),N242)","v":"3023519IDACI"},{"$f":"ROUND(IF(AND(OR(M242=\"VA\",M242=\"FREE\",M242=\"ACAD\"),N242=\"DFC\"),S242,S242*VLOOKUP(AU242&VLOOKUP(N242,Rates!A:G,7,0)&VLOOKUP(N242,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIRAPrimary",3304.82,"Original3023519IDACI",{"$f":"VLOOKUP(N242,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N242,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H242=\"RA\",0,IF(AU242=\"C\",VLOOKUP(AU242&VLOOKUP(N242,Rates!A:G,7,0)&VLOOKUP(N242,Rates!A:J,10,0)&VLOOKUP(D242,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU242&VLOOKUP(N242,Rates!A:G,7,0)&VLOOKUP(N242,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S242*IF(W242=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CD242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*3/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CE242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*3/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CF242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*3/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CG242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*3/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CH242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*3/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CI242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*3/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CJ242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*3/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CK242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*3/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ242=1,CA242-SUM(CB242:CL242),IF(LEFT(N242,2)=\"ND\",0,IF(D242=\"Original\",CA242*2/36,CA242/VLOOKUP(D242,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151242,"2016-02-01","CK","Original",3023521,{"$f":"VLOOKUP($E243,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E243,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E243,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E243,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E243,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H243=\"MA\",0,VLOOKUP(N243,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E243,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N243,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N243,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E243,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E243,EYDataOriginal1819!$A:$AI,VLOOKUP(N243,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1257.5657142857142},1924.08,{"$f":"VLOOKUP(N243,Rates!A$1:W$65573,VLOOKUP(E243,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E243,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N243,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M243=\"VA\",N243=\"DFC\"),0,VLOOKUP(N243,Rates!A:AM,VLOOKUP(H243&LEFT(G243,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023521IDACIB","Original3023521AUTIDACI","3023521AUTIDACI","OriginalAUTIDACI","Original3023521","MAAllAUTIDACI","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T243,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T243,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N243,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N243=\"DFC\",0,VLOOKUP(E243,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H243=\"MA\",0,VLOOKUP(AU243&VLOOKUP(N243,Rates!A:G,7,0)&VLOOKUP(N243,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S243*IF(W243=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N243,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E243&IF(O243=\"EARLYYEARS\",VLOOKUP(N243,Rates!$A:$X,24,0),N243)","v":"3023521IDACI"},{"$f":"ROUND(IF(AND(OR(M243=\"VA\",M243=\"FREE\",M243=\"ACAD\"),N243=\"DFC\"),S243,S243*VLOOKUP(AU243&VLOOKUP(N243,Rates!A:G,7,0)&VLOOKUP(N243,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAAll through",1924.08,"Original3023521IDACI",{"$f":"VLOOKUP(N243,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N243,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H243=\"RA\",0,IF(AU243=\"C\",VLOOKUP(AU243&VLOOKUP(N243,Rates!A:G,7,0)&VLOOKUP(N243,Rates!A:J,10,0)&VLOOKUP(D243,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU243&VLOOKUP(N243,Rates!A:G,7,0)&VLOOKUP(N243,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S243*IF(W243=1,0,1))","v":1924.08},213.79,160.34,160.34,{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CD243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*3/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":160.34},{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CE243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*3/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":160.34},{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CF243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*3/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":160.34},{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CG243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*3/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":160.34},{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CH243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*3/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":160.34},{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CI243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*3/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":160.34},{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CJ243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*3/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":160.34},{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CK243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*3/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":160.34},{"$f":"ROUND(IF(BZ243=1,CA243-SUM(CB243:CL243),IF(LEFT(N243,2)=\"ND\",0,IF(D243=\"Original\",CA243*2/36,CA243/VLOOKUP(D243,PayLookup!$M$10:$N$22,2,0)))),2)","v":106.89}]
[20151243,"2016-02-01","CK","Original",3023523,{"$f":"VLOOKUP($E244,Schools!$B:$L,2,0)","v":"Martin Primary School"},{"$f":"VLOOKUP($E244,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E244,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E244,Schools!$B:$L,11,0)","v":400130},{"$f":"VLOOKUP($E244,Schools!$B:$Z,12,0)","v":11093},{"$f":"IF(H244=\"MA\",0,VLOOKUP(N244,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E244,Schools!$B:$R,17,0)","v":"COM"},"AUTIDACI",{"$f":"VLOOKUP(N244,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N244,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E244,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E244,EYDataOriginal1819!$A:$AI,VLOOKUP(N244,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2713.6242857142865},4151.8500000000004,{"$f":"VLOOKUP(N244,Rates!A$1:W$65573,VLOOKUP(E244,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E244,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N244,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M244=\"VA\",N244=\"DFC\"),0,VLOOKUP(N244,Rates!A:AM,VLOOKUP(H244&LEFT(G244,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023523IDACIB","Original3023523AUTIDACI","3023523AUTIDACI","OriginalAUTIDACI","Original3023523","MAPriAUTIDACI","I013023523","3023523EARLYYEARS","10284Primary","Original3023523EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T244,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T244,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N244,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N244=\"DFC\",0,VLOOKUP(E244,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H244=\"MA\",0,VLOOKUP(AU244&VLOOKUP(N244,Rates!A:G,7,0)&VLOOKUP(N244,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S244*IF(W244=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N244,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E244&IF(O244=\"EARLYYEARS\",VLOOKUP(N244,Rates!$A:$X,24,0),N244)","v":"3023523IDACI"},{"$f":"ROUND(IF(AND(OR(M244=\"VA\",M244=\"FREE\",M244=\"ACAD\"),N244=\"DFC\"),S244,S244*VLOOKUP(AU244&VLOOKUP(N244,Rates!A:G,7,0)&VLOOKUP(N244,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",4151.8500000000004,"Original3023523IDACI",{"$f":"VLOOKUP(N244,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N244,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H244=\"RA\",0,IF(AU244=\"C\",VLOOKUP(AU244&VLOOKUP(N244,Rates!A:G,7,0)&VLOOKUP(N244,Rates!A:J,10,0)&VLOOKUP(D244,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU244&VLOOKUP(N244,Rates!A:G,7,0)&VLOOKUP(N244,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S244*IF(W244=1,0,1))","v":4151.8500000000004},461.32,345.99,345.99,{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CD244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*3/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":345.99},{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CE244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*3/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":345.99},{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CF244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*3/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":345.99},{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CG244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*3/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":345.99},{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CH244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*3/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":345.99},{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CI244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*3/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":345.99},{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CJ244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*3/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":345.99},{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CK244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*3/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":345.99},{"$f":"ROUND(IF(BZ244=1,CA244-SUM(CB244:CL244),IF(LEFT(N244,2)=\"ND\",0,IF(D244=\"Original\",CA244*2/36,CA244/VLOOKUP(D244,PayLookup!$M$10:$N$22,2,0)))),2)","v":230.66}]
[20151244,"2016-02-01","CK","Original",3023524,{"$f":"VLOOKUP($E245,Schools!$B:$L,2,0)","v":"Beit Shvidler Primary School"},{"$f":"VLOOKUP($E245,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E245,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E245,Schools!$B:$L,11,0)","v":400150},{"$f":"VLOOKUP($E245,Schools!$B:$Z,12,0)","v":11278},{"$f":"IF(H245=\"MA\",0,VLOOKUP(N245,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E245,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N245,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N245,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E245,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E245,EYDataOriginal1819!$A:$AI,VLOOKUP(N245,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1079.67},1651.9,{"$f":"VLOOKUP(N245,Rates!A$1:W$65573,VLOOKUP(E245,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E245,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N245,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M245=\"VA\",N245=\"DFC\"),0,VLOOKUP(N245,Rates!A:AM,VLOOKUP(H245&LEFT(G245,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023524IDACIC","Original3023524AUTIDACI","3023524AUTIDACI","OriginalAUTIDACI","Original3023524","MAPriAUTIDACI","I013023524","3023524EARLYYEARS","10284Primary","Original3023524EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T245,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T245,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N245,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N245=\"DFC\",0,VLOOKUP(E245,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H245=\"MA\",0,VLOOKUP(AU245&VLOOKUP(N245,Rates!A:G,7,0)&VLOOKUP(N245,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S245*IF(W245=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N245,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E245&IF(O245=\"EARLYYEARS\",VLOOKUP(N245,Rates!$A:$X,24,0),N245)","v":"3023524IDACI"},{"$f":"ROUND(IF(AND(OR(M245=\"VA\",M245=\"FREE\",M245=\"ACAD\"),N245=\"DFC\"),S245,S245*VLOOKUP(AU245&VLOOKUP(N245,Rates!A:G,7,0)&VLOOKUP(N245,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1321.52,0,"10284AUTIDACIMAPrimary",1651.9,"Original3023524IDACI",{"$f":"VLOOKUP(N245,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N245,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H245=\"RA\",0,IF(AU245=\"C\",VLOOKUP(AU245&VLOOKUP(N245,Rates!A:G,7,0)&VLOOKUP(N245,Rates!A:J,10,0)&VLOOKUP(D245,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU245&VLOOKUP(N245,Rates!A:G,7,0)&VLOOKUP(N245,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S245*IF(W245=1,0,1))","v":330.38000000000005},36.71,27.53,27.53,{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CD245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*3/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":27.53},{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CE245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*3/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":27.53},{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CF245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*3/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":27.53},{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CG245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*3/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":27.53},{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CH245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*3/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":27.53},{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CI245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*3/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":27.53},{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CJ245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*3/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":27.53},{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CK245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*3/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":27.53},{"$f":"ROUND(IF(BZ245=1,CA245-SUM(CB245:CL245),IF(LEFT(N245,2)=\"ND\",0,IF(D245=\"Original\",CA245*2/36,CA245/VLOOKUP(D245,PayLookup!$M$10:$N$22,2,0)))),2)","v":18.350000000000001}]
[20151245,"2016-02-01","CK","Original",3025201,{"$f":"VLOOKUP($E246,Schools!$B:$L,2,0)","v":"Osidge Primary School"},{"$f":"VLOOKUP($E246,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E246,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E246,Schools!$B:$L,11,0)","v":400021},{"$f":"VLOOKUP($E246,Schools!$B:$Z,12,0)","v":10084},{"$f":"IF(H246=\"MA\",0,VLOOKUP(N246,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E246,Schools!$B:$R,17,0)","v":"FOU"},"AUTIDACI",{"$f":"VLOOKUP(N246,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N246,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E246,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E246,EYDataOriginal1819!$A:$AI,VLOOKUP(N246,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N246,Rates!A$1:W$65573,VLOOKUP(E246,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E246,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N246,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M246=\"VA\",N246=\"DFC\"),0,VLOOKUP(N246,Rates!A:AM,VLOOKUP(H246&LEFT(G246,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3025201IDACIB","Original3025201AUTIDACI","3025201AUTIDACI","OriginalAUTIDACI","Original3025201","MAPriAUTIDACI","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T246,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T246,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N246,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N246=\"DFC\",0,VLOOKUP(E246,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H246=\"MA\",0,VLOOKUP(AU246&VLOOKUP(N246,Rates!A:G,7,0)&VLOOKUP(N246,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S246*IF(W246=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N246,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E246&IF(O246=\"EARLYYEARS\",VLOOKUP(N246,Rates!$A:$X,24,0),N246)","v":"3025201IDACI"},{"$f":"ROUND(IF(AND(OR(M246=\"VA\",M246=\"FREE\",M246=\"ACAD\"),N246=\"DFC\"),S246,S246*VLOOKUP(AU246&VLOOKUP(N246,Rates!A:G,7,0)&VLOOKUP(N246,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",0,"Original3025201IDACI",{"$f":"VLOOKUP(N246,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N246,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H246=\"RA\",0,IF(AU246=\"C\",VLOOKUP(AU246&VLOOKUP(N246,Rates!A:G,7,0)&VLOOKUP(N246,Rates!A:J,10,0)&VLOOKUP(D246,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU246&VLOOKUP(N246,Rates!A:G,7,0)&VLOOKUP(N246,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S246*IF(W246=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CD246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*3/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CE246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*3/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CF246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*3/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CG246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*3/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CH246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*3/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CI246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*3/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CJ246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*3/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CK246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*3/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ246=1,CA246-SUM(CB246:CL246),IF(LEFT(N246,2)=\"ND\",0,IF(D246=\"Original\",CA246*2/36,CA246/VLOOKUP(D246,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151246,"2016-02-01","CK","Original",3025948,{"$f":"VLOOKUP($E247,Schools!$B:$L,2,0)","v":"Mathilda Marks-Kennedy School"},{"$f":"VLOOKUP($E247,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E247,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E247,Schools!$B:$L,11,0)","v":400112},{"$f":"VLOOKUP($E247,Schools!$B:$Z,12,0)","v":10125},{"$f":"IF(H247=\"MA\",0,VLOOKUP(N247,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E247,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N247,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N247,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E247,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E247,EYDataOriginal1819!$A:$AI,VLOOKUP(N247,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":992.82857142857119},1519.03,{"$f":"VLOOKUP(N247,Rates!A$1:W$65573,VLOOKUP(E247,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E247,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N247,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M247=\"VA\",N247=\"DFC\"),0,VLOOKUP(N247,Rates!A:AM,VLOOKUP(H247&LEFT(G247,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3025948IDACIB","Original3025948AUTIDACI","3025948AUTIDACI","OriginalAUTIDACI","Original3025948","MAPriAUTIDACI","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T247,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T247,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N247,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N247=\"DFC\",0,VLOOKUP(E247,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H247=\"MA\",0,VLOOKUP(AU247&VLOOKUP(N247,Rates!A:G,7,0)&VLOOKUP(N247,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S247*IF(W247=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N247,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E247&IF(O247=\"EARLYYEARS\",VLOOKUP(N247,Rates!$A:$X,24,0),N247)","v":"3025948IDACI"},{"$f":"ROUND(IF(AND(OR(M247=\"VA\",M247=\"FREE\",M247=\"ACAD\"),N247=\"DFC\"),S247,S247*VLOOKUP(AU247&VLOOKUP(N247,Rates!A:G,7,0)&VLOOKUP(N247,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",1519.03,"Original3025948IDACI",{"$f":"VLOOKUP(N247,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N247,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H247=\"RA\",0,IF(AU247=\"C\",VLOOKUP(AU247&VLOOKUP(N247,Rates!A:G,7,0)&VLOOKUP(N247,Rates!A:J,10,0)&VLOOKUP(D247,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU247&VLOOKUP(N247,Rates!A:G,7,0)&VLOOKUP(N247,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S247*IF(W247=1,0,1))","v":1519.03},168.78,126.59,126.59,{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CD247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*3/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":126.59},{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CE247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*3/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":126.59},{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CF247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*3/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":126.59},{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CG247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*3/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":126.59},{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CH247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*3/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":126.59},{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CI247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*3/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":126.59},{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CJ247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*3/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":126.59},{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CK247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*3/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":126.59},{"$f":"ROUND(IF(BZ247=1,CA247-SUM(CB247:CL247),IF(LEFT(N247,2)=\"ND\",0,IF(D247=\"Original\",CA247*2/36,CA247/VLOOKUP(D247,PayLookup!$M$10:$N$22,2,0)))),2)","v":84.39}]
[20151247,"2016-02-01","CK","Original",3025949,{"$f":"VLOOKUP($E248,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E248,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E248,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E248,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E248,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H248=\"MA\",0,VLOOKUP(N248,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E248,Schools!$B:$R,17,0)","v":"VA"},"AUTIDACI",{"$f":"VLOOKUP(N248,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N248,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E248,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E248,EYDataOriginal1819!$A:$AI,VLOOKUP(N248,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1414.7399999999998},2164.5500000000002,{"$f":"VLOOKUP(N248,Rates!A$1:W$65573,VLOOKUP(E248,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E248,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N248,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M248=\"VA\",N248=\"DFC\"),0,VLOOKUP(N248,Rates!A:AM,VLOOKUP(H248&LEFT(G248,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3025949IDACIB","Original3025949AUTIDACI","3025949AUTIDACI","OriginalAUTIDACI","Original3025949","MAPriAUTIDACI","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T248,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T248,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N248,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N248=\"DFC\",0,VLOOKUP(E248,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H248=\"MA\",0,VLOOKUP(AU248&VLOOKUP(N248,Rates!A:G,7,0)&VLOOKUP(N248,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S248*IF(W248=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N248,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E248&IF(O248=\"EARLYYEARS\",VLOOKUP(N248,Rates!$A:$X,24,0),N248)","v":"3025949IDACI"},{"$f":"ROUND(IF(AND(OR(M248=\"VA\",M248=\"FREE\",M248=\"ACAD\"),N248=\"DFC\"),S248,S248*VLOOKUP(AU248&VLOOKUP(N248,Rates!A:G,7,0)&VLOOKUP(N248,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIMAPrimary",2164.5500000000002,"Original3025949IDACI",{"$f":"VLOOKUP(N248,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MAAUT",4,0,0,{"$f":"VLOOKUP(N248,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H248=\"RA\",0,IF(AU248=\"C\",VLOOKUP(AU248&VLOOKUP(N248,Rates!A:G,7,0)&VLOOKUP(N248,Rates!A:J,10,0)&VLOOKUP(D248,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU248&VLOOKUP(N248,Rates!A:G,7,0)&VLOOKUP(N248,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S248*IF(W248=1,0,1))","v":2164.5500000000002},240.51,180.38,180.38,{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CD248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*3/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":180.38},{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CE248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*3/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":180.38},{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CF248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*3/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":180.38},{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CG248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*3/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":180.38},{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CH248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*3/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":180.38},{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CI248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*3/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":180.38},{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CJ248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*3/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":180.38},{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CK248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*3/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":180.38},{"$f":"ROUND(IF(BZ248=1,CA248-SUM(CB248:CL248),IF(LEFT(N248,2)=\"ND\",0,IF(D248=\"Original\",CA248*2/36,CA248/VLOOKUP(D248,PayLookup!$M$10:$N$22,2,0)))),2)","v":120.25}]
[20151248,"2016-02-01","CK","Original",3022002,{"$f":"VLOOKUP($E249,Schools!$B:$L,2,0)","v":"Barnfield School"},{"$f":"VLOOKUP($E249,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E249,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E249,Schools!$B:$L,11,0)","v":400005},{"$f":"VLOOKUP($E249,Schools!$B:$Z,12,0)","v":10044},{"$f":"IF(H249=\"MA\",0,VLOOKUP(N249,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E249,Schools!$B:$R,17,0)","v":"COM"},"blank",{"$f":"VLOOKUP(N249,Rates!$A:$L,2,0)","v":"REPORT"},null,{"$f":"VLOOKUP(N249,Rates!A$1:L$65576,9,0)","v":0},null,0,{"$f":"VLOOKUP(N249,Rates!A$1:W$65573,VLOOKUP(E249,Schools!B$1:N$65540,13,0),0)","v":0},{"$f":"VLOOKUP(E249,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N249,Rates!A$1:L$65573,8,0)","v":0},{"$f":"IF(AND(M249=\"VA\",N249=\"DFC\"),0,VLOOKUP(N249,Rates!A:AM,VLOOKUP(H249&LEFT(G249,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022002blankD","Original3022002blank","3022002blank","Originalblank","Original3022002","MAPriblank","03022002","3022002REPORT","0Primary","Original3022002REPORT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T249,CostCentres!B$1:D$65537,2,0)","v":"None"},{"$f":"VLOOKUP($T249,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N249,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N249=\"DFC\",0,VLOOKUP(E249,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H249=\"MA\",0,VLOOKUP(AU249&VLOOKUP(N249,Rates!A:G,7,0)&VLOOKUP(N249,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S249*IF(W249=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N249,Rates!A:L,3,0)","v":"-"},null,{"$f":"E249&IF(O249=\"EARLYYEARS\",VLOOKUP(N249,Rates!$A:$X,24,0),N249)","v":"3022002blank"},{"$f":"ROUND(IF(AND(OR(M249=\"VA\",M249=\"FREE\",M249=\"ACAD\"),N249=\"DFC\"),S249,S249*VLOOKUP(AU249&VLOOKUP(N249,Rates!A:G,7,0)&VLOOKUP(N249,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"0blankMAPrimary",0,"Original3022002blank",{"$f":"VLOOKUP(N249,Rates!$A:$AO,41,0)","v":""},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N249,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H249=\"RA\",0,IF(AU249=\"C\",VLOOKUP(AU249&VLOOKUP(N249,Rates!A:G,7,0)&VLOOKUP(N249,Rates!A:J,10,0)&VLOOKUP(D249,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU249&VLOOKUP(N249,Rates!A:G,7,0)&VLOOKUP(N249,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S249*IF(W249=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CD249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*3/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CE249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*3/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CF249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*3/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CG249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*3/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CH249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*3/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CI249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*3/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CJ249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*3/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CK249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*3/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ249=1,CA249-SUM(CB249:CL249),IF(LEFT(N249,2)=\"ND\",0,IF(D249=\"Original\",CA249*2/36,CA249/VLOOKUP(D249,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151249,"2016-02-01","CK","Original",3024004,"Menorah High School (Girls)",{"$f":"VLOOKUP($E250,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E250,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E250,Schools!$B:$L,11,0)","v":107953},{"$f":"VLOOKUP($E250,Schools!$B:$Z,12,0)","v":11513},{"$f":"IF(H250=\"MA\",0,VLOOKUP(N250,Rates!A:L,6,0))","v":0},"Paid by EFA, not LBB",{"$f":"VLOOKUP(E250,Schools!$B:$R,17,0)","v":"VA"},"DFC",{"$f":"VLOOKUP(N250,Rates!$A:$L,2,0)","v":"CAPITAL"},1,{"$f":"VLOOKUP(N250,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"VLOOKUP(E250,DFCOriginal1819!D:G,4,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N250,Rates!A$1:W$65573,VLOOKUP(E250,Schools!B$1:N$65540,13,0),0)","v":11339},{"$f":"VLOOKUP(E250,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N250,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M250=\"VA\",N250=\"DFC\"),0,VLOOKUP(N250,Rates!A:AM,VLOOKUP(H250&LEFT(G250,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},0,"3024004DFC0","Original3024004DFC","3024004DFC","OriginalDFC","Original3024004","MASecDFC","CI013024004","3024004CAPITAL","11339Secondary","Original3024004CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T250,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Secondary Schools "},{"$f":"VLOOKUP($T250,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N250,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N250=\"DFC\",0,VLOOKUP(E250,Schools!B:Q,16,0))","v":0},{"$f":"IF(H250=\"MA\",0,VLOOKUP(AU250&VLOOKUP(N250,Rates!A:G,7,0)&VLOOKUP(N250,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S250*IF(W250=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N250,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E250&IF(O250=\"EARLYYEARS\",VLOOKUP(N250,Rates!$A:$X,24,0),N250)","v":"3024004DFC"},{"$f":"ROUND(IF(AND(OR(M250=\"VA\",M250=\"FREE\",M250=\"ACAD\"),N250=\"DFC\"),S250,S250*VLOOKUP(AU250&VLOOKUP(N250,Rates!A:G,7,0)&VLOOKUP(N250,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"11339DFCMASecondary",{"$error":"#N/A"},"Original3024004DFC",{"$f":"VLOOKUP(N250,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N250,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H250=\"RA\",0,IF(AU250=\"C\",VLOOKUP(AU250&VLOOKUP(N250,Rates!A:G,7,0)&VLOOKUP(N250,Rates!A:J,10,0)&VLOOKUP(D250,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU250&VLOOKUP(N250,Rates!A:G,7,0)&VLOOKUP(N250,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S250*IF(W250=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CD250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*3/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CE250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*3/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CF250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*3/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CG250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*3/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CH250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*3/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CI250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*3/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CJ250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*3/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CK250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*3/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ250=1,CA250-SUM(CB250:CL250),IF(LEFT(N250,2)=\"ND\",0,IF(D250=\"Original\",CA250*2/36,CA250/VLOOKUP(D250,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20151253,"2016-02-01","CK","Original",3021100,{"$f":"VLOOKUP($E254,Schools!$B:$L,2,0)","v":"Pavilion"},{"$f":"VLOOKUP($E254,Schools!$B:$L,3,0)","v":"PRU"},{"$f":"VLOOKUP($E254,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E254,Schools!$B:$L,11,0)","v":400156},{"$f":"VLOOKUP($E254,Schools!$B:$Z,12,0)","v":10188},{"$f":"IF(H254=\"MA\",0,VLOOKUP(N254,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E254,Schools!$B:$R,17,0)","v":"COM"},"DFC",{"$f":"VLOOKUP(N254,Rates!$A:$L,2,0)","v":"CAPITAL"},1,{"$f":"VLOOKUP(N254,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"VLOOKUP(E254,DFCOriginal1819!D:G,4,0)","v":6666.25},6666.25,{"$f":"VLOOKUP(N254,Rates!A$1:W$65573,VLOOKUP(E254,Schools!B$1:N$65540,13,0),0)","v":11340},{"$f":"VLOOKUP(E254,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N254,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M254=\"VA\",N254=\"DFC\"),0,VLOOKUP(N254,Rates!A:AM,VLOOKUP(H254&LEFT(G254,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},1666.56,1666.57,1666.56,1666.56,0,0,"3021100DFC0","Original3021100DFC","3021100DFC","OriginalDFC","Original3021100","MAPRUDFC","CI013021100","3021100CAPITAL","11340PRU","Original3021100CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T254,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Special Schools"},{"$f":"VLOOKUP($T254,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N254,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N254=\"DFC\",0,VLOOKUP(E254,Schools!B:Q,16,0))","v":0},{"$f":"IF(H254=\"MA\",0,VLOOKUP(AU254&VLOOKUP(N254,Rates!A:G,7,0)&VLOOKUP(N254,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S254*IF(W254=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N254,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E254&IF(O254=\"EARLYYEARS\",VLOOKUP(N254,Rates!$A:$X,24,0),N254)","v":"3021100DFC"},{"$f":"ROUND(IF(AND(OR(M254=\"VA\",M254=\"FREE\",M254=\"ACAD\"),N254=\"DFC\"),S254,S254*VLOOKUP(AU254&VLOOKUP(N254,Rates!A:G,7,0)&VLOOKUP(N254,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11340DFCMAPRU",6666.25,"Original3021100DFC",{"$f":"VLOOKUP(N254,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N254,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H254=\"RA\",0,IF(AU254=\"C\",VLOOKUP(AU254&VLOOKUP(N254,Rates!A:G,7,0)&VLOOKUP(N254,Rates!A:J,10,0)&VLOOKUP(D254,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU254&VLOOKUP(N254,Rates!A:G,7,0)&VLOOKUP(N254,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S254*IF(W254=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CD254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*3/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CE254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*3/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CF254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*3/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CG254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*3/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CH254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*3/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CI254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*3/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CJ254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*3/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CK254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*3/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ254=1,CA254-SUM(CB254:CL254),IF(LEFT(N254,2)=\"ND\",0,IF(D254=\"Original\",CA254*2/36,CA254/VLOOKUP(D254,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151271,"2016-02-01","CK","Original",3022026,{"$f":"VLOOKUP($E272,Schools!$B:$L,2,0)","v":"Frith Manor School"},{"$f":"VLOOKUP($E272,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E272,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E272,Schools!$B:$L,11,0)","v":400082},{"$f":"VLOOKUP($E272,Schools!$B:$Z,12,0)","v":10066},{"$f":"IF(H272=\"MA\",0,VLOOKUP(N272,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E272,Schools!$B:$R,17,0)","v":"COM"},"DFC",{"$f":"VLOOKUP(N272,Rates!$A:$L,2,0)","v":"CAPITAL"},1,{"$f":"VLOOKUP(N272,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"VLOOKUP(E272,DFCOriginal1819!D:G,4,0)","v":11308},11308,{"$f":"VLOOKUP(N272,Rates!A$1:W$65573,VLOOKUP(E272,Schools!B$1:N$65540,13,0),0)","v":11331},{"$f":"VLOOKUP(E272,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N272,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M272=\"VA\",N272=\"DFC\"),0,VLOOKUP(N272,Rates!A:AM,VLOOKUP(H272&LEFT(G272,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},2827,2827,2827,2827,0,0,"3022026DFC0","Original3022026DFC","3022026DFC","OriginalDFC","Original3022026","MAPriDFC","CI013022026","3022026CAPITAL","11331Primary","Original3022026CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T272,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T272,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N272,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N272=\"DFC\",0,VLOOKUP(E272,Schools!B:Q,16,0))","v":0},{"$f":"IF(H272=\"MA\",0,VLOOKUP(AU272&VLOOKUP(N272,Rates!A:G,7,0)&VLOOKUP(N272,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S272*IF(W272=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N272,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E272&IF(O272=\"EARLYYEARS\",VLOOKUP(N272,Rates!$A:$X,24,0),N272)","v":"3022026DFC"},{"$f":"ROUND(IF(AND(OR(M272=\"VA\",M272=\"FREE\",M272=\"ACAD\"),N272=\"DFC\"),S272,S272*VLOOKUP(AU272&VLOOKUP(N272,Rates!A:G,7,0)&VLOOKUP(N272,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11331DFCMAPrimary",11308,"Original3022026DFC",{"$f":"VLOOKUP(N272,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N272,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H272=\"RA\",0,IF(AU272=\"C\",VLOOKUP(AU272&VLOOKUP(N272,Rates!A:G,7,0)&VLOOKUP(N272,Rates!A:J,10,0)&VLOOKUP(D272,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU272&VLOOKUP(N272,Rates!A:G,7,0)&VLOOKUP(N272,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S272*IF(W272=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CD272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*3/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CE272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*3/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CF272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*3/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CG272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*3/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CH272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*3/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CI272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*3/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CJ272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*3/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CK272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*3/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ272=1,CA272-SUM(CB272:CL272),IF(LEFT(N272,2)=\"ND\",0,IF(D272=\"Original\",CA272*2/36,CA272/VLOOKUP(D272,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151280,"2016-02-01","CK","Original",3022043,{"$f":"VLOOKUP($E281,Schools!$B:$L,2,0)","v":"Moss Hall Junior School"},{"$f":"VLOOKUP($E281,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E281,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E281,Schools!$B:$L,11,0)","v":400088},{"$f":"VLOOKUP($E281,Schools!$B:$Z,12,0)","v":10080},{"$f":"IF(H281=\"MA\",0,VLOOKUP(N281,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E281,Schools!$B:$R,17,0)","v":"COM"},"DFC",{"$f":"VLOOKUP(N281,Rates!$A:$L,2,0)","v":"CAPITAL"},1,{"$f":"VLOOKUP(N281,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"VLOOKUP(E281,DFCOriginal1819!D:G,4,0)","v":8646.25},8646.25,{"$f":"VLOOKUP(N281,Rates!A$1:W$65573,VLOOKUP(E281,Schools!B$1:N$65540,13,0),0)","v":11331},{"$f":"VLOOKUP(E281,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N281,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M281=\"VA\",N281=\"DFC\"),0,VLOOKUP(N281,Rates!A:AM,VLOOKUP(H281&LEFT(G281,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},2161.56,2161.5700000000002,2161.56,2161.56,0,0,"3022043DFC0","Original3022043DFC","3022043DFC","OriginalDFC","Original3022043","MAPriDFC","CI013022043","3022043CAPITAL","11331Primary","Original3022043CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T281,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T281,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N281,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N281=\"DFC\",0,VLOOKUP(E281,Schools!B:Q,16,0))","v":0},{"$f":"IF(H281=\"MA\",0,VLOOKUP(AU281&VLOOKUP(N281,Rates!A:G,7,0)&VLOOKUP(N281,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S281*IF(W281=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N281,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E281&IF(O281=\"EARLYYEARS\",VLOOKUP(N281,Rates!$A:$X,24,0),N281)","v":"3022043DFC"},{"$f":"ROUND(IF(AND(OR(M281=\"VA\",M281=\"FREE\",M281=\"ACAD\"),N281=\"DFC\"),S281,S281*VLOOKUP(AU281&VLOOKUP(N281,Rates!A:G,7,0)&VLOOKUP(N281,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11331DFCMAPrimary",8646.25,"Original3022043DFC",{"$f":"VLOOKUP(N281,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N281,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H281=\"RA\",0,IF(AU281=\"C\",VLOOKUP(AU281&VLOOKUP(N281,Rates!A:G,7,0)&VLOOKUP(N281,Rates!A:J,10,0)&VLOOKUP(D281,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU281&VLOOKUP(N281,Rates!A:G,7,0)&VLOOKUP(N281,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S281*IF(W281=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CD281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*3/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CE281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*3/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CF281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*3/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CG281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*3/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CH281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*3/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CI281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*3/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CJ281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*3/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CK281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*3/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ281=1,CA281-SUM(CB281:CL281),IF(LEFT(N281,2)=\"ND\",0,IF(D281=\"Original\",CA281*2/36,CA281/VLOOKUP(D281,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151292,"2016-02-01","CK","Original",3022073,{"$f":"VLOOKUP($E293,Schools!$B:$L,2,0)","v":"Danegrove JMI School"},{"$f":"VLOOKUP($E293,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E293,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E293,Schools!$B:$L,11,0)","v":400105},{"$f":"VLOOKUP($E293,Schools!$B:$Z,12,0)","v":10083},{"$f":"IF(H293=\"MA\",0,VLOOKUP(N293,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E293,Schools!$B:$R,17,0)","v":"COM"},"DFC",{"$f":"VLOOKUP(N293,Rates!$A:$L,2,0)","v":"CAPITAL"},1,{"$f":"VLOOKUP(N293,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"VLOOKUP(E293,DFCOriginal1819!D:G,4,0)","v":11391.25},11391.25,{"$f":"VLOOKUP(N293,Rates!A$1:W$65573,VLOOKUP(E293,Schools!B$1:N$65540,13,0),0)","v":11331},{"$f":"VLOOKUP(E293,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N293,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M293=\"VA\",N293=\"DFC\"),0,VLOOKUP(N293,Rates!A:AM,VLOOKUP(H293&LEFT(G293,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},2847.81,2847.82,2847.81,2847.81,0,0,"3022073DFC0","Original3022073DFC","3022073DFC","OriginalDFC","Original3022073","MAPriDFC","CI013022073","3022073CAPITAL","11331Primary","Original3022073CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T293,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T293,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N293,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N293=\"DFC\",0,VLOOKUP(E293,Schools!B:Q,16,0))","v":0},{"$f":"IF(H293=\"MA\",0,VLOOKUP(AU293&VLOOKUP(N293,Rates!A:G,7,0)&VLOOKUP(N293,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S293*IF(W293=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N293,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E293&IF(O293=\"EARLYYEARS\",VLOOKUP(N293,Rates!$A:$X,24,0),N293)","v":"3022073DFC"},{"$f":"ROUND(IF(AND(OR(M293=\"VA\",M293=\"FREE\",M293=\"ACAD\"),N293=\"DFC\"),S293,S293*VLOOKUP(AU293&VLOOKUP(N293,Rates!A:G,7,0)&VLOOKUP(N293,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11331DFCMAPrimary",11391.25,"Original3022073DFC",{"$f":"VLOOKUP(N293,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N293,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H293=\"RA\",0,IF(AU293=\"C\",VLOOKUP(AU293&VLOOKUP(N293,Rates!A:G,7,0)&VLOOKUP(N293,Rates!A:J,10,0)&VLOOKUP(D293,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU293&VLOOKUP(N293,Rates!A:G,7,0)&VLOOKUP(N293,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S293*IF(W293=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CD293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*3/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CE293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*3/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CF293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*3/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CG293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*3/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CH293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*3/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CI293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*3/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CJ293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*3/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CK293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*3/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ293=1,CA293-SUM(CB293:CL293),IF(LEFT(N293,2)=\"ND\",0,IF(D293=\"Original\",CA293*2/36,CA293/VLOOKUP(D293,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151301,"2016-02-01","CK","Original",3025200,{"$f":"VLOOKUP($E302,Schools!$B:$L,2,0)","v":"Dollis Junior School"},{"$f":"VLOOKUP($E302,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E302,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E302,Schools!$B:$L,11,0)","v":400052},{"$f":"VLOOKUP($E302,Schools!$B:$Z,12,0)","v":10060},{"$f":"IF(H302=\"MA\",0,VLOOKUP(N302,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E302,Schools!$B:$R,17,0)","v":"FOU"},"DFC",{"$f":"VLOOKUP(N302,Rates!$A:$L,2,0)","v":"CAPITAL"},1,{"$f":"VLOOKUP(N302,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"VLOOKUP(E302,DFCOriginal1819!D:G,4,0)","v":7892.5},7892.5,{"$f":"VLOOKUP(N302,Rates!A$1:W$65573,VLOOKUP(E302,Schools!B$1:N$65540,13,0),0)","v":11331},{"$f":"VLOOKUP(E302,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N302,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M302=\"VA\",N302=\"DFC\"),0,VLOOKUP(N302,Rates!A:AM,VLOOKUP(H302&LEFT(G302,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},1973.13,1973.12,1973.13,1973.12,0,0,"3025200DFC0","Original3025200DFC","3025200DFC","OriginalDFC","Original3025200","MAPriDFC","CI013025200","3025200CAPITAL","11331Primary","Original3025200CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T302,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T302,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N302,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N302=\"DFC\",0,VLOOKUP(E302,Schools!B:Q,16,0))","v":0},{"$f":"IF(H302=\"MA\",0,VLOOKUP(AU302&VLOOKUP(N302,Rates!A:G,7,0)&VLOOKUP(N302,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S302*IF(W302=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N302,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E302&IF(O302=\"EARLYYEARS\",VLOOKUP(N302,Rates!$A:$X,24,0),N302)","v":"3025200DFC"},{"$f":"ROUND(IF(AND(OR(M302=\"VA\",M302=\"FREE\",M302=\"ACAD\"),N302=\"DFC\"),S302,S302*VLOOKUP(AU302&VLOOKUP(N302,Rates!A:G,7,0)&VLOOKUP(N302,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11331DFCMAPrimary",7892.5,"Original3025200DFC",{"$f":"VLOOKUP(N302,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N302,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H302=\"RA\",0,IF(AU302=\"C\",VLOOKUP(AU302&VLOOKUP(N302,Rates!A:G,7,0)&VLOOKUP(N302,Rates!A:J,10,0)&VLOOKUP(D302,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU302&VLOOKUP(N302,Rates!A:G,7,0)&VLOOKUP(N302,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S302*IF(W302=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CD302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*3/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CE302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*3/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CF302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*3/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CG302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*3/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CH302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*3/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CI302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*3/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CJ302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*3/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CK302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*3/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ302=1,CA302-SUM(CB302:CL302),IF(LEFT(N302,2)=\"ND\",0,IF(D302=\"Original\",CA302*2/36,CA302/VLOOKUP(D302,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151310,"2016-02-01","CK","Original",3022001,{"$f":"VLOOKUP($E311,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E311,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E311,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E311,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E311,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H311=\"MA\",0,VLOOKUP(N311,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E311,Schools!$B:$R,17,0)","v":"FREE"},"LUMP SUM",{"$f":"VLOOKUP(N311,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N311,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N311,Rates!A$1:W$65573,VLOOKUP(E311,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E311,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N311,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M311=\"VA\",N311=\"DFC\"),0,VLOOKUP(N311,Rates!A:AM,VLOOKUP(H311&LEFT(G311,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,120783.3,0,"3022001LUMP SUMAcademy","Original3022001LUMP SUM","3022001LUMP SUM","OriginalLUMP SUM","Original3022001","RAPriLUMP SUM","I013022001","3022001MAIN","10162Primary","Original3022001MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T311,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T311,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N311,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N311=\"DFC\",0,VLOOKUP(E311,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H311=\"MA\",0,VLOOKUP(AU311&VLOOKUP(N311,Rates!A:G,7,0)&VLOOKUP(N311,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S311*IF(W311=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N311,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E311&IF(O311=\"EARLYYEARS\",VLOOKUP(N311,Rates!$A:$X,24,0),N311)","v":"3022001LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M311=\"VA\",M311=\"FREE\",M311=\"ACAD\"),N311=\"DFC\"),S311,S311*VLOOKUP(AU311&VLOOKUP(N311,Rates!A:G,7,0)&VLOOKUP(N311,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":120783.3},0,0,"10162LUMP SUMRAPrimary",0,"Original3022001LUMP SUM",{"$f":"VLOOKUP(N311,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N311,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H311=\"RA\",0,IF(AU311=\"C\",VLOOKUP(AU311&VLOOKUP(N311,Rates!A:G,7,0)&VLOOKUP(N311,Rates!A:J,10,0)&VLOOKUP(D311,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU311&VLOOKUP(N311,Rates!A:G,7,0)&VLOOKUP(N311,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S311*IF(W311=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CD311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*3/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CE311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*3/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CF311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*3/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CG311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*3/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CH311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*3/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CI311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*3/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CJ311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*3/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CK311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*3/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ311=1,CA311-SUM(CB311:CL311),IF(LEFT(N311,2)=\"ND\",0,IF(D311=\"Original\",CA311*2/36,CA311/VLOOKUP(D311,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151327,"2016-02-01","CK","Original",3022023,{"$f":"VLOOKUP($E328,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E328,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E328,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E328,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E328,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H328=\"MA\",0,VLOOKUP(N328,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E328,Schools!$B:$R,17,0)","v":"COM"},"LUMP SUM",{"$f":"VLOOKUP(N328,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N328,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N328,Rates!A$1:W$65573,VLOOKUP(E328,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E328,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N328,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M328=\"VA\",N328=\"DFC\"),0,VLOOKUP(N328,Rates!A:AM,VLOOKUP(H328&LEFT(G328,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022023LUMP SUMC","Original3022023LUMP SUM","3022023LUMP SUM","OriginalLUMP SUM","Original3022023","MAPriLUMP SUM","I013022023","3022023MAIN","10162Primary","Original3022023MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T328,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T328,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N328,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N328=\"DFC\",0,VLOOKUP(E328,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H328=\"MA\",0,VLOOKUP(AU328&VLOOKUP(N328,Rates!A:G,7,0)&VLOOKUP(N328,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S328*IF(W328=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N328,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E328&IF(O328=\"EARLYYEARS\",VLOOKUP(N328,Rates!$A:$X,24,0),N328)","v":"3022023LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M328=\"VA\",M328=\"FREE\",M328=\"ACAD\"),N328=\"DFC\"),S328,S328*VLOOKUP(AU328&VLOOKUP(N328,Rates!A:G,7,0)&VLOOKUP(N328,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},96626.64,0,"10162LUMP SUMMAPrimary",120783.3,"Original3022023LUMP SUM",{"$f":"VLOOKUP(N328,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N328,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H328=\"RA\",0,IF(AU328=\"C\",VLOOKUP(AU328&VLOOKUP(N328,Rates!A:G,7,0)&VLOOKUP(N328,Rates!A:J,10,0)&VLOOKUP(D328,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU328&VLOOKUP(N328,Rates!A:G,7,0)&VLOOKUP(N328,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S328*IF(W328=1,0,1))","v":24156.660000000003},2684.07,2013.06,2013.06,{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CD328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*3/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":2013.06},{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CE328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*3/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":2013.06},{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CF328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*3/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":2013.06},{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CG328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*3/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":2013.06},{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CH328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*3/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":2013.06},{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CI328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*3/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":2013.06},{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CJ328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*3/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":2013.06},{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CK328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*3/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":2013.06},{"$f":"ROUND(IF(BZ328=1,CA328-SUM(CB328:CL328),IF(LEFT(N328,2)=\"ND\",0,IF(D328=\"Original\",CA328*2/36,CA328/VLOOKUP(D328,PayLookup!$M$10:$N$22,2,0)))),2)","v":1342.04}]
[20151331,"2016-02-01","CK","Original",3022027,{"$f":"VLOOKUP($E332,Schools!$B:$L,2,0)","v":"Garden Suburb Junior"},{"$f":"VLOOKUP($E332,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E332,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E332,Schools!$B:$L,11,0)","v":400002},{"$f":"VLOOKUP($E332,Schools!$B:$Z,12,0)","v":10067},{"$f":"IF(H332=\"MA\",0,VLOOKUP(N332,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E332,Schools!$B:$R,17,0)","v":"COM"},"LUMP SUM",{"$f":"VLOOKUP(N332,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N332,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N332,Rates!A$1:W$65573,VLOOKUP(E332,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E332,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N332,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M332=\"VA\",N332=\"DFC\"),0,VLOOKUP(N332,Rates!A:AM,VLOOKUP(H332&LEFT(G332,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022027LUMP SUMA","Original3022027LUMP SUM","3022027LUMP SUM","OriginalLUMP SUM","Original3022027","MAPriLUMP SUM","I013022027","3022027MAIN","10162Primary","Original3022027MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T332,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T332,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N332,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N332=\"DFC\",0,VLOOKUP(E332,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H332=\"MA\",0,VLOOKUP(AU332&VLOOKUP(N332,Rates!A:G,7,0)&VLOOKUP(N332,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S332*IF(W332=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N332,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E332&IF(O332=\"EARLYYEARS\",VLOOKUP(N332,Rates!$A:$X,24,0),N332)","v":"3022027LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M332=\"VA\",M332=\"FREE\",M332=\"ACAD\"),N332=\"DFC\"),S332,S332*VLOOKUP(AU332&VLOOKUP(N332,Rates!A:G,7,0)&VLOOKUP(N332,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3022027LUMP SUM",{"$f":"VLOOKUP(N332,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N332,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H332=\"RA\",0,IF(AU332=\"C\",VLOOKUP(AU332&VLOOKUP(N332,Rates!A:G,7,0)&VLOOKUP(N332,Rates!A:J,10,0)&VLOOKUP(D332,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU332&VLOOKUP(N332,Rates!A:G,7,0)&VLOOKUP(N332,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S332*IF(W332=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CD332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*3/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CE332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*3/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CF332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*3/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CG332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*3/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CH332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*3/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CI332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*3/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CJ332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*3/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CK332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*3/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ332=1,CA332-SUM(CB332:CL332),IF(LEFT(N332,2)=\"ND\",0,IF(D332=\"Original\",CA332*2/36,CA332/VLOOKUP(D332,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151344,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E345,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E345,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E345,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E345,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E345,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H345=\"MA\",0,VLOOKUP(N345,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E345,Schools!$B:$R,17,0)","v":"COM"},"LUMP SUM",{"$f":"VLOOKUP(N345,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N345,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N345,Rates!A$1:W$65573,VLOOKUP(E345,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E345,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N345,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M345=\"VA\",N345=\"DFC\"),0,VLOOKUP(N345,Rates!A:AM,VLOOKUP(H345&LEFT(G345,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022045LUMP SUMA","Original3022045LUMP SUM","3022045LUMP SUM","OriginalLUMP SUM","Original3022045","MAPriLUMP SUM","I013022045","3022045MAIN","10162Primary","Original3022045MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T345,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T345,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N345,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N345=\"DFC\",0,VLOOKUP(E345,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H345=\"MA\",0,VLOOKUP(AU345&VLOOKUP(N345,Rates!A:G,7,0)&VLOOKUP(N345,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S345*IF(W345=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N345,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E345&IF(O345=\"EARLYYEARS\",VLOOKUP(N345,Rates!$A:$X,24,0),N345)","v":"3022045LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M345=\"VA\",M345=\"FREE\",M345=\"ACAD\"),N345=\"DFC\"),S345,S345*VLOOKUP(AU345&VLOOKUP(N345,Rates!A:G,7,0)&VLOOKUP(N345,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3022045LUMP SUM",{"$f":"VLOOKUP(N345,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N345,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H345=\"RA\",0,IF(AU345=\"C\",VLOOKUP(AU345&VLOOKUP(N345,Rates!A:G,7,0)&VLOOKUP(N345,Rates!A:J,10,0)&VLOOKUP(D345,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU345&VLOOKUP(N345,Rates!A:G,7,0)&VLOOKUP(N345,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S345*IF(W345=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CD345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*3/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CE345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*3/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CF345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*3/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CG345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*3/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CH345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*3/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CI345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*3/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CJ345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*3/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CK345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*3/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ345=1,CA345-SUM(CB345:CL345),IF(LEFT(N345,2)=\"ND\",0,IF(D345=\"Original\",CA345*2/36,CA345/VLOOKUP(D345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151365,"2016-02-01","CK","Original",3023307,{"$f":"VLOOKUP($E366,Schools!$B:$L,2,0)","v":"St John's CE School N11"},{"$f":"VLOOKUP($E366,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E366,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E366,Schools!$B:$L,11,0)","v":400114},{"$f":"VLOOKUP($E366,Schools!$B:$Z,12,0)","v":10089},{"$f":"IF(H366=\"MA\",0,VLOOKUP(N366,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E366,Schools!$B:$R,17,0)","v":"VA"},"LUMP SUM",{"$f":"VLOOKUP(N366,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N366,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N366,Rates!A$1:W$65573,VLOOKUP(E366,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E366,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N366,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M366=\"VA\",N366=\"DFC\"),0,VLOOKUP(N366,Rates!A:AM,VLOOKUP(H366&LEFT(G366,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023307LUMP SUMA","Original3023307LUMP SUM","3023307LUMP SUM","OriginalLUMP SUM","Original3023307","MAPriLUMP SUM","I013023307","3023307MAIN","10162Primary","Original3023307MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T366,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T366,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N366,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N366=\"DFC\",0,VLOOKUP(E366,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H366=\"MA\",0,VLOOKUP(AU366&VLOOKUP(N366,Rates!A:G,7,0)&VLOOKUP(N366,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S366*IF(W366=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N366,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E366&IF(O366=\"EARLYYEARS\",VLOOKUP(N366,Rates!$A:$X,24,0),N366)","v":"3023307LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M366=\"VA\",M366=\"FREE\",M366=\"ACAD\"),N366=\"DFC\"),S366,S366*VLOOKUP(AU366&VLOOKUP(N366,Rates!A:G,7,0)&VLOOKUP(N366,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3023307LUMP SUM",{"$f":"VLOOKUP(N366,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N366,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H366=\"RA\",0,IF(AU366=\"C\",VLOOKUP(AU366&VLOOKUP(N366,Rates!A:G,7,0)&VLOOKUP(N366,Rates!A:J,10,0)&VLOOKUP(D366,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU366&VLOOKUP(N366,Rates!A:G,7,0)&VLOOKUP(N366,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S366*IF(W366=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CD366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*3/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CE366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*3/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CF366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*3/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CG366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*3/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CH366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*3/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CI366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*3/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CJ366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*3/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CK366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*3/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ366=1,CA366-SUM(CB366:CL366),IF(LEFT(N366,2)=\"ND\",0,IF(D366=\"Original\",CA366*2/36,CA366/VLOOKUP(D366,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151369,"2016-02-01","CK","Original",3023313,{"$f":"VLOOKUP($E370,Schools!$B:$L,2,0)","v":"St Paul's School, N11"},{"$f":"VLOOKUP($E370,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E370,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E370,Schools!$B:$L,11,0)","v":400006},{"$f":"VLOOKUP($E370,Schools!$B:$Z,12,0)","v":10094},{"$f":"IF(H370=\"MA\",0,VLOOKUP(N370,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E370,Schools!$B:$R,17,0)","v":"VA"},"LUMP SUM",{"$f":"VLOOKUP(N370,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N370,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N370,Rates!A$1:W$65573,VLOOKUP(E370,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E370,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N370,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M370=\"VA\",N370=\"DFC\"),0,VLOOKUP(N370,Rates!A:AM,VLOOKUP(H370&LEFT(G370,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023313LUMP SUMA","Original3023313LUMP SUM","3023313LUMP SUM","OriginalLUMP SUM","Original3023313","MAPriLUMP SUM","I013023313","3023313MAIN","10162Primary","Original3023313MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T370,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T370,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N370,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N370=\"DFC\",0,VLOOKUP(E370,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H370=\"MA\",0,VLOOKUP(AU370&VLOOKUP(N370,Rates!A:G,7,0)&VLOOKUP(N370,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S370*IF(W370=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N370,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E370&IF(O370=\"EARLYYEARS\",VLOOKUP(N370,Rates!$A:$X,24,0),N370)","v":"3023313LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M370=\"VA\",M370=\"FREE\",M370=\"ACAD\"),N370=\"DFC\"),S370,S370*VLOOKUP(AU370&VLOOKUP(N370,Rates!A:G,7,0)&VLOOKUP(N370,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},120783.3,0,"10162LUMP SUMMAPrimary",120783.3,"Original3023313LUMP SUM",{"$f":"VLOOKUP(N370,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N370,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H370=\"RA\",0,IF(AU370=\"C\",VLOOKUP(AU370&VLOOKUP(N370,Rates!A:G,7,0)&VLOOKUP(N370,Rates!A:J,10,0)&VLOOKUP(D370,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU370&VLOOKUP(N370,Rates!A:G,7,0)&VLOOKUP(N370,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S370*IF(W370=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CD370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*3/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CE370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*3/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CF370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*3/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CG370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*3/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CH370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*3/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CI370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*3/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CJ370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*3/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CK370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*3/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ370=1,CA370-SUM(CB370:CL370),IF(LEFT(N370,2)=\"ND\",0,IF(D370=\"Original\",CA370*2/36,CA370/VLOOKUP(D370,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A386+1","v":20151386},"2016-02-01","CK","Original",3023515,{"$f":"VLOOKUP($E387,Schools!$B:$L,2,0)","v":"Independent Jewish Day School"},{"$f":"VLOOKUP($E387,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E387,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E387,Schools!$B:$L,11,0)","v":143982},{"$f":"VLOOKUP($E387,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H387=\"MA\",0,VLOOKUP(N387,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E387,Schools!$B:$R,17,0)","v":"ACAD"},"LUMP SUM",{"$f":"VLOOKUP(N387,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N387,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N387,Rates!A$1:W$65573,VLOOKUP(E387,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E387,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N387,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M387=\"VA\",N387=\"DFC\"),0,VLOOKUP(N387,Rates!A:AM,VLOOKUP(H387&LEFT(G387,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,120783.3,0,"3023515LUMP SUMAcademy","Original3023515LUMP SUM","3023515LUMP SUM","OriginalLUMP SUM","Original3023515","RAPriLUMP SUM","I013023515","3023515MAIN","10162Primary","Original3023515MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T387,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T387,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N387,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N387=\"DFC\",0,VLOOKUP(E387,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H387=\"MA\",0,VLOOKUP(AU387&VLOOKUP(N387,Rates!A:G,7,0)&VLOOKUP(N387,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S387*IF(W387=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N387,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E387&IF(O387=\"EARLYYEARS\",VLOOKUP(N387,Rates!$A:$X,24,0),N387)","v":"3023515LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M387=\"VA\",M387=\"FREE\",M387=\"ACAD\"),N387=\"DFC\"),S387,S387*VLOOKUP(AU387&VLOOKUP(N387,Rates!A:G,7,0)&VLOOKUP(N387,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":120783.3},0,0,"10162LUMP SUMRAPrimary",0,"Original3023515LUMP SUM",{"$f":"VLOOKUP(N387,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N387,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H387=\"RA\",0,IF(AU387=\"C\",VLOOKUP(AU387&VLOOKUP(N387,Rates!A:G,7,0)&VLOOKUP(N387,Rates!A:J,10,0)&VLOOKUP(D387,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU387&VLOOKUP(N387,Rates!A:G,7,0)&VLOOKUP(N387,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S387*IF(W387=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N387,2)=\"ND\",CA387,(CA387*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CD387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*3/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CE387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*3/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CF387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*3/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CG387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*3/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CH387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*3/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CI387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*3/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CJ387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*3/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CK387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*3/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ387=1,CA387-SUM(CB387:CL387),IF(LEFT(N387,2)=\"ND\",0,IF(D387=\"Original\",CA387*2/36,CA387/VLOOKUP(D387,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151395,"2016-02-01","CK","Original",3024000,{"$f":"VLOOKUP($E396,Schools!$B:$L,2,0)","v":"St Andrew the Apostle Greek Orthodox School"},{"$f":"VLOOKUP($E396,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E396,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E396,Schools!$B:$L,11,0)","v":156093},{"$f":"VLOOKUP($E396,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H396=\"MA\",0,VLOOKUP(N396,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E396,Schools!$B:$R,17,0)","v":"FREE"},"LUMP SUM",{"$f":"VLOOKUP(N396,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N396,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N396,Rates!A$1:W$65573,VLOOKUP(E396,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E396,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N396,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M396=\"VA\",N396=\"DFC\"),0,VLOOKUP(N396,Rates!A:AM,VLOOKUP(H396&LEFT(G396,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,120783.3,0,"3024000LUMP SUMAcademy","Original3024000LUMP SUM","3024000LUMP SUM","OriginalLUMP SUM","Original3024000","RASecLUMP SUM","I013024000","3024000MAIN","10163Secondary","Original3024000MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T396,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T396,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N396,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N396=\"DFC\",0,VLOOKUP(E396,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H396=\"MA\",0,VLOOKUP(AU396&VLOOKUP(N396,Rates!A:G,7,0)&VLOOKUP(N396,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S396*IF(W396=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N396,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E396&IF(O396=\"EARLYYEARS\",VLOOKUP(N396,Rates!$A:$X,24,0),N396)","v":"3024000LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M396=\"VA\",M396=\"FREE\",M396=\"ACAD\"),N396=\"DFC\"),S396,S396*VLOOKUP(AU396&VLOOKUP(N396,Rates!A:G,7,0)&VLOOKUP(N396,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":120783.3},0,0,"10163LUMP SUMRASecondary",0,"Original3024000LUMP SUM",{"$f":"VLOOKUP(N396,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N396,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H396=\"RA\",0,IF(AU396=\"C\",VLOOKUP(AU396&VLOOKUP(N396,Rates!A:G,7,0)&VLOOKUP(N396,Rates!A:J,10,0)&VLOOKUP(D396,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU396&VLOOKUP(N396,Rates!A:G,7,0)&VLOOKUP(N396,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S396*IF(W396=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CD396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*3/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CE396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*3/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CF396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*3/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CG396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*3/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CH396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*3/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CI396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*3/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CJ396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*3/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CK396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*3/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ396=1,CA396-SUM(CB396:CL396),IF(LEFT(N396,2)=\"ND\",0,IF(D396=\"Original\",CA396*2/36,CA396/VLOOKUP(D396,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151404,"2016-02-01","CK","Original",3024215,{"$f":"VLOOKUP($E405,Schools!$B:$L,2,0)","v":"Compton School"},{"$f":"VLOOKUP($E405,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E405,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E405,Schools!$B:$L,11,0)","v":140894},{"$f":"VLOOKUP($E405,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H405=\"MA\",0,VLOOKUP(N405,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E405,Schools!$B:$R,17,0)","v":"ACAD"},"LUMP SUM",{"$f":"VLOOKUP(N405,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N405,Rates!A$1:L$65576,9,0)","v":120783.3},1,120783.3,{"$f":"VLOOKUP(N405,Rates!A$1:W$65573,VLOOKUP(E405,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E405,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N405,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M405=\"VA\",N405=\"DFC\"),0,VLOOKUP(N405,Rates!A:AM,VLOOKUP(H405&LEFT(G405,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,120783.3,0,"3024215LUMP SUMAcademy","Original3024215LUMP SUM","3024215LUMP SUM","OriginalLUMP SUM","Original3024215","RASecLUMP SUM","I013024215","3024215MAIN","10163Secondary","Original3024215MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T405,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T405,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N405,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N405=\"DFC\",0,VLOOKUP(E405,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H405=\"MA\",0,VLOOKUP(AU405&VLOOKUP(N405,Rates!A:G,7,0)&VLOOKUP(N405,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S405*IF(W405=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N405,Rates!A:L,3,0)","v":"Lump Sum"},null,{"$f":"E405&IF(O405=\"EARLYYEARS\",VLOOKUP(N405,Rates!$A:$X,24,0),N405)","v":"3024215LUMP SUM"},{"$f":"ROUND(IF(AND(OR(M405=\"VA\",M405=\"FREE\",M405=\"ACAD\"),N405=\"DFC\"),S405,S405*VLOOKUP(AU405&VLOOKUP(N405,Rates!A:G,7,0)&VLOOKUP(N405,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":120783.3},0,0,"10163LUMP SUMRASecondary",0,"Original3024215LUMP SUM",{"$f":"VLOOKUP(N405,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N405,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H405=\"RA\",0,IF(AU405=\"C\",VLOOKUP(AU405&VLOOKUP(N405,Rates!A:G,7,0)&VLOOKUP(N405,Rates!A:J,10,0)&VLOOKUP(D405,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU405&VLOOKUP(N405,Rates!A:G,7,0)&VLOOKUP(N405,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S405*IF(W405=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CD405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*3/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CE405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*3/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CF405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*3/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CG405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*3/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CH405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*3/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CI405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*3/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CJ405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*3/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CK405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*3/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ405=1,CA405-SUM(CB405:CL405),IF(LEFT(N405,2)=\"ND\",0,IF(D405=\"Original\",CA405*2/36,CA405/VLOOKUP(D405,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151416,"2016-02-01","CK","Original",3025409,{"$f":"VLOOKUP($E417,Schools!$B:$L,2,0)","v":"Hasmonean High School"},{"$f":"VLOOKUP($E417,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E417,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E417,Schools!$B:$L,11,0)","v":145386},{"$f":"VLOOKUP($E417,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H417=\"MA\",0,VLOOKUP(N417,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E417,Schools!$B:$R,17,0)","v":"ACAD"},"NNDR",{"$f":"VLOOKUP(N417,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N417,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E417,NEWISB!$C:$BH,31,0)),0,VLOOKUP(E417,NEWISB!$C:$BH,31,0))","v":0},0,{"$f":"VLOOKUP(N417,Rates!A$1:W$65573,VLOOKUP(E417,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E417,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N417,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M417=\"VA\",N417=\"DFC\"),0,VLOOKUP(N417,Rates!A:AM,VLOOKUP(H417&LEFT(G417,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025409NNDRAcademy","Original3025409NNDR","3025409NNDR","OriginalNNDR","Original3025409","RASecNNDR","I013025409","3025409MAIN","10104Secondary","Original3025409MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T417,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T417,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N417,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N417=\"DFC\",0,VLOOKUP(E417,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H417=\"MA\",0,VLOOKUP(AU417&VLOOKUP(N417,Rates!A:G,7,0)&VLOOKUP(N417,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S417*IF(W417=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N417,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E417&IF(O417=\"EARLYYEARS\",VLOOKUP(N417,Rates!$A:$X,24,0),N417)","v":"3025409NNDR"},{"$f":"ROUND(IF(AND(OR(M417=\"VA\",M417=\"FREE\",M417=\"ACAD\"),N417=\"DFC\"),S417,S417*VLOOKUP(AU417&VLOOKUP(N417,Rates!A:G,7,0)&VLOOKUP(N417,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10104NNDRRASecondary",0,"Original3025409NNDR",{"$f":"VLOOKUP(N417,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N417,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H417=\"RA\",0,IF(AU417=\"C\",VLOOKUP(AU417&VLOOKUP(N417,Rates!A:G,7,0)&VLOOKUP(N417,Rates!A:J,10,0)&VLOOKUP(D417,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU417&VLOOKUP(N417,Rates!A:G,7,0)&VLOOKUP(N417,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S417*IF(W417=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CD417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*3/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CE417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*3/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CF417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*3/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CG417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*3/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CH417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*3/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CI417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*3/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CJ417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*3/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CK417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*3/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ417=1,CA417-SUM(CB417:CL417),IF(LEFT(N417,2)=\"ND\",0,IF(D417=\"Original\",CA417*2/36,CA417/VLOOKUP(D417,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151425,"2016-02-01","CK","Original",3022027,{"$f":"VLOOKUP($E426,Schools!$B:$L,2,0)","v":"Garden Suburb Junior"},{"$f":"VLOOKUP($E426,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E426,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E426,Schools!$B:$L,11,0)","v":400002},{"$f":"VLOOKUP($E426,Schools!$B:$Z,12,0)","v":10067},{"$f":"IF(H426=\"MA\",0,VLOOKUP(N426,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E426,Schools!$B:$R,17,0)","v":"COM"},"MFG",{"$f":"VLOOKUP(N426,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N426,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E426,NEWISB!$C:$D,2,0)),0,VLOOKUP(E426,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N426,Rates!A$1:W$65573,VLOOKUP(E426,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E426,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N426,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M426=\"VA\",N426=\"DFC\"),0,VLOOKUP(N426,Rates!A:AM,VLOOKUP(H426&LEFT(G426,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022027MFGA","Original3022027MFG","3022027MFG","OriginalMFG","Original3022027","MAPriMFG","I013022027","3022027MAIN","10162Primary","Original3022027MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T426,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T426,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N426,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N426=\"DFC\",0,VLOOKUP(E426,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H426=\"MA\",0,VLOOKUP(AU426&VLOOKUP(N426,Rates!A:G,7,0)&VLOOKUP(N426,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S426*IF(W426=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N426,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E426&IF(O426=\"EARLYYEARS\",VLOOKUP(N426,Rates!$A:$X,24,0),N426)","v":"3022027MFG"},{"$f":"ROUND(IF(AND(OR(M426=\"VA\",M426=\"FREE\",M426=\"ACAD\"),N426=\"DFC\"),S426,S426*VLOOKUP(AU426&VLOOKUP(N426,Rates!A:G,7,0)&VLOOKUP(N426,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162MFGMAPrimary",0,"Original3022027MFG",{"$f":"VLOOKUP(N426,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N426,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H426=\"RA\",0,IF(AU426=\"C\",VLOOKUP(AU426&VLOOKUP(N426,Rates!A:G,7,0)&VLOOKUP(N426,Rates!A:J,10,0)&VLOOKUP(D426,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU426&VLOOKUP(N426,Rates!A:G,7,0)&VLOOKUP(N426,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S426*IF(W426=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CD426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*3/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CE426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*3/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CF426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*3/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CG426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*3/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CH426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*3/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CI426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*3/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CJ426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*3/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CK426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*3/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ426=1,CA426-SUM(CB426:CL426),IF(LEFT(N426,2)=\"ND\",0,IF(D426=\"Original\",CA426*2/36,CA426/VLOOKUP(D426,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151438,"2016-02-01","CK","Original",3022047,{"$f":"VLOOKUP($E439,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E439,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E439,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E439,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E439,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H439=\"MA\",0,VLOOKUP(N439,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E439,Schools!$B:$R,17,0)","v":"ACAD"},"MFG",{"$f":"VLOOKUP(N439,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N439,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E439,NEWISB!$C:$D,2,0)),0,VLOOKUP(E439,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N439,Rates!A$1:W$65573,VLOOKUP(E439,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E439,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N439,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M439=\"VA\",N439=\"DFC\"),0,VLOOKUP(N439,Rates!A:AM,VLOOKUP(H439&LEFT(G439,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022047MFGAcademy","Original3022047MFG","3022047MFG","OriginalMFG","Original3022047","RAPriMFG","I013022047","3022047MAIN","10162Primary","Original3022047MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T439,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T439,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N439,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N439=\"DFC\",0,VLOOKUP(E439,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H439=\"MA\",0,VLOOKUP(AU439&VLOOKUP(N439,Rates!A:G,7,0)&VLOOKUP(N439,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S439*IF(W439=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N439,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E439&IF(O439=\"EARLYYEARS\",VLOOKUP(N439,Rates!$A:$X,24,0),N439)","v":"3022047MFG"},{"$f":"ROUND(IF(AND(OR(M439=\"VA\",M439=\"FREE\",M439=\"ACAD\"),N439=\"DFC\"),S439,S439*VLOOKUP(AU439&VLOOKUP(N439,Rates!A:G,7,0)&VLOOKUP(N439,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162MFGRAPrimary",0,"Original3022047MFG",{"$f":"VLOOKUP(N439,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N439,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H439=\"RA\",0,IF(AU439=\"C\",VLOOKUP(AU439&VLOOKUP(N439,Rates!A:G,7,0)&VLOOKUP(N439,Rates!A:J,10,0)&VLOOKUP(D439,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU439&VLOOKUP(N439,Rates!A:G,7,0)&VLOOKUP(N439,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S439*IF(W439=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CD439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*3/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CE439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*3/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CF439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*3/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CG439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*3/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CH439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*3/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CI439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*3/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CJ439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*3/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CK439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*3/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ439=1,CA439-SUM(CB439:CL439),IF(LEFT(N439,2)=\"ND\",0,IF(D439=\"Original\",CA439*2/36,CA439/VLOOKUP(D439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A450+1","v":20151450},"2016-02-01","CK","Original",3022076,{"$f":"VLOOKUP($E451,Schools!$B:$L,2,0)","v":"Wessex  Gardens Primary School"},{"$f":"VLOOKUP($E451,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E451,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E451,Schools!$B:$L,11,0)","v":400111},{"$f":"VLOOKUP($E451,Schools!$B:$Z,12,0)","v":10124},{"$f":"IF(H451=\"MA\",0,VLOOKUP(N451,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E451,Schools!$B:$R,17,0)","v":"COM"},"MFG",{"$f":"VLOOKUP(N451,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N451,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E451,NEWISB!$C:$D,2,0)),0,VLOOKUP(E451,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N451,Rates!A$1:W$65573,VLOOKUP(E451,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E451,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N451,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M451=\"VA\",N451=\"DFC\"),0,VLOOKUP(N451,Rates!A:AM,VLOOKUP(H451&LEFT(G451,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022076MFGD","Original3022076MFG","3022076MFG","OriginalMFG","Original3022076","MAPriMFG","I013022076","3022076MAIN","10162Primary","Original3022076MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T451,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T451,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N451,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N451=\"DFC\",0,VLOOKUP(E451,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H451=\"MA\",0,VLOOKUP(AU451&VLOOKUP(N451,Rates!A:G,7,0)&VLOOKUP(N451,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S451*IF(W451=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N451,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E451&IF(O451=\"EARLYYEARS\",VLOOKUP(N451,Rates!$A:$X,24,0),N451)","v":"3022076MFG"},{"$f":"ROUND(IF(AND(OR(M451=\"VA\",M451=\"FREE\",M451=\"ACAD\"),N451=\"DFC\"),S451,S451*VLOOKUP(AU451&VLOOKUP(N451,Rates!A:G,7,0)&VLOOKUP(N451,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162MFGMAPrimary",0,"Original3022076MFG",{"$f":"VLOOKUP(N451,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N451,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H451=\"RA\",0,IF(AU451=\"C\",VLOOKUP(AU451&VLOOKUP(N451,Rates!A:G,7,0)&VLOOKUP(N451,Rates!A:J,10,0)&VLOOKUP(D451,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU451&VLOOKUP(N451,Rates!A:G,7,0)&VLOOKUP(N451,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S451*IF(W451=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N451,2)=\"ND\",CA451,(CA451*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CD451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*3/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CE451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*3/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CF451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*3/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CG451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*3/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CH451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*3/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CI451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*3/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CJ451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*3/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CK451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*3/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ451=1,CA451-SUM(CB451:CL451),IF(LEFT(N451,2)=\"ND\",0,IF(D451=\"Original\",CA451*2/36,CA451/VLOOKUP(D451,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151467,"2016-02-01","CK","Original",3023500,{"$f":"VLOOKUP($E468,Schools!$B:$L,2,0)","v":"Annunciation Catholic Infant School"},{"$f":"VLOOKUP($E468,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E468,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E468,Schools!$B:$L,11,0)","v":400023},{"$f":"VLOOKUP($E468,Schools!$B:$Z,12,0)","v":10043},{"$f":"IF(H468=\"MA\",0,VLOOKUP(N468,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E468,Schools!$B:$R,17,0)","v":"VA"},"MFG",{"$f":"VLOOKUP(N468,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N468,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E468,NEWISB!$C:$D,2,0)),0,VLOOKUP(E468,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N468,Rates!A$1:W$65573,VLOOKUP(E468,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E468,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N468,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M468=\"VA\",N468=\"DFC\"),0,VLOOKUP(N468,Rates!A:AM,VLOOKUP(H468&LEFT(G468,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023500MFGA","Original3023500MFG","3023500MFG","OriginalMFG","Original3023500","MAPriMFG","I013023500","3023500MAIN","10162Primary","Original3023500MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T468,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T468,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N468,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N468=\"DFC\",0,VLOOKUP(E468,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H468=\"MA\",0,VLOOKUP(AU468&VLOOKUP(N468,Rates!A:G,7,0)&VLOOKUP(N468,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S468*IF(W468=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N468,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E468&IF(O468=\"EARLYYEARS\",VLOOKUP(N468,Rates!$A:$X,24,0),N468)","v":"3023500MFG"},{"$f":"ROUND(IF(AND(OR(M468=\"VA\",M468=\"FREE\",M468=\"ACAD\"),N468=\"DFC\"),S468,S468*VLOOKUP(AU468&VLOOKUP(N468,Rates!A:G,7,0)&VLOOKUP(N468,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162MFGMAPrimary",0,"Original3023500MFG",{"$f":"VLOOKUP(N468,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N468,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H468=\"RA\",0,IF(AU468=\"C\",VLOOKUP(AU468&VLOOKUP(N468,Rates!A:G,7,0)&VLOOKUP(N468,Rates!A:J,10,0)&VLOOKUP(D468,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU468&VLOOKUP(N468,Rates!A:G,7,0)&VLOOKUP(N468,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S468*IF(W468=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CD468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*3/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CE468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*3/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CF468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*3/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CG468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*3/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CH468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*3/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CI468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*3/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CJ468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*3/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CK468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*3/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ468=1,CA468-SUM(CB468:CL468),IF(LEFT(N468,2)=\"ND\",0,IF(D468=\"Original\",CA468*2/36,CA468/VLOOKUP(D468,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151480,"2016-02-01","CK","Original",3023516,{"$f":"VLOOKUP($E481,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E481,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E481,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E481,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E481,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H481=\"MA\",0,VLOOKUP(N481,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E481,Schools!$B:$R,17,0)","v":"VA"},"MFG",{"$f":"VLOOKUP(N481,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N481,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E481,NEWISB!$C:$D,2,0)),0,VLOOKUP(E481,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N481,Rates!A$1:W$65573,VLOOKUP(E481,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E481,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N481,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M481=\"VA\",N481=\"DFC\"),0,VLOOKUP(N481,Rates!A:AM,VLOOKUP(H481&LEFT(G481,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023516MFGA","Original3023516MFG","3023516MFG","OriginalMFG","Original3023516","MAPriMFG","I013023516","3023516MAIN","10162Primary","Original3023516MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T481,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T481,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N481,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N481=\"DFC\",0,VLOOKUP(E481,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H481=\"MA\",0,VLOOKUP(AU481&VLOOKUP(N481,Rates!A:G,7,0)&VLOOKUP(N481,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S481*IF(W481=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N481,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E481&IF(O481=\"EARLYYEARS\",VLOOKUP(N481,Rates!$A:$X,24,0),N481)","v":"3023516MFG"},{"$f":"ROUND(IF(AND(OR(M481=\"VA\",M481=\"FREE\",M481=\"ACAD\"),N481=\"DFC\"),S481,S481*VLOOKUP(AU481&VLOOKUP(N481,Rates!A:G,7,0)&VLOOKUP(N481,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162MFGMAPrimary",0,"Original3023516MFG",{"$f":"VLOOKUP(N481,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N481,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H481=\"RA\",0,IF(AU481=\"C\",VLOOKUP(AU481&VLOOKUP(N481,Rates!A:G,7,0)&VLOOKUP(N481,Rates!A:J,10,0)&VLOOKUP(D481,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU481&VLOOKUP(N481,Rates!A:G,7,0)&VLOOKUP(N481,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S481*IF(W481=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CD481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*3/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CE481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*3/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CF481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*3/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CG481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*3/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CH481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*3/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CI481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*3/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CJ481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*3/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CK481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*3/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ481=1,CA481-SUM(CB481:CL481),IF(LEFT(N481,2)=\"ND\",0,IF(D481=\"Original\",CA481*2/36,CA481/VLOOKUP(D481,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151485,"2016-02-01","CK","Original",3023524,{"$f":"VLOOKUP($E486,Schools!$B:$L,2,0)","v":"Beit Shvidler Primary School"},{"$f":"VLOOKUP($E486,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E486,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E486,Schools!$B:$L,11,0)","v":400150},{"$f":"VLOOKUP($E486,Schools!$B:$Z,12,0)","v":11278},{"$f":"IF(H486=\"MA\",0,VLOOKUP(N486,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E486,Schools!$B:$R,17,0)","v":"VA"},"MFG",{"$f":"VLOOKUP(N486,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N486,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E486,NEWISB!$C:$D,2,0)),0,VLOOKUP(E486,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N486,Rates!A$1:W$65573,VLOOKUP(E486,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E486,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N486,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M486=\"VA\",N486=\"DFC\"),0,VLOOKUP(N486,Rates!A:AM,VLOOKUP(H486&LEFT(G486,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023524MFGC","Original3023524MFG","3023524MFG","OriginalMFG","Original3023524","MAPriMFG","I013023524","3023524MAIN","10162Primary","Original3023524MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T486,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T486,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N486,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N486=\"DFC\",0,VLOOKUP(E486,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H486=\"MA\",0,VLOOKUP(AU486&VLOOKUP(N486,Rates!A:G,7,0)&VLOOKUP(N486,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S486*IF(W486=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N486,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E486&IF(O486=\"EARLYYEARS\",VLOOKUP(N486,Rates!$A:$X,24,0),N486)","v":"3023524MFG"},{"$f":"ROUND(IF(AND(OR(M486=\"VA\",M486=\"FREE\",M486=\"ACAD\"),N486=\"DFC\"),S486,S486*VLOOKUP(AU486&VLOOKUP(N486,Rates!A:G,7,0)&VLOOKUP(N486,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162MFGMAPrimary",0,"Original3023524MFG",{"$f":"VLOOKUP(N486,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N486,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H486=\"RA\",0,IF(AU486=\"C\",VLOOKUP(AU486&VLOOKUP(N486,Rates!A:G,7,0)&VLOOKUP(N486,Rates!A:J,10,0)&VLOOKUP(D486,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU486&VLOOKUP(N486,Rates!A:G,7,0)&VLOOKUP(N486,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S486*IF(W486=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CD486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*3/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CE486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*3/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CF486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*3/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CG486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*3/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CH486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*3/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CI486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*3/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CJ486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*3/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CK486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*3/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ486=1,CA486-SUM(CB486:CL486),IF(LEFT(N486,2)=\"ND\",0,IF(D486=\"Original\",CA486*2/36,CA486/VLOOKUP(D486,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151501,"2016-02-01","CK","Original",3025402,{"$f":"VLOOKUP($E502,Schools!$B:$L,2,0)","v":"Mill Hill County High School"},{"$f":"VLOOKUP($E502,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E502,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E502,Schools!$B:$L,11,0)","v":144069},{"$f":"VLOOKUP($E502,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H502=\"MA\",0,VLOOKUP(N502,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E502,Schools!$B:$R,17,0)","v":"ACAD"},"MFG",{"$f":"VLOOKUP(N502,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N502,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E502,NEWISB!$C:$D,2,0)),0,VLOOKUP(E502,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N502,Rates!A$1:W$65573,VLOOKUP(E502,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E502,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N502,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M502=\"VA\",N502=\"DFC\"),0,VLOOKUP(N502,Rates!A:AM,VLOOKUP(H502&LEFT(G502,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025402MFGAcademy","Original3025402MFG","3025402MFG","OriginalMFG","Original3025402","RASecMFG","I013025402","3025402MAIN","10163Secondary","Original3025402MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T502,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T502,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N502,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N502=\"DFC\",0,VLOOKUP(E502,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H502=\"MA\",0,VLOOKUP(AU502&VLOOKUP(N502,Rates!A:G,7,0)&VLOOKUP(N502,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S502*IF(W502=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N502,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E502&IF(O502=\"EARLYYEARS\",VLOOKUP(N502,Rates!$A:$X,24,0),N502)","v":"3025402MFG"},{"$f":"ROUND(IF(AND(OR(M502=\"VA\",M502=\"FREE\",M502=\"ACAD\"),N502=\"DFC\"),S502,S502*VLOOKUP(AU502&VLOOKUP(N502,Rates!A:G,7,0)&VLOOKUP(N502,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163MFGRASecondary",0,"Original3025402MFG",{"$f":"VLOOKUP(N502,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N502,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H502=\"RA\",0,IF(AU502=\"C\",VLOOKUP(AU502&VLOOKUP(N502,Rates!A:G,7,0)&VLOOKUP(N502,Rates!A:J,10,0)&VLOOKUP(D502,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU502&VLOOKUP(N502,Rates!A:G,7,0)&VLOOKUP(N502,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S502*IF(W502=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CD502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*3/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CE502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*3/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CF502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*3/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CG502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*3/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CH502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*3/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CI502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*3/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CJ502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*3/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CK502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*3/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ502=1,CA502-SUM(CB502:CL502),IF(LEFT(N502,2)=\"ND\",0,IF(D502=\"Original\",CA502*2/36,CA502/VLOOKUP(D502,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151510,"2016-02-01","CK","Original",3025949,{"$f":"VLOOKUP($E511,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E511,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E511,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E511,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E511,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H511=\"MA\",0,VLOOKUP(N511,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E511,Schools!$B:$R,17,0)","v":"VA"},"MFG",{"$f":"VLOOKUP(N511,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N511,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E511,NEWISB!$C:$D,2,0)),0,VLOOKUP(E511,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N511,Rates!A$1:W$65573,VLOOKUP(E511,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E511,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N511,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M511=\"VA\",N511=\"DFC\"),0,VLOOKUP(N511,Rates!A:AM,VLOOKUP(H511&LEFT(G511,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025949MFGB","Original3025949MFG","3025949MFG","OriginalMFG","Original3025949","MAPriMFG","I013025949","3025949MAIN","10162Primary","Original3025949MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T511,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T511,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N511,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N511=\"DFC\",0,VLOOKUP(E511,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H511=\"MA\",0,VLOOKUP(AU511&VLOOKUP(N511,Rates!A:G,7,0)&VLOOKUP(N511,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S511*IF(W511=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N511,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E511&IF(O511=\"EARLYYEARS\",VLOOKUP(N511,Rates!$A:$X,24,0),N511)","v":"3025949MFG"},{"$f":"ROUND(IF(AND(OR(M511=\"VA\",M511=\"FREE\",M511=\"ACAD\"),N511=\"DFC\"),S511,S511*VLOOKUP(AU511&VLOOKUP(N511,Rates!A:G,7,0)&VLOOKUP(N511,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162MFGMAPrimary",0,"Original3025949MFG",{"$f":"VLOOKUP(N511,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N511,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H511=\"RA\",0,IF(AU511=\"C\",VLOOKUP(AU511&VLOOKUP(N511,Rates!A:G,7,0)&VLOOKUP(N511,Rates!A:J,10,0)&VLOOKUP(D511,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU511&VLOOKUP(N511,Rates!A:G,7,0)&VLOOKUP(N511,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S511*IF(W511=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CD511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*3/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CE511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*3/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CF511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*3/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CG511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*3/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CH511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*3/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CI511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*3/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CJ511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*3/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CK511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*3/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ511=1,CA511-SUM(CB511:CL511),IF(LEFT(N511,2)=\"ND\",0,IF(D511=\"Original\",CA511*2/36,CA511/VLOOKUP(D511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151520,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E521,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E521,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E521,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E521,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E521,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H521=\"MA\",0,VLOOKUP(N521,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E521,Schools!$B:$R,17,0)","v":"COM"},"NDPDEBS",{"$f":"VLOOKUP(N521,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N521,Rates!A$1:L$65576,9,0)","v":-3.01},{"$f":"IF(ISERROR(VLOOKUP(E521,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E521,AdjustedFactors1819!A:BH,VLOOKUP(N521,Rates!A:AH,12,0),0))","v":338},1017.38,{"$f":"VLOOKUP(N521,Rates!A$1:W$65573,VLOOKUP(E521,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E521,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N521,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M521=\"VA\",N521=\"DFC\"),0,VLOOKUP(N521,Rates!A:AM,VLOOKUP(H521&LEFT(G521,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022010NDPDEBSA","Original3022010NDPDEBS","3022010NDPDEBS","OriginalNDPDEBS","Original3022010","MAPriNDPDEBS","E273022010","3022010MAIN","10162Primary","Original3022010MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T521,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T521,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N521,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N521=\"DFC\",0,VLOOKUP(E521,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H521=\"MA\",0,VLOOKUP(AU521&VLOOKUP(N521,Rates!A:G,7,0)&VLOOKUP(N521,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S521*IF(W521=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N521,Rates!A:L,3,0)","v":"De-delegated Behaviour Support - Pri"},null,{"$f":"E521&IF(O521=\"EARLYYEARS\",VLOOKUP(N521,Rates!$A:$X,24,0),N521)","v":"3022010NDPDEBS"},{"$f":"ROUND(IF(AND(OR(M521=\"VA\",M521=\"FREE\",M521=\"ACAD\"),N521=\"DFC\"),S521,S521*VLOOKUP(AU521&VLOOKUP(N521,Rates!A:G,7,0)&VLOOKUP(N521,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1017.38,0,"10162NDPDEBSMAPrimary",1017.38,"Original3022010NDPDEBS",{"$f":"VLOOKUP(N521,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N521,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H521=\"RA\",0,IF(AU521=\"C\",VLOOKUP(AU521&VLOOKUP(N521,Rates!A:G,7,0)&VLOOKUP(N521,Rates!A:J,10,0)&VLOOKUP(D521,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU521&VLOOKUP(N521,Rates!A:G,7,0)&VLOOKUP(N521,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S521*IF(W521=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CD521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*3/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CE521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*3/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CF521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*3/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CG521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*3/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CH521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*3/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CI521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*3/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CJ521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*3/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CK521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*3/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ521=1,CA521-SUM(CB521:CL521),IF(LEFT(N521,2)=\"ND\",0,IF(D521=\"Original\",CA521*2/36,CA521/VLOOKUP(D521,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151531,"2016-02-01","CK","Original",3022026,{"$f":"VLOOKUP($E532,Schools!$B:$L,2,0)","v":"Frith Manor School"},{"$f":"VLOOKUP($E532,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E532,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E532,Schools!$B:$L,11,0)","v":400082},{"$f":"VLOOKUP($E532,Schools!$B:$Z,12,0)","v":10066},{"$f":"IF(H532=\"MA\",0,VLOOKUP(N532,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E532,Schools!$B:$R,17,0)","v":"COM"},"NDPDEBS",{"$f":"VLOOKUP(N532,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N532,Rates!A$1:L$65576,9,0)","v":-3.01},{"$f":"IF(ISERROR(VLOOKUP(E532,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E532,AdjustedFactors1819!A:BH,VLOOKUP(N532,Rates!A:AH,12,0),0))","v":594},1787.94,{"$f":"VLOOKUP(N532,Rates!A$1:W$65573,VLOOKUP(E532,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E532,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N532,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M532=\"VA\",N532=\"DFC\"),0,VLOOKUP(N532,Rates!A:AM,VLOOKUP(H532&LEFT(G532,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022026NDPDEBSA","Original3022026NDPDEBS","3022026NDPDEBS","OriginalNDPDEBS","Original3022026","MAPriNDPDEBS","E273022026","3022026MAIN","10162Primary","Original3022026MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T532,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T532,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N532,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N532=\"DFC\",0,VLOOKUP(E532,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H532=\"MA\",0,VLOOKUP(AU532&VLOOKUP(N532,Rates!A:G,7,0)&VLOOKUP(N532,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S532*IF(W532=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N532,Rates!A:L,3,0)","v":"De-delegated Behaviour Support - Pri"},null,{"$f":"E532&IF(O532=\"EARLYYEARS\",VLOOKUP(N532,Rates!$A:$X,24,0),N532)","v":"3022026NDPDEBS"},{"$f":"ROUND(IF(AND(OR(M532=\"VA\",M532=\"FREE\",M532=\"ACAD\"),N532=\"DFC\"),S532,S532*VLOOKUP(AU532&VLOOKUP(N532,Rates!A:G,7,0)&VLOOKUP(N532,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1787.94,0,"10162NDPDEBSMAPrimary",1787.94,"Original3022026NDPDEBS",{"$f":"VLOOKUP(N532,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N532,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H532=\"RA\",0,IF(AU532=\"C\",VLOOKUP(AU532&VLOOKUP(N532,Rates!A:G,7,0)&VLOOKUP(N532,Rates!A:J,10,0)&VLOOKUP(D532,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU532&VLOOKUP(N532,Rates!A:G,7,0)&VLOOKUP(N532,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S532*IF(W532=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CD532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*3/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CE532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*3/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CF532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*3/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CG532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*3/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CH532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*3/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CI532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*3/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CJ532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*3/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CK532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*3/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ532=1,CA532-SUM(CB532:CL532),IF(LEFT(N532,2)=\"ND\",0,IF(D532=\"Original\",CA532*2/36,CA532/VLOOKUP(D532,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151552,"2016-02-01","CK","Original",3022072,{"$f":"VLOOKUP($E553,Schools!$B:$L,2,0)","v":"Queenswell Junior School"},{"$f":"VLOOKUP($E553,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E553,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E553,Schools!$B:$L,11,0)","v":400012},{"$f":"VLOOKUP($E553,Schools!$B:$Z,12,0)","v":10086},{"$f":"IF(H553=\"MA\",0,VLOOKUP(N553,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E553,Schools!$B:$R,17,0)","v":"COM"},"NDPDEBS",{"$f":"VLOOKUP(N553,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N553,Rates!A$1:L$65576,9,0)","v":-3.01},{"$f":"IF(ISERROR(VLOOKUP(E553,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E553,AdjustedFactors1819!A:BH,VLOOKUP(N553,Rates!A:AH,12,0),0))","v":348},1047.48,{"$f":"VLOOKUP(N553,Rates!A$1:W$65573,VLOOKUP(E553,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E553,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N553,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M553=\"VA\",N553=\"DFC\"),0,VLOOKUP(N553,Rates!A:AM,VLOOKUP(H553&LEFT(G553,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022072NDPDEBSB","Original3022072NDPDEBS","3022072NDPDEBS","OriginalNDPDEBS","Original3022072","MAPriNDPDEBS","E273022072","3022072MAIN","10162Primary","Original3022072MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T553,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T553,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N553,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N553=\"DFC\",0,VLOOKUP(E553,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H553=\"MA\",0,VLOOKUP(AU553&VLOOKUP(N553,Rates!A:G,7,0)&VLOOKUP(N553,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S553*IF(W553=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N553,Rates!A:L,3,0)","v":"De-delegated Behaviour Support - Pri"},null,{"$f":"E553&IF(O553=\"EARLYYEARS\",VLOOKUP(N553,Rates!$A:$X,24,0),N553)","v":"3022072NDPDEBS"},{"$f":"ROUND(IF(AND(OR(M553=\"VA\",M553=\"FREE\",M553=\"ACAD\"),N553=\"DFC\"),S553,S553*VLOOKUP(AU553&VLOOKUP(N553,Rates!A:G,7,0)&VLOOKUP(N553,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162NDPDEBSMAPrimary",1047.48,"Original3022072NDPDEBS",{"$f":"VLOOKUP(N553,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N553,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H553=\"RA\",0,IF(AU553=\"C\",VLOOKUP(AU553&VLOOKUP(N553,Rates!A:G,7,0)&VLOOKUP(N553,Rates!A:J,10,0)&VLOOKUP(D553,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU553&VLOOKUP(N553,Rates!A:G,7,0)&VLOOKUP(N553,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S553*IF(W553=1,0,1))","v":1047.48},1047.48,0,0,{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CD553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*3/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CE553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*3/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CF553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*3/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CG553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*3/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CH553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*3/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CI553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*3/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CJ553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*3/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CK553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*3/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ553=1,CA553-SUM(CB553:CL553),IF(LEFT(N553,2)=\"ND\",0,IF(D553=\"Original\",CA553*2/36,CA553/VLOOKUP(D553,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151561,"2016-02-01","CK","Original",3023305,{"$f":"VLOOKUP($E562,Schools!$B:$L,2,0)","v":"Monken Hadley C E Primary School"},{"$f":"VLOOKUP($E562,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E562,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E562,Schools!$B:$L,11,0)","v":400086},{"$f":"VLOOKUP($E562,Schools!$B:$Z,12,0)","v":10078},{"$f":"IF(H562=\"MA\",0,VLOOKUP(N562,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E562,Schools!$B:$R,17,0)","v":"VA"},"NDPDEBS",{"$f":"VLOOKUP(N562,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N562,Rates!A$1:L$65576,9,0)","v":-3.01},{"$f":"IF(ISERROR(VLOOKUP(E562,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E562,AdjustedFactors1819!A:BH,VLOOKUP(N562,Rates!A:AH,12,0),0))","v":145},436.45,{"$f":"VLOOKUP(N562,Rates!A$1:W$65573,VLOOKUP(E562,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E562,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N562,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M562=\"VA\",N562=\"DFC\"),0,VLOOKUP(N562,Rates!A:AM,VLOOKUP(H562&LEFT(G562,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023305NDPDEBSA","Original3023305NDPDEBS","3023305NDPDEBS","OriginalNDPDEBS","Original3023305","MAPriNDPDEBS","E273023305","3023305MAIN","10162Primary","Original3023305MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T562,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T562,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N562,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N562=\"DFC\",0,VLOOKUP(E562,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H562=\"MA\",0,VLOOKUP(AU562&VLOOKUP(N562,Rates!A:G,7,0)&VLOOKUP(N562,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S562*IF(W562=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N562,Rates!A:L,3,0)","v":"De-delegated Behaviour Support - Pri"},null,{"$f":"E562&IF(O562=\"EARLYYEARS\",VLOOKUP(N562,Rates!$A:$X,24,0),N562)","v":"3023305NDPDEBS"},{"$f":"ROUND(IF(AND(OR(M562=\"VA\",M562=\"FREE\",M562=\"ACAD\"),N562=\"DFC\"),S562,S562*VLOOKUP(AU562&VLOOKUP(N562,Rates!A:G,7,0)&VLOOKUP(N562,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},436.45,0,"10162NDPDEBSMAPrimary",436.45,"Original3023305NDPDEBS",{"$f":"VLOOKUP(N562,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N562,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H562=\"RA\",0,IF(AU562=\"C\",VLOOKUP(AU562&VLOOKUP(N562,Rates!A:G,7,0)&VLOOKUP(N562,Rates!A:J,10,0)&VLOOKUP(D562,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU562&VLOOKUP(N562,Rates!A:G,7,0)&VLOOKUP(N562,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S562*IF(W562=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CD562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*3/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CE562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*3/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CF562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*3/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CG562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*3/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CH562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*3/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CI562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*3/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CJ562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*3/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CK562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*3/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ562=1,CA562-SUM(CB562:CL562),IF(LEFT(N562,2)=\"ND\",0,IF(D562=\"Original\",CA562*2/36,CA562/VLOOKUP(D562,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151566,"2016-02-01","CK","Original",3023313,{"$f":"VLOOKUP($E567,Schools!$B:$L,2,0)","v":"St Paul's School, N11"},{"$f":"VLOOKUP($E567,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E567,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E567,Schools!$B:$L,11,0)","v":400006},{"$f":"VLOOKUP($E567,Schools!$B:$Z,12,0)","v":10094},{"$f":"IF(H567=\"MA\",0,VLOOKUP(N567,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E567,Schools!$B:$R,17,0)","v":"VA"},"NDPDEBS",{"$f":"VLOOKUP(N567,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N567,Rates!A$1:L$65576,9,0)","v":-3.01},{"$f":"IF(ISERROR(VLOOKUP(E567,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E567,AdjustedFactors1819!A:BH,VLOOKUP(N567,Rates!A:AH,12,0),0))","v":198},595.98,{"$f":"VLOOKUP(N567,Rates!A$1:W$65573,VLOOKUP(E567,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E567,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N567,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M567=\"VA\",N567=\"DFC\"),0,VLOOKUP(N567,Rates!A:AM,VLOOKUP(H567&LEFT(G567,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023313NDPDEBSA","Original3023313NDPDEBS","3023313NDPDEBS","OriginalNDPDEBS","Original3023313","MAPriNDPDEBS","E273023313","3023313MAIN","10162Primary","Original3023313MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T567,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T567,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N567,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N567=\"DFC\",0,VLOOKUP(E567,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H567=\"MA\",0,VLOOKUP(AU567&VLOOKUP(N567,Rates!A:G,7,0)&VLOOKUP(N567,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S567*IF(W567=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N567,Rates!A:L,3,0)","v":"De-delegated Behaviour Support - Pri"},null,{"$f":"E567&IF(O567=\"EARLYYEARS\",VLOOKUP(N567,Rates!$A:$X,24,0),N567)","v":"3023313NDPDEBS"},{"$f":"ROUND(IF(AND(OR(M567=\"VA\",M567=\"FREE\",M567=\"ACAD\"),N567=\"DFC\"),S567,S567*VLOOKUP(AU567&VLOOKUP(N567,Rates!A:G,7,0)&VLOOKUP(N567,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},595.98,0,"10162NDPDEBSMAPrimary",595.98,"Original3023313NDPDEBS",{"$f":"VLOOKUP(N567,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N567,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H567=\"RA\",0,IF(AU567=\"C\",VLOOKUP(AU567&VLOOKUP(N567,Rates!A:G,7,0)&VLOOKUP(N567,Rates!A:J,10,0)&VLOOKUP(D567,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU567&VLOOKUP(N567,Rates!A:G,7,0)&VLOOKUP(N567,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S567*IF(W567=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CD567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*3/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CE567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*3/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CF567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*3/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CG567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*3/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CH567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*3/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CI567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*3/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CJ567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*3/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CK567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*3/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ567=1,CA567-SUM(CB567:CL567),IF(LEFT(N567,2)=\"ND\",0,IF(D567=\"Original\",CA567*2/36,CA567/VLOOKUP(D567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151582,"2016-02-01","CK","Original",3023514,{"$f":"VLOOKUP($E583,Schools!$B:$L,2,0)","v":"Annunciation Catholic Junior School"},{"$f":"VLOOKUP($E583,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E583,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E583,Schools!$B:$L,11,0)","v":400107},{"$f":"VLOOKUP($E583,Schools!$B:$Z,12,0)","v":10117},{"$f":"IF(H583=\"MA\",0,VLOOKUP(N583,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E583,Schools!$B:$R,17,0)","v":"VA"},"NDPDEBS",{"$f":"VLOOKUP(N583,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N583,Rates!A$1:L$65576,9,0)","v":-3.01},{"$f":"IF(ISERROR(VLOOKUP(E583,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E583,AdjustedFactors1819!A:BH,VLOOKUP(N583,Rates!A:AH,12,0),0))","v":220},662.2,{"$f":"VLOOKUP(N583,Rates!A$1:W$65573,VLOOKUP(E583,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E583,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N583,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M583=\"VA\",N583=\"DFC\"),0,VLOOKUP(N583,Rates!A:AM,VLOOKUP(H583&LEFT(G583,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023514NDPDEBSA","Original3023514NDPDEBS","3023514NDPDEBS","OriginalNDPDEBS","Original3023514","MAPriNDPDEBS","E273023514","3023514MAIN","10162Primary","Original3023514MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T583,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T583,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N583,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N583=\"DFC\",0,VLOOKUP(E583,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H583=\"MA\",0,VLOOKUP(AU583&VLOOKUP(N583,Rates!A:G,7,0)&VLOOKUP(N583,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S583*IF(W583=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N583,Rates!A:L,3,0)","v":"De-delegated Behaviour Support - Pri"},null,{"$f":"E583&IF(O583=\"EARLYYEARS\",VLOOKUP(N583,Rates!$A:$X,24,0),N583)","v":"3023514NDPDEBS"},{"$f":"ROUND(IF(AND(OR(M583=\"VA\",M583=\"FREE\",M583=\"ACAD\"),N583=\"DFC\"),S583,S583*VLOOKUP(AU583&VLOOKUP(N583,Rates!A:G,7,0)&VLOOKUP(N583,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},662.2,0,"10162NDPDEBSMAPrimary",662.2,"Original3023514NDPDEBS",{"$f":"VLOOKUP(N583,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N583,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H583=\"RA\",0,IF(AU583=\"C\",VLOOKUP(AU583&VLOOKUP(N583,Rates!A:G,7,0)&VLOOKUP(N583,Rates!A:J,10,0)&VLOOKUP(D583,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU583&VLOOKUP(N583,Rates!A:G,7,0)&VLOOKUP(N583,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S583*IF(W583=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CD583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*3/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CE583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*3/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CF583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*3/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CG583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*3/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CH583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*3/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CI583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*3/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CJ583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*3/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CK583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*3/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ583=1,CA583-SUM(CB583:CL583),IF(LEFT(N583,2)=\"ND\",0,IF(D583=\"Original\",CA583*2/36,CA583/VLOOKUP(D583,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151595,"2016-02-01","CK","Original",3022007,{"$f":"VLOOKUP($E596,Schools!$B:$L,2,0)","v":"Brookland Junior School"},{"$f":"VLOOKUP($E596,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E596,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E596,Schools!$B:$L,11,0)","v":400040},{"$f":"VLOOKUP($E596,Schools!$B:$Z,12,0)","v":10046},{"$f":"IF(H596=\"MA\",0,VLOOKUP(N596,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E596,Schools!$B:$R,17,0)","v":"COM"},"NDPDESupply",{"$f":"VLOOKUP(N596,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N596,Rates!A$1:L$65576,4,0)","v":-1.66},{"$f":"IF(ISERROR(VLOOKUP(E596,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E596,AdjustedFactors1819!A:BH,VLOOKUP(N596,Rates!A:AH,12,0),0))","v":359},595.94000000000005,{"$f":"VLOOKUP(N596,Rates!A$1:W$65573,VLOOKUP(E596,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E596,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N596,Rates!A$1:L$65573,8,0)","v":"E10"},{"$f":"IF(AND(M596=\"VA\",N596=\"DFC\"),0,VLOOKUP(N596,Rates!A:AM,VLOOKUP(H596&LEFT(G596,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022007NDPDESupplyA","Original3022007NDPDESupply","3022007NDPDESupply","OriginalNDPDESupply","Original3022007","MAPriNDPDESupply","E103022007","3022007MAIN","10162Primary","Original3022007MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T596,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T596,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N596,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N596=\"DFC\",0,VLOOKUP(E596,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H596=\"MA\",0,VLOOKUP(AU596&VLOOKUP(N596,Rates!A:G,7,0)&VLOOKUP(N596,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S596*IF(W596=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N596,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Pri"},null,{"$f":"E596&IF(O596=\"EARLYYEARS\",VLOOKUP(N596,Rates!$A:$X,24,0),N596)","v":"3022007NDPDESupply"},{"$f":"ROUND(IF(AND(OR(M596=\"VA\",M596=\"FREE\",M596=\"ACAD\"),N596=\"DFC\"),S596,S596*VLOOKUP(AU596&VLOOKUP(N596,Rates!A:G,7,0)&VLOOKUP(N596,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},595.94000000000005,0,"10162NDPDESupplyMAPrimary",595.94000000000005,"Original3022007NDPDESupply",{"$f":"VLOOKUP(N596,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N596,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H596=\"RA\",0,IF(AU596=\"C\",VLOOKUP(AU596&VLOOKUP(N596,Rates!A:G,7,0)&VLOOKUP(N596,Rates!A:J,10,0)&VLOOKUP(D596,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU596&VLOOKUP(N596,Rates!A:G,7,0)&VLOOKUP(N596,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S596*IF(W596=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CD596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*3/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CE596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*3/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CF596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*3/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CG596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*3/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CH596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*3/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CI596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*3/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CJ596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*3/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CK596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*3/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ596=1,CA596-SUM(CB596:CL596),IF(LEFT(N596,2)=\"ND\",0,IF(D596=\"Original\",CA596*2/36,CA596/VLOOKUP(D596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151601,"2016-02-01","CK","Original",3022015,{"$f":"VLOOKUP($E602,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E602,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E602,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E602,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E602,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H602=\"MA\",0,VLOOKUP(N602,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E602,Schools!$B:$R,17,0)","v":"COM"},"NDPDESupply",{"$f":"VLOOKUP(N602,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N602,Rates!A$1:L$65576,4,0)","v":-1.66},{"$f":"IF(ISERROR(VLOOKUP(E602,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E602,AdjustedFactors1819!A:BH,VLOOKUP(N602,Rates!A:AH,12,0),0))","v":239},396.74,{"$f":"VLOOKUP(N602,Rates!A$1:W$65573,VLOOKUP(E602,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E602,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N602,Rates!A$1:L$65573,8,0)","v":"E10"},{"$f":"IF(AND(M602=\"VA\",N602=\"DFC\"),0,VLOOKUP(N602,Rates!A:AM,VLOOKUP(H602&LEFT(G602,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022015NDPDESupplyA","Original3022015NDPDESupply","3022015NDPDESupply","OriginalNDPDESupply","Original3022015","MAPriNDPDESupply","E103022015","3022015MAIN","10162Primary","Original3022015MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T602,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T602,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N602,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N602=\"DFC\",0,VLOOKUP(E602,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H602=\"MA\",0,VLOOKUP(AU602&VLOOKUP(N602,Rates!A:G,7,0)&VLOOKUP(N602,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S602*IF(W602=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N602,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Pri"},null,{"$f":"E602&IF(O602=\"EARLYYEARS\",VLOOKUP(N602,Rates!$A:$X,24,0),N602)","v":"3022015NDPDESupply"},{"$f":"ROUND(IF(AND(OR(M602=\"VA\",M602=\"FREE\",M602=\"ACAD\"),N602=\"DFC\"),S602,S602*VLOOKUP(AU602&VLOOKUP(N602,Rates!A:G,7,0)&VLOOKUP(N602,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},396.74,0,"10162NDPDESupplyMAPrimary",396.74,"Original3022015NDPDESupply",{"$f":"VLOOKUP(N602,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N602,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H602=\"RA\",0,IF(AU602=\"C\",VLOOKUP(AU602&VLOOKUP(N602,Rates!A:G,7,0)&VLOOKUP(N602,Rates!A:J,10,0)&VLOOKUP(D602,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU602&VLOOKUP(N602,Rates!A:G,7,0)&VLOOKUP(N602,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S602*IF(W602=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CD602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*3/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CE602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*3/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CF602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*3/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CG602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*3/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CH602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*3/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CI602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*3/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CJ602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*3/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CK602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*3/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ602=1,CA602-SUM(CB602:CL602),IF(LEFT(N602,2)=\"ND\",0,IF(D602=\"Original\",CA602*2/36,CA602/VLOOKUP(D602,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151612,"2016-02-01","CK","Original",3022029,{"$f":"VLOOKUP($E613,Schools!$B:$L,2,0)","v":"Goldbeaters Primary School"},{"$f":"VLOOKUP($E613,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E613,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E613,Schools!$B:$L,11,0)","v":400035},{"$f":"VLOOKUP($E613,Schools!$B:$Z,12,0)","v":10069},{"$f":"IF(H613=\"MA\",0,VLOOKUP(N613,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E613,Schools!$B:$R,17,0)","v":"COM"},"NDPDESupply",{"$f":"VLOOKUP(N613,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N613,Rates!A$1:L$65576,4,0)","v":-1.66},{"$f":"IF(ISERROR(VLOOKUP(E613,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E613,AdjustedFactors1819!A:BH,VLOOKUP(N613,Rates!A:AH,12,0),0))","v":418},693.88,{"$f":"VLOOKUP(N613,Rates!A$1:W$65573,VLOOKUP(E613,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E613,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N613,Rates!A$1:L$65573,8,0)","v":"E10"},{"$f":"IF(AND(M613=\"VA\",N613=\"DFC\"),0,VLOOKUP(N613,Rates!A:AM,VLOOKUP(H613&LEFT(G613,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022029NDPDESupplyA","Original3022029NDPDESupply","3022029NDPDESupply","OriginalNDPDESupply","Original3022029","MAPriNDPDESupply","E103022029","3022029MAIN","10162Primary","Original3022029MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T613,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T613,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N613,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N613=\"DFC\",0,VLOOKUP(E613,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H613=\"MA\",0,VLOOKUP(AU613&VLOOKUP(N613,Rates!A:G,7,0)&VLOOKUP(N613,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S613*IF(W613=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N613,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Pri"},null,{"$f":"E613&IF(O613=\"EARLYYEARS\",VLOOKUP(N613,Rates!$A:$X,24,0),N613)","v":"3022029NDPDESupply"},{"$f":"ROUND(IF(AND(OR(M613=\"VA\",M613=\"FREE\",M613=\"ACAD\"),N613=\"DFC\"),S613,S613*VLOOKUP(AU613&VLOOKUP(N613,Rates!A:G,7,0)&VLOOKUP(N613,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},693.88,0,"10162NDPDESupplyMAPrimary",693.88,"Original3022029NDPDESupply",{"$f":"VLOOKUP(N613,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N613,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H613=\"RA\",0,IF(AU613=\"C\",VLOOKUP(AU613&VLOOKUP(N613,Rates!A:G,7,0)&VLOOKUP(N613,Rates!A:J,10,0)&VLOOKUP(D613,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU613&VLOOKUP(N613,Rates!A:G,7,0)&VLOOKUP(N613,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S613*IF(W613=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CD613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*3/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CE613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*3/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CF613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*3/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CG613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*3/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CH613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*3/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CI613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*3/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CJ613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*3/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CK613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*3/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ613=1,CA613-SUM(CB613:CL613),IF(LEFT(N613,2)=\"ND\",0,IF(D613=\"Original\",CA613*2/36,CA613/VLOOKUP(D613,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151625,"2016-02-01","CK","Original",3022057,{"$f":"VLOOKUP($E626,Schools!$B:$L,2,0)","v":"Underhill School"},{"$f":"VLOOKUP($E626,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E626,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E626,Schools!$B:$L,11,0)","v":400053},{"$f":"VLOOKUP($E626,Schools!$B:$Z,12,0)","v":10103},{"$f":"IF(H626=\"MA\",0,VLOOKUP(N626,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E626,Schools!$B:$R,17,0)","v":"COM"},"NDPDESupply",{"$f":"VLOOKUP(N626,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N626,Rates!A$1:L$65576,4,0)","v":-1.66},{"$f":"IF(ISERROR(VLOOKUP(E626,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E626,AdjustedFactors1819!A:BH,VLOOKUP(N626,Rates!A:AH,12,0),0))","v":547},908.02,{"$f":"VLOOKUP(N626,Rates!A$1:W$65573,VLOOKUP(E626,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E626,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N626,Rates!A$1:L$65573,8,0)","v":"E10"},{"$f":"IF(AND(M626=\"VA\",N626=\"DFC\"),0,VLOOKUP(N626,Rates!A:AM,VLOOKUP(H626&LEFT(G626,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022057NDPDESupplyB","Original3022057NDPDESupply","3022057NDPDESupply","OriginalNDPDESupply","Original3022057","MAPriNDPDESupply","E103022057","3022057MAIN","10162Primary","Original3022057MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T626,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T626,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N626,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N626=\"DFC\",0,VLOOKUP(E626,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H626=\"MA\",0,VLOOKUP(AU626&VLOOKUP(N626,Rates!A:G,7,0)&VLOOKUP(N626,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S626*IF(W626=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N626,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Pri"},null,{"$f":"E626&IF(O626=\"EARLYYEARS\",VLOOKUP(N626,Rates!$A:$X,24,0),N626)","v":"3022057NDPDESupply"},{"$f":"ROUND(IF(AND(OR(M626=\"VA\",M626=\"FREE\",M626=\"ACAD\"),N626=\"DFC\"),S626,S626*VLOOKUP(AU626&VLOOKUP(N626,Rates!A:G,7,0)&VLOOKUP(N626,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162NDPDESupplyMAPrimary",908.02,"Original3022057NDPDESupply",{"$f":"VLOOKUP(N626,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N626,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H626=\"RA\",0,IF(AU626=\"C\",VLOOKUP(AU626&VLOOKUP(N626,Rates!A:G,7,0)&VLOOKUP(N626,Rates!A:J,10,0)&VLOOKUP(D626,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU626&VLOOKUP(N626,Rates!A:G,7,0)&VLOOKUP(N626,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S626*IF(W626=1,0,1))","v":908.02},908.02,0,0,{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CD626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*3/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CE626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*3/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CF626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*3/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CG626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*3/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CH626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*3/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CI626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*3/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CJ626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*3/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CK626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*3/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ626=1,CA626-SUM(CB626:CL626),IF(LEFT(N626,2)=\"ND\",0,IF(D626=\"Original\",CA626*2/36,CA626/VLOOKUP(D626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151646,"2016-02-01","CK","Original",3023315,{"$f":"VLOOKUP($E647,Schools!$B:$L,2,0)","v":"St Andrew's C E"},{"$f":"VLOOKUP($E647,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E647,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E647,Schools!$B:$L,11,0)","v":400062},{"$f":"VLOOKUP($E647,Schools!$B:$Z,12,0)","v":10099},{"$f":"IF(H647=\"MA\",0,VLOOKUP(N647,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E647,Schools!$B:$R,17,0)","v":"VA"},"NDPDESupply",{"$f":"VLOOKUP(N647,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N647,Rates!A$1:L$65576,4,0)","v":-1.66},{"$f":"IF(ISERROR(VLOOKUP(E647,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E647,AdjustedFactors1819!A:BH,VLOOKUP(N647,Rates!A:AH,12,0),0))","v":209},346.94,{"$f":"VLOOKUP(N647,Rates!A$1:W$65573,VLOOKUP(E647,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E647,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N647,Rates!A$1:L$65573,8,0)","v":"E10"},{"$f":"IF(AND(M647=\"VA\",N647=\"DFC\"),0,VLOOKUP(N647,Rates!A:AM,VLOOKUP(H647&LEFT(G647,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023315NDPDESupplyD","Original3023315NDPDESupply","3023315NDPDESupply","OriginalNDPDESupply","Original3023315","MAPriNDPDESupply","E103023315","3023315MAIN","10162Primary","Original3023315MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T647,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T647,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N647,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N647=\"DFC\",0,VLOOKUP(E647,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H647=\"MA\",0,VLOOKUP(AU647&VLOOKUP(N647,Rates!A:G,7,0)&VLOOKUP(N647,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S647*IF(W647=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N647,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Pri"},null,{"$f":"E647&IF(O647=\"EARLYYEARS\",VLOOKUP(N647,Rates!$A:$X,24,0),N647)","v":"3023315NDPDESupply"},{"$f":"ROUND(IF(AND(OR(M647=\"VA\",M647=\"FREE\",M647=\"ACAD\"),N647=\"DFC\"),S647,S647*VLOOKUP(AU647&VLOOKUP(N647,Rates!A:G,7,0)&VLOOKUP(N647,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162NDPDESupplyMAPrimary",346.94,"Original3023315NDPDESupply",{"$f":"VLOOKUP(N647,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N647,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H647=\"RA\",0,IF(AU647=\"C\",VLOOKUP(AU647&VLOOKUP(N647,Rates!A:G,7,0)&VLOOKUP(N647,Rates!A:J,10,0)&VLOOKUP(D647,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU647&VLOOKUP(N647,Rates!A:G,7,0)&VLOOKUP(N647,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S647*IF(W647=1,0,1))","v":346.94},346.94,0,0,{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CD647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*3/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CE647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*3/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CF647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*3/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CG647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*3/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CH647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*3/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CI647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*3/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CJ647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*3/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CK647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*3/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ647=1,CA647-SUM(CB647:CL647),IF(LEFT(N647,2)=\"ND\",0,IF(D647=\"Original\",CA647*2/36,CA647/VLOOKUP(D647,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151654,"2016-02-01","CK","Original",3023507,{"$f":"VLOOKUP($E655,Schools!$B:$L,2,0)","v":"St Theresa's R.C. Primary School"},{"$f":"VLOOKUP($E655,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E655,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E655,Schools!$B:$L,11,0)","v":400037},{"$f":"VLOOKUP($E655,Schools!$B:$Z,12,0)","v":10108},{"$f":"IF(H655=\"MA\",0,VLOOKUP(N655,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E655,Schools!$B:$R,17,0)","v":"VA"},"NDPDESupply",{"$f":"VLOOKUP(N655,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N655,Rates!A$1:L$65576,4,0)","v":-1.66},{"$f":"IF(ISERROR(VLOOKUP(E655,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E655,AdjustedFactors1819!A:BH,VLOOKUP(N655,Rates!A:AH,12,0),0))","v":235},390.1,{"$f":"VLOOKUP(N655,Rates!A$1:W$65573,VLOOKUP(E655,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E655,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N655,Rates!A$1:L$65573,8,0)","v":"E10"},{"$f":"IF(AND(M655=\"VA\",N655=\"DFC\"),0,VLOOKUP(N655,Rates!A:AM,VLOOKUP(H655&LEFT(G655,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023507NDPDESupplyA","Original3023507NDPDESupply","3023507NDPDESupply","OriginalNDPDESupply","Original3023507","MAPriNDPDESupply","E103023507","3023507MAIN","10162Primary","Original3023507MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T655,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T655,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N655,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N655=\"DFC\",0,VLOOKUP(E655,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H655=\"MA\",0,VLOOKUP(AU655&VLOOKUP(N655,Rates!A:G,7,0)&VLOOKUP(N655,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S655*IF(W655=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N655,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Pri"},null,{"$f":"E655&IF(O655=\"EARLYYEARS\",VLOOKUP(N655,Rates!$A:$X,24,0),N655)","v":"3023507NDPDESupply"},{"$f":"ROUND(IF(AND(OR(M655=\"VA\",M655=\"FREE\",M655=\"ACAD\"),N655=\"DFC\"),S655,S655*VLOOKUP(AU655&VLOOKUP(N655,Rates!A:G,7,0)&VLOOKUP(N655,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},390.1,0,"10162NDPDESupplyMAPrimary",390.1,"Original3023507NDPDESupply",{"$f":"VLOOKUP(N655,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N655,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H655=\"RA\",0,IF(AU655=\"C\",VLOOKUP(AU655&VLOOKUP(N655,Rates!A:G,7,0)&VLOOKUP(N655,Rates!A:J,10,0)&VLOOKUP(D655,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU655&VLOOKUP(N655,Rates!A:G,7,0)&VLOOKUP(N655,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S655*IF(W655=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CD655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*3/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CE655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*3/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CF655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*3/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CG655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*3/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CH655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*3/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CI655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*3/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CJ655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*3/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CK655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*3/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ655=1,CA655-SUM(CB655:CL655),IF(LEFT(N655,2)=\"ND\",0,IF(D655=\"Original\",CA655*2/36,CA655/VLOOKUP(D655,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151667,"2016-02-01","CK","Original",3025200,{"$f":"VLOOKUP($E668,Schools!$B:$L,2,0)","v":"Dollis Junior School"},{"$f":"VLOOKUP($E668,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E668,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E668,Schools!$B:$L,11,0)","v":400052},{"$f":"VLOOKUP($E668,Schools!$B:$Z,12,0)","v":10060},{"$f":"IF(H668=\"MA\",0,VLOOKUP(N668,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E668,Schools!$B:$R,17,0)","v":"FOU"},"NDPDESupply",{"$f":"VLOOKUP(N668,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N668,Rates!A$1:L$65576,4,0)","v":-1.66},{"$f":"IF(ISERROR(VLOOKUP(E668,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E668,AdjustedFactors1819!A:BH,VLOOKUP(N668,Rates!A:AH,12,0),0))","v":333},552.78,{"$f":"VLOOKUP(N668,Rates!A$1:W$65573,VLOOKUP(E668,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E668,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N668,Rates!A$1:L$65573,8,0)","v":"E10"},{"$f":"IF(AND(M668=\"VA\",N668=\"DFC\"),0,VLOOKUP(N668,Rates!A:AM,VLOOKUP(H668&LEFT(G668,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025200NDPDESupplyB","Original3025200NDPDESupply","3025200NDPDESupply","OriginalNDPDESupply","Original3025200","MAPriNDPDESupply","E103025200","3025200MAIN","10162Primary","Original3025200MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T668,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T668,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N668,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N668=\"DFC\",0,VLOOKUP(E668,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H668=\"MA\",0,VLOOKUP(AU668&VLOOKUP(N668,Rates!A:G,7,0)&VLOOKUP(N668,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S668*IF(W668=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N668,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Pri"},null,{"$f":"E668&IF(O668=\"EARLYYEARS\",VLOOKUP(N668,Rates!$A:$X,24,0),N668)","v":"3025200NDPDESupply"},{"$f":"ROUND(IF(AND(OR(M668=\"VA\",M668=\"FREE\",M668=\"ACAD\"),N668=\"DFC\"),S668,S668*VLOOKUP(AU668&VLOOKUP(N668,Rates!A:G,7,0)&VLOOKUP(N668,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162NDPDESupplyMAPrimary",552.78,"Original3025200NDPDESupply",{"$f":"VLOOKUP(N668,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N668,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H668=\"RA\",0,IF(AU668=\"C\",VLOOKUP(AU668&VLOOKUP(N668,Rates!A:G,7,0)&VLOOKUP(N668,Rates!A:J,10,0)&VLOOKUP(D668,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU668&VLOOKUP(N668,Rates!A:G,7,0)&VLOOKUP(N668,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S668*IF(W668=1,0,1))","v":552.78},552.78,0,0,{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CD668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*3/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CE668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*3/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CF668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*3/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CG668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*3/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CH668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*3/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CI668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*3/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CJ668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*3/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CK668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*3/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ668=1,CA668-SUM(CB668:CL668),IF(LEFT(N668,2)=\"ND\",0,IF(D668=\"Original\",CA668*2/36,CA668/VLOOKUP(D668,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151676,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E677,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E677,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E677,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E677,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E677,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H677=\"MA\",0,VLOOKUP(N677,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E677,Schools!$B:$R,17,0)","v":"COM"},"NDPDEUPEG",{"$f":"VLOOKUP(N677,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N677,Rates!A$1:L$65576,9,0)","v":-9.5500000000000007},{"$f":"IF(ISERROR(VLOOKUP(E677,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E677,AdjustedFactors1819!A:BH,VLOOKUP(N677,Rates!A:AH,12,0),0))","v":152.78},1459.05,{"$f":"VLOOKUP(N677,Rates!A$1:W$65573,VLOOKUP(E677,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E677,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N677,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M677=\"VA\",N677=\"DFC\"),0,VLOOKUP(N677,Rates!A:AM,VLOOKUP(H677&LEFT(G677,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022010NDPDEUPEGA","Original3022010NDPDEUPEG","3022010NDPDEUPEG","OriginalNDPDEUPEG","Original3022010","MAPriNDPDEUPEG","E273022010","3022010MAIN","10162Primary","Original3022010MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T677,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T677,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N677,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N677=\"DFC\",0,VLOOKUP(E677,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H677=\"MA\",0,VLOOKUP(AU677&VLOOKUP(N677,Rates!A:G,7,0)&VLOOKUP(N677,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S677*IF(W677=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N677,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Pri"},null,{"$f":"E677&IF(O677=\"EARLYYEARS\",VLOOKUP(N677,Rates!$A:$X,24,0),N677)","v":"3022010NDPDEUPEG"},{"$f":"ROUND(IF(AND(OR(M677=\"VA\",M677=\"FREE\",M677=\"ACAD\"),N677=\"DFC\"),S677,S677*VLOOKUP(AU677&VLOOKUP(N677,Rates!A:G,7,0)&VLOOKUP(N677,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1459.05,0,"10162NDPDEUPEGMAPrimary",1459.05,"Original3022010NDPDEUPEG",{"$f":"VLOOKUP(N677,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N677,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H677=\"RA\",0,IF(AU677=\"C\",VLOOKUP(AU677&VLOOKUP(N677,Rates!A:G,7,0)&VLOOKUP(N677,Rates!A:J,10,0)&VLOOKUP(D677,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU677&VLOOKUP(N677,Rates!A:G,7,0)&VLOOKUP(N677,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S677*IF(W677=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CD677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*3/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CE677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*3/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CF677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*3/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CG677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*3/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CH677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*3/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CI677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*3/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CJ677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*3/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CK677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*3/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ677=1,CA677-SUM(CB677:CL677),IF(LEFT(N677,2)=\"ND\",0,IF(D677=\"Original\",CA677*2/36,CA677/VLOOKUP(D677,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151693,"2016-02-01","CK","Original",3022036,{"$f":"VLOOKUP($E694,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E694,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E694,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E694,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E694,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H694=\"MA\",0,VLOOKUP(N694,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E694,Schools!$B:$R,17,0)","v":"COM"},"NDPDEUPEG",{"$f":"VLOOKUP(N694,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N694,Rates!A$1:L$65576,9,0)","v":-9.5500000000000007},{"$f":"IF(ISERROR(VLOOKUP(E694,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E694,AdjustedFactors1819!A:BH,VLOOKUP(N694,Rates!A:AH,12,0),0))","v":141.09},1347.41,{"$f":"VLOOKUP(N694,Rates!A$1:W$65573,VLOOKUP(E694,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E694,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N694,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M694=\"VA\",N694=\"DFC\"),0,VLOOKUP(N694,Rates!A:AM,VLOOKUP(H694&LEFT(G694,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022036NDPDEUPEGA","Original3022036NDPDEUPEG","3022036NDPDEUPEG","OriginalNDPDEUPEG","Original3022036","MAPriNDPDEUPEG","E273022036","3022036MAIN","10162Primary","Original3022036MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T694,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T694,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N694,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N694=\"DFC\",0,VLOOKUP(E694,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H694=\"MA\",0,VLOOKUP(AU694&VLOOKUP(N694,Rates!A:G,7,0)&VLOOKUP(N694,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S694*IF(W694=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N694,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Pri"},null,{"$f":"E694&IF(O694=\"EARLYYEARS\",VLOOKUP(N694,Rates!$A:$X,24,0),N694)","v":"3022036NDPDEUPEG"},{"$f":"ROUND(IF(AND(OR(M694=\"VA\",M694=\"FREE\",M694=\"ACAD\"),N694=\"DFC\"),S694,S694*VLOOKUP(AU694&VLOOKUP(N694,Rates!A:G,7,0)&VLOOKUP(N694,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1347.41,0,"10162NDPDEUPEGMAPrimary",1347.41,"Original3022036NDPDEUPEG",{"$f":"VLOOKUP(N694,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N694,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H694=\"RA\",0,IF(AU694=\"C\",VLOOKUP(AU694&VLOOKUP(N694,Rates!A:G,7,0)&VLOOKUP(N694,Rates!A:J,10,0)&VLOOKUP(D694,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU694&VLOOKUP(N694,Rates!A:G,7,0)&VLOOKUP(N694,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S694*IF(W694=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CD694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*3/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CE694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*3/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CF694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*3/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CG694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*3/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CH694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*3/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CI694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*3/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CJ694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*3/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CK694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*3/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ694=1,CA694-SUM(CB694:CL694),IF(LEFT(N694,2)=\"ND\",0,IF(D694=\"Original\",CA694*2/36,CA694/VLOOKUP(D694,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151697,"2016-02-01","CK","Original",3022043,{"$f":"VLOOKUP($E698,Schools!$B:$L,2,0)","v":"Moss Hall Junior School"},{"$f":"VLOOKUP($E698,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E698,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E698,Schools!$B:$L,11,0)","v":400088},{"$f":"VLOOKUP($E698,Schools!$B:$Z,12,0)","v":10080},{"$f":"IF(H698=\"MA\",0,VLOOKUP(N698,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E698,Schools!$B:$R,17,0)","v":"COM"},"NDPDEUPEG",{"$f":"VLOOKUP(N698,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N698,Rates!A$1:L$65576,9,0)","v":-9.5500000000000007},{"$f":"IF(ISERROR(VLOOKUP(E698,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E698,AdjustedFactors1819!A:BH,VLOOKUP(N698,Rates!A:AH,12,0),0))","v":95.87},915.56,{"$f":"VLOOKUP(N698,Rates!A$1:W$65573,VLOOKUP(E698,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E698,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N698,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M698=\"VA\",N698=\"DFC\"),0,VLOOKUP(N698,Rates!A:AM,VLOOKUP(H698&LEFT(G698,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022043NDPDEUPEGA","Original3022043NDPDEUPEG","3022043NDPDEUPEG","OriginalNDPDEUPEG","Original3022043","MAPriNDPDEUPEG","E273022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T698,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T698,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N698,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N698=\"DFC\",0,VLOOKUP(E698,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H698=\"MA\",0,VLOOKUP(AU698&VLOOKUP(N698,Rates!A:G,7,0)&VLOOKUP(N698,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S698*IF(W698=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N698,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Pri"},null,{"$f":"E698&IF(O698=\"EARLYYEARS\",VLOOKUP(N698,Rates!$A:$X,24,0),N698)","v":"3022043NDPDEUPEG"},{"$f":"ROUND(IF(AND(OR(M698=\"VA\",M698=\"FREE\",M698=\"ACAD\"),N698=\"DFC\"),S698,S698*VLOOKUP(AU698&VLOOKUP(N698,Rates!A:G,7,0)&VLOOKUP(N698,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},915.56,0,"10162NDPDEUPEGMAPrimary",915.56,"Original3022043NDPDEUPEG",{"$f":"VLOOKUP(N698,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N698,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H698=\"RA\",0,IF(AU698=\"C\",VLOOKUP(AU698&VLOOKUP(N698,Rates!A:G,7,0)&VLOOKUP(N698,Rates!A:J,10,0)&VLOOKUP(D698,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU698&VLOOKUP(N698,Rates!A:G,7,0)&VLOOKUP(N698,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S698*IF(W698=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CD698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*3/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CE698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*3/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CF698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*3/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CG698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*3/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CH698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*3/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CI698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*3/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CJ698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*3/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CK698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*3/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ698=1,CA698-SUM(CB698:CL698),IF(LEFT(N698,2)=\"ND\",0,IF(D698=\"Original\",CA698*2/36,CA698/VLOOKUP(D698,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A706+1","v":20151706},"2016-02-01","CK","Original",3022070,{"$f":"VLOOKUP($E707,Schools!$B:$L,2,0)","v":"Sunnyfields Primary School"},{"$f":"VLOOKUP($E707,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E707,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E707,Schools!$B:$L,11,0)","v":400038},{"$f":"VLOOKUP($E707,Schools!$B:$Z,12,0)","v":10097},{"$f":"IF(H707=\"MA\",0,VLOOKUP(N707,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E707,Schools!$B:$R,17,0)","v":"COM"},"NDPDEUPEG",{"$f":"VLOOKUP(N707,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N707,Rates!A$1:L$65576,9,0)","v":-9.5500000000000007},{"$f":"IF(ISERROR(VLOOKUP(E707,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E707,AdjustedFactors1819!A:BH,VLOOKUP(N707,Rates!A:AH,12,0),0))","v":107.03},1022.14,{"$f":"VLOOKUP(N707,Rates!A$1:W$65573,VLOOKUP(E707,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E707,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N707,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M707=\"VA\",N707=\"DFC\"),0,VLOOKUP(N707,Rates!A:AM,VLOOKUP(H707&LEFT(G707,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022070NDPDEUPEGD","Original3022070NDPDEUPEG","3022070NDPDEUPEG","OriginalNDPDEUPEG","Original3022070","MAPriNDPDEUPEG","E273022070","3022070MAIN","10162Primary","Original3022070MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T707,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T707,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N707,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N707=\"DFC\",0,VLOOKUP(E707,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H707=\"MA\",0,VLOOKUP(AU707&VLOOKUP(N707,Rates!A:G,7,0)&VLOOKUP(N707,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S707*IF(W707=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N707,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Pri"},null,{"$f":"E707&IF(O707=\"EARLYYEARS\",VLOOKUP(N707,Rates!$A:$X,24,0),N707)","v":"3022070NDPDEUPEG"},{"$f":"ROUND(IF(AND(OR(M707=\"VA\",M707=\"FREE\",M707=\"ACAD\"),N707=\"DFC\"),S707,S707*VLOOKUP(AU707&VLOOKUP(N707,Rates!A:G,7,0)&VLOOKUP(N707,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162NDPDEUPEGMAPrimary",1022.14,"Original3022070NDPDEUPEG",{"$f":"VLOOKUP(N707,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N707,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H707=\"RA\",0,IF(AU707=\"C\",VLOOKUP(AU707&VLOOKUP(N707,Rates!A:G,7,0)&VLOOKUP(N707,Rates!A:J,10,0)&VLOOKUP(D707,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU707&VLOOKUP(N707,Rates!A:G,7,0)&VLOOKUP(N707,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S707*IF(W707=1,0,1))","v":1022.14},{"$f":"ROUND(IF(LEFT(N707,2)=\"ND\",CA707,(CA707*4/36)),2)","v":1022.14},0,0,{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CD707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*3/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CE707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*3/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CF707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*3/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CG707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*3/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CH707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*3/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CI707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*3/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CJ707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*3/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CK707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*3/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ707=1,CA707-SUM(CB707:CL707),IF(LEFT(N707,2)=\"ND\",0,IF(D707=\"Original\",CA707*2/36,CA707/VLOOKUP(D707,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151719,"2016-02-01","CK","Original",3023309,{"$f":"VLOOKUP($E720,Schools!$B:$L,2,0)","v":"St Johns CE N20"},{"$f":"VLOOKUP($E720,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E720,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E720,Schools!$B:$L,11,0)","v":400098},{"$f":"VLOOKUP($E720,Schools!$B:$Z,12,0)","v":10116},{"$f":"IF(H720=\"MA\",0,VLOOKUP(N720,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E720,Schools!$B:$R,17,0)","v":"VA"},"NDPDEUPEG",{"$f":"VLOOKUP(N720,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N720,Rates!A$1:L$65576,9,0)","v":-9.5500000000000007},{"$f":"IF(ISERROR(VLOOKUP(E720,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E720,AdjustedFactors1819!A:BH,VLOOKUP(N720,Rates!A:AH,12,0),0))","v":27.13},259.08999999999997,{"$f":"VLOOKUP(N720,Rates!A$1:W$65573,VLOOKUP(E720,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E720,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N720,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M720=\"VA\",N720=\"DFC\"),0,VLOOKUP(N720,Rates!A:AM,VLOOKUP(H720&LEFT(G720,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023309NDPDEUPEGC","Original3023309NDPDEUPEG","3023309NDPDEUPEG","OriginalNDPDEUPEG","Original3023309","MAPriNDPDEUPEG","E273023309","3023309MAIN","10162Primary","Original3023309MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T720,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T720,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N720,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N720=\"DFC\",0,VLOOKUP(E720,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H720=\"MA\",0,VLOOKUP(AU720&VLOOKUP(N720,Rates!A:G,7,0)&VLOOKUP(N720,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S720*IF(W720=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N720,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Pri"},null,{"$f":"E720&IF(O720=\"EARLYYEARS\",VLOOKUP(N720,Rates!$A:$X,24,0),N720)","v":"3023309NDPDEUPEG"},{"$f":"ROUND(IF(AND(OR(M720=\"VA\",M720=\"FREE\",M720=\"ACAD\"),N720=\"DFC\"),S720,S720*VLOOKUP(AU720&VLOOKUP(N720,Rates!A:G,7,0)&VLOOKUP(N720,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162NDPDEUPEGMAPrimary",259.08999999999997,"Original3023309NDPDEUPEG",{"$f":"VLOOKUP(N720,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N720,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H720=\"RA\",0,IF(AU720=\"C\",VLOOKUP(AU720&VLOOKUP(N720,Rates!A:G,7,0)&VLOOKUP(N720,Rates!A:J,10,0)&VLOOKUP(D720,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU720&VLOOKUP(N720,Rates!A:G,7,0)&VLOOKUP(N720,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S720*IF(W720=1,0,1))","v":259.08999999999997},259.08999999999997,0,0,{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CD720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*3/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CE720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*3/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CF720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*3/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CG720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*3/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CH720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*3/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CI720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*3/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CJ720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*3/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CK720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*3/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ720=1,CA720-SUM(CB720:CL720),IF(LEFT(N720,2)=\"ND\",0,IF(D720=\"Original\",CA720*2/36,CA720/VLOOKUP(D720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151735,"2016-02-01","CK","Original",3023511,{"$f":"VLOOKUP($E736,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E736,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E736,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E736,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E736,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H736=\"MA\",0,VLOOKUP(N736,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E736,Schools!$B:$R,17,0)","v":"VA"},"NDPDEUPEG",{"$f":"VLOOKUP(N736,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N736,Rates!A$1:L$65576,9,0)","v":-9.5500000000000007},{"$f":"IF(ISERROR(VLOOKUP(E736,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E736,AdjustedFactors1819!A:BH,VLOOKUP(N736,Rates!A:AH,12,0),0))","v":130.85},1249.6199999999999,{"$f":"VLOOKUP(N736,Rates!A$1:W$65573,VLOOKUP(E736,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E736,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N736,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M736=\"VA\",N736=\"DFC\"),0,VLOOKUP(N736,Rates!A:AM,VLOOKUP(H736&LEFT(G736,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023511NDPDEUPEGA","Original3023511NDPDEUPEG","3023511NDPDEUPEG","OriginalNDPDEUPEG","Original3023511","MAPriNDPDEUPEG","E273023511","3023511MAIN","10162Primary","Original3023511MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T736,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T736,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N736,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N736=\"DFC\",0,VLOOKUP(E736,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H736=\"MA\",0,VLOOKUP(AU736&VLOOKUP(N736,Rates!A:G,7,0)&VLOOKUP(N736,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S736*IF(W736=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N736,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Pri"},null,{"$f":"E736&IF(O736=\"EARLYYEARS\",VLOOKUP(N736,Rates!$A:$X,24,0),N736)","v":"3023511NDPDEUPEG"},{"$f":"ROUND(IF(AND(OR(M736=\"VA\",M736=\"FREE\",M736=\"ACAD\"),N736=\"DFC\"),S736,S736*VLOOKUP(AU736&VLOOKUP(N736,Rates!A:G,7,0)&VLOOKUP(N736,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1249.6199999999999,0,"10162NDPDEUPEGMAPrimary",1249.6199999999999,"Original3023511NDPDEUPEG",{"$f":"VLOOKUP(N736,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N736,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H736=\"RA\",0,IF(AU736=\"C\",VLOOKUP(AU736&VLOOKUP(N736,Rates!A:G,7,0)&VLOOKUP(N736,Rates!A:J,10,0)&VLOOKUP(D736,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU736&VLOOKUP(N736,Rates!A:G,7,0)&VLOOKUP(N736,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S736*IF(W736=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CD736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*3/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CE736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*3/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CF736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*3/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CG736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*3/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CH736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*3/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CI736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*3/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CJ736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*3/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CK736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*3/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ736=1,CA736-SUM(CB736:CL736),IF(LEFT(N736,2)=\"ND\",0,IF(D736=\"Original\",CA736*2/36,CA736/VLOOKUP(D736,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151752,"2016-02-01","CK","Original",3025404,{"$f":"VLOOKUP($E753,Schools!$B:$L,2,0)","v":"St Michaels Catholic Grammar School"},{"$f":"VLOOKUP($E753,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E753,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E753,Schools!$B:$L,11,0)","v":400029},{"$f":"VLOOKUP($E753,Schools!$B:$Z,12,0)","v":10148},{"$f":"IF(H753=\"MA\",0,VLOOKUP(N753,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E753,Schools!$B:$R,17,0)","v":"VA"},"NDSDESupply",{"$f":"VLOOKUP(N753,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N753,Rates!A$1:L$65576,4,0)","v":-1.02},{"$f":"IF(ISERROR(VLOOKUP(E753,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E753,AdjustedFactors1819!A:BH,VLOOKUP(N753,Rates!A:AH,12,0),0))","v":478},487.56,{"$f":"VLOOKUP(N753,Rates!A$1:W$65573,VLOOKUP(E753,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E753,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N753,Rates!A$1:L$65573,8,0)","v":"E10"},{"$f":"IF(AND(M753=\"VA\",N753=\"DFC\"),0,VLOOKUP(N753,Rates!A:AM,VLOOKUP(H753&LEFT(G753,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025404NDSDESupplyB","Original3025404NDSDESupply","3025404NDSDESupply","OriginalNDSDESupply","Original3025404","MASecNDSDESupply","E103025404","3025404MAIN","10163Secondary","Original3025404MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T753,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T753,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N753,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N753=\"DFC\",0,VLOOKUP(E753,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H753=\"MA\",0,VLOOKUP(AU753&VLOOKUP(N753,Rates!A:G,7,0)&VLOOKUP(N753,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S753*IF(W753=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N753,Rates!A:L,3,0)","v":"De-delegated TU Facilities - Sec"},null,{"$f":"E753&IF(O753=\"EARLYYEARS\",VLOOKUP(N753,Rates!$A:$X,24,0),N753)","v":"3025404NDSDESupply"},{"$f":"ROUND(IF(AND(OR(M753=\"VA\",M753=\"FREE\",M753=\"ACAD\"),N753=\"DFC\"),S753,S753*VLOOKUP(AU753&VLOOKUP(N753,Rates!A:G,7,0)&VLOOKUP(N753,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163NDSDESupplyMASecondary",487.56,"Original3025404NDSDESupply",{"$f":"VLOOKUP(N753,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N753,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H753=\"RA\",0,IF(AU753=\"C\",VLOOKUP(AU753&VLOOKUP(N753,Rates!A:G,7,0)&VLOOKUP(N753,Rates!A:J,10,0)&VLOOKUP(D753,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU753&VLOOKUP(N753,Rates!A:G,7,0)&VLOOKUP(N753,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S753*IF(W753=1,0,1))","v":487.56},487.56,0,0,{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CD753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*3/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CE753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*3/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CF753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*3/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CG753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*3/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CH753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*3/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CI753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*3/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CJ753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*3/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CK753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*3/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ753=1,CA753-SUM(CB753:CL753),IF(LEFT(N753,2)=\"ND\",0,IF(D753=\"Original\",CA753*2/36,CA753/VLOOKUP(D753,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151761,"2016-02-01","CK","Original",3025405,{"$f":"VLOOKUP($E762,Schools!$B:$L,2,0)","v":"Finchley Catholic High School"},{"$f":"VLOOKUP($E762,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E762,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E762,Schools!$B:$L,11,0)","v":400041},{"$f":"VLOOKUP($E762,Schools!$B:$Z,12,0)","v":10145},{"$f":"IF(H762=\"MA\",0,VLOOKUP(N762,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E762,Schools!$B:$R,17,0)","v":"VA"},"NDsDEUPEG",{"$f":"VLOOKUP(N762,Rates!$A:$L,2,0)","v":"MAIN"},-1,{"$f":"VLOOKUP(N762,Rates!A$1:L$65576,9,0)","v":-16.34},{"$f":"IF(ISERROR(VLOOKUP(E762,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E762,AdjustedFactors1819!A:BH,VLOOKUP(N762,Rates!A:AH,12,0),0))","v":142.88999999999999},2334.8200000000002,{"$f":"VLOOKUP(N762,Rates!A$1:W$65573,VLOOKUP(E762,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E762,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N762,Rates!A$1:L$65573,8,0)","v":"E27"},{"$f":"IF(AND(M762=\"VA\",N762=\"DFC\"),0,VLOOKUP(N762,Rates!A:AM,VLOOKUP(H762&LEFT(G762,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025405NDsDEUPEGB","Original3025405NDsDEUPEG","3025405NDsDEUPEG","OriginalNDsDEUPEG","Original3025405","MASecNDsDEUPEG","E273025405","3025405MAIN","10163Secondary","Original3025405MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T762,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T762,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N762,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N762=\"DFC\",0,VLOOKUP(E762,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H762=\"MA\",0,VLOOKUP(AU762&VLOOKUP(N762,Rates!A:G,7,0)&VLOOKUP(N762,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S762*IF(W762=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N762,Rates!A:L,3,0)","v":"De-delegated Narrowing the Gap - Sec"},null,{"$f":"E762&IF(O762=\"EARLYYEARS\",VLOOKUP(N762,Rates!$A:$X,24,0),N762)","v":"3025405NDsDEUPEG"},{"$f":"ROUND(IF(AND(OR(M762=\"VA\",M762=\"FREE\",M762=\"ACAD\"),N762=\"DFC\"),S762,S762*VLOOKUP(AU762&VLOOKUP(N762,Rates!A:G,7,0)&VLOOKUP(N762,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163NDsDEUPEGMASecondary",2334.8200000000002,"Original3025405NDsDEUPEG",{"$f":"VLOOKUP(N762,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N762,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H762=\"RA\",0,IF(AU762=\"C\",VLOOKUP(AU762&VLOOKUP(N762,Rates!A:G,7,0)&VLOOKUP(N762,Rates!A:J,10,0)&VLOOKUP(D762,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU762&VLOOKUP(N762,Rates!A:G,7,0)&VLOOKUP(N762,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S762*IF(W762=1,0,1))","v":2334.8200000000002},2334.8200000000002,0,0,{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CD762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*3/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CE762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*3/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CF762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*3/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CG762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*3/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CH762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*3/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CI762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*3/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CJ762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*3/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CK762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*3/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ762=1,CA762-SUM(CB762:CL762),IF(LEFT(N762,2)=\"ND\",0,IF(D762=\"Original\",CA762*2/36,CA762/VLOOKUP(D762,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A770+1","v":20151770},"2016-02-01","CK","Original",3022002,{"$f":"VLOOKUP($E771,Schools!$B:$L,2,0)","v":"Barnfield School"},{"$f":"VLOOKUP($E771,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E771,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E771,Schools!$B:$L,11,0)","v":400005},{"$f":"VLOOKUP($E771,Schools!$B:$Z,12,0)","v":10044},{"$f":"IF(H771=\"MA\",0,VLOOKUP(N771,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E771,Schools!$B:$R,17,0)","v":"COM"},"NNDR",{"$f":"VLOOKUP(N771,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N771,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E771,NEWISB!$C:$BH,31,0)),0,VLOOKUP(E771,NEWISB!$C:$BH,31,0))","v":0},0,{"$f":"VLOOKUP(N771,Rates!A$1:W$65573,VLOOKUP(E771,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E771,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N771,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M771=\"VA\",N771=\"DFC\"),0,VLOOKUP(N771,Rates!A:AM,VLOOKUP(H771&LEFT(G771,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022002NNDRD","Original3022002NNDR","3022002NNDR","OriginalNNDR","Original3022002","MAPriNNDR","I013022002","3022002MAIN","10104Primary","Original3022002MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T771,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T771,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N771,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N771=\"DFC\",0,VLOOKUP(E771,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H771=\"MA\",0,VLOOKUP(AU771&VLOOKUP(N771,Rates!A:G,7,0)&VLOOKUP(N771,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S771*IF(W771=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N771,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E771&IF(O771=\"EARLYYEARS\",VLOOKUP(N771,Rates!$A:$X,24,0),N771)","v":"3022002NNDR"},{"$f":"ROUND(IF(AND(OR(M771=\"VA\",M771=\"FREE\",M771=\"ACAD\"),N771=\"DFC\"),S771,S771*VLOOKUP(AU771&VLOOKUP(N771,Rates!A:G,7,0)&VLOOKUP(N771,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10104NNDRMAPrimary",0,"Original3022002NNDR",{"$f":"VLOOKUP(N771,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N771,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H771=\"RA\",0,IF(AU771=\"C\",VLOOKUP(AU771&VLOOKUP(N771,Rates!A:G,7,0)&VLOOKUP(N771,Rates!A:J,10,0)&VLOOKUP(D771,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU771&VLOOKUP(N771,Rates!A:G,7,0)&VLOOKUP(N771,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S771*IF(W771=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N771,2)=\"ND\",CA771,(CA771*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CD771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*3/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CE771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*3/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CF771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*3/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CG771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*3/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CH771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*3/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CI771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*3/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CJ771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*3/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CK771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*3/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ771=1,CA771-SUM(CB771:CL771),IF(LEFT(N771,2)=\"ND\",0,IF(D771=\"Original\",CA771*2/36,CA771/VLOOKUP(D771,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151782,"2016-02-01","CK","Original",3022018,{"$f":"VLOOKUP($E783,Schools!$B:$L,2,0)","v":"Deansbrook Junior School"},{"$f":"VLOOKUP($E783,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E783,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E783,Schools!$B:$L,11,0)","v":151094},{"$f":"VLOOKUP($E783,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H783=\"MA\",0,VLOOKUP(N783,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E783,Schools!$B:$R,17,0)","v":"ACAD"},"NNDR",{"$f":"VLOOKUP(N783,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N783,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E783,NEWISB!$C:$BH,31,0)),0,VLOOKUP(E783,NEWISB!$C:$BH,31,0))","v":0},0,{"$f":"VLOOKUP(N783,Rates!A$1:W$65573,VLOOKUP(E783,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E783,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N783,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M783=\"VA\",N783=\"DFC\"),0,VLOOKUP(N783,Rates!A:AM,VLOOKUP(H783&LEFT(G783,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022018NNDRAcademy","Original3022018NNDR","3022018NNDR","OriginalNNDR","Original3022018","RAPriNNDR","I013022018","3022018MAIN","10104Primary","Original3022018MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T783,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T783,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N783,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N783=\"DFC\",0,VLOOKUP(E783,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H783=\"MA\",0,VLOOKUP(AU783&VLOOKUP(N783,Rates!A:G,7,0)&VLOOKUP(N783,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S783*IF(W783=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N783,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E783&IF(O783=\"EARLYYEARS\",VLOOKUP(N783,Rates!$A:$X,24,0),N783)","v":"3022018NNDR"},{"$f":"ROUND(IF(AND(OR(M783=\"VA\",M783=\"FREE\",M783=\"ACAD\"),N783=\"DFC\"),S783,S783*VLOOKUP(AU783&VLOOKUP(N783,Rates!A:G,7,0)&VLOOKUP(N783,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10104NNDRRAPrimary",0,"Original3022018NNDR",{"$f":"VLOOKUP(N783,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N783,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H783=\"RA\",0,IF(AU783=\"C\",VLOOKUP(AU783&VLOOKUP(N783,Rates!A:G,7,0)&VLOOKUP(N783,Rates!A:J,10,0)&VLOOKUP(D783,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU783&VLOOKUP(N783,Rates!A:G,7,0)&VLOOKUP(N783,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S783*IF(W783=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CD783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*3/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CE783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*3/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CF783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*3/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CG783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*3/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CH783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*3/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CI783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*3/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CJ783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*3/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CK783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*3/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ783=1,CA783-SUM(CB783:CL783),IF(LEFT(N783,2)=\"ND\",0,IF(D783=\"Original\",CA783*2/36,CA783/VLOOKUP(D783,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151791,"2016-02-01","CK","Original",3022028,{"$f":"VLOOKUP($E792,Schools!$B:$L,2,0)","v":"Garden Suburb Infant School"},{"$f":"VLOOKUP($E792,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E792,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E792,Schools!$B:$L,11,0)","v":400067},{"$f":"VLOOKUP($E792,Schools!$B:$Z,12,0)","v":10068},{"$f":"IF(H792=\"MA\",0,VLOOKUP(N792,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E792,Schools!$B:$R,17,0)","v":"COM"},"NNDR",{"$f":"VLOOKUP(N792,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N792,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E792,NEWISB!$C:$BH,31,0)),0,VLOOKUP(E792,NEWISB!$C:$BH,31,0))","v":0},0,{"$f":"VLOOKUP(N792,Rates!A$1:W$65573,VLOOKUP(E792,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E792,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N792,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M792=\"VA\",N792=\"DFC\"),0,VLOOKUP(N792,Rates!A:AM,VLOOKUP(H792&LEFT(G792,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022028NNDRA","Original3022028NNDR","3022028NNDR","OriginalNNDR","Original3022028","MAPriNNDR","I013022028","3022028MAIN","10104Primary","Original3022028MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T792,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T792,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N792,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N792=\"DFC\",0,VLOOKUP(E792,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H792=\"MA\",0,VLOOKUP(AU792&VLOOKUP(N792,Rates!A:G,7,0)&VLOOKUP(N792,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S792*IF(W792=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N792,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E792&IF(O792=\"EARLYYEARS\",VLOOKUP(N792,Rates!$A:$X,24,0),N792)","v":"3022028NNDR"},{"$f":"ROUND(IF(AND(OR(M792=\"VA\",M792=\"FREE\",M792=\"ACAD\"),N792=\"DFC\"),S792,S792*VLOOKUP(AU792&VLOOKUP(N792,Rates!A:G,7,0)&VLOOKUP(N792,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10104NNDRMAPrimary",0,"Original3022028NNDR",{"$f":"VLOOKUP(N792,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N792,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H792=\"RA\",0,IF(AU792=\"C\",VLOOKUP(AU792&VLOOKUP(N792,Rates!A:G,7,0)&VLOOKUP(N792,Rates!A:J,10,0)&VLOOKUP(D792,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU792&VLOOKUP(N792,Rates!A:G,7,0)&VLOOKUP(N792,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S792*IF(W792=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CD792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*3/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CE792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*3/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CF792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*3/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CG792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*3/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CH792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*3/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CI792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*3/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CJ792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*3/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CK792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*3/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ792=1,CA792-SUM(CB792:CL792),IF(LEFT(N792,2)=\"ND\",0,IF(D792=\"Original\",CA792*2/36,CA792/VLOOKUP(D792,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151805,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E806,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E806,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E806,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E806,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E806,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H806=\"MA\",0,VLOOKUP(N806,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E806,Schools!$B:$R,17,0)","v":"COM"},"NNDR",{"$f":"VLOOKUP(N806,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N806,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E806,NEWISB!$C:$BH,31,0)),0,VLOOKUP(E806,NEWISB!$C:$BH,31,0))","v":0},0,{"$f":"VLOOKUP(N806,Rates!A$1:W$65573,VLOOKUP(E806,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E806,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N806,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M806=\"VA\",N806=\"DFC\"),0,VLOOKUP(N806,Rates!A:AM,VLOOKUP(H806&LEFT(G806,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022052NNDRA","Original3022052NNDR","3022052NNDR","OriginalNNDR","Original3022052","MAPriNNDR","I013022052","3022052MAIN","10104Primary","Original3022052MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T806,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T806,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N806,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N806=\"DFC\",0,VLOOKUP(E806,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H806=\"MA\",0,VLOOKUP(AU806&VLOOKUP(N806,Rates!A:G,7,0)&VLOOKUP(N806,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S806*IF(W806=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N806,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E806&IF(O806=\"EARLYYEARS\",VLOOKUP(N806,Rates!$A:$X,24,0),N806)","v":"3022052NNDR"},{"$f":"ROUND(IF(AND(OR(M806=\"VA\",M806=\"FREE\",M806=\"ACAD\"),N806=\"DFC\"),S806,S806*VLOOKUP(AU806&VLOOKUP(N806,Rates!A:G,7,0)&VLOOKUP(N806,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10104NNDRMAPrimary",0,"Original3022052NNDR",{"$f":"VLOOKUP(N806,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N806,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H806=\"RA\",0,IF(AU806=\"C\",VLOOKUP(AU806&VLOOKUP(N806,Rates!A:G,7,0)&VLOOKUP(N806,Rates!A:J,10,0)&VLOOKUP(D806,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU806&VLOOKUP(N806,Rates!A:G,7,0)&VLOOKUP(N806,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S806*IF(W806=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CD806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*3/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CE806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*3/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CF806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*3/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CG806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*3/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CH806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*3/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CI806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*3/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CJ806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*3/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CK806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*3/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ806=1,CA806-SUM(CB806:CL806),IF(LEFT(N806,2)=\"ND\",0,IF(D806=\"Original\",CA806*2/36,CA806/VLOOKUP(D806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151812,"2016-02-01","CK","Original",3022071,{"$f":"VLOOKUP($E813,Schools!$B:$L,2,0)","v":"Queenswell Infant and Nursery School"},{"$f":"VLOOKUP($E813,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E813,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E813,Schools!$B:$L,11,0)","v":400010},{"$f":"VLOOKUP($E813,Schools!$B:$Z,12,0)","v":10119},{"$f":"IF(H813=\"MA\",0,VLOOKUP(N813,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E813,Schools!$B:$R,17,0)","v":"COM"},"NNDR",{"$f":"VLOOKUP(N813,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N813,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E813,NEWISB!$C:$BH,31,0)),0,VLOOKUP(E813,NEWISB!$C:$BH,31,0))","v":0},0,{"$f":"VLOOKUP(N813,Rates!A$1:W$65573,VLOOKUP(E813,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E813,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N813,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M813=\"VA\",N813=\"DFC\"),0,VLOOKUP(N813,Rates!A:AM,VLOOKUP(H813&LEFT(G813,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022071NNDRC","Original3022071NNDR","3022071NNDR","OriginalNNDR","Original3022071","MAPriNNDR","I013022071","3022071MAIN","10104Primary","Original3022071MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T813,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T813,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N813,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N813=\"DFC\",0,VLOOKUP(E813,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H813=\"MA\",0,VLOOKUP(AU813&VLOOKUP(N813,Rates!A:G,7,0)&VLOOKUP(N813,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S813*IF(W813=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N813,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E813&IF(O813=\"EARLYYEARS\",VLOOKUP(N813,Rates!$A:$X,24,0),N813)","v":"3022071NNDR"},{"$f":"ROUND(IF(AND(OR(M813=\"VA\",M813=\"FREE\",M813=\"ACAD\"),N813=\"DFC\"),S813,S813*VLOOKUP(AU813&VLOOKUP(N813,Rates!A:G,7,0)&VLOOKUP(N813,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10104NNDRMAPrimary",0,"Original3022071NNDR",{"$f":"VLOOKUP(N813,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N813,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H813=\"RA\",0,IF(AU813=\"C\",VLOOKUP(AU813&VLOOKUP(N813,Rates!A:G,7,0)&VLOOKUP(N813,Rates!A:J,10,0)&VLOOKUP(D813,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU813&VLOOKUP(N813,Rates!A:G,7,0)&VLOOKUP(N813,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S813*IF(W813=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CD813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*3/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CE813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*3/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CF813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*3/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CG813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*3/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CH813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*3/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CI813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*3/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CJ813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*3/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CK813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*3/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ813=1,CA813-SUM(CB813:CL813),IF(LEFT(N813,2)=\"ND\",0,IF(D813=\"Original\",CA813*2/36,CA813/VLOOKUP(D813,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151833,"2016-02-01","CK","Original",3024752,{"$f":"VLOOKUP($E834,Schools!$B:$L,2,0)","v":"Henrietta Barnett School"},{"$f":"VLOOKUP($E834,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E834,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E834,Schools!$B:$L,11,0)","v":147243},{"$f":"VLOOKUP($E834,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H834=\"MA\",0,VLOOKUP(N834,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E834,Schools!$B:$R,17,0)","v":"ACAD"},"NNDR",{"$f":"VLOOKUP(N834,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N834,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E834,NEWISB!$C:$BH,31,0)),0,VLOOKUP(E834,NEWISB!$C:$BH,31,0))","v":0},{"$f":"ROUND(IF(Q834=\"Various\",P834*R834,P834*Q834*R834),2)","v":0},{"$f":"VLOOKUP(N834,Rates!A$1:W$65573,VLOOKUP(E834,Schools!B$1:N$65540,13,0),0)","v":10104},{"$f":"VLOOKUP(E834,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N834,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M834=\"VA\",N834=\"DFC\"),0,VLOOKUP(N834,Rates!A:AM,VLOOKUP(H834&LEFT(G834,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W834=1,$S834*AN834,0),2)","v":0},{"$f":"ROUND(IF($W834=1,$S834*AO834,0)-X834,2)","v":0},{"$f":"ROUND(IF($W834=1,$S834*AP834,0)-X834-Y834,2)","v":0},{"$f":"ROUND(IF($W834=1,$S834*AQ834,0)-X834-Y834-Z834,2)","v":0},{"$f":"K834*S834","v":0},{"$f":"IF(O834=\"EARLYYEARS\",LEFT(N834,3),0)","v":0},{"$f":"BK834&AU834","v":"3024752NNDRAcademy"},{"$f":"D834&E834&N834","v":"Original3024752NNDR"},{"$f":"E834&N834","v":"3024752NNDR"},{"$f":"D834&N834","v":"OriginalNNDR"},{"$f":"D834&E834","v":"Original3024752"},{"$f":"H834&LEFT(G834,3)&N834","v":"RASecNNDR"},{"$f":"V834&E834","v":"I013024752"},{"$f":"E834&O834","v":"3024752MAIN"},{"$f":"T834&G834","v":"10104Secondary"},{"$f":"D834&E834&O834","v":"Original3024752MAIN"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T834,CostCentres!B$1:D$65537,2,0)","v":"School Contingency"},{"$f":"VLOOKUP($T834,CostCentres!$B$1:$D$65536,3,0)","v":"1.1.1"},{"$f":"VLOOKUP(N834,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N834=\"DFC\",0,VLOOKUP(E834,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H834=\"MA\",0,VLOOKUP(AU834&VLOOKUP(N834,Rates!A:G,7,0)&VLOOKUP(N834,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S834*IF(W834=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N834,2)=\"ND\",AV834,AV834*BV834/BS834)*IF(OR(BU834=\"RAAUT\",BU834=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N834,2)=\"ND\",0,(($AV834*(3+BV834)/$BS834)-AW834)*IF(OR(BU834=\"RAAUT\",BU834=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N834,2)=\"ND\",0,($AV834*(6+BV834)/$BS834)-SUM(AW834:AX834))*IF(OR(BU834=\"RAAUT\",BU834=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N834,2)=\"ND\",0,($AV834*(9+BV834)/$BS834)-SUM(AW834:AY834))*IF(OR(BU834=\"RAAUT\",BU834=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N834,2)=\"ND\",0,($AV834*(12+BV834)/$BS834)-SUM(AW834:AZ834))*IF(OR(BU834=\"RAAUT\",BU834=\"RASPR\",BU834=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N834,2)=\"ND\",0,$AV834*(15+BV834-BW834)/$BS834-SUM(AW834:BA834))*IF(OR(BU834=\"RASPR\",BU834=\"RASUM\",E834=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N834,2)=\"ND\",0,($AV834*(18+BV834-BW834)/$BS834)-SUM(AW834:BB834))*IF(OR(BU834=\"RASPR\",BU834=\"RASUM\",E834=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N834,2)=\"ND\",0,($AV834*(21+BV834-BW834)/$BS834)-SUM(AW834:BC834))*IF(OR(BU834=\"RASPR\",BU834=\"RASUM\",E834=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N834,2)=\"ND\",0,($AV834*(24+BV834-BW834)/$BS834)-SUM(AW834:BD834))*IF(OR(BU834=\"RASPR\",BU834=\"RASUM\",E834=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N834,2)=\"ND\",0,($AV834*(27+BV834-BX834)/$BS834)-SUM(AW834:BE834))*IF(OR(BU834=\"RAaut\",BU834=\"RASUM\",E834=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N834,2)=\"ND\",0,($AV834*(30+BV834-BX834)/$BS834)-SUM(AW834:BF834))*IF(OR(BU834=\"RAaut\",BU834=\"RASUM\",E834=3025403),0,1),2)","v":0},{"$f":"ROUND(AV834-SUM(AW834:BG834),2)","v":0},{"$f":"VLOOKUP(N834,Rates!A:L,3,0)","v":"National Non-Domestic Rates"},null,{"$f":"E834&IF(O834=\"EARLYYEARS\",VLOOKUP(N834,Rates!$A:$X,24,0),N834)","v":"3024752NNDR"},{"$f":"ROUND(IF(AND(OR(M834=\"VA\",M834=\"FREE\",M834=\"ACAD\"),N834=\"DFC\"),S834,S834*VLOOKUP(AU834&VLOOKUP(N834,Rates!A:G,7,0)&VLOOKUP(N834,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N834=\"DFC\",W834=0),0,IF(AND(AU834=\"A\",W834=0),S834,IF(AND(AU834=\"C\",W834=1),0,IF(AND(AU834=\"C\",W834=0,LEFT(N834,2)<>\"ND\",D834=\"Original\"),S834*0.8,0)))),2)","v":0},{"$f":"ROUND(S834-SUM(X834:AA834)-SUM(AW834:BH834)-BM834-BL834-BJ834-SUM(CB834:CM834),0)","v":0},{"$f":"T834&N834&H834&G834","v":"10104NNDRRASecondary"},{"$f":"S834-BL834","v":0},{"$f":"D834&BK834","v":"Original3024752NNDR"},{"$f":"VLOOKUP(N834,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU834=\"RASUM\",BU834=\"RAAUT\"),12,IF(BU834=\"RASPR\",9,IF(E834=3025403,15,36)))","v":36},{"$f":"IF(K834=1,S834-SUM(X834:AB834)-SUM(AW834:BH834)-BJ834-BM834,0)","v":0},{"$f":"H834&AC834","v":"RA0"},{"$f":"IF(OR(AU834=\"Academy\",E834=3025403),3,4)","v":3},{"$f":"IF(BU834=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU834=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N834,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H834=\"RA\",0,IF(AU834=\"C\",VLOOKUP(AU834&VLOOKUP(N834,Rates!A:G,7,0)&VLOOKUP(N834,Rates!A:J,10,0)&VLOOKUP(D834,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU834&VLOOKUP(N834,Rates!A:G,7,0)&VLOOKUP(N834,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S834*IF(W834=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ834=1,CA834-CB834,IF(LEFT(N834,2)=\"ND\",0,CA834*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CC834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/10))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CD834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CE834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CF834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CG834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CH834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CI834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CJ834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CK834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*3/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ834=1,CA834-SUM(CB834:CL834),IF(LEFT(N834,2)=\"ND\",0,IF(D834=\"Original\",CA834*2/36,CA834/VLOOKUP(D834,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151846,"2016-02-01","CK","Original",3021003,{"$f":"VLOOKUP($E847,Schools!$B:$L,2,0)","v":"St Margaret's Nursery"},{"$f":"VLOOKUP($E847,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E847,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E847,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E847,Schools!$B:$Z,12,0)","v":10133},{"$f":"IF(H847=\"MA\",0,VLOOKUP(N847,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E847,Schools!$B:$R,17,0)","v":"COM"},"NNEWDEL",{"$f":"VLOOKUP(N847,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N847,Rates!A$1:L$65576,9,0)","v":"Various"},28353.29,28353.29,{"$f":"VLOOKUP(N847,Rates!A$1:W$65573,VLOOKUP(E847,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E847,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N847,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M847=\"VA\",N847=\"DFC\"),0,VLOOKUP(N847,Rates!A:AM,VLOOKUP(H847&LEFT(G847,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"NNE","3021003NNEWDELA","Original3021003NNEWDEL","3021003NNEWDEL","OriginalNNEWDEL","Original3021003","MANurNNEWDEL","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T847,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T847,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N847,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N847=\"DFC\",0,VLOOKUP(E847,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H847=\"MA\",0,VLOOKUP(AU847&VLOOKUP(N847,Rates!A:G,7,0)&VLOOKUP(N847,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S847*IF(W847=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N847,Rates!A:L,3,0)","v":"Nursery school delegated insurance"},null,{"$f":"E847&IF(O847=\"EARLYYEARS\",VLOOKUP(N847,Rates!$A:$X,24,0),N847)","v":"3021003NNEWDEL"},{"$f":"ROUND(IF(AND(OR(M847=\"VA\",M847=\"FREE\",M847=\"ACAD\"),N847=\"DFC\"),S847,S847*VLOOKUP(AU847&VLOOKUP(N847,Rates!A:G,7,0)&VLOOKUP(N847,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},28353.29,0,"10284NNEWDELMANursery",28353.29,"Original3021003NNEWDEL",{"$f":"VLOOKUP(N847,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MANNE",4,0,0,{"$f":"VLOOKUP(N847,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H847=\"RA\",0,IF(AU847=\"C\",VLOOKUP(AU847&VLOOKUP(N847,Rates!A:G,7,0)&VLOOKUP(N847,Rates!A:J,10,0)&VLOOKUP(D847,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU847&VLOOKUP(N847,Rates!A:G,7,0)&VLOOKUP(N847,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S847*IF(W847=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CD847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*3/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CE847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*3/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CF847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*3/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CG847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*3/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CH847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*3/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CI847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*3/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CJ847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*3/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CK847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*3/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ847=1,CA847-SUM(CB847:CL847),IF(LEFT(N847,2)=\"ND\",0,IF(D847=\"Original\",CA847*2/36,CA847/VLOOKUP(D847,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151851,"2016-02-01","CK","Original",3022036,{"$f":"VLOOKUP($E852,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E852,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E852,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E852,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E852,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H852=\"MA\",0,VLOOKUP(N852,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E852,Schools!$B:$R,17,0)","v":"COM"},"NURARPTOPUP",{"$f":"VLOOKUP(N852,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},null,{"$f":"VLOOKUP(N852,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N852,Rates!A$1:W$65573,VLOOKUP(E852,Schools!B$1:N$65540,13,0),0)","v":11432},{"$f":"VLOOKUP(E852,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N852,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M852=\"VA\",N852=\"DFC\"),0,VLOOKUP(N852,Rates!A:AM,VLOOKUP(H852&LEFT(G852,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022036NURARPTOPUPA","Original3022036NURARPTOPUP","3022036NURARPTOPUP","OriginalNURARPTOPUP","Original3022036","MAPriNURARPTOPUP","I033022036","3022036HIGHNEEDS","11432Primary","Original3022036HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T852,CostCentres!B$1:D$65537,2,0)","v":"ARP topups - Barnet maintained primary"},{"$f":"VLOOKUP($T852,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N852,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N852=\"DFC\",0,VLOOKUP(E852,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H852=\"MA\",0,VLOOKUP(AU852&VLOOKUP(N852,Rates!A:G,7,0)&VLOOKUP(N852,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S852*IF(W852=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N852,Rates!A:L,3,0)","v":"ARP - Top-ups (Nursery)"},null,{"$f":"E852&IF(O852=\"EARLYYEARS\",VLOOKUP(N852,Rates!$A:$X,24,0),N852)","v":"3022036NURARPTOPUP"},{"$f":"ROUND(IF(AND(OR(M852=\"VA\",M852=\"FREE\",M852=\"ACAD\"),N852=\"DFC\"),S852,S852*VLOOKUP(AU852&VLOOKUP(N852,Rates!A:G,7,0)&VLOOKUP(N852,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11432NURARPTOPUPMAPrimary",0,"Original3022036NURARPTOPUP",{"$f":"VLOOKUP(N852,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N852,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H852=\"RA\",0,IF(AU852=\"C\",VLOOKUP(AU852&VLOOKUP(N852,Rates!A:G,7,0)&VLOOKUP(N852,Rates!A:J,10,0)&VLOOKUP(D852,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU852&VLOOKUP(N852,Rates!A:G,7,0)&VLOOKUP(N852,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S852*IF(W852=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CD852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*3/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CE852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*3/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CF852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*3/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CG852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*3/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CH852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*3/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CI852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*3/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CJ852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*3/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CK852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*3/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ852=1,CA852-SUM(CB852:CL852),IF(LEFT(N852,2)=\"ND\",0,IF(D852=\"Original\",CA852*2/36,CA852/VLOOKUP(D852,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151863,"2016-02-01","CK","Original",3022047,{"$f":"VLOOKUP($E864,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E864,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E864,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E864,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E864,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H864=\"MA\",0,VLOOKUP(N864,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E864,Schools!$B:$R,17,0)","v":"ACAD"},"NURSERYTOPUP",{"$f":"VLOOKUP(N864,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},null,{"$f":"VLOOKUP(N864,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N864,Rates!A$1:W$65573,VLOOKUP(E864,Schools!B$1:N$65540,13,0),0)","v":11443},{"$f":"VLOOKUP(E864,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N864,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M864=\"VA\",N864=\"DFC\"),0,VLOOKUP(N864,Rates!A:AM,VLOOKUP(H864&LEFT(G864,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022047NURSERYTOPUPAcademy","Original3022047NURSERYTOPUP","3022047NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022047","RAPriNURSERYTOPUP","I033022047","3022047HIGHNEEDS","11443Primary","Original3022047HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T864,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - primary"},{"$f":"VLOOKUP($T864,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N864,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N864=\"DFC\",0,VLOOKUP(E864,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H864=\"MA\",0,VLOOKUP(AU864&VLOOKUP(N864,Rates!A:G,7,0)&VLOOKUP(N864,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S864*IF(W864=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N864,Rates!A:L,3,0)","v":"Statement top-ups (Nursery)"},null,{"$f":"E864&IF(O864=\"EARLYYEARS\",VLOOKUP(N864,Rates!$A:$X,24,0),N864)","v":"3022047NURSERYTOPUP"},{"$f":"ROUND(IF(AND(OR(M864=\"VA\",M864=\"FREE\",M864=\"ACAD\"),N864=\"DFC\"),S864,S864*VLOOKUP(AU864&VLOOKUP(N864,Rates!A:G,7,0)&VLOOKUP(N864,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11443NURSERYTOPUPRAPrimary",0,"Original3022047NURSERYTOPUP",{"$f":"VLOOKUP(N864,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N864,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H864=\"RA\",0,IF(AU864=\"C\",VLOOKUP(AU864&VLOOKUP(N864,Rates!A:G,7,0)&VLOOKUP(N864,Rates!A:J,10,0)&VLOOKUP(D864,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU864&VLOOKUP(N864,Rates!A:G,7,0)&VLOOKUP(N864,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S864*IF(W864=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CD864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*3/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CE864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*3/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CF864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*3/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CG864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*3/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CH864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*3/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CI864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*3/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CJ864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*3/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CK864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*3/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ864=1,CA864-SUM(CB864:CL864),IF(LEFT(N864,2)=\"ND\",0,IF(D864=\"Original\",CA864*2/36,CA864/VLOOKUP(D864,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151876,"2016-02-01","CK","Original",3021100,{"$f":"VLOOKUP($E877,Schools!$B:$L,2,0)","v":"Pavilion"},{"$f":"VLOOKUP($E877,Schools!$B:$L,3,0)","v":"PRU"},{"$f":"VLOOKUP($E877,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E877,Schools!$B:$L,11,0)","v":400156},{"$f":"VLOOKUP($E877,Schools!$B:$Z,12,0)","v":10188},{"$f":"IF(H877=\"MA\",0,VLOOKUP(N877,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E877,Schools!$B:$R,17,0)","v":"COM"},"othertopup",{"$f":"VLOOKUP(N877,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},null,{"$f":"VLOOKUP(N877,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N877,Rates!A$1:W$65573,VLOOKUP(E877,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E877,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N877,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M877=\"VA\",N877=\"DFC\"),0,VLOOKUP(N877,Rates!A:AM,VLOOKUP(H877&LEFT(G877,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3021100othertopupA","Original3021100othertopup","3021100othertopup","Originalothertopup","Original3021100","MAPRUothertopup","I033021100","3021100HIGHNEEDS","11411PRU","Original3021100HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T877,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T877,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N877,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N877=\"DFC\",0,VLOOKUP(E877,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H877=\"MA\",0,VLOOKUP(AU877&VLOOKUP(N877,Rates!A:G,7,0)&VLOOKUP(N877,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S877*IF(W877=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N877,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E877&IF(O877=\"EARLYYEARS\",VLOOKUP(N877,Rates!$A:$X,24,0),N877)","v":"3021100othertopup"},{"$f":"ROUND(IF(AND(OR(M877=\"VA\",M877=\"FREE\",M877=\"ACAD\"),N877=\"DFC\"),S877,S877*VLOOKUP(AU877&VLOOKUP(N877,Rates!A:G,7,0)&VLOOKUP(N877,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11411othertopupMAPRU",0,"Original3021100othertopup",{"$f":"VLOOKUP(N877,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N877,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H877=\"RA\",0,IF(AU877=\"C\",VLOOKUP(AU877&VLOOKUP(N877,Rates!A:G,7,0)&VLOOKUP(N877,Rates!A:J,10,0)&VLOOKUP(D877,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU877&VLOOKUP(N877,Rates!A:G,7,0)&VLOOKUP(N877,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S877*IF(W877=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CD877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*3/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CE877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*3/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CF877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*3/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CG877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*3/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CH877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*3/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CI877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*3/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CJ877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*3/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CK877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*3/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ877=1,CA877-SUM(CB877:CL877),IF(LEFT(N877,2)=\"ND\",0,IF(D877=\"Original\",CA877*2/36,CA877/VLOOKUP(D877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151886,"2016-02-01","CK","Original",3023523,{"$f":"VLOOKUP($E887,Schools!$B:$L,2,0)","v":"Martin Primary School"},{"$f":"VLOOKUP($E887,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E887,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E887,Schools!$B:$L,11,0)","v":400130},{"$f":"VLOOKUP($E887,Schools!$B:$Z,12,0)","v":11093},{"$f":"IF(H887=\"MA\",0,VLOOKUP(N887,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E887,Schools!$B:$R,17,0)","v":"COM"},"othertopup",{"$f":"VLOOKUP(N887,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},null,{"$f":"VLOOKUP(N887,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N887,Rates!A$1:W$65573,VLOOKUP(E887,Schools!B$1:N$65540,13,0),0)","v":11411},{"$f":"VLOOKUP(E887,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N887,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M887=\"VA\",N887=\"DFC\"),0,VLOOKUP(N887,Rates!A:AM,VLOOKUP(H887&LEFT(G887,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023523othertopupB","Original3023523othertopup","3023523othertopup","Originalothertopup","Original3023523","MAPriothertopup","I033023523","3023523HIGHNEEDS","11411Primary","Original3023523HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T887,CostCentres!B$1:D$65537,2,0)","v":"Medical Pathways - Barnet maintained schools"},{"$f":"VLOOKUP($T887,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N887,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N887=\"DFC\",0,VLOOKUP(E887,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H887=\"MA\",0,VLOOKUP(AU887&VLOOKUP(N887,Rates!A:G,7,0)&VLOOKUP(N887,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S887*IF(W887=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N887,Rates!A:L,3,0)","v":"Other Top-ups"},null,{"$f":"E887&IF(O887=\"EARLYYEARS\",VLOOKUP(N887,Rates!$A:$X,24,0),N887)","v":"3023523othertopup"},{"$f":"ROUND(IF(AND(OR(M887=\"VA\",M887=\"FREE\",M887=\"ACAD\"),N887=\"DFC\"),S887,S887*VLOOKUP(AU887&VLOOKUP(N887,Rates!A:G,7,0)&VLOOKUP(N887,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11411othertopupMAPrimary",0,"Original3023523othertopup",{"$f":"VLOOKUP(N887,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N887,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H887=\"RA\",0,IF(AU887=\"C\",VLOOKUP(AU887&VLOOKUP(N887,Rates!A:G,7,0)&VLOOKUP(N887,Rates!A:J,10,0)&VLOOKUP(D887,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU887&VLOOKUP(N887,Rates!A:G,7,0)&VLOOKUP(N887,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S887*IF(W887=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CD887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*3/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CE887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*3/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CF887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*3/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CG887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*3/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CH887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*3/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CI887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*3/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CJ887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*3/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CK887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*3/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ887=1,CA887-SUM(CB887:CL887),IF(LEFT(N887,2)=\"ND\",0,IF(D887=\"Original\",CA887*2/36,CA887/VLOOKUP(D887,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151897,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E898,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E898,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E898,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E898,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E898,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H898=\"MA\",0,VLOOKUP(N898,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E898,Schools!$B:$R,17,0)","v":"COM"},"PEGRANT",{"$f":"VLOOKUP(N898,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N898,Rates!A$1:L$65576,9,0)","v":"various"},null,{"$f":"ROUND(IF(Q898=\"Various\",P898*R898,P898*Q898*R898),2)","v":0},{"$f":"VLOOKUP(N898,Rates!A$1:W$65573,VLOOKUP(E898,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E898,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N898,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M898=\"VA\",N898=\"DFC\"),0,VLOOKUP(N898,Rates!A:AM,VLOOKUP(H898&LEFT(G898,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},{"$f":"ROUND(IF($W898=1,$S898*AN898,0),2)","v":0},{"$f":"ROUND(IF($W898=1,$S898*AO898,0)-X898,2)","v":0},{"$f":"ROUND(IF($W898=1,$S898*AP898,0)-X898-Y898,2)","v":0},{"$f":"ROUND(IF($W898=1,$S898*AQ898,0)-X898-Y898-Z898,2)","v":0},{"$f":"K898*S898","v":0},{"$f":"IF(O898=\"EARLYYEARS\",LEFT(N898,3),0)","v":0},{"$f":"BK898&AU898","v":"3022010PEGRANTA"},{"$f":"D898&E898&N898","v":"Original3022010PEGRANT"},{"$f":"E898&N898","v":"3022010PEGRANT"},{"$f":"D898&N898","v":"OriginalPEGRANT"},{"$f":"D898&E898","v":"Original3022010"},{"$f":"H898&LEFT(G898,3)&N898","v":"MAPriPEGRANT"},{"$f":"V898&E898","v":"I183022010"},{"$f":"E898&O898","v":"3022010ADDGRANT"},{"$f":"T898&G898","v":"10166Primary"},{"$f":"D898&E898&O898","v":"Original3022010ADDGRANT"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T898,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T898,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N898,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N898=\"DFC\",0,VLOOKUP(E898,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H898=\"MA\",0,VLOOKUP(AU898&VLOOKUP(N898,Rates!A:G,7,0)&VLOOKUP(N898,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S898*IF(W898=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N898,2)=\"ND\",AV898,AV898*BV898/BS898)*IF(OR(BU898=\"RAAUT\",BU898=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N898,2)=\"ND\",0,(($AV898*(3+BV898)/$BS898)-AW898)*IF(OR(BU898=\"RAAUT\",BU898=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N898,2)=\"ND\",0,($AV898*(6+BV898)/$BS898)-SUM(AW898:AX898))*IF(OR(BU898=\"RAAUT\",BU898=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N898,2)=\"ND\",0,($AV898*(9+BV898)/$BS898)-SUM(AW898:AY898))*IF(OR(BU898=\"RAAUT\",BU898=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N898,2)=\"ND\",0,($AV898*(12+BV898)/$BS898)-SUM(AW898:AZ898))*IF(OR(BU898=\"RAAUT\",BU898=\"RASPR\",BU898=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N898,2)=\"ND\",0,$AV898*(15+BV898-BW898)/$BS898-SUM(AW898:BA898))*IF(OR(BU898=\"RASPR\",BU898=\"RASUM\",E898=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N898,2)=\"ND\",0,($AV898*(18+BV898-BW898)/$BS898)-SUM(AW898:BB898))*IF(OR(BU898=\"RASPR\",BU898=\"RASUM\",E898=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N898,2)=\"ND\",0,($AV898*(21+BV898-BW898)/$BS898)-SUM(AW898:BC898))*IF(OR(BU898=\"RASPR\",BU898=\"RASUM\",E898=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N898,2)=\"ND\",0,($AV898*(24+BV898-BW898)/$BS898)-SUM(AW898:BD898))*IF(OR(BU898=\"RASPR\",BU898=\"RASUM\",E898=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N898,2)=\"ND\",0,($AV898*(27+BV898-BX898)/$BS898)-SUM(AW898:BE898))*IF(OR(BU898=\"RAaut\",BU898=\"RASUM\",E898=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N898,2)=\"ND\",0,($AV898*(30+BV898-BX898)/$BS898)-SUM(AW898:BF898))*IF(OR(BU898=\"RAaut\",BU898=\"RASUM\",E898=3025403),0,1),2)","v":0},{"$f":"ROUND(AV898-SUM(AW898:BG898),2)","v":0},{"$f":"VLOOKUP(N898,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E898&IF(O898=\"EARLYYEARS\",VLOOKUP(N898,Rates!$A:$X,24,0),N898)","v":"3022010PEGRANT"},{"$f":"ROUND(IF(AND(OR(M898=\"VA\",M898=\"FREE\",M898=\"ACAD\"),N898=\"DFC\"),S898,S898*VLOOKUP(AU898&VLOOKUP(N898,Rates!A:G,7,0)&VLOOKUP(N898,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N898=\"DFC\",W898=0),0,IF(AND(AU898=\"A\",W898=0),S898,IF(AND(AU898=\"C\",W898=1),0,IF(AND(AU898=\"C\",W898=0,LEFT(N898,2)<>\"ND\",D898=\"Original\"),S898*0.8,0)))),2)","v":0},{"$f":"ROUND(S898-SUM(X898:AA898)-SUM(AW898:BH898)-BM898-BL898-BJ898-SUM(CB898:CM898),0)","v":0},{"$f":"T898&N898&H898&G898","v":"10166PEGRANTMAPrimary"},{"$f":"S898-BL898","v":0},{"$f":"D898&BK898","v":"Original3022010PEGRANT"},{"$f":"VLOOKUP(N898,Rates!$A:$AO,41,0)","v":"Estimate"},{"$f":"IF(OR(BU898=\"RASUM\",BU898=\"RAAUT\"),12,IF(BU898=\"RASPR\",9,IF(E898=3025403,15,36)))","v":36},{"$f":"IF(K898=1,S898-SUM(X898:AB898)-SUM(AW898:BH898)-BJ898-BM898,0)","v":0},{"$f":"H898&AC898","v":"MA0"},{"$f":"IF(OR(AU898=\"Academy\",E898=3025403),3,4)","v":4},{"$f":"IF(BU898=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU898=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N898,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H898=\"RA\",0,IF(AU898=\"C\",VLOOKUP(AU898&VLOOKUP(N898,Rates!A:G,7,0)&VLOOKUP(N898,Rates!A:J,10,0)&VLOOKUP(D898,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU898&VLOOKUP(N898,Rates!A:G,7,0)&VLOOKUP(N898,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S898*IF(W898=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ898=1,CA898-CB898,IF(LEFT(N898,2)=\"ND\",0,CA898*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CC898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/10))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CD898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CE898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CF898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CG898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CH898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CI898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CJ898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CK898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*3/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ898=1,CA898-SUM(CB898:CL898),IF(LEFT(N898,2)=\"ND\",0,IF(D898=\"Original\",CA898*2/36,CA898/VLOOKUP(D898,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151906,"2016-02-01","CK","Original",3022021,{"$f":"VLOOKUP($E907,Schools!$B:$L,2,0)","v":"Dollis Infant School"},{"$f":"VLOOKUP($E907,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E907,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E907,Schools!$B:$L,11,0)","v":400042},{"$f":"VLOOKUP($E907,Schools!$B:$Z,12,0)","v":10061},{"$f":"IF(H907=\"MA\",0,VLOOKUP(N907,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E907,Schools!$B:$R,17,0)","v":"COM"},"PEGRANT",{"$f":"VLOOKUP(N907,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N907,Rates!A$1:L$65576,9,0)","v":"various"},null,0,{"$f":"VLOOKUP(N907,Rates!A$1:W$65573,VLOOKUP(E907,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E907,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N907,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M907=\"VA\",N907=\"DFC\"),0,VLOOKUP(N907,Rates!A:AM,VLOOKUP(H907&LEFT(G907,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3022021PEGRANTA","Original3022021PEGRANT","3022021PEGRANT","OriginalPEGRANT","Original3022021","MAPriPEGRANT","I183022021","3022021ADDGRANT","10166Primary","Original3022021ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T907,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T907,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N907,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N907=\"DFC\",0,VLOOKUP(E907,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H907=\"MA\",0,VLOOKUP(AU907&VLOOKUP(N907,Rates!A:G,7,0)&VLOOKUP(N907,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S907*IF(W907=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N907,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E907&IF(O907=\"EARLYYEARS\",VLOOKUP(N907,Rates!$A:$X,24,0),N907)","v":"3022021PEGRANT"},{"$f":"ROUND(IF(AND(OR(M907=\"VA\",M907=\"FREE\",M907=\"ACAD\"),N907=\"DFC\"),S907,S907*VLOOKUP(AU907&VLOOKUP(N907,Rates!A:G,7,0)&VLOOKUP(N907,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",0,"Original3022021PEGRANT",{"$f":"VLOOKUP(N907,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N907,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H907=\"RA\",0,IF(AU907=\"C\",VLOOKUP(AU907&VLOOKUP(N907,Rates!A:G,7,0)&VLOOKUP(N907,Rates!A:J,10,0)&VLOOKUP(D907,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU907&VLOOKUP(N907,Rates!A:G,7,0)&VLOOKUP(N907,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S907*IF(W907=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CD907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*3/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CE907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*3/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CF907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*3/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CG907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*3/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CH907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*3/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CI907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*3/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CJ907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*3/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CK907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*3/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ907=1,CA907-SUM(CB907:CL907),IF(LEFT(N907,2)=\"ND\",0,IF(D907=\"Original\",CA907*2/36,CA907/VLOOKUP(D907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151927,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E928,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E928,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E928,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E928,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E928,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H928=\"MA\",0,VLOOKUP(N928,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E928,Schools!$B:$R,17,0)","v":"COM"},"PEGRANT",{"$f":"VLOOKUP(N928,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N928,Rates!A$1:L$65576,9,0)","v":"various"},null,0,{"$f":"VLOOKUP(N928,Rates!A$1:W$65573,VLOOKUP(E928,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E928,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N928,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M928=\"VA\",N928=\"DFC\"),0,VLOOKUP(N928,Rates!A:AM,VLOOKUP(H928&LEFT(G928,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3022052PEGRANTA","Original3022052PEGRANT","3022052PEGRANT","OriginalPEGRANT","Original3022052","MAPriPEGRANT","I183022052","3022052ADDGRANT","10166Primary","Original3022052ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T928,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T928,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N928,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N928=\"DFC\",0,VLOOKUP(E928,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H928=\"MA\",0,VLOOKUP(AU928&VLOOKUP(N928,Rates!A:G,7,0)&VLOOKUP(N928,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S928*IF(W928=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N928,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E928&IF(O928=\"EARLYYEARS\",VLOOKUP(N928,Rates!$A:$X,24,0),N928)","v":"3022052PEGRANT"},{"$f":"ROUND(IF(AND(OR(M928=\"VA\",M928=\"FREE\",M928=\"ACAD\"),N928=\"DFC\"),S928,S928*VLOOKUP(AU928&VLOOKUP(N928,Rates!A:G,7,0)&VLOOKUP(N928,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",0,"Original3022052PEGRANT",{"$f":"VLOOKUP(N928,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N928,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H928=\"RA\",0,IF(AU928=\"C\",VLOOKUP(AU928&VLOOKUP(N928,Rates!A:G,7,0)&VLOOKUP(N928,Rates!A:J,10,0)&VLOOKUP(D928,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU928&VLOOKUP(N928,Rates!A:G,7,0)&VLOOKUP(N928,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S928*IF(W928=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CD928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*3/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CE928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*3/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CF928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*3/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CG928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*3/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CH928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*3/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CI928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*3/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CJ928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*3/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CK928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*3/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ928=1,CA928-SUM(CB928:CL928),IF(LEFT(N928,2)=\"ND\",0,IF(D928=\"Original\",CA928*2/36,CA928/VLOOKUP(D928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151932,"2016-02-01","CK","Original",3022067,{"$f":"VLOOKUP($E933,Schools!$B:$L,2,0)","v":"Chalgrove Primary School"},{"$f":"VLOOKUP($E933,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E933,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E933,Schools!$B:$L,11,0)","v":400065},{"$f":"VLOOKUP($E933,Schools!$B:$Z,12,0)","v":10118},{"$f":"IF(H933=\"MA\",0,VLOOKUP(N933,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E933,Schools!$B:$R,17,0)","v":"COM"},"PEGRANT",{"$f":"VLOOKUP(N933,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N933,Rates!A$1:L$65576,9,0)","v":"various"},null,0,{"$f":"VLOOKUP(N933,Rates!A$1:W$65573,VLOOKUP(E933,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E933,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N933,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M933=\"VA\",N933=\"DFC\"),0,VLOOKUP(N933,Rates!A:AM,VLOOKUP(H933&LEFT(G933,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3022067PEGRANTA","Original3022067PEGRANT","3022067PEGRANT","OriginalPEGRANT","Original3022067","MAPriPEGRANT","I183022067","3022067ADDGRANT","10166Primary","Original3022067ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T933,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T933,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N933,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N933=\"DFC\",0,VLOOKUP(E933,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H933=\"MA\",0,VLOOKUP(AU933&VLOOKUP(N933,Rates!A:G,7,0)&VLOOKUP(N933,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S933*IF(W933=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N933,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E933&IF(O933=\"EARLYYEARS\",VLOOKUP(N933,Rates!$A:$X,24,0),N933)","v":"3022067PEGRANT"},{"$f":"ROUND(IF(AND(OR(M933=\"VA\",M933=\"FREE\",M933=\"ACAD\"),N933=\"DFC\"),S933,S933*VLOOKUP(AU933&VLOOKUP(N933,Rates!A:G,7,0)&VLOOKUP(N933,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",0,"Original3022067PEGRANT",{"$f":"VLOOKUP(N933,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N933,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H933=\"RA\",0,IF(AU933=\"C\",VLOOKUP(AU933&VLOOKUP(N933,Rates!A:G,7,0)&VLOOKUP(N933,Rates!A:J,10,0)&VLOOKUP(D933,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU933&VLOOKUP(N933,Rates!A:G,7,0)&VLOOKUP(N933,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S933*IF(W933=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CD933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*3/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CE933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*3/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CF933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*3/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CG933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*3/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CH933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*3/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CI933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*3/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CJ933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*3/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CK933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*3/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ933=1,CA933-SUM(CB933:CL933),IF(LEFT(N933,2)=\"ND\",0,IF(D933=\"Original\",CA933*2/36,CA933/VLOOKUP(D933,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151948,"2016-02-01","CK","Original",3023312,{"$f":"VLOOKUP($E949,Schools!$B:$L,2,0)","v":"St Mary's School EN4"},{"$f":"VLOOKUP($E949,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E949,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E949,Schools!$B:$L,11,0)","v":400017},{"$f":"VLOOKUP($E949,Schools!$B:$Z,12,0)","v":10093},{"$f":"IF(H949=\"MA\",0,VLOOKUP(N949,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E949,Schools!$B:$R,17,0)","v":"VA"},"PEGRANT",{"$f":"VLOOKUP(N949,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N949,Rates!A$1:L$65576,9,0)","v":"various"},null,0,{"$f":"VLOOKUP(N949,Rates!A$1:W$65573,VLOOKUP(E949,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E949,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N949,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M949=\"VA\",N949=\"DFC\"),0,VLOOKUP(N949,Rates!A:AM,VLOOKUP(H949&LEFT(G949,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3023312PEGRANTA","Original3023312PEGRANT","3023312PEGRANT","OriginalPEGRANT","Original3023312","MAPriPEGRANT","I183023312","3023312ADDGRANT","10166Primary","Original3023312ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T949,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T949,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N949,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N949=\"DFC\",0,VLOOKUP(E949,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H949=\"MA\",0,VLOOKUP(AU949&VLOOKUP(N949,Rates!A:G,7,0)&VLOOKUP(N949,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S949*IF(W949=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N949,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E949&IF(O949=\"EARLYYEARS\",VLOOKUP(N949,Rates!$A:$X,24,0),N949)","v":"3023312PEGRANT"},{"$f":"ROUND(IF(AND(OR(M949=\"VA\",M949=\"FREE\",M949=\"ACAD\"),N949=\"DFC\"),S949,S949*VLOOKUP(AU949&VLOOKUP(N949,Rates!A:G,7,0)&VLOOKUP(N949,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",0,"Original3023312PEGRANT",{"$f":"VLOOKUP(N949,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N949,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H949=\"RA\",0,IF(AU949=\"C\",VLOOKUP(AU949&VLOOKUP(N949,Rates!A:G,7,0)&VLOOKUP(N949,Rates!A:J,10,0)&VLOOKUP(D949,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU949&VLOOKUP(N949,Rates!A:G,7,0)&VLOOKUP(N949,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S949*IF(W949=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CD949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*3/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CE949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*3/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CF949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*3/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CG949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*3/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CH949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*3/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CI949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*3/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CJ949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*3/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CK949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*3/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ949=1,CA949-SUM(CB949:CL949),IF(LEFT(N949,2)=\"ND\",0,IF(D949=\"Original\",CA949*2/36,CA949/VLOOKUP(D949,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151957,"2016-02-01","CK","Original",3023504,{"$f":"VLOOKUP($E958,Schools!$B:$L,2,0)","v":"St Catherines R C Primary"},{"$f":"VLOOKUP($E958,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E958,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E958,Schools!$B:$L,11,0)","v":400064},{"$f":"VLOOKUP($E958,Schools!$B:$Z,12,0)","v":10088},{"$f":"IF(H958=\"MA\",0,VLOOKUP(N958,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E958,Schools!$B:$R,17,0)","v":"VA"},"PEGRANT",{"$f":"VLOOKUP(N958,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N958,Rates!A$1:L$65576,9,0)","v":"various"},null,0,{"$f":"VLOOKUP(N958,Rates!A$1:W$65573,VLOOKUP(E958,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E958,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N958,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M958=\"VA\",N958=\"DFC\"),0,VLOOKUP(N958,Rates!A:AM,VLOOKUP(H958&LEFT(G958,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3023504PEGRANTA","Original3023504PEGRANT","3023504PEGRANT","OriginalPEGRANT","Original3023504","MAPriPEGRANT","I183023504","3023504ADDGRANT","10166Primary","Original3023504ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T958,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T958,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N958,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N958=\"DFC\",0,VLOOKUP(E958,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H958=\"MA\",0,VLOOKUP(AU958&VLOOKUP(N958,Rates!A:G,7,0)&VLOOKUP(N958,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S958*IF(W958=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N958,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E958&IF(O958=\"EARLYYEARS\",VLOOKUP(N958,Rates!$A:$X,24,0),N958)","v":"3023504PEGRANT"},{"$f":"ROUND(IF(AND(OR(M958=\"VA\",M958=\"FREE\",M958=\"ACAD\"),N958=\"DFC\"),S958,S958*VLOOKUP(AU958&VLOOKUP(N958,Rates!A:G,7,0)&VLOOKUP(N958,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",0,"Original3023504PEGRANT",{"$f":"VLOOKUP(N958,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N958,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H958=\"RA\",0,IF(AU958=\"C\",VLOOKUP(AU958&VLOOKUP(N958,Rates!A:G,7,0)&VLOOKUP(N958,Rates!A:J,10,0)&VLOOKUP(D958,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU958&VLOOKUP(N958,Rates!A:G,7,0)&VLOOKUP(N958,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S958*IF(W958=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CD958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*3/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CE958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*3/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CF958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*3/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CG958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*3/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CH958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*3/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CI958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*3/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CJ958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*3/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CK958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*3/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ958=1,CA958-SUM(CB958:CL958),IF(LEFT(N958,2)=\"ND\",0,IF(D958=\"Original\",CA958*2/36,CA958/VLOOKUP(D958,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151967,"2016-02-01","CK","Original",3023516,{"$f":"VLOOKUP($E968,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E968,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E968,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E968,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E968,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H968=\"MA\",0,VLOOKUP(N968,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E968,Schools!$B:$R,17,0)","v":"VA"},"PEGRANT",{"$f":"VLOOKUP(N968,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N968,Rates!A$1:L$65576,9,0)","v":"various"},null,0,{"$f":"VLOOKUP(N968,Rates!A$1:W$65573,VLOOKUP(E968,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E968,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N968,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M968=\"VA\",N968=\"DFC\"),0,VLOOKUP(N968,Rates!A:AM,VLOOKUP(H968&LEFT(G968,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3023516PEGRANTA","Original3023516PEGRANT","3023516PEGRANT","OriginalPEGRANT","Original3023516","MAPriPEGRANT","I183023516","3023516ADDGRANT","10166Primary","Original3023516ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T968,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T968,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N968,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N968=\"DFC\",0,VLOOKUP(E968,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H968=\"MA\",0,VLOOKUP(AU968&VLOOKUP(N968,Rates!A:G,7,0)&VLOOKUP(N968,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S968*IF(W968=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N968,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E968&IF(O968=\"EARLYYEARS\",VLOOKUP(N968,Rates!$A:$X,24,0),N968)","v":"3023516PEGRANT"},{"$f":"ROUND(IF(AND(OR(M968=\"VA\",M968=\"FREE\",M968=\"ACAD\"),N968=\"DFC\"),S968,S968*VLOOKUP(AU968&VLOOKUP(N968,Rates!A:G,7,0)&VLOOKUP(N968,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",0,"Original3023516PEGRANT",{"$f":"VLOOKUP(N968,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N968,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H968=\"RA\",0,IF(AU968=\"C\",VLOOKUP(AU968&VLOOKUP(N968,Rates!A:G,7,0)&VLOOKUP(N968,Rates!A:J,10,0)&VLOOKUP(D968,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU968&VLOOKUP(N968,Rates!A:G,7,0)&VLOOKUP(N968,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S968*IF(W968=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CD968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*3/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CE968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*3/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CF968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*3/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CG968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*3/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CH968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*3/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CI968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*3/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CJ968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*3/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CK968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*3/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ968=1,CA968-SUM(CB968:CL968),IF(LEFT(N968,2)=\"ND\",0,IF(D968=\"Original\",CA968*2/36,CA968/VLOOKUP(D968,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151978,"2016-02-01","CK","Original",3027005,{"$f":"VLOOKUP($E979,Schools!$B:$L,2,0)","v":"Northway"},{"$f":"VLOOKUP($E979,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E979,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E979,Schools!$B:$L,11,0)","v":400034},{"$f":"VLOOKUP($E979,Schools!$B:$Z,12,0)","v":10157},{"$f":"IF(H979=\"MA\",0,VLOOKUP(N979,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E979,Schools!$B:$R,17,0)","v":"COM"},"PEGRANT",{"$f":"VLOOKUP(N979,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N979,Rates!A$1:L$65576,9,0)","v":"various"},null,0,{"$f":"VLOOKUP(N979,Rates!A$1:W$65573,VLOOKUP(E979,Schools!B$1:N$65540,13,0),0)","v":10168},{"$f":"VLOOKUP(E979,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N979,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M979=\"VA\",N979=\"DFC\"),0,VLOOKUP(N979,Rates!A:AM,VLOOKUP(H979&LEFT(G979,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3027005PEGRANTA","Original3027005PEGRANT","3027005PEGRANT","OriginalPEGRANT","Original3027005","MASpePEGRANT","I183027005","3027005ADDGRANT","10168Special","Original3027005ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T979,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Special Schools"},{"$f":"VLOOKUP($T979,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N979,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N979=\"DFC\",0,VLOOKUP(E979,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H979=\"MA\",0,VLOOKUP(AU979&VLOOKUP(N979,Rates!A:G,7,0)&VLOOKUP(N979,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S979*IF(W979=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N979,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E979&IF(O979=\"EARLYYEARS\",VLOOKUP(N979,Rates!$A:$X,24,0),N979)","v":"3027005PEGRANT"},{"$f":"ROUND(IF(AND(OR(M979=\"VA\",M979=\"FREE\",M979=\"ACAD\"),N979=\"DFC\"),S979,S979*VLOOKUP(AU979&VLOOKUP(N979,Rates!A:G,7,0)&VLOOKUP(N979,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10168PEGRANTMASpecial",0,"Original3027005PEGRANT",{"$f":"VLOOKUP(N979,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N979,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H979=\"RA\",0,IF(AU979=\"C\",VLOOKUP(AU979&VLOOKUP(N979,Rates!A:G,7,0)&VLOOKUP(N979,Rates!A:J,10,0)&VLOOKUP(D979,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU979&VLOOKUP(N979,Rates!A:G,7,0)&VLOOKUP(N979,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S979*IF(W979=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CD979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*3/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CE979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*3/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CF979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*3/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CG979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*3/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CH979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*3/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CI979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*3/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CJ979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*3/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CK979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*3/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ979=1,CA979-SUM(CB979:CL979),IF(LEFT(N979,2)=\"ND\",0,IF(D979=\"Original\",CA979*2/36,CA979/VLOOKUP(D979,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20151991,"2016-02-01","CK","Original",3024215,{"$f":"VLOOKUP($E992,Schools!$B:$L,2,0)","v":"Compton School"},{"$f":"VLOOKUP($E992,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E992,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E992,Schools!$B:$L,11,0)","v":140894},{"$f":"VLOOKUP($E992,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H992=\"MA\",0,VLOOKUP(N992,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E992,Schools!$B:$R,17,0)","v":"ACAD"},"POST16TOPUP",{"$f":"VLOOKUP(N992,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},null,{"$f":"VLOOKUP(N992,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N992,Rates!A$1:W$65573,VLOOKUP(E992,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E992,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N992,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M992=\"VA\",N992=\"DFC\"),0,VLOOKUP(N992,Rates!A:AM,VLOOKUP(H992&LEFT(G992,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024215POST16TOPUPAcademy","Original3024215POST16TOPUP","3024215POST16TOPUP","OriginalPOST16TOPUP","Original3024215","RASecPOST16TOPUP","I033024215","3024215HIGHNEEDS","11442Secondary","Original3024215HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T992,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T992,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N992,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N992=\"DFC\",0,VLOOKUP(E992,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H992=\"MA\",0,VLOOKUP(AU992&VLOOKUP(N992,Rates!A:G,7,0)&VLOOKUP(N992,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S992*IF(W992=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N992,Rates!A:L,3,0)","v":"StatementTop-ups (Post 16)"},null,{"$f":"E992&IF(O992=\"EARLYYEARS\",VLOOKUP(N992,Rates!$A:$X,24,0),N992)","v":"3024215POST16TOPUP"},{"$f":"ROUND(IF(AND(OR(M992=\"VA\",M992=\"FREE\",M992=\"ACAD\"),N992=\"DFC\"),S992,S992*VLOOKUP(AU992&VLOOKUP(N992,Rates!A:G,7,0)&VLOOKUP(N992,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442POST16TOPUPRASecondary",0,"Original3024215POST16TOPUP",{"$f":"VLOOKUP(N992,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N992,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H992=\"RA\",0,IF(AU992=\"C\",VLOOKUP(AU992&VLOOKUP(N992,Rates!A:G,7,0)&VLOOKUP(N992,Rates!A:J,10,0)&VLOOKUP(D992,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU992&VLOOKUP(N992,Rates!A:G,7,0)&VLOOKUP(N992,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S992*IF(W992=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CD992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*3/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CE992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*3/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CF992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*3/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CG992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*3/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CH992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*3/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CI992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*3/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CJ992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*3/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CK992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*3/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ992=1,CA992-SUM(CB992:CL992),IF(LEFT(N992,2)=\"ND\",0,IF(D992=\"Original\",CA992*2/36,CA992/VLOOKUP(D992,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152000,"2016-02-01","CK","Original",3026905,{"$f":"VLOOKUP($E1001,Schools!$B:$L,2,0)","v":"London Academy"},{"$f":"VLOOKUP($E1001,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E1001,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1001,Schools!$B:$L,11,0)","v":400116},{"$f":"VLOOKUP($E1001,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1001=\"MA\",0,VLOOKUP(N1001,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1001,Schools!$B:$R,17,0)","v":"ACAD"},"POST16TOPUP",{"$f":"VLOOKUP(N1001,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},null,{"$f":"VLOOKUP(N1001,Rates!A$1:L$65576,9,0)","v":"Various"},null,0,{"$f":"VLOOKUP(N1001,Rates!A$1:W$65573,VLOOKUP(E1001,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E1001,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1001,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M1001=\"VA\",N1001=\"DFC\"),0,VLOOKUP(N1001,Rates!A:AM,VLOOKUP(H1001&LEFT(G1001,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3026905POST16TOPUPAcademy","Original3026905POST16TOPUP","3026905POST16TOPUP","OriginalPOST16TOPUP","Original3026905","RAAllPOST16TOPUP","I033026905","3026905HIGHNEEDS","11442All through","Original3026905HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1001,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T1001,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N1001,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1001=\"DFC\",0,VLOOKUP(E1001,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1001=\"MA\",0,VLOOKUP(AU1001&VLOOKUP(N1001,Rates!A:G,7,0)&VLOOKUP(N1001,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1001*IF(W1001=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1001,Rates!A:L,3,0)","v":"StatementTop-ups (Post 16)"},null,{"$f":"E1001&IF(O1001=\"EARLYYEARS\",VLOOKUP(N1001,Rates!$A:$X,24,0),N1001)","v":"3026905POST16TOPUP"},{"$f":"ROUND(IF(AND(OR(M1001=\"VA\",M1001=\"FREE\",M1001=\"ACAD\"),N1001=\"DFC\"),S1001,S1001*VLOOKUP(AU1001&VLOOKUP(N1001,Rates!A:G,7,0)&VLOOKUP(N1001,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442POST16TOPUPRAAll through",0,"Original3026905POST16TOPUP",{"$f":"VLOOKUP(N1001,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1001,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H1001=\"RA\",0,IF(AU1001=\"C\",VLOOKUP(AU1001&VLOOKUP(N1001,Rates!A:G,7,0)&VLOOKUP(N1001,Rates!A:J,10,0)&VLOOKUP(D1001,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1001&VLOOKUP(N1001,Rates!A:G,7,0)&VLOOKUP(N1001,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1001*IF(W1001=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CD1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*3/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CE1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*3/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CF1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*3/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CG1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*3/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CH1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*3/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CI1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*3/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CJ1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*3/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CK1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*3/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1001=1,CA1001-SUM(CB1001:CL1001),IF(LEFT(N1001,2)=\"ND\",0,IF(D1001=\"Original\",CA1001*2/36,CA1001/VLOOKUP(D1001,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152020,"2016-02-01","CK","Original",3022023,{"$f":"VLOOKUP($E1021,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E1021,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1021,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1021,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E1021,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H1021=\"MA\",0,VLOOKUP(N1021,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1021,Schools!$B:$R,17,0)","v":"COM"},"Pri AWPU",{"$f":"VLOOKUP(N1021,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1021,Rates!A$1:L$65576,9,0)","v":3016.2884100000001},{"$f":"IF(ISERROR(VLOOKUP(E1021,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1021,AdjustedFactors1819!A:BH,VLOOKUP(N1021,Rates!A:AN,40,0),0))","v":589},1776593.87,{"$f":"VLOOKUP(N1021,Rates!A$1:W$65573,VLOOKUP(E1021,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1021,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1021,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1021=\"VA\",N1021=\"DFC\"),0,VLOOKUP(N1021,Rates!A:AM,VLOOKUP(H1021&LEFT(G1021,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022023Pri AWPUC","Original3022023Pri AWPU","3022023Pri AWPU","OriginalPri AWPU","Original3022023","MAPriPri AWPU","I013022023","3022023MAIN","10162Primary","Original3022023MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1021,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1021,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1021,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1021=\"DFC\",0,VLOOKUP(E1021,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H1021=\"MA\",0,VLOOKUP(AU1021&VLOOKUP(N1021,Rates!A:G,7,0)&VLOOKUP(N1021,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1021*IF(W1021=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1021,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - Pri"},null,{"$f":"E1021&IF(O1021=\"EARLYYEARS\",VLOOKUP(N1021,Rates!$A:$X,24,0),N1021)","v":"3022023Pri AWPU"},{"$f":"ROUND(IF(AND(OR(M1021=\"VA\",M1021=\"FREE\",M1021=\"ACAD\"),N1021=\"DFC\"),S1021,S1021*VLOOKUP(AU1021&VLOOKUP(N1021,Rates!A:G,7,0)&VLOOKUP(N1021,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1421275.1,0,"10162Pri AWPUMAPrimary",1776593.87,"Original3022023Pri AWPU",{"$f":"VLOOKUP(N1021,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1021,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1021=\"RA\",0,IF(AU1021=\"C\",VLOOKUP(AU1021&VLOOKUP(N1021,Rates!A:G,7,0)&VLOOKUP(N1021,Rates!A:J,10,0)&VLOOKUP(D1021,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1021&VLOOKUP(N1021,Rates!A:G,7,0)&VLOOKUP(N1021,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1021*IF(W1021=1,0,1))","v":355318.77400000003},39479.86,29609.9,29609.9,{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CD1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*3/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":29609.9},{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CE1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*3/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":29609.9},{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CF1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*3/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":29609.9},{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CG1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*3/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":29609.9},{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CH1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*3/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":29609.9},{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CI1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*3/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":29609.9},{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CJ1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*3/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":29609.9},{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CK1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*3/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":29609.9},{"$f":"ROUND(IF(BZ1021=1,CA1021-SUM(CB1021:CL1021),IF(LEFT(N1021,2)=\"ND\",0,IF(D1021=\"Original\",CA1021*2/36,CA1021/VLOOKUP(D1021,PayLookup!$M$10:$N$22,2,0)))),2)","v":19739.93}]
[20152033,"2016-02-01","CK","Original",3022041,{"$f":"VLOOKUP($E1034,Schools!$B:$L,2,0)","v":"Sacks Morasha Jewish Primary School"},{"$f":"VLOOKUP($E1034,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1034,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1034,Schools!$B:$L,11,0)","v":400155},{"$f":"VLOOKUP($E1034,Schools!$B:$Z,12,0)","v":11381},{"$f":"IF(H1034=\"MA\",0,VLOOKUP(N1034,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1034,Schools!$B:$R,17,0)","v":"VA"},"Pri AWPU",{"$f":"VLOOKUP(N1034,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1034,Rates!A$1:L$65576,9,0)","v":3016.2884100000001},{"$f":"IF(ISERROR(VLOOKUP(E1034,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1034,AdjustedFactors1819!A:BH,VLOOKUP(N1034,Rates!A:AN,40,0),0))","v":209},630404.28,{"$f":"VLOOKUP(N1034,Rates!A$1:W$65573,VLOOKUP(E1034,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1034,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1034,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1034=\"VA\",N1034=\"DFC\"),0,VLOOKUP(N1034,Rates!A:AM,VLOOKUP(H1034&LEFT(G1034,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022041Pri AWPUC","Original3022041Pri AWPU","3022041Pri AWPU","OriginalPri AWPU","Original3022041","MAPriPri AWPU","I013022041","3022041MAIN","10162Primary","Original3022041MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1034,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1034,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1034,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1034=\"DFC\",0,VLOOKUP(E1034,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H1034=\"MA\",0,VLOOKUP(AU1034&VLOOKUP(N1034,Rates!A:G,7,0)&VLOOKUP(N1034,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1034*IF(W1034=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1034,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - Pri"},null,{"$f":"E1034&IF(O1034=\"EARLYYEARS\",VLOOKUP(N1034,Rates!$A:$X,24,0),N1034)","v":"3022041Pri AWPU"},{"$f":"ROUND(IF(AND(OR(M1034=\"VA\",M1034=\"FREE\",M1034=\"ACAD\"),N1034=\"DFC\"),S1034,S1034*VLOOKUP(AU1034&VLOOKUP(N1034,Rates!A:G,7,0)&VLOOKUP(N1034,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},504323.42,0,"10162Pri AWPUMAPrimary",630404.28,"Original3022041Pri AWPU",{"$f":"VLOOKUP(N1034,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1034,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1034=\"RA\",0,IF(AU1034=\"C\",VLOOKUP(AU1034&VLOOKUP(N1034,Rates!A:G,7,0)&VLOOKUP(N1034,Rates!A:J,10,0)&VLOOKUP(D1034,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1034&VLOOKUP(N1034,Rates!A:G,7,0)&VLOOKUP(N1034,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1034*IF(W1034=1,0,1))","v":126080.85600000001},14008.98,10506.74,10506.74,{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CD1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*3/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":10506.74},{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CE1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*3/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":10506.74},{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CF1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*3/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":10506.74},{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CG1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*3/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":10506.74},{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CH1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*3/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":10506.74},{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CI1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*3/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":10506.74},{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CJ1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*3/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":10506.74},{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CK1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*3/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":10506.74},{"$f":"ROUND(IF(BZ1034=1,CA1034-SUM(CB1034:CL1034),IF(LEFT(N1034,2)=\"ND\",0,IF(D1034=\"Original\",CA1034*2/36,CA1034/VLOOKUP(D1034,PayLookup!$M$10:$N$22,2,0)))),2)","v":7004.49}]
[20152042,"2016-02-01","CK","Original",3022055,{"$f":"VLOOKUP($E1043,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E1043,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1043,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1043,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E1043,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H1043=\"MA\",0,VLOOKUP(N1043,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1043,Schools!$B:$R,17,0)","v":"COM"},"Pri AWPU",{"$f":"VLOOKUP(N1043,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1043,Rates!A$1:L$65576,9,0)","v":3016.2884100000001},{"$f":"IF(ISERROR(VLOOKUP(E1043,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1043,AdjustedFactors1819!A:BH,VLOOKUP(N1043,Rates!A:AN,40,0),0))","v":230},693746.33,{"$f":"VLOOKUP(N1043,Rates!A$1:W$65573,VLOOKUP(E1043,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1043,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1043,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1043=\"VA\",N1043=\"DFC\"),0,VLOOKUP(N1043,Rates!A:AM,VLOOKUP(H1043&LEFT(G1043,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022055Pri AWPUA","Original3022055Pri AWPU","3022055Pri AWPU","OriginalPri AWPU","Original3022055","MAPriPri AWPU","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1043,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1043,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1043,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1043=\"DFC\",0,VLOOKUP(E1043,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1043=\"MA\",0,VLOOKUP(AU1043&VLOOKUP(N1043,Rates!A:G,7,0)&VLOOKUP(N1043,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1043*IF(W1043=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1043,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - Pri"},null,{"$f":"E1043&IF(O1043=\"EARLYYEARS\",VLOOKUP(N1043,Rates!$A:$X,24,0),N1043)","v":"3022055Pri AWPU"},{"$f":"ROUND(IF(AND(OR(M1043=\"VA\",M1043=\"FREE\",M1043=\"ACAD\"),N1043=\"DFC\"),S1043,S1043*VLOOKUP(AU1043&VLOOKUP(N1043,Rates!A:G,7,0)&VLOOKUP(N1043,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},693746.33,0,"10162Pri AWPUMAPrimary",693746.33,"Original3022055Pri AWPU",{"$f":"VLOOKUP(N1043,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1043,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1043=\"RA\",0,IF(AU1043=\"C\",VLOOKUP(AU1043&VLOOKUP(N1043,Rates!A:G,7,0)&VLOOKUP(N1043,Rates!A:J,10,0)&VLOOKUP(D1043,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1043&VLOOKUP(N1043,Rates!A:G,7,0)&VLOOKUP(N1043,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1043*IF(W1043=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CD1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*3/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CE1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*3/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CF1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*3/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CG1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*3/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CH1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*3/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CI1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*3/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CJ1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*3/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CK1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*3/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1043=1,CA1043-SUM(CB1043:CL1043),IF(LEFT(N1043,2)=\"ND\",0,IF(D1043=\"Original\",CA1043*2/36,CA1043/VLOOKUP(D1043,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152055,"2016-02-01","CK","Original",3023302,{"$f":"VLOOKUP($E1056,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E1056,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1056,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1056,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E1056,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H1056=\"MA\",0,VLOOKUP(N1056,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1056,Schools!$B:$R,17,0)","v":"VA"},"Pri AWPU",{"$f":"VLOOKUP(N1056,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1056,Rates!A$1:L$65576,9,0)","v":3016.2884100000001},{"$f":"IF(ISERROR(VLOOKUP(E1056,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1056,AdjustedFactors1819!A:BH,VLOOKUP(N1056,Rates!A:AN,40,0),0))","v":209},630404.28,{"$f":"VLOOKUP(N1056,Rates!A$1:W$65573,VLOOKUP(E1056,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1056,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1056,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1056=\"VA\",N1056=\"DFC\"),0,VLOOKUP(N1056,Rates!A:AM,VLOOKUP(H1056&LEFT(G1056,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023302Pri AWPUD","Original3023302Pri AWPU","3023302Pri AWPU","OriginalPri AWPU","Original3023302","MAPriPri AWPU","I013023302","3023302MAIN","10162Primary","Original3023302MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1056,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1056,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1056,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1056=\"DFC\",0,VLOOKUP(E1056,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H1056=\"MA\",0,VLOOKUP(AU1056&VLOOKUP(N1056,Rates!A:G,7,0)&VLOOKUP(N1056,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1056*IF(W1056=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1056,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - Pri"},null,{"$f":"E1056&IF(O1056=\"EARLYYEARS\",VLOOKUP(N1056,Rates!$A:$X,24,0),N1056)","v":"3023302Pri AWPU"},{"$f":"ROUND(IF(AND(OR(M1056=\"VA\",M1056=\"FREE\",M1056=\"ACAD\"),N1056=\"DFC\"),S1056,S1056*VLOOKUP(AU1056&VLOOKUP(N1056,Rates!A:G,7,0)&VLOOKUP(N1056,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri AWPUMAPrimary",630404.28,"Original3023302Pri AWPU",{"$f":"VLOOKUP(N1056,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1056,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1056=\"RA\",0,IF(AU1056=\"C\",VLOOKUP(AU1056&VLOOKUP(N1056,Rates!A:G,7,0)&VLOOKUP(N1056,Rates!A:J,10,0)&VLOOKUP(D1056,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1056&VLOOKUP(N1056,Rates!A:G,7,0)&VLOOKUP(N1056,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1056*IF(W1056=1,0,1))","v":630404.28},70044.92,52533.69,52533.69,{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CD1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*3/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":52533.69},{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CE1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*3/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":52533.69},{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CF1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*3/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":52533.69},{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CG1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*3/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":52533.69},{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CH1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*3/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":52533.69},{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CI1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*3/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":52533.69},{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CJ1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*3/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":52533.69},{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CK1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*3/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":52533.69},{"$f":"ROUND(IF(BZ1056=1,CA1056-SUM(CB1056:CL1056),IF(LEFT(N1056,2)=\"ND\",0,IF(D1056=\"Original\",CA1056*2/36,CA1056/VLOOKUP(D1056,PayLookup!$M$10:$N$22,2,0)))),2)","v":35022.46}]
[20152063,"2016-02-01","CK","Original",3023314,{"$f":"VLOOKUP($E1064,Schools!$B:$L,2,0)","v":"St Pauls CE Primary, NW7"},{"$f":"VLOOKUP($E1064,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1064,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1064,Schools!$B:$L,11,0)","v":400094},{"$f":"VLOOKUP($E1064,Schools!$B:$Z,12,0)","v":10095},{"$f":"IF(H1064=\"MA\",0,VLOOKUP(N1064,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1064,Schools!$B:$R,17,0)","v":"VA"},"Pri AWPU",{"$f":"VLOOKUP(N1064,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1064,Rates!A$1:L$65576,9,0)","v":3016.2884100000001},{"$f":"IF(ISERROR(VLOOKUP(E1064,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1064,AdjustedFactors1819!A:BH,VLOOKUP(N1064,Rates!A:AN,40,0),0))","v":210},633420.56999999995,{"$f":"VLOOKUP(N1064,Rates!A$1:W$65573,VLOOKUP(E1064,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1064,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1064,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1064=\"VA\",N1064=\"DFC\"),0,VLOOKUP(N1064,Rates!A:AM,VLOOKUP(H1064&LEFT(G1064,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023314Pri AWPUB","Original3023314Pri AWPU","3023314Pri AWPU","OriginalPri AWPU","Original3023314","MAPriPri AWPU","I013023314","3023314MAIN","10162Primary","Original3023314MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1064,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1064,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1064,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1064=\"DFC\",0,VLOOKUP(E1064,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1064=\"MA\",0,VLOOKUP(AU1064&VLOOKUP(N1064,Rates!A:G,7,0)&VLOOKUP(N1064,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1064*IF(W1064=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1064,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - Pri"},null,{"$f":"E1064&IF(O1064=\"EARLYYEARS\",VLOOKUP(N1064,Rates!$A:$X,24,0),N1064)","v":"3023314Pri AWPU"},{"$f":"ROUND(IF(AND(OR(M1064=\"VA\",M1064=\"FREE\",M1064=\"ACAD\"),N1064=\"DFC\"),S1064,S1064*VLOOKUP(AU1064&VLOOKUP(N1064,Rates!A:G,7,0)&VLOOKUP(N1064,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri AWPUMAPrimary",633420.56999999995,"Original3023314Pri AWPU",{"$f":"VLOOKUP(N1064,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1064,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1064=\"RA\",0,IF(AU1064=\"C\",VLOOKUP(AU1064&VLOOKUP(N1064,Rates!A:G,7,0)&VLOOKUP(N1064,Rates!A:J,10,0)&VLOOKUP(D1064,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1064&VLOOKUP(N1064,Rates!A:G,7,0)&VLOOKUP(N1064,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1064*IF(W1064=1,0,1))","v":633420.56999999995},70380.06,52785.05,52785.05,{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CD1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*3/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":52785.05},{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CE1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*3/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":52785.05},{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CF1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*3/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":52785.05},{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CG1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*3/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":52785.05},{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CH1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*3/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":52785.05},{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CI1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*3/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":52785.05},{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CJ1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*3/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":52785.05},{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CK1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*3/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":52785.05},{"$f":"ROUND(IF(BZ1064=1,CA1064-SUM(CB1064:CL1064),IF(LEFT(N1064,2)=\"ND\",0,IF(D1064=\"Original\",CA1064*2/36,CA1064/VLOOKUP(D1064,PayLookup!$M$10:$N$22,2,0)))),2)","v":35190.03}]
[20152072,"2016-02-01","CK","Original",3023507,{"$f":"VLOOKUP($E1073,Schools!$B:$L,2,0)","v":"St Theresa's R.C. Primary School"},{"$f":"VLOOKUP($E1073,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1073,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1073,Schools!$B:$L,11,0)","v":400037},{"$f":"VLOOKUP($E1073,Schools!$B:$Z,12,0)","v":10108},{"$f":"IF(H1073=\"MA\",0,VLOOKUP(N1073,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1073,Schools!$B:$R,17,0)","v":"VA"},"Pri AWPU",{"$f":"VLOOKUP(N1073,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1073,Rates!A$1:L$65576,9,0)","v":3016.2884100000001},{"$f":"IF(ISERROR(VLOOKUP(E1073,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1073,AdjustedFactors1819!A:BH,VLOOKUP(N1073,Rates!A:AN,40,0),0))","v":235},708827.78,{"$f":"VLOOKUP(N1073,Rates!A$1:W$65573,VLOOKUP(E1073,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1073,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1073,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1073=\"VA\",N1073=\"DFC\"),0,VLOOKUP(N1073,Rates!A:AM,VLOOKUP(H1073&LEFT(G1073,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023507Pri AWPUA","Original3023507Pri AWPU","3023507Pri AWPU","OriginalPri AWPU","Original3023507","MAPriPri AWPU","I013023507","3023507MAIN","10162Primary","Original3023507MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1073,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1073,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1073,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1073=\"DFC\",0,VLOOKUP(E1073,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1073=\"MA\",0,VLOOKUP(AU1073&VLOOKUP(N1073,Rates!A:G,7,0)&VLOOKUP(N1073,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1073*IF(W1073=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1073,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - Pri"},null,{"$f":"E1073&IF(O1073=\"EARLYYEARS\",VLOOKUP(N1073,Rates!$A:$X,24,0),N1073)","v":"3023507Pri AWPU"},{"$f":"ROUND(IF(AND(OR(M1073=\"VA\",M1073=\"FREE\",M1073=\"ACAD\"),N1073=\"DFC\"),S1073,S1073*VLOOKUP(AU1073&VLOOKUP(N1073,Rates!A:G,7,0)&VLOOKUP(N1073,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},708827.78,0,"10162Pri AWPUMAPrimary",708827.78,"Original3023507Pri AWPU",{"$f":"VLOOKUP(N1073,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1073,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1073=\"RA\",0,IF(AU1073=\"C\",VLOOKUP(AU1073&VLOOKUP(N1073,Rates!A:G,7,0)&VLOOKUP(N1073,Rates!A:J,10,0)&VLOOKUP(D1073,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1073&VLOOKUP(N1073,Rates!A:G,7,0)&VLOOKUP(N1073,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1073*IF(W1073=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CD1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*3/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CE1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*3/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CF1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*3/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CG1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*3/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CH1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*3/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CI1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*3/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CJ1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*3/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CK1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*3/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1073=1,CA1073-SUM(CB1073:CL1073),IF(LEFT(N1073,2)=\"ND\",0,IF(D1073=\"Original\",CA1073*2/36,CA1073/VLOOKUP(D1073,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152083,"2016-02-01","CK","Original",3023520,{"$f":"VLOOKUP($E1084,Schools!$B:$L,2,0)","v":"Akiva School"},{"$f":"VLOOKUP($E1084,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1084,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1084,Schools!$B:$L,11,0)","v":400125},{"$f":"VLOOKUP($E1084,Schools!$B:$Z,12,0)","v":11094},{"$f":"IF(H1084=\"MA\",0,VLOOKUP(N1084,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1084,Schools!$B:$R,17,0)","v":"VA"},"Pri AWPU",{"$f":"VLOOKUP(N1084,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1084,Rates!A$1:L$65576,9,0)","v":3016.2884100000001},{"$f":"IF(ISERROR(VLOOKUP(E1084,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1084,AdjustedFactors1819!A:BH,VLOOKUP(N1084,Rates!A:AN,40,0),0))","v":419},1263824.8400000001,{"$f":"VLOOKUP(N1084,Rates!A$1:W$65573,VLOOKUP(E1084,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1084,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1084,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1084=\"VA\",N1084=\"DFC\"),0,VLOOKUP(N1084,Rates!A:AM,VLOOKUP(H1084&LEFT(G1084,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023520Pri AWPUC","Original3023520Pri AWPU","3023520Pri AWPU","OriginalPri AWPU","Original3023520","MAPriPri AWPU","I013023520","3023520MAIN","10162Primary","Original3023520MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1084,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1084,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1084,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1084=\"DFC\",0,VLOOKUP(E1084,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H1084=\"MA\",0,VLOOKUP(AU1084&VLOOKUP(N1084,Rates!A:G,7,0)&VLOOKUP(N1084,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1084*IF(W1084=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1084,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit - Pri"},null,{"$f":"E1084&IF(O1084=\"EARLYYEARS\",VLOOKUP(N1084,Rates!$A:$X,24,0),N1084)","v":"3023520Pri AWPU"},{"$f":"ROUND(IF(AND(OR(M1084=\"VA\",M1084=\"FREE\",M1084=\"ACAD\"),N1084=\"DFC\"),S1084,S1084*VLOOKUP(AU1084&VLOOKUP(N1084,Rates!A:G,7,0)&VLOOKUP(N1084,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1011059.87,0,"10162Pri AWPUMAPrimary",1263824.8400000001,"Original3023520Pri AWPU",{"$f":"VLOOKUP(N1084,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1084,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1084=\"RA\",0,IF(AU1084=\"C\",VLOOKUP(AU1084&VLOOKUP(N1084,Rates!A:G,7,0)&VLOOKUP(N1084,Rates!A:J,10,0)&VLOOKUP(D1084,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1084&VLOOKUP(N1084,Rates!A:G,7,0)&VLOOKUP(N1084,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1084*IF(W1084=1,0,1))","v":252764.96800000002},28085,21063.75,21063.75,{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CD1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*3/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":21063.75},{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CE1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*3/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":21063.75},{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CF1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*3/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":21063.75},{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CG1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*3/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":21063.75},{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CH1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*3/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":21063.75},{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CI1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*3/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":21063.75},{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CJ1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*3/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":21063.75},{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CK1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*3/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":21063.75},{"$f":"ROUND(IF(BZ1084=1,CA1084-SUM(CB1084:CL1084),IF(LEFT(N1084,2)=\"ND\",0,IF(D1084=\"Original\",CA1084*2/36,CA1084/VLOOKUP(D1084,PayLookup!$M$10:$N$22,2,0)))),2)","v":14042.5}]
[20152093,"2016-02-01","CK","Original",3022001,{"$f":"VLOOKUP($E1094,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E1094,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1094,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1094,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E1094,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1094=\"MA\",0,VLOOKUP(N1094,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1094,Schools!$B:$R,17,0)","v":"FREE"},"Pri EAL 2",{"$f":"VLOOKUP(N1094,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1094,Rates!A$1:L$65576,9,0)","v":565.48545000000001},{"$f":"IF(ISERROR(VLOOKUP(E1094,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1094,AdjustedFactors1819!A:BH,VLOOKUP(N1094,Rates!A:AN,40,0),0))","v":5.85},3308.09,{"$f":"VLOOKUP(N1094,Rates!A$1:W$65573,VLOOKUP(E1094,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1094,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1094,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1094=\"VA\",N1094=\"DFC\"),0,VLOOKUP(N1094,Rates!A:AM,VLOOKUP(H1094&LEFT(G1094,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,3308.09,0,"3022001Pri EAL 2Academy","Original3022001Pri EAL 2","3022001Pri EAL 2","OriginalPri EAL 2","Original3022001","RAPriPri EAL 2","I013022001","3022001MAIN","10162Primary","Original3022001MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1094,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1094,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1094,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1094=\"DFC\",0,VLOOKUP(E1094,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1094=\"MA\",0,VLOOKUP(AU1094&VLOOKUP(N1094,Rates!A:G,7,0)&VLOOKUP(N1094,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1094*IF(W1094=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1094,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1094&IF(O1094=\"EARLYYEARS\",VLOOKUP(N1094,Rates!$A:$X,24,0),N1094)","v":"3022001Pri EAL 2"},{"$f":"ROUND(IF(AND(OR(M1094=\"VA\",M1094=\"FREE\",M1094=\"ACAD\"),N1094=\"DFC\"),S1094,S1094*VLOOKUP(AU1094&VLOOKUP(N1094,Rates!A:G,7,0)&VLOOKUP(N1094,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":3308.09},0,0,"10162Pri EAL 2RAPrimary",0,"Original3022001Pri EAL 2",{"$f":"VLOOKUP(N1094,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1094,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1094=\"RA\",0,IF(AU1094=\"C\",VLOOKUP(AU1094&VLOOKUP(N1094,Rates!A:G,7,0)&VLOOKUP(N1094,Rates!A:J,10,0)&VLOOKUP(D1094,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1094&VLOOKUP(N1094,Rates!A:G,7,0)&VLOOKUP(N1094,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1094*IF(W1094=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CD1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*3/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CE1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*3/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CF1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*3/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CG1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*3/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CH1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*3/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CI1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*3/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CJ1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*3/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CK1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*3/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1094=1,CA1094-SUM(CB1094:CL1094),IF(LEFT(N1094,2)=\"ND\",0,IF(D1094=\"Original\",CA1094*2/36,CA1094/VLOOKUP(D1094,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152114,"2016-02-01","CK","Original",3022027,{"$f":"VLOOKUP($E1115,Schools!$B:$L,2,0)","v":"Garden Suburb Junior"},{"$f":"VLOOKUP($E1115,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1115,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1115,Schools!$B:$L,11,0)","v":400002},{"$f":"VLOOKUP($E1115,Schools!$B:$Z,12,0)","v":10067},{"$f":"IF(H1115=\"MA\",0,VLOOKUP(N1115,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1115,Schools!$B:$R,17,0)","v":"COM"},"Pri EAL 2",{"$f":"VLOOKUP(N1115,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1115,Rates!A$1:L$65576,9,0)","v":565.48545000000001},{"$f":"IF(ISERROR(VLOOKUP(E1115,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1115,AdjustedFactors1819!A:BH,VLOOKUP(N1115,Rates!A:AN,40,0),0))","v":36},20357.48,{"$f":"VLOOKUP(N1115,Rates!A$1:W$65573,VLOOKUP(E1115,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1115,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1115,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1115=\"VA\",N1115=\"DFC\"),0,VLOOKUP(N1115,Rates!A:AM,VLOOKUP(H1115&LEFT(G1115,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022027Pri EAL 2A","Original3022027Pri EAL 2","3022027Pri EAL 2","OriginalPri EAL 2","Original3022027","MAPriPri EAL 2","I013022027","3022027MAIN","10162Primary","Original3022027MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1115,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1115,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1115,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1115=\"DFC\",0,VLOOKUP(E1115,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1115=\"MA\",0,VLOOKUP(AU1115&VLOOKUP(N1115,Rates!A:G,7,0)&VLOOKUP(N1115,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1115*IF(W1115=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1115,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1115&IF(O1115=\"EARLYYEARS\",VLOOKUP(N1115,Rates!$A:$X,24,0),N1115)","v":"3022027Pri EAL 2"},{"$f":"ROUND(IF(AND(OR(M1115=\"VA\",M1115=\"FREE\",M1115=\"ACAD\"),N1115=\"DFC\"),S1115,S1115*VLOOKUP(AU1115&VLOOKUP(N1115,Rates!A:G,7,0)&VLOOKUP(N1115,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},20357.48,0,"10162Pri EAL 2MAPrimary",20357.48,"Original3022027Pri EAL 2",{"$f":"VLOOKUP(N1115,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1115,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1115=\"RA\",0,IF(AU1115=\"C\",VLOOKUP(AU1115&VLOOKUP(N1115,Rates!A:G,7,0)&VLOOKUP(N1115,Rates!A:J,10,0)&VLOOKUP(D1115,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1115&VLOOKUP(N1115,Rates!A:G,7,0)&VLOOKUP(N1115,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1115*IF(W1115=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CD1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*3/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CE1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*3/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CF1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*3/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CG1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*3/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CH1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*3/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CI1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*3/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CJ1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*3/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CK1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*3/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1115=1,CA1115-SUM(CB1115:CL1115),IF(LEFT(N1115,2)=\"ND\",0,IF(D1115=\"Original\",CA1115*2/36,CA1115/VLOOKUP(D1115,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152127,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E1128,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E1128,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1128,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1128,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E1128,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H1128=\"MA\",0,VLOOKUP(N1128,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1128,Schools!$B:$R,17,0)","v":"COM"},"Pri EAL 2",{"$f":"VLOOKUP(N1128,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1128,Rates!A$1:L$65576,9,0)","v":565.48545000000001},{"$f":"IF(ISERROR(VLOOKUP(E1128,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1128,AdjustedFactors1819!A:BH,VLOOKUP(N1128,Rates!A:AN,40,0),0))","v":72.39},40935.49,{"$f":"VLOOKUP(N1128,Rates!A$1:W$65573,VLOOKUP(E1128,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1128,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1128,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1128=\"VA\",N1128=\"DFC\"),0,VLOOKUP(N1128,Rates!A:AM,VLOOKUP(H1128&LEFT(G1128,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022045Pri EAL 2A","Original3022045Pri EAL 2","3022045Pri EAL 2","OriginalPri EAL 2","Original3022045","MAPriPri EAL 2","I013022045","3022045MAIN","10162Primary","Original3022045MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1128,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1128,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1128,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1128=\"DFC\",0,VLOOKUP(E1128,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1128=\"MA\",0,VLOOKUP(AU1128&VLOOKUP(N1128,Rates!A:G,7,0)&VLOOKUP(N1128,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1128*IF(W1128=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1128,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1128&IF(O1128=\"EARLYYEARS\",VLOOKUP(N1128,Rates!$A:$X,24,0),N1128)","v":"3022045Pri EAL 2"},{"$f":"ROUND(IF(AND(OR(M1128=\"VA\",M1128=\"FREE\",M1128=\"ACAD\"),N1128=\"DFC\"),S1128,S1128*VLOOKUP(AU1128&VLOOKUP(N1128,Rates!A:G,7,0)&VLOOKUP(N1128,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},40935.49,0,"10162Pri EAL 2MAPrimary",40935.49,"Original3022045Pri EAL 2",{"$f":"VLOOKUP(N1128,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1128,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1128=\"RA\",0,IF(AU1128=\"C\",VLOOKUP(AU1128&VLOOKUP(N1128,Rates!A:G,7,0)&VLOOKUP(N1128,Rates!A:J,10,0)&VLOOKUP(D1128,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1128&VLOOKUP(N1128,Rates!A:G,7,0)&VLOOKUP(N1128,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1128*IF(W1128=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CD1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*3/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CE1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*3/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CF1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*3/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CG1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*3/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CH1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*3/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CI1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*3/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CJ1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*3/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CK1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*3/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1128=1,CA1128-SUM(CB1128:CL1128),IF(LEFT(N1128,2)=\"ND\",0,IF(D1128=\"Original\",CA1128*2/36,CA1128/VLOOKUP(D1128,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152136,"2016-02-01","CK","Original",3022070,{"$f":"VLOOKUP($E1137,Schools!$B:$L,2,0)","v":"Sunnyfields Primary School"},{"$f":"VLOOKUP($E1137,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1137,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1137,Schools!$B:$L,11,0)","v":400038},{"$f":"VLOOKUP($E1137,Schools!$B:$Z,12,0)","v":10097},{"$f":"IF(H1137=\"MA\",0,VLOOKUP(N1137,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1137,Schools!$B:$R,17,0)","v":"COM"},"Pri EAL 2",{"$f":"VLOOKUP(N1137,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1137,Rates!A$1:L$65576,9,0)","v":565.48545000000001},{"$f":"IF(ISERROR(VLOOKUP(E1137,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1137,AdjustedFactors1819!A:BH,VLOOKUP(N1137,Rates!A:AN,40,0),0))","v":62.95},35597.31,{"$f":"VLOOKUP(N1137,Rates!A$1:W$65573,VLOOKUP(E1137,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1137,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1137,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1137=\"VA\",N1137=\"DFC\"),0,VLOOKUP(N1137,Rates!A:AM,VLOOKUP(H1137&LEFT(G1137,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022070Pri EAL 2D","Original3022070Pri EAL 2","3022070Pri EAL 2","OriginalPri EAL 2","Original3022070","MAPriPri EAL 2","I013022070","3022070MAIN","10162Primary","Original3022070MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1137,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1137,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1137,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1137=\"DFC\",0,VLOOKUP(E1137,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H1137=\"MA\",0,VLOOKUP(AU1137&VLOOKUP(N1137,Rates!A:G,7,0)&VLOOKUP(N1137,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1137*IF(W1137=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1137,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1137&IF(O1137=\"EARLYYEARS\",VLOOKUP(N1137,Rates!$A:$X,24,0),N1137)","v":"3022070Pri EAL 2"},{"$f":"ROUND(IF(AND(OR(M1137=\"VA\",M1137=\"FREE\",M1137=\"ACAD\"),N1137=\"DFC\"),S1137,S1137*VLOOKUP(AU1137&VLOOKUP(N1137,Rates!A:G,7,0)&VLOOKUP(N1137,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri EAL 2MAPrimary",35597.31,"Original3022070Pri EAL 2",{"$f":"VLOOKUP(N1137,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1137,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1137=\"RA\",0,IF(AU1137=\"C\",VLOOKUP(AU1137&VLOOKUP(N1137,Rates!A:G,7,0)&VLOOKUP(N1137,Rates!A:J,10,0)&VLOOKUP(D1137,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1137&VLOOKUP(N1137,Rates!A:G,7,0)&VLOOKUP(N1137,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1137*IF(W1137=1,0,1))","v":35597.31},3955.26,2966.44,2966.44,{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CD1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*3/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2966.44},{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CE1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*3/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2966.44},{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CF1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*3/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2966.44},{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CG1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*3/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2966.44},{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CH1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*3/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2966.44},{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CI1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*3/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2966.44},{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CJ1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*3/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2966.44},{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CK1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*3/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2966.44},{"$f":"ROUND(IF(BZ1137=1,CA1137-SUM(CB1137:CL1137),IF(LEFT(N1137,2)=\"ND\",0,IF(D1137=\"Original\",CA1137*2/36,CA1137/VLOOKUP(D1137,PayLookup!$M$10:$N$22,2,0)))),2)","v":1977.63}]
[20152148,"2016-02-01","CK","Original",3023307,{"$f":"VLOOKUP($E1149,Schools!$B:$L,2,0)","v":"St John's CE School N11"},{"$f":"VLOOKUP($E1149,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1149,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1149,Schools!$B:$L,11,0)","v":400114},{"$f":"VLOOKUP($E1149,Schools!$B:$Z,12,0)","v":10089},{"$f":"IF(H1149=\"MA\",0,VLOOKUP(N1149,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1149,Schools!$B:$R,17,0)","v":"VA"},"Pri EAL 2",{"$f":"VLOOKUP(N1149,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1149,Rates!A$1:L$65576,9,0)","v":565.48545000000001},{"$f":"IF(ISERROR(VLOOKUP(E1149,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1149,AdjustedFactors1819!A:BH,VLOOKUP(N1149,Rates!A:AN,40,0),0))","v":19.82},11207.92,{"$f":"VLOOKUP(N1149,Rates!A$1:W$65573,VLOOKUP(E1149,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1149,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1149,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1149=\"VA\",N1149=\"DFC\"),0,VLOOKUP(N1149,Rates!A:AM,VLOOKUP(H1149&LEFT(G1149,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023307Pri EAL 2A","Original3023307Pri EAL 2","3023307Pri EAL 2","OriginalPri EAL 2","Original3023307","MAPriPri EAL 2","I013023307","3023307MAIN","10162Primary","Original3023307MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1149,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1149,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1149,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1149=\"DFC\",0,VLOOKUP(E1149,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1149=\"MA\",0,VLOOKUP(AU1149&VLOOKUP(N1149,Rates!A:G,7,0)&VLOOKUP(N1149,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1149*IF(W1149=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1149,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1149&IF(O1149=\"EARLYYEARS\",VLOOKUP(N1149,Rates!$A:$X,24,0),N1149)","v":"3023307Pri EAL 2"},{"$f":"ROUND(IF(AND(OR(M1149=\"VA\",M1149=\"FREE\",M1149=\"ACAD\"),N1149=\"DFC\"),S1149,S1149*VLOOKUP(AU1149&VLOOKUP(N1149,Rates!A:G,7,0)&VLOOKUP(N1149,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},11207.92,0,"10162Pri EAL 2MAPrimary",11207.92,"Original3023307Pri EAL 2",{"$f":"VLOOKUP(N1149,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1149,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1149=\"RA\",0,IF(AU1149=\"C\",VLOOKUP(AU1149&VLOOKUP(N1149,Rates!A:G,7,0)&VLOOKUP(N1149,Rates!A:J,10,0)&VLOOKUP(D1149,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1149&VLOOKUP(N1149,Rates!A:G,7,0)&VLOOKUP(N1149,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1149*IF(W1149=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CD1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*3/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CE1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*3/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CF1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*3/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CG1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*3/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CH1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*3/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CI1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*3/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CJ1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*3/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CK1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*3/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1149=1,CA1149-SUM(CB1149:CL1149),IF(LEFT(N1149,2)=\"ND\",0,IF(D1149=\"Original\",CA1149*2/36,CA1149/VLOOKUP(D1149,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152157,"2016-02-01","CK","Original",3023500,{"$f":"VLOOKUP($E1158,Schools!$B:$L,2,0)","v":"Annunciation Catholic Infant School"},{"$f":"VLOOKUP($E1158,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1158,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1158,Schools!$B:$L,11,0)","v":400023},{"$f":"VLOOKUP($E1158,Schools!$B:$Z,12,0)","v":10043},{"$f":"IF(H1158=\"MA\",0,VLOOKUP(N1158,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1158,Schools!$B:$R,17,0)","v":"VA"},"Pri EAL 2",{"$f":"VLOOKUP(N1158,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1158,Rates!A$1:L$65576,9,0)","v":565.48545000000001},{"$f":"IF(ISERROR(VLOOKUP(E1158,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1158,AdjustedFactors1819!A:BH,VLOOKUP(N1158,Rates!A:AN,40,0),0))","v":86.27},48784.43,{"$f":"VLOOKUP(N1158,Rates!A$1:W$65573,VLOOKUP(E1158,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1158,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1158,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1158=\"VA\",N1158=\"DFC\"),0,VLOOKUP(N1158,Rates!A:AM,VLOOKUP(H1158&LEFT(G1158,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023500Pri EAL 2A","Original3023500Pri EAL 2","3023500Pri EAL 2","OriginalPri EAL 2","Original3023500","MAPriPri EAL 2","I013023500","3023500MAIN","10162Primary","Original3023500MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1158,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1158,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1158,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1158=\"DFC\",0,VLOOKUP(E1158,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1158=\"MA\",0,VLOOKUP(AU1158&VLOOKUP(N1158,Rates!A:G,7,0)&VLOOKUP(N1158,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1158*IF(W1158=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1158,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1158&IF(O1158=\"EARLYYEARS\",VLOOKUP(N1158,Rates!$A:$X,24,0),N1158)","v":"3023500Pri EAL 2"},{"$f":"ROUND(IF(AND(OR(M1158=\"VA\",M1158=\"FREE\",M1158=\"ACAD\"),N1158=\"DFC\"),S1158,S1158*VLOOKUP(AU1158&VLOOKUP(N1158,Rates!A:G,7,0)&VLOOKUP(N1158,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},48784.43,0,"10162Pri EAL 2MAPrimary",48784.43,"Original3023500Pri EAL 2",{"$f":"VLOOKUP(N1158,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1158,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1158=\"RA\",0,IF(AU1158=\"C\",VLOOKUP(AU1158&VLOOKUP(N1158,Rates!A:G,7,0)&VLOOKUP(N1158,Rates!A:J,10,0)&VLOOKUP(D1158,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1158&VLOOKUP(N1158,Rates!A:G,7,0)&VLOOKUP(N1158,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1158*IF(W1158=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CD1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*3/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CE1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*3/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CF1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*3/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CG1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*3/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CH1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*3/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CI1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*3/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CJ1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*3/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CK1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*3/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1158=1,CA1158-SUM(CB1158:CL1158),IF(LEFT(N1158,2)=\"ND\",0,IF(D1158=\"Original\",CA1158*2/36,CA1158/VLOOKUP(D1158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152171,"2016-02-01","CK","Original",3023518,{"$f":"VLOOKUP($E1172,Schools!$B:$L,2,0)","v":"Woodcroft Primary School"},{"$f":"VLOOKUP($E1172,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1172,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1172,Schools!$B:$L,11,0)","v":400117},{"$f":"VLOOKUP($E1172,Schools!$B:$Z,12,0)","v":10123},{"$f":"IF(H1172=\"MA\",0,VLOOKUP(N1172,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1172,Schools!$B:$R,17,0)","v":"COM"},"Pri EAL 2",{"$f":"VLOOKUP(N1172,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1172,Rates!A$1:L$65576,9,0)","v":565.48545000000001},{"$f":"IF(ISERROR(VLOOKUP(E1172,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1172,AdjustedFactors1819!A:BH,VLOOKUP(N1172,Rates!A:AN,40,0),0))","v":91.38},51674.06,{"$f":"VLOOKUP(N1172,Rates!A$1:W$65573,VLOOKUP(E1172,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1172,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1172,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1172=\"VA\",N1172=\"DFC\"),0,VLOOKUP(N1172,Rates!A:AM,VLOOKUP(H1172&LEFT(G1172,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023518Pri EAL 2A","Original3023518Pri EAL 2","3023518Pri EAL 2","OriginalPri EAL 2","Original3023518","MAPriPri EAL 2","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1172,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1172,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1172,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1172=\"DFC\",0,VLOOKUP(E1172,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1172=\"MA\",0,VLOOKUP(AU1172&VLOOKUP(N1172,Rates!A:G,7,0)&VLOOKUP(N1172,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1172*IF(W1172=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1172,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1172&IF(O1172=\"EARLYYEARS\",VLOOKUP(N1172,Rates!$A:$X,24,0),N1172)","v":"3023518Pri EAL 2"},{"$f":"ROUND(IF(AND(OR(M1172=\"VA\",M1172=\"FREE\",M1172=\"ACAD\"),N1172=\"DFC\"),S1172,S1172*VLOOKUP(AU1172&VLOOKUP(N1172,Rates!A:G,7,0)&VLOOKUP(N1172,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},51674.06,0,"10162Pri EAL 2MAPrimary",51674.06,"Original3023518Pri EAL 2",{"$f":"VLOOKUP(N1172,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1172,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1172=\"RA\",0,IF(AU1172=\"C\",VLOOKUP(AU1172&VLOOKUP(N1172,Rates!A:G,7,0)&VLOOKUP(N1172,Rates!A:J,10,0)&VLOOKUP(D1172,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1172&VLOOKUP(N1172,Rates!A:G,7,0)&VLOOKUP(N1172,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1172*IF(W1172=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CD1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*3/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CE1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*3/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CF1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*3/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CG1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*3/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CH1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*3/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CI1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*3/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CJ1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*3/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CK1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*3/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1172=1,CA1172-SUM(CB1172:CL1172),IF(LEFT(N1172,2)=\"ND\",0,IF(D1172=\"Original\",CA1172*2/36,CA1172/VLOOKUP(D1172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152178,"2016-02-01","CK","Original",3025201,{"$f":"VLOOKUP($E1179,Schools!$B:$L,2,0)","v":"Osidge Primary School"},{"$f":"VLOOKUP($E1179,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1179,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1179,Schools!$B:$L,11,0)","v":400021},{"$f":"VLOOKUP($E1179,Schools!$B:$Z,12,0)","v":10084},{"$f":"IF(H1179=\"MA\",0,VLOOKUP(N1179,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1179,Schools!$B:$R,17,0)","v":"FOU"},"Pri EAL 2",{"$f":"VLOOKUP(N1179,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1179,Rates!A$1:L$65576,9,0)","v":565.48545000000001},{"$f":"IF(ISERROR(VLOOKUP(E1179,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1179,AdjustedFactors1819!A:BH,VLOOKUP(N1179,Rates!A:AN,40,0),0))","v":111.16},62859.360000000001,{"$f":"VLOOKUP(N1179,Rates!A$1:W$65573,VLOOKUP(E1179,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1179,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1179,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1179=\"VA\",N1179=\"DFC\"),0,VLOOKUP(N1179,Rates!A:AM,VLOOKUP(H1179&LEFT(G1179,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025201Pri EAL 2B","Original3025201Pri EAL 2","3025201Pri EAL 2","OriginalPri EAL 2","Original3025201","MAPriPri EAL 2","I013025201","3025201MAIN","10162Primary","Original3025201MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1179,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1179,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1179,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1179=\"DFC\",0,VLOOKUP(E1179,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1179=\"MA\",0,VLOOKUP(AU1179&VLOOKUP(N1179,Rates!A:G,7,0)&VLOOKUP(N1179,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1179*IF(W1179=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1179,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1179&IF(O1179=\"EARLYYEARS\",VLOOKUP(N1179,Rates!$A:$X,24,0),N1179)","v":"3025201Pri EAL 2"},{"$f":"ROUND(IF(AND(OR(M1179=\"VA\",M1179=\"FREE\",M1179=\"ACAD\"),N1179=\"DFC\"),S1179,S1179*VLOOKUP(AU1179&VLOOKUP(N1179,Rates!A:G,7,0)&VLOOKUP(N1179,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri EAL 2MAPrimary",62859.360000000001,"Original3025201Pri EAL 2",{"$f":"VLOOKUP(N1179,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1179,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1179=\"RA\",0,IF(AU1179=\"C\",VLOOKUP(AU1179&VLOOKUP(N1179,Rates!A:G,7,0)&VLOOKUP(N1179,Rates!A:J,10,0)&VLOOKUP(D1179,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1179&VLOOKUP(N1179,Rates!A:G,7,0)&VLOOKUP(N1179,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1179*IF(W1179=1,0,1))","v":62859.360000000001},6984.37,5238.28,5238.28,{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CD1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*3/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":5238.28},{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CE1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*3/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":5238.28},{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CF1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*3/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":5238.28},{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CG1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*3/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":5238.28},{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CH1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*3/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":5238.28},{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CI1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*3/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":5238.28},{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CJ1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*3/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":5238.28},{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CK1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*3/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":5238.28},{"$f":"ROUND(IF(BZ1179=1,CA1179-SUM(CB1179:CL1179),IF(LEFT(N1179,2)=\"ND\",0,IF(D1179=\"Original\",CA1179*2/36,CA1179/VLOOKUP(D1179,PayLookup!$M$10:$N$22,2,0)))),2)","v":3492.19}]
[20152187,"2016-02-01","CK","Original",3022007,{"$f":"VLOOKUP($E1188,Schools!$B:$L,2,0)","v":"Brookland Junior School"},{"$f":"VLOOKUP($E1188,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1188,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1188,Schools!$B:$L,11,0)","v":400040},{"$f":"VLOOKUP($E1188,Schools!$B:$Z,12,0)","v":10046},{"$f":"IF(H1188=\"MA\",0,VLOOKUP(N1188,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1188,Schools!$B:$R,17,0)","v":"COM"},"Pri FSM6",{"$f":"VLOOKUP(N1188,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1188,Rates!A$1:L$65576,9,0)","v":592.93619999999999},{"$f":"IF(ISERROR(VLOOKUP(E1188,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1188,AdjustedFactors1819!A:BH,VLOOKUP(N1188,Rates!A:AN,40,0),0))","v":84.95},50369.93,{"$f":"VLOOKUP(N1188,Rates!A$1:W$65573,VLOOKUP(E1188,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1188,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1188,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1188=\"VA\",N1188=\"DFC\"),0,VLOOKUP(N1188,Rates!A:AM,VLOOKUP(H1188&LEFT(G1188,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022007Pri FSM6A","Original3022007Pri FSM6","3022007Pri FSM6","OriginalPri FSM6","Original3022007","MAPriPri FSM6","I013022007","3022007MAIN","10162Primary","Original3022007MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1188,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1188,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1188,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1188=\"DFC\",0,VLOOKUP(E1188,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1188=\"MA\",0,VLOOKUP(AU1188&VLOOKUP(N1188,Rates!A:G,7,0)&VLOOKUP(N1188,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1188*IF(W1188=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1188,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM6)"},null,{"$f":"E1188&IF(O1188=\"EARLYYEARS\",VLOOKUP(N1188,Rates!$A:$X,24,0),N1188)","v":"3022007Pri FSM6"},{"$f":"ROUND(IF(AND(OR(M1188=\"VA\",M1188=\"FREE\",M1188=\"ACAD\"),N1188=\"DFC\"),S1188,S1188*VLOOKUP(AU1188&VLOOKUP(N1188,Rates!A:G,7,0)&VLOOKUP(N1188,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},50369.93,0,"10162Pri FSM6MAPrimary",50369.93,"Original3022007Pri FSM6",{"$f":"VLOOKUP(N1188,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1188,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1188=\"RA\",0,IF(AU1188=\"C\",VLOOKUP(AU1188&VLOOKUP(N1188,Rates!A:G,7,0)&VLOOKUP(N1188,Rates!A:J,10,0)&VLOOKUP(D1188,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1188&VLOOKUP(N1188,Rates!A:G,7,0)&VLOOKUP(N1188,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1188*IF(W1188=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CD1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*3/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CE1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*3/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CF1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*3/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CG1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*3/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CH1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*3/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CI1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*3/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CJ1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*3/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CK1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*3/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1188=1,CA1188-SUM(CB1188:CL1188),IF(LEFT(N1188,2)=\"ND\",0,IF(D1188=\"Original\",CA1188*2/36,CA1188/VLOOKUP(D1188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152208,"2016-02-01","CK","Original",3022031,{"$f":"VLOOKUP($E1209,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E1209,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1209,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1209,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E1209,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H1209=\"MA\",0,VLOOKUP(N1209,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1209,Schools!$B:$R,17,0)","v":"FOU"},"Pri FSM6",{"$f":"VLOOKUP(N1209,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1209,Rates!A$1:L$65576,9,0)","v":592.93619999999999},{"$f":"IF(ISERROR(VLOOKUP(E1209,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1209,AdjustedFactors1819!A:BH,VLOOKUP(N1209,Rates!A:AN,40,0),0))","v":83.81},49693.98,{"$f":"VLOOKUP(N1209,Rates!A$1:W$65573,VLOOKUP(E1209,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1209,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1209,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1209=\"VA\",N1209=\"DFC\"),0,VLOOKUP(N1209,Rates!A:AM,VLOOKUP(H1209&LEFT(G1209,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022031Pri FSM6A","Original3022031Pri FSM6","3022031Pri FSM6","OriginalPri FSM6","Original3022031","MAPriPri FSM6","I013022031","3022031MAIN","10162Primary","Original3022031MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1209,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1209,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1209,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1209=\"DFC\",0,VLOOKUP(E1209,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1209=\"MA\",0,VLOOKUP(AU1209&VLOOKUP(N1209,Rates!A:G,7,0)&VLOOKUP(N1209,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1209*IF(W1209=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1209,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM6)"},null,{"$f":"E1209&IF(O1209=\"EARLYYEARS\",VLOOKUP(N1209,Rates!$A:$X,24,0),N1209)","v":"3022031Pri FSM6"},{"$f":"ROUND(IF(AND(OR(M1209=\"VA\",M1209=\"FREE\",M1209=\"ACAD\"),N1209=\"DFC\"),S1209,S1209*VLOOKUP(AU1209&VLOOKUP(N1209,Rates!A:G,7,0)&VLOOKUP(N1209,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},49693.98,0,"10162Pri FSM6MAPrimary",49693.98,"Original3022031Pri FSM6",{"$f":"VLOOKUP(N1209,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1209,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1209=\"RA\",0,IF(AU1209=\"C\",VLOOKUP(AU1209&VLOOKUP(N1209,Rates!A:G,7,0)&VLOOKUP(N1209,Rates!A:J,10,0)&VLOOKUP(D1209,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1209&VLOOKUP(N1209,Rates!A:G,7,0)&VLOOKUP(N1209,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1209*IF(W1209=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CD1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*3/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CE1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*3/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CF1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*3/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CG1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*3/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CH1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*3/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CI1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*3/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CJ1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*3/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CK1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*3/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1209=1,CA1209-SUM(CB1209:CL1209),IF(LEFT(N1209,2)=\"ND\",0,IF(D1209=\"Original\",CA1209*2/36,CA1209/VLOOKUP(D1209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152217,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E1218,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E1218,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1218,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1218,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E1218,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H1218=\"MA\",0,VLOOKUP(N1218,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1218,Schools!$B:$R,17,0)","v":"COM"},"Pri FSM6",{"$f":"VLOOKUP(N1218,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1218,Rates!A$1:L$65576,9,0)","v":592.93619999999999},{"$f":"IF(ISERROR(VLOOKUP(E1218,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1218,AdjustedFactors1819!A:BH,VLOOKUP(N1218,Rates!A:AN,40,0),0))","v":59.51},{"$f":"ROUND(IF(Q1218=\"Various\",P1218*R1218,P1218*Q1218*R1218),2)","v":35285.629999999997},{"$f":"VLOOKUP(N1218,Rates!A$1:W$65573,VLOOKUP(E1218,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1218,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1218,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1218=\"VA\",N1218=\"DFC\"),0,VLOOKUP(N1218,Rates!A:AM,VLOOKUP(H1218&LEFT(G1218,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W1218=1,$S1218*AN1218,0),2)","v":0},{"$f":"ROUND(IF($W1218=1,$S1218*AO1218,0)-X1218,2)","v":0},{"$f":"ROUND(IF($W1218=1,$S1218*AP1218,0)-X1218-Y1218,2)","v":0},{"$f":"ROUND(IF($W1218=1,$S1218*AQ1218,0)-X1218-Y1218-Z1218,2)","v":0},{"$f":"K1218*S1218","v":0},{"$f":"IF(O1218=\"EARLYYEARS\",LEFT(N1218,3),0)","v":0},{"$f":"BK1218&AU1218","v":"3022045Pri FSM6A"},{"$f":"D1218&E1218&N1218","v":"Original3022045Pri FSM6"},{"$f":"E1218&N1218","v":"3022045Pri FSM6"},{"$f":"D1218&N1218","v":"OriginalPri FSM6"},{"$f":"D1218&E1218","v":"Original3022045"},{"$f":"H1218&LEFT(G1218,3)&N1218","v":"MAPriPri FSM6"},{"$f":"V1218&E1218","v":"I013022045"},{"$f":"E1218&O1218","v":"3022045MAIN"},{"$f":"T1218&G1218","v":"10162Primary"},{"$f":"D1218&E1218&O1218","v":"Original3022045MAIN"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1218,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1218,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1218,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1218=\"DFC\",0,VLOOKUP(E1218,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1218=\"MA\",0,VLOOKUP(AU1218&VLOOKUP(N1218,Rates!A:G,7,0)&VLOOKUP(N1218,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1218*IF(W1218=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N1218,2)=\"ND\",AV1218,AV1218*BV1218/BS1218)*IF(OR(BU1218=\"RAAUT\",BU1218=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1218,2)=\"ND\",0,(($AV1218*(3+BV1218)/$BS1218)-AW1218)*IF(OR(BU1218=\"RAAUT\",BU1218=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N1218,2)=\"ND\",0,($AV1218*(6+BV1218)/$BS1218)-SUM(AW1218:AX1218))*IF(OR(BU1218=\"RAAUT\",BU1218=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N1218,2)=\"ND\",0,($AV1218*(9+BV1218)/$BS1218)-SUM(AW1218:AY1218))*IF(OR(BU1218=\"RAAUT\",BU1218=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N1218,2)=\"ND\",0,($AV1218*(12+BV1218)/$BS1218)-SUM(AW1218:AZ1218))*IF(OR(BU1218=\"RAAUT\",BU1218=\"RASPR\",BU1218=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N1218,2)=\"ND\",0,$AV1218*(15+BV1218-BW1218)/$BS1218-SUM(AW1218:BA1218))*IF(OR(BU1218=\"RASPR\",BU1218=\"RASUM\",E1218=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1218,2)=\"ND\",0,($AV1218*(18+BV1218-BW1218)/$BS1218)-SUM(AW1218:BB1218))*IF(OR(BU1218=\"RASPR\",BU1218=\"RASUM\",E1218=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1218,2)=\"ND\",0,($AV1218*(21+BV1218-BW1218)/$BS1218)-SUM(AW1218:BC1218))*IF(OR(BU1218=\"RASPR\",BU1218=\"RASUM\",E1218=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1218,2)=\"ND\",0,($AV1218*(24+BV1218-BW1218)/$BS1218)-SUM(AW1218:BD1218))*IF(OR(BU1218=\"RASPR\",BU1218=\"RASUM\",E1218=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1218,2)=\"ND\",0,($AV1218*(27+BV1218-BX1218)/$BS1218)-SUM(AW1218:BE1218))*IF(OR(BU1218=\"RAaut\",BU1218=\"RASUM\",E1218=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1218,2)=\"ND\",0,($AV1218*(30+BV1218-BX1218)/$BS1218)-SUM(AW1218:BF1218))*IF(OR(BU1218=\"RAaut\",BU1218=\"RASUM\",E1218=3025403),0,1),2)","v":0},{"$f":"ROUND(AV1218-SUM(AW1218:BG1218),2)","v":0},{"$f":"VLOOKUP(N1218,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM6)"},null,{"$f":"E1218&IF(O1218=\"EARLYYEARS\",VLOOKUP(N1218,Rates!$A:$X,24,0),N1218)","v":"3022045Pri FSM6"},{"$f":"ROUND(IF(AND(OR(M1218=\"VA\",M1218=\"FREE\",M1218=\"ACAD\"),N1218=\"DFC\"),S1218,S1218*VLOOKUP(AU1218&VLOOKUP(N1218,Rates!A:G,7,0)&VLOOKUP(N1218,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N1218=\"DFC\",W1218=0),0,IF(AND(AU1218=\"A\",W1218=0),S1218,IF(AND(AU1218=\"C\",W1218=1),0,IF(AND(AU1218=\"C\",W1218=0,LEFT(N1218,2)<>\"ND\",D1218=\"Original\"),S1218*0.8,0)))),2)","v":35285.629999999997},{"$f":"ROUND(S1218-SUM(X1218:AA1218)-SUM(AW1218:BH1218)-BM1218-BL1218-BJ1218-SUM(CB1218:CM1218),0)","v":0},{"$f":"T1218&N1218&H1218&G1218","v":"10162Pri FSM6MAPrimary"},{"$f":"S1218-BL1218","v":35285.629999999997},{"$f":"D1218&BK1218","v":"Original3022045Pri FSM6"},{"$f":"VLOOKUP(N1218,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU1218=\"RASUM\",BU1218=\"RAAUT\"),12,IF(BU1218=\"RASPR\",9,IF(E1218=3025403,15,36)))","v":36},{"$f":"IF(K1218=1,S1218-SUM(X1218:AB1218)-SUM(AW1218:BH1218)-BJ1218-BM1218,0)","v":0},{"$f":"H1218&AC1218","v":"MA0"},{"$f":"IF(OR(AU1218=\"Academy\",E1218=3025403),3,4)","v":4},{"$f":"IF(BU1218=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU1218=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N1218,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1218=\"RA\",0,IF(AU1218=\"C\",VLOOKUP(AU1218&VLOOKUP(N1218,Rates!A:G,7,0)&VLOOKUP(N1218,Rates!A:J,10,0)&VLOOKUP(D1218,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1218&VLOOKUP(N1218,Rates!A:G,7,0)&VLOOKUP(N1218,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1218*IF(W1218=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ1218=1,CA1218-CB1218,IF(LEFT(N1218,2)=\"ND\",0,CA1218*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CC1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/10))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CD1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CE1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CF1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CG1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CH1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CI1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CJ1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CK1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*3/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1218=1,CA1218-SUM(CB1218:CL1218),IF(LEFT(N1218,2)=\"ND\",0,IF(D1218=\"Original\",CA1218*2/36,CA1218/VLOOKUP(D1218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152229,"2016-02-01","CK","Original",3022073,{"$f":"VLOOKUP($E1230,Schools!$B:$L,2,0)","v":"Danegrove JMI School"},{"$f":"VLOOKUP($E1230,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1230,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1230,Schools!$B:$L,11,0)","v":400105},{"$f":"VLOOKUP($E1230,Schools!$B:$Z,12,0)","v":10083},{"$f":"IF(H1230=\"MA\",0,VLOOKUP(N1230,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1230,Schools!$B:$R,17,0)","v":"COM"},"Pri FSM6",{"$f":"VLOOKUP(N1230,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1230,Rates!A$1:L$65576,9,0)","v":592.93619999999999},{"$f":"IF(ISERROR(VLOOKUP(E1230,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1230,AdjustedFactors1819!A:BH,VLOOKUP(N1230,Rates!A:AN,40,0),0))","v":181.7},107736.51,{"$f":"VLOOKUP(N1230,Rates!A$1:W$65573,VLOOKUP(E1230,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1230,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1230,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1230=\"VA\",N1230=\"DFC\"),0,VLOOKUP(N1230,Rates!A:AM,VLOOKUP(H1230&LEFT(G1230,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022073Pri FSM6B","Original3022073Pri FSM6","3022073Pri FSM6","OriginalPri FSM6","Original3022073","MAPriPri FSM6","I013022073","3022073MAIN","10162Primary","Original3022073MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1230,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1230,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1230,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1230=\"DFC\",0,VLOOKUP(E1230,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1230=\"MA\",0,VLOOKUP(AU1230&VLOOKUP(N1230,Rates!A:G,7,0)&VLOOKUP(N1230,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1230*IF(W1230=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1230,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM6)"},null,{"$f":"E1230&IF(O1230=\"EARLYYEARS\",VLOOKUP(N1230,Rates!$A:$X,24,0),N1230)","v":"3022073Pri FSM6"},{"$f":"ROUND(IF(AND(OR(M1230=\"VA\",M1230=\"FREE\",M1230=\"ACAD\"),N1230=\"DFC\"),S1230,S1230*VLOOKUP(AU1230&VLOOKUP(N1230,Rates!A:G,7,0)&VLOOKUP(N1230,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri FSM6MAPrimary",107736.51,"Original3022073Pri FSM6",{"$f":"VLOOKUP(N1230,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1230,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1230=\"RA\",0,IF(AU1230=\"C\",VLOOKUP(AU1230&VLOOKUP(N1230,Rates!A:G,7,0)&VLOOKUP(N1230,Rates!A:J,10,0)&VLOOKUP(D1230,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1230&VLOOKUP(N1230,Rates!A:G,7,0)&VLOOKUP(N1230,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1230*IF(W1230=1,0,1))","v":107736.51},11970.72,8978.0400000000009,8978.0400000000009,{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CD1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*3/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":8978.0400000000009},{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CE1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*3/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":8978.0400000000009},{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CF1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*3/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":8978.0400000000009},{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CG1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*3/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":8978.0400000000009},{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CH1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*3/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":8978.0400000000009},{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CI1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*3/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":8978.0400000000009},{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CJ1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*3/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":8978.0400000000009},{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CK1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*3/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":8978.0400000000009},{"$f":"ROUND(IF(BZ1230=1,CA1230-SUM(CB1230:CL1230),IF(LEFT(N1230,2)=\"ND\",0,IF(D1230=\"Original\",CA1230*2/36,CA1230/VLOOKUP(D1230,PayLookup!$M$10:$N$22,2,0)))),2)","v":5985.36}]
[20152242,"2016-02-01","CK","Original",3023313,{"$f":"VLOOKUP($E1243,Schools!$B:$L,2,0)","v":"St Paul's School, N11"},{"$f":"VLOOKUP($E1243,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1243,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1243,Schools!$B:$L,11,0)","v":400006},{"$f":"VLOOKUP($E1243,Schools!$B:$Z,12,0)","v":10094},{"$f":"IF(H1243=\"MA\",0,VLOOKUP(N1243,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1243,Schools!$B:$R,17,0)","v":"VA"},"Pri FSM6",{"$f":"VLOOKUP(N1243,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1243,Rates!A$1:L$65576,9,0)","v":592.93619999999999},{"$f":"IF(ISERROR(VLOOKUP(E1243,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1243,AdjustedFactors1819!A:BH,VLOOKUP(N1243,Rates!A:AN,40,0),0))","v":48.78},28923.43,{"$f":"VLOOKUP(N1243,Rates!A$1:W$65573,VLOOKUP(E1243,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1243,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1243,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1243=\"VA\",N1243=\"DFC\"),0,VLOOKUP(N1243,Rates!A:AM,VLOOKUP(H1243&LEFT(G1243,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023313Pri FSM6A","Original3023313Pri FSM6","3023313Pri FSM6","OriginalPri FSM6","Original3023313","MAPriPri FSM6","I013023313","3023313MAIN","10162Primary","Original3023313MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1243,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1243,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1243,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1243=\"DFC\",0,VLOOKUP(E1243,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1243=\"MA\",0,VLOOKUP(AU1243&VLOOKUP(N1243,Rates!A:G,7,0)&VLOOKUP(N1243,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1243*IF(W1243=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1243,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM6)"},null,{"$f":"E1243&IF(O1243=\"EARLYYEARS\",VLOOKUP(N1243,Rates!$A:$X,24,0),N1243)","v":"3023313Pri FSM6"},{"$f":"ROUND(IF(AND(OR(M1243=\"VA\",M1243=\"FREE\",M1243=\"ACAD\"),N1243=\"DFC\"),S1243,S1243*VLOOKUP(AU1243&VLOOKUP(N1243,Rates!A:G,7,0)&VLOOKUP(N1243,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},28923.43,0,"10162Pri FSM6MAPrimary",28923.43,"Original3023313Pri FSM6",{"$f":"VLOOKUP(N1243,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1243,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1243=\"RA\",0,IF(AU1243=\"C\",VLOOKUP(AU1243&VLOOKUP(N1243,Rates!A:G,7,0)&VLOOKUP(N1243,Rates!A:J,10,0)&VLOOKUP(D1243,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1243&VLOOKUP(N1243,Rates!A:G,7,0)&VLOOKUP(N1243,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1243*IF(W1243=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CD1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*3/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CE1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*3/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CF1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*3/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CG1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*3/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CH1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*3/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CI1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*3/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CJ1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*3/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CK1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*3/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1243=1,CA1243-SUM(CB1243:CL1243),IF(LEFT(N1243,2)=\"ND\",0,IF(D1243=\"Original\",CA1243*2/36,CA1243/VLOOKUP(D1243,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152252,"2016-02-01","CK","Original",3023507,{"$f":"VLOOKUP($E1253,Schools!$B:$L,2,0)","v":"St Theresa's R.C. Primary School"},{"$f":"VLOOKUP($E1253,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1253,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1253,Schools!$B:$L,11,0)","v":400037},{"$f":"VLOOKUP($E1253,Schools!$B:$Z,12,0)","v":10108},{"$f":"IF(H1253=\"MA\",0,VLOOKUP(N1253,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1253,Schools!$B:$R,17,0)","v":"VA"},"Pri FSM6",{"$f":"VLOOKUP(N1253,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1253,Rates!A$1:L$65576,9,0)","v":592.93619999999999},{"$f":"IF(ISERROR(VLOOKUP(E1253,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1253,AdjustedFactors1819!A:BH,VLOOKUP(N1253,Rates!A:AN,40,0),0))","v":29.62},17562.77,{"$f":"VLOOKUP(N1253,Rates!A$1:W$65573,VLOOKUP(E1253,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1253,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1253,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1253=\"VA\",N1253=\"DFC\"),0,VLOOKUP(N1253,Rates!A:AM,VLOOKUP(H1253&LEFT(G1253,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023507Pri FSM6A","Original3023507Pri FSM6","3023507Pri FSM6","OriginalPri FSM6","Original3023507","MAPriPri FSM6","I013023507","3023507MAIN","10162Primary","Original3023507MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1253,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1253,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1253,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1253=\"DFC\",0,VLOOKUP(E1253,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1253=\"MA\",0,VLOOKUP(AU1253&VLOOKUP(N1253,Rates!A:G,7,0)&VLOOKUP(N1253,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1253*IF(W1253=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1253,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM6)"},null,{"$f":"E1253&IF(O1253=\"EARLYYEARS\",VLOOKUP(N1253,Rates!$A:$X,24,0),N1253)","v":"3023507Pri FSM6"},{"$f":"ROUND(IF(AND(OR(M1253=\"VA\",M1253=\"FREE\",M1253=\"ACAD\"),N1253=\"DFC\"),S1253,S1253*VLOOKUP(AU1253&VLOOKUP(N1253,Rates!A:G,7,0)&VLOOKUP(N1253,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},17562.77,0,"10162Pri FSM6MAPrimary",17562.77,"Original3023507Pri FSM6",{"$f":"VLOOKUP(N1253,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1253,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1253=\"RA\",0,IF(AU1253=\"C\",VLOOKUP(AU1253&VLOOKUP(N1253,Rates!A:G,7,0)&VLOOKUP(N1253,Rates!A:J,10,0)&VLOOKUP(D1253,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1253&VLOOKUP(N1253,Rates!A:G,7,0)&VLOOKUP(N1253,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1253*IF(W1253=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CD1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*3/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CE1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*3/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CF1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*3/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CG1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*3/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CH1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*3/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CI1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*3/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CJ1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*3/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CK1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*3/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1253=1,CA1253-SUM(CB1253:CL1253),IF(LEFT(N1253,2)=\"ND\",0,IF(D1253=\"Original\",CA1253*2/36,CA1253/VLOOKUP(D1253,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152259,"2016-02-01","CK","Original",3023516,{"$f":"VLOOKUP($E1260,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E1260,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1260,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1260,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E1260,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H1260=\"MA\",0,VLOOKUP(N1260,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1260,Schools!$B:$R,17,0)","v":"VA"},"Pri FSM6",{"$f":"VLOOKUP(N1260,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1260,Rates!A$1:L$65576,9,0)","v":592.93619999999999},{"$f":"IF(ISERROR(VLOOKUP(E1260,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1260,AdjustedFactors1819!A:BH,VLOOKUP(N1260,Rates!A:AN,40,0),0))","v":22.11},13109.82,{"$f":"VLOOKUP(N1260,Rates!A$1:W$65573,VLOOKUP(E1260,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1260,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1260,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1260=\"VA\",N1260=\"DFC\"),0,VLOOKUP(N1260,Rates!A:AM,VLOOKUP(H1260&LEFT(G1260,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023516Pri FSM6A","Original3023516Pri FSM6","3023516Pri FSM6","OriginalPri FSM6","Original3023516","MAPriPri FSM6","I013023516","3023516MAIN","10162Primary","Original3023516MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1260,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1260,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1260,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1260=\"DFC\",0,VLOOKUP(E1260,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1260=\"MA\",0,VLOOKUP(AU1260&VLOOKUP(N1260,Rates!A:G,7,0)&VLOOKUP(N1260,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1260*IF(W1260=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1260,Rates!A:L,3,0)","v":"Primary Free School Meals (FSM6)"},null,{"$f":"E1260&IF(O1260=\"EARLYYEARS\",VLOOKUP(N1260,Rates!$A:$X,24,0),N1260)","v":"3023516Pri FSM6"},{"$f":"ROUND(IF(AND(OR(M1260=\"VA\",M1260=\"FREE\",M1260=\"ACAD\"),N1260=\"DFC\"),S1260,S1260*VLOOKUP(AU1260&VLOOKUP(N1260,Rates!A:G,7,0)&VLOOKUP(N1260,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},13109.82,0,"10162Pri FSM6MAPrimary",13109.82,"Original3023516Pri FSM6",{"$f":"VLOOKUP(N1260,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1260,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1260=\"RA\",0,IF(AU1260=\"C\",VLOOKUP(AU1260&VLOOKUP(N1260,Rates!A:G,7,0)&VLOOKUP(N1260,Rates!A:J,10,0)&VLOOKUP(D1260,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1260&VLOOKUP(N1260,Rates!A:G,7,0)&VLOOKUP(N1260,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1260*IF(W1260=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CD1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*3/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CE1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*3/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CF1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*3/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CG1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*3/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CH1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*3/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CI1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*3/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CJ1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*3/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CK1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*3/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1260=1,CA1260-SUM(CB1260:CL1260),IF(LEFT(N1260,2)=\"ND\",0,IF(D1260=\"Original\",CA1260*2/36,CA1260/VLOOKUP(D1260,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152272,"2016-02-01","CK","Original",3022001,{"$f":"VLOOKUP($E1273,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E1273,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1273,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1273,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E1273,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1273=\"MA\",0,VLOOKUP(N1273,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1273,Schools!$B:$R,17,0)","v":"FREE"},"Pri IDACI 4",{"$f":"VLOOKUP(N1273,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1273,Rates!A$1:L$65576,9,0)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(E1273,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1273,AdjustedFactors1819!A:BH,VLOOKUP(N1273,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1273,Rates!A$1:W$65573,VLOOKUP(E1273,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1273,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1273,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1273=\"VA\",N1273=\"DFC\"),0,VLOOKUP(N1273,Rates!A:AM,VLOOKUP(H1273&LEFT(G1273,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022001Pri IDACI 4Academy","Original3022001Pri IDACI 4","3022001Pri IDACI 4","OriginalPri IDACI 4","Original3022001","RAPriPri IDACI 4","I013022001","3022001MAIN","10162Primary","Original3022001MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1273,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1273,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1273,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1273=\"DFC\",0,VLOOKUP(E1273,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1273=\"MA\",0,VLOOKUP(AU1273&VLOOKUP(N1273,Rates!A:G,7,0)&VLOOKUP(N1273,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1273*IF(W1273=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1273,Rates!A:L,3,0)","v":"IDACI (Level 4) - Pri NO LONGER IN USE"},null,{"$f":"E1273&IF(O1273=\"EARLYYEARS\",VLOOKUP(N1273,Rates!$A:$X,24,0),N1273)","v":"3022001Pri IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1273=\"VA\",M1273=\"FREE\",M1273=\"ACAD\"),N1273=\"DFC\"),S1273,S1273*VLOOKUP(AU1273&VLOOKUP(N1273,Rates!A:G,7,0)&VLOOKUP(N1273,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 4RAPrimary",0,"Original3022001Pri IDACI 4",{"$f":"VLOOKUP(N1273,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1273,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1273=\"RA\",0,IF(AU1273=\"C\",VLOOKUP(AU1273&VLOOKUP(N1273,Rates!A:G,7,0)&VLOOKUP(N1273,Rates!A:J,10,0)&VLOOKUP(D1273,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1273&VLOOKUP(N1273,Rates!A:G,7,0)&VLOOKUP(N1273,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1273*IF(W1273=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CD1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*3/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CE1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*3/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CF1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*3/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CG1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*3/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CH1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*3/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CI1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*3/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CJ1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*3/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CK1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*3/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1273=1,CA1273-SUM(CB1273:CL1273),IF(LEFT(N1273,2)=\"ND\",0,IF(D1273=\"Original\",CA1273*2/36,CA1273/VLOOKUP(D1273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152281,"2016-02-01","CK","Original",3022014,{"$f":"VLOOKUP($E1282,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E1282,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1282,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1282,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E1282,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H1282=\"MA\",0,VLOOKUP(N1282,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1282,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 4",{"$f":"VLOOKUP(N1282,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1282,Rates!A$1:L$65576,9,0)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(E1282,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1282,AdjustedFactors1819!A:BH,VLOOKUP(N1282,Rates!A:AN,40,0),0))","v":126.37},{"$f":"ROUND(IF(Q1282=\"Various\",P1282*R1282,P1282*Q1282*R1282),2)","v":265377},{"$f":"VLOOKUP(N1282,Rates!A$1:W$65573,VLOOKUP(E1282,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1282,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1282,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1282=\"VA\",N1282=\"DFC\"),0,VLOOKUP(N1282,Rates!A:AM,VLOOKUP(H1282&LEFT(G1282,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W1282=1,$S1282*AN1282,0),2)","v":0},{"$f":"ROUND(IF($W1282=1,$S1282*AO1282,0)-X1282,2)","v":0},{"$f":"ROUND(IF($W1282=1,$S1282*AP1282,0)-X1282-Y1282,2)","v":0},{"$f":"ROUND(IF($W1282=1,$S1282*AQ1282,0)-X1282-Y1282-Z1282,2)","v":0},{"$f":"K1282*S1282","v":0},{"$f":"IF(O1282=\"EARLYYEARS\",LEFT(N1282,3),0)","v":0},{"$f":"BK1282&AU1282","v":"3022014Pri IDACI 4A"},{"$f":"D1282&E1282&N1282","v":"Original3022014Pri IDACI 4"},{"$f":"E1282&N1282","v":"3022014Pri IDACI 4"},{"$f":"D1282&N1282","v":"OriginalPri IDACI 4"},{"$f":"D1282&E1282","v":"Original3022014"},{"$f":"H1282&LEFT(G1282,3)&N1282","v":"MAPriPri IDACI 4"},{"$f":"V1282&E1282","v":"I013022014"},{"$f":"E1282&O1282","v":"3022014MAIN"},{"$f":"T1282&G1282","v":"10162Primary"},{"$f":"D1282&E1282&O1282","v":"Original3022014MAIN"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1282,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1282,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1282,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1282=\"DFC\",0,VLOOKUP(E1282,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1282=\"MA\",0,VLOOKUP(AU1282&VLOOKUP(N1282,Rates!A:G,7,0)&VLOOKUP(N1282,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1282*IF(W1282=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N1282,2)=\"ND\",AV1282,AV1282*BV1282/BS1282)*IF(OR(BU1282=\"RAAUT\",BU1282=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1282,2)=\"ND\",0,(($AV1282*(3+BV1282)/$BS1282)-AW1282)*IF(OR(BU1282=\"RAAUT\",BU1282=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N1282,2)=\"ND\",0,($AV1282*(6+BV1282)/$BS1282)-SUM(AW1282:AX1282))*IF(OR(BU1282=\"RAAUT\",BU1282=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N1282,2)=\"ND\",0,($AV1282*(9+BV1282)/$BS1282)-SUM(AW1282:AY1282))*IF(OR(BU1282=\"RAAUT\",BU1282=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N1282,2)=\"ND\",0,($AV1282*(12+BV1282)/$BS1282)-SUM(AW1282:AZ1282))*IF(OR(BU1282=\"RAAUT\",BU1282=\"RASPR\",BU1282=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N1282,2)=\"ND\",0,$AV1282*(15+BV1282-BW1282)/$BS1282-SUM(AW1282:BA1282))*IF(OR(BU1282=\"RASPR\",BU1282=\"RASUM\",E1282=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1282,2)=\"ND\",0,($AV1282*(18+BV1282-BW1282)/$BS1282)-SUM(AW1282:BB1282))*IF(OR(BU1282=\"RASPR\",BU1282=\"RASUM\",E1282=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1282,2)=\"ND\",0,($AV1282*(21+BV1282-BW1282)/$BS1282)-SUM(AW1282:BC1282))*IF(OR(BU1282=\"RASPR\",BU1282=\"RASUM\",E1282=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1282,2)=\"ND\",0,($AV1282*(24+BV1282-BW1282)/$BS1282)-SUM(AW1282:BD1282))*IF(OR(BU1282=\"RASPR\",BU1282=\"RASUM\",E1282=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1282,2)=\"ND\",0,($AV1282*(27+BV1282-BX1282)/$BS1282)-SUM(AW1282:BE1282))*IF(OR(BU1282=\"RAaut\",BU1282=\"RASUM\",E1282=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N1282,2)=\"ND\",0,($AV1282*(30+BV1282-BX1282)/$BS1282)-SUM(AW1282:BF1282))*IF(OR(BU1282=\"RAaut\",BU1282=\"RASUM\",E1282=3025403),0,1),2)","v":0},{"$f":"ROUND(AV1282-SUM(AW1282:BG1282),2)","v":0},{"$f":"VLOOKUP(N1282,Rates!A:L,3,0)","v":"IDACI (Level 4) - Pri NO LONGER IN USE"},null,{"$f":"E1282&IF(O1282=\"EARLYYEARS\",VLOOKUP(N1282,Rates!$A:$X,24,0),N1282)","v":"3022014Pri IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1282=\"VA\",M1282=\"FREE\",M1282=\"ACAD\"),N1282=\"DFC\"),S1282,S1282*VLOOKUP(AU1282&VLOOKUP(N1282,Rates!A:G,7,0)&VLOOKUP(N1282,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N1282=\"DFC\",W1282=0),0,IF(AND(AU1282=\"A\",W1282=0),S1282,IF(AND(AU1282=\"C\",W1282=1),0,IF(AND(AU1282=\"C\",W1282=0,LEFT(N1282,2)<>\"ND\",D1282=\"Original\"),S1282*0.8,0)))),2)","v":265377},{"$f":"ROUND(S1282-SUM(X1282:AA1282)-SUM(AW1282:BH1282)-BM1282-BL1282-BJ1282-SUM(CB1282:CM1282),0)","v":0},{"$f":"T1282&N1282&H1282&G1282","v":"10162Pri IDACI 4MAPrimary"},{"$f":"S1282-BL1282","v":265377},{"$f":"D1282&BK1282","v":"Original3022014Pri IDACI 4"},{"$f":"VLOOKUP(N1282,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU1282=\"RASUM\",BU1282=\"RAAUT\"),12,IF(BU1282=\"RASPR\",9,IF(E1282=3025403,15,36)))","v":36},{"$f":"IF(K1282=1,S1282-SUM(X1282:AB1282)-SUM(AW1282:BH1282)-BJ1282-BM1282,0)","v":0},{"$f":"H1282&AC1282","v":"MA0"},{"$f":"IF(OR(AU1282=\"Academy\",E1282=3025403),3,4)","v":4},{"$f":"IF(BU1282=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU1282=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N1282,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1282=\"RA\",0,IF(AU1282=\"C\",VLOOKUP(AU1282&VLOOKUP(N1282,Rates!A:G,7,0)&VLOOKUP(N1282,Rates!A:J,10,0)&VLOOKUP(D1282,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1282&VLOOKUP(N1282,Rates!A:G,7,0)&VLOOKUP(N1282,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1282*IF(W1282=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ1282=1,CA1282-CB1282,IF(LEFT(N1282,2)=\"ND\",0,CA1282*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CC1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/10))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CD1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CE1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CF1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CG1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CH1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CI1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CJ1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CK1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*3/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1282=1,CA1282-SUM(CB1282:CL1282),IF(LEFT(N1282,2)=\"ND\",0,IF(D1282=\"Original\",CA1282*2/36,CA1282/VLOOKUP(D1282,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152294,"2016-02-01","CK","Original",3022028,{"$f":"VLOOKUP($E1295,Schools!$B:$L,2,0)","v":"Garden Suburb Infant School"},{"$f":"VLOOKUP($E1295,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1295,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1295,Schools!$B:$L,11,0)","v":400067},{"$f":"VLOOKUP($E1295,Schools!$B:$Z,12,0)","v":10068},{"$f":"IF(H1295=\"MA\",0,VLOOKUP(N1295,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1295,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 4",{"$f":"VLOOKUP(N1295,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1295,Rates!A$1:L$65576,9,0)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(E1295,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1295,AdjustedFactors1819!A:BH,VLOOKUP(N1295,Rates!A:AN,40,0),0))","v":9},18900,{"$f":"VLOOKUP(N1295,Rates!A$1:W$65573,VLOOKUP(E1295,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1295,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1295,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1295=\"VA\",N1295=\"DFC\"),0,VLOOKUP(N1295,Rates!A:AM,VLOOKUP(H1295&LEFT(G1295,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022028Pri IDACI 4A","Original3022028Pri IDACI 4","3022028Pri IDACI 4","OriginalPri IDACI 4","Original3022028","MAPriPri IDACI 4","I013022028","3022028MAIN","10162Primary","Original3022028MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1295,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1295,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1295,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1295=\"DFC\",0,VLOOKUP(E1295,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1295=\"MA\",0,VLOOKUP(AU1295&VLOOKUP(N1295,Rates!A:G,7,0)&VLOOKUP(N1295,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1295*IF(W1295=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1295,Rates!A:L,3,0)","v":"IDACI (Level 4) - Pri NO LONGER IN USE"},null,{"$f":"E1295&IF(O1295=\"EARLYYEARS\",VLOOKUP(N1295,Rates!$A:$X,24,0),N1295)","v":"3022028Pri IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1295=\"VA\",M1295=\"FREE\",M1295=\"ACAD\"),N1295=\"DFC\"),S1295,S1295*VLOOKUP(AU1295&VLOOKUP(N1295,Rates!A:G,7,0)&VLOOKUP(N1295,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},18900,0,"10162Pri IDACI 4MAPrimary",18900,"Original3022028Pri IDACI 4",{"$f":"VLOOKUP(N1295,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1295,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1295=\"RA\",0,IF(AU1295=\"C\",VLOOKUP(AU1295&VLOOKUP(N1295,Rates!A:G,7,0)&VLOOKUP(N1295,Rates!A:J,10,0)&VLOOKUP(D1295,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1295&VLOOKUP(N1295,Rates!A:G,7,0)&VLOOKUP(N1295,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1295*IF(W1295=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CD1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*3/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CE1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*3/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CF1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*3/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CG1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*3/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CH1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*3/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CI1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*3/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CJ1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*3/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CK1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*3/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1295=1,CA1295-SUM(CB1295:CL1295),IF(LEFT(N1295,2)=\"ND\",0,IF(D1295=\"Original\",CA1295*2/36,CA1295/VLOOKUP(D1295,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152314,"2016-02-01","CK","Original",3022067,{"$f":"VLOOKUP($E1315,Schools!$B:$L,2,0)","v":"Chalgrove Primary School"},{"$f":"VLOOKUP($E1315,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1315,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1315,Schools!$B:$L,11,0)","v":400065},{"$f":"VLOOKUP($E1315,Schools!$B:$Z,12,0)","v":10118},{"$f":"IF(H1315=\"MA\",0,VLOOKUP(N1315,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1315,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 4",{"$f":"VLOOKUP(N1315,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1315,Rates!A$1:L$65576,9,0)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(E1315,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1315,AdjustedFactors1819!A:BH,VLOOKUP(N1315,Rates!A:AN,40,0),0))","v":6.05},12705,{"$f":"VLOOKUP(N1315,Rates!A$1:W$65573,VLOOKUP(E1315,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1315,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1315,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1315=\"VA\",N1315=\"DFC\"),0,VLOOKUP(N1315,Rates!A:AM,VLOOKUP(H1315&LEFT(G1315,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022067Pri IDACI 4A","Original3022067Pri IDACI 4","3022067Pri IDACI 4","OriginalPri IDACI 4","Original3022067","MAPriPri IDACI 4","I013022067","3022067MAIN","10162Primary","Original3022067MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1315,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1315,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1315,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1315=\"DFC\",0,VLOOKUP(E1315,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1315=\"MA\",0,VLOOKUP(AU1315&VLOOKUP(N1315,Rates!A:G,7,0)&VLOOKUP(N1315,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1315*IF(W1315=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1315,Rates!A:L,3,0)","v":"IDACI (Level 4) - Pri NO LONGER IN USE"},null,{"$f":"E1315&IF(O1315=\"EARLYYEARS\",VLOOKUP(N1315,Rates!$A:$X,24,0),N1315)","v":"3022067Pri IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1315=\"VA\",M1315=\"FREE\",M1315=\"ACAD\"),N1315=\"DFC\"),S1315,S1315*VLOOKUP(AU1315&VLOOKUP(N1315,Rates!A:G,7,0)&VLOOKUP(N1315,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},12705,0,"10162Pri IDACI 4MAPrimary",12705,"Original3022067Pri IDACI 4",{"$f":"VLOOKUP(N1315,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1315,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1315=\"RA\",0,IF(AU1315=\"C\",VLOOKUP(AU1315&VLOOKUP(N1315,Rates!A:G,7,0)&VLOOKUP(N1315,Rates!A:J,10,0)&VLOOKUP(D1315,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1315&VLOOKUP(N1315,Rates!A:G,7,0)&VLOOKUP(N1315,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1315*IF(W1315=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CD1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*3/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CE1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*3/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CF1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*3/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CG1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*3/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CH1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*3/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CI1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*3/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CJ1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*3/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CK1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*3/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1315=1,CA1315-SUM(CB1315:CL1315),IF(LEFT(N1315,2)=\"ND\",0,IF(D1315=\"Original\",CA1315*2/36,CA1315/VLOOKUP(D1315,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152323,"2016-02-01","CK","Original",3023300,{"$f":"VLOOKUP($E1324,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School NW2"},{"$f":"VLOOKUP($E1324,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1324,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1324,Schools!$B:$L,11,0)","v":400069},{"$f":"VLOOKUP($E1324,Schools!$B:$Z,12,0)","v":10040},{"$f":"IF(H1324=\"MA\",0,VLOOKUP(N1324,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1324,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 4",{"$f":"VLOOKUP(N1324,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1324,Rates!A$1:L$65576,9,0)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(E1324,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1324,AdjustedFactors1819!A:BH,VLOOKUP(N1324,Rates!A:AN,40,0),0))","v":17.36},36456,{"$f":"VLOOKUP(N1324,Rates!A$1:W$65573,VLOOKUP(E1324,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1324,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1324,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1324=\"VA\",N1324=\"DFC\"),0,VLOOKUP(N1324,Rates!A:AM,VLOOKUP(H1324&LEFT(G1324,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023300Pri IDACI 4A","Original3023300Pri IDACI 4","3023300Pri IDACI 4","OriginalPri IDACI 4","Original3023300","MAPriPri IDACI 4","I013023300","3023300MAIN","10162Primary","Original3023300MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1324,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1324,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1324,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1324=\"DFC\",0,VLOOKUP(E1324,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1324=\"MA\",0,VLOOKUP(AU1324&VLOOKUP(N1324,Rates!A:G,7,0)&VLOOKUP(N1324,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1324*IF(W1324=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1324,Rates!A:L,3,0)","v":"IDACI (Level 4) - Pri NO LONGER IN USE"},null,{"$f":"E1324&IF(O1324=\"EARLYYEARS\",VLOOKUP(N1324,Rates!$A:$X,24,0),N1324)","v":"3023300Pri IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1324=\"VA\",M1324=\"FREE\",M1324=\"ACAD\"),N1324=\"DFC\"),S1324,S1324*VLOOKUP(AU1324&VLOOKUP(N1324,Rates!A:G,7,0)&VLOOKUP(N1324,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},36456,0,"10162Pri IDACI 4MAPrimary",36456,"Original3023300Pri IDACI 4",{"$f":"VLOOKUP(N1324,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1324,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1324=\"RA\",0,IF(AU1324=\"C\",VLOOKUP(AU1324&VLOOKUP(N1324,Rates!A:G,7,0)&VLOOKUP(N1324,Rates!A:J,10,0)&VLOOKUP(D1324,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1324&VLOOKUP(N1324,Rates!A:G,7,0)&VLOOKUP(N1324,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1324*IF(W1324=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CD1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*3/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CE1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*3/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CF1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*3/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CG1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*3/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CH1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*3/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CI1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*3/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CJ1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*3/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CK1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*3/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1324=1,CA1324-SUM(CB1324:CL1324),IF(LEFT(N1324,2)=\"ND\",0,IF(D1324=\"Original\",CA1324*2/36,CA1324/VLOOKUP(D1324,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152333,"2016-02-01","CK","Original",3023315,{"$f":"VLOOKUP($E1334,Schools!$B:$L,2,0)","v":"St Andrew's C E"},{"$f":"VLOOKUP($E1334,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1334,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1334,Schools!$B:$L,11,0)","v":400062},{"$f":"VLOOKUP($E1334,Schools!$B:$Z,12,0)","v":10099},{"$f":"IF(H1334=\"MA\",0,VLOOKUP(N1334,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1334,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 4",{"$f":"VLOOKUP(N1334,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1334,Rates!A$1:L$65576,9,0)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(E1334,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1334,AdjustedFactors1819!A:BH,VLOOKUP(N1334,Rates!A:AN,40,0),0))","v":2},4200,{"$f":"VLOOKUP(N1334,Rates!A$1:W$65573,VLOOKUP(E1334,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1334,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1334,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1334=\"VA\",N1334=\"DFC\"),0,VLOOKUP(N1334,Rates!A:AM,VLOOKUP(H1334&LEFT(G1334,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023315Pri IDACI 4D","Original3023315Pri IDACI 4","3023315Pri IDACI 4","OriginalPri IDACI 4","Original3023315","MAPriPri IDACI 4","I013023315","3023315MAIN","10162Primary","Original3023315MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1334,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1334,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1334,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1334=\"DFC\",0,VLOOKUP(E1334,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H1334=\"MA\",0,VLOOKUP(AU1334&VLOOKUP(N1334,Rates!A:G,7,0)&VLOOKUP(N1334,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1334*IF(W1334=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1334,Rates!A:L,3,0)","v":"IDACI (Level 4) - Pri NO LONGER IN USE"},null,{"$f":"E1334&IF(O1334=\"EARLYYEARS\",VLOOKUP(N1334,Rates!$A:$X,24,0),N1334)","v":"3023315Pri IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1334=\"VA\",M1334=\"FREE\",M1334=\"ACAD\"),N1334=\"DFC\"),S1334,S1334*VLOOKUP(AU1334&VLOOKUP(N1334,Rates!A:G,7,0)&VLOOKUP(N1334,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 4MAPrimary",4200,"Original3023315Pri IDACI 4",{"$f":"VLOOKUP(N1334,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1334,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1334=\"RA\",0,IF(AU1334=\"C\",VLOOKUP(AU1334&VLOOKUP(N1334,Rates!A:G,7,0)&VLOOKUP(N1334,Rates!A:J,10,0)&VLOOKUP(D1334,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1334&VLOOKUP(N1334,Rates!A:G,7,0)&VLOOKUP(N1334,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1334*IF(W1334=1,0,1))","v":4200},466.67,350,350,{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CD1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*3/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":350},{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CE1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*3/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":350},{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CF1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*3/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":350},{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CG1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*3/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":350},{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CH1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*3/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":350},{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CI1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*3/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":350},{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CJ1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*3/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":350},{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CK1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*3/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":350},{"$f":"ROUND(IF(BZ1334=1,CA1334-SUM(CB1334:CL1334),IF(LEFT(N1334,2)=\"ND\",0,IF(D1334=\"Original\",CA1334*2/36,CA1334/VLOOKUP(D1334,PayLookup!$M$10:$N$22,2,0)))),2)","v":233.33}]
[20152344,"2016-02-01","CK","Original",3023511,{"$f":"VLOOKUP($E1345,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E1345,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1345,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1345,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E1345,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H1345=\"MA\",0,VLOOKUP(N1345,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1345,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 4",{"$f":"VLOOKUP(N1345,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1345,Rates!A$1:L$65576,9,0)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(E1345,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1345,AdjustedFactors1819!A:BH,VLOOKUP(N1345,Rates!A:AN,40,0),0))","v":132.33000000000001},277893,{"$f":"VLOOKUP(N1345,Rates!A$1:W$65573,VLOOKUP(E1345,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1345,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1345,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1345=\"VA\",N1345=\"DFC\"),0,VLOOKUP(N1345,Rates!A:AM,VLOOKUP(H1345&LEFT(G1345,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023511Pri IDACI 4A","Original3023511Pri IDACI 4","3023511Pri IDACI 4","OriginalPri IDACI 4","Original3023511","MAPriPri IDACI 4","I013023511","3023511MAIN","10162Primary","Original3023511MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1345,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1345,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1345,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1345=\"DFC\",0,VLOOKUP(E1345,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1345=\"MA\",0,VLOOKUP(AU1345&VLOOKUP(N1345,Rates!A:G,7,0)&VLOOKUP(N1345,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1345*IF(W1345=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1345,Rates!A:L,3,0)","v":"IDACI (Level 4) - Pri NO LONGER IN USE"},null,{"$f":"E1345&IF(O1345=\"EARLYYEARS\",VLOOKUP(N1345,Rates!$A:$X,24,0),N1345)","v":"3023511Pri IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1345=\"VA\",M1345=\"FREE\",M1345=\"ACAD\"),N1345=\"DFC\"),S1345,S1345*VLOOKUP(AU1345&VLOOKUP(N1345,Rates!A:G,7,0)&VLOOKUP(N1345,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},277893,0,"10162Pri IDACI 4MAPrimary",277893,"Original3023511Pri IDACI 4",{"$f":"VLOOKUP(N1345,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1345,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1345=\"RA\",0,IF(AU1345=\"C\",VLOOKUP(AU1345&VLOOKUP(N1345,Rates!A:G,7,0)&VLOOKUP(N1345,Rates!A:J,10,0)&VLOOKUP(D1345,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1345&VLOOKUP(N1345,Rates!A:G,7,0)&VLOOKUP(N1345,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1345*IF(W1345=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CD1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*3/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CE1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*3/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CF1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*3/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CG1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*3/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CH1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*3/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CI1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*3/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CJ1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*3/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CK1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*3/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1345=1,CA1345-SUM(CB1345:CL1345),IF(LEFT(N1345,2)=\"ND\",0,IF(D1345=\"Original\",CA1345*2/36,CA1345/VLOOKUP(D1345,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152353,"2016-02-01","CK","Original",3023521,{"$f":"VLOOKUP($E1354,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E1354,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E1354,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1354,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E1354,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H1354=\"MA\",0,VLOOKUP(N1354,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1354,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 4",{"$f":"VLOOKUP(N1354,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1354,Rates!A$1:L$65576,9,0)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(E1354,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1354,AdjustedFactors1819!A:BH,VLOOKUP(N1354,Rates!A:AN,40,0),0))","v":62.211243611584599},130643.61,{"$f":"VLOOKUP(N1354,Rates!A$1:W$65573,VLOOKUP(E1354,Schools!B$1:N$65540,13,0),0)","v":11510},{"$f":"VLOOKUP(E1354,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1354,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1354=\"VA\",N1354=\"DFC\"),0,VLOOKUP(N1354,Rates!A:AM,VLOOKUP(H1354&LEFT(G1354,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023521Pri IDACI 4B","Original3023521Pri IDACI 4","3023521Pri IDACI 4","OriginalPri IDACI 4","Original3023521","MAAllPri IDACI 4","I013023521","3023521MAIN","11510All through","Original3023521MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1354,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - All Through"},{"$f":"VLOOKUP($T1354,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1354,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1354=\"DFC\",0,VLOOKUP(E1354,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1354=\"MA\",0,VLOOKUP(AU1354&VLOOKUP(N1354,Rates!A:G,7,0)&VLOOKUP(N1354,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1354*IF(W1354=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1354,Rates!A:L,3,0)","v":"IDACI (Level 4) - Pri NO LONGER IN USE"},null,{"$f":"E1354&IF(O1354=\"EARLYYEARS\",VLOOKUP(N1354,Rates!$A:$X,24,0),N1354)","v":"3023521Pri IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1354=\"VA\",M1354=\"FREE\",M1354=\"ACAD\"),N1354=\"DFC\"),S1354,S1354*VLOOKUP(AU1354&VLOOKUP(N1354,Rates!A:G,7,0)&VLOOKUP(N1354,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11510Pri IDACI 4MAAll through",130643.61,"Original3023521Pri IDACI 4",{"$f":"VLOOKUP(N1354,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1354,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1354=\"RA\",0,IF(AU1354=\"C\",VLOOKUP(AU1354&VLOOKUP(N1354,Rates!A:G,7,0)&VLOOKUP(N1354,Rates!A:J,10,0)&VLOOKUP(D1354,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1354&VLOOKUP(N1354,Rates!A:G,7,0)&VLOOKUP(N1354,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1354*IF(W1354=1,0,1))","v":130643.61},14515.96,10886.97,10886.97,{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CD1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*3/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":10886.97},{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CE1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*3/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":10886.97},{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CF1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*3/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":10886.97},{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CG1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*3/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":10886.97},{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CH1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*3/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":10886.97},{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CI1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*3/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":10886.97},{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CJ1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*3/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":10886.97},{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CK1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*3/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":10886.97},{"$f":"ROUND(IF(BZ1354=1,CA1354-SUM(CB1354:CL1354),IF(LEFT(N1354,2)=\"ND\",0,IF(D1354=\"Original\",CA1354*2/36,CA1354/VLOOKUP(D1354,PayLookup!$M$10:$N$22,2,0)))),2)","v":7257.98}]
[20152368,"2016-02-01","CK","Original",3022009,{"$f":"VLOOKUP($E1369,Schools!$B:$L,2,0)","v":"Brunswick Park Primary & Nursery School"},{"$f":"VLOOKUP($E1369,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1369,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1369,Schools!$B:$L,11,0)","v":400061},{"$f":"VLOOKUP($E1369,Schools!$B:$Z,12,0)","v":10048},{"$f":"IF(H1369=\"MA\",0,VLOOKUP(N1369,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1369,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 5",{"$f":"VLOOKUP(N1369,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1369,Rates!A$1:L$65576,9,0)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(E1369,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1369,AdjustedFactors1819!A:BH,VLOOKUP(N1369,Rates!A:AN,40,0),0))","v":59.28},248976,{"$f":"VLOOKUP(N1369,Rates!A$1:W$65573,VLOOKUP(E1369,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1369,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1369,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1369=\"VA\",N1369=\"DFC\"),0,VLOOKUP(N1369,Rates!A:AM,VLOOKUP(H1369&LEFT(G1369,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022009Pri IDACI 5A","Original3022009Pri IDACI 5","3022009Pri IDACI 5","OriginalPri IDACI 5","Original3022009","MAPriPri IDACI 5","I013022009","3022009MAIN","10162Primary","Original3022009MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1369,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1369,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1369,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1369=\"DFC\",0,VLOOKUP(E1369,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1369=\"MA\",0,VLOOKUP(AU1369&VLOOKUP(N1369,Rates!A:G,7,0)&VLOOKUP(N1369,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1369*IF(W1369=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1369,Rates!A:L,3,0)","v":"IDACI (Level 5) - Pri NO LONGER IN USE"},null,{"$f":"E1369&IF(O1369=\"EARLYYEARS\",VLOOKUP(N1369,Rates!$A:$X,24,0),N1369)","v":"3022009Pri IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1369=\"VA\",M1369=\"FREE\",M1369=\"ACAD\"),N1369=\"DFC\"),S1369,S1369*VLOOKUP(AU1369&VLOOKUP(N1369,Rates!A:G,7,0)&VLOOKUP(N1369,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},248976,0,"10162Pri IDACI 5MAPrimary",248976,"Original3022009Pri IDACI 5",{"$f":"VLOOKUP(N1369,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1369,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1369=\"RA\",0,IF(AU1369=\"C\",VLOOKUP(AU1369&VLOOKUP(N1369,Rates!A:G,7,0)&VLOOKUP(N1369,Rates!A:J,10,0)&VLOOKUP(D1369,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1369&VLOOKUP(N1369,Rates!A:G,7,0)&VLOOKUP(N1369,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1369*IF(W1369=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CD1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*3/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CE1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*3/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CF1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*3/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CG1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*3/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CH1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*3/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CI1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*3/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CJ1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*3/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CK1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*3/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1369=1,CA1369-SUM(CB1369:CL1369),IF(LEFT(N1369,2)=\"ND\",0,IF(D1369=\"Original\",CA1369*2/36,CA1369/VLOOKUP(D1369,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152374,"2016-02-01","CK","Original",3022017,{"$f":"VLOOKUP($E1375,Schools!$B:$L,2,0)","v":"Cromer Road Primary School"},{"$f":"VLOOKUP($E1375,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1375,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1375,Schools!$B:$L,11,0)","v":400080},{"$f":"VLOOKUP($E1375,Schools!$B:$Z,12,0)","v":10057},{"$f":"IF(H1375=\"MA\",0,VLOOKUP(N1375,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1375,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 5",{"$f":"VLOOKUP(N1375,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1375,Rates!A$1:L$65576,9,0)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(E1375,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1375,AdjustedFactors1819!A:BH,VLOOKUP(N1375,Rates!A:AN,40,0),0))","v":9.09},38178,{"$f":"VLOOKUP(N1375,Rates!A$1:W$65573,VLOOKUP(E1375,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1375,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1375,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1375=\"VA\",N1375=\"DFC\"),0,VLOOKUP(N1375,Rates!A:AM,VLOOKUP(H1375&LEFT(G1375,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022017Pri IDACI 5A","Original3022017Pri IDACI 5","3022017Pri IDACI 5","OriginalPri IDACI 5","Original3022017","MAPriPri IDACI 5","I013022017","3022017MAIN","10162Primary","Original3022017MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1375,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1375,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1375,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1375=\"DFC\",0,VLOOKUP(E1375,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1375=\"MA\",0,VLOOKUP(AU1375&VLOOKUP(N1375,Rates!A:G,7,0)&VLOOKUP(N1375,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1375*IF(W1375=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1375,Rates!A:L,3,0)","v":"IDACI (Level 5) - Pri NO LONGER IN USE"},null,{"$f":"E1375&IF(O1375=\"EARLYYEARS\",VLOOKUP(N1375,Rates!$A:$X,24,0),N1375)","v":"3022017Pri IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1375=\"VA\",M1375=\"FREE\",M1375=\"ACAD\"),N1375=\"DFC\"),S1375,S1375*VLOOKUP(AU1375&VLOOKUP(N1375,Rates!A:G,7,0)&VLOOKUP(N1375,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},38178,0,"10162Pri IDACI 5MAPrimary",38178,"Original3022017Pri IDACI 5",{"$f":"VLOOKUP(N1375,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1375,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1375=\"RA\",0,IF(AU1375=\"C\",VLOOKUP(AU1375&VLOOKUP(N1375,Rates!A:G,7,0)&VLOOKUP(N1375,Rates!A:J,10,0)&VLOOKUP(D1375,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1375&VLOOKUP(N1375,Rates!A:G,7,0)&VLOOKUP(N1375,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1375*IF(W1375=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CD1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*3/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CE1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*3/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CF1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*3/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CG1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*3/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CH1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*3/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CI1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*3/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CJ1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*3/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CK1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*3/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1375=1,CA1375-SUM(CB1375:CL1375),IF(LEFT(N1375,2)=\"ND\",0,IF(D1375=\"Original\",CA1375*2/36,CA1375/VLOOKUP(D1375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152387,"2016-02-01","CK","Original",3022031,{"$f":"VLOOKUP($E1388,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E1388,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1388,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1388,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E1388,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H1388=\"MA\",0,VLOOKUP(N1388,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1388,Schools!$B:$R,17,0)","v":"FOU"},"Pri IDACI 5",{"$f":"VLOOKUP(N1388,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1388,Rates!A$1:L$65576,9,0)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(E1388,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1388,AdjustedFactors1819!A:BH,VLOOKUP(N1388,Rates!A:AN,40,0),0))","v":5},21000,{"$f":"VLOOKUP(N1388,Rates!A$1:W$65573,VLOOKUP(E1388,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1388,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1388,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1388=\"VA\",N1388=\"DFC\"),0,VLOOKUP(N1388,Rates!A:AM,VLOOKUP(H1388&LEFT(G1388,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022031Pri IDACI 5A","Original3022031Pri IDACI 5","3022031Pri IDACI 5","OriginalPri IDACI 5","Original3022031","MAPriPri IDACI 5","I013022031","3022031MAIN","10162Primary","Original3022031MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1388,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1388,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1388,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1388=\"DFC\",0,VLOOKUP(E1388,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1388=\"MA\",0,VLOOKUP(AU1388&VLOOKUP(N1388,Rates!A:G,7,0)&VLOOKUP(N1388,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1388*IF(W1388=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1388,Rates!A:L,3,0)","v":"IDACI (Level 5) - Pri NO LONGER IN USE"},null,{"$f":"E1388&IF(O1388=\"EARLYYEARS\",VLOOKUP(N1388,Rates!$A:$X,24,0),N1388)","v":"3022031Pri IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1388=\"VA\",M1388=\"FREE\",M1388=\"ACAD\"),N1388=\"DFC\"),S1388,S1388*VLOOKUP(AU1388&VLOOKUP(N1388,Rates!A:G,7,0)&VLOOKUP(N1388,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},21000,0,"10162Pri IDACI 5MAPrimary",21000,"Original3022031Pri IDACI 5",{"$f":"VLOOKUP(N1388,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1388,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1388=\"RA\",0,IF(AU1388=\"C\",VLOOKUP(AU1388&VLOOKUP(N1388,Rates!A:G,7,0)&VLOOKUP(N1388,Rates!A:J,10,0)&VLOOKUP(D1388,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1388&VLOOKUP(N1388,Rates!A:G,7,0)&VLOOKUP(N1388,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1388*IF(W1388=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CD1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*3/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CE1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*3/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CF1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*3/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CG1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*3/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CH1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*3/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CI1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*3/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CJ1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*3/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CK1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*3/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1388=1,CA1388-SUM(CB1388:CL1388),IF(LEFT(N1388,2)=\"ND\",0,IF(D1388=\"Original\",CA1388*2/36,CA1388/VLOOKUP(D1388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152408,"2016-02-01","CK","Original",3022073,{"$f":"VLOOKUP($E1409,Schools!$B:$L,2,0)","v":"Danegrove JMI School"},{"$f":"VLOOKUP($E1409,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1409,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1409,Schools!$B:$L,11,0)","v":400105},{"$f":"VLOOKUP($E1409,Schools!$B:$Z,12,0)","v":10083},{"$f":"IF(H1409=\"MA\",0,VLOOKUP(N1409,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1409,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 5",{"$f":"VLOOKUP(N1409,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1409,Rates!A$1:L$65576,9,0)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(E1409,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1409,AdjustedFactors1819!A:BH,VLOOKUP(N1409,Rates!A:AN,40,0),0))","v":9.86},41412,{"$f":"VLOOKUP(N1409,Rates!A$1:W$65573,VLOOKUP(E1409,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1409,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1409,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1409=\"VA\",N1409=\"DFC\"),0,VLOOKUP(N1409,Rates!A:AM,VLOOKUP(H1409&LEFT(G1409,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022073Pri IDACI 5B","Original3022073Pri IDACI 5","3022073Pri IDACI 5","OriginalPri IDACI 5","Original3022073","MAPriPri IDACI 5","I013022073","3022073MAIN","10162Primary","Original3022073MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1409,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1409,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1409,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1409=\"DFC\",0,VLOOKUP(E1409,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1409=\"MA\",0,VLOOKUP(AU1409&VLOOKUP(N1409,Rates!A:G,7,0)&VLOOKUP(N1409,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1409*IF(W1409=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1409,Rates!A:L,3,0)","v":"IDACI (Level 5) - Pri NO LONGER IN USE"},null,{"$f":"E1409&IF(O1409=\"EARLYYEARS\",VLOOKUP(N1409,Rates!$A:$X,24,0),N1409)","v":"3022073Pri IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1409=\"VA\",M1409=\"FREE\",M1409=\"ACAD\"),N1409=\"DFC\"),S1409,S1409*VLOOKUP(AU1409&VLOOKUP(N1409,Rates!A:G,7,0)&VLOOKUP(N1409,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 5MAPrimary",41412,"Original3022073Pri IDACI 5",{"$f":"VLOOKUP(N1409,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1409,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1409=\"RA\",0,IF(AU1409=\"C\",VLOOKUP(AU1409&VLOOKUP(N1409,Rates!A:G,7,0)&VLOOKUP(N1409,Rates!A:J,10,0)&VLOOKUP(D1409,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1409&VLOOKUP(N1409,Rates!A:G,7,0)&VLOOKUP(N1409,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1409*IF(W1409=1,0,1))","v":41412},4601.33,3451,3451,{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CD1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*3/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":3451},{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CE1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*3/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":3451},{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CF1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*3/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":3451},{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CG1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*3/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":3451},{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CH1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*3/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":3451},{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CI1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*3/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":3451},{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CJ1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*3/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":3451},{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CK1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*3/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":3451},{"$f":"ROUND(IF(BZ1409=1,CA1409-SUM(CB1409:CL1409),IF(LEFT(N1409,2)=\"ND\",0,IF(D1409=\"Original\",CA1409*2/36,CA1409/VLOOKUP(D1409,PayLookup!$M$10:$N$22,2,0)))),2)","v":2300.67}]
[{"$f":"A1410+1","v":20152410},"2016-02-01","CK","Original",3022077,{"$f":"VLOOKUP($E1411,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E1411,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1411,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1411,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E1411,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H1411=\"MA\",0,VLOOKUP(N1411,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1411,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 5",{"$f":"VLOOKUP(N1411,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1411,Rates!A$1:L$65576,9,0)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(E1411,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1411,AdjustedFactors1819!A:BH,VLOOKUP(N1411,Rates!A:AN,40,0),0))","v":257.92},1083264,{"$f":"VLOOKUP(N1411,Rates!A$1:W$65573,VLOOKUP(E1411,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1411,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1411,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1411=\"VA\",N1411=\"DFC\"),0,VLOOKUP(N1411,Rates!A:AM,VLOOKUP(H1411&LEFT(G1411,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022077Pri IDACI 5A","Original3022077Pri IDACI 5","3022077Pri IDACI 5","OriginalPri IDACI 5","Original3022077","MAPriPri IDACI 5","I013022077","3022077MAIN","10162Primary","Original3022077MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1411,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1411,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1411,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1411=\"DFC\",0,VLOOKUP(E1411,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1411=\"MA\",0,VLOOKUP(AU1411&VLOOKUP(N1411,Rates!A:G,7,0)&VLOOKUP(N1411,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1411*IF(W1411=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1411,Rates!A:L,3,0)","v":"IDACI (Level 5) - Pri NO LONGER IN USE"},null,{"$f":"E1411&IF(O1411=\"EARLYYEARS\",VLOOKUP(N1411,Rates!$A:$X,24,0),N1411)","v":"3022077Pri IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1411=\"VA\",M1411=\"FREE\",M1411=\"ACAD\"),N1411=\"DFC\"),S1411,S1411*VLOOKUP(AU1411&VLOOKUP(N1411,Rates!A:G,7,0)&VLOOKUP(N1411,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1083264,0,"10162Pri IDACI 5MAPrimary",1083264,"Original3022077Pri IDACI 5",{"$f":"VLOOKUP(N1411,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1411,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1411=\"RA\",0,IF(AU1411=\"C\",VLOOKUP(AU1411&VLOOKUP(N1411,Rates!A:G,7,0)&VLOOKUP(N1411,Rates!A:J,10,0)&VLOOKUP(D1411,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1411&VLOOKUP(N1411,Rates!A:G,7,0)&VLOOKUP(N1411,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1411*IF(W1411=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N1411,2)=\"ND\",CA1411,(CA1411*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CD1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*3/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CE1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*3/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CF1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*3/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CG1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*3/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CH1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*3/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CI1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*3/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CJ1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*3/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CK1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*3/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1411=1,CA1411-SUM(CB1411:CL1411),IF(LEFT(N1411,2)=\"ND\",0,IF(D1411=\"Original\",CA1411*2/36,CA1411/VLOOKUP(D1411,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152429,"2016-02-01","CK","Original",3023504,{"$f":"VLOOKUP($E1430,Schools!$B:$L,2,0)","v":"St Catherines R C Primary"},{"$f":"VLOOKUP($E1430,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1430,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1430,Schools!$B:$L,11,0)","v":400064},{"$f":"VLOOKUP($E1430,Schools!$B:$Z,12,0)","v":10088},{"$f":"IF(H1430=\"MA\",0,VLOOKUP(N1430,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1430,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 5",{"$f":"VLOOKUP(N1430,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1430,Rates!A$1:L$65576,9,0)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(E1430,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1430,AdjustedFactors1819!A:BH,VLOOKUP(N1430,Rates!A:AN,40,0),0))","v":25.23},105966,{"$f":"VLOOKUP(N1430,Rates!A$1:W$65573,VLOOKUP(E1430,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1430,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1430,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1430=\"VA\",N1430=\"DFC\"),0,VLOOKUP(N1430,Rates!A:AM,VLOOKUP(H1430&LEFT(G1430,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023504Pri IDACI 5A","Original3023504Pri IDACI 5","3023504Pri IDACI 5","OriginalPri IDACI 5","Original3023504","MAPriPri IDACI 5","I013023504","3023504MAIN","10162Primary","Original3023504MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1430,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1430,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1430,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1430=\"DFC\",0,VLOOKUP(E1430,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1430=\"MA\",0,VLOOKUP(AU1430&VLOOKUP(N1430,Rates!A:G,7,0)&VLOOKUP(N1430,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1430*IF(W1430=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1430,Rates!A:L,3,0)","v":"IDACI (Level 5) - Pri NO LONGER IN USE"},null,{"$f":"E1430&IF(O1430=\"EARLYYEARS\",VLOOKUP(N1430,Rates!$A:$X,24,0),N1430)","v":"3023504Pri IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1430=\"VA\",M1430=\"FREE\",M1430=\"ACAD\"),N1430=\"DFC\"),S1430,S1430*VLOOKUP(AU1430&VLOOKUP(N1430,Rates!A:G,7,0)&VLOOKUP(N1430,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},105966,0,"10162Pri IDACI 5MAPrimary",105966,"Original3023504Pri IDACI 5",{"$f":"VLOOKUP(N1430,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1430,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1430=\"RA\",0,IF(AU1430=\"C\",VLOOKUP(AU1430&VLOOKUP(N1430,Rates!A:G,7,0)&VLOOKUP(N1430,Rates!A:J,10,0)&VLOOKUP(D1430,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1430&VLOOKUP(N1430,Rates!A:G,7,0)&VLOOKUP(N1430,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1430*IF(W1430=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CD1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*3/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CE1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*3/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CF1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*3/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CG1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*3/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CH1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*3/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CI1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*3/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CJ1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*3/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CK1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*3/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1430=1,CA1430-SUM(CB1430:CL1430),IF(LEFT(N1430,2)=\"ND\",0,IF(D1430=\"Original\",CA1430*2/36,CA1430/VLOOKUP(D1430,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152438,"2016-02-01","CK","Original",3023515,{"$f":"VLOOKUP($E1439,Schools!$B:$L,2,0)","v":"Independent Jewish Day School"},{"$f":"VLOOKUP($E1439,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1439,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1439,Schools!$B:$L,11,0)","v":143982},{"$f":"VLOOKUP($E1439,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1439=\"MA\",0,VLOOKUP(N1439,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1439,Schools!$B:$R,17,0)","v":"ACAD"},"Pri IDACI 5",{"$f":"VLOOKUP(N1439,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1439,Rates!A$1:L$65576,9,0)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(E1439,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1439,AdjustedFactors1819!A:BH,VLOOKUP(N1439,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1439,Rates!A$1:W$65573,VLOOKUP(E1439,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1439,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1439,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1439=\"VA\",N1439=\"DFC\"),0,VLOOKUP(N1439,Rates!A:AM,VLOOKUP(H1439&LEFT(G1439,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023515Pri IDACI 5Academy","Original3023515Pri IDACI 5","3023515Pri IDACI 5","OriginalPri IDACI 5","Original3023515","RAPriPri IDACI 5","I013023515","3023515MAIN","10162Primary","Original3023515MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1439,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1439,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1439,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1439=\"DFC\",0,VLOOKUP(E1439,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1439=\"MA\",0,VLOOKUP(AU1439&VLOOKUP(N1439,Rates!A:G,7,0)&VLOOKUP(N1439,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1439*IF(W1439=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1439,Rates!A:L,3,0)","v":"IDACI (Level 5) - Pri NO LONGER IN USE"},null,{"$f":"E1439&IF(O1439=\"EARLYYEARS\",VLOOKUP(N1439,Rates!$A:$X,24,0),N1439)","v":"3023515Pri IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1439=\"VA\",M1439=\"FREE\",M1439=\"ACAD\"),N1439=\"DFC\"),S1439,S1439*VLOOKUP(AU1439&VLOOKUP(N1439,Rates!A:G,7,0)&VLOOKUP(N1439,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 5RAPrimary",0,"Original3023515Pri IDACI 5",{"$f":"VLOOKUP(N1439,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1439,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1439=\"RA\",0,IF(AU1439=\"C\",VLOOKUP(AU1439&VLOOKUP(N1439,Rates!A:G,7,0)&VLOOKUP(N1439,Rates!A:J,10,0)&VLOOKUP(D1439,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1439&VLOOKUP(N1439,Rates!A:G,7,0)&VLOOKUP(N1439,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1439*IF(W1439=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CD1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*3/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CE1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*3/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CF1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*3/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CG1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*3/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CH1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*3/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CI1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*3/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CJ1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*3/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CK1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*3/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1439=1,CA1439-SUM(CB1439:CL1439),IF(LEFT(N1439,2)=\"ND\",0,IF(D1439=\"Original\",CA1439*2/36,CA1439/VLOOKUP(D1439,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152445,"2016-02-01","CK","Original",3025200,{"$f":"VLOOKUP($E1446,Schools!$B:$L,2,0)","v":"Dollis Junior School"},{"$f":"VLOOKUP($E1446,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1446,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1446,Schools!$B:$L,11,0)","v":400052},{"$f":"VLOOKUP($E1446,Schools!$B:$Z,12,0)","v":10060},{"$f":"IF(H1446=\"MA\",0,VLOOKUP(N1446,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1446,Schools!$B:$R,17,0)","v":"FOU"},"Pri IDACI 5",{"$f":"VLOOKUP(N1446,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1446,Rates!A$1:L$65576,9,0)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(E1446,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1446,AdjustedFactors1819!A:BH,VLOOKUP(N1446,Rates!A:AN,40,0),0))","v":11.07},46494,{"$f":"VLOOKUP(N1446,Rates!A$1:W$65573,VLOOKUP(E1446,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1446,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1446,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1446=\"VA\",N1446=\"DFC\"),0,VLOOKUP(N1446,Rates!A:AM,VLOOKUP(H1446&LEFT(G1446,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025200Pri IDACI 5B","Original3025200Pri IDACI 5","3025200Pri IDACI 5","OriginalPri IDACI 5","Original3025200","MAPriPri IDACI 5","I013025200","3025200MAIN","10162Primary","Original3025200MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1446,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1446,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1446,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1446=\"DFC\",0,VLOOKUP(E1446,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1446=\"MA\",0,VLOOKUP(AU1446&VLOOKUP(N1446,Rates!A:G,7,0)&VLOOKUP(N1446,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1446*IF(W1446=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1446,Rates!A:L,3,0)","v":"IDACI (Level 5) - Pri NO LONGER IN USE"},null,{"$f":"E1446&IF(O1446=\"EARLYYEARS\",VLOOKUP(N1446,Rates!$A:$X,24,0),N1446)","v":"3025200Pri IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1446=\"VA\",M1446=\"FREE\",M1446=\"ACAD\"),N1446=\"DFC\"),S1446,S1446*VLOOKUP(AU1446&VLOOKUP(N1446,Rates!A:G,7,0)&VLOOKUP(N1446,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 5MAPrimary",46494,"Original3025200Pri IDACI 5",{"$f":"VLOOKUP(N1446,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1446,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1446=\"RA\",0,IF(AU1446=\"C\",VLOOKUP(AU1446&VLOOKUP(N1446,Rates!A:G,7,0)&VLOOKUP(N1446,Rates!A:J,10,0)&VLOOKUP(D1446,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1446&VLOOKUP(N1446,Rates!A:G,7,0)&VLOOKUP(N1446,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1446*IF(W1446=1,0,1))","v":46494},5166,3874.5,3874.5,{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CD1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*3/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":3874.5},{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CE1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*3/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":3874.5},{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CF1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*3/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":3874.5},{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CG1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*3/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":3874.5},{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CH1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*3/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":3874.5},{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CI1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*3/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":3874.5},{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CJ1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*3/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":3874.5},{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CK1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*3/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":3874.5},{"$f":"ROUND(IF(BZ1446=1,CA1446-SUM(CB1446:CL1446),IF(LEFT(N1446,2)=\"ND\",0,IF(D1446=\"Original\",CA1446*2/36,CA1446/VLOOKUP(D1446,PayLookup!$M$10:$N$22,2,0)))),2)","v":2583}]
[20152459,"2016-02-01","CK","Original",3022011,{"$f":"VLOOKUP($E1460,Schools!$B:$L,2,0)","v":"Church Hill Primary School"},{"$f":"VLOOKUP($E1460,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1460,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1460,Schools!$B:$L,11,0)","v":400020},{"$f":"VLOOKUP($E1460,Schools!$B:$Z,12,0)","v":10051},{"$f":"IF(H1460=\"MA\",0,VLOOKUP(N1460,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1460,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 6",{"$f":"VLOOKUP(N1460,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1460,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1460,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1460,AdjustedFactors1819!A:BH,VLOOKUP(N1460,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1460,Rates!A$1:W$65573,VLOOKUP(E1460,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1460,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1460,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1460=\"VA\",N1460=\"DFC\"),0,VLOOKUP(N1460,Rates!A:AM,VLOOKUP(H1460&LEFT(G1460,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022011Pri IDACI 6A","Original3022011Pri IDACI 6","3022011Pri IDACI 6","OriginalPri IDACI 6","Original3022011","MAPriPri IDACI 6","I013022011","3022011MAIN","10162Primary","Original3022011MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1460,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1460,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1460,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1460=\"DFC\",0,VLOOKUP(E1460,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1460=\"MA\",0,VLOOKUP(AU1460&VLOOKUP(N1460,Rates!A:G,7,0)&VLOOKUP(N1460,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1460*IF(W1460=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1460,Rates!A:L,3,0)","v":"IDACI (Level 6) - Pri NO LONGER IN USE"},null,{"$f":"E1460&IF(O1460=\"EARLYYEARS\",VLOOKUP(N1460,Rates!$A:$X,24,0),N1460)","v":"3022011Pri IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1460=\"VA\",M1460=\"FREE\",M1460=\"ACAD\"),N1460=\"DFC\"),S1460,S1460*VLOOKUP(AU1460&VLOOKUP(N1460,Rates!A:G,7,0)&VLOOKUP(N1460,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 6MAPrimary",0,"Original3022011Pri IDACI 6",{"$f":"VLOOKUP(N1460,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1460,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1460=\"RA\",0,IF(AU1460=\"C\",VLOOKUP(AU1460&VLOOKUP(N1460,Rates!A:G,7,0)&VLOOKUP(N1460,Rates!A:J,10,0)&VLOOKUP(D1460,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1460&VLOOKUP(N1460,Rates!A:G,7,0)&VLOOKUP(N1460,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1460*IF(W1460=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CD1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*3/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CE1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*3/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CF1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*3/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CG1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*3/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CH1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*3/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CI1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*3/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CJ1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*3/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CK1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*3/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1460=1,CA1460-SUM(CB1460:CL1460),IF(LEFT(N1460,2)=\"ND\",0,IF(D1460=\"Original\",CA1460*2/36,CA1460/VLOOKUP(D1460,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152468,"2016-02-01","CK","Original",3022024,{"$f":"VLOOKUP($E1469,Schools!$B:$L,2,0)","v":"Fairway Primary School"},{"$f":"VLOOKUP($E1469,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1469,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1469,Schools!$B:$L,11,0)","v":400047},{"$f":"VLOOKUP($E1469,Schools!$B:$Z,12,0)","v":10064},{"$f":"IF(H1469=\"MA\",0,VLOOKUP(N1469,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1469,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 6",{"$f":"VLOOKUP(N1469,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1469,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1469,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1469,AdjustedFactors1819!A:BH,VLOOKUP(N1469,Rates!A:AN,40,0),0))","v":1},0,{"$f":"VLOOKUP(N1469,Rates!A$1:W$65573,VLOOKUP(E1469,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1469,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1469,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1469=\"VA\",N1469=\"DFC\"),0,VLOOKUP(N1469,Rates!A:AM,VLOOKUP(H1469&LEFT(G1469,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022024Pri IDACI 6A","Original3022024Pri IDACI 6","3022024Pri IDACI 6","OriginalPri IDACI 6","Original3022024","MAPriPri IDACI 6","I013022024","3022024MAIN","10162Primary","Original3022024MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1469,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1469,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1469,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1469=\"DFC\",0,VLOOKUP(E1469,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1469=\"MA\",0,VLOOKUP(AU1469&VLOOKUP(N1469,Rates!A:G,7,0)&VLOOKUP(N1469,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1469*IF(W1469=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1469,Rates!A:L,3,0)","v":"IDACI (Level 6) - Pri NO LONGER IN USE"},null,{"$f":"E1469&IF(O1469=\"EARLYYEARS\",VLOOKUP(N1469,Rates!$A:$X,24,0),N1469)","v":"3022024Pri IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1469=\"VA\",M1469=\"FREE\",M1469=\"ACAD\"),N1469=\"DFC\"),S1469,S1469*VLOOKUP(AU1469&VLOOKUP(N1469,Rates!A:G,7,0)&VLOOKUP(N1469,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 6MAPrimary",0,"Original3022024Pri IDACI 6",{"$f":"VLOOKUP(N1469,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1469,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1469=\"RA\",0,IF(AU1469=\"C\",VLOOKUP(AU1469&VLOOKUP(N1469,Rates!A:G,7,0)&VLOOKUP(N1469,Rates!A:J,10,0)&VLOOKUP(D1469,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1469&VLOOKUP(N1469,Rates!A:G,7,0)&VLOOKUP(N1469,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1469*IF(W1469=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CD1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*3/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CE1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*3/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CF1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*3/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CG1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*3/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CH1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*3/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CI1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*3/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CJ1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*3/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CK1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*3/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1469=1,CA1469-SUM(CB1469:CL1469),IF(LEFT(N1469,2)=\"ND\",0,IF(D1469=\"Original\",CA1469*2/36,CA1469/VLOOKUP(D1469,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152481,"2016-02-01","CK","Original",3022043,{"$f":"VLOOKUP($E1482,Schools!$B:$L,2,0)","v":"Moss Hall Junior School"},{"$f":"VLOOKUP($E1482,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1482,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1482,Schools!$B:$L,11,0)","v":400088},{"$f":"VLOOKUP($E1482,Schools!$B:$Z,12,0)","v":10080},{"$f":"IF(H1482=\"MA\",0,VLOOKUP(N1482,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1482,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 6",{"$f":"VLOOKUP(N1482,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1482,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1482,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1482,AdjustedFactors1819!A:BH,VLOOKUP(N1482,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1482,Rates!A$1:W$65573,VLOOKUP(E1482,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1482,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1482,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1482=\"VA\",N1482=\"DFC\"),0,VLOOKUP(N1482,Rates!A:AM,VLOOKUP(H1482&LEFT(G1482,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022043Pri IDACI 6A","Original3022043Pri IDACI 6","3022043Pri IDACI 6","OriginalPri IDACI 6","Original3022043","MAPriPri IDACI 6","I013022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1482,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1482,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1482,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1482=\"DFC\",0,VLOOKUP(E1482,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1482=\"MA\",0,VLOOKUP(AU1482&VLOOKUP(N1482,Rates!A:G,7,0)&VLOOKUP(N1482,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1482*IF(W1482=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1482,Rates!A:L,3,0)","v":"IDACI (Level 6) - Pri NO LONGER IN USE"},null,{"$f":"E1482&IF(O1482=\"EARLYYEARS\",VLOOKUP(N1482,Rates!$A:$X,24,0),N1482)","v":"3022043Pri IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1482=\"VA\",M1482=\"FREE\",M1482=\"ACAD\"),N1482=\"DFC\"),S1482,S1482*VLOOKUP(AU1482&VLOOKUP(N1482,Rates!A:G,7,0)&VLOOKUP(N1482,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 6MAPrimary",0,"Original3022043Pri IDACI 6",{"$f":"VLOOKUP(N1482,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1482,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1482=\"RA\",0,IF(AU1482=\"C\",VLOOKUP(AU1482&VLOOKUP(N1482,Rates!A:G,7,0)&VLOOKUP(N1482,Rates!A:J,10,0)&VLOOKUP(D1482,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1482&VLOOKUP(N1482,Rates!A:G,7,0)&VLOOKUP(N1482,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1482*IF(W1482=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CD1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*3/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CE1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*3/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CF1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*3/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CG1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*3/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CH1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*3/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CI1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*3/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CJ1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*3/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CK1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*3/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1482=1,CA1482-SUM(CB1482:CL1482),IF(LEFT(N1482,2)=\"ND\",0,IF(D1482=\"Original\",CA1482*2/36,CA1482/VLOOKUP(D1482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152491,"2016-02-01","CK","Original",3022070,{"$f":"VLOOKUP($E1492,Schools!$B:$L,2,0)","v":"Sunnyfields Primary School"},{"$f":"VLOOKUP($E1492,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1492,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1492,Schools!$B:$L,11,0)","v":400038},{"$f":"VLOOKUP($E1492,Schools!$B:$Z,12,0)","v":10097},{"$f":"IF(H1492=\"MA\",0,VLOOKUP(N1492,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1492,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 6",{"$f":"VLOOKUP(N1492,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1492,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1492,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1492,AdjustedFactors1819!A:BH,VLOOKUP(N1492,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1492,Rates!A$1:W$65573,VLOOKUP(E1492,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1492,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1492,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1492=\"VA\",N1492=\"DFC\"),0,VLOOKUP(N1492,Rates!A:AM,VLOOKUP(H1492&LEFT(G1492,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022070Pri IDACI 6D","Original3022070Pri IDACI 6","3022070Pri IDACI 6","OriginalPri IDACI 6","Original3022070","MAPriPri IDACI 6","I013022070","3022070MAIN","10162Primary","Original3022070MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1492,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1492,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1492,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1492=\"DFC\",0,VLOOKUP(E1492,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H1492=\"MA\",0,VLOOKUP(AU1492&VLOOKUP(N1492,Rates!A:G,7,0)&VLOOKUP(N1492,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1492*IF(W1492=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1492,Rates!A:L,3,0)","v":"IDACI (Level 6) - Pri NO LONGER IN USE"},null,{"$f":"E1492&IF(O1492=\"EARLYYEARS\",VLOOKUP(N1492,Rates!$A:$X,24,0),N1492)","v":"3022070Pri IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1492=\"VA\",M1492=\"FREE\",M1492=\"ACAD\"),N1492=\"DFC\"),S1492,S1492*VLOOKUP(AU1492&VLOOKUP(N1492,Rates!A:G,7,0)&VLOOKUP(N1492,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 6MAPrimary",0,"Original3022070Pri IDACI 6",{"$f":"VLOOKUP(N1492,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1492,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1492=\"RA\",0,IF(AU1492=\"C\",VLOOKUP(AU1492&VLOOKUP(N1492,Rates!A:G,7,0)&VLOOKUP(N1492,Rates!A:J,10,0)&VLOOKUP(D1492,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1492&VLOOKUP(N1492,Rates!A:G,7,0)&VLOOKUP(N1492,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1492*IF(W1492=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CD1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*3/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CE1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*3/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CF1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*3/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CG1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*3/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CH1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*3/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CI1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*3/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CJ1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*3/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CK1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*3/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1492=1,CA1492-SUM(CB1492:CL1492),IF(LEFT(N1492,2)=\"ND\",0,IF(D1492=\"Original\",CA1492*2/36,CA1492/VLOOKUP(D1492,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152510,"2016-02-01","CK","Original",3023506,{"$f":"VLOOKUP($E1511,Schools!$B:$L,2,0)","v":"St Vincent's Catholic Primary School"},{"$f":"VLOOKUP($E1511,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1511,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1511,Schools!$B:$L,11,0)","v":400009},{"$f":"VLOOKUP($E1511,Schools!$B:$Z,12,0)","v":10096},{"$f":"IF(H1511=\"MA\",0,VLOOKUP(N1511,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1511,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 6",{"$f":"VLOOKUP(N1511,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1511,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1511,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1511,AdjustedFactors1819!A:BH,VLOOKUP(N1511,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1511,Rates!A$1:W$65573,VLOOKUP(E1511,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1511,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1511,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1511=\"VA\",N1511=\"DFC\"),0,VLOOKUP(N1511,Rates!A:AM,VLOOKUP(H1511&LEFT(G1511,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023506Pri IDACI 6A","Original3023506Pri IDACI 6","3023506Pri IDACI 6","OriginalPri IDACI 6","Original3023506","MAPriPri IDACI 6","I013023506","3023506MAIN","10162Primary","Original3023506MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1511,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1511,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1511,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1511=\"DFC\",0,VLOOKUP(E1511,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1511=\"MA\",0,VLOOKUP(AU1511&VLOOKUP(N1511,Rates!A:G,7,0)&VLOOKUP(N1511,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1511*IF(W1511=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1511,Rates!A:L,3,0)","v":"IDACI (Level 6) - Pri NO LONGER IN USE"},null,{"$f":"E1511&IF(O1511=\"EARLYYEARS\",VLOOKUP(N1511,Rates!$A:$X,24,0),N1511)","v":"3023506Pri IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1511=\"VA\",M1511=\"FREE\",M1511=\"ACAD\"),N1511=\"DFC\"),S1511,S1511*VLOOKUP(AU1511&VLOOKUP(N1511,Rates!A:G,7,0)&VLOOKUP(N1511,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 6MAPrimary",0,"Original3023506Pri IDACI 6",{"$f":"VLOOKUP(N1511,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1511,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1511=\"RA\",0,IF(AU1511=\"C\",VLOOKUP(AU1511&VLOOKUP(N1511,Rates!A:G,7,0)&VLOOKUP(N1511,Rates!A:J,10,0)&VLOOKUP(D1511,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1511&VLOOKUP(N1511,Rates!A:G,7,0)&VLOOKUP(N1511,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1511*IF(W1511=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CD1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*3/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CE1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*3/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CF1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*3/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CG1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*3/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CH1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*3/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CI1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*3/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CJ1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*3/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CK1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*3/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1511=1,CA1511-SUM(CB1511:CL1511),IF(LEFT(N1511,2)=\"ND\",0,IF(D1511=\"Original\",CA1511*2/36,CA1511/VLOOKUP(D1511,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152523,"2016-02-01","CK","Original",3025200,{"$f":"VLOOKUP($E1524,Schools!$B:$L,2,0)","v":"Dollis Junior School"},{"$f":"VLOOKUP($E1524,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1524,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1524,Schools!$B:$L,11,0)","v":400052},{"$f":"VLOOKUP($E1524,Schools!$B:$Z,12,0)","v":10060},{"$f":"IF(H1524=\"MA\",0,VLOOKUP(N1524,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1524,Schools!$B:$R,17,0)","v":"FOU"},"Pri IDACI 6",{"$f":"VLOOKUP(N1524,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1524,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1524,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1524,AdjustedFactors1819!A:BH,VLOOKUP(N1524,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1524,Rates!A$1:W$65573,VLOOKUP(E1524,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1524,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1524,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1524=\"VA\",N1524=\"DFC\"),0,VLOOKUP(N1524,Rates!A:AM,VLOOKUP(H1524&LEFT(G1524,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025200Pri IDACI 6B","Original3025200Pri IDACI 6","3025200Pri IDACI 6","OriginalPri IDACI 6","Original3025200","MAPriPri IDACI 6","I013025200","3025200MAIN","10162Primary","Original3025200MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1524,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1524,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1524,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1524=\"DFC\",0,VLOOKUP(E1524,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1524=\"MA\",0,VLOOKUP(AU1524&VLOOKUP(N1524,Rates!A:G,7,0)&VLOOKUP(N1524,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1524*IF(W1524=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1524,Rates!A:L,3,0)","v":"IDACI (Level 6) - Pri NO LONGER IN USE"},null,{"$f":"E1524&IF(O1524=\"EARLYYEARS\",VLOOKUP(N1524,Rates!$A:$X,24,0),N1524)","v":"3025200Pri IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1524=\"VA\",M1524=\"FREE\",M1524=\"ACAD\"),N1524=\"DFC\"),S1524,S1524*VLOOKUP(AU1524&VLOOKUP(N1524,Rates!A:G,7,0)&VLOOKUP(N1524,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 6MAPrimary",0,"Original3025200Pri IDACI 6",{"$f":"VLOOKUP(N1524,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1524,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1524=\"RA\",0,IF(AU1524=\"C\",VLOOKUP(AU1524&VLOOKUP(N1524,Rates!A:G,7,0)&VLOOKUP(N1524,Rates!A:J,10,0)&VLOOKUP(D1524,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1524&VLOOKUP(N1524,Rates!A:G,7,0)&VLOOKUP(N1524,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1524*IF(W1524=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CD1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*3/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CE1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*3/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CF1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*3/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CG1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*3/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CH1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*3/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CI1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*3/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CJ1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*3/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CK1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*3/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1524=1,CA1524-SUM(CB1524:CL1524),IF(LEFT(N1524,2)=\"ND\",0,IF(D1524=\"Original\",CA1524*2/36,CA1524/VLOOKUP(D1524,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152526,"2016-02-01","CK","Original",3026905,{"$f":"VLOOKUP($E1527,Schools!$B:$L,2,0)","v":"London Academy"},{"$f":"VLOOKUP($E1527,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E1527,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1527,Schools!$B:$L,11,0)","v":400116},{"$f":"VLOOKUP($E1527,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1527=\"MA\",0,VLOOKUP(N1527,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1527,Schools!$B:$R,17,0)","v":"ACAD"},"Pri IDACI 6",{"$f":"VLOOKUP(N1527,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1527,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1527,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1527,AdjustedFactors1819!A:BH,VLOOKUP(N1527,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1527,Rates!A$1:W$65573,VLOOKUP(E1527,Schools!B$1:N$65540,13,0),0)","v":11510},{"$f":"VLOOKUP(E1527,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1527,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1527=\"VA\",N1527=\"DFC\"),0,VLOOKUP(N1527,Rates!A:AM,VLOOKUP(H1527&LEFT(G1527,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3026905Pri IDACI 6Academy","Original3026905Pri IDACI 6","3026905Pri IDACI 6","OriginalPri IDACI 6","Original3026905","RAAllPri IDACI 6","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1527,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - All Through"},{"$f":"VLOOKUP($T1527,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1527,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1527=\"DFC\",0,VLOOKUP(E1527,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1527=\"MA\",0,VLOOKUP(AU1527&VLOOKUP(N1527,Rates!A:G,7,0)&VLOOKUP(N1527,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1527*IF(W1527=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1527,Rates!A:L,3,0)","v":"IDACI (Level 6) - Pri NO LONGER IN USE"},null,{"$f":"E1527&IF(O1527=\"EARLYYEARS\",VLOOKUP(N1527,Rates!$A:$X,24,0),N1527)","v":"3026905Pri IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1527=\"VA\",M1527=\"FREE\",M1527=\"ACAD\"),N1527=\"DFC\"),S1527,S1527*VLOOKUP(AU1527&VLOOKUP(N1527,Rates!A:G,7,0)&VLOOKUP(N1527,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11510Pri IDACI 6RAAll through",0,"Original3026905Pri IDACI 6",{"$f":"VLOOKUP(N1527,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1527,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1527=\"RA\",0,IF(AU1527=\"C\",VLOOKUP(AU1527&VLOOKUP(N1527,Rates!A:G,7,0)&VLOOKUP(N1527,Rates!A:J,10,0)&VLOOKUP(D1527,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1527&VLOOKUP(N1527,Rates!A:G,7,0)&VLOOKUP(N1527,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1527*IF(W1527=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CD1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*3/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CE1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*3/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CF1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*3/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CG1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*3/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CH1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*3/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CI1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*3/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CJ1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*3/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CK1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*3/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1527=1,CA1527-SUM(CB1527:CL1527),IF(LEFT(N1527,2)=\"ND\",0,IF(D1527=\"Original\",CA1527*2/36,CA1527/VLOOKUP(D1527,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152544,"2016-02-01","CK","Original",3022055,{"$f":"VLOOKUP($E1545,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E1545,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1545,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1545,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E1545,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H1545=\"MA\",0,VLOOKUP(N1545,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1545,Schools!$B:$R,17,0)","v":"COM"},"Pri MOB",{"$f":"VLOOKUP(N1545,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1545,Rates!A$1:L$65576,9,0)","v":422.9},{"$f":"IF(ISERROR(VLOOKUP(E1545,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1545,AdjustedFactors1819!A:BH,VLOOKUP(N1545,Rates!A:AN,40,0),0))","v":28},11841.2,{"$f":"VLOOKUP(N1545,Rates!A$1:W$65573,VLOOKUP(E1545,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1545,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1545,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1545=\"VA\",N1545=\"DFC\"),0,VLOOKUP(N1545,Rates!A:AM,VLOOKUP(H1545&LEFT(G1545,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022055Pri MOBA","Original3022055Pri MOB","3022055Pri MOB","OriginalPri MOB","Original3022055","MAPriPri MOB","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1545,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1545,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1545,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1545=\"DFC\",0,VLOOKUP(E1545,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1545=\"MA\",0,VLOOKUP(AU1545&VLOOKUP(N1545,Rates!A:G,7,0)&VLOOKUP(N1545,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1545*IF(W1545=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1545,Rates!A:L,3,0)","v":"Primary Mobility"},null,{"$f":"E1545&IF(O1545=\"EARLYYEARS\",VLOOKUP(N1545,Rates!$A:$X,24,0),N1545)","v":"3022055Pri MOB"},{"$f":"ROUND(IF(AND(OR(M1545=\"VA\",M1545=\"FREE\",M1545=\"ACAD\"),N1545=\"DFC\"),S1545,S1545*VLOOKUP(AU1545&VLOOKUP(N1545,Rates!A:G,7,0)&VLOOKUP(N1545,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},11841.2,0,"10162Pri MOBMAPrimary",11841.2,"Original3022055Pri MOB",{"$f":"VLOOKUP(N1545,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1545,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1545=\"RA\",0,IF(AU1545=\"C\",VLOOKUP(AU1545&VLOOKUP(N1545,Rates!A:G,7,0)&VLOOKUP(N1545,Rates!A:J,10,0)&VLOOKUP(D1545,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1545&VLOOKUP(N1545,Rates!A:G,7,0)&VLOOKUP(N1545,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1545*IF(W1545=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CD1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*3/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CE1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*3/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CF1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*3/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CG1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*3/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CH1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*3/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CI1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*3/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CJ1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*3/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CK1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*3/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1545=1,CA1545-SUM(CB1545:CL1545),IF(LEFT(N1545,2)=\"ND\",0,IF(D1545=\"Original\",CA1545*2/36,CA1545/VLOOKUP(D1545,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152553,"2016-02-01","CK","Original",3023519,{"$f":"VLOOKUP($E1554,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E1554,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1554,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1554,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E1554,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1554=\"MA\",0,VLOOKUP(N1554,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1554,Schools!$B:$R,17,0)","v":"ACAD"},"Pri MOB",{"$f":"VLOOKUP(N1554,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1554,Rates!A$1:L$65576,9,0)","v":422.9},{"$f":"IF(ISERROR(VLOOKUP(E1554,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1554,AdjustedFactors1819!A:BH,VLOOKUP(N1554,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1554,Rates!A$1:W$65573,VLOOKUP(E1554,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E1554,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1554,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1554=\"VA\",N1554=\"DFC\"),0,VLOOKUP(N1554,Rates!A:AM,VLOOKUP(H1554&LEFT(G1554,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023519Pri MOBAcademy","Original3023519Pri MOB","3023519Pri MOB","OriginalPri MOB","Original3023519","RAPriPri MOB","I013023519","3023519MAIN","10162Primary","Original3023519MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1554,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T1554,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1554,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1554=\"DFC\",0,VLOOKUP(E1554,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1554=\"MA\",0,VLOOKUP(AU1554&VLOOKUP(N1554,Rates!A:G,7,0)&VLOOKUP(N1554,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1554*IF(W1554=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1554,Rates!A:L,3,0)","v":"Primary Mobility"},null,{"$f":"E1554&IF(O1554=\"EARLYYEARS\",VLOOKUP(N1554,Rates!$A:$X,24,0),N1554)","v":"3023519Pri MOB"},{"$f":"ROUND(IF(AND(OR(M1554=\"VA\",M1554=\"FREE\",M1554=\"ACAD\"),N1554=\"DFC\"),S1554,S1554*VLOOKUP(AU1554&VLOOKUP(N1554,Rates!A:G,7,0)&VLOOKUP(N1554,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri MOBRAPrimary",0,"Original3023519Pri MOB",{"$f":"VLOOKUP(N1554,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1554,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1554=\"RA\",0,IF(AU1554=\"C\",VLOOKUP(AU1554&VLOOKUP(N1554,Rates!A:G,7,0)&VLOOKUP(N1554,Rates!A:J,10,0)&VLOOKUP(D1554,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1554&VLOOKUP(N1554,Rates!A:G,7,0)&VLOOKUP(N1554,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1554*IF(W1554=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CD1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*3/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CE1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*3/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CF1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*3/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CG1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*3/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CH1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*3/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CI1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*3/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CJ1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*3/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CK1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*3/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1554=1,CA1554-SUM(CB1554:CL1554),IF(LEFT(N1554,2)=\"ND\",0,IF(D1554=\"Original\",CA1554*2/36,CA1554/VLOOKUP(D1554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152562,"2016-02-01","CK","Original",3024000,{"$f":"VLOOKUP($E1563,Schools!$B:$L,2,0)","v":"St Andrew the Apostle Greek Orthodox School"},{"$f":"VLOOKUP($E1563,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1563,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1563,Schools!$B:$L,11,0)","v":156093},{"$f":"VLOOKUP($E1563,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1563=\"MA\",0,VLOOKUP(N1563,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1563,Schools!$B:$R,17,0)","v":"FREE"},"Sec AWPU",{"$f":"VLOOKUP(N1563,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1563,Rates!A$1:L$65576,9,0)","v":4782.8599999999997},{"$f":"IF(ISERROR(VLOOKUP(E1563,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1563,AdjustedFactors1819!A:BH,VLOOKUP(N1563,Rates!A:AH,12,0),0))","v":588},2812321.68,{"$f":"VLOOKUP(N1563,Rates!A$1:W$65573,VLOOKUP(E1563,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1563,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1563,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1563=\"VA\",N1563=\"DFC\"),0,VLOOKUP(N1563,Rates!A:AM,VLOOKUP(H1563&LEFT(G1563,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,2812321.68,0,"3024000Sec AWPUAcademy","Original3024000Sec AWPU","3024000Sec AWPU","OriginalSec AWPU","Original3024000","RASecSec AWPU","I013024000","3024000MAIN","10163Secondary","Original3024000MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1563,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1563,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1563,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1563=\"DFC\",0,VLOOKUP(E1563,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1563=\"MA\",0,VLOOKUP(AU1563&VLOOKUP(N1563,Rates!A:G,7,0)&VLOOKUP(N1563,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1563*IF(W1563=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1563,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit (2017/18)"},null,{"$f":"E1563&IF(O1563=\"EARLYYEARS\",VLOOKUP(N1563,Rates!$A:$X,24,0),N1563)","v":"3024000Sec AWPU"},{"$f":"ROUND(IF(AND(OR(M1563=\"VA\",M1563=\"FREE\",M1563=\"ACAD\"),N1563=\"DFC\"),S1563,S1563*VLOOKUP(AU1563&VLOOKUP(N1563,Rates!A:G,7,0)&VLOOKUP(N1563,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":2812321.68},0,0,"10163Sec AWPURASecondary",0,"Original3024000Sec AWPU",{"$f":"VLOOKUP(N1563,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1563,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1563=\"RA\",0,IF(AU1563=\"C\",VLOOKUP(AU1563&VLOOKUP(N1563,Rates!A:G,7,0)&VLOOKUP(N1563,Rates!A:J,10,0)&VLOOKUP(D1563,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1563&VLOOKUP(N1563,Rates!A:G,7,0)&VLOOKUP(N1563,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1563*IF(W1563=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CD1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*3/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CE1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*3/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CF1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*3/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CG1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*3/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CH1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*3/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CI1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*3/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CJ1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*3/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CK1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*3/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1563=1,CA1563-SUM(CB1563:CL1563),IF(LEFT(N1563,2)=\"ND\",0,IF(D1563=\"Original\",CA1563*2/36,CA1563/VLOOKUP(D1563,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152583,"2016-02-01","CK","Original",3025427,{"$f":"VLOOKUP($E1584,Schools!$B:$L,2,0)","v":"JCoSS"},{"$f":"VLOOKUP($E1584,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1584,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1584,Schools!$B:$L,11,0)","v":400140},{"$f":"VLOOKUP($E1584,Schools!$B:$Z,12,0)","v":11174},{"$f":"IF(H1584=\"MA\",0,VLOOKUP(N1584,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1584,Schools!$B:$R,17,0)","v":"VA"},"Sec AWPU",{"$f":"VLOOKUP(N1584,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1584,Rates!A$1:L$65576,9,0)","v":4782.8599999999997},{"$f":"IF(ISERROR(VLOOKUP(E1584,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1584,AdjustedFactors1819!A:BH,VLOOKUP(N1584,Rates!A:AH,12,0),0))","v":957},4577197.0199999996,{"$f":"VLOOKUP(N1584,Rates!A$1:W$65573,VLOOKUP(E1584,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1584,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1584,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1584=\"VA\",N1584=\"DFC\"),0,VLOOKUP(N1584,Rates!A:AM,VLOOKUP(H1584&LEFT(G1584,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025427Sec AWPUA","Original3025427Sec AWPU","3025427Sec AWPU","OriginalSec AWPU","Original3025427","MASecSec AWPU","I013025427","3025427MAIN","10163Secondary","Original3025427MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1584,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1584,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1584,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1584=\"DFC\",0,VLOOKUP(E1584,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1584=\"MA\",0,VLOOKUP(AU1584&VLOOKUP(N1584,Rates!A:G,7,0)&VLOOKUP(N1584,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1584*IF(W1584=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1584,Rates!A:L,3,0)","v":"Age Weighted Pupil Unit (2017/18)"},null,{"$f":"E1584&IF(O1584=\"EARLYYEARS\",VLOOKUP(N1584,Rates!$A:$X,24,0),N1584)","v":"3025427Sec AWPU"},{"$f":"ROUND(IF(AND(OR(M1584=\"VA\",M1584=\"FREE\",M1584=\"ACAD\"),N1584=\"DFC\"),S1584,S1584*VLOOKUP(AU1584&VLOOKUP(N1584,Rates!A:G,7,0)&VLOOKUP(N1584,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},4577197.0199999996,0,"10163Sec AWPUMASecondary",4577197.0199999996,"Original3025427Sec AWPU",{"$f":"VLOOKUP(N1584,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1584,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1584=\"RA\",0,IF(AU1584=\"C\",VLOOKUP(AU1584&VLOOKUP(N1584,Rates!A:G,7,0)&VLOOKUP(N1584,Rates!A:J,10,0)&VLOOKUP(D1584,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1584&VLOOKUP(N1584,Rates!A:G,7,0)&VLOOKUP(N1584,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1584*IF(W1584=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CD1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*3/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CE1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*3/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CF1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*3/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CG1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*3/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CH1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*3/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CI1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*3/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CJ1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*3/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CK1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*3/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1584=1,CA1584-SUM(CB1584:CL1584),IF(LEFT(N1584,2)=\"ND\",0,IF(D1584=\"Original\",CA1584*2/36,CA1584/VLOOKUP(D1584,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152595,"2016-02-01","CK","Original",3024212,{"$f":"VLOOKUP($E1596,Schools!$B:$L,2,0)","v":"East Barnet School"},{"$f":"VLOOKUP($E1596,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1596,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1596,Schools!$B:$L,11,0)","v":143727},{"$f":"VLOOKUP($E1596,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1596=\"MA\",0,VLOOKUP(N1596,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1596,Schools!$B:$R,17,0)","v":"ACAD"},"Sec EAL 2",{"$f":"VLOOKUP(N1596,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1596,Rates!A$1:L$65576,9,0)","v":1520.7715500000002},{"$f":"IF(ISERROR(VLOOKUP(E1596,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1596,AdjustedFactors1819!A:BH,VLOOKUP(N1596,Rates!A:AN,40,0),0))","v":39},59310.09,{"$f":"VLOOKUP(N1596,Rates!A$1:W$65573,VLOOKUP(E1596,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1596,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1596,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1596=\"VA\",N1596=\"DFC\"),0,VLOOKUP(N1596,Rates!A:AM,VLOOKUP(H1596&LEFT(G1596,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,59310.09,0,"3024212Sec EAL 2Academy","Original3024212Sec EAL 2","3024212Sec EAL 2","OriginalSec EAL 2","Original3024212","RASecSec EAL 2","I013024212","3024212MAIN","10163Secondary","Original3024212MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1596,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1596,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1596,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1596=\"DFC\",0,VLOOKUP(E1596,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1596=\"MA\",0,VLOOKUP(AU1596&VLOOKUP(N1596,Rates!A:G,7,0)&VLOOKUP(N1596,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1596*IF(W1596=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1596,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1596&IF(O1596=\"EARLYYEARS\",VLOOKUP(N1596,Rates!$A:$X,24,0),N1596)","v":"3024212Sec EAL 2"},{"$f":"ROUND(IF(AND(OR(M1596=\"VA\",M1596=\"FREE\",M1596=\"ACAD\"),N1596=\"DFC\"),S1596,S1596*VLOOKUP(AU1596&VLOOKUP(N1596,Rates!A:G,7,0)&VLOOKUP(N1596,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":59310.09},0,0,"10163Sec EAL 2RASecondary",0,"Original3024212Sec EAL 2",{"$f":"VLOOKUP(N1596,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1596,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1596=\"RA\",0,IF(AU1596=\"C\",VLOOKUP(AU1596&VLOOKUP(N1596,Rates!A:G,7,0)&VLOOKUP(N1596,Rates!A:J,10,0)&VLOOKUP(D1596,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1596&VLOOKUP(N1596,Rates!A:G,7,0)&VLOOKUP(N1596,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1596*IF(W1596=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CD1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*3/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CE1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*3/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CF1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*3/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CG1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*3/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CH1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*3/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CI1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*3/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CJ1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*3/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CK1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*3/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1596=1,CA1596-SUM(CB1596:CL1596),IF(LEFT(N1596,2)=\"ND\",0,IF(D1596=\"Original\",CA1596*2/36,CA1596/VLOOKUP(D1596,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152604,"2016-02-01","CK","Original",3025406,{"$f":"VLOOKUP($E1605,Schools!$B:$L,2,0)","v":"Ashmole Academy"},{"$f":"VLOOKUP($E1605,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1605,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1605,Schools!$B:$L,11,0)","v":140909},{"$f":"VLOOKUP($E1605,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1605=\"MA\",0,VLOOKUP(N1605,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1605,Schools!$B:$R,17,0)","v":"ACAD"},"Sec EAL 2",{"$f":"VLOOKUP(N1605,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1605,Rates!A$1:L$65576,9,0)","v":1520.7715500000002},{"$f":"IF(ISERROR(VLOOKUP(E1605,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1605,AdjustedFactors1819!A:BH,VLOOKUP(N1605,Rates!A:AN,40,0),0))","v":19.03},28940.28,{"$f":"VLOOKUP(N1605,Rates!A$1:W$65573,VLOOKUP(E1605,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1605,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1605,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1605=\"VA\",N1605=\"DFC\"),0,VLOOKUP(N1605,Rates!A:AM,VLOOKUP(H1605&LEFT(G1605,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,28940.28,0,"3025406Sec EAL 2Academy","Original3025406Sec EAL 2","3025406Sec EAL 2","OriginalSec EAL 2","Original3025406","RASecSec EAL 2","I013025406","3025406MAIN","10163Secondary","Original3025406MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1605,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1605,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1605,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1605=\"DFC\",0,VLOOKUP(E1605,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1605=\"MA\",0,VLOOKUP(AU1605&VLOOKUP(N1605,Rates!A:G,7,0)&VLOOKUP(N1605,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1605*IF(W1605=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1605,Rates!A:L,3,0)","v":"English as an Additional Language"},null,{"$f":"E1605&IF(O1605=\"EARLYYEARS\",VLOOKUP(N1605,Rates!$A:$X,24,0),N1605)","v":"3025406Sec EAL 2"},{"$f":"ROUND(IF(AND(OR(M1605=\"VA\",M1605=\"FREE\",M1605=\"ACAD\"),N1605=\"DFC\"),S1605,S1605*VLOOKUP(AU1605&VLOOKUP(N1605,Rates!A:G,7,0)&VLOOKUP(N1605,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":28940.28},0,0,"10163Sec EAL 2RASecondary",0,"Original3025406Sec EAL 2",{"$f":"VLOOKUP(N1605,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1605,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1605=\"RA\",0,IF(AU1605=\"C\",VLOOKUP(AU1605&VLOOKUP(N1605,Rates!A:G,7,0)&VLOOKUP(N1605,Rates!A:J,10,0)&VLOOKUP(D1605,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1605&VLOOKUP(N1605,Rates!A:G,7,0)&VLOOKUP(N1605,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1605*IF(W1605=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CD1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*3/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CE1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*3/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CF1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*3/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CG1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*3/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CH1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*3/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CI1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*3/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CJ1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*3/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CK1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*3/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1605=1,CA1605-SUM(CB1605:CL1605),IF(LEFT(N1605,2)=\"ND\",0,IF(D1605=\"Original\",CA1605*2/36,CA1605/VLOOKUP(D1605,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152618,"2016-02-01","CK","Original",3024210,{"$f":"VLOOKUP($E1619,Schools!$B:$L,2,0)","v":"Copthall School"},{"$f":"VLOOKUP($E1619,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1619,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1619,Schools!$B:$L,11,0)","v":148020},{"$f":"VLOOKUP($E1619,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1619=\"MA\",0,VLOOKUP(N1619,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1619,Schools!$B:$R,17,0)","v":"ACAD"},"Sec FSM6",{"$f":"VLOOKUP(N1619,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1619,Rates!A$1:L$65576,9,0)","v":861.95355000000006},{"$f":"IF(ISERROR(VLOOKUP(E1619,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1619,AdjustedFactors1819!A:BH,VLOOKUP(N1619,Rates!A:AN,40,0),0))","v":375.94},324042.82,{"$f":"VLOOKUP(N1619,Rates!A$1:W$65573,VLOOKUP(E1619,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1619,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1619,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1619=\"VA\",N1619=\"DFC\"),0,VLOOKUP(N1619,Rates!A:AM,VLOOKUP(H1619&LEFT(G1619,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,324042.82,0,"3024210Sec FSM6Academy","Original3024210Sec FSM6","3024210Sec FSM6","OriginalSec FSM6","Original3024210","RASecSec FSM6","I013024210","3024210MAIN","10163Secondary","Original3024210MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1619,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1619,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1619,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1619=\"DFC\",0,VLOOKUP(E1619,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1619=\"MA\",0,VLOOKUP(AU1619&VLOOKUP(N1619,Rates!A:G,7,0)&VLOOKUP(N1619,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1619*IF(W1619=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1619,Rates!A:L,3,0)","v":"Secondary Free School Meals (FSM6)"},null,{"$f":"E1619&IF(O1619=\"EARLYYEARS\",VLOOKUP(N1619,Rates!$A:$X,24,0),N1619)","v":"3024210Sec FSM6"},{"$f":"ROUND(IF(AND(OR(M1619=\"VA\",M1619=\"FREE\",M1619=\"ACAD\"),N1619=\"DFC\"),S1619,S1619*VLOOKUP(AU1619&VLOOKUP(N1619,Rates!A:G,7,0)&VLOOKUP(N1619,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":324042.82},0,0,"10163Sec FSM6RASecondary",0,"Original3024210Sec FSM6",{"$f":"VLOOKUP(N1619,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1619,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1619=\"RA\",0,IF(AU1619=\"C\",VLOOKUP(AU1619&VLOOKUP(N1619,Rates!A:G,7,0)&VLOOKUP(N1619,Rates!A:J,10,0)&VLOOKUP(D1619,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1619&VLOOKUP(N1619,Rates!A:G,7,0)&VLOOKUP(N1619,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1619*IF(W1619=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CD1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*3/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CE1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*3/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CF1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*3/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CG1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*3/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CH1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*3/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CI1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*3/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CJ1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*3/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CK1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*3/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1619=1,CA1619-SUM(CB1619:CL1619),IF(LEFT(N1619,2)=\"ND\",0,IF(D1619=\"Original\",CA1619*2/36,CA1619/VLOOKUP(D1619,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152625,"2016-02-01","CK","Original",3025402,{"$f":"VLOOKUP($E1626,Schools!$B:$L,2,0)","v":"Mill Hill County High School"},{"$f":"VLOOKUP($E1626,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1626,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1626,Schools!$B:$L,11,0)","v":144069},{"$f":"VLOOKUP($E1626,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1626=\"MA\",0,VLOOKUP(N1626,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1626,Schools!$B:$R,17,0)","v":"ACAD"},"Sec FSM6",{"$f":"VLOOKUP(N1626,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1626,Rates!A$1:L$65576,9,0)","v":861.95355000000006},{"$f":"IF(ISERROR(VLOOKUP(E1626,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1626,AdjustedFactors1819!A:BH,VLOOKUP(N1626,Rates!A:AN,40,0),0))","v":342.17},294934.65000000002,{"$f":"VLOOKUP(N1626,Rates!A$1:W$65573,VLOOKUP(E1626,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1626,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1626,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1626=\"VA\",N1626=\"DFC\"),0,VLOOKUP(N1626,Rates!A:AM,VLOOKUP(H1626&LEFT(G1626,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,294934.65000000002,0,"3025402Sec FSM6Academy","Original3025402Sec FSM6","3025402Sec FSM6","OriginalSec FSM6","Original3025402","RASecSec FSM6","I013025402","3025402MAIN","10163Secondary","Original3025402MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1626,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1626,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1626,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1626=\"DFC\",0,VLOOKUP(E1626,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1626=\"MA\",0,VLOOKUP(AU1626&VLOOKUP(N1626,Rates!A:G,7,0)&VLOOKUP(N1626,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1626*IF(W1626=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1626,Rates!A:L,3,0)","v":"Secondary Free School Meals (FSM6)"},null,{"$f":"E1626&IF(O1626=\"EARLYYEARS\",VLOOKUP(N1626,Rates!$A:$X,24,0),N1626)","v":"3025402Sec FSM6"},{"$f":"ROUND(IF(AND(OR(M1626=\"VA\",M1626=\"FREE\",M1626=\"ACAD\"),N1626=\"DFC\"),S1626,S1626*VLOOKUP(AU1626&VLOOKUP(N1626,Rates!A:G,7,0)&VLOOKUP(N1626,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":294934.65000000002},0,0,"10163Sec FSM6RASecondary",0,"Original3025402Sec FSM6",{"$f":"VLOOKUP(N1626,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1626,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1626=\"RA\",0,IF(AU1626=\"C\",VLOOKUP(AU1626&VLOOKUP(N1626,Rates!A:G,7,0)&VLOOKUP(N1626,Rates!A:J,10,0)&VLOOKUP(D1626,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1626&VLOOKUP(N1626,Rates!A:G,7,0)&VLOOKUP(N1626,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1626*IF(W1626=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CD1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*3/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CE1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*3/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CF1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*3/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CG1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*3/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CH1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*3/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CI1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*3/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CJ1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*3/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CK1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*3/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1626=1,CA1626-SUM(CB1626:CL1626),IF(LEFT(N1626,2)=\"ND\",0,IF(D1626=\"Original\",CA1626*2/36,CA1626/VLOOKUP(D1626,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152638,"2016-02-01","CK","Original",3024001,{"$f":"VLOOKUP($E1639,Schools!$B:$L,2,0)","v":"Archer Academy"},{"$f":"VLOOKUP($E1639,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1639,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1639,Schools!$B:$L,11,0)","v":153627},{"$f":"VLOOKUP($E1639,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1639=\"MA\",0,VLOOKUP(N1639,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1639,Schools!$B:$R,17,0)","v":"FREE"},"Sec IDACI 4",{"$f":"VLOOKUP(N1639,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1639,Rates!A$1:L$65576,9,0)","v":5225},{"$f":"IF(ISERROR(VLOOKUP(E1639,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1639,AdjustedFactors1819!A:BH,VLOOKUP(N1639,Rates!A:AN,40,0),0))","v":41.11},214799.75,{"$f":"VLOOKUP(N1639,Rates!A$1:W$65573,VLOOKUP(E1639,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1639,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1639,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1639=\"VA\",N1639=\"DFC\"),0,VLOOKUP(N1639,Rates!A:AM,VLOOKUP(H1639&LEFT(G1639,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,214799.75,0,"3024001Sec IDACI 4Academy","Original3024001Sec IDACI 4","3024001Sec IDACI 4","OriginalSec IDACI 4","Original3024001","RASecSec IDACI 4","I013024001","3024001MAIN","10163Secondary","Original3024001MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1639,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1639,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1639,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1639=\"DFC\",0,VLOOKUP(E1639,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1639=\"MA\",0,VLOOKUP(AU1639&VLOOKUP(N1639,Rates!A:G,7,0)&VLOOKUP(N1639,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1639*IF(W1639=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1639,Rates!A:L,3,0)","v":"IDACI (Level 4) - Sec NO LONGER IN USE"},null,{"$f":"E1639&IF(O1639=\"EARLYYEARS\",VLOOKUP(N1639,Rates!$A:$X,24,0),N1639)","v":"3024001Sec IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1639=\"VA\",M1639=\"FREE\",M1639=\"ACAD\"),N1639=\"DFC\"),S1639,S1639*VLOOKUP(AU1639&VLOOKUP(N1639,Rates!A:G,7,0)&VLOOKUP(N1639,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":214799.75},0,0,"10163Sec IDACI 4RASecondary",0,"Original3024001Sec IDACI 4",{"$f":"VLOOKUP(N1639,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1639,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1639=\"RA\",0,IF(AU1639=\"C\",VLOOKUP(AU1639&VLOOKUP(N1639,Rates!A:G,7,0)&VLOOKUP(N1639,Rates!A:J,10,0)&VLOOKUP(D1639,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1639&VLOOKUP(N1639,Rates!A:G,7,0)&VLOOKUP(N1639,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1639*IF(W1639=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CD1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*3/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CE1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*3/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CF1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*3/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CG1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*3/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CH1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*3/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CI1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*3/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CJ1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*3/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CK1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*3/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1639=1,CA1639-SUM(CB1639:CL1639),IF(LEFT(N1639,2)=\"ND\",0,IF(D1639=\"Original\",CA1639*2/36,CA1639/VLOOKUP(D1639,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152653,"2016-02-01","CK","Original",3025405,{"$f":"VLOOKUP($E1654,Schools!$B:$L,2,0)","v":"Finchley Catholic High School"},{"$f":"VLOOKUP($E1654,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1654,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1654,Schools!$B:$L,11,0)","v":400041},{"$f":"VLOOKUP($E1654,Schools!$B:$Z,12,0)","v":10145},{"$f":"IF(H1654=\"MA\",0,VLOOKUP(N1654,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1654,Schools!$B:$R,17,0)","v":"VA"},"Sec IDACI 4",{"$f":"VLOOKUP(N1654,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1654,Rates!A$1:L$65576,9,0)","v":5225},{"$f":"IF(ISERROR(VLOOKUP(E1654,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1654,AdjustedFactors1819!A:BH,VLOOKUP(N1654,Rates!A:AN,40,0),0))","v":52.06},272013.5,{"$f":"VLOOKUP(N1654,Rates!A$1:W$65573,VLOOKUP(E1654,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1654,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1654,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1654=\"VA\",N1654=\"DFC\"),0,VLOOKUP(N1654,Rates!A:AM,VLOOKUP(H1654&LEFT(G1654,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025405Sec IDACI 4B","Original3025405Sec IDACI 4","3025405Sec IDACI 4","OriginalSec IDACI 4","Original3025405","MASecSec IDACI 4","I013025405","3025405MAIN","10163Secondary","Original3025405MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1654,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1654,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1654,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1654=\"DFC\",0,VLOOKUP(E1654,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1654=\"MA\",0,VLOOKUP(AU1654&VLOOKUP(N1654,Rates!A:G,7,0)&VLOOKUP(N1654,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1654*IF(W1654=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1654,Rates!A:L,3,0)","v":"IDACI (Level 4) - Sec NO LONGER IN USE"},null,{"$f":"E1654&IF(O1654=\"EARLYYEARS\",VLOOKUP(N1654,Rates!$A:$X,24,0),N1654)","v":"3025405Sec IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1654=\"VA\",M1654=\"FREE\",M1654=\"ACAD\"),N1654=\"DFC\"),S1654,S1654*VLOOKUP(AU1654&VLOOKUP(N1654,Rates!A:G,7,0)&VLOOKUP(N1654,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163Sec IDACI 4MASecondary",272013.5,"Original3025405Sec IDACI 4",{"$f":"VLOOKUP(N1654,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1654,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1654=\"RA\",0,IF(AU1654=\"C\",VLOOKUP(AU1654&VLOOKUP(N1654,Rates!A:G,7,0)&VLOOKUP(N1654,Rates!A:J,10,0)&VLOOKUP(D1654,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1654&VLOOKUP(N1654,Rates!A:G,7,0)&VLOOKUP(N1654,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1654*IF(W1654=1,0,1))","v":272013.5},30223.72,22667.79,22667.79,{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CD1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*3/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":22667.79},{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CE1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*3/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":22667.79},{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CF1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*3/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":22667.79},{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CG1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*3/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":22667.79},{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CH1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*3/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":22667.79},{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CI1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*3/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":22667.79},{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CJ1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*3/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":22667.79},{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CK1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*3/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":22667.79},{"$f":"ROUND(IF(BZ1654=1,CA1654-SUM(CB1654:CL1654),IF(LEFT(N1654,2)=\"ND\",0,IF(D1654=\"Original\",CA1654*2/36,CA1654/VLOOKUP(D1654,PayLookup!$M$10:$N$22,2,0)))),2)","v":15111.86}]
[20152655,"2016-02-01","CK","Original",3025407,{"$f":"VLOOKUP($E1656,Schools!$B:$L,2,0)","v":"St. James' Catholic High School"},{"$f":"VLOOKUP($E1656,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1656,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1656,Schools!$B:$L,11,0)","v":400013},{"$f":"VLOOKUP($E1656,Schools!$B:$Z,12,0)","v":10142},{"$f":"IF(H1656=\"MA\",0,VLOOKUP(N1656,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1656,Schools!$B:$R,17,0)","v":"VA"},"Sec IDACI 4",{"$f":"VLOOKUP(N1656,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1656,Rates!A$1:L$65576,9,0)","v":5225},{"$f":"IF(ISERROR(VLOOKUP(E1656,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1656,AdjustedFactors1819!A:BH,VLOOKUP(N1656,Rates!A:AN,40,0),0))","v":168},877800,{"$f":"VLOOKUP(N1656,Rates!A$1:W$65573,VLOOKUP(E1656,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1656,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1656,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1656=\"VA\",N1656=\"DFC\"),0,VLOOKUP(N1656,Rates!A:AM,VLOOKUP(H1656&LEFT(G1656,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025407Sec IDACI 4B","Original3025407Sec IDACI 4","3025407Sec IDACI 4","OriginalSec IDACI 4","Original3025407","MASecSec IDACI 4","I013025407","3025407MAIN","10163Secondary","Original3025407MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1656,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1656,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1656,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1656=\"DFC\",0,VLOOKUP(E1656,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1656=\"MA\",0,VLOOKUP(AU1656&VLOOKUP(N1656,Rates!A:G,7,0)&VLOOKUP(N1656,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1656*IF(W1656=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1656,Rates!A:L,3,0)","v":"IDACI (Level 4) - Sec NO LONGER IN USE"},null,{"$f":"E1656&IF(O1656=\"EARLYYEARS\",VLOOKUP(N1656,Rates!$A:$X,24,0),N1656)","v":"3025407Sec IDACI 4"},{"$f":"ROUND(IF(AND(OR(M1656=\"VA\",M1656=\"FREE\",M1656=\"ACAD\"),N1656=\"DFC\"),S1656,S1656*VLOOKUP(AU1656&VLOOKUP(N1656,Rates!A:G,7,0)&VLOOKUP(N1656,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163Sec IDACI 4MASecondary",877800,"Original3025407Sec IDACI 4",{"$f":"VLOOKUP(N1656,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1656,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1656=\"RA\",0,IF(AU1656=\"C\",VLOOKUP(AU1656&VLOOKUP(N1656,Rates!A:G,7,0)&VLOOKUP(N1656,Rates!A:J,10,0)&VLOOKUP(D1656,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1656&VLOOKUP(N1656,Rates!A:G,7,0)&VLOOKUP(N1656,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1656*IF(W1656=1,0,1))","v":877800},97533.33,73150,73150,{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CD1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*3/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":73150},{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CE1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*3/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":73150},{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CF1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*3/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":73150},{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CG1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*3/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":73150},{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CH1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*3/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":73150},{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CI1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*3/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":73150},{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CJ1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*3/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":73150},{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CK1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*3/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":73150},{"$f":"ROUND(IF(BZ1656=1,CA1656-SUM(CB1656:CL1656),IF(LEFT(N1656,2)=\"ND\",0,IF(D1656=\"Original\",CA1656*2/36,CA1656/VLOOKUP(D1656,PayLookup!$M$10:$N$22,2,0)))),2)","v":48766.67}]
[20152668,"2016-02-01","CK","Original",3024210,{"$f":"VLOOKUP($E1669,Schools!$B:$L,2,0)","v":"Copthall School"},{"$f":"VLOOKUP($E1669,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1669,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1669,Schools!$B:$L,11,0)","v":148020},{"$f":"VLOOKUP($E1669,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1669=\"MA\",0,VLOOKUP(N1669,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1669,Schools!$B:$R,17,0)","v":"ACAD"},"Sec IDACI 5",{"$f":"VLOOKUP(N1669,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1669,Rates!A$1:L$65576,9,0)","v":10450},{"$f":"IF(ISERROR(VLOOKUP(E1669,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1669,AdjustedFactors1819!A:BH,VLOOKUP(N1669,Rates!A:AN,40,0),0))","v":49},512050,{"$f":"VLOOKUP(N1669,Rates!A$1:W$65573,VLOOKUP(E1669,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1669,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1669,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1669=\"VA\",N1669=\"DFC\"),0,VLOOKUP(N1669,Rates!A:AM,VLOOKUP(H1669&LEFT(G1669,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,512050,0,"3024210Sec IDACI 5Academy","Original3024210Sec IDACI 5","3024210Sec IDACI 5","OriginalSec IDACI 5","Original3024210","RASecSec IDACI 5","I013024210","3024210MAIN","10163Secondary","Original3024210MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1669,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1669,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1669,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1669=\"DFC\",0,VLOOKUP(E1669,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1669=\"MA\",0,VLOOKUP(AU1669&VLOOKUP(N1669,Rates!A:G,7,0)&VLOOKUP(N1669,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1669*IF(W1669=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1669,Rates!A:L,3,0)","v":"IDACI (Level 5) - Sec NO LONGER IN USE"},null,{"$f":"E1669&IF(O1669=\"EARLYYEARS\",VLOOKUP(N1669,Rates!$A:$X,24,0),N1669)","v":"3024210Sec IDACI 5"},{"$f":"ROUND(IF(AND(OR(M1669=\"VA\",M1669=\"FREE\",M1669=\"ACAD\"),N1669=\"DFC\"),S1669,S1669*VLOOKUP(AU1669&VLOOKUP(N1669,Rates!A:G,7,0)&VLOOKUP(N1669,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":512050},0,0,"10163Sec IDACI 5RASecondary",0,"Original3024210Sec IDACI 5",{"$f":"VLOOKUP(N1669,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1669,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1669=\"RA\",0,IF(AU1669=\"C\",VLOOKUP(AU1669&VLOOKUP(N1669,Rates!A:G,7,0)&VLOOKUP(N1669,Rates!A:J,10,0)&VLOOKUP(D1669,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1669&VLOOKUP(N1669,Rates!A:G,7,0)&VLOOKUP(N1669,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1669*IF(W1669=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CD1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*3/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CE1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*3/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CF1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*3/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CG1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*3/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CH1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*3/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CI1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*3/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CJ1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*3/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CK1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*3/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1669=1,CA1669-SUM(CB1669:CL1669),IF(LEFT(N1669,2)=\"ND\",0,IF(D1669=\"Original\",CA1669*2/36,CA1669/VLOOKUP(D1669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152689,"2016-02-01","CK","Original",3024003,{"$f":"VLOOKUP($E1690,Schools!$B:$L,2,0)","v":"Friern Barnet School"},{"$f":"VLOOKUP($E1690,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1690,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1690,Schools!$B:$L,11,0)","v":400033},{"$f":"VLOOKUP($E1690,Schools!$B:$Z,12,0)","v":10139},{"$f":"IF(H1690=\"MA\",0,VLOOKUP(N1690,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1690,Schools!$B:$R,17,0)","v":"COM"},"Sec IDACI 6",{"$f":"VLOOKUP(N1690,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1690,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1690,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1690,AdjustedFactors1819!A:BH,VLOOKUP(N1690,Rates!A:AN,40,0),0))","v":2},0,{"$f":"VLOOKUP(N1690,Rates!A$1:W$65573,VLOOKUP(E1690,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1690,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1690,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1690=\"VA\",N1690=\"DFC\"),0,VLOOKUP(N1690,Rates!A:AM,VLOOKUP(H1690&LEFT(G1690,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024003Sec IDACI 6D","Original3024003Sec IDACI 6","3024003Sec IDACI 6","OriginalSec IDACI 6","Original3024003","MASecSec IDACI 6","I013024003","3024003MAIN","10163Secondary","Original3024003MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1690,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1690,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1690,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1690=\"DFC\",0,VLOOKUP(E1690,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H1690=\"MA\",0,VLOOKUP(AU1690&VLOOKUP(N1690,Rates!A:G,7,0)&VLOOKUP(N1690,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1690*IF(W1690=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1690,Rates!A:L,3,0)","v":"IDACI (Level 6) - Sec NO LONGER IN USE"},null,{"$f":"E1690&IF(O1690=\"EARLYYEARS\",VLOOKUP(N1690,Rates!$A:$X,24,0),N1690)","v":"3024003Sec IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1690=\"VA\",M1690=\"FREE\",M1690=\"ACAD\"),N1690=\"DFC\"),S1690,S1690*VLOOKUP(AU1690&VLOOKUP(N1690,Rates!A:G,7,0)&VLOOKUP(N1690,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163Sec IDACI 6MASecondary",0,"Original3024003Sec IDACI 6",{"$f":"VLOOKUP(N1690,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1690,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1690=\"RA\",0,IF(AU1690=\"C\",VLOOKUP(AU1690&VLOOKUP(N1690,Rates!A:G,7,0)&VLOOKUP(N1690,Rates!A:J,10,0)&VLOOKUP(D1690,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1690&VLOOKUP(N1690,Rates!A:G,7,0)&VLOOKUP(N1690,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1690*IF(W1690=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CD1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*3/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CE1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*3/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CF1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*3/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CG1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*3/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CH1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*3/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CI1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*3/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CJ1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*3/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CK1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*3/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1690=1,CA1690-SUM(CB1690:CL1690),IF(LEFT(N1690,2)=\"ND\",0,IF(D1690=\"Original\",CA1690*2/36,CA1690/VLOOKUP(D1690,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152695,"2016-02-01","CK","Original",3024212,{"$f":"VLOOKUP($E1696,Schools!$B:$L,2,0)","v":"East Barnet School"},{"$f":"VLOOKUP($E1696,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1696,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1696,Schools!$B:$L,11,0)","v":143727},{"$f":"VLOOKUP($E1696,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1696=\"MA\",0,VLOOKUP(N1696,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1696,Schools!$B:$R,17,0)","v":"ACAD"},"Sec IDACI 6",{"$f":"VLOOKUP(N1696,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1696,Rates!A$1:L$65576,9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(E1696,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1696,AdjustedFactors1819!A:BH,VLOOKUP(N1696,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1696,Rates!A$1:W$65573,VLOOKUP(E1696,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1696,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1696,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1696=\"VA\",N1696=\"DFC\"),0,VLOOKUP(N1696,Rates!A:AM,VLOOKUP(H1696&LEFT(G1696,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024212Sec IDACI 6Academy","Original3024212Sec IDACI 6","3024212Sec IDACI 6","OriginalSec IDACI 6","Original3024212","RASecSec IDACI 6","I013024212","3024212MAIN","10163Secondary","Original3024212MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1696,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1696,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1696,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1696=\"DFC\",0,VLOOKUP(E1696,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1696=\"MA\",0,VLOOKUP(AU1696&VLOOKUP(N1696,Rates!A:G,7,0)&VLOOKUP(N1696,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1696*IF(W1696=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1696,Rates!A:L,3,0)","v":"IDACI (Level 6) - Sec NO LONGER IN USE"},null,{"$f":"E1696&IF(O1696=\"EARLYYEARS\",VLOOKUP(N1696,Rates!$A:$X,24,0),N1696)","v":"3024212Sec IDACI 6"},{"$f":"ROUND(IF(AND(OR(M1696=\"VA\",M1696=\"FREE\",M1696=\"ACAD\"),N1696=\"DFC\"),S1696,S1696*VLOOKUP(AU1696&VLOOKUP(N1696,Rates!A:G,7,0)&VLOOKUP(N1696,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163Sec IDACI 6RASecondary",0,"Original3024212Sec IDACI 6",{"$f":"VLOOKUP(N1696,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1696,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1696=\"RA\",0,IF(AU1696=\"C\",VLOOKUP(AU1696&VLOOKUP(N1696,Rates!A:G,7,0)&VLOOKUP(N1696,Rates!A:J,10,0)&VLOOKUP(D1696,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1696&VLOOKUP(N1696,Rates!A:G,7,0)&VLOOKUP(N1696,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1696*IF(W1696=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CD1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*3/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CE1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*3/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CF1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*3/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CG1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*3/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CH1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*3/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CI1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*3/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CJ1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*3/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CK1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*3/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1696=1,CA1696-SUM(CB1696:CL1696),IF(LEFT(N1696,2)=\"ND\",0,IF(D1696=\"Original\",CA1696*2/36,CA1696/VLOOKUP(D1696,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152710,"2016-02-01","CK","Original",3023521,{"$f":"VLOOKUP($E1711,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E1711,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E1711,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1711,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E1711,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H1711=\"MA\",0,VLOOKUP(N1711,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1711,Schools!$B:$R,17,0)","v":"VA"},"Sec MOB",{"$f":"VLOOKUP(N1711,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1711,Rates!A$1:L$65576,9,0)","v":618.53},{"$f":"IF(ISERROR(VLOOKUP(E1711,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1711,AdjustedFactors1819!A:BH,VLOOKUP(N1711,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1711,Rates!A$1:W$65573,VLOOKUP(E1711,Schools!B$1:N$65540,13,0),0)","v":11510},{"$f":"VLOOKUP(E1711,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1711,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1711=\"VA\",N1711=\"DFC\"),0,VLOOKUP(N1711,Rates!A:AM,VLOOKUP(H1711&LEFT(G1711,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023521Sec MOBB","Original3023521Sec MOB","3023521Sec MOB","OriginalSec MOB","Original3023521","MAAllSec MOB","I013023521","3023521MAIN","11510All through","Original3023521MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1711,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - All Through"},{"$f":"VLOOKUP($T1711,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1711,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1711=\"DFC\",0,VLOOKUP(E1711,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1711=\"MA\",0,VLOOKUP(AU1711&VLOOKUP(N1711,Rates!A:G,7,0)&VLOOKUP(N1711,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1711*IF(W1711=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1711,Rates!A:L,3,0)","v":"Secondary Mobility"},null,{"$f":"E1711&IF(O1711=\"EARLYYEARS\",VLOOKUP(N1711,Rates!$A:$X,24,0),N1711)","v":"3023521Sec MOB"},{"$f":"ROUND(IF(AND(OR(M1711=\"VA\",M1711=\"FREE\",M1711=\"ACAD\"),N1711=\"DFC\"),S1711,S1711*VLOOKUP(AU1711&VLOOKUP(N1711,Rates!A:G,7,0)&VLOOKUP(N1711,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11510Sec MOBMAAll through",0,"Original3023521Sec MOB",{"$f":"VLOOKUP(N1711,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1711,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1711=\"RA\",0,IF(AU1711=\"C\",VLOOKUP(AU1711&VLOOKUP(N1711,Rates!A:G,7,0)&VLOOKUP(N1711,Rates!A:J,10,0)&VLOOKUP(D1711,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1711&VLOOKUP(N1711,Rates!A:G,7,0)&VLOOKUP(N1711,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1711*IF(W1711=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CD1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*3/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CE1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*3/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CF1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*3/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CG1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*3/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CH1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*3/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CI1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*3/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CJ1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*3/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CK1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*3/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1711=1,CA1711-SUM(CB1711:CL1711),IF(LEFT(N1711,2)=\"ND\",0,IF(D1711=\"Original\",CA1711*2/36,CA1711/VLOOKUP(D1711,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152719,"2016-02-01","CK","Original",3024212,{"$f":"VLOOKUP($E1720,Schools!$B:$L,2,0)","v":"East Barnet School"},{"$f":"VLOOKUP($E1720,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E1720,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1720,Schools!$B:$L,11,0)","v":143727},{"$f":"VLOOKUP($E1720,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1720=\"MA\",0,VLOOKUP(N1720,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1720,Schools!$B:$R,17,0)","v":"ACAD"},"Sec MOB",{"$f":"VLOOKUP(N1720,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1720,Rates!A$1:L$65576,9,0)","v":618.53},{"$f":"IF(ISERROR(VLOOKUP(E1720,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1720,AdjustedFactors1819!A:BH,VLOOKUP(N1720,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1720,Rates!A$1:W$65573,VLOOKUP(E1720,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E1720,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1720,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1720=\"VA\",N1720=\"DFC\"),0,VLOOKUP(N1720,Rates!A:AM,VLOOKUP(H1720&LEFT(G1720,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024212Sec MOBAcademy","Original3024212Sec MOB","3024212Sec MOB","OriginalSec MOB","Original3024212","RASecSec MOB","I013024212","3024212MAIN","10163Secondary","Original3024212MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1720,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T1720,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1720,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1720=\"DFC\",0,VLOOKUP(E1720,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1720=\"MA\",0,VLOOKUP(AU1720&VLOOKUP(N1720,Rates!A:G,7,0)&VLOOKUP(N1720,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1720*IF(W1720=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1720,Rates!A:L,3,0)","v":"Secondary Mobility"},null,{"$f":"E1720&IF(O1720=\"EARLYYEARS\",VLOOKUP(N1720,Rates!$A:$X,24,0),N1720)","v":"3024212Sec MOB"},{"$f":"ROUND(IF(AND(OR(M1720=\"VA\",M1720=\"FREE\",M1720=\"ACAD\"),N1720=\"DFC\"),S1720,S1720*VLOOKUP(AU1720&VLOOKUP(N1720,Rates!A:G,7,0)&VLOOKUP(N1720,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163Sec MOBRASecondary",0,"Original3024212Sec MOB",{"$f":"VLOOKUP(N1720,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1720,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1720=\"RA\",0,IF(AU1720=\"C\",VLOOKUP(AU1720&VLOOKUP(N1720,Rates!A:G,7,0)&VLOOKUP(N1720,Rates!A:J,10,0)&VLOOKUP(D1720,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1720&VLOOKUP(N1720,Rates!A:G,7,0)&VLOOKUP(N1720,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1720*IF(W1720=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CD1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*3/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CE1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*3/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CF1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*3/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CG1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*3/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CH1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*3/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CI1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*3/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CJ1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*3/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CK1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*3/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1720=1,CA1720-SUM(CB1720:CL1720),IF(LEFT(N1720,2)=\"ND\",0,IF(D1720=\"Original\",CA1720*2/36,CA1720/VLOOKUP(D1720,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152734,"2016-02-01","CK","Original",3026906,{"$f":"VLOOKUP($E1735,Schools!$B:$L,2,0)","v":"Wren Academy"},{"$f":"VLOOKUP($E1735,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E1735,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1735,Schools!$B:$L,11,0)","v":128957},{"$f":"VLOOKUP($E1735,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1735=\"MA\",0,VLOOKUP(N1735,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E1735,Schools!$B:$R,17,0)","v":"ACAD"},"Sec MOB",{"$f":"VLOOKUP(N1735,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1735,Rates!A$1:L$65576,9,0)","v":618.53},{"$f":"IF(ISERROR(VLOOKUP(E1735,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E1735,AdjustedFactors1819!A:BH,VLOOKUP(N1735,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N1735,Rates!A$1:W$65573,VLOOKUP(E1735,Schools!B$1:N$65540,13,0),0)","v":11510},{"$f":"VLOOKUP(E1735,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1735,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1735=\"VA\",N1735=\"DFC\"),0,VLOOKUP(N1735,Rates!A:AM,VLOOKUP(H1735&LEFT(G1735,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3026906Sec MOBAcademy","Original3026906Sec MOB","3026906Sec MOB","OriginalSec MOB","Original3026906","RAAllSec MOB","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1735,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - All Through"},{"$f":"VLOOKUP($T1735,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1735,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1735=\"DFC\",0,VLOOKUP(E1735,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1735=\"MA\",0,VLOOKUP(AU1735&VLOOKUP(N1735,Rates!A:G,7,0)&VLOOKUP(N1735,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1735*IF(W1735=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1735,Rates!A:L,3,0)","v":"Secondary Mobility"},null,{"$f":"E1735&IF(O1735=\"EARLYYEARS\",VLOOKUP(N1735,Rates!$A:$X,24,0),N1735)","v":"3026906Sec MOB"},{"$f":"ROUND(IF(AND(OR(M1735=\"VA\",M1735=\"FREE\",M1735=\"ACAD\"),N1735=\"DFC\"),S1735,S1735*VLOOKUP(AU1735&VLOOKUP(N1735,Rates!A:G,7,0)&VLOOKUP(N1735,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11510Sec MOBRAAll through",0,"Original3026906Sec MOB",{"$f":"VLOOKUP(N1735,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N1735,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1735=\"RA\",0,IF(AU1735=\"C\",VLOOKUP(AU1735&VLOOKUP(N1735,Rates!A:G,7,0)&VLOOKUP(N1735,Rates!A:J,10,0)&VLOOKUP(D1735,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1735&VLOOKUP(N1735,Rates!A:G,7,0)&VLOOKUP(N1735,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1735*IF(W1735=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CD1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*3/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CE1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*3/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CF1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*3/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CG1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*3/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CH1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*3/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CI1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*3/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CJ1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*3/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CK1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*3/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1735=1,CA1735-SUM(CB1735:CL1735),IF(LEFT(N1735,2)=\"ND\",0,IF(D1735=\"Original\",CA1735*2/36,CA1735/VLOOKUP(D1735,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152740,"2016-02-01","CK","Original",3023521,{"$f":"VLOOKUP($E1741,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E1741,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E1741,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1741,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E1741,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H1741=\"MA\",0,VLOOKUP(N1741,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1741,Schools!$B:$R,17,0)","v":"VA"},"SPLIT SITES",{"$f":"VLOOKUP(N1741,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N1741,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"VLOOKUP(E1741,NEWISB!C:AF,30,0)","v":0},0,{"$f":"VLOOKUP(N1741,Rates!A$1:W$65573,VLOOKUP(E1741,Schools!B$1:N$65540,13,0),0)","v":11510},{"$f":"VLOOKUP(E1741,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1741,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1741=\"VA\",N1741=\"DFC\"),0,VLOOKUP(N1741,Rates!A:AM,VLOOKUP(H1741&LEFT(G1741,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023521SPLIT SITESB","Original3023521SPLIT SITES","3023521SPLIT SITES","OriginalSPLIT SITES","Original3023521","MAAllSPLIT SITES","I013023521","3023521MAIN","11510All through","Original3023521MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1741,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - All Through"},{"$f":"VLOOKUP($T1741,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1741,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1741=\"DFC\",0,VLOOKUP(E1741,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1741=\"MA\",0,VLOOKUP(AU1741&VLOOKUP(N1741,Rates!A:G,7,0)&VLOOKUP(N1741,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1741*IF(W1741=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1741,Rates!A:L,3,0)","v":"Split Sites"},null,{"$f":"E1741&IF(O1741=\"EARLYYEARS\",VLOOKUP(N1741,Rates!$A:$X,24,0),N1741)","v":"3023521SPLIT SITES"},{"$f":"ROUND(IF(AND(OR(M1741=\"VA\",M1741=\"FREE\",M1741=\"ACAD\"),N1741=\"DFC\"),S1741,S1741*VLOOKUP(AU1741&VLOOKUP(N1741,Rates!A:G,7,0)&VLOOKUP(N1741,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11510SPLIT SITESMAAll through",0,"Original3023521SPLIT SITES",{"$f":"VLOOKUP(N1741,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N1741,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1741=\"RA\",0,IF(AU1741=\"C\",VLOOKUP(AU1741&VLOOKUP(N1741,Rates!A:G,7,0)&VLOOKUP(N1741,Rates!A:J,10,0)&VLOOKUP(D1741,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1741&VLOOKUP(N1741,Rates!A:G,7,0)&VLOOKUP(N1741,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1741*IF(W1741=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CD1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*3/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CE1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*3/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CF1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*3/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CG1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*3/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CH1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*3/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CI1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*3/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CJ1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*3/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CK1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*3/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1741=1,CA1741-SUM(CB1741:CL1741),IF(LEFT(N1741,2)=\"ND\",0,IF(D1741=\"Original\",CA1741*2/36,CA1741/VLOOKUP(D1741,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152749,"2016-02-01","CK","Original",3022003,{"$f":"VLOOKUP($E1750,Schools!$B:$L,2,0)","v":"Bell Lane Primary School"},{"$f":"VLOOKUP($E1750,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1750,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1750,Schools!$B:$L,11,0)","v":400051},{"$f":"VLOOKUP($E1750,Schools!$B:$Z,12,0)","v":10045},{"$f":"IF(H1750=\"MA\",0,VLOOKUP(N1750,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1750,Schools!$B:$R,17,0)","v":"COM"},"SPRBASIC",{"$f":"VLOOKUP(N1750,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1750,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E1750,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1750,EYDataOriginal1819!$A:$AI,VLOOKUP(N1750,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1750,Rates!A$1:W$65573,VLOOKUP(E1750,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1750,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1750,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1750=\"VA\",N1750=\"DFC\"),0,VLOOKUP(N1750,Rates!A:AM,VLOOKUP(H1750&LEFT(G1750,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3022003BASICA","Original3022003SPRBASIC","3022003SPRBASIC","OriginalSPRBASIC","Original3022003","MAPriSPRBASIC","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1750,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1750,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1750,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1750=\"DFC\",0,VLOOKUP(E1750,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1750=\"MA\",0,VLOOKUP(AU1750&VLOOKUP(N1750,Rates!A:G,7,0)&VLOOKUP(N1750,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1750*IF(W1750=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1750,Rates!A:L,3,0)","v":"Spring Estimated Basic"},null,{"$f":"E1750&IF(O1750=\"EARLYYEARS\",VLOOKUP(N1750,Rates!$A:$X,24,0),N1750)","v":"3022003BASIC"},{"$f":"ROUND(IF(AND(OR(M1750=\"VA\",M1750=\"FREE\",M1750=\"ACAD\"),N1750=\"DFC\"),S1750,S1750*VLOOKUP(AU1750&VLOOKUP(N1750,Rates!A:G,7,0)&VLOOKUP(N1750,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SPRBASICMAPrimary",{"$error":"#N/A"},"Original3022003BASIC",{"$f":"VLOOKUP(N1750,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1750,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1750=\"RA\",0,IF(AU1750=\"C\",VLOOKUP(AU1750&VLOOKUP(N1750,Rates!A:G,7,0)&VLOOKUP(N1750,Rates!A:J,10,0)&VLOOKUP(D1750,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1750&VLOOKUP(N1750,Rates!A:G,7,0)&VLOOKUP(N1750,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1750*IF(W1750=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CD1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*3/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CE1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*3/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CF1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*3/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CG1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*3/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CH1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*3/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CI1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*3/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CJ1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*3/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CK1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*3/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1750=1,CA1750-SUM(CB1750:CL1750),IF(LEFT(N1750,2)=\"ND\",0,IF(D1750=\"Original\",CA1750*2/36,CA1750/VLOOKUP(D1750,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20152762,"2016-02-01","CK","Original",3022031,{"$f":"VLOOKUP($E1763,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E1763,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1763,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1763,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E1763,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H1763=\"MA\",0,VLOOKUP(N1763,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1763,Schools!$B:$R,17,0)","v":"FOU"},"SPRBASIC",{"$f":"VLOOKUP(N1763,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1763,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E1763,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1763,EYDataOriginal1819!$A:$AI,VLOOKUP(N1763,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1763,Rates!A$1:W$65573,VLOOKUP(E1763,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1763,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1763,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1763=\"VA\",N1763=\"DFC\"),0,VLOOKUP(N1763,Rates!A:AM,VLOOKUP(H1763&LEFT(G1763,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3022031BASICA","Original3022031SPRBASIC","3022031SPRBASIC","OriginalSPRBASIC","Original3022031","MAPriSPRBASIC","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1763,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1763,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1763,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1763=\"DFC\",0,VLOOKUP(E1763,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1763=\"MA\",0,VLOOKUP(AU1763&VLOOKUP(N1763,Rates!A:G,7,0)&VLOOKUP(N1763,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1763*IF(W1763=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1763,Rates!A:L,3,0)","v":"Spring Estimated Basic"},null,{"$f":"E1763&IF(O1763=\"EARLYYEARS\",VLOOKUP(N1763,Rates!$A:$X,24,0),N1763)","v":"3022031BASIC"},{"$f":"ROUND(IF(AND(OR(M1763=\"VA\",M1763=\"FREE\",M1763=\"ACAD\"),N1763=\"DFC\"),S1763,S1763*VLOOKUP(AU1763&VLOOKUP(N1763,Rates!A:G,7,0)&VLOOKUP(N1763,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SPRBASICMAPrimary",{"$error":"#N/A"},"Original3022031BASIC",{"$f":"VLOOKUP(N1763,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1763,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1763=\"RA\",0,IF(AU1763=\"C\",VLOOKUP(AU1763&VLOOKUP(N1763,Rates!A:G,7,0)&VLOOKUP(N1763,Rates!A:J,10,0)&VLOOKUP(D1763,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1763&VLOOKUP(N1763,Rates!A:G,7,0)&VLOOKUP(N1763,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1763*IF(W1763=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CD1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*3/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CE1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*3/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CF1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*3/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CG1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*3/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CH1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*3/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CI1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*3/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CJ1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*3/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CK1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*3/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1763=1,CA1763-SUM(CB1763:CL1763),IF(LEFT(N1763,2)=\"ND\",0,IF(D1763=\"Original\",CA1763*2/36,CA1763/VLOOKUP(D1763,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20152776,"2016-02-01","CK","Original",3022076,{"$f":"VLOOKUP($E1777,Schools!$B:$L,2,0)","v":"Wessex  Gardens Primary School"},{"$f":"VLOOKUP($E1777,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1777,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1777,Schools!$B:$L,11,0)","v":400111},{"$f":"VLOOKUP($E1777,Schools!$B:$Z,12,0)","v":10124},{"$f":"IF(H1777=\"MA\",0,VLOOKUP(N1777,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1777,Schools!$B:$R,17,0)","v":"COM"},"SPRBASIC",{"$f":"VLOOKUP(N1777,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1777,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E1777,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1777,EYDataOriginal1819!$A:$AI,VLOOKUP(N1777,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1777,Rates!A$1:W$65573,VLOOKUP(E1777,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1777,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1777,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1777=\"VA\",N1777=\"DFC\"),0,VLOOKUP(N1777,Rates!A:AM,VLOOKUP(H1777&LEFT(G1777,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3022076BASICD","Original3022076SPRBASIC","3022076SPRBASIC","OriginalSPRBASIC","Original3022076","MAPriSPRBASIC","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1777,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1777,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1777,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1777=\"DFC\",0,VLOOKUP(E1777,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H1777=\"MA\",0,VLOOKUP(AU1777&VLOOKUP(N1777,Rates!A:G,7,0)&VLOOKUP(N1777,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1777*IF(W1777=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1777,Rates!A:L,3,0)","v":"Spring Estimated Basic"},null,{"$f":"E1777&IF(O1777=\"EARLYYEARS\",VLOOKUP(N1777,Rates!$A:$X,24,0),N1777)","v":"3022076BASIC"},{"$f":"ROUND(IF(AND(OR(M1777=\"VA\",M1777=\"FREE\",M1777=\"ACAD\"),N1777=\"DFC\"),S1777,S1777*VLOOKUP(AU1777&VLOOKUP(N1777,Rates!A:G,7,0)&VLOOKUP(N1777,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284SPRBASICMAPrimary",{"$error":"#N/A"},"Original3022076BASIC",{"$f":"VLOOKUP(N1777,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1777,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1777=\"RA\",0,IF(AU1777=\"C\",VLOOKUP(AU1777&VLOOKUP(N1777,Rates!A:G,7,0)&VLOOKUP(N1777,Rates!A:J,10,0)&VLOOKUP(D1777,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1777&VLOOKUP(N1777,Rates!A:G,7,0)&VLOOKUP(N1777,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1777*IF(W1777=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CD1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*3/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CE1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*3/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CF1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*3/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CG1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*3/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CH1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*3/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CI1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*3/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CJ1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*3/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CK1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*3/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1777=1,CA1777-SUM(CB1777:CL1777),IF(LEFT(N1777,2)=\"ND\",0,IF(D1777=\"Original\",CA1777*2/36,CA1777/VLOOKUP(D1777,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20152783,"2016-02-01","CK","Original",3023311,{"$f":"VLOOKUP($E1784,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E1784,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1784,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1784,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E1784,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H1784=\"MA\",0,VLOOKUP(N1784,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1784,Schools!$B:$R,17,0)","v":"VA"},"SPRBASIC",{"$f":"VLOOKUP(N1784,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1784,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E1784,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1784,EYDataOriginal1819!$A:$AI,VLOOKUP(N1784,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1784,Rates!A$1:W$65573,VLOOKUP(E1784,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1784,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1784,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1784=\"VA\",N1784=\"DFC\"),0,VLOOKUP(N1784,Rates!A:AM,VLOOKUP(H1784&LEFT(G1784,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3023311BASICA","Original3023311SPRBASIC","3023311SPRBASIC","OriginalSPRBASIC","Original3023311","MAPriSPRBASIC","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1784,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1784,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1784,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1784=\"DFC\",0,VLOOKUP(E1784,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1784=\"MA\",0,VLOOKUP(AU1784&VLOOKUP(N1784,Rates!A:G,7,0)&VLOOKUP(N1784,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1784*IF(W1784=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1784,Rates!A:L,3,0)","v":"Spring Estimated Basic"},null,{"$f":"E1784&IF(O1784=\"EARLYYEARS\",VLOOKUP(N1784,Rates!$A:$X,24,0),N1784)","v":"3023311BASIC"},{"$f":"ROUND(IF(AND(OR(M1784=\"VA\",M1784=\"FREE\",M1784=\"ACAD\"),N1784=\"DFC\"),S1784,S1784*VLOOKUP(AU1784&VLOOKUP(N1784,Rates!A:G,7,0)&VLOOKUP(N1784,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SPRBASICMAPrimary",{"$error":"#N/A"},"Original3023311BASIC",{"$f":"VLOOKUP(N1784,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1784,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1784=\"RA\",0,IF(AU1784=\"C\",VLOOKUP(AU1784&VLOOKUP(N1784,Rates!A:G,7,0)&VLOOKUP(N1784,Rates!A:J,10,0)&VLOOKUP(D1784,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1784&VLOOKUP(N1784,Rates!A:G,7,0)&VLOOKUP(N1784,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1784*IF(W1784=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CD1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*3/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CE1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*3/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CF1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*3/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CG1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*3/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CH1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*3/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CI1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*3/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CJ1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*3/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CK1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*3/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1784=1,CA1784-SUM(CB1784:CL1784),IF(LEFT(N1784,2)=\"ND\",0,IF(D1784=\"Original\",CA1784*2/36,CA1784/VLOOKUP(D1784,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20152804,"2016-02-01","CK","Original",3021000,{"$f":"VLOOKUP($E1805,Schools!$B:$L,2,0)","v":"Brookhill Nursery"},{"$f":"VLOOKUP($E1805,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E1805,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1805,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E1805,Schools!$B:$Z,12,0)","v":10130},{"$f":"IF(H1805=\"MA\",0,VLOOKUP(N1805,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1805,Schools!$B:$R,17,0)","v":"COM"},"SPRFLEX",{"$f":"VLOOKUP(N1805,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1805,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E1805,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1805,EYDataOriginal1819!$A:$AI,VLOOKUP(N1805,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1805,Rates!A$1:W$65573,VLOOKUP(E1805,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1805,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1805,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1805=\"VA\",N1805=\"DFC\"),0,VLOOKUP(N1805,Rates!A:AM,VLOOKUP(H1805&LEFT(G1805,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3021000FLEXA","Original3021000SPRFLEX","3021000SPRFLEX","OriginalSPRFLEX","Original3021000","MANurSPRFLEX","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1805,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1805,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1805,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1805=\"DFC\",0,VLOOKUP(E1805,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1805=\"MA\",0,VLOOKUP(AU1805&VLOOKUP(N1805,Rates!A:G,7,0)&VLOOKUP(N1805,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1805*IF(W1805=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1805,Rates!A:L,3,0)","v":"Spring Estimated Flexibility"},null,{"$f":"E1805&IF(O1805=\"EARLYYEARS\",VLOOKUP(N1805,Rates!$A:$X,24,0),N1805)","v":"3021000FLEX"},{"$f":"ROUND(IF(AND(OR(M1805=\"VA\",M1805=\"FREE\",M1805=\"ACAD\"),N1805=\"DFC\"),S1805,S1805*VLOOKUP(AU1805&VLOOKUP(N1805,Rates!A:G,7,0)&VLOOKUP(N1805,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SPRFLEXMANursery",{"$error":"#N/A"},"Original3021000FLEX",{"$f":"VLOOKUP(N1805,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1805,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1805=\"RA\",0,IF(AU1805=\"C\",VLOOKUP(AU1805&VLOOKUP(N1805,Rates!A:G,7,0)&VLOOKUP(N1805,Rates!A:J,10,0)&VLOOKUP(D1805,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1805&VLOOKUP(N1805,Rates!A:G,7,0)&VLOOKUP(N1805,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1805*IF(W1805=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CD1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*3/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CE1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*3/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CF1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*3/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CG1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*3/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CH1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*3/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CI1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*3/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CJ1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*3/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CK1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*3/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1805=1,CA1805-SUM(CB1805:CL1805),IF(LEFT(N1805,2)=\"ND\",0,IF(D1805=\"Original\",CA1805*2/36,CA1805/VLOOKUP(D1805,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20152811,"2016-02-01","CK","Original",3022015,{"$f":"VLOOKUP($E1812,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E1812,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1812,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1812,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E1812,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H1812=\"MA\",0,VLOOKUP(N1812,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1812,Schools!$B:$R,17,0)","v":"COM"},"SPRFLEX",{"$f":"VLOOKUP(N1812,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1812,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E1812,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1812,EYDataOriginal1819!$A:$AI,VLOOKUP(N1812,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1812,Rates!A$1:W$65573,VLOOKUP(E1812,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1812,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1812,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1812=\"VA\",N1812=\"DFC\"),0,VLOOKUP(N1812,Rates!A:AM,VLOOKUP(H1812&LEFT(G1812,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3022015FLEXA","Original3022015SPRFLEX","3022015SPRFLEX","OriginalSPRFLEX","Original3022015","MAPriSPRFLEX","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1812,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1812,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1812,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1812=\"DFC\",0,VLOOKUP(E1812,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1812=\"MA\",0,VLOOKUP(AU1812&VLOOKUP(N1812,Rates!A:G,7,0)&VLOOKUP(N1812,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1812*IF(W1812=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1812,Rates!A:L,3,0)","v":"Spring Estimated Flexibility"},null,{"$f":"E1812&IF(O1812=\"EARLYYEARS\",VLOOKUP(N1812,Rates!$A:$X,24,0),N1812)","v":"3022015FLEX"},{"$f":"ROUND(IF(AND(OR(M1812=\"VA\",M1812=\"FREE\",M1812=\"ACAD\"),N1812=\"DFC\"),S1812,S1812*VLOOKUP(AU1812&VLOOKUP(N1812,Rates!A:G,7,0)&VLOOKUP(N1812,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SPRFLEXMAPrimary",{"$error":"#N/A"},"Original3022015FLEX",{"$f":"VLOOKUP(N1812,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1812,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1812=\"RA\",0,IF(AU1812=\"C\",VLOOKUP(AU1812&VLOOKUP(N1812,Rates!A:G,7,0)&VLOOKUP(N1812,Rates!A:J,10,0)&VLOOKUP(D1812,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1812&VLOOKUP(N1812,Rates!A:G,7,0)&VLOOKUP(N1812,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1812*IF(W1812=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CD1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*3/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CE1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*3/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CF1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*3/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CG1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*3/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CH1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*3/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CI1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*3/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CJ1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*3/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CK1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*3/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1812=1,CA1812-SUM(CB1812:CL1812),IF(LEFT(N1812,2)=\"ND\",0,IF(D1812=\"Original\",CA1812*2/36,CA1812/VLOOKUP(D1812,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20152825,"2016-02-01","CK","Original",3022047,{"$f":"VLOOKUP($E1826,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E1826,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1826,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1826,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E1826,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1826=\"MA\",0,VLOOKUP(N1826,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1826,Schools!$B:$R,17,0)","v":"ACAD"},"SPRFLEX",{"$f":"VLOOKUP(N1826,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1826,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E1826,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1826,EYDataOriginal1819!$A:$AI,VLOOKUP(N1826,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1826,Rates!A$1:W$65573,VLOOKUP(E1826,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1826,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1826,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1826=\"VA\",N1826=\"DFC\"),0,VLOOKUP(N1826,Rates!A:AM,VLOOKUP(H1826&LEFT(G1826,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3022047FLEXAcademy","Original3022047SPRFLEX","3022047SPRFLEX","OriginalSPRFLEX","Original3022047","RAPriSPRFLEX","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1826,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1826,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1826,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1826=\"DFC\",0,VLOOKUP(E1826,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1826=\"MA\",0,VLOOKUP(AU1826&VLOOKUP(N1826,Rates!A:G,7,0)&VLOOKUP(N1826,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1826*IF(W1826=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(N1826,Rates!A:L,3,0)","v":"Spring Estimated Flexibility"},null,{"$f":"E1826&IF(O1826=\"EARLYYEARS\",VLOOKUP(N1826,Rates!$A:$X,24,0),N1826)","v":"3022047FLEX"},{"$f":"ROUND(IF(AND(OR(M1826=\"VA\",M1826=\"FREE\",M1826=\"ACAD\"),N1826=\"DFC\"),S1826,S1826*VLOOKUP(AU1826&VLOOKUP(N1826,Rates!A:G,7,0)&VLOOKUP(N1826,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284SPRFLEXRAPrimary",{"$error":"#N/A"},"Original3022047FLEX",{"$f":"VLOOKUP(N1826,Rates!$A:$AO,41,0)","v":"Estimate"},9,0,"RASPR",3,0,27,{"$f":"VLOOKUP(N1826,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1826=\"RA\",0,IF(AU1826=\"C\",VLOOKUP(AU1826&VLOOKUP(N1826,Rates!A:G,7,0)&VLOOKUP(N1826,Rates!A:J,10,0)&VLOOKUP(D1826,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1826&VLOOKUP(N1826,Rates!A:G,7,0)&VLOOKUP(N1826,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1826*IF(W1826=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CD1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*3/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CE1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*3/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CF1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*3/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CG1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*3/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CH1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*3/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CI1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*3/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CJ1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*3/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CK1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*3/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1826=1,CA1826-SUM(CB1826:CL1826),IF(LEFT(N1826,2)=\"ND\",0,IF(D1826=\"Original\",CA1826*2/36,CA1826/VLOOKUP(D1826,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152834,"2016-02-01","CK","Original",3023302,{"$f":"VLOOKUP($E1835,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E1835,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1835,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1835,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E1835,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H1835=\"MA\",0,VLOOKUP(N1835,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1835,Schools!$B:$R,17,0)","v":"VA"},"SPRFLEX",{"$f":"VLOOKUP(N1835,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1835,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E1835,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1835,EYDataOriginal1819!$A:$AI,VLOOKUP(N1835,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1835,Rates!A$1:W$65573,VLOOKUP(E1835,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1835,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1835,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1835=\"VA\",N1835=\"DFC\"),0,VLOOKUP(N1835,Rates!A:AM,VLOOKUP(H1835&LEFT(G1835,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3023302FLEXD","Original3023302SPRFLEX","3023302SPRFLEX","OriginalSPRFLEX","Original3023302","MAPriSPRFLEX","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1835,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1835,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1835,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1835=\"DFC\",0,VLOOKUP(E1835,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H1835=\"MA\",0,VLOOKUP(AU1835&VLOOKUP(N1835,Rates!A:G,7,0)&VLOOKUP(N1835,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1835*IF(W1835=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1835,Rates!A:L,3,0)","v":"Spring Estimated Flexibility"},null,{"$f":"E1835&IF(O1835=\"EARLYYEARS\",VLOOKUP(N1835,Rates!$A:$X,24,0),N1835)","v":"3023302FLEX"},{"$f":"ROUND(IF(AND(OR(M1835=\"VA\",M1835=\"FREE\",M1835=\"ACAD\"),N1835=\"DFC\"),S1835,S1835*VLOOKUP(AU1835&VLOOKUP(N1835,Rates!A:G,7,0)&VLOOKUP(N1835,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284SPRFLEXMAPrimary",{"$error":"#N/A"},"Original3023302FLEX",{"$f":"VLOOKUP(N1835,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1835,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1835=\"RA\",0,IF(AU1835=\"C\",VLOOKUP(AU1835&VLOOKUP(N1835,Rates!A:G,7,0)&VLOOKUP(N1835,Rates!A:J,10,0)&VLOOKUP(D1835,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1835&VLOOKUP(N1835,Rates!A:G,7,0)&VLOOKUP(N1835,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1835*IF(W1835=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CD1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*3/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CE1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*3/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CF1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*3/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CG1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*3/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CH1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*3/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CI1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*3/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CJ1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*3/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CK1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*3/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1835=1,CA1835-SUM(CB1835:CL1835),IF(LEFT(N1835,2)=\"ND\",0,IF(D1835=\"Original\",CA1835*2/36,CA1835/VLOOKUP(D1835,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20152846,"2016-02-01","CK","Original",3023518,{"$f":"VLOOKUP($E1847,Schools!$B:$L,2,0)","v":"Woodcroft Primary School"},{"$f":"VLOOKUP($E1847,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1847,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1847,Schools!$B:$L,11,0)","v":400117},{"$f":"VLOOKUP($E1847,Schools!$B:$Z,12,0)","v":10123},{"$f":"IF(H1847=\"MA\",0,VLOOKUP(N1847,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1847,Schools!$B:$R,17,0)","v":"COM"},"SPRFLEX",{"$f":"VLOOKUP(N1847,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1847,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E1847,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1847,EYDataOriginal1819!$A:$AI,VLOOKUP(N1847,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1847,Rates!A$1:W$65573,VLOOKUP(E1847,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1847,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1847,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1847=\"VA\",N1847=\"DFC\"),0,VLOOKUP(N1847,Rates!A:AM,VLOOKUP(H1847&LEFT(G1847,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SPR","3023518FLEXA","Original3023518SPRFLEX","3023518SPRFLEX","OriginalSPRFLEX","Original3023518","MAPriSPRFLEX","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1847,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1847,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1847,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1847=\"DFC\",0,VLOOKUP(E1847,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1847=\"MA\",0,VLOOKUP(AU1847&VLOOKUP(N1847,Rates!A:G,7,0)&VLOOKUP(N1847,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1847*IF(W1847=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1847,Rates!A:L,3,0)","v":"Spring Estimated Flexibility"},null,{"$f":"E1847&IF(O1847=\"EARLYYEARS\",VLOOKUP(N1847,Rates!$A:$X,24,0),N1847)","v":"3023518FLEX"},{"$f":"ROUND(IF(AND(OR(M1847=\"VA\",M1847=\"FREE\",M1847=\"ACAD\"),N1847=\"DFC\"),S1847,S1847*VLOOKUP(AU1847&VLOOKUP(N1847,Rates!A:G,7,0)&VLOOKUP(N1847,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SPRFLEXMAPrimary",{"$error":"#N/A"},"Original3023518FLEX",{"$f":"VLOOKUP(N1847,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1847,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1847=\"RA\",0,IF(AU1847=\"C\",VLOOKUP(AU1847&VLOOKUP(N1847,Rates!A:G,7,0)&VLOOKUP(N1847,Rates!A:J,10,0)&VLOOKUP(D1847,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1847&VLOOKUP(N1847,Rates!A:G,7,0)&VLOOKUP(N1847,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1847*IF(W1847=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CD1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*3/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CE1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*3/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CF1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*3/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CG1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*3/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CH1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*3/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CI1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*3/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CJ1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*3/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CK1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*3/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1847=1,CA1847-SUM(CB1847:CL1847),IF(LEFT(N1847,2)=\"ND\",0,IF(D1847=\"Original\",CA1847*2/36,CA1847/VLOOKUP(D1847,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20152855,"2016-02-01","CK","Original",3021003,{"$f":"VLOOKUP($E1856,Schools!$B:$L,2,0)","v":"St Margaret's Nursery"},{"$f":"VLOOKUP($E1856,Schools!$B:$L,3,0)","v":"Nursery"},{"$f":"VLOOKUP($E1856,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1856,Schools!$B:$L,11,0)","v":400102},{"$f":"VLOOKUP($E1856,Schools!$B:$Z,12,0)","v":10133},{"$f":"IF(H1856=\"MA\",0,VLOOKUP(N1856,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1856,Schools!$B:$R,17,0)","v":"COM"},"SPRHOURS",{"$f":"VLOOKUP(N1856,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1856,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E1856,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1856,EYDataOriginal1819!$A:$AI,VLOOKUP(N1856,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":23102.057142857142},119437.64,{"$f":"VLOOKUP(N1856,Rates!A$1:W$65573,VLOOKUP(E1856,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1856,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1856,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1856=\"VA\",N1856=\"DFC\"),0,VLOOKUP(N1856,Rates!A:AM,VLOOKUP(H1856&LEFT(G1856,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3021003HOURSA","Original3021003SPRHOURS","3021003SPRHOURS","OriginalSPRHOURS","Original3021003","MANurSPRHOURS","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1856,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1856,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1856,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1856=\"DFC\",0,VLOOKUP(E1856,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1856=\"MA\",0,VLOOKUP(AU1856&VLOOKUP(N1856,Rates!A:G,7,0)&VLOOKUP(N1856,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1856*IF(W1856=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1856,Rates!A:L,3,0)","v":"Spring Estimated Hours"},null,{"$f":"E1856&IF(O1856=\"EARLYYEARS\",VLOOKUP(N1856,Rates!$A:$X,24,0),N1856)","v":"3021003HOURS"},{"$f":"ROUND(IF(AND(OR(M1856=\"VA\",M1856=\"FREE\",M1856=\"ACAD\"),N1856=\"DFC\"),S1856,S1856*VLOOKUP(AU1856&VLOOKUP(N1856,Rates!A:G,7,0)&VLOOKUP(N1856,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},119437.64,0,"10284SPRHOURSMANursery",119437.64,"Original3021003HOURS",{"$f":"VLOOKUP(N1856,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1856,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1856=\"RA\",0,IF(AU1856=\"C\",VLOOKUP(AU1856&VLOOKUP(N1856,Rates!A:G,7,0)&VLOOKUP(N1856,Rates!A:J,10,0)&VLOOKUP(D1856,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1856&VLOOKUP(N1856,Rates!A:G,7,0)&VLOOKUP(N1856,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1856*IF(W1856=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CD1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*3/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CE1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*3/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CF1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*3/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CG1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*3/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CH1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*3/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CI1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*3/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CJ1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*3/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CK1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*3/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1856=1,CA1856-SUM(CB1856:CL1856),IF(LEFT(N1856,2)=\"ND\",0,IF(D1856=\"Original\",CA1856*2/36,CA1856/VLOOKUP(D1856,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152876,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E1877,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E1877,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1877,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1877,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E1877,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H1877=\"MA\",0,VLOOKUP(N1877,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1877,Schools!$B:$R,17,0)","v":"COM"},"SPRHOURS",{"$f":"VLOOKUP(N1877,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1877,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E1877,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1877,EYDataOriginal1819!$A:$AI,VLOOKUP(N1877,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":8970.8571428571431},46379.33,{"$f":"VLOOKUP(N1877,Rates!A$1:W$65573,VLOOKUP(E1877,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1877,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1877,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1877=\"VA\",N1877=\"DFC\"),0,VLOOKUP(N1877,Rates!A:AM,VLOOKUP(H1877&LEFT(G1877,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3022045HOURSA","Original3022045SPRHOURS","3022045SPRHOURS","OriginalSPRHOURS","Original3022045","MAPriSPRHOURS","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1877,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1877,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1877,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1877=\"DFC\",0,VLOOKUP(E1877,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1877=\"MA\",0,VLOOKUP(AU1877&VLOOKUP(N1877,Rates!A:G,7,0)&VLOOKUP(N1877,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1877*IF(W1877=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1877,Rates!A:L,3,0)","v":"Spring Estimated Hours"},null,{"$f":"E1877&IF(O1877=\"EARLYYEARS\",VLOOKUP(N1877,Rates!$A:$X,24,0),N1877)","v":"3022045HOURS"},{"$f":"ROUND(IF(AND(OR(M1877=\"VA\",M1877=\"FREE\",M1877=\"ACAD\"),N1877=\"DFC\"),S1877,S1877*VLOOKUP(AU1877&VLOOKUP(N1877,Rates!A:G,7,0)&VLOOKUP(N1877,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},46379.33,0,"10284SPRHOURSMAPrimary",46379.33,"Original3022045HOURS",{"$f":"VLOOKUP(N1877,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1877,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1877=\"RA\",0,IF(AU1877=\"C\",VLOOKUP(AU1877&VLOOKUP(N1877,Rates!A:G,7,0)&VLOOKUP(N1877,Rates!A:J,10,0)&VLOOKUP(D1877,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1877&VLOOKUP(N1877,Rates!A:G,7,0)&VLOOKUP(N1877,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1877*IF(W1877=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CD1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*3/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CE1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*3/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CF1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*3/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CG1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*3/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CH1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*3/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CI1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*3/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CJ1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*3/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CK1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*3/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1877=1,CA1877-SUM(CB1877:CL1877),IF(LEFT(N1877,2)=\"ND\",0,IF(D1877=\"Original\",CA1877*2/36,CA1877/VLOOKUP(D1877,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152877,"2016-02-01","CK","Original",3022047,{"$f":"VLOOKUP($E1878,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E1878,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1878,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1878,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E1878,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1878=\"MA\",0,VLOOKUP(N1878,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1878,Schools!$B:$R,17,0)","v":"ACAD"},"SPRHOURS",{"$f":"VLOOKUP(N1878,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1878,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E1878,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1878,EYDataOriginal1819!$A:$AI,VLOOKUP(N1878,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":12817.285714285716},66265.37,{"$f":"VLOOKUP(N1878,Rates!A$1:W$65573,VLOOKUP(E1878,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1878,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1878,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1878=\"VA\",N1878=\"DFC\"),0,VLOOKUP(N1878,Rates!A:AM,VLOOKUP(H1878&LEFT(G1878,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3022047HOURSAcademy","Original3022047SPRHOURS","3022047SPRHOURS","OriginalSPRHOURS","Original3022047","RAPriSPRHOURS","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1878,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1878,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1878,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1878=\"DFC\",0,VLOOKUP(E1878,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1878=\"MA\",0,VLOOKUP(AU1878&VLOOKUP(N1878,Rates!A:G,7,0)&VLOOKUP(N1878,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1878*IF(W1878=1,0,1))","v":66265.37},0,0,0,0,0,0,0,0,0,22088.46,22088.45,22088.46,{"$f":"VLOOKUP(N1878,Rates!A:L,3,0)","v":"Spring Estimated Hours"},null,{"$f":"E1878&IF(O1878=\"EARLYYEARS\",VLOOKUP(N1878,Rates!$A:$X,24,0),N1878)","v":"3022047HOURS"},{"$f":"ROUND(IF(AND(OR(M1878=\"VA\",M1878=\"FREE\",M1878=\"ACAD\"),N1878=\"DFC\"),S1878,S1878*VLOOKUP(AU1878&VLOOKUP(N1878,Rates!A:G,7,0)&VLOOKUP(N1878,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SPRHOURSRAPrimary",66265.37,"Original3022047HOURS",{"$f":"VLOOKUP(N1878,Rates!$A:$AO,41,0)","v":"Estimate"},9,0,"RASPR",3,0,27,{"$f":"VLOOKUP(N1878,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1878=\"RA\",0,IF(AU1878=\"C\",VLOOKUP(AU1878&VLOOKUP(N1878,Rates!A:G,7,0)&VLOOKUP(N1878,Rates!A:J,10,0)&VLOOKUP(D1878,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1878&VLOOKUP(N1878,Rates!A:G,7,0)&VLOOKUP(N1878,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1878*IF(W1878=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CD1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*3/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CE1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*3/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CF1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*3/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CG1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*3/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CH1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*3/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CI1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*3/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CJ1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*3/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CK1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*3/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1878=1,CA1878-SUM(CB1878:CL1878),IF(LEFT(N1878,2)=\"ND\",0,IF(D1878=\"Original\",CA1878*2/36,CA1878/VLOOKUP(D1878,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152892,"2016-02-01","CK","Original",3023311,{"$f":"VLOOKUP($E1893,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E1893,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1893,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1893,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E1893,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H1893=\"MA\",0,VLOOKUP(N1893,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1893,Schools!$B:$R,17,0)","v":"VA"},"SPRHOURS",{"$f":"VLOOKUP(N1893,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1893,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E1893,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1893,EYDataOriginal1819!$A:$AI,VLOOKUP(N1893,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":13845.457142857145},71581.009999999995,{"$f":"VLOOKUP(N1893,Rates!A$1:W$65573,VLOOKUP(E1893,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1893,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1893,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1893=\"VA\",N1893=\"DFC\"),0,VLOOKUP(N1893,Rates!A:AM,VLOOKUP(H1893&LEFT(G1893,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3023311HOURSA","Original3023311SPRHOURS","3023311SPRHOURS","OriginalSPRHOURS","Original3023311","MAPriSPRHOURS","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1893,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1893,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1893,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1893=\"DFC\",0,VLOOKUP(E1893,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1893=\"MA\",0,VLOOKUP(AU1893&VLOOKUP(N1893,Rates!A:G,7,0)&VLOOKUP(N1893,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1893*IF(W1893=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1893,Rates!A:L,3,0)","v":"Spring Estimated Hours"},null,{"$f":"E1893&IF(O1893=\"EARLYYEARS\",VLOOKUP(N1893,Rates!$A:$X,24,0),N1893)","v":"3023311HOURS"},{"$f":"ROUND(IF(AND(OR(M1893=\"VA\",M1893=\"FREE\",M1893=\"ACAD\"),N1893=\"DFC\"),S1893,S1893*VLOOKUP(AU1893&VLOOKUP(N1893,Rates!A:G,7,0)&VLOOKUP(N1893,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},71581.009999999995,0,"10284SPRHOURSMAPrimary",71581.009999999995,"Original3023311HOURS",{"$f":"VLOOKUP(N1893,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1893,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1893=\"RA\",0,IF(AU1893=\"C\",VLOOKUP(AU1893&VLOOKUP(N1893,Rates!A:G,7,0)&VLOOKUP(N1893,Rates!A:J,10,0)&VLOOKUP(D1893,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1893&VLOOKUP(N1893,Rates!A:G,7,0)&VLOOKUP(N1893,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1893*IF(W1893=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CD1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*3/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CE1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*3/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CF1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*3/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CG1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*3/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CH1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*3/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CI1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*3/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CJ1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*3/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CK1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*3/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1893=1,CA1893-SUM(CB1893:CL1893),IF(LEFT(N1893,2)=\"ND\",0,IF(D1893=\"Original\",CA1893*2/36,CA1893/VLOOKUP(D1893,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152906,"2016-02-01","CK","Original",3023519,{"$f":"VLOOKUP($E1907,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E1907,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1907,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1907,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E1907,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1907=\"MA\",0,VLOOKUP(N1907,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1907,Schools!$B:$R,17,0)","v":"ACAD"},"SPRHOURS",{"$f":"VLOOKUP(N1907,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1907,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E1907,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1907,EYDataOriginal1819!$A:$AI,VLOOKUP(N1907,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":10962},56673.54,{"$f":"VLOOKUP(N1907,Rates!A$1:W$65573,VLOOKUP(E1907,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1907,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1907,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1907=\"VA\",N1907=\"DFC\"),0,VLOOKUP(N1907,Rates!A:AM,VLOOKUP(H1907&LEFT(G1907,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3023519HOURSAcademy","Original3023519SPRHOURS","3023519SPRHOURS","OriginalSPRHOURS","Original3023519","RAPriSPRHOURS","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1907,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1907,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1907,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1907=\"DFC\",0,VLOOKUP(E1907,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1907=\"MA\",0,VLOOKUP(AU1907&VLOOKUP(N1907,Rates!A:G,7,0)&VLOOKUP(N1907,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1907*IF(W1907=1,0,1))","v":56673.54},0,0,0,0,0,0,0,0,0,18891.18,18891.18,18891.18,{"$f":"VLOOKUP(N1907,Rates!A:L,3,0)","v":"Spring Estimated Hours"},null,{"$f":"E1907&IF(O1907=\"EARLYYEARS\",VLOOKUP(N1907,Rates!$A:$X,24,0),N1907)","v":"3023519HOURS"},{"$f":"ROUND(IF(AND(OR(M1907=\"VA\",M1907=\"FREE\",M1907=\"ACAD\"),N1907=\"DFC\"),S1907,S1907*VLOOKUP(AU1907&VLOOKUP(N1907,Rates!A:G,7,0)&VLOOKUP(N1907,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SPRHOURSRAPrimary",56673.54,"Original3023519HOURS",{"$f":"VLOOKUP(N1907,Rates!$A:$AO,41,0)","v":"Estimate"},9,0,"RASPR",3,0,27,{"$f":"VLOOKUP(N1907,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1907=\"RA\",0,IF(AU1907=\"C\",VLOOKUP(AU1907&VLOOKUP(N1907,Rates!A:G,7,0)&VLOOKUP(N1907,Rates!A:J,10,0)&VLOOKUP(D1907,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1907&VLOOKUP(N1907,Rates!A:G,7,0)&VLOOKUP(N1907,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1907*IF(W1907=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CD1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*3/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CE1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*3/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CF1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*3/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CG1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*3/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CH1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*3/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CI1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*3/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CJ1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*3/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CK1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*3/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1907=1,CA1907-SUM(CB1907:CL1907),IF(LEFT(N1907,2)=\"ND\",0,IF(D1907=\"Original\",CA1907*2/36,CA1907/VLOOKUP(D1907,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152919,"2016-02-01","CK","Original",3022003,{"$f":"VLOOKUP($E1920,Schools!$B:$L,2,0)","v":"Bell Lane Primary School"},{"$f":"VLOOKUP($E1920,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1920,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1920,Schools!$B:$L,11,0)","v":400051},{"$f":"VLOOKUP($E1920,Schools!$B:$Z,12,0)","v":10045},{"$f":"IF(H1920=\"MA\",0,VLOOKUP(N1920,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1920,Schools!$B:$R,17,0)","v":"COM"},"SPRIDACI",{"$f":"VLOOKUP(N1920,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1920,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E1920,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1920,EYDataOriginal1819!$A:$AI,VLOOKUP(N1920,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1315.0628571428565},2012.05,{"$f":"VLOOKUP(N1920,Rates!A$1:W$65573,VLOOKUP(E1920,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1920,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1920,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1920=\"VA\",N1920=\"DFC\"),0,VLOOKUP(N1920,Rates!A:AM,VLOOKUP(H1920&LEFT(G1920,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3022003IDACIA","Original3022003SPRIDACI","3022003SPRIDACI","OriginalSPRIDACI","Original3022003","MAPriSPRIDACI","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1920,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1920,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1920,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1920=\"DFC\",0,VLOOKUP(E1920,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1920=\"MA\",0,VLOOKUP(AU1920&VLOOKUP(N1920,Rates!A:G,7,0)&VLOOKUP(N1920,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1920*IF(W1920=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1920,Rates!A:L,3,0)","v":"Spring Estimated IDACI"},null,{"$f":"E1920&IF(O1920=\"EARLYYEARS\",VLOOKUP(N1920,Rates!$A:$X,24,0),N1920)","v":"3022003IDACI"},{"$f":"ROUND(IF(AND(OR(M1920=\"VA\",M1920=\"FREE\",M1920=\"ACAD\"),N1920=\"DFC\"),S1920,S1920*VLOOKUP(AU1920&VLOOKUP(N1920,Rates!A:G,7,0)&VLOOKUP(N1920,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2012.05,0,"10284SPRIDACIMAPrimary",2012.05,"Original3022003IDACI",{"$f":"VLOOKUP(N1920,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1920,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1920=\"RA\",0,IF(AU1920=\"C\",VLOOKUP(AU1920&VLOOKUP(N1920,Rates!A:G,7,0)&VLOOKUP(N1920,Rates!A:J,10,0)&VLOOKUP(D1920,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1920&VLOOKUP(N1920,Rates!A:G,7,0)&VLOOKUP(N1920,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1920*IF(W1920=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CD1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*3/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CE1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*3/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CF1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*3/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CG1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*3/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CH1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*3/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CI1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*3/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CJ1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*3/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CK1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*3/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1920=1,CA1920-SUM(CB1920:CL1920),IF(LEFT(N1920,2)=\"ND\",0,IF(D1920=\"Original\",CA1920*2/36,CA1920/VLOOKUP(D1920,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152927,"2016-02-01","CK","Original",3022020,{"$f":"VLOOKUP($E1928,Schools!$B:$L,2,0)","v":"Alma Primary"},{"$f":"VLOOKUP($E1928,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1928,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1928,Schools!$B:$L,11,0)","v":156270},{"$f":"VLOOKUP($E1928,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1928=\"MA\",0,VLOOKUP(N1928,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1928,Schools!$B:$R,17,0)","v":"FREE"},"SPRIDACI",{"$f":"VLOOKUP(N1928,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1928,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E1928,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1928,EYDataOriginal1819!$A:$AI,VLOOKUP(N1928,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N1928,Rates!A$1:W$65573,VLOOKUP(E1928,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1928,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1928,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1928=\"VA\",N1928=\"DFC\"),0,VLOOKUP(N1928,Rates!A:AM,VLOOKUP(H1928&LEFT(G1928,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3022020IDACIAcademy","Original3022020SPRIDACI","3022020SPRIDACI","OriginalSPRIDACI","Original3022020","RAPriSPRIDACI","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1928,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1928,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1928,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1928=\"DFC\",0,VLOOKUP(E1928,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1928=\"MA\",0,VLOOKUP(AU1928&VLOOKUP(N1928,Rates!A:G,7,0)&VLOOKUP(N1928,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1928*IF(W1928=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1928,Rates!A:L,3,0)","v":"Spring Estimated IDACI"},null,{"$f":"E1928&IF(O1928=\"EARLYYEARS\",VLOOKUP(N1928,Rates!$A:$X,24,0),N1928)","v":"3022020IDACI"},{"$f":"ROUND(IF(AND(OR(M1928=\"VA\",M1928=\"FREE\",M1928=\"ACAD\"),N1928=\"DFC\"),S1928,S1928*VLOOKUP(AU1928&VLOOKUP(N1928,Rates!A:G,7,0)&VLOOKUP(N1928,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SPRIDACIRAPrimary",0,"Original3022020IDACI",{"$f":"VLOOKUP(N1928,Rates!$A:$AO,41,0)","v":"Estimate"},9,0,"RASPR",3,0,27,{"$f":"VLOOKUP(N1928,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1928=\"RA\",0,IF(AU1928=\"C\",VLOOKUP(AU1928&VLOOKUP(N1928,Rates!A:G,7,0)&VLOOKUP(N1928,Rates!A:J,10,0)&VLOOKUP(D1928,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1928&VLOOKUP(N1928,Rates!A:G,7,0)&VLOOKUP(N1928,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1928*IF(W1928=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CD1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*3/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CE1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*3/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CF1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*3/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CG1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*3/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CH1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*3/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CI1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*3/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CJ1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*3/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CK1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*3/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1928=1,CA1928-SUM(CB1928:CL1928),IF(LEFT(N1928,2)=\"ND\",0,IF(D1928=\"Original\",CA1928*2/36,CA1928/VLOOKUP(D1928,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152940,"2016-02-01","CK","Original",3022048,{"$f":"VLOOKUP($E1941,Schools!$B:$L,2,0)","v":"Millbrook Park CE Primary School"},{"$f":"VLOOKUP($E1941,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1941,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E1941,Schools!$B:$L,11,0)","v":155126},{"$f":"VLOOKUP($E1941,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H1941=\"MA\",0,VLOOKUP(N1941,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1941,Schools!$B:$R,17,0)","v":"ACAD"},"SPRIDACI",{"$f":"VLOOKUP(N1941,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1941,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E1941,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1941,EYDataOriginal1819!$A:$AI,VLOOKUP(N1941,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1984.3568571428575},3036.07,{"$f":"VLOOKUP(N1941,Rates!A$1:W$65573,VLOOKUP(E1941,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1941,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N1941,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1941=\"VA\",N1941=\"DFC\"),0,VLOOKUP(N1941,Rates!A:AM,VLOOKUP(H1941&LEFT(G1941,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3022048IDACIAcademy","Original3022048SPRIDACI","3022048SPRIDACI","OriginalSPRIDACI","Original3022048","RAPriSPRIDACI","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1941,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1941,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1941,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1941=\"DFC\",0,VLOOKUP(E1941,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H1941=\"MA\",0,VLOOKUP(AU1941&VLOOKUP(N1941,Rates!A:G,7,0)&VLOOKUP(N1941,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1941*IF(W1941=1,0,1))","v":3036.07},0,0,0,0,0,0,0,0,0,1012.02,1012.03,1012.02,{"$f":"VLOOKUP(N1941,Rates!A:L,3,0)","v":"Spring Estimated IDACI"},null,{"$f":"E1941&IF(O1941=\"EARLYYEARS\",VLOOKUP(N1941,Rates!$A:$X,24,0),N1941)","v":"3022048IDACI"},{"$f":"ROUND(IF(AND(OR(M1941=\"VA\",M1941=\"FREE\",M1941=\"ACAD\"),N1941=\"DFC\"),S1941,S1941*VLOOKUP(AU1941&VLOOKUP(N1941,Rates!A:G,7,0)&VLOOKUP(N1941,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SPRIDACIRAPrimary",3036.07,"Original3022048IDACI",{"$f":"VLOOKUP(N1941,Rates!$A:$AO,41,0)","v":"Estimate"},9,0,"RASPR",3,0,27,{"$f":"VLOOKUP(N1941,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1941=\"RA\",0,IF(AU1941=\"C\",VLOOKUP(AU1941&VLOOKUP(N1941,Rates!A:G,7,0)&VLOOKUP(N1941,Rates!A:J,10,0)&VLOOKUP(D1941,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1941&VLOOKUP(N1941,Rates!A:G,7,0)&VLOOKUP(N1941,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1941*IF(W1941=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CD1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*3/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CE1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*3/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CF1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*3/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CG1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*3/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CH1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*3/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CI1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*3/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CJ1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*3/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CK1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*3/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1941=1,CA1941-SUM(CB1941:CL1941),IF(LEFT(N1941,2)=\"ND\",0,IF(D1941=\"Original\",CA1941*2/36,CA1941/VLOOKUP(D1941,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152949,"2016-02-01","CK","Original",3022079,{"$f":"VLOOKUP($E1950,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E1950,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1950,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1950,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E1950,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H1950=\"MA\",0,VLOOKUP(N1950,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1950,Schools!$B:$R,17,0)","v":"VA"},"SPRIDACI",{"$f":"VLOOKUP(N1950,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1950,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E1950,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1950,EYDataOriginal1819!$A:$AI,VLOOKUP(N1950,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":802.31399999999985},1227.54,{"$f":"VLOOKUP(N1950,Rates!A$1:W$65573,VLOOKUP(E1950,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1950,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1950,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1950=\"VA\",N1950=\"DFC\"),0,VLOOKUP(N1950,Rates!A:AM,VLOOKUP(H1950&LEFT(G1950,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3022079IDACIA","Original3022079SPRIDACI","3022079SPRIDACI","OriginalSPRIDACI","Original3022079","MAPriSPRIDACI","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1950,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1950,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1950,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1950=\"DFC\",0,VLOOKUP(E1950,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H1950=\"MA\",0,VLOOKUP(AU1950&VLOOKUP(N1950,Rates!A:G,7,0)&VLOOKUP(N1950,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1950*IF(W1950=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1950,Rates!A:L,3,0)","v":"Spring Estimated IDACI"},null,{"$f":"E1950&IF(O1950=\"EARLYYEARS\",VLOOKUP(N1950,Rates!$A:$X,24,0),N1950)","v":"3022079IDACI"},{"$f":"ROUND(IF(AND(OR(M1950=\"VA\",M1950=\"FREE\",M1950=\"ACAD\"),N1950=\"DFC\"),S1950,S1950*VLOOKUP(AU1950&VLOOKUP(N1950,Rates!A:G,7,0)&VLOOKUP(N1950,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1227.54,0,"10284SPRIDACIMAPrimary",1227.54,"Original3022079IDACI",{"$f":"VLOOKUP(N1950,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1950,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1950=\"RA\",0,IF(AU1950=\"C\",VLOOKUP(AU1950&VLOOKUP(N1950,Rates!A:G,7,0)&VLOOKUP(N1950,Rates!A:J,10,0)&VLOOKUP(D1950,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1950&VLOOKUP(N1950,Rates!A:G,7,0)&VLOOKUP(N1950,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1950*IF(W1950=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CD1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*3/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CE1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*3/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CF1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*3/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CG1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*3/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CH1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*3/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CI1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*3/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CJ1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*3/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CK1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*3/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ1950=1,CA1950-SUM(CB1950:CL1950),IF(LEFT(N1950,2)=\"ND\",0,IF(D1950=\"Original\",CA1950*2/36,CA1950/VLOOKUP(D1950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20152970,"2016-02-01","CK","Original",3023523,{"$f":"VLOOKUP($E1971,Schools!$B:$L,2,0)","v":"Martin Primary School"},{"$f":"VLOOKUP($E1971,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1971,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1971,Schools!$B:$L,11,0)","v":400130},{"$f":"VLOOKUP($E1971,Schools!$B:$Z,12,0)","v":11093},{"$f":"IF(H1971=\"MA\",0,VLOOKUP(N1971,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1971,Schools!$B:$R,17,0)","v":"COM"},"SPRIDACI",{"$f":"VLOOKUP(N1971,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1971,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E1971,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1971,EYDataOriginal1819!$A:$AI,VLOOKUP(N1971,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":3066.6818571428571},4692.0200000000004,{"$f":"VLOOKUP(N1971,Rates!A$1:W$65573,VLOOKUP(E1971,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1971,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1971,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1971=\"VA\",N1971=\"DFC\"),0,VLOOKUP(N1971,Rates!A:AM,VLOOKUP(H1971&LEFT(G1971,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3023523IDACIB","Original3023523SPRIDACI","3023523SPRIDACI","OriginalSPRIDACI","Original3023523","MAPriSPRIDACI","I013023523","3023523EARLYYEARS","10284Primary","Original3023523EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1971,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1971,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1971,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1971=\"DFC\",0,VLOOKUP(E1971,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1971=\"MA\",0,VLOOKUP(AU1971&VLOOKUP(N1971,Rates!A:G,7,0)&VLOOKUP(N1971,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1971*IF(W1971=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1971,Rates!A:L,3,0)","v":"Spring Estimated IDACI"},null,{"$f":"E1971&IF(O1971=\"EARLYYEARS\",VLOOKUP(N1971,Rates!$A:$X,24,0),N1971)","v":"3023523IDACI"},{"$f":"ROUND(IF(AND(OR(M1971=\"VA\",M1971=\"FREE\",M1971=\"ACAD\"),N1971=\"DFC\"),S1971,S1971*VLOOKUP(AU1971&VLOOKUP(N1971,Rates!A:G,7,0)&VLOOKUP(N1971,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SPRIDACIMAPrimary",4692.0200000000004,"Original3023523IDACI",{"$f":"VLOOKUP(N1971,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1971,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1971=\"RA\",0,IF(AU1971=\"C\",VLOOKUP(AU1971&VLOOKUP(N1971,Rates!A:G,7,0)&VLOOKUP(N1971,Rates!A:J,10,0)&VLOOKUP(D1971,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1971&VLOOKUP(N1971,Rates!A:G,7,0)&VLOOKUP(N1971,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1971*IF(W1971=1,0,1))","v":4692.0200000000004},521.34,391,391,{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CD1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*3/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":391},{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CE1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*3/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":391},{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CF1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*3/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":391},{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CG1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*3/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":391},{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CH1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*3/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":391},{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CI1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*3/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":391},{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CJ1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*3/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":391},{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CK1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*3/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":391},{"$f":"ROUND(IF(BZ1971=1,CA1971-SUM(CB1971:CL1971),IF(LEFT(N1971,2)=\"ND\",0,IF(D1971=\"Original\",CA1971*2/36,CA1971/VLOOKUP(D1971,PayLookup!$M$10:$N$22,2,0)))),2)","v":260.67}]
[20152973,"2016-02-01","CK","Original",3025948,{"$f":"VLOOKUP($E1974,Schools!$B:$L,2,0)","v":"Mathilda Marks-Kennedy School"},{"$f":"VLOOKUP($E1974,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1974,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1974,Schools!$B:$L,11,0)","v":400112},{"$f":"VLOOKUP($E1974,Schools!$B:$Z,12,0)","v":10125},{"$f":"IF(H1974=\"MA\",0,VLOOKUP(N1974,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1974,Schools!$B:$R,17,0)","v":"VA"},"SPRIDACI",{"$f":"VLOOKUP(N1974,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1974,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E1974,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1974,EYDataOriginal1819!$A:$AI,VLOOKUP(N1974,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":882.08914285714297},1349.6,{"$f":"VLOOKUP(N1974,Rates!A$1:W$65573,VLOOKUP(E1974,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1974,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1974,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1974=\"VA\",N1974=\"DFC\"),0,VLOOKUP(N1974,Rates!A:AM,VLOOKUP(H1974&LEFT(G1974,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3025948IDACIB","Original3025948SPRIDACI","3025948SPRIDACI","OriginalSPRIDACI","Original3025948","MAPriSPRIDACI","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1974,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1974,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1974,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1974=\"DFC\",0,VLOOKUP(E1974,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H1974=\"MA\",0,VLOOKUP(AU1974&VLOOKUP(N1974,Rates!A:G,7,0)&VLOOKUP(N1974,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1974*IF(W1974=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1974,Rates!A:L,3,0)","v":"Spring Estimated IDACI"},null,{"$f":"E1974&IF(O1974=\"EARLYYEARS\",VLOOKUP(N1974,Rates!$A:$X,24,0),N1974)","v":"3025948IDACI"},{"$f":"ROUND(IF(AND(OR(M1974=\"VA\",M1974=\"FREE\",M1974=\"ACAD\"),N1974=\"DFC\"),S1974,S1974*VLOOKUP(AU1974&VLOOKUP(N1974,Rates!A:G,7,0)&VLOOKUP(N1974,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SPRIDACIMAPrimary",1349.6,"Original3025948IDACI",{"$f":"VLOOKUP(N1974,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASPR",4,0,0,{"$f":"VLOOKUP(N1974,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1974=\"RA\",0,IF(AU1974=\"C\",VLOOKUP(AU1974&VLOOKUP(N1974,Rates!A:G,7,0)&VLOOKUP(N1974,Rates!A:J,10,0)&VLOOKUP(D1974,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1974&VLOOKUP(N1974,Rates!A:G,7,0)&VLOOKUP(N1974,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1974*IF(W1974=1,0,1))","v":1349.6},149.96,112.47,112.47,{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CD1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*3/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":112.47},{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CE1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*3/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":112.47},{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CF1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*3/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":112.47},{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CG1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*3/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":112.47},{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CH1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*3/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":112.47},{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CI1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*3/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":112.47},{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CJ1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*3/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":112.47},{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CK1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*3/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":112.47},{"$f":"ROUND(IF(BZ1974=1,CA1974-SUM(CB1974:CL1974),IF(LEFT(N1974,2)=\"ND\",0,IF(D1974=\"Original\",CA1974*2/36,CA1974/VLOOKUP(D1974,PayLookup!$M$10:$N$22,2,0)))),2)","v":74.98}]
[20152991,"2016-02-01","CK","Original",3022023,{"$f":"VLOOKUP($E1992,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E1992,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E1992,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E1992,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E1992,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H1992=\"MA\",0,VLOOKUP(N1992,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E1992,Schools!$B:$R,17,0)","v":"COM"},"SUMBASIC",{"$f":"VLOOKUP(N1992,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N1992,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E1992,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E1992,EYDataOriginal1819!$A:$AI,VLOOKUP(N1992,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N1992,Rates!A$1:W$65573,VLOOKUP(E1992,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E1992,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N1992,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M1992=\"VA\",N1992=\"DFC\"),0,VLOOKUP(N1992,Rates!A:AM,VLOOKUP(H1992&LEFT(G1992,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SUM","3022023BASICC","Original3022023SUMBASIC","3022023SUMBASIC","OriginalSUMBASIC","Original3022023","MAPriSUMBASIC","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T1992,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T1992,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N1992,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N1992=\"DFC\",0,VLOOKUP(E1992,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H1992=\"MA\",0,VLOOKUP(AU1992&VLOOKUP(N1992,Rates!A:G,7,0)&VLOOKUP(N1992,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S1992*IF(W1992=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N1992,Rates!A:L,3,0)","v":"Summer Estimated Basic"},null,{"$f":"E1992&IF(O1992=\"EARLYYEARS\",VLOOKUP(N1992,Rates!$A:$X,24,0),N1992)","v":"3022023BASIC"},{"$f":"ROUND(IF(AND(OR(M1992=\"VA\",M1992=\"FREE\",M1992=\"ACAD\"),N1992=\"DFC\"),S1992,S1992*VLOOKUP(AU1992&VLOOKUP(N1992,Rates!A:G,7,0)&VLOOKUP(N1992,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SUMBASICMAPrimary",{"$error":"#N/A"},"Original3022023BASIC",{"$f":"VLOOKUP(N1992,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N1992,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H1992=\"RA\",0,IF(AU1992=\"C\",VLOOKUP(AU1992&VLOOKUP(N1992,Rates!A:G,7,0)&VLOOKUP(N1992,Rates!A:J,10,0)&VLOOKUP(D1992,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU1992&VLOOKUP(N1992,Rates!A:G,7,0)&VLOOKUP(N1992,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S1992*IF(W1992=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CD1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*3/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CE1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*3/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CF1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*3/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CG1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*3/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CH1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*3/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CI1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*3/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CJ1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*3/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CK1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*3/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ1992=1,CA1992-SUM(CB1992:CL1992),IF(LEFT(N1992,2)=\"ND\",0,IF(D1992=\"Original\",CA1992*2/36,CA1992/VLOOKUP(D1992,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20153000,"2016-02-01","CK","Original",3022045,{"$f":"VLOOKUP($E2001,Schools!$B:$L,2,0)","v":"Northside School"},{"$f":"VLOOKUP($E2001,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2001,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2001,Schools!$B:$L,11,0)","v":400089},{"$f":"VLOOKUP($E2001,Schools!$B:$Z,12,0)","v":10082},{"$f":"IF(H2001=\"MA\",0,VLOOKUP(N2001,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2001,Schools!$B:$R,17,0)","v":"COM"},"SUMBASIC",{"$f":"VLOOKUP(N2001,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2001,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E2001,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2001,EYDataOriginal1819!$A:$AI,VLOOKUP(N2001,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N2001,Rates!A$1:W$65573,VLOOKUP(E2001,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2001,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2001,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2001=\"VA\",N2001=\"DFC\"),0,VLOOKUP(N2001,Rates!A:AM,VLOOKUP(H2001&LEFT(G2001,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SUM","3022045BASICA","Original3022045SUMBASIC","3022045SUMBASIC","OriginalSUMBASIC","Original3022045","MAPriSUMBASIC","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2001,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2001,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2001,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2001=\"DFC\",0,VLOOKUP(E2001,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2001=\"MA\",0,VLOOKUP(AU2001&VLOOKUP(N2001,Rates!A:G,7,0)&VLOOKUP(N2001,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2001*IF(W2001=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2001,Rates!A:L,3,0)","v":"Summer Estimated Basic"},null,{"$f":"E2001&IF(O2001=\"EARLYYEARS\",VLOOKUP(N2001,Rates!$A:$X,24,0),N2001)","v":"3022045BASIC"},{"$f":"ROUND(IF(AND(OR(M2001=\"VA\",M2001=\"FREE\",M2001=\"ACAD\"),N2001=\"DFC\"),S2001,S2001*VLOOKUP(AU2001&VLOOKUP(N2001,Rates!A:G,7,0)&VLOOKUP(N2001,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SUMBASICMAPrimary",{"$error":"#N/A"},"Original3022045BASIC",{"$f":"VLOOKUP(N2001,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2001,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2001=\"RA\",0,IF(AU2001=\"C\",VLOOKUP(AU2001&VLOOKUP(N2001,Rates!A:G,7,0)&VLOOKUP(N2001,Rates!A:J,10,0)&VLOOKUP(D2001,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2001&VLOOKUP(N2001,Rates!A:G,7,0)&VLOOKUP(N2001,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2001*IF(W2001=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CD2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*3/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CE2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*3/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CF2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*3/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CG2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*3/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CH2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*3/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CI2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*3/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CJ2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*3/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CK2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*3/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2001=1,CA2001-SUM(CB2001:CL2001),IF(LEFT(N2001,2)=\"ND\",0,IF(D2001=\"Original\",CA2001*2/36,CA2001/VLOOKUP(D2001,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20153008,"2016-02-01","CK","Original",3022071,{"$f":"VLOOKUP($E2009,Schools!$B:$L,2,0)","v":"Queenswell Infant and Nursery School"},{"$f":"VLOOKUP($E2009,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2009,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2009,Schools!$B:$L,11,0)","v":400010},{"$f":"VLOOKUP($E2009,Schools!$B:$Z,12,0)","v":10119},{"$f":"IF(H2009=\"MA\",0,VLOOKUP(N2009,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2009,Schools!$B:$R,17,0)","v":"COM"},"SUMBASIC",{"$f":"VLOOKUP(N2009,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2009,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E2009,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2009,EYDataOriginal1819!$A:$AI,VLOOKUP(N2009,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N2009,Rates!A$1:W$65573,VLOOKUP(E2009,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2009,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2009,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2009=\"VA\",N2009=\"DFC\"),0,VLOOKUP(N2009,Rates!A:AM,VLOOKUP(H2009&LEFT(G2009,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SUM","3022071BASICC","Original3022071SUMBASIC","3022071SUMBASIC","OriginalSUMBASIC","Original3022071","MAPriSUMBASIC","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2009,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2009,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2009,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2009=\"DFC\",0,VLOOKUP(E2009,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H2009=\"MA\",0,VLOOKUP(AU2009&VLOOKUP(N2009,Rates!A:G,7,0)&VLOOKUP(N2009,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2009*IF(W2009=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2009,Rates!A:L,3,0)","v":"Summer Estimated Basic"},null,{"$f":"E2009&IF(O2009=\"EARLYYEARS\",VLOOKUP(N2009,Rates!$A:$X,24,0),N2009)","v":"3022071BASIC"},{"$f":"ROUND(IF(AND(OR(M2009=\"VA\",M2009=\"FREE\",M2009=\"ACAD\"),N2009=\"DFC\"),S2009,S2009*VLOOKUP(AU2009&VLOOKUP(N2009,Rates!A:G,7,0)&VLOOKUP(N2009,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SUMBASICMAPrimary",{"$error":"#N/A"},"Original3022071BASIC",{"$f":"VLOOKUP(N2009,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2009,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2009=\"RA\",0,IF(AU2009=\"C\",VLOOKUP(AU2009&VLOOKUP(N2009,Rates!A:G,7,0)&VLOOKUP(N2009,Rates!A:J,10,0)&VLOOKUP(D2009,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2009&VLOOKUP(N2009,Rates!A:G,7,0)&VLOOKUP(N2009,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2009*IF(W2009=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CD2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*3/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CE2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*3/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CF2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*3/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CG2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*3/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CH2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*3/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CI2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*3/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CJ2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*3/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CK2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*3/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2009=1,CA2009-SUM(CB2009:CL2009),IF(LEFT(N2009,2)=\"ND\",0,IF(D2009=\"Original\",CA2009*2/36,CA2009/VLOOKUP(D2009,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20153021,"2016-02-01","CK","Original",3023502,{"$f":"VLOOKUP($E2022,Schools!$B:$L,2,0)","v":"St Agnes RC Primary School"},{"$f":"VLOOKUP($E2022,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2022,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2022,Schools!$B:$L,11,0)","v":400096},{"$f":"VLOOKUP($E2022,Schools!$B:$Z,12,0)","v":10087},{"$f":"IF(H2022=\"MA\",0,VLOOKUP(N2022,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2022,Schools!$B:$R,17,0)","v":"VA"},"SUMBASIC",{"$f":"VLOOKUP(N2022,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2022,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E2022,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2022,EYDataOriginal1819!$A:$AI,VLOOKUP(N2022,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N2022,Rates!A$1:W$65573,VLOOKUP(E2022,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2022,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2022,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2022=\"VA\",N2022=\"DFC\"),0,VLOOKUP(N2022,Rates!A:AM,VLOOKUP(H2022&LEFT(G2022,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SUM","3023502BASICA","Original3023502SUMBASIC","3023502SUMBASIC","OriginalSUMBASIC","Original3023502","MAPriSUMBASIC","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2022,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2022,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2022,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2022=\"DFC\",0,VLOOKUP(E2022,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2022=\"MA\",0,VLOOKUP(AU2022&VLOOKUP(N2022,Rates!A:G,7,0)&VLOOKUP(N2022,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2022*IF(W2022=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2022,Rates!A:L,3,0)","v":"Summer Estimated Basic"},null,{"$f":"E2022&IF(O2022=\"EARLYYEARS\",VLOOKUP(N2022,Rates!$A:$X,24,0),N2022)","v":"3023502BASIC"},{"$f":"ROUND(IF(AND(OR(M2022=\"VA\",M2022=\"FREE\",M2022=\"ACAD\"),N2022=\"DFC\"),S2022,S2022*VLOOKUP(AU2022&VLOOKUP(N2022,Rates!A:G,7,0)&VLOOKUP(N2022,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SUMBASICMAPrimary",{"$error":"#N/A"},"Original3023502BASIC",{"$f":"VLOOKUP(N2022,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2022,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2022=\"RA\",0,IF(AU2022=\"C\",VLOOKUP(AU2022&VLOOKUP(N2022,Rates!A:G,7,0)&VLOOKUP(N2022,Rates!A:J,10,0)&VLOOKUP(D2022,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2022&VLOOKUP(N2022,Rates!A:G,7,0)&VLOOKUP(N2022,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2022*IF(W2022=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CD2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*3/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CE2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*3/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CF2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*3/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CG2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*3/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CH2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*3/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CI2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*3/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CJ2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*3/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CK2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*3/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2022=1,CA2022-SUM(CB2022:CL2022),IF(LEFT(N2022,2)=\"ND\",0,IF(D2022=\"Original\",CA2022*2/36,CA2022/VLOOKUP(D2022,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20153034,"2016-02-01","CK","Original",3025201,{"$f":"VLOOKUP($E2035,Schools!$B:$L,2,0)","v":"Osidge Primary School"},{"$f":"VLOOKUP($E2035,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2035,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2035,Schools!$B:$L,11,0)","v":400021},{"$f":"VLOOKUP($E2035,Schools!$B:$Z,12,0)","v":10084},{"$f":"IF(H2035=\"MA\",0,VLOOKUP(N2035,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2035,Schools!$B:$R,17,0)","v":"FOU"},"SUMBASIC",{"$f":"VLOOKUP(N2035,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2035,Rates!A$1:L$65576,9,0)","v":100},{"$f":"IF(ISERROR(VLOOKUP(E2035,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2035,EYDataOriginal1819!$A:$AI,VLOOKUP(N2035,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N2035,Rates!A$1:W$65573,VLOOKUP(E2035,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2035,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2035,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2035=\"VA\",N2035=\"DFC\"),0,VLOOKUP(N2035,Rates!A:AM,VLOOKUP(H2035&LEFT(G2035,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SUM","3025201BASICB","Original3025201SUMBASIC","3025201SUMBASIC","OriginalSUMBASIC","Original3025201","MAPriSUMBASIC","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2035,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2035,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2035,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2035=\"DFC\",0,VLOOKUP(E2035,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H2035=\"MA\",0,VLOOKUP(AU2035&VLOOKUP(N2035,Rates!A:G,7,0)&VLOOKUP(N2035,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2035*IF(W2035=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2035,Rates!A:L,3,0)","v":"Summer Estimated Basic"},null,{"$f":"E2035&IF(O2035=\"EARLYYEARS\",VLOOKUP(N2035,Rates!$A:$X,24,0),N2035)","v":"3025201BASIC"},{"$f":"ROUND(IF(AND(OR(M2035=\"VA\",M2035=\"FREE\",M2035=\"ACAD\"),N2035=\"DFC\"),S2035,S2035*VLOOKUP(AU2035&VLOOKUP(N2035,Rates!A:G,7,0)&VLOOKUP(N2035,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284SUMBASICMAPrimary",{"$error":"#N/A"},"Original3025201BASIC",{"$f":"VLOOKUP(N2035,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2035,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2035=\"RA\",0,IF(AU2035=\"C\",VLOOKUP(AU2035&VLOOKUP(N2035,Rates!A:G,7,0)&VLOOKUP(N2035,Rates!A:J,10,0)&VLOOKUP(D2035,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2035&VLOOKUP(N2035,Rates!A:G,7,0)&VLOOKUP(N2035,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2035*IF(W2035=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CD2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*3/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CE2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*3/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CF2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*3/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CG2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*3/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CH2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*3/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CI2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*3/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CJ2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*3/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CK2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*3/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2035=1,CA2035-SUM(CB2035:CL2035),IF(LEFT(N2035,2)=\"ND\",0,IF(D2035=\"Original\",CA2035*2/36,CA2035/VLOOKUP(D2035,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20153043,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E2044,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E2044,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2044,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2044,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E2044,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H2044=\"MA\",0,VLOOKUP(N2044,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2044,Schools!$B:$R,17,0)","v":"COM"},"SUMFLEX",{"$f":"VLOOKUP(N2044,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2044,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E2044,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2044,EYDataOriginal1819!$A:$AI,VLOOKUP(N2044,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N2044,Rates!A$1:W$65573,VLOOKUP(E2044,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2044,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2044,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2044=\"VA\",N2044=\"DFC\"),0,VLOOKUP(N2044,Rates!A:AM,VLOOKUP(H2044&LEFT(G2044,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SUM","3022010FLEXA","Original3022010SUMFLEX","3022010SUMFLEX","OriginalSUMFLEX","Original3022010","MAPriSUMFLEX","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2044,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2044,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2044,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2044=\"DFC\",0,VLOOKUP(E2044,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2044=\"MA\",0,VLOOKUP(AU2044&VLOOKUP(N2044,Rates!A:G,7,0)&VLOOKUP(N2044,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2044*IF(W2044=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2044,Rates!A:L,3,0)","v":"Summer Estimated Flexibiity"},null,{"$f":"E2044&IF(O2044=\"EARLYYEARS\",VLOOKUP(N2044,Rates!$A:$X,24,0),N2044)","v":"3022010FLEX"},{"$f":"ROUND(IF(AND(OR(M2044=\"VA\",M2044=\"FREE\",M2044=\"ACAD\"),N2044=\"DFC\"),S2044,S2044*VLOOKUP(AU2044&VLOOKUP(N2044,Rates!A:G,7,0)&VLOOKUP(N2044,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"10284SUMFLEXMAPrimary",{"$error":"#N/A"},"Original3022010FLEX",{"$f":"VLOOKUP(N2044,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2044,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2044=\"RA\",0,IF(AU2044=\"C\",VLOOKUP(AU2044&VLOOKUP(N2044,Rates!A:G,7,0)&VLOOKUP(N2044,Rates!A:J,10,0)&VLOOKUP(D2044,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2044&VLOOKUP(N2044,Rates!A:G,7,0)&VLOOKUP(N2044,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2044*IF(W2044=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CD2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*3/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CE2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*3/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CF2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*3/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CG2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*3/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CH2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*3/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CI2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*3/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CJ2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*3/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CK2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*3/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2044=1,CA2044-SUM(CB2044:CL2044),IF(LEFT(N2044,2)=\"ND\",0,IF(D2044=\"Original\",CA2044*2/36,CA2044/VLOOKUP(D2044,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20153061,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E2062,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E2062,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2062,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2062,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E2062,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H2062=\"MA\",0,VLOOKUP(N2062,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2062,Schools!$B:$R,17,0)","v":"COM"},"SUMFLEX",{"$f":"VLOOKUP(N2062,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2062,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E2062,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2062,EYDataOriginal1819!$A:$AI,VLOOKUP(N2062,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N2062,Rates!A$1:W$65573,VLOOKUP(E2062,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2062,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2062,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2062=\"VA\",N2062=\"DFC\"),0,VLOOKUP(N2062,Rates!A:AM,VLOOKUP(H2062&LEFT(G2062,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3022052FLEXA","Original3022052SUMFLEX","3022052SUMFLEX","OriginalSUMFLEX","Original3022052","MAPriSUMFLEX","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2062,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2062,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2062,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2062=\"DFC\",0,VLOOKUP(E2062,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2062=\"MA\",0,VLOOKUP(AU2062&VLOOKUP(N2062,Rates!A:G,7,0)&VLOOKUP(N2062,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2062*IF(W2062=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2062,Rates!A:L,3,0)","v":"Summer Estimated Flexibiity"},null,{"$f":"E2062&IF(O2062=\"EARLYYEARS\",VLOOKUP(N2062,Rates!$A:$X,24,0),N2062)","v":"3022052FLEX"},{"$f":"ROUND(IF(AND(OR(M2062=\"VA\",M2062=\"FREE\",M2062=\"ACAD\"),N2062=\"DFC\"),S2062,S2062*VLOOKUP(AU2062&VLOOKUP(N2062,Rates!A:G,7,0)&VLOOKUP(N2062,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SUMFLEXMAPrimary",0,"Original3022052FLEX",{"$f":"VLOOKUP(N2062,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2062,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2062=\"RA\",0,IF(AU2062=\"C\",VLOOKUP(AU2062&VLOOKUP(N2062,Rates!A:G,7,0)&VLOOKUP(N2062,Rates!A:J,10,0)&VLOOKUP(D2062,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2062&VLOOKUP(N2062,Rates!A:G,7,0)&VLOOKUP(N2062,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2062*IF(W2062=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CD2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*3/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CE2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*3/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CF2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*3/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CG2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*3/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CH2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*3/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CI2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*3/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CJ2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*3/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CK2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*3/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2062=1,CA2062-SUM(CB2062:CL2062),IF(LEFT(N2062,2)=\"ND\",0,IF(D2062=\"Original\",CA2062*2/36,CA2062/VLOOKUP(D2062,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153064,"2016-02-01","CK","Original",3022070,{"$f":"VLOOKUP($E2065,Schools!$B:$L,2,0)","v":"Sunnyfields Primary School"},{"$f":"VLOOKUP($E2065,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2065,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2065,Schools!$B:$L,11,0)","v":400038},{"$f":"VLOOKUP($E2065,Schools!$B:$Z,12,0)","v":10097},{"$f":"IF(H2065=\"MA\",0,VLOOKUP(N2065,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2065,Schools!$B:$R,17,0)","v":"COM"},"SUMFLEX",{"$f":"VLOOKUP(N2065,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2065,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E2065,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2065,EYDataOriginal1819!$A:$AI,VLOOKUP(N2065,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N2065,Rates!A$1:W$65573,VLOOKUP(E2065,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2065,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2065,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2065=\"VA\",N2065=\"DFC\"),0,VLOOKUP(N2065,Rates!A:AM,VLOOKUP(H2065&LEFT(G2065,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SUM","3022070FLEXD","Original3022070SUMFLEX","3022070SUMFLEX","OriginalSUMFLEX","Original3022070","MAPriSUMFLEX","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2065,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2065,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2065,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2065=\"DFC\",0,VLOOKUP(E2065,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2065=\"MA\",0,VLOOKUP(AU2065&VLOOKUP(N2065,Rates!A:G,7,0)&VLOOKUP(N2065,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2065*IF(W2065=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2065,Rates!A:L,3,0)","v":"Summer Estimated Flexibiity"},null,{"$f":"E2065&IF(O2065=\"EARLYYEARS\",VLOOKUP(N2065,Rates!$A:$X,24,0),N2065)","v":"3022070FLEX"},{"$f":"ROUND(IF(AND(OR(M2065=\"VA\",M2065=\"FREE\",M2065=\"ACAD\"),N2065=\"DFC\"),S2065,S2065*VLOOKUP(AU2065&VLOOKUP(N2065,Rates!A:G,7,0)&VLOOKUP(N2065,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284SUMFLEXMAPrimary",{"$error":"#N/A"},"Original3022070FLEX",{"$f":"VLOOKUP(N2065,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2065,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2065=\"RA\",0,IF(AU2065=\"C\",VLOOKUP(AU2065&VLOOKUP(N2065,Rates!A:G,7,0)&VLOOKUP(N2065,Rates!A:J,10,0)&VLOOKUP(D2065,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2065&VLOOKUP(N2065,Rates!A:G,7,0)&VLOOKUP(N2065,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2065*IF(W2065=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CD2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*3/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CE2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*3/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CF2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*3/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CG2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*3/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CH2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*3/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CI2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*3/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CJ2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*3/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CK2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*3/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2065=1,CA2065-SUM(CB2065:CL2065),IF(LEFT(N2065,2)=\"ND\",0,IF(D2065=\"Original\",CA2065*2/36,CA2065/VLOOKUP(D2065,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20153085,"2016-02-01","CK","Original",3025949,{"$f":"VLOOKUP($E2086,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E2086,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2086,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2086,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E2086,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H2086=\"MA\",0,VLOOKUP(N2086,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2086,Schools!$B:$R,17,0)","v":"VA"},"SUMFLEX",{"$f":"VLOOKUP(N2086,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2086,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E2086,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2086,EYDataOriginal1819!$A:$AI,VLOOKUP(N2086,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(N2086,Rates!A$1:W$65573,VLOOKUP(E2086,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2086,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2086,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2086=\"VA\",N2086=\"DFC\"),0,VLOOKUP(N2086,Rates!A:AM,VLOOKUP(H2086&LEFT(G2086,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,{"$error":"#N/A"},"SUM","3025949FLEXB","Original3025949SUMFLEX","3025949SUMFLEX","OriginalSUMFLEX","Original3025949","MAPriSUMFLEX","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2086,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2086,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2086,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2086=\"DFC\",0,VLOOKUP(E2086,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H2086=\"MA\",0,VLOOKUP(AU2086&VLOOKUP(N2086,Rates!A:G,7,0)&VLOOKUP(N2086,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2086*IF(W2086=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2086,Rates!A:L,3,0)","v":"Summer Estimated Flexibiity"},null,{"$f":"E2086&IF(O2086=\"EARLYYEARS\",VLOOKUP(N2086,Rates!$A:$X,24,0),N2086)","v":"3025949FLEX"},{"$f":"ROUND(IF(AND(OR(M2086=\"VA\",M2086=\"FREE\",M2086=\"ACAD\"),N2086=\"DFC\"),S2086,S2086*VLOOKUP(AU2086&VLOOKUP(N2086,Rates!A:G,7,0)&VLOOKUP(N2086,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},"10284SUMFLEXMAPrimary",{"$error":"#N/A"},"Original3025949FLEX",{"$f":"VLOOKUP(N2086,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2086,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2086=\"RA\",0,IF(AU2086=\"C\",VLOOKUP(AU2086&VLOOKUP(N2086,Rates!A:G,7,0)&VLOOKUP(N2086,Rates!A:J,10,0)&VLOOKUP(D2086,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2086&VLOOKUP(N2086,Rates!A:G,7,0)&VLOOKUP(N2086,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2086*IF(W2086=1,0,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CD2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*3/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CE2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*3/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CF2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*3/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CG2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*3/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CH2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*3/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CI2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*3/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CJ2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*3/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CK2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*3/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(BZ2086=1,CA2086-SUM(CB2086:CL2086),IF(LEFT(N2086,2)=\"ND\",0,IF(D2086=\"Original\",CA2086*2/36,CA2086/VLOOKUP(D2086,PayLookup!$M$10:$N$22,2,0)))),2)","v":{"$error":"#N/A"}}]
[20153096,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E2097,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E2097,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2097,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2097,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E2097,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H2097=\"MA\",0,VLOOKUP(N2097,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2097,Schools!$B:$R,17,0)","v":"COM"},"SUMHOURS",{"$f":"VLOOKUP(N2097,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2097,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E2097,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2097,EYDataOriginal1819!$A:$AI,VLOOKUP(N2097,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":8883},45925.11,{"$f":"VLOOKUP(N2097,Rates!A$1:W$65573,VLOOKUP(E2097,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2097,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2097,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2097=\"VA\",N2097=\"DFC\"),0,VLOOKUP(N2097,Rates!A:AM,VLOOKUP(H2097&LEFT(G2097,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3022010HOURSA","Original3022010SUMHOURS","3022010SUMHOURS","OriginalSUMHOURS","Original3022010","MAPriSUMHOURS","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2097,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2097,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2097,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2097=\"DFC\",0,VLOOKUP(E2097,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2097=\"MA\",0,VLOOKUP(AU2097&VLOOKUP(N2097,Rates!A:G,7,0)&VLOOKUP(N2097,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2097*IF(W2097=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2097,Rates!A:L,3,0)","v":"Summer Estimated Hours"},null,{"$f":"E2097&IF(O2097=\"EARLYYEARS\",VLOOKUP(N2097,Rates!$A:$X,24,0),N2097)","v":"3022010HOURS"},{"$f":"ROUND(IF(AND(OR(M2097=\"VA\",M2097=\"FREE\",M2097=\"ACAD\"),N2097=\"DFC\"),S2097,S2097*VLOOKUP(AU2097&VLOOKUP(N2097,Rates!A:G,7,0)&VLOOKUP(N2097,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},45925.11,0,"10284SUMHOURSMAPrimary",45925.11,"Original3022010HOURS",{"$f":"VLOOKUP(N2097,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2097,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2097=\"RA\",0,IF(AU2097=\"C\",VLOOKUP(AU2097&VLOOKUP(N2097,Rates!A:G,7,0)&VLOOKUP(N2097,Rates!A:J,10,0)&VLOOKUP(D2097,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2097&VLOOKUP(N2097,Rates!A:G,7,0)&VLOOKUP(N2097,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2097*IF(W2097=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CD2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*3/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CE2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*3/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CF2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*3/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CG2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*3/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CH2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*3/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CI2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*3/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CJ2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*3/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CK2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*3/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2097=1,CA2097-SUM(CB2097:CL2097),IF(LEFT(N2097,2)=\"ND\",0,IF(D2097=\"Original\",CA2097*2/36,CA2097/VLOOKUP(D2097,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153106,"2016-02-01","CK","Original",3022031,{"$f":"VLOOKUP($E2107,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E2107,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2107,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2107,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E2107,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H2107=\"MA\",0,VLOOKUP(N2107,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2107,Schools!$B:$R,17,0)","v":"FOU"},"SUMHOURS",{"$f":"VLOOKUP(N2107,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2107,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E2107,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2107,EYDataOriginal1819!$A:$AI,VLOOKUP(N2107,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":5889},30446.13,{"$f":"VLOOKUP(N2107,Rates!A$1:W$65573,VLOOKUP(E2107,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2107,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2107,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2107=\"VA\",N2107=\"DFC\"),0,VLOOKUP(N2107,Rates!A:AM,VLOOKUP(H2107&LEFT(G2107,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3022031HOURSA","Original3022031SUMHOURS","3022031SUMHOURS","OriginalSUMHOURS","Original3022031","MAPriSUMHOURS","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2107,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2107,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2107,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2107=\"DFC\",0,VLOOKUP(E2107,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2107=\"MA\",0,VLOOKUP(AU2107&VLOOKUP(N2107,Rates!A:G,7,0)&VLOOKUP(N2107,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2107*IF(W2107=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2107,Rates!A:L,3,0)","v":"Summer Estimated Hours"},null,{"$f":"E2107&IF(O2107=\"EARLYYEARS\",VLOOKUP(N2107,Rates!$A:$X,24,0),N2107)","v":"3022031HOURS"},{"$f":"ROUND(IF(AND(OR(M2107=\"VA\",M2107=\"FREE\",M2107=\"ACAD\"),N2107=\"DFC\"),S2107,S2107*VLOOKUP(AU2107&VLOOKUP(N2107,Rates!A:G,7,0)&VLOOKUP(N2107,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},30446.13,0,"10284SUMHOURSMAPrimary",30446.13,"Original3022031HOURS",{"$f":"VLOOKUP(N2107,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2107,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2107=\"RA\",0,IF(AU2107=\"C\",VLOOKUP(AU2107&VLOOKUP(N2107,Rates!A:G,7,0)&VLOOKUP(N2107,Rates!A:J,10,0)&VLOOKUP(D2107,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2107&VLOOKUP(N2107,Rates!A:G,7,0)&VLOOKUP(N2107,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2107*IF(W2107=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CD2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*3/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CE2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*3/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CF2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*3/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CG2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*3/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CH2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*3/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CI2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*3/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CJ2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*3/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CK2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*3/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2107=1,CA2107-SUM(CB2107:CL2107),IF(LEFT(N2107,2)=\"ND\",0,IF(D2107=\"Original\",CA2107*2/36,CA2107/VLOOKUP(D2107,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153115,"2016-02-01","CK","Original",3022055,{"$f":"VLOOKUP($E2116,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E2116,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2116,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2116,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E2116,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H2116=\"MA\",0,VLOOKUP(N2116,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2116,Schools!$B:$R,17,0)","v":"COM"},"SUMHOURS",{"$f":"VLOOKUP(N2116,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2116,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E2116,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2116,EYDataOriginal1819!$A:$AI,VLOOKUP(N2116,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":5534.5714285714284},28613.73,{"$f":"VLOOKUP(N2116,Rates!A$1:W$65573,VLOOKUP(E2116,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2116,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2116,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2116=\"VA\",N2116=\"DFC\"),0,VLOOKUP(N2116,Rates!A:AM,VLOOKUP(H2116&LEFT(G2116,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3022055HOURSA","Original3022055SUMHOURS","3022055SUMHOURS","OriginalSUMHOURS","Original3022055","MAPriSUMHOURS","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2116,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2116,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2116,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2116=\"DFC\",0,VLOOKUP(E2116,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2116=\"MA\",0,VLOOKUP(AU2116&VLOOKUP(N2116,Rates!A:G,7,0)&VLOOKUP(N2116,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2116*IF(W2116=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2116,Rates!A:L,3,0)","v":"Summer Estimated Hours"},null,{"$f":"E2116&IF(O2116=\"EARLYYEARS\",VLOOKUP(N2116,Rates!$A:$X,24,0),N2116)","v":"3022055HOURS"},{"$f":"ROUND(IF(AND(OR(M2116=\"VA\",M2116=\"FREE\",M2116=\"ACAD\"),N2116=\"DFC\"),S2116,S2116*VLOOKUP(AU2116&VLOOKUP(N2116,Rates!A:G,7,0)&VLOOKUP(N2116,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},28613.73,0,"10284SUMHOURSMAPrimary",28613.73,"Original3022055HOURS",{"$f":"VLOOKUP(N2116,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2116,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2116=\"RA\",0,IF(AU2116=\"C\",VLOOKUP(AU2116&VLOOKUP(N2116,Rates!A:G,7,0)&VLOOKUP(N2116,Rates!A:J,10,0)&VLOOKUP(D2116,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2116&VLOOKUP(N2116,Rates!A:G,7,0)&VLOOKUP(N2116,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2116*IF(W2116=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CD2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*3/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CE2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*3/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CF2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*3/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CG2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*3/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CH2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*3/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CI2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*3/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CJ2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*3/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CK2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*3/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2116=1,CA2116-SUM(CB2116:CL2116),IF(LEFT(N2116,2)=\"ND\",0,IF(D2116=\"Original\",CA2116*2/36,CA2116/VLOOKUP(D2116,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153124,"2016-02-01","CK","Original",3023304,{"$f":"VLOOKUP($E2125,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E2125,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2125,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2125,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E2125,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H2125=\"MA\",0,VLOOKUP(N2125,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2125,Schools!$B:$R,17,0)","v":"VA"},"SUMHOURS",{"$f":"VLOOKUP(N2125,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2125,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E2125,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2125,EYDataOriginal1819!$A:$AI,VLOOKUP(N2125,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":4914},25405.38,{"$f":"VLOOKUP(N2125,Rates!A$1:W$65573,VLOOKUP(E2125,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2125,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2125,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2125=\"VA\",N2125=\"DFC\"),0,VLOOKUP(N2125,Rates!A:AM,VLOOKUP(H2125&LEFT(G2125,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3023304HOURSA","Original3023304SUMHOURS","3023304SUMHOURS","OriginalSUMHOURS","Original3023304","MAPriSUMHOURS","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2125,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2125,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2125,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2125=\"DFC\",0,VLOOKUP(E2125,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2125=\"MA\",0,VLOOKUP(AU2125&VLOOKUP(N2125,Rates!A:G,7,0)&VLOOKUP(N2125,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2125*IF(W2125=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2125,Rates!A:L,3,0)","v":"Summer Estimated Hours"},null,{"$f":"E2125&IF(O2125=\"EARLYYEARS\",VLOOKUP(N2125,Rates!$A:$X,24,0),N2125)","v":"3023304HOURS"},{"$f":"ROUND(IF(AND(OR(M2125=\"VA\",M2125=\"FREE\",M2125=\"ACAD\"),N2125=\"DFC\"),S2125,S2125*VLOOKUP(AU2125&VLOOKUP(N2125,Rates!A:G,7,0)&VLOOKUP(N2125,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},25405.38,0,"10284SUMHOURSMAPrimary",25405.38,"Original3023304HOURS",{"$f":"VLOOKUP(N2125,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2125,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2125=\"RA\",0,IF(AU2125=\"C\",VLOOKUP(AU2125&VLOOKUP(N2125,Rates!A:G,7,0)&VLOOKUP(N2125,Rates!A:J,10,0)&VLOOKUP(D2125,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2125&VLOOKUP(N2125,Rates!A:G,7,0)&VLOOKUP(N2125,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2125*IF(W2125=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CD2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*3/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CE2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*3/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CF2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*3/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CG2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*3/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CH2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*3/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CI2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*3/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CJ2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*3/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CK2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*3/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2125=1,CA2125-SUM(CB2125:CL2125),IF(LEFT(N2125,2)=\"ND\",0,IF(D2125=\"Original\",CA2125*2/36,CA2125/VLOOKUP(D2125,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153136,"2016-02-01","CK","Original",3023512,{"$f":"VLOOKUP($E2137,Schools!$B:$L,2,0)","v":"Rosh Pinah"},{"$f":"VLOOKUP($E2137,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2137,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2137,Schools!$B:$L,11,0)","v":400093},{"$f":"VLOOKUP($E2137,Schools!$B:$Z,12,0)","v":10112},{"$f":"IF(H2137=\"MA\",0,VLOOKUP(N2137,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2137,Schools!$B:$R,17,0)","v":"VA"},"SUMHOURS",{"$f":"VLOOKUP(N2137,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2137,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E2137,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2137,EYDataOriginal1819!$A:$AI,VLOOKUP(N2137,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7749},40062.33,{"$f":"VLOOKUP(N2137,Rates!A$1:W$65573,VLOOKUP(E2137,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2137,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2137,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2137=\"VA\",N2137=\"DFC\"),0,VLOOKUP(N2137,Rates!A:AM,VLOOKUP(H2137&LEFT(G2137,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3023512HOURSD","Original3023512SUMHOURS","3023512SUMHOURS","OriginalSUMHOURS","Original3023512","MAPriSUMHOURS","I013023512","3023512EARLYYEARS","10284Primary","Original3023512EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2137,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2137,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2137,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2137=\"DFC\",0,VLOOKUP(E2137,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2137=\"MA\",0,VLOOKUP(AU2137&VLOOKUP(N2137,Rates!A:G,7,0)&VLOOKUP(N2137,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2137*IF(W2137=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2137,Rates!A:L,3,0)","v":"Summer Estimated Hours"},null,{"$f":"E2137&IF(O2137=\"EARLYYEARS\",VLOOKUP(N2137,Rates!$A:$X,24,0),N2137)","v":"3023512HOURS"},{"$f":"ROUND(IF(AND(OR(M2137=\"VA\",M2137=\"FREE\",M2137=\"ACAD\"),N2137=\"DFC\"),S2137,S2137*VLOOKUP(AU2137&VLOOKUP(N2137,Rates!A:G,7,0)&VLOOKUP(N2137,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SUMHOURSMAPrimary",40062.33,"Original3023512HOURS",{"$f":"VLOOKUP(N2137,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2137,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2137=\"RA\",0,IF(AU2137=\"C\",VLOOKUP(AU2137&VLOOKUP(N2137,Rates!A:G,7,0)&VLOOKUP(N2137,Rates!A:J,10,0)&VLOOKUP(D2137,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2137&VLOOKUP(N2137,Rates!A:G,7,0)&VLOOKUP(N2137,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2137*IF(W2137=1,0,1))","v":40062.33},4451.37,3338.53,3338.53,{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CD2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*3/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":3338.53},{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CE2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*3/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":3338.53},{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CF2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*3/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":3338.53},{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CG2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*3/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":3338.53},{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CH2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*3/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":3338.53},{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CI2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*3/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":3338.53},{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CJ2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*3/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":3338.53},{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CK2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*3/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":3338.53},{"$f":"ROUND(IF(BZ2137=1,CA2137-SUM(CB2137:CL2137),IF(LEFT(N2137,2)=\"ND\",0,IF(D2137=\"Original\",CA2137*2/36,CA2137/VLOOKUP(D2137,PayLookup!$M$10:$N$22,2,0)))),2)","v":2225.69}]
[20153157,"2016-02-01","CK","Original",3022009,{"$f":"VLOOKUP($E2158,Schools!$B:$L,2,0)","v":"Brunswick Park Primary & Nursery School"},{"$f":"VLOOKUP($E2158,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2158,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2158,Schools!$B:$L,11,0)","v":400061},{"$f":"VLOOKUP($E2158,Schools!$B:$Z,12,0)","v":10048},{"$f":"IF(H2158=\"MA\",0,VLOOKUP(N2158,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2158,Schools!$B:$R,17,0)","v":"COM"},"SUMIDACI",{"$f":"VLOOKUP(N2158,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2158,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E2158,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2158,EYDataOriginal1819!$A:$AI,VLOOKUP(N2158,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1838.9699999999993},2813.62,{"$f":"VLOOKUP(N2158,Rates!A$1:W$65573,VLOOKUP(E2158,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2158,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2158,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2158=\"VA\",N2158=\"DFC\"),0,VLOOKUP(N2158,Rates!A:AM,VLOOKUP(H2158&LEFT(G2158,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3022009IDACIA","Original3022009SUMIDACI","3022009SUMIDACI","OriginalSUMIDACI","Original3022009","MAPriSUMIDACI","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2158,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2158,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2158,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2158=\"DFC\",0,VLOOKUP(E2158,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2158=\"MA\",0,VLOOKUP(AU2158&VLOOKUP(N2158,Rates!A:G,7,0)&VLOOKUP(N2158,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2158*IF(W2158=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2158,Rates!A:L,3,0)","v":"Summer Estimated IDACI"},null,{"$f":"E2158&IF(O2158=\"EARLYYEARS\",VLOOKUP(N2158,Rates!$A:$X,24,0),N2158)","v":"3022009IDACI"},{"$f":"ROUND(IF(AND(OR(M2158=\"VA\",M2158=\"FREE\",M2158=\"ACAD\"),N2158=\"DFC\"),S2158,S2158*VLOOKUP(AU2158&VLOOKUP(N2158,Rates!A:G,7,0)&VLOOKUP(N2158,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2813.62,0,"10284SUMIDACIMAPrimary",2813.62,"Original3022009IDACI",{"$f":"VLOOKUP(N2158,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2158,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2158=\"RA\",0,IF(AU2158=\"C\",VLOOKUP(AU2158&VLOOKUP(N2158,Rates!A:G,7,0)&VLOOKUP(N2158,Rates!A:J,10,0)&VLOOKUP(D2158,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2158&VLOOKUP(N2158,Rates!A:G,7,0)&VLOOKUP(N2158,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2158*IF(W2158=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CD2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*3/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CE2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*3/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CF2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*3/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CG2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*3/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CH2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*3/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CI2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*3/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CJ2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*3/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CK2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*3/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2158=1,CA2158-SUM(CB2158:CL2158),IF(LEFT(N2158,2)=\"ND\",0,IF(D2158=\"Original\",CA2158*2/36,CA2158/VLOOKUP(D2158,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153158,"2016-02-01","CK","Original",3022010,{"$f":"VLOOKUP($E2159,Schools!$B:$L,2,0)","v":"Child's Hill School"},{"$f":"VLOOKUP($E2159,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2159,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2159,Schools!$B:$L,11,0)","v":400043},{"$f":"VLOOKUP($E2159,Schools!$B:$Z,12,0)","v":10049},{"$f":"IF(H2159=\"MA\",0,VLOOKUP(N2159,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2159,Schools!$B:$R,17,0)","v":"COM"},"SUMIDACI",{"$f":"VLOOKUP(N2159,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2159,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E2159,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2159,EYDataOriginal1819!$A:$AI,VLOOKUP(N2159,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":2260.4400000000005},3458.47,{"$f":"VLOOKUP(N2159,Rates!A$1:W$65573,VLOOKUP(E2159,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2159,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2159,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2159=\"VA\",N2159=\"DFC\"),0,VLOOKUP(N2159,Rates!A:AM,VLOOKUP(H2159&LEFT(G2159,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3022010IDACIA","Original3022010SUMIDACI","3022010SUMIDACI","OriginalSUMIDACI","Original3022010","MAPriSUMIDACI","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2159,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2159,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2159,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2159=\"DFC\",0,VLOOKUP(E2159,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2159=\"MA\",0,VLOOKUP(AU2159&VLOOKUP(N2159,Rates!A:G,7,0)&VLOOKUP(N2159,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2159*IF(W2159=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2159,Rates!A:L,3,0)","v":"Summer Estimated IDACI"},null,{"$f":"E2159&IF(O2159=\"EARLYYEARS\",VLOOKUP(N2159,Rates!$A:$X,24,0),N2159)","v":"3022010IDACI"},{"$f":"ROUND(IF(AND(OR(M2159=\"VA\",M2159=\"FREE\",M2159=\"ACAD\"),N2159=\"DFC\"),S2159,S2159*VLOOKUP(AU2159&VLOOKUP(N2159,Rates!A:G,7,0)&VLOOKUP(N2159,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3458.47,0,"10284SUMIDACIMAPrimary",3458.47,"Original3022010IDACI",{"$f":"VLOOKUP(N2159,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2159,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2159=\"RA\",0,IF(AU2159=\"C\",VLOOKUP(AU2159&VLOOKUP(N2159,Rates!A:G,7,0)&VLOOKUP(N2159,Rates!A:J,10,0)&VLOOKUP(D2159,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2159&VLOOKUP(N2159,Rates!A:G,7,0)&VLOOKUP(N2159,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2159*IF(W2159=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CD2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*3/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CE2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*3/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CF2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*3/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CG2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*3/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CH2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*3/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CI2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*3/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CJ2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*3/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CK2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*3/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2159=1,CA2159-SUM(CB2159:CL2159),IF(LEFT(N2159,2)=\"ND\",0,IF(D2159=\"Original\",CA2159*2/36,CA2159/VLOOKUP(D2159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153177,"2016-02-01","CK","Original",3022055,{"$f":"VLOOKUP($E2178,Schools!$B:$L,2,0)","v":"Tudor School"},{"$f":"VLOOKUP($E2178,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2178,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2178,Schools!$B:$L,11,0)","v":400101},{"$f":"VLOOKUP($E2178,Schools!$B:$Z,12,0)","v":10101},{"$f":"IF(H2178=\"MA\",0,VLOOKUP(N2178,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2178,Schools!$B:$R,17,0)","v":"COM"},"SUMIDACI",{"$f":"VLOOKUP(N2178,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2178,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E2178,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2178,EYDataOriginal1819!$A:$AI,VLOOKUP(N2178,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1114.8557142857144},{"$f":"ROUND(IF(Q2178=\"Various\",P2178*R2178,P2178*Q2178*R2178),2)","v":1705.73},{"$f":"VLOOKUP(N2178,Rates!A$1:W$65573,VLOOKUP(E2178,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2178,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2178,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2178=\"VA\",N2178=\"DFC\"),0,VLOOKUP(N2178,Rates!A:AM,VLOOKUP(H2178&LEFT(G2178,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W2178=1,$S2178*AN2178,0),2)","v":0},{"$f":"ROUND(IF($W2178=1,$S2178*AO2178,0)-X2178,2)","v":0},{"$f":"ROUND(IF($W2178=1,$S2178*AP2178,0)-X2178-Y2178,2)","v":0},{"$f":"ROUND(IF($W2178=1,$S2178*AQ2178,0)-X2178-Y2178-Z2178,2)","v":0},{"$f":"K2178*S2178","v":0},{"$f":"IF(O2178=\"EARLYYEARS\",LEFT(N2178,3),0)","v":"SUM"},{"$f":"BK2178&AU2178","v":"3022055IDACIA"},{"$f":"D2178&E2178&N2178","v":"Original3022055SUMIDACI"},{"$f":"E2178&N2178","v":"3022055SUMIDACI"},{"$f":"D2178&N2178","v":"OriginalSUMIDACI"},{"$f":"D2178&E2178","v":"Original3022055"},{"$f":"H2178&LEFT(G2178,3)&N2178","v":"MAPriSUMIDACI"},{"$f":"V2178&E2178","v":"I013022055"},{"$f":"E2178&O2178","v":"3022055EARLYYEARS"},{"$f":"T2178&G2178","v":"10284Primary"},{"$f":"D2178&E2178&O2178","v":"Original3022055EARLYYEARS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2178,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2178,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2178,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2178=\"DFC\",0,VLOOKUP(E2178,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2178=\"MA\",0,VLOOKUP(AU2178&VLOOKUP(N2178,Rates!A:G,7,0)&VLOOKUP(N2178,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2178*IF(W2178=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N2178,2)=\"ND\",AV2178,AV2178*BV2178/BS2178)*IF(OR(BU2178=\"RAAUT\",BU2178=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2178,2)=\"ND\",0,(($AV2178*(3+BV2178)/$BS2178)-AW2178)*IF(OR(BU2178=\"RAAUT\",BU2178=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2178,2)=\"ND\",0,($AV2178*(6+BV2178)/$BS2178)-SUM(AW2178:AX2178))*IF(OR(BU2178=\"RAAUT\",BU2178=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2178,2)=\"ND\",0,($AV2178*(9+BV2178)/$BS2178)-SUM(AW2178:AY2178))*IF(OR(BU2178=\"RAAUT\",BU2178=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2178,2)=\"ND\",0,($AV2178*(12+BV2178)/$BS2178)-SUM(AW2178:AZ2178))*IF(OR(BU2178=\"RAAUT\",BU2178=\"RASPR\",BU2178=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N2178,2)=\"ND\",0,$AV2178*(15+BV2178-BW2178)/$BS2178-SUM(AW2178:BA2178))*IF(OR(BU2178=\"RASPR\",BU2178=\"RASUM\",E2178=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2178,2)=\"ND\",0,($AV2178*(18+BV2178-BW2178)/$BS2178)-SUM(AW2178:BB2178))*IF(OR(BU2178=\"RASPR\",BU2178=\"RASUM\",E2178=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2178,2)=\"ND\",0,($AV2178*(21+BV2178-BW2178)/$BS2178)-SUM(AW2178:BC2178))*IF(OR(BU2178=\"RASPR\",BU2178=\"RASUM\",E2178=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2178,2)=\"ND\",0,($AV2178*(24+BV2178-BW2178)/$BS2178)-SUM(AW2178:BD2178))*IF(OR(BU2178=\"RASPR\",BU2178=\"RASUM\",E2178=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2178,2)=\"ND\",0,($AV2178*(27+BV2178-BX2178)/$BS2178)-SUM(AW2178:BE2178))*IF(OR(BU2178=\"RAaut\",BU2178=\"RASUM\",E2178=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2178,2)=\"ND\",0,($AV2178*(30+BV2178-BX2178)/$BS2178)-SUM(AW2178:BF2178))*IF(OR(BU2178=\"RAaut\",BU2178=\"RASUM\",E2178=3025403),0,1),2)","v":0},{"$f":"ROUND(AV2178-SUM(AW2178:BG2178),2)","v":0},{"$f":"VLOOKUP(N2178,Rates!A:L,3,0)","v":"Summer Estimated IDACI"},null,{"$f":"E2178&IF(O2178=\"EARLYYEARS\",VLOOKUP(N2178,Rates!$A:$X,24,0),N2178)","v":"3022055IDACI"},{"$f":"ROUND(IF(AND(OR(M2178=\"VA\",M2178=\"FREE\",M2178=\"ACAD\"),N2178=\"DFC\"),S2178,S2178*VLOOKUP(AU2178&VLOOKUP(N2178,Rates!A:G,7,0)&VLOOKUP(N2178,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N2178=\"DFC\",W2178=0),0,IF(AND(AU2178=\"A\",W2178=0),S2178,IF(AND(AU2178=\"C\",W2178=1),0,IF(AND(AU2178=\"C\",W2178=0,LEFT(N2178,2)<>\"ND\",D2178=\"Original\"),S2178*0.8,0)))),2)","v":1705.73},{"$f":"ROUND(S2178-SUM(X2178:AA2178)-SUM(AW2178:BH2178)-BM2178-BL2178-BJ2178-SUM(CB2178:CM2178),0)","v":0},{"$f":"T2178&N2178&H2178&G2178","v":"10284SUMIDACIMAPrimary"},{"$f":"S2178-BL2178","v":1705.73},{"$f":"D2178&BK2178","v":"Original3022055IDACI"},{"$f":"VLOOKUP(N2178,Rates!$A:$AO,41,0)","v":"Estimate"},{"$f":"IF(OR(BU2178=\"RASUM\",BU2178=\"RAAUT\"),12,IF(BU2178=\"RASPR\",9,IF(E2178=3025403,15,36)))","v":36},{"$f":"IF(K2178=1,S2178-SUM(X2178:AB2178)-SUM(AW2178:BH2178)-BJ2178-BM2178,0)","v":0},{"$f":"H2178&AC2178","v":"MASUM"},{"$f":"IF(OR(AU2178=\"Academy\",E2178=3025403),3,4)","v":4},{"$f":"IF(BU2178=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU2178=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N2178,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2178=\"RA\",0,IF(AU2178=\"C\",VLOOKUP(AU2178&VLOOKUP(N2178,Rates!A:G,7,0)&VLOOKUP(N2178,Rates!A:J,10,0)&VLOOKUP(D2178,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2178&VLOOKUP(N2178,Rates!A:G,7,0)&VLOOKUP(N2178,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2178*IF(W2178=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ2178=1,CA2178-CB2178,IF(LEFT(N2178,2)=\"ND\",0,CA2178*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CC2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/10))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CD2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CE2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CF2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CG2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CH2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CI2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CJ2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CK2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*3/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2178=1,CA2178-SUM(CB2178:CL2178),IF(LEFT(N2178,2)=\"ND\",0,IF(D2178=\"Original\",CA2178*2/36,CA2178/VLOOKUP(D2178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153191,"2016-02-01","CK","Original",3023317,{"$f":"VLOOKUP($E2192,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School, N20"},{"$f":"VLOOKUP($E2192,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2192,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2192,Schools!$B:$L,11,0)","v":400015},{"$f":"VLOOKUP($E2192,Schools!$B:$Z,12,0)","v":10042},{"$f":"IF(H2192=\"MA\",0,VLOOKUP(N2192,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2192,Schools!$B:$R,17,0)","v":"VA"},"SUMIDACI",{"$f":"VLOOKUP(N2192,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2192,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E2192,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2192,EYDataOriginal1819!$A:$AI,VLOOKUP(N2192,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1628.8071428571432},2492.0700000000002,{"$f":"VLOOKUP(N2192,Rates!A$1:W$65573,VLOOKUP(E2192,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2192,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2192,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2192=\"VA\",N2192=\"DFC\"),0,VLOOKUP(N2192,Rates!A:AM,VLOOKUP(H2192&LEFT(G2192,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3023317IDACIA","Original3023317SUMIDACI","3023317SUMIDACI","OriginalSUMIDACI","Original3023317","MAPriSUMIDACI","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2192,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2192,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2192,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2192=\"DFC\",0,VLOOKUP(E2192,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2192=\"MA\",0,VLOOKUP(AU2192&VLOOKUP(N2192,Rates!A:G,7,0)&VLOOKUP(N2192,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2192*IF(W2192=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2192,Rates!A:L,3,0)","v":"Summer Estimated IDACI"},null,{"$f":"E2192&IF(O2192=\"EARLYYEARS\",VLOOKUP(N2192,Rates!$A:$X,24,0),N2192)","v":"3023317IDACI"},{"$f":"ROUND(IF(AND(OR(M2192=\"VA\",M2192=\"FREE\",M2192=\"ACAD\"),N2192=\"DFC\"),S2192,S2192*VLOOKUP(AU2192&VLOOKUP(N2192,Rates!A:G,7,0)&VLOOKUP(N2192,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},2492.0700000000002,0,"10284SUMIDACIMAPrimary",2492.0700000000002,"Original3023317IDACI",{"$f":"VLOOKUP(N2192,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MASUM",4,0,0,{"$f":"VLOOKUP(N2192,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2192=\"RA\",0,IF(AU2192=\"C\",VLOOKUP(AU2192&VLOOKUP(N2192,Rates!A:G,7,0)&VLOOKUP(N2192,Rates!A:J,10,0)&VLOOKUP(D2192,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2192&VLOOKUP(N2192,Rates!A:G,7,0)&VLOOKUP(N2192,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2192*IF(W2192=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CD2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*3/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CE2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*3/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CF2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*3/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CG2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*3/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CH2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*3/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CI2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*3/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CJ2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*3/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CK2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*3/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2192=1,CA2192-SUM(CB2192:CL2192),IF(LEFT(N2192,2)=\"ND\",0,IF(D2192=\"Original\",CA2192*2/36,CA2192/VLOOKUP(D2192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153200,"2016-02-01","CK","Original",3023515,{"$f":"VLOOKUP($E2201,Schools!$B:$L,2,0)","v":"Independent Jewish Day School"},{"$f":"VLOOKUP($E2201,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2201,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2201,Schools!$B:$L,11,0)","v":143982},{"$f":"VLOOKUP($E2201,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2201=\"MA\",0,VLOOKUP(N2201,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2201,Schools!$B:$R,17,0)","v":"ACAD"},"SUMIDACI",{"$f":"VLOOKUP(N2201,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2201,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E2201,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2201,EYDataOriginal1819!$A:$AI,VLOOKUP(N2201,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":421.47},644.85,{"$f":"VLOOKUP(N2201,Rates!A$1:W$65573,VLOOKUP(E2201,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2201,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2201,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2201=\"VA\",N2201=\"DFC\"),0,VLOOKUP(N2201,Rates!A:AM,VLOOKUP(H2201&LEFT(G2201,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SUM","3023515IDACIAcademy","Original3023515SUMIDACI","3023515SUMIDACI","OriginalSUMIDACI","Original3023515","RAPriSUMIDACI","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2201,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2201,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2201,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2201=\"DFC\",0,VLOOKUP(E2201,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2201=\"MA\",0,VLOOKUP(AU2201&VLOOKUP(N2201,Rates!A:G,7,0)&VLOOKUP(N2201,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2201*IF(W2201=1,0,1))","v":644.85},161.21,161.22,161.21,161.21,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2201,Rates!A:L,3,0)","v":"Summer Estimated IDACI"},null,{"$f":"E2201&IF(O2201=\"EARLYYEARS\",VLOOKUP(N2201,Rates!$A:$X,24,0),N2201)","v":"3023515IDACI"},{"$f":"ROUND(IF(AND(OR(M2201=\"VA\",M2201=\"FREE\",M2201=\"ACAD\"),N2201=\"DFC\"),S2201,S2201*VLOOKUP(AU2201&VLOOKUP(N2201,Rates!A:G,7,0)&VLOOKUP(N2201,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SUMIDACIRAPrimary",644.85,"Original3023515IDACI",{"$f":"VLOOKUP(N2201,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RASUM",3,0,0,{"$f":"VLOOKUP(N2201,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2201=\"RA\",0,IF(AU2201=\"C\",VLOOKUP(AU2201&VLOOKUP(N2201,Rates!A:G,7,0)&VLOOKUP(N2201,Rates!A:J,10,0)&VLOOKUP(D2201,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2201&VLOOKUP(N2201,Rates!A:G,7,0)&VLOOKUP(N2201,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2201*IF(W2201=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CD2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*3/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CE2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*3/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CF2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*3/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CG2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*3/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CH2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*3/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CI2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*3/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CJ2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*3/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CK2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*3/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2201=1,CA2201-SUM(CB2201:CL2201),IF(LEFT(N2201,2)=\"ND\",0,IF(D2201=\"Original\",CA2201*2/36,CA2201/VLOOKUP(D2201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153212,"2016-02-01","CK","Original",3022002,{"$f":"VLOOKUP($E2213,Schools!$B:$L,2,0)","v":"Barnfield School"},{"$f":"VLOOKUP($E2213,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2213,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2213,Schools!$B:$L,11,0)","v":400005},{"$f":"VLOOKUP($E2213,Schools!$B:$Z,12,0)","v":10044},{"$f":"IF(H2213=\"MA\",0,VLOOKUP(N2213,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2213,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N2213,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N2213,Rates!A$1:L$65576,9,0)","v":1},null,0,{"$f":"VLOOKUP(N2213,Rates!A$1:W$65573,VLOOKUP(E2213,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E2213,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2213,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M2213=\"VA\",N2213=\"DFC\"),0,VLOOKUP(N2213,Rates!A:AM,VLOOKUP(H2213&LEFT(G2213,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3022002UIFSMD","Original3022002UIFSM","3022002UIFSM","OriginalUIFSM","Original3022002","MAPriUIFSM","I183022002","3022002ADDGRANT","10166Primary","Original3022002ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2213,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T2213,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2213,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2213=\"DFC\",0,VLOOKUP(E2213,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2213=\"MA\",0,VLOOKUP(AU2213&VLOOKUP(N2213,Rates!A:G,7,0)&VLOOKUP(N2213,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2213*IF(W2213=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2213,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E2213&IF(O2213=\"EARLYYEARS\",VLOOKUP(N2213,Rates!$A:$X,24,0),N2213)","v":"3022002UIFSM"},{"$f":"ROUND(IF(AND(OR(M2213=\"VA\",M2213=\"FREE\",M2213=\"ACAD\"),N2213=\"DFC\"),S2213,S2213*VLOOKUP(AU2213&VLOOKUP(N2213,Rates!A:G,7,0)&VLOOKUP(N2213,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",0,"Original3022002UIFSM",{"$f":"VLOOKUP(N2213,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2213,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2213=\"RA\",0,IF(AU2213=\"C\",VLOOKUP(AU2213&VLOOKUP(N2213,Rates!A:G,7,0)&VLOOKUP(N2213,Rates!A:J,10,0)&VLOOKUP(D2213,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2213&VLOOKUP(N2213,Rates!A:G,7,0)&VLOOKUP(N2213,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2213*IF(W2213=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CD2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*3/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CE2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*3/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CF2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*3/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CG2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*3/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CH2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*3/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CI2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*3/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CJ2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*3/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CK2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*3/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2213=1,CA2213-SUM(CB2213:CL2213),IF(LEFT(N2213,2)=\"ND\",0,IF(D2213=\"Original\",CA2213*2/36,CA2213/VLOOKUP(D2213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153221,"2016-02-01","CK","Original",3022016,{"$f":"VLOOKUP($E2222,Schools!$B:$L,2,0)","v":"Courtland School"},{"$f":"VLOOKUP($E2222,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2222,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2222,Schools!$B:$L,11,0)","v":400049},{"$f":"VLOOKUP($E2222,Schools!$B:$Z,12,0)","v":10056},{"$f":"IF(H2222=\"MA\",0,VLOOKUP(N2222,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2222,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N2222,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N2222,Rates!A$1:L$65576,9,0)","v":1},null,0,{"$f":"VLOOKUP(N2222,Rates!A$1:W$65573,VLOOKUP(E2222,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E2222,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2222,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M2222=\"VA\",N2222=\"DFC\"),0,VLOOKUP(N2222,Rates!A:AM,VLOOKUP(H2222&LEFT(G2222,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3022016UIFSMA","Original3022016UIFSM","3022016UIFSM","OriginalUIFSM","Original3022016","MAPriUIFSM","I183022016","3022016ADDGRANT","10166Primary","Original3022016ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2222,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T2222,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2222,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2222=\"DFC\",0,VLOOKUP(E2222,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2222=\"MA\",0,VLOOKUP(AU2222&VLOOKUP(N2222,Rates!A:G,7,0)&VLOOKUP(N2222,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2222*IF(W2222=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2222,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E2222&IF(O2222=\"EARLYYEARS\",VLOOKUP(N2222,Rates!$A:$X,24,0),N2222)","v":"3022016UIFSM"},{"$f":"ROUND(IF(AND(OR(M2222=\"VA\",M2222=\"FREE\",M2222=\"ACAD\"),N2222=\"DFC\"),S2222,S2222*VLOOKUP(AU2222&VLOOKUP(N2222,Rates!A:G,7,0)&VLOOKUP(N2222,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",0,"Original3022016UIFSM",{"$f":"VLOOKUP(N2222,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2222,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2222=\"RA\",0,IF(AU2222=\"C\",VLOOKUP(AU2222&VLOOKUP(N2222,Rates!A:G,7,0)&VLOOKUP(N2222,Rates!A:J,10,0)&VLOOKUP(D2222,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2222&VLOOKUP(N2222,Rates!A:G,7,0)&VLOOKUP(N2222,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2222*IF(W2222=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CD2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*3/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CE2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*3/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CF2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*3/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CG2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*3/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CH2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*3/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CI2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*3/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CJ2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*3/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CK2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*3/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2222=1,CA2222-SUM(CB2222:CL2222),IF(LEFT(N2222,2)=\"ND\",0,IF(D2222=\"Original\",CA2222*2/36,CA2222/VLOOKUP(D2222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153230,"2016-02-01","CK","Original",3022028,{"$f":"VLOOKUP($E2231,Schools!$B:$L,2,0)","v":"Garden Suburb Infant School"},{"$f":"VLOOKUP($E2231,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2231,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2231,Schools!$B:$L,11,0)","v":400067},{"$f":"VLOOKUP($E2231,Schools!$B:$Z,12,0)","v":10068},{"$f":"IF(H2231=\"MA\",0,VLOOKUP(N2231,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2231,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N2231,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N2231,Rates!A$1:L$65576,9,0)","v":1},null,0,{"$f":"VLOOKUP(N2231,Rates!A$1:W$65573,VLOOKUP(E2231,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E2231,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2231,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M2231=\"VA\",N2231=\"DFC\"),0,VLOOKUP(N2231,Rates!A:AM,VLOOKUP(H2231&LEFT(G2231,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3022028UIFSMA","Original3022028UIFSM","3022028UIFSM","OriginalUIFSM","Original3022028","MAPriUIFSM","I183022028","3022028ADDGRANT","10166Primary","Original3022028ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2231,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T2231,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2231,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2231=\"DFC\",0,VLOOKUP(E2231,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2231=\"MA\",0,VLOOKUP(AU2231&VLOOKUP(N2231,Rates!A:G,7,0)&VLOOKUP(N2231,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2231*IF(W2231=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2231,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E2231&IF(O2231=\"EARLYYEARS\",VLOOKUP(N2231,Rates!$A:$X,24,0),N2231)","v":"3022028UIFSM"},{"$f":"ROUND(IF(AND(OR(M2231=\"VA\",M2231=\"FREE\",M2231=\"ACAD\"),N2231=\"DFC\"),S2231,S2231*VLOOKUP(AU2231&VLOOKUP(N2231,Rates!A:G,7,0)&VLOOKUP(N2231,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",0,"Original3022028UIFSM",{"$f":"VLOOKUP(N2231,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2231,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2231=\"RA\",0,IF(AU2231=\"C\",VLOOKUP(AU2231&VLOOKUP(N2231,Rates!A:G,7,0)&VLOOKUP(N2231,Rates!A:J,10,0)&VLOOKUP(D2231,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2231&VLOOKUP(N2231,Rates!A:G,7,0)&VLOOKUP(N2231,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2231*IF(W2231=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CD2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*3/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CE2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*3/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CF2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*3/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CG2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*3/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CH2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*3/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CI2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*3/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CJ2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*3/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CK2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*3/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2231=1,CA2231-SUM(CB2231:CL2231),IF(LEFT(N2231,2)=\"ND\",0,IF(D2231=\"Original\",CA2231*2/36,CA2231/VLOOKUP(D2231,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153251,"2016-02-01","CK","Original",3022071,{"$f":"VLOOKUP($E2252,Schools!$B:$L,2,0)","v":"Queenswell Infant and Nursery School"},{"$f":"VLOOKUP($E2252,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2252,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2252,Schools!$B:$L,11,0)","v":400010},{"$f":"VLOOKUP($E2252,Schools!$B:$Z,12,0)","v":10119},{"$f":"IF(H2252=\"MA\",0,VLOOKUP(N2252,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2252,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N2252,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N2252,Rates!A$1:L$65576,9,0)","v":1},null,0,{"$f":"VLOOKUP(N2252,Rates!A$1:W$65573,VLOOKUP(E2252,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E2252,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2252,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M2252=\"VA\",N2252=\"DFC\"),0,VLOOKUP(N2252,Rates!A:AM,VLOOKUP(H2252&LEFT(G2252,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3022071UIFSMC","Original3022071UIFSM","3022071UIFSM","OriginalUIFSM","Original3022071","MAPriUIFSM","I183022071","3022071ADDGRANT","10166Primary","Original3022071ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2252,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T2252,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2252,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2252=\"DFC\",0,VLOOKUP(E2252,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H2252=\"MA\",0,VLOOKUP(AU2252&VLOOKUP(N2252,Rates!A:G,7,0)&VLOOKUP(N2252,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2252*IF(W2252=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2252,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E2252&IF(O2252=\"EARLYYEARS\",VLOOKUP(N2252,Rates!$A:$X,24,0),N2252)","v":"3022071UIFSM"},{"$f":"ROUND(IF(AND(OR(M2252=\"VA\",M2252=\"FREE\",M2252=\"ACAD\"),N2252=\"DFC\"),S2252,S2252*VLOOKUP(AU2252&VLOOKUP(N2252,Rates!A:G,7,0)&VLOOKUP(N2252,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",0,"Original3022071UIFSM",{"$f":"VLOOKUP(N2252,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2252,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2252=\"RA\",0,IF(AU2252=\"C\",VLOOKUP(AU2252&VLOOKUP(N2252,Rates!A:G,7,0)&VLOOKUP(N2252,Rates!A:J,10,0)&VLOOKUP(D2252,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2252&VLOOKUP(N2252,Rates!A:G,7,0)&VLOOKUP(N2252,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2252*IF(W2252=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CD2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*3/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CE2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*3/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CF2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*3/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CG2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*3/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CH2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*3/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CI2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*3/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CJ2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*3/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CK2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*3/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2252=1,CA2252-SUM(CB2252:CL2252),IF(LEFT(N2252,2)=\"ND\",0,IF(D2252=\"Original\",CA2252*2/36,CA2252/VLOOKUP(D2252,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153258,"2016-02-01","CK","Original",3023302,{"$f":"VLOOKUP($E2259,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E2259,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2259,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2259,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E2259,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H2259=\"MA\",0,VLOOKUP(N2259,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2259,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N2259,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N2259,Rates!A$1:L$65576,9,0)","v":1},null,0,{"$f":"VLOOKUP(N2259,Rates!A$1:W$65573,VLOOKUP(E2259,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E2259,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2259,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M2259=\"VA\",N2259=\"DFC\"),0,VLOOKUP(N2259,Rates!A:AM,VLOOKUP(H2259&LEFT(G2259,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3023302UIFSMD","Original3023302UIFSM","3023302UIFSM","OriginalUIFSM","Original3023302","MAPriUIFSM","I183023302","3023302ADDGRANT","10166Primary","Original3023302ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2259,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T2259,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2259,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2259=\"DFC\",0,VLOOKUP(E2259,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2259=\"MA\",0,VLOOKUP(AU2259&VLOOKUP(N2259,Rates!A:G,7,0)&VLOOKUP(N2259,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2259*IF(W2259=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2259,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E2259&IF(O2259=\"EARLYYEARS\",VLOOKUP(N2259,Rates!$A:$X,24,0),N2259)","v":"3023302UIFSM"},{"$f":"ROUND(IF(AND(OR(M2259=\"VA\",M2259=\"FREE\",M2259=\"ACAD\"),N2259=\"DFC\"),S2259,S2259*VLOOKUP(AU2259&VLOOKUP(N2259,Rates!A:G,7,0)&VLOOKUP(N2259,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",0,"Original3023302UIFSM",{"$f":"VLOOKUP(N2259,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2259,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2259=\"RA\",0,IF(AU2259=\"C\",VLOOKUP(AU2259&VLOOKUP(N2259,Rates!A:G,7,0)&VLOOKUP(N2259,Rates!A:J,10,0)&VLOOKUP(D2259,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2259&VLOOKUP(N2259,Rates!A:G,7,0)&VLOOKUP(N2259,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2259*IF(W2259=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CD2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*3/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CE2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*3/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CF2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*3/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CG2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*3/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CH2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*3/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CI2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*3/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CJ2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*3/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CK2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*3/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2259=1,CA2259-SUM(CB2259:CL2259),IF(LEFT(N2259,2)=\"ND\",0,IF(D2259=\"Original\",CA2259*2/36,CA2259/VLOOKUP(D2259,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153272,"2016-02-01","CK","Original",3023502,{"$f":"VLOOKUP($E2273,Schools!$B:$L,2,0)","v":"St Agnes RC Primary School"},{"$f":"VLOOKUP($E2273,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2273,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2273,Schools!$B:$L,11,0)","v":400096},{"$f":"VLOOKUP($E2273,Schools!$B:$Z,12,0)","v":10087},{"$f":"IF(H2273=\"MA\",0,VLOOKUP(N2273,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2273,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N2273,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N2273,Rates!A$1:L$65576,9,0)","v":1},null,0,{"$f":"VLOOKUP(N2273,Rates!A$1:W$65573,VLOOKUP(E2273,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E2273,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2273,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M2273=\"VA\",N2273=\"DFC\"),0,VLOOKUP(N2273,Rates!A:AM,VLOOKUP(H2273&LEFT(G2273,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3023502UIFSMA","Original3023502UIFSM","3023502UIFSM","OriginalUIFSM","Original3023502","MAPriUIFSM","I183023502","3023502ADDGRANT","10166Primary","Original3023502ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2273,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T2273,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2273,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2273=\"DFC\",0,VLOOKUP(E2273,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2273=\"MA\",0,VLOOKUP(AU2273&VLOOKUP(N2273,Rates!A:G,7,0)&VLOOKUP(N2273,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2273*IF(W2273=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2273,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E2273&IF(O2273=\"EARLYYEARS\",VLOOKUP(N2273,Rates!$A:$X,24,0),N2273)","v":"3023502UIFSM"},{"$f":"ROUND(IF(AND(OR(M2273=\"VA\",M2273=\"FREE\",M2273=\"ACAD\"),N2273=\"DFC\"),S2273,S2273*VLOOKUP(AU2273&VLOOKUP(N2273,Rates!A:G,7,0)&VLOOKUP(N2273,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",0,"Original3023502UIFSM",{"$f":"VLOOKUP(N2273,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2273,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2273=\"RA\",0,IF(AU2273=\"C\",VLOOKUP(AU2273&VLOOKUP(N2273,Rates!A:G,7,0)&VLOOKUP(N2273,Rates!A:J,10,0)&VLOOKUP(D2273,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2273&VLOOKUP(N2273,Rates!A:G,7,0)&VLOOKUP(N2273,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2273*IF(W2273=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CD2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*3/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CE2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*3/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CF2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*3/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CG2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*3/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CH2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*3/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CI2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*3/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CJ2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*3/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CK2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*3/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2273=1,CA2273-SUM(CB2273:CL2273),IF(LEFT(N2273,2)=\"ND\",0,IF(D2273=\"Original\",CA2273*2/36,CA2273/VLOOKUP(D2273,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153285,"2016-02-01","CK","Original",3023520,{"$f":"VLOOKUP($E2286,Schools!$B:$L,2,0)","v":"Akiva School"},{"$f":"VLOOKUP($E2286,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2286,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2286,Schools!$B:$L,11,0)","v":400125},{"$f":"VLOOKUP($E2286,Schools!$B:$Z,12,0)","v":11094},{"$f":"IF(H2286=\"MA\",0,VLOOKUP(N2286,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2286,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N2286,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N2286,Rates!A$1:L$65576,9,0)","v":1},null,0,{"$f":"VLOOKUP(N2286,Rates!A$1:W$65573,VLOOKUP(E2286,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E2286,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2286,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M2286=\"VA\",N2286=\"DFC\"),0,VLOOKUP(N2286,Rates!A:AM,VLOOKUP(H2286&LEFT(G2286,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3023520UIFSMC","Original3023520UIFSM","3023520UIFSM","OriginalUIFSM","Original3023520","MAPriUIFSM","I183023520","3023520ADDGRANT","10166Primary","Original3023520ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2286,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T2286,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2286,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2286=\"DFC\",0,VLOOKUP(E2286,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H2286=\"MA\",0,VLOOKUP(AU2286&VLOOKUP(N2286,Rates!A:G,7,0)&VLOOKUP(N2286,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2286*IF(W2286=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2286,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E2286&IF(O2286=\"EARLYYEARS\",VLOOKUP(N2286,Rates!$A:$X,24,0),N2286)","v":"3023520UIFSM"},{"$f":"ROUND(IF(AND(OR(M2286=\"VA\",M2286=\"FREE\",M2286=\"ACAD\"),N2286=\"DFC\"),S2286,S2286*VLOOKUP(AU2286&VLOOKUP(N2286,Rates!A:G,7,0)&VLOOKUP(N2286,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",0,"Original3023520UIFSM",{"$f":"VLOOKUP(N2286,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2286,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2286=\"RA\",0,IF(AU2286=\"C\",VLOOKUP(AU2286&VLOOKUP(N2286,Rates!A:G,7,0)&VLOOKUP(N2286,Rates!A:J,10,0)&VLOOKUP(D2286,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2286&VLOOKUP(N2286,Rates!A:G,7,0)&VLOOKUP(N2286,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2286*IF(W2286=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CD2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*3/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CE2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*3/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CF2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*3/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CG2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*3/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CH2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*3/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CI2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*3/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CJ2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*3/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CK2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*3/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2286=1,CA2286-SUM(CB2286:CL2286),IF(LEFT(N2286,2)=\"ND\",0,IF(D2286=\"Original\",CA2286*2/36,CA2286/VLOOKUP(D2286,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153293,"2016-02-01","CK","Original",3027009,{"$f":"VLOOKUP($E2294,Schools!$B:$L,2,0)","v":"Oakleigh"},{"$f":"VLOOKUP($E2294,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E2294,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2294,Schools!$B:$L,11,0)","v":400091},{"$f":"VLOOKUP($E2294,Schools!$B:$Z,12,0)","v":10158},{"$f":"IF(H2294=\"MA\",0,VLOOKUP(N2294,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2294,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N2294,Rates!$A:$L,2,0)","v":"ADDGRANT"},null,{"$f":"VLOOKUP(N2294,Rates!A$1:L$65576,9,0)","v":1},null,0,{"$f":"VLOOKUP(N2294,Rates!A$1:W$65573,VLOOKUP(E2294,Schools!B$1:N$65540,13,0),0)","v":10168},{"$f":"VLOOKUP(E2294,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2294,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M2294=\"VA\",N2294=\"DFC\"),0,VLOOKUP(N2294,Rates!A:AM,VLOOKUP(H2294&LEFT(G2294,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3027009UIFSMD","Original3027009UIFSM","3027009UIFSM","OriginalUIFSM","Original3027009","MASpeUIFSM","I183027009","3027009ADDGRANT","10168Special","Original3027009ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2294,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Special Schools"},{"$f":"VLOOKUP($T2294,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2294,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2294=\"DFC\",0,VLOOKUP(E2294,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2294=\"MA\",0,VLOOKUP(AU2294&VLOOKUP(N2294,Rates!A:G,7,0)&VLOOKUP(N2294,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2294*IF(W2294=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2294,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E2294&IF(O2294=\"EARLYYEARS\",VLOOKUP(N2294,Rates!$A:$X,24,0),N2294)","v":"3027009UIFSM"},{"$f":"ROUND(IF(AND(OR(M2294=\"VA\",M2294=\"FREE\",M2294=\"ACAD\"),N2294=\"DFC\"),S2294,S2294*VLOOKUP(AU2294&VLOOKUP(N2294,Rates!A:G,7,0)&VLOOKUP(N2294,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10168UIFSMMASpecial",0,"Original3027009UIFSM",{"$f":"VLOOKUP(N2294,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2294,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2294=\"RA\",0,IF(AU2294=\"C\",VLOOKUP(AU2294&VLOOKUP(N2294,Rates!A:G,7,0)&VLOOKUP(N2294,Rates!A:J,10,0)&VLOOKUP(D2294,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2294&VLOOKUP(N2294,Rates!A:G,7,0)&VLOOKUP(N2294,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2294*IF(W2294=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CD2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*3/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CE2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*3/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CF2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*3/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CG2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*3/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CH2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*3/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CI2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*3/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CJ2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*3/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CK2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*3/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2294=1,CA2294-SUM(CB2294:CL2294),IF(LEFT(N2294,2)=\"ND\",0,IF(D2294=\"Original\",CA2294*2/36,CA2294/VLOOKUP(D2294,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153302,"2016-02-01","CK","Original",3023524,{"$f":"VLOOKUP($E2303,Schools!$B:$L,2,0)","v":"Beit Shvidler Primary School"},{"$f":"VLOOKUP($E2303,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2303,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2303,Schools!$B:$L,11,0)","v":400150},{"$f":"VLOOKUP($E2303,Schools!$B:$Z,12,0)","v":11278},{"$f":"IF(H2303=\"MA\",0,VLOOKUP(N2303,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2303,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 3",{"$f":"VLOOKUP(N2303,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2303,Rates!A$1:L$65576,9,0)","v":350},{"$f":"IF(ISERROR(VLOOKUP(E2303,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2303,AdjustedFactors1819!A:BH,VLOOKUP(N2303,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N2303,Rates!A$1:W$65573,VLOOKUP(E2303,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2303,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2303,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2303=\"VA\",N2303=\"DFC\"),0,VLOOKUP(N2303,Rates!A:AM,VLOOKUP(H2303&LEFT(G2303,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023524Pri IDACI 3C","Original3023524Pri IDACI 3","3023524Pri IDACI 3","OriginalPri IDACI 3","Original3023524","MAPriPri IDACI 3","I013023524","3023524MAIN","10162Primary","Original3023524MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2303,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2303,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2303,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2303=\"DFC\",0,VLOOKUP(E2303,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H2303=\"MA\",0,VLOOKUP(AU2303&VLOOKUP(N2303,Rates!A:G,7,0)&VLOOKUP(N2303,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2303*IF(W2303=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2303,Rates!A:L,3,0)","v":"IDACI (Level 3) - Pri NO LONGER IN USE"},null,{"$f":"E2303&IF(O2303=\"EARLYYEARS\",VLOOKUP(N2303,Rates!$A:$X,24,0),N2303)","v":"3023524Pri IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2303=\"VA\",M2303=\"FREE\",M2303=\"ACAD\"),N2303=\"DFC\"),S2303,S2303*VLOOKUP(AU2303&VLOOKUP(N2303,Rates!A:G,7,0)&VLOOKUP(N2303,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 3MAPrimary",0,"Original3023524Pri IDACI 3",{"$f":"VLOOKUP(N2303,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2303,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2303=\"RA\",0,IF(AU2303=\"C\",VLOOKUP(AU2303&VLOOKUP(N2303,Rates!A:G,7,0)&VLOOKUP(N2303,Rates!A:J,10,0)&VLOOKUP(D2303,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2303&VLOOKUP(N2303,Rates!A:G,7,0)&VLOOKUP(N2303,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2303*IF(W2303=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CD2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*3/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CE2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*3/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CF2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*3/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CG2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*3/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CH2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*3/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CI2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*3/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CJ2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*3/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CK2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*3/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2303=1,CA2303-SUM(CB2303:CL2303),IF(LEFT(N2303,2)=\"ND\",0,IF(D2303=\"Original\",CA2303*2/36,CA2303/VLOOKUP(D2303,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153315,"2016-02-01","CK","Original",3022015,{"$f":"VLOOKUP($E2316,Schools!$B:$L,2,0)","v":"Coppetts Wood"},{"$f":"VLOOKUP($E2316,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2316,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2316,Schools!$B:$L,11,0)","v":400059},{"$f":"VLOOKUP($E2316,Schools!$B:$Z,12,0)","v":10055},{"$f":"IF(H2316=\"MA\",0,VLOOKUP(N2316,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2316,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 3",{"$f":"VLOOKUP(N2316,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2316,Rates!A$1:L$65576,9,0)","v":350},{"$f":"IF(ISERROR(VLOOKUP(E2316,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2316,AdjustedFactors1819!A:BH,VLOOKUP(N2316,Rates!A:AN,40,0),0))","v":9.0399999999999991},3164,{"$f":"VLOOKUP(N2316,Rates!A$1:W$65573,VLOOKUP(E2316,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2316,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2316,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2316=\"VA\",N2316=\"DFC\"),0,VLOOKUP(N2316,Rates!A:AM,VLOOKUP(H2316&LEFT(G2316,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022015Pri IDACI 3A","Original3022015Pri IDACI 3","3022015Pri IDACI 3","OriginalPri IDACI 3","Original3022015","MAPriPri IDACI 3","I013022015","3022015MAIN","10162Primary","Original3022015MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2316,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2316,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2316,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2316=\"DFC\",0,VLOOKUP(E2316,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2316=\"MA\",0,VLOOKUP(AU2316&VLOOKUP(N2316,Rates!A:G,7,0)&VLOOKUP(N2316,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2316*IF(W2316=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2316,Rates!A:L,3,0)","v":"IDACI (Level 3) - Pri NO LONGER IN USE"},null,{"$f":"E2316&IF(O2316=\"EARLYYEARS\",VLOOKUP(N2316,Rates!$A:$X,24,0),N2316)","v":"3022015Pri IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2316=\"VA\",M2316=\"FREE\",M2316=\"ACAD\"),N2316=\"DFC\"),S2316,S2316*VLOOKUP(AU2316&VLOOKUP(N2316,Rates!A:G,7,0)&VLOOKUP(N2316,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3164,0,"10162Pri IDACI 3MAPrimary",3164,"Original3022015Pri IDACI 3",{"$f":"VLOOKUP(N2316,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2316,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2316=\"RA\",0,IF(AU2316=\"C\",VLOOKUP(AU2316&VLOOKUP(N2316,Rates!A:G,7,0)&VLOOKUP(N2316,Rates!A:J,10,0)&VLOOKUP(D2316,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2316&VLOOKUP(N2316,Rates!A:G,7,0)&VLOOKUP(N2316,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2316*IF(W2316=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CD2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*3/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CE2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*3/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CF2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*3/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CG2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*3/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CH2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*3/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CI2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*3/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CJ2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*3/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CK2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*3/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2316=1,CA2316-SUM(CB2316:CL2316),IF(LEFT(N2316,2)=\"ND\",0,IF(D2316=\"Original\",CA2316*2/36,CA2316/VLOOKUP(D2316,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153324,"2016-02-01","CK","Original",3022001,{"$f":"VLOOKUP($E2325,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E2325,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2325,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2325,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E2325,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2325=\"MA\",0,VLOOKUP(N2325,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E2325,Schools!$B:$R,17,0)","v":"FREE"},"Pri IDACI 3",{"$f":"VLOOKUP(N2325,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2325,Rates!A$1:L$65576,9,0)","v":350},{"$f":"IF(ISERROR(VLOOKUP(E2325,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2325,AdjustedFactors1819!A:BH,VLOOKUP(N2325,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N2325,Rates!A$1:W$65573,VLOOKUP(E2325,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2325,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2325,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2325=\"VA\",N2325=\"DFC\"),0,VLOOKUP(N2325,Rates!A:AM,VLOOKUP(H2325&LEFT(G2325,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022001Pri IDACI 3Academy","Original3022001Pri IDACI 3","3022001Pri IDACI 3","OriginalPri IDACI 3","Original3022001","RAPriPri IDACI 3","I013022001","3022001MAIN","10162Primary","Original3022001MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2325,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2325,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2325,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2325=\"DFC\",0,VLOOKUP(E2325,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2325=\"MA\",0,VLOOKUP(AU2325&VLOOKUP(N2325,Rates!A:G,7,0)&VLOOKUP(N2325,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2325*IF(W2325=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2325,Rates!A:L,3,0)","v":"IDACI (Level 3) - Pri NO LONGER IN USE"},null,{"$f":"E2325&IF(O2325=\"EARLYYEARS\",VLOOKUP(N2325,Rates!$A:$X,24,0),N2325)","v":"3022001Pri IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2325=\"VA\",M2325=\"FREE\",M2325=\"ACAD\"),N2325=\"DFC\"),S2325,S2325*VLOOKUP(AU2325&VLOOKUP(N2325,Rates!A:G,7,0)&VLOOKUP(N2325,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 3RAPrimary",0,"Original3022001Pri IDACI 3",{"$f":"VLOOKUP(N2325,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2325,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2325=\"RA\",0,IF(AU2325=\"C\",VLOOKUP(AU2325&VLOOKUP(N2325,Rates!A:G,7,0)&VLOOKUP(N2325,Rates!A:J,10,0)&VLOOKUP(D2325,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2325&VLOOKUP(N2325,Rates!A:G,7,0)&VLOOKUP(N2325,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2325*IF(W2325=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CD2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*3/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CE2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*3/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CF2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*3/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CG2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*3/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CH2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*3/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CI2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*3/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CJ2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*3/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CK2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*3/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2325=1,CA2325-SUM(CB2325:CL2325),IF(LEFT(N2325,2)=\"ND\",0,IF(D2325=\"Original\",CA2325*2/36,CA2325/VLOOKUP(D2325,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153335,"2016-02-01","CK","Original",3023304,{"$f":"VLOOKUP($E2336,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E2336,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2336,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2336,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E2336,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H2336=\"MA\",0,VLOOKUP(N2336,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2336,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 3",{"$f":"VLOOKUP(N2336,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2336,Rates!A$1:L$65576,9,0)","v":350},{"$f":"IF(ISERROR(VLOOKUP(E2336,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2336,AdjustedFactors1819!A:BH,VLOOKUP(N2336,Rates!A:AN,40,0),0))","v":27.11},9488.5,{"$f":"VLOOKUP(N2336,Rates!A$1:W$65573,VLOOKUP(E2336,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2336,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2336,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2336=\"VA\",N2336=\"DFC\"),0,VLOOKUP(N2336,Rates!A:AM,VLOOKUP(H2336&LEFT(G2336,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023304Pri IDACI 3A","Original3023304Pri IDACI 3","3023304Pri IDACI 3","OriginalPri IDACI 3","Original3023304","MAPriPri IDACI 3","I013023304","3023304MAIN","10162Primary","Original3023304MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2336,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2336,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2336,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2336=\"DFC\",0,VLOOKUP(E2336,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2336=\"MA\",0,VLOOKUP(AU2336&VLOOKUP(N2336,Rates!A:G,7,0)&VLOOKUP(N2336,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2336*IF(W2336=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2336,Rates!A:L,3,0)","v":"IDACI (Level 3) - Pri NO LONGER IN USE"},null,{"$f":"E2336&IF(O2336=\"EARLYYEARS\",VLOOKUP(N2336,Rates!$A:$X,24,0),N2336)","v":"3023304Pri IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2336=\"VA\",M2336=\"FREE\",M2336=\"ACAD\"),N2336=\"DFC\"),S2336,S2336*VLOOKUP(AU2336&VLOOKUP(N2336,Rates!A:G,7,0)&VLOOKUP(N2336,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},9488.5,0,"10162Pri IDACI 3MAPrimary",9488.5,"Original3023304Pri IDACI 3",{"$f":"VLOOKUP(N2336,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2336,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2336=\"RA\",0,IF(AU2336=\"C\",VLOOKUP(AU2336&VLOOKUP(N2336,Rates!A:G,7,0)&VLOOKUP(N2336,Rates!A:J,10,0)&VLOOKUP(D2336,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2336&VLOOKUP(N2336,Rates!A:G,7,0)&VLOOKUP(N2336,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2336*IF(W2336=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CD2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*3/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CE2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*3/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CF2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*3/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CG2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*3/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CH2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*3/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CI2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*3/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CJ2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*3/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CK2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*3/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2336=1,CA2336-SUM(CB2336:CL2336),IF(LEFT(N2336,2)=\"ND\",0,IF(D2336=\"Original\",CA2336*2/36,CA2336/VLOOKUP(D2336,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153345,"2016-02-01","CK","Original",3023305,{"$f":"VLOOKUP($E2346,Schools!$B:$L,2,0)","v":"Monken Hadley C E Primary School"},{"$f":"VLOOKUP($E2346,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2346,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2346,Schools!$B:$L,11,0)","v":400086},{"$f":"VLOOKUP($E2346,Schools!$B:$Z,12,0)","v":10078},{"$f":"IF(H2346=\"MA\",0,VLOOKUP(N2346,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2346,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 3",{"$f":"VLOOKUP(N2346,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2346,Rates!A$1:L$65576,9,0)","v":350},{"$f":"IF(ISERROR(VLOOKUP(E2346,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2346,AdjustedFactors1819!A:BH,VLOOKUP(N2346,Rates!A:AN,40,0),0))","v":9},3150,{"$f":"VLOOKUP(N2346,Rates!A$1:W$65573,VLOOKUP(E2346,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2346,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2346,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2346=\"VA\",N2346=\"DFC\"),0,VLOOKUP(N2346,Rates!A:AM,VLOOKUP(H2346&LEFT(G2346,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023305Pri IDACI 3A","Original3023305Pri IDACI 3","3023305Pri IDACI 3","OriginalPri IDACI 3","Original3023305","MAPriPri IDACI 3","I013023305","3023305MAIN","10162Primary","Original3023305MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2346,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2346,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2346,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2346=\"DFC\",0,VLOOKUP(E2346,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2346=\"MA\",0,VLOOKUP(AU2346&VLOOKUP(N2346,Rates!A:G,7,0)&VLOOKUP(N2346,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2346*IF(W2346=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2346,Rates!A:L,3,0)","v":"IDACI (Level 3) - Pri NO LONGER IN USE"},null,{"$f":"E2346&IF(O2346=\"EARLYYEARS\",VLOOKUP(N2346,Rates!$A:$X,24,0),N2346)","v":"3023305Pri IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2346=\"VA\",M2346=\"FREE\",M2346=\"ACAD\"),N2346=\"DFC\"),S2346,S2346*VLOOKUP(AU2346&VLOOKUP(N2346,Rates!A:G,7,0)&VLOOKUP(N2346,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},3150,0,"10162Pri IDACI 3MAPrimary",3150,"Original3023305Pri IDACI 3",{"$f":"VLOOKUP(N2346,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2346,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2346=\"RA\",0,IF(AU2346=\"C\",VLOOKUP(AU2346&VLOOKUP(N2346,Rates!A:G,7,0)&VLOOKUP(N2346,Rates!A:J,10,0)&VLOOKUP(D2346,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2346&VLOOKUP(N2346,Rates!A:G,7,0)&VLOOKUP(N2346,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2346*IF(W2346=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CD2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*3/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CE2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*3/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CF2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*3/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CG2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*3/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CH2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*3/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CI2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*3/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CJ2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*3/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CK2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*3/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2346=1,CA2346-SUM(CB2346:CL2346),IF(LEFT(N2346,2)=\"ND\",0,IF(D2346=\"Original\",CA2346*2/36,CA2346/VLOOKUP(D2346,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153366,"2016-02-01","CK","Original",3023309,{"$f":"VLOOKUP($E2367,Schools!$B:$L,2,0)","v":"St Johns CE N20"},{"$f":"VLOOKUP($E2367,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2367,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2367,Schools!$B:$L,11,0)","v":400098},{"$f":"VLOOKUP($E2367,Schools!$B:$Z,12,0)","v":10116},{"$f":"IF(H2367=\"MA\",0,VLOOKUP(N2367,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2367,Schools!$B:$R,17,0)","v":"VA"},"Pri IDACI 3",{"$f":"VLOOKUP(N2367,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2367,Rates!A$1:L$65576,9,0)","v":350},{"$f":"IF(ISERROR(VLOOKUP(E2367,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2367,AdjustedFactors1819!A:BH,VLOOKUP(N2367,Rates!A:AN,40,0),0))","v":3},1050,{"$f":"VLOOKUP(N2367,Rates!A$1:W$65573,VLOOKUP(E2367,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2367,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2367,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2367=\"VA\",N2367=\"DFC\"),0,VLOOKUP(N2367,Rates!A:AM,VLOOKUP(H2367&LEFT(G2367,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023309Pri IDACI 3C","Original3023309Pri IDACI 3","3023309Pri IDACI 3","OriginalPri IDACI 3","Original3023309","MAPriPri IDACI 3","I013023309","3023309MAIN","10162Primary","Original3023309MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2367,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2367,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2367,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2367=\"DFC\",0,VLOOKUP(E2367,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H2367=\"MA\",0,VLOOKUP(AU2367&VLOOKUP(N2367,Rates!A:G,7,0)&VLOOKUP(N2367,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2367*IF(W2367=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2367,Rates!A:L,3,0)","v":"IDACI (Level 3) - Pri NO LONGER IN USE"},null,{"$f":"E2367&IF(O2367=\"EARLYYEARS\",VLOOKUP(N2367,Rates!$A:$X,24,0),N2367)","v":"3023309Pri IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2367=\"VA\",M2367=\"FREE\",M2367=\"ACAD\"),N2367=\"DFC\"),S2367,S2367*VLOOKUP(AU2367&VLOOKUP(N2367,Rates!A:G,7,0)&VLOOKUP(N2367,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},840,0,"10162Pri IDACI 3MAPrimary",1050,"Original3023309Pri IDACI 3",{"$f":"VLOOKUP(N2367,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2367,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2367=\"RA\",0,IF(AU2367=\"C\",VLOOKUP(AU2367&VLOOKUP(N2367,Rates!A:G,7,0)&VLOOKUP(N2367,Rates!A:J,10,0)&VLOOKUP(D2367,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2367&VLOOKUP(N2367,Rates!A:G,7,0)&VLOOKUP(N2367,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2367*IF(W2367=1,0,1))","v":210},23.33,17.5,17.5,{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CD2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*3/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":17.5},{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CE2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*3/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":17.5},{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CF2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*3/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":17.5},{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CG2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*3/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":17.5},{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CH2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*3/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":17.5},{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CI2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*3/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":17.5},{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CJ2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*3/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":17.5},{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CK2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*3/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":17.5},{"$f":"ROUND(IF(BZ2367=1,CA2367-SUM(CB2367:CL2367),IF(LEFT(N2367,2)=\"ND\",0,IF(D2367=\"Original\",CA2367*2/36,CA2367/VLOOKUP(D2367,PayLookup!$M$10:$N$22,2,0)))),2)","v":11.67}]
[20153374,"2016-02-01","CK","Original",3022052,{"$f":"VLOOKUP($E2375,Schools!$B:$L,2,0)","v":"Summerside Primary School (closed)"},{"$f":"VLOOKUP($E2375,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2375,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2375,Schools!$B:$L,11,0)","v":400099},{"$f":"VLOOKUP($E2375,Schools!$B:$Z,12,0)","v":10098},{"$f":"IF(H2375=\"MA\",0,VLOOKUP(N2375,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2375,Schools!$B:$R,17,0)","v":"COM"},"Pri IDACI 3",{"$f":"VLOOKUP(N2375,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2375,Rates!A$1:L$65576,9,0)","v":350},{"$f":"IF(ISERROR(VLOOKUP(E2375,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2375,AdjustedFactors1819!A:BH,VLOOKUP(N2375,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N2375,Rates!A$1:W$65573,VLOOKUP(E2375,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2375,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2375,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2375=\"VA\",N2375=\"DFC\"),0,VLOOKUP(N2375,Rates!A:AM,VLOOKUP(H2375&LEFT(G2375,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022052Pri IDACI 3A","Original3022052Pri IDACI 3","3022052Pri IDACI 3","OriginalPri IDACI 3","Original3022052","MAPriPri IDACI 3","I013022052","3022052MAIN","10162Primary","Original3022052MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2375,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2375,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2375,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2375=\"DFC\",0,VLOOKUP(E2375,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2375=\"MA\",0,VLOOKUP(AU2375&VLOOKUP(N2375,Rates!A:G,7,0)&VLOOKUP(N2375,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2375*IF(W2375=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2375,Rates!A:L,3,0)","v":"IDACI (Level 3) - Pri NO LONGER IN USE"},null,{"$f":"E2375&IF(O2375=\"EARLYYEARS\",VLOOKUP(N2375,Rates!$A:$X,24,0),N2375)","v":"3022052Pri IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2375=\"VA\",M2375=\"FREE\",M2375=\"ACAD\"),N2375=\"DFC\"),S2375,S2375*VLOOKUP(AU2375&VLOOKUP(N2375,Rates!A:G,7,0)&VLOOKUP(N2375,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162Pri IDACI 3MAPrimary",0,"Original3022052Pri IDACI 3",{"$f":"VLOOKUP(N2375,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2375,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2375=\"RA\",0,IF(AU2375=\"C\",VLOOKUP(AU2375&VLOOKUP(N2375,Rates!A:G,7,0)&VLOOKUP(N2375,Rates!A:J,10,0)&VLOOKUP(D2375,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2375&VLOOKUP(N2375,Rates!A:G,7,0)&VLOOKUP(N2375,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2375*IF(W2375=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CD2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*3/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CE2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*3/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CF2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*3/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CG2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*3/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CH2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*3/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CI2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*3/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CJ2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*3/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CK2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*3/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2375=1,CA2375-SUM(CB2375:CL2375),IF(LEFT(N2375,2)=\"ND\",0,IF(D2375=\"Original\",CA2375*2/36,CA2375/VLOOKUP(D2375,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153387,"2016-02-01","CK","Original",3024001,{"$f":"VLOOKUP($E2388,Schools!$B:$L,2,0)","v":"Archer Academy"},{"$f":"VLOOKUP($E2388,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2388,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2388,Schools!$B:$L,11,0)","v":153627},{"$f":"VLOOKUP($E2388,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2388=\"MA\",0,VLOOKUP(N2388,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E2388,Schools!$B:$R,17,0)","v":"FREE"},"Sec IDACI 3",{"$f":"VLOOKUP(N2388,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2388,Rates!A$1:L$65576,9,0)","v":1045},{"$f":"IF(ISERROR(VLOOKUP(E2388,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2388,AdjustedFactors1819!A:BH,VLOOKUP(N2388,Rates!A:AN,40,0),0))","v":39.1},40859.5,{"$f":"VLOOKUP(N2388,Rates!A$1:W$65573,VLOOKUP(E2388,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E2388,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2388,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2388=\"VA\",N2388=\"DFC\"),0,VLOOKUP(N2388,Rates!A:AM,VLOOKUP(H2388&LEFT(G2388,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,40859.5,0,"3024001Sec IDACI 3Academy","Original3024001Sec IDACI 3","3024001Sec IDACI 3","OriginalSec IDACI 3","Original3024001","RASecSec IDACI 3","I013024001","3024001MAIN","10163Secondary","Original3024001MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2388,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T2388,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2388,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2388=\"DFC\",0,VLOOKUP(E2388,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2388=\"MA\",0,VLOOKUP(AU2388&VLOOKUP(N2388,Rates!A:G,7,0)&VLOOKUP(N2388,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2388*IF(W2388=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2388,Rates!A:L,3,0)","v":"IDACI (Level 3) - Sec NO LONGER IN USE"},null,{"$f":"E2388&IF(O2388=\"EARLYYEARS\",VLOOKUP(N2388,Rates!$A:$X,24,0),N2388)","v":"3024001Sec IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2388=\"VA\",M2388=\"FREE\",M2388=\"ACAD\"),N2388=\"DFC\"),S2388,S2388*VLOOKUP(AU2388&VLOOKUP(N2388,Rates!A:G,7,0)&VLOOKUP(N2388,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":40859.5},0,0,"10163Sec IDACI 3RASecondary",0,"Original3024001Sec IDACI 3",{"$f":"VLOOKUP(N2388,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2388,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2388=\"RA\",0,IF(AU2388=\"C\",VLOOKUP(AU2388&VLOOKUP(N2388,Rates!A:G,7,0)&VLOOKUP(N2388,Rates!A:J,10,0)&VLOOKUP(D2388,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2388&VLOOKUP(N2388,Rates!A:G,7,0)&VLOOKUP(N2388,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2388*IF(W2388=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CD2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*3/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CE2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*3/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CF2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*3/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CG2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*3/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CH2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*3/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CI2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*3/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CJ2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*3/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CK2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*3/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2388=1,CA2388-SUM(CB2388:CL2388),IF(LEFT(N2388,2)=\"ND\",0,IF(D2388=\"Original\",CA2388*2/36,CA2388/VLOOKUP(D2388,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153396,"2016-02-01","CK","Original",3025409,{"$f":"VLOOKUP($E2397,Schools!$B:$L,2,0)","v":"Hasmonean High School"},{"$f":"VLOOKUP($E2397,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2397,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2397,Schools!$B:$L,11,0)","v":145386},{"$f":"VLOOKUP($E2397,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2397=\"MA\",0,VLOOKUP(N2397,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E2397,Schools!$B:$R,17,0)","v":"ACAD"},"Sec IDACI 3",{"$f":"VLOOKUP(N2397,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2397,Rates!A$1:L$65576,9,0)","v":1045},{"$f":"IF(ISERROR(VLOOKUP(E2397,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2397,AdjustedFactors1819!A:BH,VLOOKUP(N2397,Rates!A:AN,40,0),0))","v":0},0,{"$f":"VLOOKUP(N2397,Rates!A$1:W$65573,VLOOKUP(E2397,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E2397,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2397,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2397=\"VA\",N2397=\"DFC\"),0,VLOOKUP(N2397,Rates!A:AM,VLOOKUP(H2397&LEFT(G2397,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025409Sec IDACI 3Academy","Original3025409Sec IDACI 3","3025409Sec IDACI 3","OriginalSec IDACI 3","Original3025409","RASecSec IDACI 3","I013025409","3025409MAIN","10163Secondary","Original3025409MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2397,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T2397,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2397,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2397=\"DFC\",0,VLOOKUP(E2397,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2397=\"MA\",0,VLOOKUP(AU2397&VLOOKUP(N2397,Rates!A:G,7,0)&VLOOKUP(N2397,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2397*IF(W2397=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2397,Rates!A:L,3,0)","v":"IDACI (Level 3) - Sec NO LONGER IN USE"},null,{"$f":"E2397&IF(O2397=\"EARLYYEARS\",VLOOKUP(N2397,Rates!$A:$X,24,0),N2397)","v":"3025409Sec IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2397=\"VA\",M2397=\"FREE\",M2397=\"ACAD\"),N2397=\"DFC\"),S2397,S2397*VLOOKUP(AU2397&VLOOKUP(N2397,Rates!A:G,7,0)&VLOOKUP(N2397,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10163Sec IDACI 3RASecondary",0,"Original3025409Sec IDACI 3",{"$f":"VLOOKUP(N2397,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2397,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2397=\"RA\",0,IF(AU2397=\"C\",VLOOKUP(AU2397&VLOOKUP(N2397,Rates!A:G,7,0)&VLOOKUP(N2397,Rates!A:J,10,0)&VLOOKUP(D2397,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2397&VLOOKUP(N2397,Rates!A:G,7,0)&VLOOKUP(N2397,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2397*IF(W2397=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CD2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*3/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CE2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*3/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CF2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*3/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CG2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*3/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CH2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*3/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CI2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*3/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CJ2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*3/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CK2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*3/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2397=1,CA2397-SUM(CB2397:CL2397),IF(LEFT(N2397,2)=\"ND\",0,IF(D2397=\"Original\",CA2397*2/36,CA2397/VLOOKUP(D2397,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153409,"2016-02-01","CK","Original",3024012,{"$f":"VLOOKUP($E2410,Schools!$B:$L,2,0)","v":"Whitefield School"},{"$f":"VLOOKUP($E2410,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2410,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2410,Schools!$B:$L,11,0)","v":144062},{"$f":"VLOOKUP($E2410,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2410=\"MA\",0,VLOOKUP(N2410,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E2410,Schools!$B:$R,17,0)","v":"ACAD"},"Sec IDACI 3",{"$f":"VLOOKUP(N2410,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2410,Rates!A$1:L$65576,9,0)","v":1045},{"$f":"IF(ISERROR(VLOOKUP(E2410,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2410,AdjustedFactors1819!A:BH,VLOOKUP(N2410,Rates!A:AN,40,0),0))","v":100.05},104552.25,{"$f":"VLOOKUP(N2410,Rates!A$1:W$65573,VLOOKUP(E2410,Schools!B$1:N$65540,13,0),0)","v":10163},{"$f":"VLOOKUP(E2410,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2410,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2410=\"VA\",N2410=\"DFC\"),0,VLOOKUP(N2410,Rates!A:AM,VLOOKUP(H2410&LEFT(G2410,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,104552.25,0,"3024012Sec IDACI 3Academy","Original3024012Sec IDACI 3","3024012Sec IDACI 3","OriginalSec IDACI 3","Original3024012","RASecSec IDACI 3","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2410,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Secondary"},{"$f":"VLOOKUP($T2410,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2410,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2410=\"DFC\",0,VLOOKUP(E2410,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2410=\"MA\",0,VLOOKUP(AU2410&VLOOKUP(N2410,Rates!A:G,7,0)&VLOOKUP(N2410,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2410*IF(W2410=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2410,Rates!A:L,3,0)","v":"IDACI (Level 3) - Sec NO LONGER IN USE"},null,{"$f":"E2410&IF(O2410=\"EARLYYEARS\",VLOOKUP(N2410,Rates!$A:$X,24,0),N2410)","v":"3024012Sec IDACI 3"},{"$f":"ROUND(IF(AND(OR(M2410=\"VA\",M2410=\"FREE\",M2410=\"ACAD\"),N2410=\"DFC\"),S2410,S2410*VLOOKUP(AU2410&VLOOKUP(N2410,Rates!A:G,7,0)&VLOOKUP(N2410,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":104552.25},0,0,"10163Sec IDACI 3RASecondary",0,"Original3024012Sec IDACI 3",{"$f":"VLOOKUP(N2410,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2410,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2410=\"RA\",0,IF(AU2410=\"C\",VLOOKUP(AU2410&VLOOKUP(N2410,Rates!A:G,7,0)&VLOOKUP(N2410,Rates!A:J,10,0)&VLOOKUP(D2410,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2410&VLOOKUP(N2410,Rates!A:G,7,0)&VLOOKUP(N2410,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2410*IF(W2410=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CD2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*3/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CE2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*3/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CF2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*3/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CG2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*3/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CH2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*3/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CI2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*3/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CJ2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*3/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CK2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*3/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2410=1,CA2410-SUM(CB2410:CL2410),IF(LEFT(N2410,2)=\"ND\",0,IF(D2410=\"Original\",CA2410*2/36,CA2410/VLOOKUP(D2410,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153417,"2016-02-01","CK","Original",3023522,{"$f":"VLOOKUP($E2418,Schools!$B:$L,2,0)","v":"Claremont Academy"},{"$f":"VLOOKUP($E2418,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2418,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2418,Schools!$B:$L,11,0)","v":156151},{"$f":"VLOOKUP($E2418,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2418=\"MA\",0,VLOOKUP(N2418,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2418,Schools!$B:$R,17,0)","v":"ACAD"},"AUTIDACI",{"$f":"VLOOKUP(N2418,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2418,Rates!A$1:L$65576,9,0)","v":1.53},{"$f":"IF(ISERROR(VLOOKUP(E2418,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2418,EYDataOriginal1819!$A:$AI,VLOOKUP(N2418,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":1767.9985714285717},2705.04,{"$f":"VLOOKUP(N2418,Rates!A$1:W$65573,VLOOKUP(E2418,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2418,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2418,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2418=\"VA\",N2418=\"DFC\"),0,VLOOKUP(N2418,Rates!A:AM,VLOOKUP(H2418&LEFT(G2418,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3023522IDACIAcademy","Original3023522AUTIDACI","3023522AUTIDACI","OriginalAUTIDACI","Original3023522","RAPriAUTIDACI","I013023522","3023522EARLYYEARS","10284Primary","Original3023522EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2418,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2418,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2418,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2418=\"DFC\",0,VLOOKUP(E2418,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2418=\"MA\",0,VLOOKUP(AU2418&VLOOKUP(N2418,Rates!A:G,7,0)&VLOOKUP(N2418,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2418*IF(W2418=1,0,1))","v":2705.04},0,0,0,0,0,676.26,676.26,676.26,676.26,0,0,0,{"$f":"VLOOKUP(N2418,Rates!A:L,3,0)","v":"Autumn Estimated IDACI"},null,{"$f":"E2418&IF(O2418=\"EARLYYEARS\",VLOOKUP(N2418,Rates!$A:$X,24,0),N2418)","v":"3023522IDACI"},{"$f":"ROUND(IF(AND(OR(M2418=\"VA\",M2418=\"FREE\",M2418=\"ACAD\"),N2418=\"DFC\"),S2418,S2418*VLOOKUP(AU2418&VLOOKUP(N2418,Rates!A:G,7,0)&VLOOKUP(N2418,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTIDACIRAPrimary",2705.04,"Original3023522IDACI",{"$f":"VLOOKUP(N2418,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N2418,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2418=\"RA\",0,IF(AU2418=\"C\",VLOOKUP(AU2418&VLOOKUP(N2418,Rates!A:G,7,0)&VLOOKUP(N2418,Rates!A:J,10,0)&VLOOKUP(D2418,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2418&VLOOKUP(N2418,Rates!A:G,7,0)&VLOOKUP(N2418,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2418*IF(W2418=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CD2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*3/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CE2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*3/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CF2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*3/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CG2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*3/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CH2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*3/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CI2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*3/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CJ2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*3/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CK2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*3/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2418=1,CA2418-SUM(CB2418:CL2418),IF(LEFT(N2418,2)=\"ND\",0,IF(D2418=\"Original\",CA2418*2/36,CA2418/VLOOKUP(D2418,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153430,"2016-02-01","CK","Original",3023522,{"$f":"VLOOKUP($E2431,Schools!$B:$L,2,0)","v":"Claremont Academy"},{"$f":"VLOOKUP($E2431,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2431,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2431,Schools!$B:$L,11,0)","v":156151},{"$f":"VLOOKUP($E2431,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2431=\"MA\",0,VLOOKUP(N2431,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2431,Schools!$B:$R,17,0)","v":"ACAD"},"SPRHOURS",{"$f":"VLOOKUP(N2431,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2431,Rates!A$1:L$65576,9,0)","v":5.17},{"$f":"IF(ISERROR(VLOOKUP(E2431,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2431,EYDataOriginal1819!$A:$AI,VLOOKUP(N2431,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":7080},36603.599999999999,{"$f":"VLOOKUP(N2431,Rates!A$1:W$65573,VLOOKUP(E2431,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2431,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2431,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2431=\"VA\",N2431=\"DFC\"),0,VLOOKUP(N2431,Rates!A:AM,VLOOKUP(H2431&LEFT(G2431,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"SPR","3023522HOURSAcademy","Original3023522SPRHOURS","3023522SPRHOURS","OriginalSPRHOURS","Original3023522","RAPriSPRHOURS","I013023522","3023522EARLYYEARS","10284Primary","Original3023522EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2431,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2431,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2431,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2431=\"DFC\",0,VLOOKUP(E2431,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2431=\"MA\",0,VLOOKUP(AU2431&VLOOKUP(N2431,Rates!A:G,7,0)&VLOOKUP(N2431,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2431*IF(W2431=1,0,1))","v":36603.599999999999},0,0,0,0,0,0,0,0,0,12201.2,12201.2,12201.2,{"$f":"VLOOKUP(N2431,Rates!A:L,3,0)","v":"Spring Estimated Hours"},null,{"$f":"E2431&IF(O2431=\"EARLYYEARS\",VLOOKUP(N2431,Rates!$A:$X,24,0),N2431)","v":"3023522HOURS"},{"$f":"ROUND(IF(AND(OR(M2431=\"VA\",M2431=\"FREE\",M2431=\"ACAD\"),N2431=\"DFC\"),S2431,S2431*VLOOKUP(AU2431&VLOOKUP(N2431,Rates!A:G,7,0)&VLOOKUP(N2431,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284SPRHOURSRAPrimary",36603.599999999999,"Original3023522HOURS",{"$f":"VLOOKUP(N2431,Rates!$A:$AO,41,0)","v":"Estimate"},9,0,"RASPR",3,0,27,{"$f":"VLOOKUP(N2431,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2431=\"RA\",0,IF(AU2431=\"C\",VLOOKUP(AU2431&VLOOKUP(N2431,Rates!A:G,7,0)&VLOOKUP(N2431,Rates!A:J,10,0)&VLOOKUP(D2431,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2431&VLOOKUP(N2431,Rates!A:G,7,0)&VLOOKUP(N2431,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2431*IF(W2431=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CD2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*3/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CE2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*3/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CF2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*3/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CG2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*3/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CH2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*3/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CI2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*3/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CJ2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*3/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CK2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*3/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2431=1,CA2431-SUM(CB2431:CL2431),IF(LEFT(N2431,2)=\"ND\",0,IF(D2431=\"Original\",CA2431*2/36,CA2431/VLOOKUP(D2431,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153439,"2016-02-01","CK","Original",3024004,{"$f":"VLOOKUP($E2440,Schools!$B:$L,2,0)","v":"Menorah High School (Girls)"},{"$f":"VLOOKUP($E2440,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2440,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2440,Schools!$B:$L,11,0)","v":107953},{"$f":"VLOOKUP($E2440,Schools!$B:$Z,12,0)","v":11513},{"$f":"IF(H2440=\"MA\",0,VLOOKUP(N2440,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2440,Schools!$B:$R,17,0)","v":"VA"},"NCTL",{"$f":"VLOOKUP(N2440,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,{"$f":"VLOOKUP(N2440,Rates!A$1:L$65576,9,0)","v":"various"},0,0,{"$f":"VLOOKUP(N2440,Rates!A$1:W$65573,VLOOKUP(E2440,Schools!B$1:N$65540,13,0),0)","v":10167},{"$f":"VLOOKUP(E2440,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2440,Rates!A$1:L$65573,8,0)","v":"I06"},{"$f":"IF(AND(M2440=\"VA\",N2440=\"DFC\"),0,VLOOKUP(N2440,Rates!A:AM,VLOOKUP(H2440&LEFT(G2440,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},0,0,0,0,0,0,"3024004NCTLD","Original3024004NCTL","3024004NCTL","OriginalNCTL","Original3024004","MASecNCTL","I063024004","3024004ADDGRANT","10167Secondary","Original3024004ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2440,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Secondary Schools"},{"$f":"VLOOKUP($T2440,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N2440,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2440=\"DFC\",0,VLOOKUP(E2440,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2440=\"MA\",0,VLOOKUP(AU2440&VLOOKUP(N2440,Rates!A:G,7,0)&VLOOKUP(N2440,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2440*IF(W2440=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2440,Rates!A:L,3,0)","v":"National College of Teaching & Leadership"},null,{"$f":"E2440&IF(O2440=\"EARLYYEARS\",VLOOKUP(N2440,Rates!$A:$X,24,0),N2440)","v":"3024004NCTL"},{"$f":"ROUND(IF(AND(OR(M2440=\"VA\",M2440=\"FREE\",M2440=\"ACAD\"),N2440=\"DFC\"),S2440,S2440*VLOOKUP(AU2440&VLOOKUP(N2440,Rates!A:G,7,0)&VLOOKUP(N2440,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10167NCTLMASecondary",0,"Original3024004NCTL",{"$f":"VLOOKUP(N2440,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2440,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2440=\"RA\",0,IF(AU2440=\"C\",VLOOKUP(AU2440&VLOOKUP(N2440,Rates!A:G,7,0)&VLOOKUP(N2440,Rates!A:J,10,0)&VLOOKUP(D2440,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2440&VLOOKUP(N2440,Rates!A:G,7,0)&VLOOKUP(N2440,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2440*IF(W2440=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CD2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*3/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CE2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*3/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CF2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*3/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CG2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*3/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CH2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*3/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CI2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*3/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CJ2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*3/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CK2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*3/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2440=1,CA2440-SUM(CB2440:CL2440),IF(LEFT(N2440,2)=\"ND\",0,IF(D2440=\"Original\",CA2440*2/36,CA2440/VLOOKUP(D2440,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153451,"2016-02-01","CK","Original",3022049,{"$f":"VLOOKUP($E2452,Schools!$B:$L,2,0)","v":"Watling Park Free School"},{"$f":"VLOOKUP($E2452,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2452,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2452,Schools!$B:$L,11,0)","v":157055},{"$f":"VLOOKUP($E2452,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2452=\"MA\",0,VLOOKUP(N2452,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2452,Schools!$B:$R,17,0)","v":"ACAD"},"AUTFLEX",{"$f":"VLOOKUP(N2452,Rates!$A:$L,2,0)","v":"EARLYYEARS"},1,{"$f":"VLOOKUP(N2452,Rates!A$1:L$65576,9,0)","v":95},{"$f":"IF(ISERROR(VLOOKUP(E2452,EYDataOriginal1819!$A:$B,2,0)),0,VLOOKUP(E2452,EYDataOriginal1819!$A:$AI,VLOOKUP(N2452,EYDataOriginal1819!$AR$3:$AS$14,2,0),0))","v":0},0,{"$f":"VLOOKUP(N2452,Rates!A$1:W$65573,VLOOKUP(E2452,Schools!B$1:N$65540,13,0),0)","v":10284},{"$f":"VLOOKUP(E2452,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2452,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2452=\"VA\",N2452=\"DFC\"),0,VLOOKUP(N2452,Rates!A:AM,VLOOKUP(H2452&LEFT(G2452,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,"AUT","3022049FLEXAcademy","Original3022049AUTFLEX","3022049AUTFLEX","OriginalAUTFLEX","Original3022049","RAPriAUTFLEX","I013022049","3022049EARLYYEARS","10284Primary","Original3022049EARLYYEARS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2452,CostCentres!B$1:D$65537,2,0)","v":"Funding for 3 & 4 year olds"},{"$f":"VLOOKUP($T2452,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2452,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2452=\"DFC\",0,VLOOKUP(E2452,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2452=\"MA\",0,VLOOKUP(AU2452&VLOOKUP(N2452,Rates!A:G,7,0)&VLOOKUP(N2452,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2452*IF(W2452=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2452,Rates!A:L,3,0)","v":"Autumn Estimated Flexibility"},null,{"$f":"E2452&IF(O2452=\"EARLYYEARS\",VLOOKUP(N2452,Rates!$A:$X,24,0),N2452)","v":"3022049FLEX"},{"$f":"ROUND(IF(AND(OR(M2452=\"VA\",M2452=\"FREE\",M2452=\"ACAD\"),N2452=\"DFC\"),S2452,S2452*VLOOKUP(AU2452&VLOOKUP(N2452,Rates!A:G,7,0)&VLOOKUP(N2452,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10284AUTFLEXRAPrimary",0,"Original3022049FLEX",{"$f":"VLOOKUP(N2452,Rates!$A:$AO,41,0)","v":"Estimate"},12,0,"RAAUT",3,15,0,{"$f":"VLOOKUP(N2452,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2452=\"RA\",0,IF(AU2452=\"C\",VLOOKUP(AU2452&VLOOKUP(N2452,Rates!A:G,7,0)&VLOOKUP(N2452,Rates!A:J,10,0)&VLOOKUP(D2452,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2452&VLOOKUP(N2452,Rates!A:G,7,0)&VLOOKUP(N2452,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2452*IF(W2452=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CD2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*3/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CE2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*3/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CF2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*3/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CG2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*3/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CH2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*3/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CI2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*3/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CJ2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*3/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CK2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*3/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2452=1,CA2452-SUM(CB2452:CL2452),IF(LEFT(N2452,2)=\"ND\",0,IF(D2452=\"Original\",CA2452*2/36,CA2452/VLOOKUP(D2452,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153472,"2016-02-08","CK","Original",3022007,{"$f":"VLOOKUP($E2473,Schools!$B:$L,2,0)","v":"Brookland Junior School"},{"$f":"VLOOKUP($E2473,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2473,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2473,Schools!$B:$L,11,0)","v":400040},{"$f":"VLOOKUP($E2473,Schools!$B:$Z,12,0)","v":10046},{"$f":"IF(H2473=\"MA\",0,VLOOKUP(N2473,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2473,Schools!$B:$R,17,0)","v":"COM"},"MFG",{"$f":"VLOOKUP(N2473,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2473,Rates!A$1:L$65576,9,0)","v":"Various"},{"$f":"IF(ISERROR(VLOOKUP(E2473,NEWISB!$C:$D,2,0)),0,VLOOKUP(E2473,NEWISB!$C:$BH,52,0))","v":0},0,{"$f":"VLOOKUP(N2473,Rates!A$1:W$65573,VLOOKUP(E2473,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2473,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2473,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2473=\"VA\",N2473=\"DFC\"),0,VLOOKUP(N2473,Rates!A:AM,VLOOKUP(H2473&LEFT(G2473,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022007MFGA","Original3022007MFG","3022007MFG","OriginalMFG","Original3022007","MAPriMFG","I013022007","3022007MAIN","10162Primary","Original3022007MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2473,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2473,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2473,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2473=\"DFC\",0,VLOOKUP(E2473,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2473=\"MA\",0,VLOOKUP(AU2473&VLOOKUP(N2473,Rates!A:G,7,0)&VLOOKUP(N2473,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2473*IF(W2473=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2473,Rates!A:L,3,0)","v":"Minimum Funding Guarantee/Cap"},null,{"$f":"E2473&IF(O2473=\"EARLYYEARS\",VLOOKUP(N2473,Rates!$A:$X,24,0),N2473)","v":"3022007MFG"},{"$f":"ROUND(IF(AND(OR(M2473=\"VA\",M2473=\"FREE\",M2473=\"ACAD\"),N2473=\"DFC\"),S2473,S2473*VLOOKUP(AU2473&VLOOKUP(N2473,Rates!A:G,7,0)&VLOOKUP(N2473,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10162MFGMAPrimary",0,"Original3022007MFG",{"$f":"VLOOKUP(N2473,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2473,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2473=\"RA\",0,IF(AU2473=\"C\",VLOOKUP(AU2473&VLOOKUP(N2473,Rates!A:G,7,0)&VLOOKUP(N2473,Rates!A:J,10,0)&VLOOKUP(D2473,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2473&VLOOKUP(N2473,Rates!A:G,7,0)&VLOOKUP(N2473,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2473*IF(W2473=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CD2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*3/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CE2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*3/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CF2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*3/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CG2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*3/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CH2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*3/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CI2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*3/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CJ2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*3/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CK2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*3/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2473=1,CA2473-SUM(CB2473:CL2473),IF(LEFT(N2473,2)=\"ND\",0,IF(D2473=\"Original\",CA2473*2/36,CA2473/VLOOKUP(D2473,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153481,"2016-02-09","CK","Original",3022026,{"$f":"VLOOKUP($E2482,Schools!$B:$L,2,0)","v":"Frith Manor School"},{"$f":"VLOOKUP($E2482,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2482,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2482,Schools!$B:$L,11,0)","v":400082},{"$f":"VLOOKUP($E2482,Schools!$B:$Z,12,0)","v":10066},{"$f":"IF(H2482=\"MA\",0,VLOOKUP(N2482,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2482,Schools!$B:$R,17,0)","v":"COM"},"Pri MOB",{"$f":"VLOOKUP(N2482,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2482,Rates!A$1:L$65576,9,0)","v":422.9},{"$f":"IF(ISERROR(VLOOKUP(E2482,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2482,AdjustedFactors1819!A:BH,VLOOKUP(N2482,Rates!A:AN,40,0),0))","v":35.6},15055.24,{"$f":"VLOOKUP(N2482,Rates!A$1:W$65573,VLOOKUP(E2482,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2482,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2482,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2482=\"VA\",N2482=\"DFC\"),0,VLOOKUP(N2482,Rates!A:AM,VLOOKUP(H2482&LEFT(G2482,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022026Pri MOBA","Original3022026Pri MOB","3022026Pri MOB","OriginalPri MOB","Original3022026","MAPriPri MOB","I013022026","3022026MAIN","10162Primary","Original3022026MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2482,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2482,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2482,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2482=\"DFC\",0,VLOOKUP(E2482,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2482=\"MA\",0,VLOOKUP(AU2482&VLOOKUP(N2482,Rates!A:G,7,0)&VLOOKUP(N2482,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2482*IF(W2482=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2482,Rates!A:L,3,0)","v":"Primary Mobility"},null,{"$f":"E2482&IF(O2482=\"EARLYYEARS\",VLOOKUP(N2482,Rates!$A:$X,24,0),N2482)","v":"3022026Pri MOB"},{"$f":"ROUND(IF(AND(OR(M2482=\"VA\",M2482=\"FREE\",M2482=\"ACAD\"),N2482=\"DFC\"),S2482,S2482*VLOOKUP(AU2482&VLOOKUP(N2482,Rates!A:G,7,0)&VLOOKUP(N2482,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},15055.24,0,"10162Pri MOBMAPrimary",15055.24,"Original3022026Pri MOB",{"$f":"VLOOKUP(N2482,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2482,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2482=\"RA\",0,IF(AU2482=\"C\",VLOOKUP(AU2482&VLOOKUP(N2482,Rates!A:G,7,0)&VLOOKUP(N2482,Rates!A:J,10,0)&VLOOKUP(D2482,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2482&VLOOKUP(N2482,Rates!A:G,7,0)&VLOOKUP(N2482,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2482*IF(W2482=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CD2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*3/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CE2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*3/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CF2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*3/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CG2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*3/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CH2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*3/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CI2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*3/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CJ2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*3/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CK2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*3/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2482=1,CA2482-SUM(CB2482:CL2482),IF(LEFT(N2482,2)=\"ND\",0,IF(D2482=\"Original\",CA2482*2/36,CA2482/VLOOKUP(D2482,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153486,"2016-02-09","CK","Original",3022036,{"$f":"VLOOKUP($E2487,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E2487,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2487,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2487,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E2487,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H2487=\"MA\",0,VLOOKUP(N2487,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2487,Schools!$B:$R,17,0)","v":"COM"},"Pri MOB",{"$f":"VLOOKUP(N2487,Rates!$A:$L,2,0)","v":"MAIN"},1,{"$f":"VLOOKUP(N2487,Rates!A$1:L$65576,9,0)","v":422.9},{"$f":"IF(ISERROR(VLOOKUP(E2487,AdjustedFactors1819!A:BH,2,0)),0,VLOOKUP(E2487,AdjustedFactors1819!A:BH,VLOOKUP(N2487,Rates!A:AN,40,0),0))","v":3},1268.7,{"$f":"VLOOKUP(N2487,Rates!A$1:W$65573,VLOOKUP(E2487,Schools!B$1:N$65540,13,0),0)","v":10162},{"$f":"VLOOKUP(E2487,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2487,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2487=\"VA\",N2487=\"DFC\"),0,VLOOKUP(N2487,Rates!A:AM,VLOOKUP(H2487&LEFT(G2487,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022036Pri MOBA","Original3022036Pri MOB","3022036Pri MOB","OriginalPri MOB","Original3022036","MAPriPri MOB","I013022036","3022036MAIN","10162Primary","Original3022036MAIN",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2487,CostCentres!B$1:D$65537,2,0)","v":"Budget Shares - Primary"},{"$f":"VLOOKUP($T2487,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2487,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2487=\"DFC\",0,VLOOKUP(E2487,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2487=\"MA\",0,VLOOKUP(AU2487&VLOOKUP(N2487,Rates!A:G,7,0)&VLOOKUP(N2487,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2487*IF(W2487=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2487,Rates!A:L,3,0)","v":"Primary Mobility"},null,{"$f":"E2487&IF(O2487=\"EARLYYEARS\",VLOOKUP(N2487,Rates!$A:$X,24,0),N2487)","v":"3022036Pri MOB"},{"$f":"ROUND(IF(AND(OR(M2487=\"VA\",M2487=\"FREE\",M2487=\"ACAD\"),N2487=\"DFC\"),S2487,S2487*VLOOKUP(AU2487&VLOOKUP(N2487,Rates!A:G,7,0)&VLOOKUP(N2487,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},1268.7,0,"10162Pri MOBMAPrimary",1268.7,"Original3022036Pri MOB",{"$f":"VLOOKUP(N2487,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2487,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2487=\"RA\",0,IF(AU2487=\"C\",VLOOKUP(AU2487&VLOOKUP(N2487,Rates!A:G,7,0)&VLOOKUP(N2487,Rates!A:J,10,0)&VLOOKUP(D2487,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2487&VLOOKUP(N2487,Rates!A:G,7,0)&VLOOKUP(N2487,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2487*IF(W2487=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CD2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*3/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CE2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*3/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CF2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*3/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CG2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*3/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CH2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*3/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CI2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*3/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CJ2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*3/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CK2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*3/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2487=1,CA2487-SUM(CB2487:CL2487),IF(LEFT(N2487,2)=\"ND\",0,IF(D2487=\"Original\",CA2487*2/36,CA2487/VLOOKUP(D2487,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153502,"2016-02-07","CK","Original",3025407,{"$f":"VLOOKUP($E2503,Schools!$B:$L,2,0)","v":"St. James' Catholic High School"},{"$f":"VLOOKUP($E2503,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2503,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2503,Schools!$B:$L,11,0)","v":400013},{"$f":"VLOOKUP($E2503,Schools!$B:$Z,12,0)","v":10142},{"$f":"IF(H2503=\"MA\",0,VLOOKUP(N2503,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2503,Schools!$B:$R,17,0)","v":"VA"},"EFAPROG",{"$f":"VLOOKUP(N2503,Rates!$A:$L,2,0)","v":"POST16"},1,{"$f":"VLOOKUP(N2503,Rates!A$1:L$65576,9,0)","v":1},993788,993788,{"$f":"VLOOKUP(N2503,Rates!A$1:W$65573,VLOOKUP(E2503,Schools!B$1:N$65540,13,0),0)","v":11441},{"$f":"VLOOKUP(E2503,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2503,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M2503=\"VA\",N2503=\"DFC\"),0,VLOOKUP(N2503,Rates!A:AM,VLOOKUP(H2503&LEFT(G2503,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025407EFAPROGB","Original3025407EFAPROG","3025407EFAPROG","OriginalEFAPROG","Original3025407","MASecEFAPROG","I023025407","3025407POST16","11441Secondary","Original3025407POST16",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2503,CostCentres!B$1:D$65537,2,0)","v":"Post 16 learner funding - maintained secondaries"},{"$f":"VLOOKUP($T2503,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2503,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2503=\"DFC\",0,VLOOKUP(E2503,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H2503=\"MA\",0,VLOOKUP(AU2503&VLOOKUP(N2503,Rates!A:G,7,0)&VLOOKUP(N2503,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2503*IF(W2503=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2503,Rates!A:L,3,0)","v":"EFA Programme"},null,{"$f":"E2503&IF(O2503=\"EARLYYEARS\",VLOOKUP(N2503,Rates!$A:$X,24,0),N2503)","v":"3025407EFAPROG"},{"$f":"ROUND(IF(AND(OR(M2503=\"VA\",M2503=\"FREE\",M2503=\"ACAD\"),N2503=\"DFC\"),S2503,S2503*VLOOKUP(AU2503&VLOOKUP(N2503,Rates!A:G,7,0)&VLOOKUP(N2503,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11441EFAPROGMASecondary",993788,"Original3025407EFAPROG",{"$f":"VLOOKUP(N2503,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2503,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2503=\"RA\",0,IF(AU2503=\"C\",VLOOKUP(AU2503&VLOOKUP(N2503,Rates!A:G,7,0)&VLOOKUP(N2503,Rates!A:J,10,0)&VLOOKUP(D2503,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2503&VLOOKUP(N2503,Rates!A:G,7,0)&VLOOKUP(N2503,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2503*IF(W2503=1,0,1))","v":993788},110420.89,82815.67,82815.67,{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CD2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*3/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":82815.67},{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CE2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*3/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":82815.67},{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CF2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*3/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":82815.67},{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CG2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*3/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":82815.67},{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CH2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*3/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":82815.67},{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CI2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*3/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":82815.67},{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CJ2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*3/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":82815.67},{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CK2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*3/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":82815.67},{"$f":"ROUND(IF(BZ2503=1,CA2503-SUM(CB2503:CL2503),IF(LEFT(N2503,2)=\"ND\",0,IF(D2503=\"Original\",CA2503*2/36,CA2503/VLOOKUP(D2503,PayLookup!$M$10:$N$22,2,0)))),2)","v":55210.44}]
[20153511,"2016-02-19","CK","Original",3024004,{"$f":"VLOOKUP($E2512,Schools!$B:$L,2,0)","v":"Menorah High School (Girls)"},{"$f":"VLOOKUP($E2512,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2512,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2512,Schools!$B:$L,11,0)","v":107953},{"$f":"VLOOKUP($E2512,Schools!$B:$Z,12,0)","v":11513},{"$f":"IF(H2512=\"MA\",0,VLOOKUP(N2512,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2512,Schools!$B:$R,17,0)","v":"VA"},"EFAFP",{"$f":"VLOOKUP(N2512,Rates!$A:$L,2,0)","v":"POST16"},1,{"$f":"VLOOKUP(N2512,Rates!A$1:L$65576,9,0)","v":1},0,0,{"$f":"VLOOKUP(N2512,Rates!A$1:W$65573,VLOOKUP(E2512,Schools!B$1:N$65540,13,0),0)","v":11441},{"$f":"VLOOKUP(E2512,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2512,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M2512=\"VA\",N2512=\"DFC\"),0,VLOOKUP(N2512,Rates!A:AM,VLOOKUP(H2512&LEFT(G2512,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024004EFAFPD","Original3024004EFAFP","3024004EFAFP","OriginalEFAFP","Original3024004","MASecEFAFP","I023024004","3024004POST16","11441Secondary","Original3024004POST16",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2512,CostCentres!B$1:D$65537,2,0)","v":"Post 16 learner funding - maintained secondaries"},{"$f":"VLOOKUP($T2512,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2512,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2512=\"DFC\",0,VLOOKUP(E2512,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2512=\"MA\",0,VLOOKUP(AU2512&VLOOKUP(N2512,Rates!A:G,7,0)&VLOOKUP(N2512,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2512*IF(W2512=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2512,Rates!A:L,3,0)","v":"EFA Formula Protection"},null,{"$f":"E2512&IF(O2512=\"EARLYYEARS\",VLOOKUP(N2512,Rates!$A:$X,24,0),N2512)","v":"3024004EFAFP"},{"$f":"ROUND(IF(AND(OR(M2512=\"VA\",M2512=\"FREE\",M2512=\"ACAD\"),N2512=\"DFC\"),S2512,S2512*VLOOKUP(AU2512&VLOOKUP(N2512,Rates!A:G,7,0)&VLOOKUP(N2512,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11441EFAFPMASecondary",0,"Original3024004EFAFP",{"$f":"VLOOKUP(N2512,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2512,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2512=\"RA\",0,IF(AU2512=\"C\",VLOOKUP(AU2512&VLOOKUP(N2512,Rates!A:G,7,0)&VLOOKUP(N2512,Rates!A:J,10,0)&VLOOKUP(D2512,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2512&VLOOKUP(N2512,Rates!A:G,7,0)&VLOOKUP(N2512,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2512*IF(W2512=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CD2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*3/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CE2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*3/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CF2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*3/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CG2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*3/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CH2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*3/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CI2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*3/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CJ2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*3/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CK2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*3/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2512=1,CA2512-SUM(CB2512:CL2512),IF(LEFT(N2512,2)=\"ND\",0,IF(D2512=\"Original\",CA2512*2/36,CA2512/VLOOKUP(D2512,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153524,"2016-03-04","CK","Original",3027000,{"$f":"VLOOKUP($E2525,Schools!$B:$L,2,0)","v":"Oak Lodge Academy"},{"$f":"VLOOKUP($E2525,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E2525,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2525,Schools!$B:$L,11,0)","v":156901},{"$f":"VLOOKUP($E2525,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2525=\"MA\",0,VLOOKUP(N2525,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2525,Schools!$B:$R,17,0)","v":"ACAD"},"BURSARY",{"$f":"VLOOKUP(N2525,Rates!$A:$L,2,0)","v":"POST16"},1,{"$f":"VLOOKUP(N2525,Rates!A$1:L$65576,9,0)","v":1},1788,1788,{"$f":"VLOOKUP(N2525,Rates!A$1:W$65573,VLOOKUP(E2525,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E2525,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2525,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M2525=\"VA\",N2525=\"DFC\"),0,VLOOKUP(N2525,Rates!A:AM,VLOOKUP(H2525&LEFT(G2525,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3027000BURSARYAcademy","Original3027000BURSARY","3027000BURSARY","OriginalBURSARY","Original3027000","RASpeBURSARY","I023027000","3027000POST16","EFASpecial","Original3027000POST16",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2525,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T2525,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2525,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2525=\"DFC\",0,VLOOKUP(E2525,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2525=\"MA\",0,VLOOKUP(AU2525&VLOOKUP(N2525,Rates!A:G,7,0)&VLOOKUP(N2525,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2525*IF(W2525=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2525,Rates!A:L,3,0)","v":"Post 16 Bursaries"},null,{"$f":"E2525&IF(O2525=\"EARLYYEARS\",VLOOKUP(N2525,Rates!$A:$X,24,0),N2525)","v":"3027000BURSARY"},{"$f":"ROUND(IF(AND(OR(M2525=\"VA\",M2525=\"FREE\",M2525=\"ACAD\"),N2525=\"DFC\"),S2525,S2525*VLOOKUP(AU2525&VLOOKUP(N2525,Rates!A:G,7,0)&VLOOKUP(N2525,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":1788},0,0,"EFABURSARYRASpecial",0,"Original3027000BURSARY",{"$f":"VLOOKUP(N2525,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2525,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2525=\"RA\",0,IF(AU2525=\"C\",VLOOKUP(AU2525&VLOOKUP(N2525,Rates!A:G,7,0)&VLOOKUP(N2525,Rates!A:J,10,0)&VLOOKUP(D2525,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2525&VLOOKUP(N2525,Rates!A:G,7,0)&VLOOKUP(N2525,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2525*IF(W2525=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CD2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*3/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CE2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*3/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CF2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*3/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CG2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*3/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CH2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*3/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CI2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*3/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CJ2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*3/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CK2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*3/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2525=1,CA2525-SUM(CB2525:CL2525),IF(LEFT(N2525,2)=\"ND\",0,IF(D2525=\"Original\",CA2525*2/36,CA2525/VLOOKUP(D2525,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153543,"2016-03-25","CK","Original",3022023,{"$f":"VLOOKUP($E2544,Schools!$B:$L,2,0)","v":"Edgware Primary School"},{"$f":"VLOOKUP($E2544,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2544,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2544,Schools!$B:$L,11,0)","v":400159},{"$f":"VLOOKUP($E2544,Schools!$B:$Z,12,0)","v":10063},{"$f":"IF(H2544=\"MA\",0,VLOOKUP(N2544,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2544,Schools!$B:$R,17,0)","v":"COM"},"PPFSMPRI",{"$f":"VLOOKUP(N2544,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2544,Rates!A$1:L$65576,9,0)","v":1320},199.5,263340,{"$f":"VLOOKUP(N2544,Rates!A$1:W$65573,VLOOKUP(E2544,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2544,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2544,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2544=\"VA\",N2544=\"DFC\"),0,VLOOKUP(N2544,Rates!A:AM,VLOOKUP(H2544&LEFT(G2544,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},65835,65835,65835,65835,0,0,"3022023PPFSMPRIC","Original3022023PPFSMPRI","3022023PPFSMPRI","OriginalPPFSMPRI","Original3022023","MAPriPPFSMPRI","I053022023","3022023PUPILPREMIUM","11334Primary","Original3022023PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2544,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2544,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2544,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2544=\"DFC\",0,VLOOKUP(E2544,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H2544=\"MA\",0,VLOOKUP(AU2544&VLOOKUP(N2544,Rates!A:G,7,0)&VLOOKUP(N2544,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2544*IF(W2544=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2544,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Pri"},null,{"$f":"E2544&IF(O2544=\"EARLYYEARS\",VLOOKUP(N2544,Rates!$A:$X,24,0),N2544)","v":"3022023PPFSMPRI"},{"$f":"ROUND(IF(AND(OR(M2544=\"VA\",M2544=\"FREE\",M2544=\"ACAD\"),N2544=\"DFC\"),S2544,S2544*VLOOKUP(AU2544&VLOOKUP(N2544,Rates!A:G,7,0)&VLOOKUP(N2544,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334PPFSMPRIMAPrimary",263340,"Original3022023PPFSMPRI",{"$f":"VLOOKUP(N2544,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2544,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2544=\"RA\",0,IF(AU2544=\"C\",VLOOKUP(AU2544&VLOOKUP(N2544,Rates!A:G,7,0)&VLOOKUP(N2544,Rates!A:J,10,0)&VLOOKUP(D2544,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2544&VLOOKUP(N2544,Rates!A:G,7,0)&VLOOKUP(N2544,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2544*IF(W2544=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CD2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*3/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CE2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*3/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CF2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*3/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CG2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*3/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CH2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*3/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CI2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*3/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CJ2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*3/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CK2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*3/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2544=1,CA2544-SUM(CB2544:CL2544),IF(LEFT(N2544,2)=\"ND\",0,IF(D2544=\"Original\",CA2544*2/36,CA2544/VLOOKUP(D2544,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153553,"2016-04-04","CK","Original",3022036,{"$f":"VLOOKUP($E2554,Schools!$B:$L,2,0)","v":"Livingstone School"},{"$f":"VLOOKUP($E2554,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2554,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2554,Schools!$B:$L,11,0)","v":400046},{"$f":"VLOOKUP($E2554,Schools!$B:$Z,12,0)","v":10074},{"$f":"IF(H2554=\"MA\",0,VLOOKUP(N2554,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2554,Schools!$B:$R,17,0)","v":"COM"},"PPFSMPRI",{"$f":"VLOOKUP(N2554,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2554,Rates!A$1:L$65576,9,0)","v":1320},109,143880,{"$f":"VLOOKUP(N2554,Rates!A$1:W$65573,VLOOKUP(E2554,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2554,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2554,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2554=\"VA\",N2554=\"DFC\"),0,VLOOKUP(N2554,Rates!A:AM,VLOOKUP(H2554&LEFT(G2554,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},35970,35970,35970,35970,0,0,"3022036PPFSMPRIA","Original3022036PPFSMPRI","3022036PPFSMPRI","OriginalPPFSMPRI","Original3022036","MAPriPPFSMPRI","I053022036","3022036PUPILPREMIUM","11334Primary","Original3022036PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2554,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2554,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2554,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2554=\"DFC\",0,VLOOKUP(E2554,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2554=\"MA\",0,VLOOKUP(AU2554&VLOOKUP(N2554,Rates!A:G,7,0)&VLOOKUP(N2554,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2554*IF(W2554=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2554,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Pri"},null,{"$f":"E2554&IF(O2554=\"EARLYYEARS\",VLOOKUP(N2554,Rates!$A:$X,24,0),N2554)","v":"3022036PPFSMPRI"},{"$f":"ROUND(IF(AND(OR(M2554=\"VA\",M2554=\"FREE\",M2554=\"ACAD\"),N2554=\"DFC\"),S2554,S2554*VLOOKUP(AU2554&VLOOKUP(N2554,Rates!A:G,7,0)&VLOOKUP(N2554,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334PPFSMPRIMAPrimary",143880,"Original3022036PPFSMPRI",{"$f":"VLOOKUP(N2554,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2554,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2554=\"RA\",0,IF(AU2554=\"C\",VLOOKUP(AU2554&VLOOKUP(N2554,Rates!A:G,7,0)&VLOOKUP(N2554,Rates!A:J,10,0)&VLOOKUP(D2554,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2554&VLOOKUP(N2554,Rates!A:G,7,0)&VLOOKUP(N2554,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2554*IF(W2554=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CD2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*3/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CE2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*3/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CF2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*3/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CG2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*3/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CH2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*3/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CI2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*3/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CJ2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*3/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CK2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*3/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2554=1,CA2554-SUM(CB2554:CL2554),IF(LEFT(N2554,2)=\"ND\",0,IF(D2554=\"Original\",CA2554*2/36,CA2554/VLOOKUP(D2554,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153566,"2016-04-17","CK","Original",3022057,{"$f":"VLOOKUP($E2567,Schools!$B:$L,2,0)","v":"Underhill School"},{"$f":"VLOOKUP($E2567,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2567,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2567,Schools!$B:$L,11,0)","v":400053},{"$f":"VLOOKUP($E2567,Schools!$B:$Z,12,0)","v":10103},{"$f":"IF(H2567=\"MA\",0,VLOOKUP(N2567,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2567,Schools!$B:$R,17,0)","v":"COM"},"PPFSMPRI",{"$f":"VLOOKUP(N2567,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2567,Rates!A$1:L$65576,9,0)","v":1320},216,285120,{"$f":"VLOOKUP(N2567,Rates!A$1:W$65573,VLOOKUP(E2567,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2567,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2567,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2567=\"VA\",N2567=\"DFC\"),0,VLOOKUP(N2567,Rates!A:AM,VLOOKUP(H2567&LEFT(G2567,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},71280,71280,71280,71280,0,0,"3022057PPFSMPRIB","Original3022057PPFSMPRI","3022057PPFSMPRI","OriginalPPFSMPRI","Original3022057","MAPriPPFSMPRI","I053022057","3022057PUPILPREMIUM","11334Primary","Original3022057PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2567,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2567,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2567,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2567=\"DFC\",0,VLOOKUP(E2567,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H2567=\"MA\",0,VLOOKUP(AU2567&VLOOKUP(N2567,Rates!A:G,7,0)&VLOOKUP(N2567,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2567*IF(W2567=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2567,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Pri"},null,{"$f":"E2567&IF(O2567=\"EARLYYEARS\",VLOOKUP(N2567,Rates!$A:$X,24,0),N2567)","v":"3022057PPFSMPRI"},{"$f":"ROUND(IF(AND(OR(M2567=\"VA\",M2567=\"FREE\",M2567=\"ACAD\"),N2567=\"DFC\"),S2567,S2567*VLOOKUP(AU2567&VLOOKUP(N2567,Rates!A:G,7,0)&VLOOKUP(N2567,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334PPFSMPRIMAPrimary",285120,"Original3022057PPFSMPRI",{"$f":"VLOOKUP(N2567,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2567,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2567=\"RA\",0,IF(AU2567=\"C\",VLOOKUP(AU2567&VLOOKUP(N2567,Rates!A:G,7,0)&VLOOKUP(N2567,Rates!A:J,10,0)&VLOOKUP(D2567,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2567&VLOOKUP(N2567,Rates!A:G,7,0)&VLOOKUP(N2567,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2567*IF(W2567=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CD2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*3/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CE2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*3/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CF2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*3/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CG2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*3/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CH2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*3/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CI2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*3/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CJ2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*3/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CK2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*3/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2567=1,CA2567-SUM(CB2567:CL2567),IF(LEFT(N2567,2)=\"ND\",0,IF(D2567=\"Original\",CA2567*2/36,CA2567/VLOOKUP(D2567,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153578,"2016-04-29","CK","Original",3023302,{"$f":"VLOOKUP($E2579,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E2579,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2579,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2579,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E2579,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H2579=\"MA\",0,VLOOKUP(N2579,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2579,Schools!$B:$R,17,0)","v":"VA"},"PPFSMPRI",{"$f":"VLOOKUP(N2579,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2579,Rates!A$1:L$65576,9,0)","v":1320},13,17160,{"$f":"VLOOKUP(N2579,Rates!A$1:W$65573,VLOOKUP(E2579,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2579,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2579,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2579=\"VA\",N2579=\"DFC\"),0,VLOOKUP(N2579,Rates!A:AM,VLOOKUP(H2579&LEFT(G2579,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},4290,4290,4290,4290,0,0,"3023302PPFSMPRID","Original3023302PPFSMPRI","3023302PPFSMPRI","OriginalPPFSMPRI","Original3023302","MAPriPPFSMPRI","I053023302","3023302PUPILPREMIUM","11334Primary","Original3023302PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2579,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2579,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2579,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2579=\"DFC\",0,VLOOKUP(E2579,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2579=\"MA\",0,VLOOKUP(AU2579&VLOOKUP(N2579,Rates!A:G,7,0)&VLOOKUP(N2579,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2579*IF(W2579=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2579,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Pri"},null,{"$f":"E2579&IF(O2579=\"EARLYYEARS\",VLOOKUP(N2579,Rates!$A:$X,24,0),N2579)","v":"3023302PPFSMPRI"},{"$f":"ROUND(IF(AND(OR(M2579=\"VA\",M2579=\"FREE\",M2579=\"ACAD\"),N2579=\"DFC\"),S2579,S2579*VLOOKUP(AU2579&VLOOKUP(N2579,Rates!A:G,7,0)&VLOOKUP(N2579,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334PPFSMPRIMAPrimary",17160,"Original3023302PPFSMPRI",{"$f":"VLOOKUP(N2579,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2579,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2579=\"RA\",0,IF(AU2579=\"C\",VLOOKUP(AU2579&VLOOKUP(N2579,Rates!A:G,7,0)&VLOOKUP(N2579,Rates!A:J,10,0)&VLOOKUP(D2579,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2579&VLOOKUP(N2579,Rates!A:G,7,0)&VLOOKUP(N2579,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2579*IF(W2579=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CD2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*3/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CE2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*3/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CF2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*3/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CG2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*3/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CH2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*3/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CI2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*3/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CJ2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*3/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CK2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*3/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2579=1,CA2579-SUM(CB2579:CL2579),IF(LEFT(N2579,2)=\"ND\",0,IF(D2579=\"Original\",CA2579*2/36,CA2579/VLOOKUP(D2579,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153587,"2016-05-08","CK","Original",3023315,{"$f":"VLOOKUP($E2588,Schools!$B:$L,2,0)","v":"St Andrew's C E"},{"$f":"VLOOKUP($E2588,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2588,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2588,Schools!$B:$L,11,0)","v":400062},{"$f":"VLOOKUP($E2588,Schools!$B:$Z,12,0)","v":10099},{"$f":"IF(H2588=\"MA\",0,VLOOKUP(N2588,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2588,Schools!$B:$R,17,0)","v":"VA"},"PPFSMPRI",{"$f":"VLOOKUP(N2588,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2588,Rates!A$1:L$65576,9,0)","v":1320},12,15840,{"$f":"VLOOKUP(N2588,Rates!A$1:W$65573,VLOOKUP(E2588,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2588,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2588,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2588=\"VA\",N2588=\"DFC\"),0,VLOOKUP(N2588,Rates!A:AM,VLOOKUP(H2588&LEFT(G2588,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},3960,3960,3960,3960,0,0,"3023315PPFSMPRID","Original3023315PPFSMPRI","3023315PPFSMPRI","OriginalPPFSMPRI","Original3023315","MAPriPPFSMPRI","I053023315","3023315PUPILPREMIUM","11334Primary","Original3023315PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2588,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2588,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2588,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2588=\"DFC\",0,VLOOKUP(E2588,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2588=\"MA\",0,VLOOKUP(AU2588&VLOOKUP(N2588,Rates!A:G,7,0)&VLOOKUP(N2588,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2588*IF(W2588=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2588,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Pri"},null,{"$f":"E2588&IF(O2588=\"EARLYYEARS\",VLOOKUP(N2588,Rates!$A:$X,24,0),N2588)","v":"3023315PPFSMPRI"},{"$f":"ROUND(IF(AND(OR(M2588=\"VA\",M2588=\"FREE\",M2588=\"ACAD\"),N2588=\"DFC\"),S2588,S2588*VLOOKUP(AU2588&VLOOKUP(N2588,Rates!A:G,7,0)&VLOOKUP(N2588,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334PPFSMPRIMAPrimary",15840,"Original3023315PPFSMPRI",{"$f":"VLOOKUP(N2588,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2588,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2588=\"RA\",0,IF(AU2588=\"C\",VLOOKUP(AU2588&VLOOKUP(N2588,Rates!A:G,7,0)&VLOOKUP(N2588,Rates!A:J,10,0)&VLOOKUP(D2588,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2588&VLOOKUP(N2588,Rates!A:G,7,0)&VLOOKUP(N2588,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2588*IF(W2588=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CD2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*3/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CE2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*3/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CF2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*3/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CG2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*3/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CH2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*3/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CI2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*3/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CJ2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*3/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CK2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*3/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2588=1,CA2588-SUM(CB2588:CL2588),IF(LEFT(N2588,2)=\"ND\",0,IF(D2588=\"Original\",CA2588*2/36,CA2588/VLOOKUP(D2588,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153596,"2016-05-17","CK","Original",3023509,{"$f":"VLOOKUP($E2597,Schools!$B:$L,2,0)","v":"St Joseph's Primary School"},{"$f":"VLOOKUP($E2597,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2597,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2597,Schools!$B:$L,11,0)","v":400066},{"$f":"VLOOKUP($E2597,Schools!$B:$Z,12,0)","v":10107},{"$f":"IF(H2597=\"MA\",0,VLOOKUP(N2597,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2597,Schools!$B:$R,17,0)","v":"VA"},"PPFSMPRI",{"$f":"VLOOKUP(N2597,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2597,Rates!A$1:L$65576,9,0)","v":1320},65,85800,{"$f":"VLOOKUP(N2597,Rates!A$1:W$65573,VLOOKUP(E2597,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2597,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2597,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2597=\"VA\",N2597=\"DFC\"),0,VLOOKUP(N2597,Rates!A:AM,VLOOKUP(H2597&LEFT(G2597,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},21450,21450,21450,21450,0,0,"3023509PPFSMPRIA","Original3023509PPFSMPRI","3023509PPFSMPRI","OriginalPPFSMPRI","Original3023509","MAPriPPFSMPRI","I053023509","3023509PUPILPREMIUM","11334Primary","Original3023509PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2597,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2597,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2597,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2597=\"DFC\",0,VLOOKUP(E2597,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2597=\"MA\",0,VLOOKUP(AU2597&VLOOKUP(N2597,Rates!A:G,7,0)&VLOOKUP(N2597,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2597*IF(W2597=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2597,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Pri"},null,{"$f":"E2597&IF(O2597=\"EARLYYEARS\",VLOOKUP(N2597,Rates!$A:$X,24,0),N2597)","v":"3023509PPFSMPRI"},{"$f":"ROUND(IF(AND(OR(M2597=\"VA\",M2597=\"FREE\",M2597=\"ACAD\"),N2597=\"DFC\"),S2597,S2597*VLOOKUP(AU2597&VLOOKUP(N2597,Rates!A:G,7,0)&VLOOKUP(N2597,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334PPFSMPRIMAPrimary",85800,"Original3023509PPFSMPRI",{"$f":"VLOOKUP(N2597,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2597,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2597=\"RA\",0,IF(AU2597=\"C\",VLOOKUP(AU2597&VLOOKUP(N2597,Rates!A:G,7,0)&VLOOKUP(N2597,Rates!A:J,10,0)&VLOOKUP(D2597,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2597&VLOOKUP(N2597,Rates!A:G,7,0)&VLOOKUP(N2597,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2597*IF(W2597=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CD2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*3/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CE2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*3/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CF2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*3/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CG2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*3/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CH2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*3/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CI2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*3/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CJ2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*3/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CK2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*3/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2597=1,CA2597-SUM(CB2597:CL2597),IF(LEFT(N2597,2)=\"ND\",0,IF(D2597=\"Original\",CA2597*2/36,CA2597/VLOOKUP(D2597,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153605,"2016-05-26","CK","Original",3023520,{"$f":"VLOOKUP($E2606,Schools!$B:$L,2,0)","v":"Akiva School"},{"$f":"VLOOKUP($E2606,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2606,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2606,Schools!$B:$L,11,0)","v":400125},{"$f":"VLOOKUP($E2606,Schools!$B:$Z,12,0)","v":11094},{"$f":"IF(H2606=\"MA\",0,VLOOKUP(N2606,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2606,Schools!$B:$R,17,0)","v":"VA"},"PPFSMPRI",{"$f":"VLOOKUP(N2606,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2606,Rates!A$1:L$65576,9,0)","v":1320},3,3960,{"$f":"VLOOKUP(N2606,Rates!A$1:W$65573,VLOOKUP(E2606,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2606,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2606,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2606=\"VA\",N2606=\"DFC\"),0,VLOOKUP(N2606,Rates!A:AM,VLOOKUP(H2606&LEFT(G2606,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},990,990,990,990,0,0,"3023520PPFSMPRIC","Original3023520PPFSMPRI","3023520PPFSMPRI","OriginalPPFSMPRI","Original3023520","MAPriPPFSMPRI","I053023520","3023520PUPILPREMIUM","11334Primary","Original3023520PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2606,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2606,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2606,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2606=\"DFC\",0,VLOOKUP(E2606,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H2606=\"MA\",0,VLOOKUP(AU2606&VLOOKUP(N2606,Rates!A:G,7,0)&VLOOKUP(N2606,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2606*IF(W2606=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2606,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Pri"},null,{"$f":"E2606&IF(O2606=\"EARLYYEARS\",VLOOKUP(N2606,Rates!$A:$X,24,0),N2606)","v":"3023520PPFSMPRI"},{"$f":"ROUND(IF(AND(OR(M2606=\"VA\",M2606=\"FREE\",M2606=\"ACAD\"),N2606=\"DFC\"),S2606,S2606*VLOOKUP(AU2606&VLOOKUP(N2606,Rates!A:G,7,0)&VLOOKUP(N2606,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334PPFSMPRIMAPrimary",3960,"Original3023520PPFSMPRI",{"$f":"VLOOKUP(N2606,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2606,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2606=\"RA\",0,IF(AU2606=\"C\",VLOOKUP(AU2606&VLOOKUP(N2606,Rates!A:G,7,0)&VLOOKUP(N2606,Rates!A:J,10,0)&VLOOKUP(D2606,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2606&VLOOKUP(N2606,Rates!A:G,7,0)&VLOOKUP(N2606,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2606*IF(W2606=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CD2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*3/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CE2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*3/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CF2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*3/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CG2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*3/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CH2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*3/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CI2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*3/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CJ2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*3/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CK2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*3/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2606=1,CA2606-SUM(CB2606:CL2606),IF(LEFT(N2606,2)=\"ND\",0,IF(D2606=\"Original\",CA2606*2/36,CA2606/VLOOKUP(D2606,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153624,"2016-06-14","CK","Original",3025408,{"$f":"VLOOKUP($E2625,Schools!$B:$L,2,0)","v":"Bishop Douglass Academy"},{"$f":"VLOOKUP($E2625,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2625,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2625,Schools!$B:$L,11,0)","v":156628},{"$f":"VLOOKUP($E2625,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2625=\"MA\",0,VLOOKUP(N2625,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2625,Schools!$B:$R,17,0)","v":"ACAD"},"ppservice",{"$f":"VLOOKUP(N2625,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2625,Rates!A$1:L$65576,9,0)","v":300},2,600,{"$f":"VLOOKUP(N2625,Rates!A$1:W$65573,VLOOKUP(E2625,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E2625,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2625,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2625=\"VA\",N2625=\"DFC\"),0,VLOOKUP(N2625,Rates!A:AM,VLOOKUP(H2625&LEFT(G2625,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025408ppserviceAcademy","Original3025408ppservice","3025408ppservice","Originalppservice","Original3025408","RASecppservice","I053025408","3025408PUPILPREMIUM","EFASecondary","Original3025408PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2625,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T2625,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2625,Rates!A$1:AB$65573,28,0)","v":20000980},{"$f":"IF(N2625=\"DFC\",0,VLOOKUP(E2625,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2625=\"MA\",0,VLOOKUP(AU2625&VLOOKUP(N2625,Rates!A:G,7,0)&VLOOKUP(N2625,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2625*IF(W2625=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2625,Rates!A:L,3,0)","v":"Pupil Premium - Service Children"},null,{"$f":"E2625&IF(O2625=\"EARLYYEARS\",VLOOKUP(N2625,Rates!$A:$X,24,0),N2625)","v":"3025408ppservice"},{"$f":"ROUND(IF(AND(OR(M2625=\"VA\",M2625=\"FREE\",M2625=\"ACAD\"),N2625=\"DFC\"),S2625,S2625*VLOOKUP(AU2625&VLOOKUP(N2625,Rates!A:G,7,0)&VLOOKUP(N2625,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":600},0,0,"EFAppserviceRASecondary",0,"Original3025408ppservice",{"$f":"VLOOKUP(N2625,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2625,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2625=\"RA\",0,IF(AU2625=\"C\",VLOOKUP(AU2625&VLOOKUP(N2625,Rates!A:G,7,0)&VLOOKUP(N2625,Rates!A:J,10,0)&VLOOKUP(D2625,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2625&VLOOKUP(N2625,Rates!A:G,7,0)&VLOOKUP(N2625,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2625*IF(W2625=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CD2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*3/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CE2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*3/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CF2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*3/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CG2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*3/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CH2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*3/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CI2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*3/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CJ2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*3/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CK2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*3/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2625=1,CA2625-SUM(CB2625:CL2625),IF(LEFT(N2625,2)=\"ND\",0,IF(D2625=\"Original\",CA2625*2/36,CA2625/VLOOKUP(D2625,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A2626+1","v":20153626},"2016-06-16","CK","Original",3022029,{"$f":"VLOOKUP($E2627,Schools!$B:$L,2,0)","v":"Goldbeaters Primary School"},{"$f":"VLOOKUP($E2627,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2627,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2627,Schools!$B:$L,11,0)","v":400035},{"$f":"VLOOKUP($E2627,Schools!$B:$Z,12,0)","v":10069},{"$f":"IF(H2627=\"MA\",0,VLOOKUP(N2627,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2627,Schools!$B:$R,17,0)","v":"COM"},"ppservice",{"$f":"VLOOKUP(N2627,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2627,Rates!A$1:L$65576,9,0)","v":300},1,300,{"$f":"VLOOKUP(N2627,Rates!A$1:W$65573,VLOOKUP(E2627,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2627,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2627,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2627=\"VA\",N2627=\"DFC\"),0,VLOOKUP(N2627,Rates!A:AM,VLOOKUP(H2627&LEFT(G2627,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},75,75,75,75,0,0,"3022029ppserviceA","Original3022029ppservice","3022029ppservice","Originalppservice","Original3022029","MAPrippservice","I053022029","3022029PUPILPREMIUM","11334Primary","Original3022029PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2627,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2627,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2627,Rates!A$1:AB$65573,28,0)","v":20000980},{"$f":"IF(N2627=\"DFC\",0,VLOOKUP(E2627,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2627=\"MA\",0,VLOOKUP(AU2627&VLOOKUP(N2627,Rates!A:G,7,0)&VLOOKUP(N2627,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2627*IF(W2627=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2627,Rates!A:L,3,0)","v":"Pupil Premium - Service Children"},null,{"$f":"E2627&IF(O2627=\"EARLYYEARS\",VLOOKUP(N2627,Rates!$A:$X,24,0),N2627)","v":"3022029ppservice"},{"$f":"ROUND(IF(AND(OR(M2627=\"VA\",M2627=\"FREE\",M2627=\"ACAD\"),N2627=\"DFC\"),S2627,S2627*VLOOKUP(AU2627&VLOOKUP(N2627,Rates!A:G,7,0)&VLOOKUP(N2627,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334ppserviceMAPrimary",300,"Original3022029ppservice",{"$f":"VLOOKUP(N2627,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2627,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2627=\"RA\",0,IF(AU2627=\"C\",VLOOKUP(AU2627&VLOOKUP(N2627,Rates!A:G,7,0)&VLOOKUP(N2627,Rates!A:J,10,0)&VLOOKUP(D2627,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2627&VLOOKUP(N2627,Rates!A:G,7,0)&VLOOKUP(N2627,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2627*IF(W2627=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N2627,2)=\"ND\",CA2627,(CA2627*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CD2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*3/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CE2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*3/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CF2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*3/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CG2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*3/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CH2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*3/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CI2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*3/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CJ2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*3/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CK2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*3/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2627=1,CA2627-SUM(CB2627:CL2627),IF(LEFT(N2627,2)=\"ND\",0,IF(D2627=\"Original\",CA2627*2/36,CA2627/VLOOKUP(D2627,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153647,"2016-07-07","CK","Original",3023314,{"$f":"VLOOKUP($E2648,Schools!$B:$L,2,0)","v":"St Pauls CE Primary, NW7"},{"$f":"VLOOKUP($E2648,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2648,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2648,Schools!$B:$L,11,0)","v":400094},{"$f":"VLOOKUP($E2648,Schools!$B:$Z,12,0)","v":10095},{"$f":"IF(H2648=\"MA\",0,VLOOKUP(N2648,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2648,Schools!$B:$R,17,0)","v":"VA"},"pppost-lac",{"$f":"VLOOKUP(N2648,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2648,Rates!A$1:L$65576,9,0)","v":2300},3,6900,{"$f":"VLOOKUP(N2648,Rates!A$1:W$65573,VLOOKUP(E2648,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2648,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2648,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2648=\"VA\",N2648=\"DFC\"),0,VLOOKUP(N2648,Rates!A:AM,VLOOKUP(H2648&LEFT(G2648,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},1725,1725,1725,1725,0,0,"3023314pppost-lacB","Original3023314pppost-lac","3023314pppost-lac","Originalpppost-lac","Original3023314","MAPripppost-lac","I053023314","3023314PUPILPREMIUM","11334Primary","Original3023314PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2648,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2648,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2648,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2648=\"DFC\",0,VLOOKUP(E2648,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H2648=\"MA\",0,VLOOKUP(AU2648&VLOOKUP(N2648,Rates!A:G,7,0)&VLOOKUP(N2648,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2648*IF(W2648=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2648,Rates!A:L,3,0)","v":"Pupil Premium - Post-LAC"},null,{"$f":"E2648&IF(O2648=\"EARLYYEARS\",VLOOKUP(N2648,Rates!$A:$X,24,0),N2648)","v":"3023314pppost-lac"},{"$f":"ROUND(IF(AND(OR(M2648=\"VA\",M2648=\"FREE\",M2648=\"ACAD\"),N2648=\"DFC\"),S2648,S2648*VLOOKUP(AU2648&VLOOKUP(N2648,Rates!A:G,7,0)&VLOOKUP(N2648,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334pppost-lacMAPrimary",6900,"Original3023314pppost-lac",{"$f":"VLOOKUP(N2648,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2648,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2648=\"RA\",0,IF(AU2648=\"C\",VLOOKUP(AU2648&VLOOKUP(N2648,Rates!A:G,7,0)&VLOOKUP(N2648,Rates!A:J,10,0)&VLOOKUP(D2648,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2648&VLOOKUP(N2648,Rates!A:G,7,0)&VLOOKUP(N2648,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2648*IF(W2648=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CD2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*3/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CE2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*3/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CF2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*3/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CG2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*3/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CH2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*3/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CI2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*3/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CJ2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*3/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CK2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*3/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2648=1,CA2648-SUM(CB2648:CL2648),IF(LEFT(N2648,2)=\"ND\",0,IF(D2648=\"Original\",CA2648*2/36,CA2648/VLOOKUP(D2648,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153659,"2016-07-19","CK","Original",3023316,{"$f":"VLOOKUP($E2660,Schools!$B:$L,2,0)","v":"Trent  C of E Primary School"},{"$f":"VLOOKUP($E2660,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2660,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2660,Schools!$B:$L,11,0)","v":400100},{"$f":"VLOOKUP($E2660,Schools!$B:$Z,12,0)","v":10100},{"$f":"IF(H2660=\"MA\",0,VLOOKUP(N2660,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2660,Schools!$B:$R,17,0)","v":"VA"},"pppost-lac",{"$f":"VLOOKUP(N2660,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2660,Rates!A$1:L$65576,9,0)","v":2300},2,4600,{"$f":"VLOOKUP(N2660,Rates!A$1:W$65573,VLOOKUP(E2660,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2660,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2660,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2660=\"VA\",N2660=\"DFC\"),0,VLOOKUP(N2660,Rates!A:AM,VLOOKUP(H2660&LEFT(G2660,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},1150,1150,1150,1150,0,0,"3023316pppost-lacA","Original3023316pppost-lac","3023316pppost-lac","Originalpppost-lac","Original3023316","MAPripppost-lac","I053023316","3023316PUPILPREMIUM","11334Primary","Original3023316PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2660,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2660,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2660,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2660=\"DFC\",0,VLOOKUP(E2660,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2660=\"MA\",0,VLOOKUP(AU2660&VLOOKUP(N2660,Rates!A:G,7,0)&VLOOKUP(N2660,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2660*IF(W2660=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2660,Rates!A:L,3,0)","v":"Pupil Premium - Post-LAC"},null,{"$f":"E2660&IF(O2660=\"EARLYYEARS\",VLOOKUP(N2660,Rates!$A:$X,24,0),N2660)","v":"3023316pppost-lac"},{"$f":"ROUND(IF(AND(OR(M2660=\"VA\",M2660=\"FREE\",M2660=\"ACAD\"),N2660=\"DFC\"),S2660,S2660*VLOOKUP(AU2660&VLOOKUP(N2660,Rates!A:G,7,0)&VLOOKUP(N2660,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334pppost-lacMAPrimary",4600,"Original3023316pppost-lac",{"$f":"VLOOKUP(N2660,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2660,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2660=\"RA\",0,IF(AU2660=\"C\",VLOOKUP(AU2660&VLOOKUP(N2660,Rates!A:G,7,0)&VLOOKUP(N2660,Rates!A:J,10,0)&VLOOKUP(D2660,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2660&VLOOKUP(N2660,Rates!A:G,7,0)&VLOOKUP(N2660,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2660*IF(W2660=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CD2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*3/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CE2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*3/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CF2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*3/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CG2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*3/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CH2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*3/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CI2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*3/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CJ2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*3/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CK2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*3/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2660=1,CA2660-SUM(CB2660:CL2660),IF(LEFT(N2660,2)=\"ND\",0,IF(D2660=\"Original\",CA2660*2/36,CA2660/VLOOKUP(D2660,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153668,"2016-07-28","CK","Original",3022042,{"$f":"VLOOKUP($E2669,Schools!$B:$L,2,0)","v":"Monkfrith School"},{"$f":"VLOOKUP($E2669,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2669,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2669,Schools!$B:$L,11,0)","v":400048},{"$f":"VLOOKUP($E2669,Schools!$B:$Z,12,0)","v":10079},{"$f":"IF(H2669=\"MA\",0,VLOOKUP(N2669,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2669,Schools!$B:$R,17,0)","v":"COM"},"pppost-lac",{"$f":"VLOOKUP(N2669,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2669,Rates!A$1:L$65576,9,0)","v":2300},1,2300,{"$f":"VLOOKUP(N2669,Rates!A$1:W$65573,VLOOKUP(E2669,Schools!B$1:N$65540,13,0),0)","v":11334},{"$f":"VLOOKUP(E2669,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2669,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2669=\"VA\",N2669=\"DFC\"),0,VLOOKUP(N2669,Rates!A:AM,VLOOKUP(H2669&LEFT(G2669,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},575,575,575,575,0,0,"3022042pppost-lacD","Original3022042pppost-lac","3022042pppost-lac","Originalpppost-lac","Original3022042","MAPripppost-lac","I053022042","3022042PUPILPREMIUM","11334Primary","Original3022042PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2669,CostCentres!B$1:D$65537,2,0)","v":"Pupil Premium Primary"},{"$f":"VLOOKUP($T2669,CostCentres!$B$1:$D$65536,3,0)","v":"PP"},{"$f":"VLOOKUP(N2669,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2669=\"DFC\",0,VLOOKUP(E2669,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2669=\"MA\",0,VLOOKUP(AU2669&VLOOKUP(N2669,Rates!A:G,7,0)&VLOOKUP(N2669,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2669*IF(W2669=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2669,Rates!A:L,3,0)","v":"Pupil Premium - Post-LAC"},null,{"$f":"E2669&IF(O2669=\"EARLYYEARS\",VLOOKUP(N2669,Rates!$A:$X,24,0),N2669)","v":"3022042pppost-lac"},{"$f":"ROUND(IF(AND(OR(M2669=\"VA\",M2669=\"FREE\",M2669=\"ACAD\"),N2669=\"DFC\"),S2669,S2669*VLOOKUP(AU2669&VLOOKUP(N2669,Rates!A:G,7,0)&VLOOKUP(N2669,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11334pppost-lacMAPrimary",2300,"Original3022042pppost-lac",{"$f":"VLOOKUP(N2669,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2669,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2669=\"RA\",0,IF(AU2669=\"C\",VLOOKUP(AU2669&VLOOKUP(N2669,Rates!A:G,7,0)&VLOOKUP(N2669,Rates!A:J,10,0)&VLOOKUP(D2669,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2669&VLOOKUP(N2669,Rates!A:G,7,0)&VLOOKUP(N2669,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2669*IF(W2669=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CD2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*3/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CE2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*3/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CF2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*3/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CG2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*3/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CH2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*3/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CI2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*3/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CJ2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*3/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CK2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*3/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2669=1,CA2669-SUM(CB2669:CL2669),IF(LEFT(N2669,2)=\"ND\",0,IF(D2669=\"Original\",CA2669*2/36,CA2669/VLOOKUP(D2669,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153681,"2016-08-10","CK","Original",3025406,{"$f":"VLOOKUP($E2682,Schools!$B:$L,2,0)","v":"Ashmole Academy"},{"$f":"VLOOKUP($E2682,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2682,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2682,Schools!$B:$L,11,0)","v":140909},{"$f":"VLOOKUP($E2682,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2682=\"MA\",0,VLOOKUP(N2682,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2682,Schools!$B:$R,17,0)","v":"ACAD"},"pppost-lac",{"$f":"VLOOKUP(N2682,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2682,Rates!A$1:L$65576,9,0)","v":2300},1,2300,{"$f":"VLOOKUP(N2682,Rates!A$1:W$65573,VLOOKUP(E2682,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E2682,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2682,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2682=\"VA\",N2682=\"DFC\"),0,VLOOKUP(N2682,Rates!A:AM,VLOOKUP(H2682&LEFT(G2682,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025406pppost-lacAcademy","Original3025406pppost-lac","3025406pppost-lac","Originalpppost-lac","Original3025406","RASecpppost-lac","I053025406","3025406PUPILPREMIUM","EFASecondary","Original3025406PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2682,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T2682,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2682,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2682=\"DFC\",0,VLOOKUP(E2682,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2682=\"MA\",0,VLOOKUP(AU2682&VLOOKUP(N2682,Rates!A:G,7,0)&VLOOKUP(N2682,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2682*IF(W2682=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2682,Rates!A:L,3,0)","v":"Pupil Premium - Post-LAC"},null,{"$f":"E2682&IF(O2682=\"EARLYYEARS\",VLOOKUP(N2682,Rates!$A:$X,24,0),N2682)","v":"3025406pppost-lac"},{"$f":"ROUND(IF(AND(OR(M2682=\"VA\",M2682=\"FREE\",M2682=\"ACAD\"),N2682=\"DFC\"),S2682,S2682*VLOOKUP(AU2682&VLOOKUP(N2682,Rates!A:G,7,0)&VLOOKUP(N2682,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":2300},0,0,"EFApppost-lacRASecondary",0,"Original3025406pppost-lac",{"$f":"VLOOKUP(N2682,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2682,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2682=\"RA\",0,IF(AU2682=\"C\",VLOOKUP(AU2682&VLOOKUP(N2682,Rates!A:G,7,0)&VLOOKUP(N2682,Rates!A:J,10,0)&VLOOKUP(D2682,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2682&VLOOKUP(N2682,Rates!A:G,7,0)&VLOOKUP(N2682,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2682*IF(W2682=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CD2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*3/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CE2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*3/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CF2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*3/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CG2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*3/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CH2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*3/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CI2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*3/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CJ2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*3/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CK2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*3/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2682=1,CA2682-SUM(CB2682:CL2682),IF(LEFT(N2682,2)=\"ND\",0,IF(D2682=\"Original\",CA2682*2/36,CA2682/VLOOKUP(D2682,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153694,"2016-08-23","CK","Original",3024211,{"$f":"VLOOKUP($E2695,Schools!$B:$L,2,0)","v":"Christ's College Finchley"},{"$f":"VLOOKUP($E2695,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2695,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2695,Schools!$B:$L,11,0)","v":144389},{"$f":"VLOOKUP($E2695,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2695=\"MA\",0,VLOOKUP(N2695,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2695,Schools!$B:$R,17,0)","v":"ACAD"},"PPFSMSEC",{"$f":"VLOOKUP(N2695,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2695,Rates!A$1:L$65576,9,0)","v":935},278,259930,{"$f":"VLOOKUP(N2695,Rates!A$1:W$65573,VLOOKUP(E2695,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E2695,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2695,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2695=\"VA\",N2695=\"DFC\"),0,VLOOKUP(N2695,Rates!A:AM,VLOOKUP(H2695&LEFT(G2695,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024211PPFSMSECAcademy","Original3024211PPFSMSEC","3024211PPFSMSEC","OriginalPPFSMSEC","Original3024211","RASecPPFSMSEC","I053024211","3024211PUPILPREMIUM","EFASecondary","Original3024211PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2695,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T2695,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2695,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2695=\"DFC\",0,VLOOKUP(E2695,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2695=\"MA\",0,VLOOKUP(AU2695&VLOOKUP(N2695,Rates!A:G,7,0)&VLOOKUP(N2695,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2695*IF(W2695=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2695,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Sec"},null,{"$f":"E2695&IF(O2695=\"EARLYYEARS\",VLOOKUP(N2695,Rates!$A:$X,24,0),N2695)","v":"3024211PPFSMSEC"},{"$f":"ROUND(IF(AND(OR(M2695=\"VA\",M2695=\"FREE\",M2695=\"ACAD\"),N2695=\"DFC\"),S2695,S2695*VLOOKUP(AU2695&VLOOKUP(N2695,Rates!A:G,7,0)&VLOOKUP(N2695,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":259930},0,0,"EFAPPFSMSECRASecondary",0,"Original3024211PPFSMSEC",{"$f":"VLOOKUP(N2695,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2695,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2695=\"RA\",0,IF(AU2695=\"C\",VLOOKUP(AU2695&VLOOKUP(N2695,Rates!A:G,7,0)&VLOOKUP(N2695,Rates!A:J,10,0)&VLOOKUP(D2695,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2695&VLOOKUP(N2695,Rates!A:G,7,0)&VLOOKUP(N2695,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2695*IF(W2695=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CD2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*3/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CE2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*3/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CF2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*3/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CG2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*3/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CH2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*3/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CI2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*3/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CJ2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*3/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CK2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*3/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2695=1,CA2695-SUM(CB2695:CL2695),IF(LEFT(N2695,2)=\"ND\",0,IF(D2695=\"Original\",CA2695*2/36,CA2695/VLOOKUP(D2695,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153698,"2016-08-27","CK","Original",3025400,{"$f":"VLOOKUP($E2699,Schools!$B:$L,2,0)","v":"Hendon School"},{"$f":"VLOOKUP($E2699,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2699,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2699,Schools!$B:$L,11,0)","v":145169},{"$f":"VLOOKUP($E2699,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2699=\"MA\",0,VLOOKUP(N2699,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2699,Schools!$B:$R,17,0)","v":"ACAD"},"PPFSMSEC",{"$f":"VLOOKUP(N2699,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2699,Rates!A$1:L$65576,9,0)","v":935},460.5,430567.5,{"$f":"VLOOKUP(N2699,Rates!A$1:W$65573,VLOOKUP(E2699,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E2699,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2699,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2699=\"VA\",N2699=\"DFC\"),0,VLOOKUP(N2699,Rates!A:AM,VLOOKUP(H2699&LEFT(G2699,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025400PPFSMSECAcademy","Original3025400PPFSMSEC","3025400PPFSMSEC","OriginalPPFSMSEC","Original3025400","RASecPPFSMSEC","I053025400","3025400PUPILPREMIUM","EFASecondary","Original3025400PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2699,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T2699,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2699,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2699=\"DFC\",0,VLOOKUP(E2699,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2699=\"MA\",0,VLOOKUP(AU2699&VLOOKUP(N2699,Rates!A:G,7,0)&VLOOKUP(N2699,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2699*IF(W2699=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2699,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Sec"},null,{"$f":"E2699&IF(O2699=\"EARLYYEARS\",VLOOKUP(N2699,Rates!$A:$X,24,0),N2699)","v":"3025400PPFSMSEC"},{"$f":"ROUND(IF(AND(OR(M2699=\"VA\",M2699=\"FREE\",M2699=\"ACAD\"),N2699=\"DFC\"),S2699,S2699*VLOOKUP(AU2699&VLOOKUP(N2699,Rates!A:G,7,0)&VLOOKUP(N2699,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":430567.5},0,0,"EFAPPFSMSECRASecondary",0,"Original3025400PPFSMSEC",{"$f":"VLOOKUP(N2699,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2699,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2699=\"RA\",0,IF(AU2699=\"C\",VLOOKUP(AU2699&VLOOKUP(N2699,Rates!A:G,7,0)&VLOOKUP(N2699,Rates!A:J,10,0)&VLOOKUP(D2699,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2699&VLOOKUP(N2699,Rates!A:G,7,0)&VLOOKUP(N2699,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2699*IF(W2699=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CD2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*3/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CE2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*3/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CF2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*3/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CG2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*3/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CH2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*3/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CI2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*3/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CJ2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*3/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CK2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*3/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2699=1,CA2699-SUM(CB2699:CL2699),IF(LEFT(N2699,2)=\"ND\",0,IF(D2699=\"Original\",CA2699*2/36,CA2699/VLOOKUP(D2699,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153711,"2016-09-09","CK","Original",3027000,{"$f":"VLOOKUP($E2712,Schools!$B:$L,2,0)","v":"Oak Lodge Academy"},{"$f":"VLOOKUP($E2712,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E2712,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2712,Schools!$B:$L,11,0)","v":156901},{"$f":"VLOOKUP($E2712,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2712=\"MA\",0,VLOOKUP(N2712,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2712,Schools!$B:$R,17,0)","v":"ACAD"},"PPFSMSEC",{"$f":"VLOOKUP(N2712,Rates!$A:$L,2,0)","v":"PUPILPREMIUM"},1,{"$f":"VLOOKUP(N2712,Rates!A$1:L$65576,9,0)","v":935},54,50490,{"$f":"VLOOKUP(N2712,Rates!A$1:W$65573,VLOOKUP(E2712,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E2712,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2712,Rates!A$1:L$65573,8,0)","v":"I05"},{"$f":"IF(AND(M2712=\"VA\",N2712=\"DFC\"),0,VLOOKUP(N2712,Rates!A:AM,VLOOKUP(H2712&LEFT(G2712,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3027000PPFSMSECAcademy","Original3027000PPFSMSEC","3027000PPFSMSEC","OriginalPPFSMSEC","Original3027000","RASpePPFSMSEC","I053027000","3027000PUPILPREMIUM","EFASpecial","Original3027000PUPILPREMIUM",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2712,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T2712,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2712,Rates!A$1:AB$65573,28,0)","v":20000978},{"$f":"IF(N2712=\"DFC\",0,VLOOKUP(E2712,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2712=\"MA\",0,VLOOKUP(AU2712&VLOOKUP(N2712,Rates!A:G,7,0)&VLOOKUP(N2712,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2712*IF(W2712=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2712,Rates!A:L,3,0)","v":"Pupil Premium - Free School Meals Sec"},null,{"$f":"E2712&IF(O2712=\"EARLYYEARS\",VLOOKUP(N2712,Rates!$A:$X,24,0),N2712)","v":"3027000PPFSMSEC"},{"$f":"ROUND(IF(AND(OR(M2712=\"VA\",M2712=\"FREE\",M2712=\"ACAD\"),N2712=\"DFC\"),S2712,S2712*VLOOKUP(AU2712&VLOOKUP(N2712,Rates!A:G,7,0)&VLOOKUP(N2712,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":50490},0,0,"EFAPPFSMSECRASpecial",0,"Original3027000PPFSMSEC",{"$f":"VLOOKUP(N2712,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2712,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2712=\"RA\",0,IF(AU2712=\"C\",VLOOKUP(AU2712&VLOOKUP(N2712,Rates!A:G,7,0)&VLOOKUP(N2712,Rates!A:J,10,0)&VLOOKUP(D2712,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2712&VLOOKUP(N2712,Rates!A:G,7,0)&VLOOKUP(N2712,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2712*IF(W2712=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CD2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*3/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CE2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*3/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CF2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*3/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CG2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*3/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CH2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*3/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CI2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*3/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CJ2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*3/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CK2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*3/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2712=1,CA2712-SUM(CB2712:CL2712),IF(LEFT(N2712,2)=\"ND\",0,IF(D2712=\"Original\",CA2712*2/36,CA2712/VLOOKUP(D2712,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153720,"2016-09-10","CK","Original",3026905,{"$f":"VLOOKUP($E2721,Schools!$B:$L,2,0)","v":"London Academy"},{"$f":"VLOOKUP($E2721,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E2721,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2721,Schools!$B:$L,11,0)","v":400116},{"$f":"VLOOKUP($E2721,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2721=\"MA\",0,VLOOKUP(N2721,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2721,Schools!$B:$R,17,0)","v":"ACAD"},"disecon",{"$f":"VLOOKUP(N2721,Rates!$A:$L,2,0)","v":"GROWTH"},1,26875,1,26875,{"$f":"VLOOKUP(N2721,Rates!A$1:W$65573,VLOOKUP(E2721,Schools!B$1:N$65540,13,0),0)","v":11448},{"$f":"VLOOKUP(E2721,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2721,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2721=\"VA\",N2721=\"DFC\"),0,VLOOKUP(N2721,Rates!A:AM,VLOOKUP(H2721&LEFT(G2721,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3026905diseconAcademy","Original3026905disecon","3026905disecon","Originaldisecon","Original3026905","RAAlldisecon","I013026905","3026905GROWTH","11448All through","Original3026905GROWTH",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2721,CostCentres!B$1:D$65537,2,0)","v":"Growth Fund"},{"$f":"VLOOKUP($T2721,CostCentres!$B$1:$D$65536,3,0)","v":"1.4.10"},{"$f":"VLOOKUP(N2721,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2721=\"DFC\",0,VLOOKUP(E2721,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2721=\"MA\",0,VLOOKUP(AU2721&VLOOKUP(N2721,Rates!A:G,7,0)&VLOOKUP(N2721,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2721*IF(W2721=1,0,1))","v":26875},2239.58,2239.59,2239.58,2239.58,2239.59,2239.58,2239.58,2239.59,2239.58,2239.58,2239.59,2239.58,{"$f":"VLOOKUP(N2721,Rates!A:L,3,0)","v":"Diseconomies funding"},null,{"$f":"E2721&IF(O2721=\"EARLYYEARS\",VLOOKUP(N2721,Rates!$A:$X,24,0),N2721)","v":"3026905disecon"},{"$f":"ROUND(IF(AND(OR(M2721=\"VA\",M2721=\"FREE\",M2721=\"ACAD\"),N2721=\"DFC\"),S2721,S2721*VLOOKUP(AU2721&VLOOKUP(N2721,Rates!A:G,7,0)&VLOOKUP(N2721,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11448diseconRAAll through",26875,"Original3026905disecon",{"$f":"VLOOKUP(N2721,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2721,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2721=\"RA\",0,IF(AU2721=\"C\",VLOOKUP(AU2721&VLOOKUP(N2721,Rates!A:G,7,0)&VLOOKUP(N2721,Rates!A:J,10,0)&VLOOKUP(D2721,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2721&VLOOKUP(N2721,Rates!A:G,7,0)&VLOOKUP(N2721,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2721*IF(W2721=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CD2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*3/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CE2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*3/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CF2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*3/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CG2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*3/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CH2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*3/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CI2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*3/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CJ2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*3/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CK2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*3/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2721=1,CA2721-SUM(CB2721:CL2721),IF(LEFT(N2721,2)=\"ND\",0,IF(D2721=\"Original\",CA2721*2/36,CA2721/VLOOKUP(D2721,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153736,"2016-09-10","CK","Original",3023521,{"$f":"VLOOKUP($E2737,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E2737,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E2737,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2737,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E2737,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H2737=\"MA\",0,VLOOKUP(N2737,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2737,Schools!$B:$R,17,0)","v":"VA"},"expandpri",{"$f":"VLOOKUP(N2737,Rates!$A:$L,2,0)","v":"GROWTH"},1,48000,1,48000,{"$f":"VLOOKUP(N2737,Rates!A$1:W$65573,VLOOKUP(E2737,Schools!B$1:N$65540,13,0),0)","v":11448},{"$f":"VLOOKUP(E2737,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2737,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2737=\"VA\",N2737=\"DFC\"),0,VLOOKUP(N2737,Rates!A:AM,VLOOKUP(H2737&LEFT(G2737,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023521expandpriB","Original3023521expandpri","3023521expandpri","Originalexpandpri","Original3023521","MAAllexpandpri","I013023521","3023521GROWTH","11448All through","Original3023521GROWTH",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2737,CostCentres!B$1:D$65537,2,0)","v":"Growth Fund"},{"$f":"VLOOKUP($T2737,CostCentres!$B$1:$D$65536,3,0)","v":"1.4.10"},{"$f":"VLOOKUP(N2737,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2737=\"DFC\",0,VLOOKUP(E2737,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H2737=\"MA\",0,VLOOKUP(AU2737&VLOOKUP(N2737,Rates!A:G,7,0)&VLOOKUP(N2737,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2737*IF(W2737=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2737,Rates!A:L,3,0)","v":"Permanent primary expansion (new classes)"},null,{"$f":"E2737&IF(O2737=\"EARLYYEARS\",VLOOKUP(N2737,Rates!$A:$X,24,0),N2737)","v":"3023521expandpri"},{"$f":"ROUND(IF(AND(OR(M2737=\"VA\",M2737=\"FREE\",M2737=\"ACAD\"),N2737=\"DFC\"),S2737,S2737*VLOOKUP(AU2737&VLOOKUP(N2737,Rates!A:G,7,0)&VLOOKUP(N2737,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11448expandpriMAAll through",48000,"Original3023521expandpri",{"$f":"VLOOKUP(N2737,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2737,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2737=\"RA\",0,IF(AU2737=\"C\",VLOOKUP(AU2737&VLOOKUP(N2737,Rates!A:G,7,0)&VLOOKUP(N2737,Rates!A:J,10,0)&VLOOKUP(D2737,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2737&VLOOKUP(N2737,Rates!A:G,7,0)&VLOOKUP(N2737,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2737*IF(W2737=1,0,1))","v":48000},5333.33,4000,4000,{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CD2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*3/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":4000},{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CE2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*3/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":4000},{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CF2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*3/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":4000},{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CG2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*3/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":4000},{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CH2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*3/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":4000},{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CI2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*3/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":4000},{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CJ2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*3/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":4000},{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CK2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*3/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":4000},{"$f":"ROUND(IF(BZ2737=1,CA2737-SUM(CB2737:CL2737),IF(LEFT(N2737,2)=\"ND\",0,IF(D2737=\"Original\",CA2737*2/36,CA2737/VLOOKUP(D2737,PayLookup!$M$10:$N$22,2,0)))),2)","v":2666.67}]
[20153753,"2016-02-15","CK","Original",3022014,{"$f":"VLOOKUP($E2754,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E2754,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2754,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2754,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E2754,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H2754=\"MA\",0,VLOOKUP(N2754,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2754,Schools!$B:$R,17,0)","v":"COM"},"ARPRY11BASE",{"$f":"VLOOKUP(N2754,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},0.41666666666666669,10000,9,{"$f":"ROUND(IF(Q2754=\"Various\",P2754*R2754,P2754*Q2754*R2754),2)","v":37500},{"$f":"VLOOKUP(N2754,Rates!A$1:W$65573,VLOOKUP(E2754,Schools!B$1:N$65540,13,0),0)","v":11438},{"$f":"VLOOKUP(E2754,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2754,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2754=\"VA\",N2754=\"DFC\"),0,VLOOKUP(N2754,Rates!A:AM,VLOOKUP(H2754&LEFT(G2754,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W2754=1,$S2754*AN2754,0),2)","v":0},{"$f":"ROUND(IF($W2754=1,$S2754*AO2754,0)-X2754,2)","v":0},{"$f":"ROUND(IF($W2754=1,$S2754*AP2754,0)-X2754-Y2754,2)","v":0},{"$f":"ROUND(IF($W2754=1,$S2754*AQ2754,0)-X2754-Y2754-Z2754,2)","v":0},{"$f":"K2754*S2754","v":0},{"$f":"IF(O2754=\"EARLYYEARS\",LEFT(N2754,3),0)","v":0},{"$f":"BK2754&AU2754","v":"3022014ARPRY11BASEA"},{"$f":"D2754&E2754&N2754","v":"Original3022014ARPRY11BASE"},{"$f":"E2754&N2754","v":"3022014ARPRY11BASE"},{"$f":"D2754&N2754","v":"OriginalARPRY11BASE"},{"$f":"D2754&E2754","v":"Original3022014"},{"$f":"H2754&LEFT(G2754,3)&N2754","v":"MAPriARPRY11BASE"},{"$f":"V2754&E2754","v":"I013022014"},{"$f":"E2754&O2754","v":"3022014HIGHNEEDS"},{"$f":"T2754&G2754","v":"11438Primary"},{"$f":"D2754&E2754&O2754","v":"Original3022014HIGHNEEDS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2754,CostCentres!B$1:D$65537,2,0)","v":"ARP base funding - primary & secondary"},{"$f":"VLOOKUP($T2754,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2754,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2754=\"DFC\",0,VLOOKUP(E2754,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2754=\"MA\",0,VLOOKUP(AU2754&VLOOKUP(N2754,Rates!A:G,7,0)&VLOOKUP(N2754,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2754*IF(W2754=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N2754,2)=\"ND\",AV2754,AV2754*BV2754/BS2754)*IF(OR(BU2754=\"RAAUT\",BU2754=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2754,2)=\"ND\",0,(($AV2754*(3+BV2754)/$BS2754)-AW2754)*IF(OR(BU2754=\"RAAUT\",BU2754=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2754,2)=\"ND\",0,($AV2754*(6+BV2754)/$BS2754)-SUM(AW2754:AX2754))*IF(OR(BU2754=\"RAAUT\",BU2754=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2754,2)=\"ND\",0,($AV2754*(9+BV2754)/$BS2754)-SUM(AW2754:AY2754))*IF(OR(BU2754=\"RAAUT\",BU2754=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2754,2)=\"ND\",0,($AV2754*(12+BV2754)/$BS2754)-SUM(AW2754:AZ2754))*IF(OR(BU2754=\"RAAUT\",BU2754=\"RASPR\",BU2754=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N2754,2)=\"ND\",0,$AV2754*(15+BV2754-BW2754)/$BS2754-SUM(AW2754:BA2754))*IF(OR(BU2754=\"RASPR\",BU2754=\"RASUM\",E2754=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2754,2)=\"ND\",0,($AV2754*(18+BV2754-BW2754)/$BS2754)-SUM(AW2754:BB2754))*IF(OR(BU2754=\"RASPR\",BU2754=\"RASUM\",E2754=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2754,2)=\"ND\",0,($AV2754*(21+BV2754-BW2754)/$BS2754)-SUM(AW2754:BC2754))*IF(OR(BU2754=\"RASPR\",BU2754=\"RASUM\",E2754=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2754,2)=\"ND\",0,($AV2754*(24+BV2754-BW2754)/$BS2754)-SUM(AW2754:BD2754))*IF(OR(BU2754=\"RASPR\",BU2754=\"RASUM\",E2754=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2754,2)=\"ND\",0,($AV2754*(27+BV2754-BX2754)/$BS2754)-SUM(AW2754:BE2754))*IF(OR(BU2754=\"RAaut\",BU2754=\"RASUM\",E2754=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2754,2)=\"ND\",0,($AV2754*(30+BV2754-BX2754)/$BS2754)-SUM(AW2754:BF2754))*IF(OR(BU2754=\"RAaut\",BU2754=\"RASUM\",E2754=3025403),0,1),2)","v":0},{"$f":"ROUND(AV2754-SUM(AW2754:BG2754),2)","v":0},{"$f":"VLOOKUP(N2754,Rates!A:L,3,0)","v":"2017/18 ARP places (R-Y11)"},null,{"$f":"E2754&IF(O2754=\"EARLYYEARS\",VLOOKUP(N2754,Rates!$A:$X,24,0),N2754)","v":"3022014ARPRY11BASE"},{"$f":"ROUND(IF(AND(OR(M2754=\"VA\",M2754=\"FREE\",M2754=\"ACAD\"),N2754=\"DFC\"),S2754,S2754*VLOOKUP(AU2754&VLOOKUP(N2754,Rates!A:G,7,0)&VLOOKUP(N2754,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N2754=\"DFC\",W2754=0),0,IF(AND(AU2754=\"A\",W2754=0),S2754,IF(AND(AU2754=\"C\",W2754=1),0,IF(AND(AU2754=\"C\",W2754=0,LEFT(N2754,2)<>\"ND\",D2754=\"Original\"),S2754*0.8,0)))),2)","v":37500},{"$f":"ROUND(S2754-SUM(X2754:AA2754)-SUM(AW2754:BH2754)-BM2754-BL2754-BJ2754-SUM(CB2754:CM2754),0)","v":0},{"$f":"T2754&N2754&H2754&G2754","v":"11438ARPRY11BASEMAPrimary"},{"$f":"S2754-BL2754","v":37500},{"$f":"D2754&BK2754","v":"Original3022014ARPRY11BASE"},{"$f":"VLOOKUP(N2754,Rates!$A:$AO,41,0)","v":"Current"},{"$f":"IF(OR(BU2754=\"RASUM\",BU2754=\"RAAUT\"),12,IF(BU2754=\"RASPR\",9,IF(E2754=3025403,15,36)))","v":36},{"$f":"IF(K2754=1,S2754-SUM(X2754:AB2754)-SUM(AW2754:BH2754)-BJ2754-BM2754,0)","v":0},{"$f":"H2754&AC2754","v":"MA0"},{"$f":"IF(OR(AU2754=\"Academy\",E2754=3025403),3,4)","v":4},{"$f":"IF(BU2754=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU2754=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N2754,Rates!$A:$AW,42,0)","v":"Base"},0,{"$f":"IF(H2754=\"RA\",0,IF(AU2754=\"C\",VLOOKUP(AU2754&VLOOKUP(N2754,Rates!A:G,7,0)&VLOOKUP(N2754,Rates!A:J,10,0)&VLOOKUP(D2754,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2754&VLOOKUP(N2754,Rates!A:G,7,0)&VLOOKUP(N2754,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2754*IF(W2754=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ2754=1,CA2754-CB2754,IF(LEFT(N2754,2)=\"ND\",0,CA2754*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CC2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/10))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CD2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CE2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CF2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CG2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CH2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CI2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CJ2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CK2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*3/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2754=1,CA2754-SUM(CB2754:CL2754),IF(LEFT(N2754,2)=\"ND\",0,IF(D2754=\"Original\",CA2754*2/36,CA2754/VLOOKUP(D2754,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153762,"2016-02-15","CK","Original",3026905,{"$f":"VLOOKUP($E2763,Schools!$B:$L,2,0)","v":"London Academy"},{"$f":"VLOOKUP($E2763,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E2763,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2763,Schools!$B:$L,11,0)","v":400116},{"$f":"VLOOKUP($E2763,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2763=\"MA\",0,VLOOKUP(N2763,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E2763,Schools!$B:$R,17,0)","v":"ACAD"},"ARPRY11BASE",{"$f":"VLOOKUP(N2763,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},0.41666666666666669,10000,18,75000,{"$f":"VLOOKUP(N2763,Rates!A$1:W$65573,VLOOKUP(E2763,Schools!B$1:N$65540,13,0),0)","v":11438},{"$f":"VLOOKUP(E2763,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2763,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2763=\"VA\",N2763=\"DFC\"),0,VLOOKUP(N2763,Rates!A:AM,VLOOKUP(H2763&LEFT(G2763,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,75000,0,"3026905ARPRY11BASEAcademy","Original3026905ARPRY11BASE","3026905ARPRY11BASE","OriginalARPRY11BASE","Original3026905","RAAllARPRY11BASE","I013026905","3026905HIGHNEEDS","11438All through","Original3026905HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2763,CostCentres!B$1:D$65537,2,0)","v":"ARP base funding - primary & secondary"},{"$f":"VLOOKUP($T2763,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2763,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2763=\"DFC\",0,VLOOKUP(E2763,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2763=\"MA\",0,VLOOKUP(AU2763&VLOOKUP(N2763,Rates!A:G,7,0)&VLOOKUP(N2763,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2763*IF(W2763=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2763,Rates!A:L,3,0)","v":"2017/18 ARP places (R-Y11)"},null,{"$f":"E2763&IF(O2763=\"EARLYYEARS\",VLOOKUP(N2763,Rates!$A:$X,24,0),N2763)","v":"3026905ARPRY11BASE"},{"$f":"ROUND(IF(AND(OR(M2763=\"VA\",M2763=\"FREE\",M2763=\"ACAD\"),N2763=\"DFC\"),S2763,S2763*VLOOKUP(AU2763&VLOOKUP(N2763,Rates!A:G,7,0)&VLOOKUP(N2763,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":75000},0,0,"11438ARPRY11BASERAAll through",0,"Original3026905ARPRY11BASE",{"$f":"VLOOKUP(N2763,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2763,Rates!$A:$AW,42,0)","v":"Base"},0,{"$f":"IF(H2763=\"RA\",0,IF(AU2763=\"C\",VLOOKUP(AU2763&VLOOKUP(N2763,Rates!A:G,7,0)&VLOOKUP(N2763,Rates!A:J,10,0)&VLOOKUP(D2763,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2763&VLOOKUP(N2763,Rates!A:G,7,0)&VLOOKUP(N2763,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2763*IF(W2763=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CD2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*3/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CE2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*3/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CF2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*3/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CG2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*3/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CH2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*3/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CI2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*3/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CJ2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*3/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CK2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*3/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2763=1,CA2763-SUM(CB2763:CL2763),IF(LEFT(N2763,2)=\"ND\",0,IF(D2763=\"Original\",CA2763*2/36,CA2763/VLOOKUP(D2763,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153775,"2016-02-15","CK","Original",3022077,{"$f":"VLOOKUP($E2776,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E2776,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2776,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2776,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E2776,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H2776=\"MA\",0,VLOOKUP(N2776,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2776,Schools!$B:$R,17,0)","v":"COM"},"PRURY11BASE",{"$f":"VLOOKUP(N2776,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},0.41666666666666669,10000,3,12500,{"$f":"VLOOKUP(N2776,Rates!A$1:W$65573,VLOOKUP(E2776,Schools!B$1:N$65540,13,0),0)","v":11392},{"$f":"VLOOKUP(E2776,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2776,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2776=\"VA\",N2776=\"DFC\"),0,VLOOKUP(N2776,Rates!A:AM,VLOOKUP(H2776&LEFT(G2776,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022077PRURY11BASEA","Original3022077PRURY11BASE","3022077PRURY11BASE","OriginalPRURY11BASE","Original3022077","MAPriPRURY11BASE","I013022077","3022077HIGHNEEDS","11392Primary","Original3022077HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2776,CostCentres!B$1:D$65537,2,0)","v":"PRU Base Funding"},{"$f":"VLOOKUP($T2776,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2776,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2776=\"DFC\",0,VLOOKUP(E2776,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2776=\"MA\",0,VLOOKUP(AU2776&VLOOKUP(N2776,Rates!A:G,7,0)&VLOOKUP(N2776,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2776*IF(W2776=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2776,Rates!A:L,3,0)","v":"PRU Places"},null,{"$f":"E2776&IF(O2776=\"EARLYYEARS\",VLOOKUP(N2776,Rates!$A:$X,24,0),N2776)","v":"3022077PRURY11BASE"},{"$f":"ROUND(IF(AND(OR(M2776=\"VA\",M2776=\"FREE\",M2776=\"ACAD\"),N2776=\"DFC\"),S2776,S2776*VLOOKUP(AU2776&VLOOKUP(N2776,Rates!A:G,7,0)&VLOOKUP(N2776,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},12500,0,"11392PRURY11BASEMAPrimary",12500,"Original3022077PRURY11BASE",{"$f":"VLOOKUP(N2776,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2776,Rates!$A:$AW,42,0)","v":"Base"},0,{"$f":"IF(H2776=\"RA\",0,IF(AU2776=\"C\",VLOOKUP(AU2776&VLOOKUP(N2776,Rates!A:G,7,0)&VLOOKUP(N2776,Rates!A:J,10,0)&VLOOKUP(D2776,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2776&VLOOKUP(N2776,Rates!A:G,7,0)&VLOOKUP(N2776,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2776*IF(W2776=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CD2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*3/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CE2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*3/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CF2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*3/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CG2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*3/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CH2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*3/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CI2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*3/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CJ2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*3/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CK2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*3/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2776=1,CA2776-SUM(CB2776:CL2776),IF(LEFT(N2776,2)=\"ND\",0,IF(D2776=\"Original\",CA2776*2/36,CA2776/VLOOKUP(D2776,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153783,"2016-02-15","CK","Original",3027000,{"$f":"VLOOKUP($E2784,Schools!$B:$L,2,0)","v":"Oak Lodge Academy"},{"$f":"VLOOKUP($E2784,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E2784,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2784,Schools!$B:$L,11,0)","v":156901},{"$f":"VLOOKUP($E2784,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2784=\"MA\",0,VLOOKUP(N2784,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E2784,Schools!$B:$R,17,0)","v":"ACAD"},"SPECIALP16BASE",{"$f":"VLOOKUP(N2784,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},0.58333333333333337,10000,56,326666.67,{"$f":"VLOOKUP(N2784,Rates!A$1:W$65573,VLOOKUP(E2784,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E2784,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2784,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M2784=\"VA\",N2784=\"DFC\"),0,VLOOKUP(N2784,Rates!A:AM,VLOOKUP(H2784&LEFT(G2784,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,326666.67,0,"3027000SPECIALP16BASEAcademy","Original3027000SPECIALP16BASE","3027000SPECIALP16BASE","OriginalSPECIALP16BASE","Original3027000","RASpeSPECIALP16BASE","I023027000","3027000HIGHNEEDS","EFASpecial","Original3027000HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2784,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T2784,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2784,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2784=\"DFC\",0,VLOOKUP(E2784,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2784=\"MA\",0,VLOOKUP(AU2784&VLOOKUP(N2784,Rates!A:G,7,0)&VLOOKUP(N2784,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2784*IF(W2784=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2784,Rates!A:L,3,0)","v":"Special Places (Post 16)"},null,{"$f":"E2784&IF(O2784=\"EARLYYEARS\",VLOOKUP(N2784,Rates!$A:$X,24,0),N2784)","v":"3027000SPECIALP16BASE"},{"$f":"ROUND(IF(AND(OR(M2784=\"VA\",M2784=\"FREE\",M2784=\"ACAD\"),N2784=\"DFC\"),S2784,S2784*VLOOKUP(AU2784&VLOOKUP(N2784,Rates!A:G,7,0)&VLOOKUP(N2784,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":326666.67},0,0,"EFASPECIALP16BASERASpecial",0,"Original3027000SPECIALP16BASE",{"$f":"VLOOKUP(N2784,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2784,Rates!$A:$AW,42,0)","v":"Base"},0,{"$f":"IF(H2784=\"RA\",0,IF(AU2784=\"C\",VLOOKUP(AU2784&VLOOKUP(N2784,Rates!A:G,7,0)&VLOOKUP(N2784,Rates!A:J,10,0)&VLOOKUP(D2784,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2784&VLOOKUP(N2784,Rates!A:G,7,0)&VLOOKUP(N2784,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2784*IF(W2784=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CD2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*3/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CE2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*3/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CF2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*3/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CG2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*3/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CH2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*3/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CI2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*3/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CJ2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*3/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CK2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*3/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2784=1,CA2784-SUM(CB2784:CL2784),IF(LEFT(N2784,2)=\"ND\",0,IF(D2784=\"Original\",CA2784*2/36,CA2784/VLOOKUP(D2784,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153792,"2016-02-15","CK","Original",3022077,{"$f":"VLOOKUP($E2793,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E2793,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2793,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2793,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E2793,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H2793=\"MA\",0,VLOOKUP(N2793,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2793,Schools!$B:$R,17,0)","v":"COM"},"ARPRY11BASE",{"$f":"VLOOKUP(N2793,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},0.58333333333333337,10000,12,70000,{"$f":"VLOOKUP(N2793,Rates!A$1:W$65573,VLOOKUP(E2793,Schools!B$1:N$65540,13,0),0)","v":11438},{"$f":"VLOOKUP(E2793,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2793,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2793=\"VA\",N2793=\"DFC\"),0,VLOOKUP(N2793,Rates!A:AM,VLOOKUP(H2793&LEFT(G2793,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022077ARPRY11BASEA","Original3022077ARPRY11BASE","3022077ARPRY11BASE","OriginalARPRY11BASE","Original3022077","MAPriARPRY11BASE","I013022077","3022077HIGHNEEDS","11438Primary","Original3022077HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2793,CostCentres!B$1:D$65537,2,0)","v":"ARP base funding - primary & secondary"},{"$f":"VLOOKUP($T2793,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2793,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2793=\"DFC\",0,VLOOKUP(E2793,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2793=\"MA\",0,VLOOKUP(AU2793&VLOOKUP(N2793,Rates!A:G,7,0)&VLOOKUP(N2793,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2793*IF(W2793=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2793,Rates!A:L,3,0)","v":"2017/18 ARP places (R-Y11)"},null,{"$f":"E2793&IF(O2793=\"EARLYYEARS\",VLOOKUP(N2793,Rates!$A:$X,24,0),N2793)","v":"3022077ARPRY11BASE"},{"$f":"ROUND(IF(AND(OR(M2793=\"VA\",M2793=\"FREE\",M2793=\"ACAD\"),N2793=\"DFC\"),S2793,S2793*VLOOKUP(AU2793&VLOOKUP(N2793,Rates!A:G,7,0)&VLOOKUP(N2793,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},70000,0,"11438ARPRY11BASEMAPrimary",70000,"Original3022077ARPRY11BASE",{"$f":"VLOOKUP(N2793,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2793,Rates!$A:$AW,42,0)","v":"Base"},0,{"$f":"IF(H2793=\"RA\",0,IF(AU2793=\"C\",VLOOKUP(AU2793&VLOOKUP(N2793,Rates!A:G,7,0)&VLOOKUP(N2793,Rates!A:J,10,0)&VLOOKUP(D2793,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2793&VLOOKUP(N2793,Rates!A:G,7,0)&VLOOKUP(N2793,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2793*IF(W2793=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CD2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*3/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CE2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*3/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CF2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*3/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CG2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*3/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CH2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*3/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CI2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*3/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CJ2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*3/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CK2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*3/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2793=1,CA2793-SUM(CB2793:CL2793),IF(LEFT(N2793,2)=\"ND\",0,IF(D2793=\"Original\",CA2793*2/36,CA2793/VLOOKUP(D2793,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153805,"2016-02-15","CK","Original",3021100,{"$f":"VLOOKUP($E2806,Schools!$B:$L,2,0)","v":"Pavilion"},{"$f":"VLOOKUP($E2806,Schools!$B:$L,3,0)","v":"PRU"},{"$f":"VLOOKUP($E2806,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2806,Schools!$B:$L,11,0)","v":400156},{"$f":"VLOOKUP($E2806,Schools!$B:$Z,12,0)","v":10188},{"$f":"IF(H2806=\"MA\",0,VLOOKUP(N2806,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E2806,Schools!$B:$R,17,0)","v":"COM"},"PRURY11BASE",{"$f":"VLOOKUP(N2806,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},0.58333333333333337,10000,0,0,{"$f":"VLOOKUP(N2806,Rates!A$1:W$65573,VLOOKUP(E2806,Schools!B$1:N$65540,13,0),0)","v":11392},{"$f":"VLOOKUP(E2806,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2806,Rates!A$1:L$65573,8,0)","v":"I01"},{"$f":"IF(AND(M2806=\"VA\",N2806=\"DFC\"),0,VLOOKUP(N2806,Rates!A:AM,VLOOKUP(H2806&LEFT(G2806,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3021100PRURY11BASEA","Original3021100PRURY11BASE","3021100PRURY11BASE","OriginalPRURY11BASE","Original3021100","MAPRUPRURY11BASE","I013021100","3021100HIGHNEEDS","11392PRU","Original3021100HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2806,CostCentres!B$1:D$65537,2,0)","v":"PRU Base Funding"},{"$f":"VLOOKUP($T2806,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N2806,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2806=\"DFC\",0,VLOOKUP(E2806,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2806=\"MA\",0,VLOOKUP(AU2806&VLOOKUP(N2806,Rates!A:G,7,0)&VLOOKUP(N2806,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2806*IF(W2806=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2806,Rates!A:L,3,0)","v":"PRU Places"},null,{"$f":"E2806&IF(O2806=\"EARLYYEARS\",VLOOKUP(N2806,Rates!$A:$X,24,0),N2806)","v":"3021100PRURY11BASE"},{"$f":"ROUND(IF(AND(OR(M2806=\"VA\",M2806=\"FREE\",M2806=\"ACAD\"),N2806=\"DFC\"),S2806,S2806*VLOOKUP(AU2806&VLOOKUP(N2806,Rates!A:G,7,0)&VLOOKUP(N2806,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11392PRURY11BASEMAPRU",0,"Original3021100PRURY11BASE",{"$f":"VLOOKUP(N2806,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2806,Rates!$A:$AW,42,0)","v":"Base"},0,{"$f":"IF(H2806=\"RA\",0,IF(AU2806=\"C\",VLOOKUP(AU2806&VLOOKUP(N2806,Rates!A:G,7,0)&VLOOKUP(N2806,Rates!A:J,10,0)&VLOOKUP(D2806,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2806&VLOOKUP(N2806,Rates!A:G,7,0)&VLOOKUP(N2806,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2806*IF(W2806=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CD2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*3/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CE2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*3/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CF2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*3/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CG2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*3/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CH2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*3/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CI2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*3/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CJ2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*3/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CK2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*3/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2806=1,CA2806-SUM(CB2806:CL2806),IF(LEFT(N2806,2)=\"ND\",0,IF(D2806=\"Original\",CA2806*2/36,CA2806/VLOOKUP(D2806,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153817,"2016-02-16","CK","Original",3022007,{"$f":"VLOOKUP($E2818,Schools!$B:$L,2,0)","v":"Brookland Junior School"},{"$f":"VLOOKUP($E2818,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2818,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2818,Schools!$B:$L,11,0)","v":400040},{"$f":"VLOOKUP($E2818,Schools!$B:$Z,12,0)","v":10046},{"$f":"IF(H2818=\"MA\",0,VLOOKUP(N2818,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2818,Schools!$B:$R,17,0)","v":"COM"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2818,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,79079.166666666672,{"$f":"ROUND(IF(Q2818=\"Various\",P2818*R2818,P2818*Q2818*R2818),2)","v":79079.17},{"$f":"VLOOKUP(N2818,Rates!A$1:W$65573,VLOOKUP(E2818,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2818,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2818,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2818=\"VA\",N2818=\"DFC\"),0,VLOOKUP(N2818,Rates!A:AM,VLOOKUP(H2818&LEFT(G2818,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},{"$f":"ROUND(IF($W2818=1,$S2818*AN2818,0),2)","v":0},{"$f":"ROUND(IF($W2818=1,$S2818*AO2818,0)-X2818,2)","v":0},{"$f":"ROUND(IF($W2818=1,$S2818*AP2818,0)-X2818-Y2818,2)","v":0},{"$f":"ROUND(IF($W2818=1,$S2818*AQ2818,0)-X2818-Y2818-Z2818,2)","v":0},{"$f":"K2818*S2818","v":0},{"$f":"IF(O2818=\"EARLYYEARS\",LEFT(N2818,3),0)","v":0},{"$f":"BK2818&AU2818","v":"3022007STMTTOPUPPRIA"},{"$f":"D2818&E2818&N2818","v":"Original3022007STMTTOPUPPRI"},{"$f":"E2818&N2818","v":"3022007STMTTOPUPPRI"},{"$f":"D2818&N2818","v":"OriginalSTMTTOPUPPRI"},{"$f":"D2818&E2818","v":"Original3022007"},{"$f":"H2818&LEFT(G2818,3)&N2818","v":"MAPriSTMTTOPUPPRI"},{"$f":"V2818&E2818","v":"I033022007"},{"$f":"E2818&O2818","v":"3022007HIGHNEEDS"},{"$f":"T2818&G2818","v":"11431Primary"},{"$f":"D2818&E2818&O2818","v":"Original3022007HIGHNEEDS"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2818,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2818,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2818,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2818=\"DFC\",0,VLOOKUP(E2818,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2818=\"MA\",0,VLOOKUP(AU2818&VLOOKUP(N2818,Rates!A:G,7,0)&VLOOKUP(N2818,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2818*IF(W2818=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N2818,2)=\"ND\",AV2818,AV2818*BV2818/BS2818)*IF(OR(BU2818=\"RAAUT\",BU2818=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2818,2)=\"ND\",0,(($AV2818*(3+BV2818)/$BS2818)-AW2818)*IF(OR(BU2818=\"RAAUT\",BU2818=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2818,2)=\"ND\",0,($AV2818*(6+BV2818)/$BS2818)-SUM(AW2818:AX2818))*IF(OR(BU2818=\"RAAUT\",BU2818=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2818,2)=\"ND\",0,($AV2818*(9+BV2818)/$BS2818)-SUM(AW2818:AY2818))*IF(OR(BU2818=\"RAAUT\",BU2818=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N2818,2)=\"ND\",0,($AV2818*(12+BV2818)/$BS2818)-SUM(AW2818:AZ2818))*IF(OR(BU2818=\"RAAUT\",BU2818=\"RASPR\",BU2818=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N2818,2)=\"ND\",0,$AV2818*(15+BV2818-BW2818)/$BS2818-SUM(AW2818:BA2818))*IF(OR(BU2818=\"RASPR\",BU2818=\"RASUM\",E2818=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2818,2)=\"ND\",0,($AV2818*(18+BV2818-BW2818)/$BS2818)-SUM(AW2818:BB2818))*IF(OR(BU2818=\"RASPR\",BU2818=\"RASUM\",E2818=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2818,2)=\"ND\",0,($AV2818*(21+BV2818-BW2818)/$BS2818)-SUM(AW2818:BC2818))*IF(OR(BU2818=\"RASPR\",BU2818=\"RASUM\",E2818=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2818,2)=\"ND\",0,($AV2818*(24+BV2818-BW2818)/$BS2818)-SUM(AW2818:BD2818))*IF(OR(BU2818=\"RASPR\",BU2818=\"RASUM\",E2818=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2818,2)=\"ND\",0,($AV2818*(27+BV2818-BX2818)/$BS2818)-SUM(AW2818:BE2818))*IF(OR(BU2818=\"RAaut\",BU2818=\"RASUM\",E2818=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N2818,2)=\"ND\",0,($AV2818*(30+BV2818-BX2818)/$BS2818)-SUM(AW2818:BF2818))*IF(OR(BU2818=\"RAaut\",BU2818=\"RASUM\",E2818=3025403),0,1),2)","v":0},{"$f":"ROUND(AV2818-SUM(AW2818:BG2818),2)","v":0},{"$f":"VLOOKUP(N2818,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2818&IF(O2818=\"EARLYYEARS\",VLOOKUP(N2818,Rates!$A:$X,24,0),N2818)","v":"3022007STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2818=\"VA\",M2818=\"FREE\",M2818=\"ACAD\"),N2818=\"DFC\"),S2818,S2818*VLOOKUP(AU2818&VLOOKUP(N2818,Rates!A:G,7,0)&VLOOKUP(N2818,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N2818=\"DFC\",W2818=0),0,IF(AND(AU2818=\"A\",W2818=0),S2818,IF(AND(AU2818=\"C\",W2818=1),0,IF(AND(AU2818=\"C\",W2818=0,LEFT(N2818,2)<>\"ND\",D2818=\"Original\"),S2818*0.8,0)))),2)","v":79079.17},{"$f":"ROUND(S2818-SUM(X2818:AA2818)-SUM(AW2818:BH2818)-BM2818-BL2818-BJ2818-SUM(CB2818:CM2818),0)","v":0},{"$f":"T2818&N2818&H2818&G2818","v":"11431STMTTOPUPPRIMAPrimary"},{"$f":"S2818-BL2818","v":79079.17},{"$f":"D2818&BK2818","v":"Original3022007STMTTOPUPPRI"},{"$f":"VLOOKUP(N2818,Rates!$A:$AO,41,0)","v":"Summer18"},{"$f":"IF(OR(BU2818=\"RASUM\",BU2818=\"RAAUT\"),12,IF(BU2818=\"RASPR\",9,IF(E2818=3025403,15,36)))","v":36},{"$f":"IF(K2818=1,S2818-SUM(X2818:AB2818)-SUM(AW2818:BH2818)-BJ2818-BM2818,0)","v":0},{"$f":"H2818&AC2818","v":"MA0"},{"$f":"IF(OR(AU2818=\"Academy\",E2818=3025403),3,4)","v":4},{"$f":"IF(BU2818=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU2818=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N2818,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2818=\"RA\",0,IF(AU2818=\"C\",VLOOKUP(AU2818&VLOOKUP(N2818,Rates!A:G,7,0)&VLOOKUP(N2818,Rates!A:J,10,0)&VLOOKUP(D2818,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2818&VLOOKUP(N2818,Rates!A:G,7,0)&VLOOKUP(N2818,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2818*IF(W2818=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ2818=1,CA2818-CB2818,IF(LEFT(N2818,2)=\"ND\",0,CA2818*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CC2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/10))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CD2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CE2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CF2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CG2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CH2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CI2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CJ2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CK2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*3/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2818=1,CA2818-SUM(CB2818:CL2818),IF(LEFT(N2818,2)=\"ND\",0,IF(D2818=\"Original\",CA2818*2/36,CA2818/VLOOKUP(D2818,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153826,"2016-02-16","CK","Original",3022014,{"$f":"VLOOKUP($E2827,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E2827,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2827,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2827,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E2827,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H2827=\"MA\",0,VLOOKUP(N2827,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2827,Schools!$B:$R,17,0)","v":"COM"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2827,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,126175,126175,{"$f":"VLOOKUP(N2827,Rates!A$1:W$65573,VLOOKUP(E2827,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2827,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2827,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2827=\"VA\",N2827=\"DFC\"),0,VLOOKUP(N2827,Rates!A:AM,VLOOKUP(H2827&LEFT(G2827,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022014STMTTOPUPPRIA","Original3022014STMTTOPUPPRI","3022014STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022014","MAPriSTMTTOPUPPRI","I033022014","3022014HIGHNEEDS","11431Primary","Original3022014HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2827,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2827,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2827,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2827=\"DFC\",0,VLOOKUP(E2827,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2827=\"MA\",0,VLOOKUP(AU2827&VLOOKUP(N2827,Rates!A:G,7,0)&VLOOKUP(N2827,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2827*IF(W2827=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2827,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2827&IF(O2827=\"EARLYYEARS\",VLOOKUP(N2827,Rates!$A:$X,24,0),N2827)","v":"3022014STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2827=\"VA\",M2827=\"FREE\",M2827=\"ACAD\"),N2827=\"DFC\"),S2827,S2827*VLOOKUP(AU2827&VLOOKUP(N2827,Rates!A:G,7,0)&VLOOKUP(N2827,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},126175,0,"11431STMTTOPUPPRIMAPrimary",126175,"Original3022014STMTTOPUPPRI",{"$f":"VLOOKUP(N2827,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2827,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2827=\"RA\",0,IF(AU2827=\"C\",VLOOKUP(AU2827&VLOOKUP(N2827,Rates!A:G,7,0)&VLOOKUP(N2827,Rates!A:J,10,0)&VLOOKUP(D2827,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2827&VLOOKUP(N2827,Rates!A:G,7,0)&VLOOKUP(N2827,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2827*IF(W2827=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CD2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*3/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CE2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*3/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CF2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*3/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CG2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*3/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CH2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*3/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CI2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*3/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CJ2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*3/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CK2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*3/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2827=1,CA2827-SUM(CB2827:CL2827),IF(LEFT(N2827,2)=\"ND\",0,IF(D2827=\"Original\",CA2827*2/36,CA2827/VLOOKUP(D2827,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153847,"2016-02-16","CK","Original",3022031,{"$f":"VLOOKUP($E2848,Schools!$B:$L,2,0)","v":"Hollickwood JMI School"},{"$f":"VLOOKUP($E2848,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2848,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2848,Schools!$B:$L,11,0)","v":400026},{"$f":"VLOOKUP($E2848,Schools!$B:$Z,12,0)","v":10071},{"$f":"IF(H2848=\"MA\",0,VLOOKUP(N2848,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2848,Schools!$B:$R,17,0)","v":"FOU"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2848,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,27265,27265,{"$f":"VLOOKUP(N2848,Rates!A$1:W$65573,VLOOKUP(E2848,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2848,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2848,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2848=\"VA\",N2848=\"DFC\"),0,VLOOKUP(N2848,Rates!A:AM,VLOOKUP(H2848&LEFT(G2848,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022031STMTTOPUPPRIA","Original3022031STMTTOPUPPRI","3022031STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022031","MAPriSTMTTOPUPPRI","I033022031","3022031HIGHNEEDS","11431Primary","Original3022031HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2848,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2848,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2848,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2848=\"DFC\",0,VLOOKUP(E2848,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2848=\"MA\",0,VLOOKUP(AU2848&VLOOKUP(N2848,Rates!A:G,7,0)&VLOOKUP(N2848,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2848*IF(W2848=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2848,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2848&IF(O2848=\"EARLYYEARS\",VLOOKUP(N2848,Rates!$A:$X,24,0),N2848)","v":"3022031STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2848=\"VA\",M2848=\"FREE\",M2848=\"ACAD\"),N2848=\"DFC\"),S2848,S2848*VLOOKUP(AU2848&VLOOKUP(N2848,Rates!A:G,7,0)&VLOOKUP(N2848,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},27265,0,"11431STMTTOPUPPRIMAPrimary",27265,"Original3022031STMTTOPUPPRI",{"$f":"VLOOKUP(N2848,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2848,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2848=\"RA\",0,IF(AU2848=\"C\",VLOOKUP(AU2848&VLOOKUP(N2848,Rates!A:G,7,0)&VLOOKUP(N2848,Rates!A:J,10,0)&VLOOKUP(D2848,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2848&VLOOKUP(N2848,Rates!A:G,7,0)&VLOOKUP(N2848,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2848*IF(W2848=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CD2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*3/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CE2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*3/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CF2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*3/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CG2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*3/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CH2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*3/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CI2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*3/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CJ2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*3/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CK2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*3/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2848=1,CA2848-SUM(CB2848:CL2848),IF(LEFT(N2848,2)=\"ND\",0,IF(D2848=\"Original\",CA2848*2/36,CA2848/VLOOKUP(D2848,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153852,"2016-02-16","CK","Original",3022037,{"$f":"VLOOKUP($E2853,Schools!$B:$L,2,0)","v":"Manorside Primary School"},{"$f":"VLOOKUP($E2853,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2853,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2853,Schools!$B:$L,11,0)","v":400030},{"$f":"VLOOKUP($E2853,Schools!$B:$Z,12,0)","v":10075},{"$f":"IF(H2853=\"MA\",0,VLOOKUP(N2853,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2853,Schools!$B:$R,17,0)","v":"COM"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2853,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,62666,62666,{"$f":"VLOOKUP(N2853,Rates!A$1:W$65573,VLOOKUP(E2853,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2853,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2853,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2853=\"VA\",N2853=\"DFC\"),0,VLOOKUP(N2853,Rates!A:AM,VLOOKUP(H2853&LEFT(G2853,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022037STMTTOPUPPRIA","Original3022037STMTTOPUPPRI","3022037STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022037","MAPriSTMTTOPUPPRI","I033022037","3022037HIGHNEEDS","11431Primary","Original3022037HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2853,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2853,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2853,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2853=\"DFC\",0,VLOOKUP(E2853,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2853=\"MA\",0,VLOOKUP(AU2853&VLOOKUP(N2853,Rates!A:G,7,0)&VLOOKUP(N2853,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2853*IF(W2853=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2853,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2853&IF(O2853=\"EARLYYEARS\",VLOOKUP(N2853,Rates!$A:$X,24,0),N2853)","v":"3022037STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2853=\"VA\",M2853=\"FREE\",M2853=\"ACAD\"),N2853=\"DFC\"),S2853,S2853*VLOOKUP(AU2853&VLOOKUP(N2853,Rates!A:G,7,0)&VLOOKUP(N2853,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},62666,0,"11431STMTTOPUPPRIMAPrimary",62666,"Original3022037STMTTOPUPPRI",{"$f":"VLOOKUP(N2853,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2853,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2853=\"RA\",0,IF(AU2853=\"C\",VLOOKUP(AU2853&VLOOKUP(N2853,Rates!A:G,7,0)&VLOOKUP(N2853,Rates!A:J,10,0)&VLOOKUP(D2853,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2853&VLOOKUP(N2853,Rates!A:G,7,0)&VLOOKUP(N2853,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2853*IF(W2853=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CD2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*3/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CE2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*3/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CF2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*3/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CG2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*3/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CH2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*3/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CI2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*3/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CJ2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*3/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CK2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*3/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2853=1,CA2853-SUM(CB2853:CL2853),IF(LEFT(N2853,2)=\"ND\",0,IF(D2853=\"Original\",CA2853*2/36,CA2853/VLOOKUP(D2853,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153868,"2016-02-16","CK","Original",3022060,{"$f":"VLOOKUP($E2869,Schools!$B:$L,2,0)","v":"Whitings Hill Primary School"},{"$f":"VLOOKUP($E2869,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2869,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2869,Schools!$B:$L,11,0)","v":400011},{"$f":"VLOOKUP($E2869,Schools!$B:$Z,12,0)","v":10105},{"$f":"IF(H2869=\"MA\",0,VLOOKUP(N2869,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2869,Schools!$B:$R,17,0)","v":"COM"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2869,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,21980,21980,{"$f":"VLOOKUP(N2869,Rates!A$1:W$65573,VLOOKUP(E2869,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2869,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2869,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2869=\"VA\",N2869=\"DFC\"),0,VLOOKUP(N2869,Rates!A:AM,VLOOKUP(H2869&LEFT(G2869,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022060STMTTOPUPPRIA","Original3022060STMTTOPUPPRI","3022060STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022060","MAPriSTMTTOPUPPRI","I033022060","3022060HIGHNEEDS","11431Primary","Original3022060HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2869,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2869,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2869,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2869=\"DFC\",0,VLOOKUP(E2869,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2869=\"MA\",0,VLOOKUP(AU2869&VLOOKUP(N2869,Rates!A:G,7,0)&VLOOKUP(N2869,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2869*IF(W2869=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2869,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2869&IF(O2869=\"EARLYYEARS\",VLOOKUP(N2869,Rates!$A:$X,24,0),N2869)","v":"3022060STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2869=\"VA\",M2869=\"FREE\",M2869=\"ACAD\"),N2869=\"DFC\"),S2869,S2869*VLOOKUP(AU2869&VLOOKUP(N2869,Rates!A:G,7,0)&VLOOKUP(N2869,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},21980,0,"11431STMTTOPUPPRIMAPrimary",21980,"Original3022060STMTTOPUPPRI",{"$f":"VLOOKUP(N2869,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2869,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2869=\"RA\",0,IF(AU2869=\"C\",VLOOKUP(AU2869&VLOOKUP(N2869,Rates!A:G,7,0)&VLOOKUP(N2869,Rates!A:J,10,0)&VLOOKUP(D2869,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2869&VLOOKUP(N2869,Rates!A:G,7,0)&VLOOKUP(N2869,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2869*IF(W2869=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CD2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*3/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CE2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*3/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CF2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*3/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CG2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*3/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CH2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*3/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CI2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*3/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CJ2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*3/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CK2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*3/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2869=1,CA2869-SUM(CB2869:CL2869),IF(LEFT(N2869,2)=\"ND\",0,IF(D2869=\"Original\",CA2869*2/36,CA2869/VLOOKUP(D2869,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153877,"2016-02-16","CK","Original",3022076,{"$f":"VLOOKUP($E2878,Schools!$B:$L,2,0)","v":"Wessex  Gardens Primary School"},{"$f":"VLOOKUP($E2878,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2878,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2878,Schools!$B:$L,11,0)","v":400111},{"$f":"VLOOKUP($E2878,Schools!$B:$Z,12,0)","v":10124},{"$f":"IF(H2878=\"MA\",0,VLOOKUP(N2878,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2878,Schools!$B:$R,17,0)","v":"COM"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2878,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,38255,38255,{"$f":"VLOOKUP(N2878,Rates!A$1:W$65573,VLOOKUP(E2878,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2878,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2878,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2878=\"VA\",N2878=\"DFC\"),0,VLOOKUP(N2878,Rates!A:AM,VLOOKUP(H2878&LEFT(G2878,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022076STMTTOPUPPRID","Original3022076STMTTOPUPPRI","3022076STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022076","MAPriSTMTTOPUPPRI","I033022076","3022076HIGHNEEDS","11431Primary","Original3022076HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2878,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2878,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2878,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2878=\"DFC\",0,VLOOKUP(E2878,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2878=\"MA\",0,VLOOKUP(AU2878&VLOOKUP(N2878,Rates!A:G,7,0)&VLOOKUP(N2878,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2878*IF(W2878=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2878,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2878&IF(O2878=\"EARLYYEARS\",VLOOKUP(N2878,Rates!$A:$X,24,0),N2878)","v":"3022076STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2878=\"VA\",M2878=\"FREE\",M2878=\"ACAD\"),N2878=\"DFC\"),S2878,S2878*VLOOKUP(AU2878&VLOOKUP(N2878,Rates!A:G,7,0)&VLOOKUP(N2878,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTTOPUPPRIMAPrimary",38255,"Original3022076STMTTOPUPPRI",{"$f":"VLOOKUP(N2878,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2878,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2878=\"RA\",0,IF(AU2878=\"C\",VLOOKUP(AU2878&VLOOKUP(N2878,Rates!A:G,7,0)&VLOOKUP(N2878,Rates!A:J,10,0)&VLOOKUP(D2878,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2878&VLOOKUP(N2878,Rates!A:G,7,0)&VLOOKUP(N2878,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2878*IF(W2878=1,0,1))","v":38255},4250.5600000000004,3187.92,3187.92,{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CD2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*3/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CE2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*3/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CF2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*3/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CG2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*3/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CH2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*3/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CI2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*3/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CJ2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*3/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CK2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*3/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2878=1,CA2878-SUM(CB2878:CL2878),IF(LEFT(N2878,2)=\"ND\",0,IF(D2878=\"Original\",CA2878*2/36,CA2878/VLOOKUP(D2878,PayLookup!$M$10:$N$22,2,0)))),2)","v":2125.2800000000002}]
[20153886,"2016-02-16","CK","Original",3023302,{"$f":"VLOOKUP($E2887,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E2887,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2887,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2887,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E2887,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H2887=\"MA\",0,VLOOKUP(N2887,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2887,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2887,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,38676,38676,{"$f":"VLOOKUP(N2887,Rates!A$1:W$65573,VLOOKUP(E2887,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2887,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2887,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2887=\"VA\",N2887=\"DFC\"),0,VLOOKUP(N2887,Rates!A:AM,VLOOKUP(H2887&LEFT(G2887,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023302STMTTOPUPPRID","Original3023302STMTTOPUPPRI","3023302STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023302","MAPriSTMTTOPUPPRI","I033023302","3023302HIGHNEEDS","11431Primary","Original3023302HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2887,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2887,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2887,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2887=\"DFC\",0,VLOOKUP(E2887,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2887=\"MA\",0,VLOOKUP(AU2887&VLOOKUP(N2887,Rates!A:G,7,0)&VLOOKUP(N2887,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2887*IF(W2887=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2887,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2887&IF(O2887=\"EARLYYEARS\",VLOOKUP(N2887,Rates!$A:$X,24,0),N2887)","v":"3023302STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2887=\"VA\",M2887=\"FREE\",M2887=\"ACAD\"),N2887=\"DFC\"),S2887,S2887*VLOOKUP(AU2887&VLOOKUP(N2887,Rates!A:G,7,0)&VLOOKUP(N2887,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTTOPUPPRIMAPrimary",38676,"Original3023302STMTTOPUPPRI",{"$f":"VLOOKUP(N2887,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2887,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2887=\"RA\",0,IF(AU2887=\"C\",VLOOKUP(AU2887&VLOOKUP(N2887,Rates!A:G,7,0)&VLOOKUP(N2887,Rates!A:J,10,0)&VLOOKUP(D2887,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2887&VLOOKUP(N2887,Rates!A:G,7,0)&VLOOKUP(N2887,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2887*IF(W2887=1,0,1))","v":38676},4297.33,3223,3223,{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CD2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*3/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":3223},{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CE2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*3/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":3223},{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CF2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*3/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":3223},{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CG2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*3/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":3223},{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CH2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*3/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":3223},{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CI2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*3/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":3223},{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CJ2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*3/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":3223},{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CK2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*3/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":3223},{"$f":"ROUND(IF(BZ2887=1,CA2887-SUM(CB2887:CL2887),IF(LEFT(N2887,2)=\"ND\",0,IF(D2887=\"Original\",CA2887*2/36,CA2887/VLOOKUP(D2887,PayLookup!$M$10:$N$22,2,0)))),2)","v":2148.67}]
[20153898,"2016-02-16","CK","Original",3023500,{"$f":"VLOOKUP($E2899,Schools!$B:$L,2,0)","v":"Annunciation Catholic Infant School"},{"$f":"VLOOKUP($E2899,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2899,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2899,Schools!$B:$L,11,0)","v":400023},{"$f":"VLOOKUP($E2899,Schools!$B:$Z,12,0)","v":10043},{"$f":"IF(H2899=\"MA\",0,VLOOKUP(N2899,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2899,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2899,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,13422,13422,{"$f":"VLOOKUP(N2899,Rates!A$1:W$65573,VLOOKUP(E2899,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2899,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2899,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2899=\"VA\",N2899=\"DFC\"),0,VLOOKUP(N2899,Rates!A:AM,VLOOKUP(H2899&LEFT(G2899,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023500STMTTOPUPPRIA","Original3023500STMTTOPUPPRI","3023500STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023500","MAPriSTMTTOPUPPRI","I033023500","3023500HIGHNEEDS","11431Primary","Original3023500HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2899,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2899,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2899,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2899=\"DFC\",0,VLOOKUP(E2899,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2899=\"MA\",0,VLOOKUP(AU2899&VLOOKUP(N2899,Rates!A:G,7,0)&VLOOKUP(N2899,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2899*IF(W2899=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2899,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2899&IF(O2899=\"EARLYYEARS\",VLOOKUP(N2899,Rates!$A:$X,24,0),N2899)","v":"3023500STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2899=\"VA\",M2899=\"FREE\",M2899=\"ACAD\"),N2899=\"DFC\"),S2899,S2899*VLOOKUP(AU2899&VLOOKUP(N2899,Rates!A:G,7,0)&VLOOKUP(N2899,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},13422,0,"11431STMTTOPUPPRIMAPrimary",13422,"Original3023500STMTTOPUPPRI",{"$f":"VLOOKUP(N2899,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2899,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2899=\"RA\",0,IF(AU2899=\"C\",VLOOKUP(AU2899&VLOOKUP(N2899,Rates!A:G,7,0)&VLOOKUP(N2899,Rates!A:J,10,0)&VLOOKUP(D2899,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2899&VLOOKUP(N2899,Rates!A:G,7,0)&VLOOKUP(N2899,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2899*IF(W2899=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CD2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*3/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CE2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*3/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CF2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*3/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CG2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*3/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CH2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*3/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CI2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*3/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CJ2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*3/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CK2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*3/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2899=1,CA2899-SUM(CB2899:CL2899),IF(LEFT(N2899,2)=\"ND\",0,IF(D2899=\"Original\",CA2899*2/36,CA2899/VLOOKUP(D2899,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153907,"2016-02-16","CK","Original",3023511,{"$f":"VLOOKUP($E2908,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E2908,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2908,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2908,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E2908,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H2908=\"MA\",0,VLOOKUP(N2908,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2908,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2908,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,118881,118881,{"$f":"VLOOKUP(N2908,Rates!A$1:W$65573,VLOOKUP(E2908,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2908,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2908,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2908=\"VA\",N2908=\"DFC\"),0,VLOOKUP(N2908,Rates!A:AM,VLOOKUP(H2908&LEFT(G2908,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023511STMTTOPUPPRIA","Original3023511STMTTOPUPPRI","3023511STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023511","MAPriSTMTTOPUPPRI","I033023511","3023511HIGHNEEDS","11431Primary","Original3023511HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2908,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2908,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2908,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2908=\"DFC\",0,VLOOKUP(E2908,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H2908=\"MA\",0,VLOOKUP(AU2908&VLOOKUP(N2908,Rates!A:G,7,0)&VLOOKUP(N2908,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2908*IF(W2908=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2908,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2908&IF(O2908=\"EARLYYEARS\",VLOOKUP(N2908,Rates!$A:$X,24,0),N2908)","v":"3023511STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2908=\"VA\",M2908=\"FREE\",M2908=\"ACAD\"),N2908=\"DFC\"),S2908,S2908*VLOOKUP(AU2908&VLOOKUP(N2908,Rates!A:G,7,0)&VLOOKUP(N2908,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},118881,0,"11431STMTTOPUPPRIMAPrimary",118881,"Original3023511STMTTOPUPPRI",{"$f":"VLOOKUP(N2908,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2908,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2908=\"RA\",0,IF(AU2908=\"C\",VLOOKUP(AU2908&VLOOKUP(N2908,Rates!A:G,7,0)&VLOOKUP(N2908,Rates!A:J,10,0)&VLOOKUP(D2908,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2908&VLOOKUP(N2908,Rates!A:G,7,0)&VLOOKUP(N2908,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2908*IF(W2908=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CD2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*3/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CE2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*3/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CF2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*3/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CG2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*3/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CH2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*3/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CI2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*3/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CJ2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*3/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CK2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*3/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2908=1,CA2908-SUM(CB2908:CL2908),IF(LEFT(N2908,2)=\"ND\",0,IF(D2908=\"Original\",CA2908*2/36,CA2908/VLOOKUP(D2908,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153920,"2016-02-16","CK","Original",3023521,{"$f":"VLOOKUP($E2921,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E2921,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E2921,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2921,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E2921,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H2921=\"MA\",0,VLOOKUP(N2921,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2921,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2921,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,{"$f":"109432.083333333-49198","v":60234.083333332994},60234.080000000002,{"$f":"VLOOKUP(N2921,Rates!A$1:W$65573,VLOOKUP(E2921,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2921,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2921,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2921=\"VA\",N2921=\"DFC\"),0,VLOOKUP(N2921,Rates!A:AM,VLOOKUP(H2921&LEFT(G2921,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023521STMTTOPUPPRIB","Original3023521STMTTOPUPPRI","3023521STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023521","MAAllSTMTTOPUPPRI","I033023521","3023521HIGHNEEDS","11431All through","Original3023521HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2921,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2921,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2921,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2921=\"DFC\",0,VLOOKUP(E2921,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H2921=\"MA\",0,VLOOKUP(AU2921&VLOOKUP(N2921,Rates!A:G,7,0)&VLOOKUP(N2921,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2921*IF(W2921=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2921,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2921&IF(O2921=\"EARLYYEARS\",VLOOKUP(N2921,Rates!$A:$X,24,0),N2921)","v":"3023521STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2921=\"VA\",M2921=\"FREE\",M2921=\"ACAD\"),N2921=\"DFC\"),S2921,S2921*VLOOKUP(AU2921&VLOOKUP(N2921,Rates!A:G,7,0)&VLOOKUP(N2921,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTTOPUPPRIMAAll through",60234.080000000002,"Original3023521STMTTOPUPPRI",{"$f":"VLOOKUP(N2921,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2921,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2921=\"RA\",0,IF(AU2921=\"C\",VLOOKUP(AU2921&VLOOKUP(N2921,Rates!A:G,7,0)&VLOOKUP(N2921,Rates!A:J,10,0)&VLOOKUP(D2921,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2921&VLOOKUP(N2921,Rates!A:G,7,0)&VLOOKUP(N2921,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2921*IF(W2921=1,0,1))","v":60234.080000000002},6692.68,5019.51,5019.51,{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CD2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*3/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":5019.51},{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CE2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*3/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":5019.51},{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CF2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*3/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":5019.51},{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CG2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*3/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":5019.51},{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CH2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*3/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":5019.51},{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CI2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*3/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":5019.51},{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CJ2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*3/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":5019.51},{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CK2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*3/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":5019.51},{"$f":"ROUND(IF(BZ2921=1,CA2921-SUM(CB2921:CL2921),IF(LEFT(N2921,2)=\"ND\",0,IF(D2921=\"Original\",CA2921*2/36,CA2921/VLOOKUP(D2921,PayLookup!$M$10:$N$22,2,0)))),2)","v":3346.34}]
[20153933,"2016-02-16","CK","Original",3024208,{"$f":"VLOOKUP($E2934,Schools!$B:$L,2,0)","v":"Queen Elizabeth's Girls' School"},{"$f":"VLOOKUP($E2934,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2934,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2934,Schools!$B:$L,11,0)","v":144387},{"$f":"VLOOKUP($E2934,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2934=\"MA\",0,VLOOKUP(N2934,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2934,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N2934,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,68794,68794,{"$f":"VLOOKUP(N2934,Rates!A$1:W$65573,VLOOKUP(E2934,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E2934,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2934,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2934=\"VA\",N2934=\"DFC\"),0,VLOOKUP(N2934,Rates!A:AM,VLOOKUP(H2934&LEFT(G2934,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024208STMTTOPUPSECAcademy","Original3024208STMTTOPUPSEC","3024208STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3024208","RASecSTMTTOPUPSEC","I033024208","3024208HIGHNEEDS","11442Secondary","Original3024208HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2934,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T2934,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N2934,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2934=\"DFC\",0,VLOOKUP(E2934,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2934=\"MA\",0,VLOOKUP(AU2934&VLOOKUP(N2934,Rates!A:G,7,0)&VLOOKUP(N2934,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2934*IF(W2934=1,0,1))","v":68794},5732.83,5732.84,5732.83,5732.83,5732.84,5732.83,5732.83,5732.84,5732.83,5732.83,5732.84,5732.83,{"$f":"VLOOKUP(N2934,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E2934&IF(O2934=\"EARLYYEARS\",VLOOKUP(N2934,Rates!$A:$X,24,0),N2934)","v":"3024208STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M2934=\"VA\",M2934=\"FREE\",M2934=\"ACAD\"),N2934=\"DFC\"),S2934,S2934*VLOOKUP(AU2934&VLOOKUP(N2934,Rates!A:G,7,0)&VLOOKUP(N2934,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",68794,"Original3024208STMTTOPUPSEC",{"$f":"VLOOKUP(N2934,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2934,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2934=\"RA\",0,IF(AU2934=\"C\",VLOOKUP(AU2934&VLOOKUP(N2934,Rates!A:G,7,0)&VLOOKUP(N2934,Rates!A:J,10,0)&VLOOKUP(D2934,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2934&VLOOKUP(N2934,Rates!A:G,7,0)&VLOOKUP(N2934,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2934*IF(W2934=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CD2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*3/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CE2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*3/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CF2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*3/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CG2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*3/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CH2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*3/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CI2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*3/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CJ2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*3/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CK2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*3/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2934=1,CA2934-SUM(CB2934:CL2934),IF(LEFT(N2934,2)=\"ND\",0,IF(D2934=\"Original\",CA2934*2/36,CA2934/VLOOKUP(D2934,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153949,"2016-02-16","CK","Original",3025402,{"$f":"VLOOKUP($E2950,Schools!$B:$L,2,0)","v":"Mill Hill County High School"},{"$f":"VLOOKUP($E2950,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2950,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2950,Schools!$B:$L,11,0)","v":144069},{"$f":"VLOOKUP($E2950,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2950=\"MA\",0,VLOOKUP(N2950,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2950,Schools!$B:$R,17,0)","v":"ACAD"},"POST16TOPUP",{"$f":"VLOOKUP(N2950,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,38256,38256,{"$f":"VLOOKUP(N2950,Rates!A$1:W$65573,VLOOKUP(E2950,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E2950,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2950,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2950=\"VA\",N2950=\"DFC\"),0,VLOOKUP(N2950,Rates!A:AM,VLOOKUP(H2950&LEFT(G2950,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025402POST16TOPUPAcademy","Original3025402POST16TOPUP","3025402POST16TOPUP","OriginalPOST16TOPUP","Original3025402","RASecPOST16TOPUP","I033025402","3025402HIGHNEEDS","11442Secondary","Original3025402HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2950,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T2950,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N2950,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2950=\"DFC\",0,VLOOKUP(E2950,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2950=\"MA\",0,VLOOKUP(AU2950&VLOOKUP(N2950,Rates!A:G,7,0)&VLOOKUP(N2950,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2950*IF(W2950=1,0,1))","v":38256},3188,3188,3188,3188,3188,3188,3188,3188,3188,3188,3188,3188,{"$f":"VLOOKUP(N2950,Rates!A:L,3,0)","v":"StatementTop-ups (Post 16)"},null,{"$f":"E2950&IF(O2950=\"EARLYYEARS\",VLOOKUP(N2950,Rates!$A:$X,24,0),N2950)","v":"3025402POST16TOPUP"},{"$f":"ROUND(IF(AND(OR(M2950=\"VA\",M2950=\"FREE\",M2950=\"ACAD\"),N2950=\"DFC\"),S2950,S2950*VLOOKUP(AU2950&VLOOKUP(N2950,Rates!A:G,7,0)&VLOOKUP(N2950,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442POST16TOPUPRASecondary",38256,"Original3025402POST16TOPUP",{"$f":"VLOOKUP(N2950,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2950,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2950=\"RA\",0,IF(AU2950=\"C\",VLOOKUP(AU2950&VLOOKUP(N2950,Rates!A:G,7,0)&VLOOKUP(N2950,Rates!A:J,10,0)&VLOOKUP(D2950,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2950&VLOOKUP(N2950,Rates!A:G,7,0)&VLOOKUP(N2950,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2950*IF(W2950=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CD2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*3/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CE2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*3/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CF2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*3/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CG2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*3/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CH2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*3/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CI2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*3/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CJ2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*3/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CK2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*3/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2950=1,CA2950-SUM(CB2950:CL2950),IF(LEFT(N2950,2)=\"ND\",0,IF(D2950=\"Original\",CA2950*2/36,CA2950/VLOOKUP(D2950,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153962,"2016-02-16","CK","Original",3025409,{"$f":"VLOOKUP($E2963,Schools!$B:$L,2,0)","v":"Hasmonean High School"},{"$f":"VLOOKUP($E2963,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E2963,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2963,Schools!$B:$L,11,0)","v":145386},{"$f":"VLOOKUP($E2963,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2963=\"MA\",0,VLOOKUP(N2963,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2963,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N2963,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,93627,93627,{"$f":"VLOOKUP(N2963,Rates!A$1:W$65573,VLOOKUP(E2963,Schools!B$1:N$65540,13,0),0)","v":11442},{"$f":"VLOOKUP(E2963,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2963,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2963=\"VA\",N2963=\"DFC\"),0,VLOOKUP(N2963,Rates!A:AM,VLOOKUP(H2963&LEFT(G2963,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025409STMTTOPUPSECAcademy","Original3025409STMTTOPUPSEC","3025409STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3025409","RASecSTMTTOPUPSEC","I033025409","3025409HIGHNEEDS","11442Secondary","Original3025409HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2963,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - secondary"},{"$f":"VLOOKUP($T2963,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N2963,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2963=\"DFC\",0,VLOOKUP(E2963,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H2963=\"MA\",0,VLOOKUP(AU2963&VLOOKUP(N2963,Rates!A:G,7,0)&VLOOKUP(N2963,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2963*IF(W2963=1,0,1))","v":93627},7802.25,7802.25,7802.25,7802.25,7802.25,7802.25,7802.25,7802.25,7802.25,7802.25,7802.25,7802.25,{"$f":"VLOOKUP(N2963,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E2963&IF(O2963=\"EARLYYEARS\",VLOOKUP(N2963,Rates!$A:$X,24,0),N2963)","v":"3025409STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M2963=\"VA\",M2963=\"FREE\",M2963=\"ACAD\"),N2963=\"DFC\"),S2963,S2963*VLOOKUP(AU2963&VLOOKUP(N2963,Rates!A:G,7,0)&VLOOKUP(N2963,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11442STMTTOPUPSECRASecondary",93627,"Original3025409STMTTOPUPSEC",{"$f":"VLOOKUP(N2963,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N2963,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2963=\"RA\",0,IF(AU2963=\"C\",VLOOKUP(AU2963&VLOOKUP(N2963,Rates!A:G,7,0)&VLOOKUP(N2963,Rates!A:J,10,0)&VLOOKUP(D2963,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2963&VLOOKUP(N2963,Rates!A:G,7,0)&VLOOKUP(N2963,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2963*IF(W2963=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CD2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*3/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CE2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*3/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CF2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*3/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CG2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*3/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CH2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*3/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CI2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*3/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CJ2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*3/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CK2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*3/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2963=1,CA2963-SUM(CB2963:CL2963),IF(LEFT(N2963,2)=\"ND\",0,IF(D2963=\"Original\",CA2963*2/36,CA2963/VLOOKUP(D2963,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20153968,"2016-02-16","CK","Original",3025949,{"$f":"VLOOKUP($E2969,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E2969,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2969,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2969,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E2969,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H2969=\"MA\",0,VLOOKUP(N2969,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2969,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N2969,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,38255,38255,{"$f":"VLOOKUP(N2969,Rates!A$1:W$65573,VLOOKUP(E2969,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E2969,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2969,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2969=\"VA\",N2969=\"DFC\"),0,VLOOKUP(N2969,Rates!A:AM,VLOOKUP(H2969&LEFT(G2969,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025949STMTTOPUPPRIB","Original3025949STMTTOPUPPRI","3025949STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3025949","MAPriSTMTTOPUPPRI","I033025949","3025949HIGHNEEDS","11431Primary","Original3025949HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2969,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T2969,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2969,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2969=\"DFC\",0,VLOOKUP(E2969,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H2969=\"MA\",0,VLOOKUP(AU2969&VLOOKUP(N2969,Rates!A:G,7,0)&VLOOKUP(N2969,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2969*IF(W2969=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2969,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E2969&IF(O2969=\"EARLYYEARS\",VLOOKUP(N2969,Rates!$A:$X,24,0),N2969)","v":"3025949STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M2969=\"VA\",M2969=\"FREE\",M2969=\"ACAD\"),N2969=\"DFC\"),S2969,S2969*VLOOKUP(AU2969&VLOOKUP(N2969,Rates!A:G,7,0)&VLOOKUP(N2969,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTTOPUPPRIMAPrimary",38255,"Original3025949STMTTOPUPPRI",{"$f":"VLOOKUP(N2969,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2969,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2969=\"RA\",0,IF(AU2969=\"C\",VLOOKUP(AU2969&VLOOKUP(N2969,Rates!A:G,7,0)&VLOOKUP(N2969,Rates!A:J,10,0)&VLOOKUP(D2969,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2969&VLOOKUP(N2969,Rates!A:G,7,0)&VLOOKUP(N2969,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2969*IF(W2969=1,0,1))","v":38255},4250.5600000000004,3187.92,3187.92,{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CD2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*3/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CE2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*3/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CF2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*3/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CG2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*3/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CH2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*3/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CI2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*3/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CJ2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*3/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CK2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*3/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":3187.92},{"$f":"ROUND(IF(BZ2969=1,CA2969-SUM(CB2969:CL2969),IF(LEFT(N2969,2)=\"ND\",0,IF(D2969=\"Original\",CA2969*2/36,CA2969/VLOOKUP(D2969,PayLookup!$M$10:$N$22,2,0)))),2)","v":2125.2800000000002}]
[20153979,"2016-02-16","CK","Original",3027009,{"$f":"VLOOKUP($E2980,Schools!$B:$L,2,0)","v":"Oakleigh"},{"$f":"VLOOKUP($E2980,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E2980,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E2980,Schools!$B:$L,11,0)","v":400091},{"$f":"VLOOKUP($E2980,Schools!$B:$Z,12,0)","v":10158},{"$f":"IF(H2980=\"MA\",0,VLOOKUP(N2980,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E2980,Schools!$B:$R,17,0)","v":"COM"},"SPECIALTOPUP",{"$f":"VLOOKUP(N2980,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,1485356,1485356,{"$f":"VLOOKUP(N2980,Rates!A$1:W$65573,VLOOKUP(E2980,Schools!B$1:N$65540,13,0),0)","v":11433},{"$f":"VLOOKUP(E2980,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N2980,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M2980=\"VA\",N2980=\"DFC\"),0,VLOOKUP(N2980,Rates!A:AM,VLOOKUP(H2980&LEFT(G2980,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3027009SPECIALTOPUPD","Original3027009SPECIALTOPUP","3027009SPECIALTOPUP","OriginalSPECIALTOPUP","Original3027009","MASpeSPECIALTOPUP","I033027009","3027009HIGHNEEDS","11433Special","Original3027009HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2980,CostCentres!B$1:D$65537,2,0)","v":"Special topups - Barnet maintained schools"},{"$f":"VLOOKUP($T2980,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N2980,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N2980=\"DFC\",0,VLOOKUP(E2980,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H2980=\"MA\",0,VLOOKUP(AU2980&VLOOKUP(N2980,Rates!A:G,7,0)&VLOOKUP(N2980,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2980*IF(W2980=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2980,Rates!A:L,3,0)","v":"Special - Top-ups (R-Y11)"},null,{"$f":"E2980&IF(O2980=\"EARLYYEARS\",VLOOKUP(N2980,Rates!$A:$X,24,0),N2980)","v":"3027009SPECIALTOPUP"},{"$f":"ROUND(IF(AND(OR(M2980=\"VA\",M2980=\"FREE\",M2980=\"ACAD\"),N2980=\"DFC\"),S2980,S2980*VLOOKUP(AU2980&VLOOKUP(N2980,Rates!A:G,7,0)&VLOOKUP(N2980,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11433SPECIALTOPUPMASpecial",1485356,"Original3027009SPECIALTOPUP",{"$f":"VLOOKUP(N2980,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N2980,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H2980=\"RA\",0,IF(AU2980=\"C\",VLOOKUP(AU2980&VLOOKUP(N2980,Rates!A:G,7,0)&VLOOKUP(N2980,Rates!A:J,10,0)&VLOOKUP(D2980,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2980&VLOOKUP(N2980,Rates!A:G,7,0)&VLOOKUP(N2980,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2980*IF(W2980=1,0,1))","v":1485356},165039.56,123779.67,123779.67,{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CD2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*3/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":123779.67},{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CE2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*3/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":123779.67},{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CF2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*3/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":123779.67},{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CG2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*3/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":123779.67},{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CH2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*3/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":123779.67},{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CI2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*3/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":123779.67},{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CJ2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*3/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":123779.67},{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CK2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*3/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":123779.67},{"$f":"ROUND(IF(BZ2980=1,CA2980-SUM(CB2980:CL2980),IF(LEFT(N2980,2)=\"ND\",0,IF(D2980=\"Original\",CA2980*2/36,CA2980/VLOOKUP(D2980,PayLookup!$M$10:$N$22,2,0)))),2)","v":82519.78}]
[20153992,"2016-02-16","CB","Original",3022001,{"$f":"VLOOKUP($E2993,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E2993,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E2993,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E2993,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E2993,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H2993=\"MA\",0,VLOOKUP(N2993,Rates!A:L,6,0))","v":0},"Paid by EFA, not LBB",{"$f":"VLOOKUP(E2993,Schools!$B:$R,17,0)","v":"FREE"},"DFC",{"$f":"VLOOKUP(N2993,Rates!$A:$L,2,0)","v":"CAPITAL"},1,1,{"$f":"VLOOKUP(E2993,DFCOriginal1819!D:G,4,0)","v":5739.25},5739.25,{"$f":"VLOOKUP(N2993,Rates!A$1:W$65573,VLOOKUP(E2993,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E2993,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N2993,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M2993=\"VA\",N2993=\"DFC\"),0,VLOOKUP(N2993,Rates!A:AM,VLOOKUP(H2993&LEFT(G2993,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022001DFC0","Original3022001DFC","3022001DFC","OriginalDFC","Original3022001","RAPriDFC","CI013022001","3022001CAPITAL","EFAPrimary","Original3022001CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T2993,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T2993,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N2993,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N2993=\"DFC\",0,VLOOKUP(E2993,Schools!B:Q,16,0))","v":0},{"$f":"IF(H2993=\"MA\",0,VLOOKUP(AU2993&VLOOKUP(N2993,Rates!A:G,7,0)&VLOOKUP(N2993,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S2993*IF(W2993=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N2993,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E2993&IF(O2993=\"EARLYYEARS\",VLOOKUP(N2993,Rates!$A:$X,24,0),N2993)","v":"3022001DFC"},{"$f":"ROUND(IF(AND(OR(M2993=\"VA\",M2993=\"FREE\",M2993=\"ACAD\"),N2993=\"DFC\"),S2993,S2993*VLOOKUP(AU2993&VLOOKUP(N2993,Rates!A:G,7,0)&VLOOKUP(N2993,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":5739.25},0,0,"EFADFCRAPrimary",0,"Original3022001DFC",{"$f":"VLOOKUP(N2993,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",4,0,0,{"$f":"VLOOKUP(N2993,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H2993=\"RA\",0,IF(AU2993=\"C\",VLOOKUP(AU2993&VLOOKUP(N2993,Rates!A:G,7,0)&VLOOKUP(N2993,Rates!A:J,10,0)&VLOOKUP(D2993,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU2993&VLOOKUP(N2993,Rates!A:G,7,0)&VLOOKUP(N2993,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S2993*IF(W2993=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CD2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*3/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CE2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*3/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CF2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*3/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CG2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*3/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CH2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*3/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CI2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*3/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CJ2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*3/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CK2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*3/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ2993=1,CA2993-SUM(CB2993:CL2993),IF(LEFT(N2993,2)=\"ND\",0,IF(D2993=\"Original\",CA2993*2/36,CA2993/VLOOKUP(D2993,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154001,"2016-02-16","CB","Original",3024752,{"$f":"VLOOKUP($E3002,Schools!$B:$L,2,0)","v":"Henrietta Barnett School"},{"$f":"VLOOKUP($E3002,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3002,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3002,Schools!$B:$L,11,0)","v":147243},{"$f":"VLOOKUP($E3002,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3002=\"MA\",0,VLOOKUP(N3002,Rates!A:L,6,0))","v":0},"Paid by EFA, not LBB",{"$f":"VLOOKUP(E3002,Schools!$B:$R,17,0)","v":"ACAD"},"DFC",{"$f":"VLOOKUP(N3002,Rates!$A:$L,2,0)","v":"CAPITAL"},1,1,{"$f":"VLOOKUP(E3002,DFCOriginal1819!D:G,4,0)","v":18034.38},18034.38,{"$f":"VLOOKUP(N3002,Rates!A$1:W$65573,VLOOKUP(E3002,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3002,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3002,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M3002=\"VA\",N3002=\"DFC\"),0,VLOOKUP(N3002,Rates!A:AM,VLOOKUP(H3002&LEFT(G3002,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024752DFC0","Original3024752DFC","3024752DFC","OriginalDFC","Original3024752","RASecDFC","CI013024752","3024752CAPITAL","EFASecondary","Original3024752CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3002,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3002,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3002,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N3002=\"DFC\",0,VLOOKUP(E3002,Schools!B:Q,16,0))","v":0},{"$f":"IF(H3002=\"MA\",0,VLOOKUP(AU3002&VLOOKUP(N3002,Rates!A:G,7,0)&VLOOKUP(N3002,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3002*IF(W3002=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3002,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E3002&IF(O3002=\"EARLYYEARS\",VLOOKUP(N3002,Rates!$A:$X,24,0),N3002)","v":"3024752DFC"},{"$f":"ROUND(IF(AND(OR(M3002=\"VA\",M3002=\"FREE\",M3002=\"ACAD\"),N3002=\"DFC\"),S3002,S3002*VLOOKUP(AU3002&VLOOKUP(N3002,Rates!A:G,7,0)&VLOOKUP(N3002,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":18034.38},0,0,"EFADFCRASecondary",0,"Original3024752DFC",{"$f":"VLOOKUP(N3002,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",4,0,0,{"$f":"VLOOKUP(N3002,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3002=\"RA\",0,IF(AU3002=\"C\",VLOOKUP(AU3002&VLOOKUP(N3002,Rates!A:G,7,0)&VLOOKUP(N3002,Rates!A:J,10,0)&VLOOKUP(D3002,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3002&VLOOKUP(N3002,Rates!A:G,7,0)&VLOOKUP(N3002,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3002*IF(W3002=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CD3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*3/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CE3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*3/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CF3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*3/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CG3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*3/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CH3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*3/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CI3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*3/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CJ3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*3/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CK3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*3/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3002=1,CA3002-SUM(CB3002:CL3002),IF(LEFT(N3002,2)=\"ND\",0,IF(D3002=\"Original\",CA3002*2/36,CA3002/VLOOKUP(D3002,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154014,"2016-02-16","CB","Original",3023304,{"$f":"VLOOKUP($E3015,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E3015,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3015,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3015,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E3015,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H3015=\"MA\",0,VLOOKUP(N3015,Rates!A:L,6,0))","v":0},"Paid by EFA, not LBB",{"$f":"VLOOKUP(E3015,Schools!$B:$R,17,0)","v":"VA"},"DFC",{"$f":"VLOOKUP(N3015,Rates!$A:$L,2,0)","v":"CAPITAL"},1,1,{"$f":"VLOOKUP(E3015,DFCOriginal1819!D:G,4,0)","v":7355.07},7355.07,{"$f":"VLOOKUP(N3015,Rates!A$1:W$65573,VLOOKUP(E3015,Schools!B$1:N$65540,13,0),0)","v":11331},{"$f":"VLOOKUP(E3015,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3015,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M3015=\"VA\",N3015=\"DFC\"),0,VLOOKUP(N3015,Rates!A:AM,VLOOKUP(H3015&LEFT(G3015,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023304DFC0","Original3023304DFC","3023304DFC","OriginalDFC","Original3023304","MAPriDFC","CI013023304","3023304CAPITAL","11331Primary","Original3023304CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3015,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3015,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N3015,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N3015=\"DFC\",0,VLOOKUP(E3015,Schools!B:Q,16,0))","v":0},{"$f":"IF(H3015=\"MA\",0,VLOOKUP(AU3015&VLOOKUP(N3015,Rates!A:G,7,0)&VLOOKUP(N3015,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3015*IF(W3015=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3015,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E3015&IF(O3015=\"EARLYYEARS\",VLOOKUP(N3015,Rates!$A:$X,24,0),N3015)","v":"3023304DFC"},{"$f":"ROUND(IF(AND(OR(M3015=\"VA\",M3015=\"FREE\",M3015=\"ACAD\"),N3015=\"DFC\"),S3015,S3015*VLOOKUP(AU3015&VLOOKUP(N3015,Rates!A:G,7,0)&VLOOKUP(N3015,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":7355.07},0,0,"11331DFCMAPrimary",0,"Original3023304DFC",{"$f":"VLOOKUP(N3015,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3015,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3015=\"RA\",0,IF(AU3015=\"C\",VLOOKUP(AU3015&VLOOKUP(N3015,Rates!A:G,7,0)&VLOOKUP(N3015,Rates!A:J,10,0)&VLOOKUP(D3015,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3015&VLOOKUP(N3015,Rates!A:G,7,0)&VLOOKUP(N3015,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3015*IF(W3015=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CD3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*3/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CE3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*3/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CF3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*3/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CG3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*3/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CH3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*3/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CI3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*3/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CJ3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*3/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CK3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*3/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3015=1,CA3015-SUM(CB3015:CL3015),IF(LEFT(N3015,2)=\"ND\",0,IF(D3015=\"Original\",CA3015*2/36,CA3015/VLOOKUP(D3015,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154034,"2016-02-16","CB","Original",3023512,{"$f":"VLOOKUP($E3035,Schools!$B:$L,2,0)","v":"Rosh Pinah"},{"$f":"VLOOKUP($E3035,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3035,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3035,Schools!$B:$L,11,0)","v":400093},{"$f":"VLOOKUP($E3035,Schools!$B:$Z,12,0)","v":10112},{"$f":"IF(H3035=\"MA\",0,VLOOKUP(N3035,Rates!A:L,6,0))","v":0},"Paid by EFA, not LBB",{"$f":"VLOOKUP(E3035,Schools!$B:$R,17,0)","v":"VA"},"DFC",{"$f":"VLOOKUP(N3035,Rates!$A:$L,2,0)","v":"CAPITAL"},1,1,{"$f":"VLOOKUP(E3035,DFCOriginal1819!D:G,4,0)","v":9505.6200000000008},9505.6200000000008,{"$f":"VLOOKUP(N3035,Rates!A$1:W$65573,VLOOKUP(E3035,Schools!B$1:N$65540,13,0),0)","v":11331},{"$f":"VLOOKUP(E3035,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3035,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M3035=\"VA\",N3035=\"DFC\"),0,VLOOKUP(N3035,Rates!A:AM,VLOOKUP(H3035&LEFT(G3035,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023512DFC0","Original3023512DFC","3023512DFC","OriginalDFC","Original3023512","MAPriDFC","CI013023512","3023512CAPITAL","11331Primary","Original3023512CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3035,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3035,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N3035,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N3035=\"DFC\",0,VLOOKUP(E3035,Schools!B:Q,16,0))","v":0},{"$f":"IF(H3035=\"MA\",0,VLOOKUP(AU3035&VLOOKUP(N3035,Rates!A:G,7,0)&VLOOKUP(N3035,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3035*IF(W3035=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3035,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E3035&IF(O3035=\"EARLYYEARS\",VLOOKUP(N3035,Rates!$A:$X,24,0),N3035)","v":"3023512DFC"},{"$f":"ROUND(IF(AND(OR(M3035=\"VA\",M3035=\"FREE\",M3035=\"ACAD\"),N3035=\"DFC\"),S3035,S3035*VLOOKUP(AU3035&VLOOKUP(N3035,Rates!A:G,7,0)&VLOOKUP(N3035,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":9505.6200000000008},0,0,"11331DFCMAPrimary",0,"Original3023512DFC",{"$f":"VLOOKUP(N3035,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3035,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3035=\"RA\",0,IF(AU3035=\"C\",VLOOKUP(AU3035&VLOOKUP(N3035,Rates!A:G,7,0)&VLOOKUP(N3035,Rates!A:J,10,0)&VLOOKUP(D3035,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3035&VLOOKUP(N3035,Rates!A:G,7,0)&VLOOKUP(N3035,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3035*IF(W3035=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CD3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CE3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CF3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CG3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CH3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CI3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CJ3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CK3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*3/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3035=1,CA3035-SUM(CB3035:CL3035),IF(LEFT(N3035,2)=\"ND\",0,IF(D3035=\"Original\",CA3035*2/36,CA3035/VLOOKUP(D3035,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154043,"2016-02-16","CB","Original",3023521,{"$f":"VLOOKUP($E3044,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E3044,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3044,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3044,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E3044,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H3044=\"MA\",0,VLOOKUP(N3044,Rates!A:L,6,0))","v":0},"Paid by EFA, not LBB",{"$f":"VLOOKUP(E3044,Schools!$B:$R,17,0)","v":"VA"},"DFC",{"$f":"VLOOKUP(N3044,Rates!$A:$L,2,0)","v":"CAPITAL"},1,1,{"$f":"VLOOKUP(E3044,DFCOriginal1819!D:G,4,0)","v":15551.46},15551.46,{"$f":"VLOOKUP(N3044,Rates!A$1:W$65573,VLOOKUP(E3044,Schools!B$1:N$65540,13,0),0)","v":11331},{"$f":"VLOOKUP(E3044,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3044,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M3044=\"VA\",N3044=\"DFC\"),0,VLOOKUP(N3044,Rates!A:AM,VLOOKUP(H3044&LEFT(G3044,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023521DFC0","Original3023521DFC","3023521DFC","OriginalDFC","Original3023521","MAAllDFC","CI013023521","3023521CAPITAL","11331All through","Original3023521CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3044,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3044,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N3044,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N3044=\"DFC\",0,VLOOKUP(E3044,Schools!B:Q,16,0))","v":0},{"$f":"IF(H3044=\"MA\",0,VLOOKUP(AU3044&VLOOKUP(N3044,Rates!A:G,7,0)&VLOOKUP(N3044,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3044*IF(W3044=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3044,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E3044&IF(O3044=\"EARLYYEARS\",VLOOKUP(N3044,Rates!$A:$X,24,0),N3044)","v":"3023521DFC"},{"$f":"ROUND(IF(AND(OR(M3044=\"VA\",M3044=\"FREE\",M3044=\"ACAD\"),N3044=\"DFC\"),S3044,S3044*VLOOKUP(AU3044&VLOOKUP(N3044,Rates!A:G,7,0)&VLOOKUP(N3044,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":15551.46},0,0,"11331DFCMAAll through",0,"Original3023521DFC",{"$f":"VLOOKUP(N3044,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3044,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3044=\"RA\",0,IF(AU3044=\"C\",VLOOKUP(AU3044&VLOOKUP(N3044,Rates!A:G,7,0)&VLOOKUP(N3044,Rates!A:J,10,0)&VLOOKUP(D3044,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3044&VLOOKUP(N3044,Rates!A:G,7,0)&VLOOKUP(N3044,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3044*IF(W3044=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CD3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*3/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CE3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*3/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CF3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*3/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CG3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*3/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CH3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*3/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CI3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*3/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CJ3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*3/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CK3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*3/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3044=1,CA3044-SUM(CB3044:CL3044),IF(LEFT(N3044,2)=\"ND\",0,IF(D3044=\"Original\",CA3044*2/36,CA3044/VLOOKUP(D3044,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154049,"2016-02-16","CB","Original",3025427,{"$f":"VLOOKUP($E3050,Schools!$B:$L,2,0)","v":"JCoSS"},{"$f":"VLOOKUP($E3050,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3050,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3050,Schools!$B:$L,11,0)","v":400140},{"$f":"VLOOKUP($E3050,Schools!$B:$Z,12,0)","v":11174},{"$f":"IF(H3050=\"MA\",0,VLOOKUP(N3050,Rates!A:L,6,0))","v":0},"Paid by EFA, not LBB",{"$f":"VLOOKUP(E3050,Schools!$B:$R,17,0)","v":"VA"},"DFC",{"$f":"VLOOKUP(N3050,Rates!$A:$L,2,0)","v":"CAPITAL"},1,1,{"$f":"VLOOKUP(E3050,DFCOriginal1819!D:G,4,0)","v":25631.1},25631.1,{"$f":"VLOOKUP(N3050,Rates!A$1:W$65573,VLOOKUP(E3050,Schools!B$1:N$65540,13,0),0)","v":11339},{"$f":"VLOOKUP(E3050,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3050,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M3050=\"VA\",N3050=\"DFC\"),0,VLOOKUP(N3050,Rates!A:AM,VLOOKUP(H3050&LEFT(G3050,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3025427DFC0","Original3025427DFC","3025427DFC","OriginalDFC","Original3025427","MASecDFC","CI013025427","3025427CAPITAL","11339Secondary","Original3025427CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3050,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Secondary Schools "},{"$f":"VLOOKUP($T3050,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N3050,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N3050=\"DFC\",0,VLOOKUP(E3050,Schools!B:Q,16,0))","v":0},{"$f":"IF(H3050=\"MA\",0,VLOOKUP(AU3050&VLOOKUP(N3050,Rates!A:G,7,0)&VLOOKUP(N3050,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3050*IF(W3050=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3050,Rates!A:L,3,0)","v":"Devolved Formula Capital"},null,{"$f":"E3050&IF(O3050=\"EARLYYEARS\",VLOOKUP(N3050,Rates!$A:$X,24,0),N3050)","v":"3025427DFC"},{"$f":"ROUND(IF(AND(OR(M3050=\"VA\",M3050=\"FREE\",M3050=\"ACAD\"),N3050=\"DFC\"),S3050,S3050*VLOOKUP(AU3050&VLOOKUP(N3050,Rates!A:G,7,0)&VLOOKUP(N3050,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":25631.1},0,0,"11339DFCMASecondary",0,"Original3025427DFC",{"$f":"VLOOKUP(N3050,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3050,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3050=\"RA\",0,IF(AU3050=\"C\",VLOOKUP(AU3050&VLOOKUP(N3050,Rates!A:G,7,0)&VLOOKUP(N3050,Rates!A:J,10,0)&VLOOKUP(D3050,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3050&VLOOKUP(N3050,Rates!A:G,7,0)&VLOOKUP(N3050,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3050*IF(W3050=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CD3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*3/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CE3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*3/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CF3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*3/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CG3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*3/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CH3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*3/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CI3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*3/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CJ3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*3/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CK3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*3/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3050=1,CA3050-SUM(CB3050:CL3050),IF(LEFT(N3050,2)=\"ND\",0,IF(D3050=\"Original\",CA3050*2/36,CA3050/VLOOKUP(D3050,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154064,"2016-02-17","CK","Original",3022003,{"$f":"VLOOKUP($E3065,Schools!$B:$L,2,0)","v":"Bell Lane Primary School"},{"$f":"VLOOKUP($E3065,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3065,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3065,Schools!$B:$L,11,0)","v":400051},{"$f":"VLOOKUP($E3065,Schools!$B:$Z,12,0)","v":10045},{"$f":"IF(H3065=\"MA\",0,VLOOKUP(N3065,Rates!A:L,6,0))","v":0},"5/12ths of 15/16 allocation",{"$f":"VLOOKUP(E3065,Schools!$B:$R,17,0)","v":"COM"},"PEGRANT",{"$f":"VLOOKUP(N3065,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3065,PEGrantOriginal11819!A:E,5,0)","v":8062.5},8062.5,{"$f":"VLOOKUP(N3065,Rates!A$1:W$65573,VLOOKUP(E3065,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3065,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3065,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3065=\"VA\",N3065=\"DFC\"),0,VLOOKUP(N3065,Rates!A:AM,VLOOKUP(H3065&LEFT(G3065,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},2015.63,2015.62,2015.63,2015.62,0,0,"3022003PEGRANTA","Original3022003PEGRANT","3022003PEGRANT","OriginalPEGRANT","Original3022003","MAPriPEGRANT","I183022003","3022003ADDGRANT","10166Primary","Original3022003ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3065,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3065,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3065,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3065=\"DFC\",0,VLOOKUP(E3065,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3065=\"MA\",0,VLOOKUP(AU3065&VLOOKUP(N3065,Rates!A:G,7,0)&VLOOKUP(N3065,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3065*IF(W3065=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3065,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E3065&IF(O3065=\"EARLYYEARS\",VLOOKUP(N3065,Rates!$A:$X,24,0),N3065)","v":"3022003PEGRANT"},{"$f":"ROUND(IF(AND(OR(M3065=\"VA\",M3065=\"FREE\",M3065=\"ACAD\"),N3065=\"DFC\"),S3065,S3065*VLOOKUP(AU3065&VLOOKUP(N3065,Rates!A:G,7,0)&VLOOKUP(N3065,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",8062.5,"Original3022003PEGRANT",{"$f":"VLOOKUP(N3065,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3065,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3065=\"RA\",0,IF(AU3065=\"C\",VLOOKUP(AU3065&VLOOKUP(N3065,Rates!A:G,7,0)&VLOOKUP(N3065,Rates!A:J,10,0)&VLOOKUP(D3065,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3065&VLOOKUP(N3065,Rates!A:G,7,0)&VLOOKUP(N3065,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3065*IF(W3065=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CD3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*3/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CE3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*3/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CF3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*3/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CG3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*3/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CH3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*3/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CI3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*3/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CJ3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*3/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CK3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*3/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3065=1,CA3065-SUM(CB3065:CL3065),IF(LEFT(N3065,2)=\"ND\",0,IF(D3065=\"Original\",CA3065*2/36,CA3065/VLOOKUP(D3065,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154077,"2016-02-17","CK","Original",3022024,{"$f":"VLOOKUP($E3078,Schools!$B:$L,2,0)","v":"Fairway Primary School"},{"$f":"VLOOKUP($E3078,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3078,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3078,Schools!$B:$L,11,0)","v":400047},{"$f":"VLOOKUP($E3078,Schools!$B:$Z,12,0)","v":10064},{"$f":"IF(H3078=\"MA\",0,VLOOKUP(N3078,Rates!A:L,6,0))","v":0},"5/12ths of 15/16 allocation",{"$f":"VLOOKUP(E3078,Schools!$B:$R,17,0)","v":"COM"},"PEGRANT",{"$f":"VLOOKUP(N3078,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3078,PEGrantOriginal11819!A:E,5,0)","v":7537.5},7537.5,{"$f":"VLOOKUP(N3078,Rates!A$1:W$65573,VLOOKUP(E3078,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3078,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3078,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3078=\"VA\",N3078=\"DFC\"),0,VLOOKUP(N3078,Rates!A:AM,VLOOKUP(H3078&LEFT(G3078,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},1884.38,1884.37,1884.38,1884.37,0,0,"3022024PEGRANTA","Original3022024PEGRANT","3022024PEGRANT","OriginalPEGRANT","Original3022024","MAPriPEGRANT","I183022024","3022024ADDGRANT","10166Primary","Original3022024ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3078,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3078,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3078,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3078=\"DFC\",0,VLOOKUP(E3078,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3078=\"MA\",0,VLOOKUP(AU3078&VLOOKUP(N3078,Rates!A:G,7,0)&VLOOKUP(N3078,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3078*IF(W3078=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3078,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E3078&IF(O3078=\"EARLYYEARS\",VLOOKUP(N3078,Rates!$A:$X,24,0),N3078)","v":"3022024PEGRANT"},{"$f":"ROUND(IF(AND(OR(M3078=\"VA\",M3078=\"FREE\",M3078=\"ACAD\"),N3078=\"DFC\"),S3078,S3078*VLOOKUP(AU3078&VLOOKUP(N3078,Rates!A:G,7,0)&VLOOKUP(N3078,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",7537.5,"Original3022024PEGRANT",{"$f":"VLOOKUP(N3078,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3078,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3078=\"RA\",0,IF(AU3078=\"C\",VLOOKUP(AU3078&VLOOKUP(N3078,Rates!A:G,7,0)&VLOOKUP(N3078,Rates!A:J,10,0)&VLOOKUP(D3078,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3078&VLOOKUP(N3078,Rates!A:G,7,0)&VLOOKUP(N3078,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3078*IF(W3078=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CD3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*3/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CE3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*3/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CF3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*3/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CG3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*3/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CH3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*3/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CI3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*3/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CJ3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*3/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CK3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*3/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3078=1,CA3078-SUM(CB3078:CL3078),IF(LEFT(N3078,2)=\"ND\",0,IF(D3078=\"Original\",CA3078*2/36,CA3078/VLOOKUP(D3078,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154086,"2016-02-17","CK","Original",3022037,{"$f":"VLOOKUP($E3087,Schools!$B:$L,2,0)","v":"Manorside Primary School"},{"$f":"VLOOKUP($E3087,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3087,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3087,Schools!$B:$L,11,0)","v":400030},{"$f":"VLOOKUP($E3087,Schools!$B:$Z,12,0)","v":10075},{"$f":"IF(H3087=\"MA\",0,VLOOKUP(N3087,Rates!A:L,6,0))","v":0},"5/12ths of 15/16 allocation",{"$f":"VLOOKUP(E3087,Schools!$B:$R,17,0)","v":"COM"},"PEGRANT",{"$f":"VLOOKUP(N3087,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3087,PEGrantOriginal11819!A:E,5,0)","v":7795.8333333333339},7795.83,{"$f":"VLOOKUP(N3087,Rates!A$1:W$65573,VLOOKUP(E3087,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3087,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3087,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3087=\"VA\",N3087=\"DFC\"),0,VLOOKUP(N3087,Rates!A:AM,VLOOKUP(H3087&LEFT(G3087,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},1948.96,1948.96,1948.95,1948.96,0,0,"3022037PEGRANTA","Original3022037PEGRANT","3022037PEGRANT","OriginalPEGRANT","Original3022037","MAPriPEGRANT","I183022037","3022037ADDGRANT","10166Primary","Original3022037ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3087,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3087,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3087,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3087=\"DFC\",0,VLOOKUP(E3087,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3087=\"MA\",0,VLOOKUP(AU3087&VLOOKUP(N3087,Rates!A:G,7,0)&VLOOKUP(N3087,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3087*IF(W3087=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3087,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E3087&IF(O3087=\"EARLYYEARS\",VLOOKUP(N3087,Rates!$A:$X,24,0),N3087)","v":"3022037PEGRANT"},{"$f":"ROUND(IF(AND(OR(M3087=\"VA\",M3087=\"FREE\",M3087=\"ACAD\"),N3087=\"DFC\"),S3087,S3087*VLOOKUP(AU3087&VLOOKUP(N3087,Rates!A:G,7,0)&VLOOKUP(N3087,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",7795.83,"Original3022037PEGRANT",{"$f":"VLOOKUP(N3087,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3087,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3087=\"RA\",0,IF(AU3087=\"C\",VLOOKUP(AU3087&VLOOKUP(N3087,Rates!A:G,7,0)&VLOOKUP(N3087,Rates!A:J,10,0)&VLOOKUP(D3087,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3087&VLOOKUP(N3087,Rates!A:G,7,0)&VLOOKUP(N3087,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3087*IF(W3087=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CD3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*3/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CE3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*3/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CF3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*3/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CG3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*3/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CH3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*3/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CI3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*3/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CJ3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*3/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CK3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*3/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3087=1,CA3087-SUM(CB3087:CL3087),IF(LEFT(N3087,2)=\"ND\",0,IF(D3087=\"Original\",CA3087*2/36,CA3087/VLOOKUP(D3087,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154102,"2016-02-17","CK","Original",3023302,{"$f":"VLOOKUP($E3103,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E3103,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3103,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3103,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E3103,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H3103=\"MA\",0,VLOOKUP(N3103,Rates!A:L,6,0))","v":0},"5/12ths of 15/16 allocation",{"$f":"VLOOKUP(E3103,Schools!$B:$R,17,0)","v":"VA"},"PEGRANT",{"$f":"VLOOKUP(N3103,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3103,PEGrantOriginal11819!A:E,5,0)","v":7395.8333333333339},7395.83,{"$f":"VLOOKUP(N3103,Rates!A$1:W$65573,VLOOKUP(E3103,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3103,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3103,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3103=\"VA\",N3103=\"DFC\"),0,VLOOKUP(N3103,Rates!A:AM,VLOOKUP(H3103&LEFT(G3103,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},1848.96,1848.96,1848.95,1848.96,0,0,"3023302PEGRANTD","Original3023302PEGRANT","3023302PEGRANT","OriginalPEGRANT","Original3023302","MAPriPEGRANT","I183023302","3023302ADDGRANT","10166Primary","Original3023302ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3103,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3103,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3103,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3103=\"DFC\",0,VLOOKUP(E3103,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3103=\"MA\",0,VLOOKUP(AU3103&VLOOKUP(N3103,Rates!A:G,7,0)&VLOOKUP(N3103,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3103*IF(W3103=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3103,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E3103&IF(O3103=\"EARLYYEARS\",VLOOKUP(N3103,Rates!$A:$X,24,0),N3103)","v":"3023302PEGRANT"},{"$f":"ROUND(IF(AND(OR(M3103=\"VA\",M3103=\"FREE\",M3103=\"ACAD\"),N3103=\"DFC\"),S3103,S3103*VLOOKUP(AU3103&VLOOKUP(N3103,Rates!A:G,7,0)&VLOOKUP(N3103,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",7395.83,"Original3023302PEGRANT",{"$f":"VLOOKUP(N3103,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3103,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3103=\"RA\",0,IF(AU3103=\"C\",VLOOKUP(AU3103&VLOOKUP(N3103,Rates!A:G,7,0)&VLOOKUP(N3103,Rates!A:J,10,0)&VLOOKUP(D3103,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3103&VLOOKUP(N3103,Rates!A:G,7,0)&VLOOKUP(N3103,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3103*IF(W3103=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CD3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*3/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CE3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*3/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CF3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*3/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CG3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*3/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CH3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*3/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CI3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*3/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CJ3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*3/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CK3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*3/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3103=1,CA3103-SUM(CB3103:CL3103),IF(LEFT(N3103,2)=\"ND\",0,IF(D3103=\"Original\",CA3103*2/36,CA3103/VLOOKUP(D3103,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154107,"2016-02-17","CK","Original",3023311,{"$f":"VLOOKUP($E3108,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E3108,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3108,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3108,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E3108,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H3108=\"MA\",0,VLOOKUP(N3108,Rates!A:L,6,0))","v":0},"5/12ths of 15/16 allocation",{"$f":"VLOOKUP(E3108,Schools!$B:$R,17,0)","v":"VA"},"PEGRANT",{"$f":"VLOOKUP(N3108,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3108,PEGrantOriginal11819!A:E,5,0)","v":8158.3333333333339},8158.33,{"$f":"VLOOKUP(N3108,Rates!A$1:W$65573,VLOOKUP(E3108,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3108,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3108,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3108=\"VA\",N3108=\"DFC\"),0,VLOOKUP(N3108,Rates!A:AM,VLOOKUP(H3108&LEFT(G3108,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},2039.58,2039.59,2039.58,2039.58,0,0,"3023311PEGRANTA","Original3023311PEGRANT","3023311PEGRANT","OriginalPEGRANT","Original3023311","MAPriPEGRANT","I183023311","3023311ADDGRANT","10166Primary","Original3023311ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3108,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3108,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3108,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3108=\"DFC\",0,VLOOKUP(E3108,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3108=\"MA\",0,VLOOKUP(AU3108&VLOOKUP(N3108,Rates!A:G,7,0)&VLOOKUP(N3108,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3108*IF(W3108=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3108,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E3108&IF(O3108=\"EARLYYEARS\",VLOOKUP(N3108,Rates!$A:$X,24,0),N3108)","v":"3023311PEGRANT"},{"$f":"ROUND(IF(AND(OR(M3108=\"VA\",M3108=\"FREE\",M3108=\"ACAD\"),N3108=\"DFC\"),S3108,S3108*VLOOKUP(AU3108&VLOOKUP(N3108,Rates!A:G,7,0)&VLOOKUP(N3108,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",8158.33,"Original3023311PEGRANT",{"$f":"VLOOKUP(N3108,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3108,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3108=\"RA\",0,IF(AU3108=\"C\",VLOOKUP(AU3108&VLOOKUP(N3108,Rates!A:G,7,0)&VLOOKUP(N3108,Rates!A:J,10,0)&VLOOKUP(D3108,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3108&VLOOKUP(N3108,Rates!A:G,7,0)&VLOOKUP(N3108,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3108*IF(W3108=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CD3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*3/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CE3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*3/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CF3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*3/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CG3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*3/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CH3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*3/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CI3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*3/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CJ3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*3/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CK3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*3/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3108=1,CA3108-SUM(CB3108:CL3108),IF(LEFT(N3108,2)=\"ND\",0,IF(D3108=\"Original\",CA3108*2/36,CA3108/VLOOKUP(D3108,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154128,"2016-02-17","CK","Original",3025948,{"$f":"VLOOKUP($E3129,Schools!$B:$L,2,0)","v":"Mathilda Marks-Kennedy School"},{"$f":"VLOOKUP($E3129,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3129,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3129,Schools!$B:$L,11,0)","v":400112},{"$f":"VLOOKUP($E3129,Schools!$B:$Z,12,0)","v":10125},{"$f":"IF(H3129=\"MA\",0,VLOOKUP(N3129,Rates!A:L,6,0))","v":0},"5/12ths of 15/16 allocation",{"$f":"VLOOKUP(E3129,Schools!$B:$R,17,0)","v":"VA"},"PEGRANT",{"$f":"VLOOKUP(N3129,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3129,PEGrantOriginal11819!A:E,5,0)","v":7387.5},7387.5,{"$f":"VLOOKUP(N3129,Rates!A$1:W$65573,VLOOKUP(E3129,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3129,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3129,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3129=\"VA\",N3129=\"DFC\"),0,VLOOKUP(N3129,Rates!A:AM,VLOOKUP(H3129&LEFT(G3129,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},1846.88,1846.87,1846.88,1846.87,0,0,"3025948PEGRANTB","Original3025948PEGRANT","3025948PEGRANT","OriginalPEGRANT","Original3025948","MAPriPEGRANT","I183025948","3025948ADDGRANT","10166Primary","Original3025948ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3129,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3129,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3129,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3129=\"DFC\",0,VLOOKUP(E3129,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3129=\"MA\",0,VLOOKUP(AU3129&VLOOKUP(N3129,Rates!A:G,7,0)&VLOOKUP(N3129,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3129*IF(W3129=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3129,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E3129&IF(O3129=\"EARLYYEARS\",VLOOKUP(N3129,Rates!$A:$X,24,0),N3129)","v":"3025948PEGRANT"},{"$f":"ROUND(IF(AND(OR(M3129=\"VA\",M3129=\"FREE\",M3129=\"ACAD\"),N3129=\"DFC\"),S3129,S3129*VLOOKUP(AU3129&VLOOKUP(N3129,Rates!A:G,7,0)&VLOOKUP(N3129,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166PEGRANTMAPrimary",7387.5,"Original3025948PEGRANT",{"$f":"VLOOKUP(N3129,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3129,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3129=\"RA\",0,IF(AU3129=\"C\",VLOOKUP(AU3129&VLOOKUP(N3129,Rates!A:G,7,0)&VLOOKUP(N3129,Rates!A:J,10,0)&VLOOKUP(D3129,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3129&VLOOKUP(N3129,Rates!A:G,7,0)&VLOOKUP(N3129,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3129*IF(W3129=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CD3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*3/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CE3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*3/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CF3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*3/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CG3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*3/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CH3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*3/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CI3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*3/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CJ3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*3/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CK3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*3/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3129=1,CA3129-SUM(CB3129:CL3129),IF(LEFT(N3129,2)=\"ND\",0,IF(D3129=\"Original\",CA3129*2/36,CA3129/VLOOKUP(D3129,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154137,"2016-02-17","CK","Original",3022079,{"$f":"VLOOKUP($E3138,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E3138,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3138,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3138,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E3138,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H3138=\"MA\",0,VLOOKUP(N3138,Rates!A:L,6,0))","v":0},"5/12ths of 15/16 allocation",{"$f":"VLOOKUP(E3138,Schools!$B:$R,17,0)","v":"VA"},"PEGRANT",{"$f":"VLOOKUP(N3138,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3138,PEGrantOriginal11819!A:E,5,0)","v":8312.5},{"$f":"ROUND(IF(Q3138=\"Various\",P3138*R3138,P3138*Q3138*R3138),2)","v":8312.5},{"$f":"VLOOKUP(N3138,Rates!A$1:W$65573,VLOOKUP(E3138,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3138,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3138,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3138=\"VA\",N3138=\"DFC\"),0,VLOOKUP(N3138,Rates!A:AM,VLOOKUP(H3138&LEFT(G3138,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},{"$f":"ROUND(IF($W3138=1,$S3138*AN3138,0),2)","v":2078.13},{"$f":"ROUND(IF($W3138=1,$S3138*AO3138,0)-X3138,2)","v":2078.12},{"$f":"ROUND(IF($W3138=1,$S3138*AP3138,0)-X3138-Y3138,2)","v":2078.13},{"$f":"ROUND(IF($W3138=1,$S3138*AQ3138,0)-X3138-Y3138-Z3138,2)","v":2078.12},{"$f":"K3138*S3138","v":0},{"$f":"IF(O3138=\"EARLYYEARS\",LEFT(N3138,3),0)","v":0},{"$f":"BK3138&AU3138","v":"3022079PEGRANTA"},{"$f":"D3138&E3138&N3138","v":"Original3022079PEGRANT"},{"$f":"E3138&N3138","v":"3022079PEGRANT"},{"$f":"D3138&N3138","v":"OriginalPEGRANT"},{"$f":"D3138&E3138","v":"Original3022079"},{"$f":"H3138&LEFT(G3138,3)&N3138","v":"MAPriPEGRANT"},{"$f":"V3138&E3138","v":"I183022079"},{"$f":"E3138&O3138","v":"3022079ADDGRANT"},{"$f":"T3138&G3138","v":"10166Primary"},{"$f":"D3138&E3138&O3138","v":"Original3022079ADDGRANT"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3138,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3138,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3138,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3138=\"DFC\",0,VLOOKUP(E3138,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3138=\"MA\",0,VLOOKUP(AU3138&VLOOKUP(N3138,Rates!A:G,7,0)&VLOOKUP(N3138,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3138*IF(W3138=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N3138,2)=\"ND\",AV3138,AV3138*BV3138/BS3138)*IF(OR(BU3138=\"RAAUT\",BU3138=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3138,2)=\"ND\",0,(($AV3138*(3+BV3138)/$BS3138)-AW3138)*IF(OR(BU3138=\"RAAUT\",BU3138=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N3138,2)=\"ND\",0,($AV3138*(6+BV3138)/$BS3138)-SUM(AW3138:AX3138))*IF(OR(BU3138=\"RAAUT\",BU3138=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N3138,2)=\"ND\",0,($AV3138*(9+BV3138)/$BS3138)-SUM(AW3138:AY3138))*IF(OR(BU3138=\"RAAUT\",BU3138=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N3138,2)=\"ND\",0,($AV3138*(12+BV3138)/$BS3138)-SUM(AW3138:AZ3138))*IF(OR(BU3138=\"RAAUT\",BU3138=\"RASPR\",BU3138=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N3138,2)=\"ND\",0,$AV3138*(15+BV3138-BW3138)/$BS3138-SUM(AW3138:BA3138))*IF(OR(BU3138=\"RASPR\",BU3138=\"RASUM\",E3138=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3138,2)=\"ND\",0,($AV3138*(18+BV3138-BW3138)/$BS3138)-SUM(AW3138:BB3138))*IF(OR(BU3138=\"RASPR\",BU3138=\"RASUM\",E3138=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3138,2)=\"ND\",0,($AV3138*(21+BV3138-BW3138)/$BS3138)-SUM(AW3138:BC3138))*IF(OR(BU3138=\"RASPR\",BU3138=\"RASUM\",E3138=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3138,2)=\"ND\",0,($AV3138*(24+BV3138-BW3138)/$BS3138)-SUM(AW3138:BD3138))*IF(OR(BU3138=\"RASPR\",BU3138=\"RASUM\",E3138=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3138,2)=\"ND\",0,($AV3138*(27+BV3138-BX3138)/$BS3138)-SUM(AW3138:BE3138))*IF(OR(BU3138=\"RAaut\",BU3138=\"RASUM\",E3138=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3138,2)=\"ND\",0,($AV3138*(30+BV3138-BX3138)/$BS3138)-SUM(AW3138:BF3138))*IF(OR(BU3138=\"RAaut\",BU3138=\"RASUM\",E3138=3025403),0,1),2)","v":0},{"$f":"ROUND(AV3138-SUM(AW3138:BG3138),2)","v":0},{"$f":"VLOOKUP(N3138,Rates!A:L,3,0)","v":"PE Grant"},null,{"$f":"E3138&IF(O3138=\"EARLYYEARS\",VLOOKUP(N3138,Rates!$A:$X,24,0),N3138)","v":"3022079PEGRANT"},{"$f":"ROUND(IF(AND(OR(M3138=\"VA\",M3138=\"FREE\",M3138=\"ACAD\"),N3138=\"DFC\"),S3138,S3138*VLOOKUP(AU3138&VLOOKUP(N3138,Rates!A:G,7,0)&VLOOKUP(N3138,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3138=\"DFC\",W3138=0),0,IF(AND(AU3138=\"A\",W3138=0),S3138,IF(AND(AU3138=\"C\",W3138=1),0,IF(AND(AU3138=\"C\",W3138=0,LEFT(N3138,2)<>\"ND\",D3138=\"Original\"),S3138*0.8,0)))),2)","v":0},{"$f":"ROUND(S3138-SUM(X3138:AA3138)-SUM(AW3138:BH3138)-BM3138-BL3138-BJ3138-SUM(CB3138:CM3138),0)","v":0},{"$f":"T3138&N3138&H3138&G3138","v":"10166PEGRANTMAPrimary"},{"$f":"S3138-BL3138","v":8312.5},{"$f":"D3138&BK3138","v":"Original3022079PEGRANT"},{"$f":"VLOOKUP(N3138,Rates!$A:$AO,41,0)","v":"Estimate"},{"$f":"IF(OR(BU3138=\"RASUM\",BU3138=\"RAAUT\"),12,IF(BU3138=\"RASPR\",9,IF(E3138=3025403,15,36)))","v":36},{"$f":"IF(K3138=1,S3138-SUM(X3138:AB3138)-SUM(AW3138:BH3138)-BJ3138-BM3138,0)","v":0},{"$f":"H3138&AC3138","v":"MA0"},{"$f":"IF(OR(AU3138=\"Academy\",E3138=3025403),3,4)","v":4},{"$f":"IF(BU3138=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3138=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3138,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3138=\"RA\",0,IF(AU3138=\"C\",VLOOKUP(AU3138&VLOOKUP(N3138,Rates!A:G,7,0)&VLOOKUP(N3138,Rates!A:J,10,0)&VLOOKUP(D3138,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3138&VLOOKUP(N3138,Rates!A:G,7,0)&VLOOKUP(N3138,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3138*IF(W3138=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ3138=1,CA3138-CB3138,IF(LEFT(N3138,2)=\"ND\",0,CA3138*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CC3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/10))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CD3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CE3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CF3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CG3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CH3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CI3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CJ3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CK3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*3/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3138=1,CA3138-SUM(CB3138:CL3138),IF(LEFT(N3138,2)=\"ND\",0,IF(D3138=\"Original\",CA3138*2/36,CA3138/VLOOKUP(D3138,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154149,"2016-02-17","CK","Original",3022014,{"$f":"VLOOKUP($E3150,Schools!$B:$L,2,0)","v":"Colindale School"},{"$f":"VLOOKUP($E3150,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3150,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3150,Schools!$B:$L,11,0)","v":400050},{"$f":"VLOOKUP($E3150,Schools!$B:$Z,12,0)","v":10054},{"$f":"IF(H3150=\"MA\",0,VLOOKUP(N3150,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3150,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3150,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3150,'1718UIFSMOriginals'!$A:$H,8,0)","v":80845.000000000015},80845,{"$f":"VLOOKUP(N3150,Rates!A$1:W$65573,VLOOKUP(E3150,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3150,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3150,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3150=\"VA\",N3150=\"DFC\"),0,VLOOKUP(N3150,Rates!A:AM,VLOOKUP(H3150&LEFT(G3150,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},20211.25,20211.25,20211.25,20211.25,0,0,"3022014UIFSMA","Original3022014UIFSM","3022014UIFSM","OriginalUIFSM","Original3022014","MAPriUIFSM","I183022014","3022014ADDGRANT","10166Primary","Original3022014ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3150,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3150,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3150,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3150=\"DFC\",0,VLOOKUP(E3150,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3150=\"MA\",0,VLOOKUP(AU3150&VLOOKUP(N3150,Rates!A:G,7,0)&VLOOKUP(N3150,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3150*IF(W3150=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3150,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3150&IF(O3150=\"EARLYYEARS\",VLOOKUP(N3150,Rates!$A:$X,24,0),N3150)","v":"3022014UIFSM"},{"$f":"ROUND(IF(AND(OR(M3150=\"VA\",M3150=\"FREE\",M3150=\"ACAD\"),N3150=\"DFC\"),S3150,S3150*VLOOKUP(AU3150&VLOOKUP(N3150,Rates!A:G,7,0)&VLOOKUP(N3150,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",80845,"Original3022014UIFSM",{"$f":"VLOOKUP(N3150,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3150,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3150=\"RA\",0,IF(AU3150=\"C\",VLOOKUP(AU3150&VLOOKUP(N3150,Rates!A:G,7,0)&VLOOKUP(N3150,Rates!A:J,10,0)&VLOOKUP(D3150,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3150&VLOOKUP(N3150,Rates!A:G,7,0)&VLOOKUP(N3150,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3150*IF(W3150=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CD3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*3/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CE3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*3/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CF3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*3/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CG3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*3/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CH3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*3/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CI3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*3/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CJ3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*3/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CK3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*3/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3150=1,CA3150-SUM(CB3150:CL3150),IF(LEFT(N3150,2)=\"ND\",0,IF(D3150=\"Original\",CA3150*2/36,CA3150/VLOOKUP(D3150,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154158,"2016-02-17","CK","Original",3022026,{"$f":"VLOOKUP($E3159,Schools!$B:$L,2,0)","v":"Frith Manor School"},{"$f":"VLOOKUP($E3159,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3159,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3159,Schools!$B:$L,11,0)","v":400082},{"$f":"VLOOKUP($E3159,Schools!$B:$Z,12,0)","v":10066},{"$f":"IF(H3159=\"MA\",0,VLOOKUP(N3159,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3159,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3159,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3159,'1718UIFSMOriginals'!$A:$H,8,0)","v":100073.00000000001},100073,{"$f":"VLOOKUP(N3159,Rates!A$1:W$65573,VLOOKUP(E3159,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3159,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3159,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3159=\"VA\",N3159=\"DFC\"),0,VLOOKUP(N3159,Rates!A:AM,VLOOKUP(H3159&LEFT(G3159,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},25018.25,25018.25,25018.25,25018.25,0,0,"3022026UIFSMA","Original3022026UIFSM","3022026UIFSM","OriginalUIFSM","Original3022026","MAPriUIFSM","I183022026","3022026ADDGRANT","10166Primary","Original3022026ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3159,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3159,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3159,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3159=\"DFC\",0,VLOOKUP(E3159,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3159=\"MA\",0,VLOOKUP(AU3159&VLOOKUP(N3159,Rates!A:G,7,0)&VLOOKUP(N3159,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3159*IF(W3159=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3159,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3159&IF(O3159=\"EARLYYEARS\",VLOOKUP(N3159,Rates!$A:$X,24,0),N3159)","v":"3022026UIFSM"},{"$f":"ROUND(IF(AND(OR(M3159=\"VA\",M3159=\"FREE\",M3159=\"ACAD\"),N3159=\"DFC\"),S3159,S3159*VLOOKUP(AU3159&VLOOKUP(N3159,Rates!A:G,7,0)&VLOOKUP(N3159,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",100073,"Original3022026UIFSM",{"$f":"VLOOKUP(N3159,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3159,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3159=\"RA\",0,IF(AU3159=\"C\",VLOOKUP(AU3159&VLOOKUP(N3159,Rates!A:G,7,0)&VLOOKUP(N3159,Rates!A:J,10,0)&VLOOKUP(D3159,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3159&VLOOKUP(N3159,Rates!A:G,7,0)&VLOOKUP(N3159,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3159*IF(W3159=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CD3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*3/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CE3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*3/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CF3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*3/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CG3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*3/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CH3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*3/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CI3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*3/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CJ3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*3/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CK3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*3/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3159=1,CA3159-SUM(CB3159:CL3159),IF(LEFT(N3159,2)=\"ND\",0,IF(D3159=\"Original\",CA3159*2/36,CA3159/VLOOKUP(D3159,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154171,"2016-02-17","CK","Original",3022057,{"$f":"VLOOKUP($E3172,Schools!$B:$L,2,0)","v":"Underhill School"},{"$f":"VLOOKUP($E3172,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3172,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3172,Schools!$B:$L,11,0)","v":400053},{"$f":"VLOOKUP($E3172,Schools!$B:$Z,12,0)","v":10103},{"$f":"IF(H3172=\"MA\",0,VLOOKUP(N3172,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3172,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3172,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3172,'1718UIFSMOriginals'!$A:$H,8,0)","v":55936.000000000007},55936,{"$f":"VLOOKUP(N3172,Rates!A$1:W$65573,VLOOKUP(E3172,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3172,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3172,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3172=\"VA\",N3172=\"DFC\"),0,VLOOKUP(N3172,Rates!A:AM,VLOOKUP(H3172&LEFT(G3172,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},13984,13984,13984,13984,0,0,"3022057UIFSMB","Original3022057UIFSM","3022057UIFSM","OriginalUIFSM","Original3022057","MAPriUIFSM","I183022057","3022057ADDGRANT","10166Primary","Original3022057ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3172,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3172,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3172,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3172=\"DFC\",0,VLOOKUP(E3172,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3172=\"MA\",0,VLOOKUP(AU3172&VLOOKUP(N3172,Rates!A:G,7,0)&VLOOKUP(N3172,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3172*IF(W3172=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3172,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3172&IF(O3172=\"EARLYYEARS\",VLOOKUP(N3172,Rates!$A:$X,24,0),N3172)","v":"3022057UIFSM"},{"$f":"ROUND(IF(AND(OR(M3172=\"VA\",M3172=\"FREE\",M3172=\"ACAD\"),N3172=\"DFC\"),S3172,S3172*VLOOKUP(AU3172&VLOOKUP(N3172,Rates!A:G,7,0)&VLOOKUP(N3172,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",55936,"Original3022057UIFSM",{"$f":"VLOOKUP(N3172,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3172,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3172=\"RA\",0,IF(AU3172=\"C\",VLOOKUP(AU3172&VLOOKUP(N3172,Rates!A:G,7,0)&VLOOKUP(N3172,Rates!A:J,10,0)&VLOOKUP(D3172,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3172&VLOOKUP(N3172,Rates!A:G,7,0)&VLOOKUP(N3172,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3172*IF(W3172=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CD3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CE3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CF3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CG3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CH3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CI3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CJ3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CK3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*3/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3172=1,CA3172-SUM(CB3172:CL3172),IF(LEFT(N3172,2)=\"ND\",0,IF(D3172=\"Original\",CA3172*2/36,CA3172/VLOOKUP(D3172,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154177,"2016-02-17","CK","Original",3023300,{"$f":"VLOOKUP($E3178,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School NW2"},{"$f":"VLOOKUP($E3178,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3178,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3178,Schools!$B:$L,11,0)","v":400069},{"$f":"VLOOKUP($E3178,Schools!$B:$Z,12,0)","v":10040},{"$f":"IF(H3178=\"MA\",0,VLOOKUP(N3178,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3178,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3178,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3178,'1718UIFSMOriginals'!$A:$H,8,0)","v":26220},26220,{"$f":"VLOOKUP(N3178,Rates!A$1:W$65573,VLOOKUP(E3178,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3178,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3178,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3178=\"VA\",N3178=\"DFC\"),0,VLOOKUP(N3178,Rates!A:AM,VLOOKUP(H3178&LEFT(G3178,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},6555,6555,6555,6555,0,0,"3023300UIFSMA","Original3023300UIFSM","3023300UIFSM","OriginalUIFSM","Original3023300","MAPriUIFSM","I183023300","3023300ADDGRANT","10166Primary","Original3023300ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3178,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3178,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3178,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3178=\"DFC\",0,VLOOKUP(E3178,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3178=\"MA\",0,VLOOKUP(AU3178&VLOOKUP(N3178,Rates!A:G,7,0)&VLOOKUP(N3178,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3178*IF(W3178=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3178,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3178&IF(O3178=\"EARLYYEARS\",VLOOKUP(N3178,Rates!$A:$X,24,0),N3178)","v":"3023300UIFSM"},{"$f":"ROUND(IF(AND(OR(M3178=\"VA\",M3178=\"FREE\",M3178=\"ACAD\"),N3178=\"DFC\"),S3178,S3178*VLOOKUP(AU3178&VLOOKUP(N3178,Rates!A:G,7,0)&VLOOKUP(N3178,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",26220,"Original3023300UIFSM",{"$f":"VLOOKUP(N3178,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3178,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3178=\"RA\",0,IF(AU3178=\"C\",VLOOKUP(AU3178&VLOOKUP(N3178,Rates!A:G,7,0)&VLOOKUP(N3178,Rates!A:J,10,0)&VLOOKUP(D3178,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3178&VLOOKUP(N3178,Rates!A:G,7,0)&VLOOKUP(N3178,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3178*IF(W3178=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CD3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*3/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CE3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*3/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CF3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*3/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CG3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*3/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CH3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*3/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CI3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*3/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CJ3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*3/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CK3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*3/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3178=1,CA3178-SUM(CB3178:CL3178),IF(LEFT(N3178,2)=\"ND\",0,IF(D3178=\"Original\",CA3178*2/36,CA3178/VLOOKUP(D3178,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154178,"2016-02-17","CK","Original",3023302,{"$f":"VLOOKUP($E3179,Schools!$B:$L,2,0)","v":"Christ Church CE Primary School"},{"$f":"VLOOKUP($E3179,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3179,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3179,Schools!$B:$L,11,0)","v":400039},{"$f":"VLOOKUP($E3179,Schools!$B:$Z,12,0)","v":10050},{"$f":"IF(H3179=\"MA\",0,VLOOKUP(N3179,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3179,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3179,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3179,'1718UIFSMOriginals'!$A:$H,8,0)","v":32338.000000000004},32338,{"$f":"VLOOKUP(N3179,Rates!A$1:W$65573,VLOOKUP(E3179,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3179,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3179,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3179=\"VA\",N3179=\"DFC\"),0,VLOOKUP(N3179,Rates!A:AM,VLOOKUP(H3179&LEFT(G3179,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8084.5,8084.5,8084.5,8084.5,0,0,"3023302UIFSMD","Original3023302UIFSM","3023302UIFSM","OriginalUIFSM","Original3023302","MAPriUIFSM","I183023302","3023302ADDGRANT","10166Primary","Original3023302ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3179,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3179,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3179,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3179=\"DFC\",0,VLOOKUP(E3179,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3179=\"MA\",0,VLOOKUP(AU3179&VLOOKUP(N3179,Rates!A:G,7,0)&VLOOKUP(N3179,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3179*IF(W3179=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3179,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3179&IF(O3179=\"EARLYYEARS\",VLOOKUP(N3179,Rates!$A:$X,24,0),N3179)","v":"3023302UIFSM"},{"$f":"ROUND(IF(AND(OR(M3179=\"VA\",M3179=\"FREE\",M3179=\"ACAD\"),N3179=\"DFC\"),S3179,S3179*VLOOKUP(AU3179&VLOOKUP(N3179,Rates!A:G,7,0)&VLOOKUP(N3179,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",32338,"Original3023302UIFSM",{"$f":"VLOOKUP(N3179,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3179,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3179=\"RA\",0,IF(AU3179=\"C\",VLOOKUP(AU3179&VLOOKUP(N3179,Rates!A:G,7,0)&VLOOKUP(N3179,Rates!A:J,10,0)&VLOOKUP(D3179,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3179&VLOOKUP(N3179,Rates!A:G,7,0)&VLOOKUP(N3179,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3179*IF(W3179=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CD3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*3/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CE3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*3/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CF3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*3/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CG3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*3/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CH3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*3/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CI3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*3/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CJ3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*3/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CK3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*3/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3179=1,CA3179-SUM(CB3179:CL3179),IF(LEFT(N3179,2)=\"ND\",0,IF(D3179=\"Original\",CA3179*2/36,CA3179/VLOOKUP(D3179,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154179,"2016-02-17","CK","Original",3023304,{"$f":"VLOOKUP($E3180,Schools!$B:$L,2,0)","v":"Holy Trinity School"},{"$f":"VLOOKUP($E3180,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3180,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3180,Schools!$B:$L,11,0)","v":400008},{"$f":"VLOOKUP($E3180,Schools!$B:$Z,12,0)","v":10073},{"$f":"IF(H3180=\"MA\",0,VLOOKUP(N3180,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3180,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3180,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3180,'1718UIFSMOriginals'!$A:$H,8,0)","v":25127.999999999996},25128,{"$f":"VLOOKUP(N3180,Rates!A$1:W$65573,VLOOKUP(E3180,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3180,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3180,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3180=\"VA\",N3180=\"DFC\"),0,VLOOKUP(N3180,Rates!A:AM,VLOOKUP(H3180&LEFT(G3180,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},6282,6282,6282,6282,0,0,"3023304UIFSMA","Original3023304UIFSM","3023304UIFSM","OriginalUIFSM","Original3023304","MAPriUIFSM","I183023304","3023304ADDGRANT","10166Primary","Original3023304ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3180,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3180,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3180,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3180=\"DFC\",0,VLOOKUP(E3180,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3180=\"MA\",0,VLOOKUP(AU3180&VLOOKUP(N3180,Rates!A:G,7,0)&VLOOKUP(N3180,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3180*IF(W3180=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3180,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3180&IF(O3180=\"EARLYYEARS\",VLOOKUP(N3180,Rates!$A:$X,24,0),N3180)","v":"3023304UIFSM"},{"$f":"ROUND(IF(AND(OR(M3180=\"VA\",M3180=\"FREE\",M3180=\"ACAD\"),N3180=\"DFC\"),S3180,S3180*VLOOKUP(AU3180&VLOOKUP(N3180,Rates!A:G,7,0)&VLOOKUP(N3180,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",25128,"Original3023304UIFSM",{"$f":"VLOOKUP(N3180,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3180,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3180=\"RA\",0,IF(AU3180=\"C\",VLOOKUP(AU3180&VLOOKUP(N3180,Rates!A:G,7,0)&VLOOKUP(N3180,Rates!A:J,10,0)&VLOOKUP(D3180,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3180&VLOOKUP(N3180,Rates!A:G,7,0)&VLOOKUP(N3180,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3180*IF(W3180=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CD3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*3/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CE3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*3/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CF3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*3/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CG3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*3/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CH3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*3/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CI3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*3/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CJ3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*3/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CK3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*3/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3180=1,CA3180-SUM(CB3180:CL3180),IF(LEFT(N3180,2)=\"ND\",0,IF(D3180=\"Original\",CA3180*2/36,CA3180/VLOOKUP(D3180,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154180,"2016-02-17","CK","Original",3023305,{"$f":"VLOOKUP($E3181,Schools!$B:$L,2,0)","v":"Monken Hadley C E Primary School"},{"$f":"VLOOKUP($E3181,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3181,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3181,Schools!$B:$L,11,0)","v":400086},{"$f":"VLOOKUP($E3181,Schools!$B:$Z,12,0)","v":10078},{"$f":"IF(H3181=\"MA\",0,VLOOKUP(N3181,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3181,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3181,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3181,'1718UIFSMOriginals'!$A:$H,8,0)","v":21413},21413,{"$f":"VLOOKUP(N3181,Rates!A$1:W$65573,VLOOKUP(E3181,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3181,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3181,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3181=\"VA\",N3181=\"DFC\"),0,VLOOKUP(N3181,Rates!A:AM,VLOOKUP(H3181&LEFT(G3181,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},5353.25,5353.25,5353.25,5353.25,0,0,"3023305UIFSMA","Original3023305UIFSM","3023305UIFSM","OriginalUIFSM","Original3023305","MAPriUIFSM","I183023305","3023305ADDGRANT","10166Primary","Original3023305ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3181,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3181,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3181,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3181=\"DFC\",0,VLOOKUP(E3181,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3181=\"MA\",0,VLOOKUP(AU3181&VLOOKUP(N3181,Rates!A:G,7,0)&VLOOKUP(N3181,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3181*IF(W3181=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3181,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3181&IF(O3181=\"EARLYYEARS\",VLOOKUP(N3181,Rates!$A:$X,24,0),N3181)","v":"3023305UIFSM"},{"$f":"ROUND(IF(AND(OR(M3181=\"VA\",M3181=\"FREE\",M3181=\"ACAD\"),N3181=\"DFC\"),S3181,S3181*VLOOKUP(AU3181&VLOOKUP(N3181,Rates!A:G,7,0)&VLOOKUP(N3181,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",21413,"Original3023305UIFSM",{"$f":"VLOOKUP(N3181,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3181,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3181=\"RA\",0,IF(AU3181=\"C\",VLOOKUP(AU3181&VLOOKUP(N3181,Rates!A:G,7,0)&VLOOKUP(N3181,Rates!A:J,10,0)&VLOOKUP(D3181,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3181&VLOOKUP(N3181,Rates!A:G,7,0)&VLOOKUP(N3181,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3181*IF(W3181=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CD3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*3/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CE3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*3/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CF3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*3/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CG3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*3/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CH3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*3/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CI3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*3/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CJ3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*3/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CK3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*3/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3181=1,CA3181-SUM(CB3181:CL3181),IF(LEFT(N3181,2)=\"ND\",0,IF(D3181=\"Original\",CA3181*2/36,CA3181/VLOOKUP(D3181,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154181,"2016-02-17","CK","Original",3023307,{"$f":"VLOOKUP($E3182,Schools!$B:$L,2,0)","v":"St John's CE School N11"},{"$f":"VLOOKUP($E3182,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3182,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3182,Schools!$B:$L,11,0)","v":400114},{"$f":"VLOOKUP($E3182,Schools!$B:$Z,12,0)","v":10089},{"$f":"IF(H3182=\"MA\",0,VLOOKUP(N3182,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3182,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3182,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3182,'1718UIFSMOriginals'!$A:$H,8,0)","v":35616},35616,{"$f":"VLOOKUP(N3182,Rates!A$1:W$65573,VLOOKUP(E3182,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3182,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3182,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3182=\"VA\",N3182=\"DFC\"),0,VLOOKUP(N3182,Rates!A:AM,VLOOKUP(H3182&LEFT(G3182,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8904,8904,8904,8904,0,0,"3023307UIFSMA","Original3023307UIFSM","3023307UIFSM","OriginalUIFSM","Original3023307","MAPriUIFSM","I183023307","3023307ADDGRANT","10166Primary","Original3023307ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3182,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3182,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3182,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3182=\"DFC\",0,VLOOKUP(E3182,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3182=\"MA\",0,VLOOKUP(AU3182&VLOOKUP(N3182,Rates!A:G,7,0)&VLOOKUP(N3182,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3182*IF(W3182=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3182,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3182&IF(O3182=\"EARLYYEARS\",VLOOKUP(N3182,Rates!$A:$X,24,0),N3182)","v":"3023307UIFSM"},{"$f":"ROUND(IF(AND(OR(M3182=\"VA\",M3182=\"FREE\",M3182=\"ACAD\"),N3182=\"DFC\"),S3182,S3182*VLOOKUP(AU3182&VLOOKUP(N3182,Rates!A:G,7,0)&VLOOKUP(N3182,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",35616,"Original3023307UIFSM",{"$f":"VLOOKUP(N3182,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3182,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3182=\"RA\",0,IF(AU3182=\"C\",VLOOKUP(AU3182&VLOOKUP(N3182,Rates!A:G,7,0)&VLOOKUP(N3182,Rates!A:J,10,0)&VLOOKUP(D3182,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3182&VLOOKUP(N3182,Rates!A:G,7,0)&VLOOKUP(N3182,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3182*IF(W3182=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CD3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*3/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CE3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*3/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CF3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*3/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CG3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*3/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CH3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*3/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CI3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*3/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CJ3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*3/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CK3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*3/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3182=1,CA3182-SUM(CB3182:CL3182),IF(LEFT(N3182,2)=\"ND\",0,IF(D3182=\"Original\",CA3182*2/36,CA3182/VLOOKUP(D3182,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154182,"2016-02-17","CK","Original",3023309,{"$f":"VLOOKUP($E3183,Schools!$B:$L,2,0)","v":"St Johns CE N20"},{"$f":"VLOOKUP($E3183,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3183,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3183,Schools!$B:$L,11,0)","v":400098},{"$f":"VLOOKUP($E3183,Schools!$B:$Z,12,0)","v":10116},{"$f":"IF(H3183=\"MA\",0,VLOOKUP(N3183,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3183,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3183,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3183,'1718UIFSMOriginals'!$A:$H,8,0)","v":32557.000000000004},32557,{"$f":"VLOOKUP(N3183,Rates!A$1:W$65573,VLOOKUP(E3183,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3183,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3183,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3183=\"VA\",N3183=\"DFC\"),0,VLOOKUP(N3183,Rates!A:AM,VLOOKUP(H3183&LEFT(G3183,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8139.25,8139.25,8139.25,8139.25,0,0,"3023309UIFSMC","Original3023309UIFSM","3023309UIFSM","OriginalUIFSM","Original3023309","MAPriUIFSM","I183023309","3023309ADDGRANT","10166Primary","Original3023309ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3183,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3183,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3183,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3183=\"DFC\",0,VLOOKUP(E3183,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3183=\"MA\",0,VLOOKUP(AU3183&VLOOKUP(N3183,Rates!A:G,7,0)&VLOOKUP(N3183,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3183*IF(W3183=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3183,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3183&IF(O3183=\"EARLYYEARS\",VLOOKUP(N3183,Rates!$A:$X,24,0),N3183)","v":"3023309UIFSM"},{"$f":"ROUND(IF(AND(OR(M3183=\"VA\",M3183=\"FREE\",M3183=\"ACAD\"),N3183=\"DFC\"),S3183,S3183*VLOOKUP(AU3183&VLOOKUP(N3183,Rates!A:G,7,0)&VLOOKUP(N3183,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",32557,"Original3023309UIFSM",{"$f":"VLOOKUP(N3183,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3183,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3183=\"RA\",0,IF(AU3183=\"C\",VLOOKUP(AU3183&VLOOKUP(N3183,Rates!A:G,7,0)&VLOOKUP(N3183,Rates!A:J,10,0)&VLOOKUP(D3183,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3183&VLOOKUP(N3183,Rates!A:G,7,0)&VLOOKUP(N3183,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3183*IF(W3183=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CD3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*3/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CE3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*3/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CF3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*3/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CG3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*3/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CH3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*3/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CI3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*3/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CJ3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*3/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CK3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*3/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3183=1,CA3183-SUM(CB3183:CL3183),IF(LEFT(N3183,2)=\"ND\",0,IF(D3183=\"Original\",CA3183*2/36,CA3183/VLOOKUP(D3183,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154183,"2016-02-17","CK","Original",3023311,{"$f":"VLOOKUP($E3184,Schools!$B:$L,2,0)","v":"St Mary's C E Primary School N3"},{"$f":"VLOOKUP($E3184,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3184,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3184,Schools!$B:$L,11,0)","v":400058},{"$f":"VLOOKUP($E3184,Schools!$B:$Z,12,0)","v":10092},{"$f":"IF(H3184=\"MA\",0,VLOOKUP(N3184,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3184,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3184,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3184,'1718UIFSMOriginals'!$A:$H,8,0)","v":64676.000000000007},64676,{"$f":"VLOOKUP(N3184,Rates!A$1:W$65573,VLOOKUP(E3184,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3184,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3184,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3184=\"VA\",N3184=\"DFC\"),0,VLOOKUP(N3184,Rates!A:AM,VLOOKUP(H3184&LEFT(G3184,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},16169,16169,16169,16169,0,0,"3023311UIFSMA","Original3023311UIFSM","3023311UIFSM","OriginalUIFSM","Original3023311","MAPriUIFSM","I183023311","3023311ADDGRANT","10166Primary","Original3023311ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3184,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3184,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3184,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3184=\"DFC\",0,VLOOKUP(E3184,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3184=\"MA\",0,VLOOKUP(AU3184&VLOOKUP(N3184,Rates!A:G,7,0)&VLOOKUP(N3184,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3184*IF(W3184=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3184,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3184&IF(O3184=\"EARLYYEARS\",VLOOKUP(N3184,Rates!$A:$X,24,0),N3184)","v":"3023311UIFSM"},{"$f":"ROUND(IF(AND(OR(M3184=\"VA\",M3184=\"FREE\",M3184=\"ACAD\"),N3184=\"DFC\"),S3184,S3184*VLOOKUP(AU3184&VLOOKUP(N3184,Rates!A:G,7,0)&VLOOKUP(N3184,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",64676,"Original3023311UIFSM",{"$f":"VLOOKUP(N3184,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3184,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3184=\"RA\",0,IF(AU3184=\"C\",VLOOKUP(AU3184&VLOOKUP(N3184,Rates!A:G,7,0)&VLOOKUP(N3184,Rates!A:J,10,0)&VLOOKUP(D3184,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3184&VLOOKUP(N3184,Rates!A:G,7,0)&VLOOKUP(N3184,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3184*IF(W3184=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CD3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*3/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CE3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*3/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CF3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*3/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CG3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*3/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CH3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*3/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CI3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*3/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CJ3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*3/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CK3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*3/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3184=1,CA3184-SUM(CB3184:CL3184),IF(LEFT(N3184,2)=\"ND\",0,IF(D3184=\"Original\",CA3184*2/36,CA3184/VLOOKUP(D3184,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154184,"2016-02-17","CK","Original",3023312,{"$f":"VLOOKUP($E3185,Schools!$B:$L,2,0)","v":"St Mary's School EN4"},{"$f":"VLOOKUP($E3185,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3185,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3185,Schools!$B:$L,11,0)","v":400017},{"$f":"VLOOKUP($E3185,Schools!$B:$Z,12,0)","v":10093},{"$f":"IF(H3185=\"MA\",0,VLOOKUP(N3185,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3185,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3185,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3185,'1718UIFSMOriginals'!$A:$H,8,0)","v":36053},36053,{"$f":"VLOOKUP(N3185,Rates!A$1:W$65573,VLOOKUP(E3185,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3185,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3185,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3185=\"VA\",N3185=\"DFC\"),0,VLOOKUP(N3185,Rates!A:AM,VLOOKUP(H3185&LEFT(G3185,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},9013.25,9013.25,9013.25,9013.25,0,0,"3023312UIFSMA","Original3023312UIFSM","3023312UIFSM","OriginalUIFSM","Original3023312","MAPriUIFSM","I183023312","3023312ADDGRANT","10166Primary","Original3023312ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3185,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3185,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3185,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3185=\"DFC\",0,VLOOKUP(E3185,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3185=\"MA\",0,VLOOKUP(AU3185&VLOOKUP(N3185,Rates!A:G,7,0)&VLOOKUP(N3185,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3185*IF(W3185=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3185,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3185&IF(O3185=\"EARLYYEARS\",VLOOKUP(N3185,Rates!$A:$X,24,0),N3185)","v":"3023312UIFSM"},{"$f":"ROUND(IF(AND(OR(M3185=\"VA\",M3185=\"FREE\",M3185=\"ACAD\"),N3185=\"DFC\"),S3185,S3185*VLOOKUP(AU3185&VLOOKUP(N3185,Rates!A:G,7,0)&VLOOKUP(N3185,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",36053,"Original3023312UIFSM",{"$f":"VLOOKUP(N3185,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3185,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3185=\"RA\",0,IF(AU3185=\"C\",VLOOKUP(AU3185&VLOOKUP(N3185,Rates!A:G,7,0)&VLOOKUP(N3185,Rates!A:J,10,0)&VLOOKUP(D3185,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3185&VLOOKUP(N3185,Rates!A:G,7,0)&VLOOKUP(N3185,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3185*IF(W3185=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CD3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CE3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CF3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CG3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CH3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CI3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CJ3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CK3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*3/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3185=1,CA3185-SUM(CB3185:CL3185),IF(LEFT(N3185,2)=\"ND\",0,IF(D3185=\"Original\",CA3185*2/36,CA3185/VLOOKUP(D3185,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154185,"2016-02-17","CK","Original",3023313,{"$f":"VLOOKUP($E3186,Schools!$B:$L,2,0)","v":"St Paul's School, N11"},{"$f":"VLOOKUP($E3186,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3186,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3186,Schools!$B:$L,11,0)","v":400006},{"$f":"VLOOKUP($E3186,Schools!$B:$Z,12,0)","v":10094},{"$f":"IF(H3186=\"MA\",0,VLOOKUP(N3186,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3186,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3186,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3186,'1718UIFSMOriginals'!$A:$H,8,0)","v":26657.000000000004},26657,{"$f":"VLOOKUP(N3186,Rates!A$1:W$65573,VLOOKUP(E3186,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3186,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3186,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3186=\"VA\",N3186=\"DFC\"),0,VLOOKUP(N3186,Rates!A:AM,VLOOKUP(H3186&LEFT(G3186,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},6664.25,6664.25,6664.25,6664.25,0,0,"3023313UIFSMA","Original3023313UIFSM","3023313UIFSM","OriginalUIFSM","Original3023313","MAPriUIFSM","I183023313","3023313ADDGRANT","10166Primary","Original3023313ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3186,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3186,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3186,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3186=\"DFC\",0,VLOOKUP(E3186,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3186=\"MA\",0,VLOOKUP(AU3186&VLOOKUP(N3186,Rates!A:G,7,0)&VLOOKUP(N3186,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3186*IF(W3186=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3186,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3186&IF(O3186=\"EARLYYEARS\",VLOOKUP(N3186,Rates!$A:$X,24,0),N3186)","v":"3023313UIFSM"},{"$f":"ROUND(IF(AND(OR(M3186=\"VA\",M3186=\"FREE\",M3186=\"ACAD\"),N3186=\"DFC\"),S3186,S3186*VLOOKUP(AU3186&VLOOKUP(N3186,Rates!A:G,7,0)&VLOOKUP(N3186,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",26657,"Original3023313UIFSM",{"$f":"VLOOKUP(N3186,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3186,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3186=\"RA\",0,IF(AU3186=\"C\",VLOOKUP(AU3186&VLOOKUP(N3186,Rates!A:G,7,0)&VLOOKUP(N3186,Rates!A:J,10,0)&VLOOKUP(D3186,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3186&VLOOKUP(N3186,Rates!A:G,7,0)&VLOOKUP(N3186,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3186*IF(W3186=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CD3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*3/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CE3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*3/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CF3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*3/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CG3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*3/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CH3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*3/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CI3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*3/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CJ3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*3/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CK3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*3/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3186=1,CA3186-SUM(CB3186:CL3186),IF(LEFT(N3186,2)=\"ND\",0,IF(D3186=\"Original\",CA3186*2/36,CA3186/VLOOKUP(D3186,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154186,"2016-02-17","CK","Original",3023314,{"$f":"VLOOKUP($E3187,Schools!$B:$L,2,0)","v":"St Pauls CE Primary, NW7"},{"$f":"VLOOKUP($E3187,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3187,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3187,Schools!$B:$L,11,0)","v":400094},{"$f":"VLOOKUP($E3187,Schools!$B:$Z,12,0)","v":10095},{"$f":"IF(H3187=\"MA\",0,VLOOKUP(N3187,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3187,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3187,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3187,'1718UIFSMOriginals'!$A:$H,8,0)","v":32994.000000000007},32994,{"$f":"VLOOKUP(N3187,Rates!A$1:W$65573,VLOOKUP(E3187,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3187,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3187,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3187=\"VA\",N3187=\"DFC\"),0,VLOOKUP(N3187,Rates!A:AM,VLOOKUP(H3187&LEFT(G3187,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8248.5,8248.5,8248.5,8248.5,0,0,"3023314UIFSMB","Original3023314UIFSM","3023314UIFSM","OriginalUIFSM","Original3023314","MAPriUIFSM","I183023314","3023314ADDGRANT","10166Primary","Original3023314ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3187,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3187,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3187,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3187=\"DFC\",0,VLOOKUP(E3187,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3187=\"MA\",0,VLOOKUP(AU3187&VLOOKUP(N3187,Rates!A:G,7,0)&VLOOKUP(N3187,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3187*IF(W3187=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3187,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3187&IF(O3187=\"EARLYYEARS\",VLOOKUP(N3187,Rates!$A:$X,24,0),N3187)","v":"3023314UIFSM"},{"$f":"ROUND(IF(AND(OR(M3187=\"VA\",M3187=\"FREE\",M3187=\"ACAD\"),N3187=\"DFC\"),S3187,S3187*VLOOKUP(AU3187&VLOOKUP(N3187,Rates!A:G,7,0)&VLOOKUP(N3187,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",32994,"Original3023314UIFSM",{"$f":"VLOOKUP(N3187,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3187,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3187=\"RA\",0,IF(AU3187=\"C\",VLOOKUP(AU3187&VLOOKUP(N3187,Rates!A:G,7,0)&VLOOKUP(N3187,Rates!A:J,10,0)&VLOOKUP(D3187,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3187&VLOOKUP(N3187,Rates!A:G,7,0)&VLOOKUP(N3187,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3187*IF(W3187=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CD3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*3/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CE3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*3/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CF3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*3/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CG3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*3/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CH3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*3/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CI3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*3/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CJ3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*3/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CK3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*3/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3187=1,CA3187-SUM(CB3187:CL3187),IF(LEFT(N3187,2)=\"ND\",0,IF(D3187=\"Original\",CA3187*2/36,CA3187/VLOOKUP(D3187,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154187,"2016-02-17","CK","Original",3023315,{"$f":"VLOOKUP($E3188,Schools!$B:$L,2,0)","v":"St Andrew's C E"},{"$f":"VLOOKUP($E3188,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3188,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3188,Schools!$B:$L,11,0)","v":400062},{"$f":"VLOOKUP($E3188,Schools!$B:$Z,12,0)","v":10099},{"$f":"IF(H3188=\"MA\",0,VLOOKUP(N3188,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3188,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3188,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3188,'1718UIFSMOriginals'!$A:$H,8,0)","v":35616},35616,{"$f":"VLOOKUP(N3188,Rates!A$1:W$65573,VLOOKUP(E3188,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3188,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3188,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3188=\"VA\",N3188=\"DFC\"),0,VLOOKUP(N3188,Rates!A:AM,VLOOKUP(H3188&LEFT(G3188,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8904,8904,8904,8904,0,0,"3023315UIFSMD","Original3023315UIFSM","3023315UIFSM","OriginalUIFSM","Original3023315","MAPriUIFSM","I183023315","3023315ADDGRANT","10166Primary","Original3023315ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3188,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3188,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3188,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3188=\"DFC\",0,VLOOKUP(E3188,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3188=\"MA\",0,VLOOKUP(AU3188&VLOOKUP(N3188,Rates!A:G,7,0)&VLOOKUP(N3188,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3188*IF(W3188=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3188,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3188&IF(O3188=\"EARLYYEARS\",VLOOKUP(N3188,Rates!$A:$X,24,0),N3188)","v":"3023315UIFSM"},{"$f":"ROUND(IF(AND(OR(M3188=\"VA\",M3188=\"FREE\",M3188=\"ACAD\"),N3188=\"DFC\"),S3188,S3188*VLOOKUP(AU3188&VLOOKUP(N3188,Rates!A:G,7,0)&VLOOKUP(N3188,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",35616,"Original3023315UIFSM",{"$f":"VLOOKUP(N3188,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3188,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3188=\"RA\",0,IF(AU3188=\"C\",VLOOKUP(AU3188&VLOOKUP(N3188,Rates!A:G,7,0)&VLOOKUP(N3188,Rates!A:J,10,0)&VLOOKUP(D3188,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3188&VLOOKUP(N3188,Rates!A:G,7,0)&VLOOKUP(N3188,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3188*IF(W3188=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CD3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*3/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CE3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*3/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CF3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*3/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CG3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*3/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CH3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*3/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CI3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*3/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CJ3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*3/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CK3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*3/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3188=1,CA3188-SUM(CB3188:CL3188),IF(LEFT(N3188,2)=\"ND\",0,IF(D3188=\"Original\",CA3188*2/36,CA3188/VLOOKUP(D3188,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154188,"2016-02-17","CK","Original",3023316,{"$f":"VLOOKUP($E3189,Schools!$B:$L,2,0)","v":"Trent  C of E Primary School"},{"$f":"VLOOKUP($E3189,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3189,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3189,Schools!$B:$L,11,0)","v":400100},{"$f":"VLOOKUP($E3189,Schools!$B:$Z,12,0)","v":10100},{"$f":"IF(H3189=\"MA\",0,VLOOKUP(N3189,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3189,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3189,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3189,'1718UIFSMOriginals'!$A:$H,8,0)","v":35834.000000000007},35834,{"$f":"VLOOKUP(N3189,Rates!A$1:W$65573,VLOOKUP(E3189,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3189,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3189,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3189=\"VA\",N3189=\"DFC\"),0,VLOOKUP(N3189,Rates!A:AM,VLOOKUP(H3189&LEFT(G3189,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8958.5,8958.5,8958.5,8958.5,0,0,"3023316UIFSMA","Original3023316UIFSM","3023316UIFSM","OriginalUIFSM","Original3023316","MAPriUIFSM","I183023316","3023316ADDGRANT","10166Primary","Original3023316ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3189,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3189,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3189,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3189=\"DFC\",0,VLOOKUP(E3189,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3189=\"MA\",0,VLOOKUP(AU3189&VLOOKUP(N3189,Rates!A:G,7,0)&VLOOKUP(N3189,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3189*IF(W3189=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3189,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3189&IF(O3189=\"EARLYYEARS\",VLOOKUP(N3189,Rates!$A:$X,24,0),N3189)","v":"3023316UIFSM"},{"$f":"ROUND(IF(AND(OR(M3189=\"VA\",M3189=\"FREE\",M3189=\"ACAD\"),N3189=\"DFC\"),S3189,S3189*VLOOKUP(AU3189&VLOOKUP(N3189,Rates!A:G,7,0)&VLOOKUP(N3189,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",35834,"Original3023316UIFSM",{"$f":"VLOOKUP(N3189,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3189,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3189=\"RA\",0,IF(AU3189=\"C\",VLOOKUP(AU3189&VLOOKUP(N3189,Rates!A:G,7,0)&VLOOKUP(N3189,Rates!A:J,10,0)&VLOOKUP(D3189,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3189&VLOOKUP(N3189,Rates!A:G,7,0)&VLOOKUP(N3189,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3189*IF(W3189=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CD3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*3/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CE3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*3/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CF3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*3/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CG3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*3/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CH3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*3/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CI3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*3/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CJ3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*3/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CK3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*3/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3189=1,CA3189-SUM(CB3189:CL3189),IF(LEFT(N3189,2)=\"ND\",0,IF(D3189=\"Original\",CA3189*2/36,CA3189/VLOOKUP(D3189,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154189,"2016-02-17","CK","Original",3023317,{"$f":"VLOOKUP($E3190,Schools!$B:$L,2,0)","v":"All Saints' CE Primary School, N20"},{"$f":"VLOOKUP($E3190,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3190,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3190,Schools!$B:$L,11,0)","v":400015},{"$f":"VLOOKUP($E3190,Schools!$B:$Z,12,0)","v":10042},{"$f":"IF(H3190=\"MA\",0,VLOOKUP(N3190,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3190,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3190,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3190,'1718UIFSMOriginals'!$A:$H,8,0)","v":35834.000000000007},35834,{"$f":"VLOOKUP(N3190,Rates!A$1:W$65573,VLOOKUP(E3190,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3190,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3190,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3190=\"VA\",N3190=\"DFC\"),0,VLOOKUP(N3190,Rates!A:AM,VLOOKUP(H3190&LEFT(G3190,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8958.5,8958.5,8958.5,8958.5,0,0,"3023317UIFSMA","Original3023317UIFSM","3023317UIFSM","OriginalUIFSM","Original3023317","MAPriUIFSM","I183023317","3023317ADDGRANT","10166Primary","Original3023317ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3190,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3190,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3190,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3190=\"DFC\",0,VLOOKUP(E3190,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3190=\"MA\",0,VLOOKUP(AU3190&VLOOKUP(N3190,Rates!A:G,7,0)&VLOOKUP(N3190,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3190*IF(W3190=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3190,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3190&IF(O3190=\"EARLYYEARS\",VLOOKUP(N3190,Rates!$A:$X,24,0),N3190)","v":"3023317UIFSM"},{"$f":"ROUND(IF(AND(OR(M3190=\"VA\",M3190=\"FREE\",M3190=\"ACAD\"),N3190=\"DFC\"),S3190,S3190*VLOOKUP(AU3190&VLOOKUP(N3190,Rates!A:G,7,0)&VLOOKUP(N3190,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",35834,"Original3023317UIFSM",{"$f":"VLOOKUP(N3190,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3190,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3190=\"RA\",0,IF(AU3190=\"C\",VLOOKUP(AU3190&VLOOKUP(N3190,Rates!A:G,7,0)&VLOOKUP(N3190,Rates!A:J,10,0)&VLOOKUP(D3190,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3190&VLOOKUP(N3190,Rates!A:G,7,0)&VLOOKUP(N3190,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3190*IF(W3190=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CD3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*3/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CE3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*3/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CF3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*3/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CG3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*3/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CH3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*3/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CI3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*3/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CJ3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*3/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CK3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*3/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3190=1,CA3190-SUM(CB3190:CL3190),IF(LEFT(N3190,2)=\"ND\",0,IF(D3190=\"Original\",CA3190*2/36,CA3190/VLOOKUP(D3190,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154190,"2016-02-17","CK","Original",3023500,{"$f":"VLOOKUP($E3191,Schools!$B:$L,2,0)","v":"Annunciation Catholic Infant School"},{"$f":"VLOOKUP($E3191,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3191,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3191,Schools!$B:$L,11,0)","v":400023},{"$f":"VLOOKUP($E3191,Schools!$B:$Z,12,0)","v":10043},{"$f":"IF(H3191=\"MA\",0,VLOOKUP(N3191,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3191,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3191,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3191,'1718UIFSMOriginals'!$A:$H,8,0)","v":60306.000000000007},60306,{"$f":"VLOOKUP(N3191,Rates!A$1:W$65573,VLOOKUP(E3191,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3191,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3191,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3191=\"VA\",N3191=\"DFC\"),0,VLOOKUP(N3191,Rates!A:AM,VLOOKUP(H3191&LEFT(G3191,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},15076.5,15076.5,15076.5,15076.5,0,0,"3023500UIFSMA","Original3023500UIFSM","3023500UIFSM","OriginalUIFSM","Original3023500","MAPriUIFSM","I183023500","3023500ADDGRANT","10166Primary","Original3023500ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3191,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3191,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3191,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3191=\"DFC\",0,VLOOKUP(E3191,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3191=\"MA\",0,VLOOKUP(AU3191&VLOOKUP(N3191,Rates!A:G,7,0)&VLOOKUP(N3191,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3191*IF(W3191=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3191,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3191&IF(O3191=\"EARLYYEARS\",VLOOKUP(N3191,Rates!$A:$X,24,0),N3191)","v":"3023500UIFSM"},{"$f":"ROUND(IF(AND(OR(M3191=\"VA\",M3191=\"FREE\",M3191=\"ACAD\"),N3191=\"DFC\"),S3191,S3191*VLOOKUP(AU3191&VLOOKUP(N3191,Rates!A:G,7,0)&VLOOKUP(N3191,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",60306,"Original3023500UIFSM",{"$f":"VLOOKUP(N3191,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3191,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3191=\"RA\",0,IF(AU3191=\"C\",VLOOKUP(AU3191&VLOOKUP(N3191,Rates!A:G,7,0)&VLOOKUP(N3191,Rates!A:J,10,0)&VLOOKUP(D3191,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3191&VLOOKUP(N3191,Rates!A:G,7,0)&VLOOKUP(N3191,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3191*IF(W3191=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CD3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*3/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CE3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*3/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CF3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*3/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CG3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*3/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CH3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*3/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CI3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*3/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CJ3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*3/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CK3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*3/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3191=1,CA3191-SUM(CB3191:CL3191),IF(LEFT(N3191,2)=\"ND\",0,IF(D3191=\"Original\",CA3191*2/36,CA3191/VLOOKUP(D3191,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154191,"2016-02-17","CK","Original",3023501,{"$f":"VLOOKUP($E3192,Schools!$B:$L,2,0)","v":"Our Lady of Lourdes School"},{"$f":"VLOOKUP($E3192,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3192,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3192,Schools!$B:$L,11,0)","v":400003},{"$f":"VLOOKUP($E3192,Schools!$B:$Z,12,0)","v":10085},{"$f":"IF(H3192=\"MA\",0,VLOOKUP(N3192,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3192,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3192,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3192,'1718UIFSMOriginals'!$A:$H,8,0)","v":32338.000000000004},32338,{"$f":"VLOOKUP(N3192,Rates!A$1:W$65573,VLOOKUP(E3192,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3192,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3192,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3192=\"VA\",N3192=\"DFC\"),0,VLOOKUP(N3192,Rates!A:AM,VLOOKUP(H3192&LEFT(G3192,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8084.5,8084.5,8084.5,8084.5,0,0,"3023501UIFSMA","Original3023501UIFSM","3023501UIFSM","OriginalUIFSM","Original3023501","MAPriUIFSM","I183023501","3023501ADDGRANT","10166Primary","Original3023501ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3192,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3192,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3192,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3192=\"DFC\",0,VLOOKUP(E3192,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3192=\"MA\",0,VLOOKUP(AU3192&VLOOKUP(N3192,Rates!A:G,7,0)&VLOOKUP(N3192,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3192*IF(W3192=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3192,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3192&IF(O3192=\"EARLYYEARS\",VLOOKUP(N3192,Rates!$A:$X,24,0),N3192)","v":"3023501UIFSM"},{"$f":"ROUND(IF(AND(OR(M3192=\"VA\",M3192=\"FREE\",M3192=\"ACAD\"),N3192=\"DFC\"),S3192,S3192*VLOOKUP(AU3192&VLOOKUP(N3192,Rates!A:G,7,0)&VLOOKUP(N3192,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",32338,"Original3023501UIFSM",{"$f":"VLOOKUP(N3192,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3192,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3192=\"RA\",0,IF(AU3192=\"C\",VLOOKUP(AU3192&VLOOKUP(N3192,Rates!A:G,7,0)&VLOOKUP(N3192,Rates!A:J,10,0)&VLOOKUP(D3192,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3192&VLOOKUP(N3192,Rates!A:G,7,0)&VLOOKUP(N3192,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3192*IF(W3192=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CD3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*3/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CE3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*3/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CF3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*3/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CG3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*3/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CH3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*3/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CI3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*3/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CJ3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*3/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CK3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*3/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3192=1,CA3192-SUM(CB3192:CL3192),IF(LEFT(N3192,2)=\"ND\",0,IF(D3192=\"Original\",CA3192*2/36,CA3192/VLOOKUP(D3192,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154192,"2016-02-17","CK","Original",3023502,{"$f":"VLOOKUP($E3193,Schools!$B:$L,2,0)","v":"St Agnes RC Primary School"},{"$f":"VLOOKUP($E3193,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3193,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3193,Schools!$B:$L,11,0)","v":400096},{"$f":"VLOOKUP($E3193,Schools!$B:$Z,12,0)","v":10087},{"$f":"IF(H3193=\"MA\",0,VLOOKUP(N3193,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3193,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3193,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3193,'1718UIFSMOriginals'!$A:$H,8,0)","v":55499.000000000007},55499,{"$f":"VLOOKUP(N3193,Rates!A$1:W$65573,VLOOKUP(E3193,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3193,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3193,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3193=\"VA\",N3193=\"DFC\"),0,VLOOKUP(N3193,Rates!A:AM,VLOOKUP(H3193&LEFT(G3193,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},13874.75,13874.75,13874.75,13874.75,0,0,"3023502UIFSMA","Original3023502UIFSM","3023502UIFSM","OriginalUIFSM","Original3023502","MAPriUIFSM","I183023502","3023502ADDGRANT","10166Primary","Original3023502ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3193,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3193,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3193,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3193=\"DFC\",0,VLOOKUP(E3193,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3193=\"MA\",0,VLOOKUP(AU3193&VLOOKUP(N3193,Rates!A:G,7,0)&VLOOKUP(N3193,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3193*IF(W3193=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3193,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3193&IF(O3193=\"EARLYYEARS\",VLOOKUP(N3193,Rates!$A:$X,24,0),N3193)","v":"3023502UIFSM"},{"$f":"ROUND(IF(AND(OR(M3193=\"VA\",M3193=\"FREE\",M3193=\"ACAD\"),N3193=\"DFC\"),S3193,S3193*VLOOKUP(AU3193&VLOOKUP(N3193,Rates!A:G,7,0)&VLOOKUP(N3193,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",55499,"Original3023502UIFSM",{"$f":"VLOOKUP(N3193,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3193,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3193=\"RA\",0,IF(AU3193=\"C\",VLOOKUP(AU3193&VLOOKUP(N3193,Rates!A:G,7,0)&VLOOKUP(N3193,Rates!A:J,10,0)&VLOOKUP(D3193,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3193&VLOOKUP(N3193,Rates!A:G,7,0)&VLOOKUP(N3193,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3193*IF(W3193=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CD3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*3/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CE3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*3/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CF3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*3/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CG3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*3/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CH3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*3/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CI3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*3/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CJ3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*3/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CK3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*3/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3193=1,CA3193-SUM(CB3193:CL3193),IF(LEFT(N3193,2)=\"ND\",0,IF(D3193=\"Original\",CA3193*2/36,CA3193/VLOOKUP(D3193,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154193,"2016-02-17","CK","Original",3023504,{"$f":"VLOOKUP($E3194,Schools!$B:$L,2,0)","v":"St Catherines R C Primary"},{"$f":"VLOOKUP($E3194,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3194,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3194,Schools!$B:$L,11,0)","v":400064},{"$f":"VLOOKUP($E3194,Schools!$B:$Z,12,0)","v":10088},{"$f":"IF(H3194=\"MA\",0,VLOOKUP(N3194,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3194,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3194,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3194,'1718UIFSMOriginals'!$A:$H,8,0)","v":72105.000000000015},72105,{"$f":"VLOOKUP(N3194,Rates!A$1:W$65573,VLOOKUP(E3194,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3194,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3194,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3194=\"VA\",N3194=\"DFC\"),0,VLOOKUP(N3194,Rates!A:AM,VLOOKUP(H3194&LEFT(G3194,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},18026.25,18026.25,18026.25,18026.25,0,0,"3023504UIFSMA","Original3023504UIFSM","3023504UIFSM","OriginalUIFSM","Original3023504","MAPriUIFSM","I183023504","3023504ADDGRANT","10166Primary","Original3023504ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3194,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3194,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3194,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3194=\"DFC\",0,VLOOKUP(E3194,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3194=\"MA\",0,VLOOKUP(AU3194&VLOOKUP(N3194,Rates!A:G,7,0)&VLOOKUP(N3194,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3194*IF(W3194=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3194,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3194&IF(O3194=\"EARLYYEARS\",VLOOKUP(N3194,Rates!$A:$X,24,0),N3194)","v":"3023504UIFSM"},{"$f":"ROUND(IF(AND(OR(M3194=\"VA\",M3194=\"FREE\",M3194=\"ACAD\"),N3194=\"DFC\"),S3194,S3194*VLOOKUP(AU3194&VLOOKUP(N3194,Rates!A:G,7,0)&VLOOKUP(N3194,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",72105,"Original3023504UIFSM",{"$f":"VLOOKUP(N3194,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3194,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3194=\"RA\",0,IF(AU3194=\"C\",VLOOKUP(AU3194&VLOOKUP(N3194,Rates!A:G,7,0)&VLOOKUP(N3194,Rates!A:J,10,0)&VLOOKUP(D3194,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3194&VLOOKUP(N3194,Rates!A:G,7,0)&VLOOKUP(N3194,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3194*IF(W3194=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CD3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CE3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CF3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CG3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CH3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CI3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CJ3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CK3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*3/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3194=1,CA3194-SUM(CB3194:CL3194),IF(LEFT(N3194,2)=\"ND\",0,IF(D3194=\"Original\",CA3194*2/36,CA3194/VLOOKUP(D3194,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154194,"2016-02-17","CK","Original",3023506,{"$f":"VLOOKUP($E3195,Schools!$B:$L,2,0)","v":"St Vincent's Catholic Primary School"},{"$f":"VLOOKUP($E3195,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3195,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3195,Schools!$B:$L,11,0)","v":400009},{"$f":"VLOOKUP($E3195,Schools!$B:$Z,12,0)","v":10096},{"$f":"IF(H3195=\"MA\",0,VLOOKUP(N3195,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3195,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3195,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3195,'1718UIFSMOriginals'!$A:$H,8,0)","v":36053},36053,{"$f":"VLOOKUP(N3195,Rates!A$1:W$65573,VLOOKUP(E3195,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3195,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3195,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3195=\"VA\",N3195=\"DFC\"),0,VLOOKUP(N3195,Rates!A:AM,VLOOKUP(H3195&LEFT(G3195,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},9013.25,9013.25,9013.25,9013.25,0,0,"3023506UIFSMA","Original3023506UIFSM","3023506UIFSM","OriginalUIFSM","Original3023506","MAPriUIFSM","I183023506","3023506ADDGRANT","10166Primary","Original3023506ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3195,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3195,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3195,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3195=\"DFC\",0,VLOOKUP(E3195,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3195=\"MA\",0,VLOOKUP(AU3195&VLOOKUP(N3195,Rates!A:G,7,0)&VLOOKUP(N3195,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3195*IF(W3195=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3195,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3195&IF(O3195=\"EARLYYEARS\",VLOOKUP(N3195,Rates!$A:$X,24,0),N3195)","v":"3023506UIFSM"},{"$f":"ROUND(IF(AND(OR(M3195=\"VA\",M3195=\"FREE\",M3195=\"ACAD\"),N3195=\"DFC\"),S3195,S3195*VLOOKUP(AU3195&VLOOKUP(N3195,Rates!A:G,7,0)&VLOOKUP(N3195,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",36053,"Original3023506UIFSM",{"$f":"VLOOKUP(N3195,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3195,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3195=\"RA\",0,IF(AU3195=\"C\",VLOOKUP(AU3195&VLOOKUP(N3195,Rates!A:G,7,0)&VLOOKUP(N3195,Rates!A:J,10,0)&VLOOKUP(D3195,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3195&VLOOKUP(N3195,Rates!A:G,7,0)&VLOOKUP(N3195,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3195*IF(W3195=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CD3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*3/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CE3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*3/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CF3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*3/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CG3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*3/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CH3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*3/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CI3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*3/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CJ3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*3/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CK3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*3/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3195=1,CA3195-SUM(CB3195:CL3195),IF(LEFT(N3195,2)=\"ND\",0,IF(D3195=\"Original\",CA3195*2/36,CA3195/VLOOKUP(D3195,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154195,"2016-02-17","CK","Original",3023507,{"$f":"VLOOKUP($E3196,Schools!$B:$L,2,0)","v":"St Theresa's R.C. Primary School"},{"$f":"VLOOKUP($E3196,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3196,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3196,Schools!$B:$L,11,0)","v":400037},{"$f":"VLOOKUP($E3196,Schools!$B:$Z,12,0)","v":10108},{"$f":"IF(H3196=\"MA\",0,VLOOKUP(N3196,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3196,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3196,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3196,'1718UIFSMOriginals'!$A:$H,8,0)","v":30809.000000000004},30809,{"$f":"VLOOKUP(N3196,Rates!A$1:W$65573,VLOOKUP(E3196,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3196,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3196,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3196=\"VA\",N3196=\"DFC\"),0,VLOOKUP(N3196,Rates!A:AM,VLOOKUP(H3196&LEFT(G3196,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},7702.25,7702.25,7702.25,7702.25,0,0,"3023507UIFSMA","Original3023507UIFSM","3023507UIFSM","OriginalUIFSM","Original3023507","MAPriUIFSM","I183023507","3023507ADDGRANT","10166Primary","Original3023507ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3196,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3196,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3196,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3196=\"DFC\",0,VLOOKUP(E3196,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3196=\"MA\",0,VLOOKUP(AU3196&VLOOKUP(N3196,Rates!A:G,7,0)&VLOOKUP(N3196,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3196*IF(W3196=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3196,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3196&IF(O3196=\"EARLYYEARS\",VLOOKUP(N3196,Rates!$A:$X,24,0),N3196)","v":"3023507UIFSM"},{"$f":"ROUND(IF(AND(OR(M3196=\"VA\",M3196=\"FREE\",M3196=\"ACAD\"),N3196=\"DFC\"),S3196,S3196*VLOOKUP(AU3196&VLOOKUP(N3196,Rates!A:G,7,0)&VLOOKUP(N3196,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",30809,"Original3023507UIFSM",{"$f":"VLOOKUP(N3196,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3196,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3196=\"RA\",0,IF(AU3196=\"C\",VLOOKUP(AU3196&VLOOKUP(N3196,Rates!A:G,7,0)&VLOOKUP(N3196,Rates!A:J,10,0)&VLOOKUP(D3196,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3196&VLOOKUP(N3196,Rates!A:G,7,0)&VLOOKUP(N3196,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3196*IF(W3196=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CD3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*3/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CE3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*3/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CF3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*3/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CG3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*3/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CH3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*3/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CI3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*3/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CJ3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*3/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CK3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*3/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3196=1,CA3196-SUM(CB3196:CL3196),IF(LEFT(N3196,2)=\"ND\",0,IF(D3196=\"Original\",CA3196*2/36,CA3196/VLOOKUP(D3196,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154196,"2016-02-17","CK","Original",3023509,{"$f":"VLOOKUP($E3197,Schools!$B:$L,2,0)","v":"St Joseph's Primary School"},{"$f":"VLOOKUP($E3197,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3197,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3197,Schools!$B:$L,11,0)","v":400066},{"$f":"VLOOKUP($E3197,Schools!$B:$Z,12,0)","v":10107},{"$f":"IF(H3197=\"MA\",0,VLOOKUP(N3197,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3197,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3197,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3197,'1718UIFSMOriginals'!$A:$H,8,0)","v":75820},75820,{"$f":"VLOOKUP(N3197,Rates!A$1:W$65573,VLOOKUP(E3197,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3197,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3197,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3197=\"VA\",N3197=\"DFC\"),0,VLOOKUP(N3197,Rates!A:AM,VLOOKUP(H3197&LEFT(G3197,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},18955,18955,18955,18955,0,0,"3023509UIFSMA","Original3023509UIFSM","3023509UIFSM","OriginalUIFSM","Original3023509","MAPriUIFSM","I183023509","3023509ADDGRANT","10166Primary","Original3023509ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3197,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3197,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3197,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3197=\"DFC\",0,VLOOKUP(E3197,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3197=\"MA\",0,VLOOKUP(AU3197&VLOOKUP(N3197,Rates!A:G,7,0)&VLOOKUP(N3197,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3197*IF(W3197=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3197,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3197&IF(O3197=\"EARLYYEARS\",VLOOKUP(N3197,Rates!$A:$X,24,0),N3197)","v":"3023509UIFSM"},{"$f":"ROUND(IF(AND(OR(M3197=\"VA\",M3197=\"FREE\",M3197=\"ACAD\"),N3197=\"DFC\"),S3197,S3197*VLOOKUP(AU3197&VLOOKUP(N3197,Rates!A:G,7,0)&VLOOKUP(N3197,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",75820,"Original3023509UIFSM",{"$f":"VLOOKUP(N3197,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3197,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3197=\"RA\",0,IF(AU3197=\"C\",VLOOKUP(AU3197&VLOOKUP(N3197,Rates!A:G,7,0)&VLOOKUP(N3197,Rates!A:J,10,0)&VLOOKUP(D3197,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3197&VLOOKUP(N3197,Rates!A:G,7,0)&VLOOKUP(N3197,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3197*IF(W3197=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CD3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*3/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CE3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*3/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CF3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*3/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CG3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*3/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CH3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*3/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CI3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*3/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CJ3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*3/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CK3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*3/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3197=1,CA3197-SUM(CB3197:CL3197),IF(LEFT(N3197,2)=\"ND\",0,IF(D3197=\"Original\",CA3197*2/36,CA3197/VLOOKUP(D3197,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154197,"2016-02-17","CK","Original",3023510,{"$f":"VLOOKUP($E3198,Schools!$B:$L,2,0)","v":"Sacred Heart School"},{"$f":"VLOOKUP($E3198,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3198,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3198,Schools!$B:$L,11,0)","v":400071},{"$f":"VLOOKUP($E3198,Schools!$B:$Z,12,0)","v":10110},{"$f":"IF(H3198=\"MA\",0,VLOOKUP(N3198,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3198,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3198,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3198,'1718UIFSMOriginals'!$A:$H,8,0)","v":65987},65987,{"$f":"VLOOKUP(N3198,Rates!A$1:W$65573,VLOOKUP(E3198,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3198,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3198,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3198=\"VA\",N3198=\"DFC\"),0,VLOOKUP(N3198,Rates!A:AM,VLOOKUP(H3198&LEFT(G3198,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},16496.75,16496.75,16496.75,16496.75,0,0,"3023510UIFSMA","Original3023510UIFSM","3023510UIFSM","OriginalUIFSM","Original3023510","MAPriUIFSM","I183023510","3023510ADDGRANT","10166Primary","Original3023510ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3198,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3198,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3198,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3198=\"DFC\",0,VLOOKUP(E3198,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3198=\"MA\",0,VLOOKUP(AU3198&VLOOKUP(N3198,Rates!A:G,7,0)&VLOOKUP(N3198,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3198*IF(W3198=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3198,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3198&IF(O3198=\"EARLYYEARS\",VLOOKUP(N3198,Rates!$A:$X,24,0),N3198)","v":"3023510UIFSM"},{"$f":"ROUND(IF(AND(OR(M3198=\"VA\",M3198=\"FREE\",M3198=\"ACAD\"),N3198=\"DFC\"),S3198,S3198*VLOOKUP(AU3198&VLOOKUP(N3198,Rates!A:G,7,0)&VLOOKUP(N3198,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",65987,"Original3023510UIFSM",{"$f":"VLOOKUP(N3198,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3198,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3198=\"RA\",0,IF(AU3198=\"C\",VLOOKUP(AU3198&VLOOKUP(N3198,Rates!A:G,7,0)&VLOOKUP(N3198,Rates!A:J,10,0)&VLOOKUP(D3198,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3198&VLOOKUP(N3198,Rates!A:G,7,0)&VLOOKUP(N3198,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3198*IF(W3198=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CD3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*3/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CE3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*3/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CF3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*3/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CG3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*3/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CH3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*3/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CI3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*3/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CJ3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*3/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CK3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*3/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3198=1,CA3198-SUM(CB3198:CL3198),IF(LEFT(N3198,2)=\"ND\",0,IF(D3198=\"Original\",CA3198*2/36,CA3198/VLOOKUP(D3198,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154198,"2016-02-17","CK","Original",3023511,{"$f":"VLOOKUP($E3199,Schools!$B:$L,2,0)","v":"Blessed Dominic School"},{"$f":"VLOOKUP($E3199,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3199,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3199,Schools!$B:$L,11,0)","v":400024},{"$f":"VLOOKUP($E3199,Schools!$B:$Z,12,0)","v":10115},{"$f":"IF(H3199=\"MA\",0,VLOOKUP(N3199,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3199,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3199,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3199,'1718UIFSMOriginals'!$A:$H,8,0)","v":50255},50255,{"$f":"VLOOKUP(N3199,Rates!A$1:W$65573,VLOOKUP(E3199,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3199,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3199,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3199=\"VA\",N3199=\"DFC\"),0,VLOOKUP(N3199,Rates!A:AM,VLOOKUP(H3199&LEFT(G3199,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},12563.75,12563.75,12563.75,12563.75,0,0,"3023511UIFSMA","Original3023511UIFSM","3023511UIFSM","OriginalUIFSM","Original3023511","MAPriUIFSM","I183023511","3023511ADDGRANT","10166Primary","Original3023511ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3199,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3199,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3199,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3199=\"DFC\",0,VLOOKUP(E3199,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3199=\"MA\",0,VLOOKUP(AU3199&VLOOKUP(N3199,Rates!A:G,7,0)&VLOOKUP(N3199,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3199*IF(W3199=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3199,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3199&IF(O3199=\"EARLYYEARS\",VLOOKUP(N3199,Rates!$A:$X,24,0),N3199)","v":"3023511UIFSM"},{"$f":"ROUND(IF(AND(OR(M3199=\"VA\",M3199=\"FREE\",M3199=\"ACAD\"),N3199=\"DFC\"),S3199,S3199*VLOOKUP(AU3199&VLOOKUP(N3199,Rates!A:G,7,0)&VLOOKUP(N3199,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",50255,"Original3023511UIFSM",{"$f":"VLOOKUP(N3199,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3199,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3199=\"RA\",0,IF(AU3199=\"C\",VLOOKUP(AU3199&VLOOKUP(N3199,Rates!A:G,7,0)&VLOOKUP(N3199,Rates!A:J,10,0)&VLOOKUP(D3199,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3199&VLOOKUP(N3199,Rates!A:G,7,0)&VLOOKUP(N3199,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3199*IF(W3199=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CD3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*3/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CE3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*3/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CF3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*3/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CG3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*3/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CH3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*3/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CI3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*3/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CJ3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*3/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CK3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*3/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3199=1,CA3199-SUM(CB3199:CL3199),IF(LEFT(N3199,2)=\"ND\",0,IF(D3199=\"Original\",CA3199*2/36,CA3199/VLOOKUP(D3199,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154199,"2016-02-17","CK","Original",3023512,{"$f":"VLOOKUP($E3200,Schools!$B:$L,2,0)","v":"Rosh Pinah"},{"$f":"VLOOKUP($E3200,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3200,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3200,Schools!$B:$L,11,0)","v":400093},{"$f":"VLOOKUP($E3200,Schools!$B:$Z,12,0)","v":10112},{"$f":"IF(H3200=\"MA\",0,VLOOKUP(N3200,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3200,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3200,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3200,'1718UIFSMOriginals'!$A:$H,8,0)","v":77786},77786,{"$f":"VLOOKUP(N3200,Rates!A$1:W$65573,VLOOKUP(E3200,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3200,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3200,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3200=\"VA\",N3200=\"DFC\"),0,VLOOKUP(N3200,Rates!A:AM,VLOOKUP(H3200&LEFT(G3200,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},19446.5,19446.5,19446.5,19446.5,0,0,"3023512UIFSMD","Original3023512UIFSM","3023512UIFSM","OriginalUIFSM","Original3023512","MAPriUIFSM","I183023512","3023512ADDGRANT","10166Primary","Original3023512ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3200,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3200,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3200,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3200=\"DFC\",0,VLOOKUP(E3200,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3200=\"MA\",0,VLOOKUP(AU3200&VLOOKUP(N3200,Rates!A:G,7,0)&VLOOKUP(N3200,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3200*IF(W3200=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3200,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3200&IF(O3200=\"EARLYYEARS\",VLOOKUP(N3200,Rates!$A:$X,24,0),N3200)","v":"3023512UIFSM"},{"$f":"ROUND(IF(AND(OR(M3200=\"VA\",M3200=\"FREE\",M3200=\"ACAD\"),N3200=\"DFC\"),S3200,S3200*VLOOKUP(AU3200&VLOOKUP(N3200,Rates!A:G,7,0)&VLOOKUP(N3200,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",77786,"Original3023512UIFSM",{"$f":"VLOOKUP(N3200,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3200,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3200=\"RA\",0,IF(AU3200=\"C\",VLOOKUP(AU3200&VLOOKUP(N3200,Rates!A:G,7,0)&VLOOKUP(N3200,Rates!A:J,10,0)&VLOOKUP(D3200,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3200&VLOOKUP(N3200,Rates!A:G,7,0)&VLOOKUP(N3200,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3200*IF(W3200=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CD3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*3/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CE3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*3/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CF3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*3/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CG3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*3/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CH3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*3/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CI3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*3/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CJ3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*3/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CK3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*3/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3200=1,CA3200-SUM(CB3200:CL3200),IF(LEFT(N3200,2)=\"ND\",0,IF(D3200=\"Original\",CA3200*2/36,CA3200/VLOOKUP(D3200,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154200,"2016-02-17","CK","Original",3023513,{"$f":"VLOOKUP($E3201,Schools!$B:$L,2,0)","v":"Menorah Primary School"},{"$f":"VLOOKUP($E3201,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3201,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3201,Schools!$B:$L,11,0)","v":400007},{"$f":"VLOOKUP($E3201,Schools!$B:$Z,12,0)","v":10114},{"$f":"IF(H3201=\"MA\",0,VLOOKUP(N3201,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3201,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3201,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3201,'1718UIFSMOriginals'!$A:$H,8,0)","v":59869.000000000007},59869,{"$f":"VLOOKUP(N3201,Rates!A$1:W$65573,VLOOKUP(E3201,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3201,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3201,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3201=\"VA\",N3201=\"DFC\"),0,VLOOKUP(N3201,Rates!A:AM,VLOOKUP(H3201&LEFT(G3201,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},14967.25,14967.25,14967.25,14967.25,0,0,"3023513UIFSMA","Original3023513UIFSM","3023513UIFSM","OriginalUIFSM","Original3023513","MAPriUIFSM","I183023513","3023513ADDGRANT","10166Primary","Original3023513ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3201,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3201,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3201,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3201=\"DFC\",0,VLOOKUP(E3201,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3201=\"MA\",0,VLOOKUP(AU3201&VLOOKUP(N3201,Rates!A:G,7,0)&VLOOKUP(N3201,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3201*IF(W3201=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3201,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3201&IF(O3201=\"EARLYYEARS\",VLOOKUP(N3201,Rates!$A:$X,24,0),N3201)","v":"3023513UIFSM"},{"$f":"ROUND(IF(AND(OR(M3201=\"VA\",M3201=\"FREE\",M3201=\"ACAD\"),N3201=\"DFC\"),S3201,S3201*VLOOKUP(AU3201&VLOOKUP(N3201,Rates!A:G,7,0)&VLOOKUP(N3201,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",59869,"Original3023513UIFSM",{"$f":"VLOOKUP(N3201,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3201,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3201=\"RA\",0,IF(AU3201=\"C\",VLOOKUP(AU3201&VLOOKUP(N3201,Rates!A:G,7,0)&VLOOKUP(N3201,Rates!A:J,10,0)&VLOOKUP(D3201,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3201&VLOOKUP(N3201,Rates!A:G,7,0)&VLOOKUP(N3201,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3201*IF(W3201=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CD3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*3/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CE3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*3/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CF3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*3/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CG3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*3/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CH3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*3/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CI3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*3/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CJ3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*3/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CK3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*3/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3201=1,CA3201-SUM(CB3201:CL3201),IF(LEFT(N3201,2)=\"ND\",0,IF(D3201=\"Original\",CA3201*2/36,CA3201/VLOOKUP(D3201,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154201,"2016-02-17","CK","Original",3025201,{"$f":"VLOOKUP($E3202,Schools!$B:$L,2,0)","v":"Osidge Primary School"},{"$f":"VLOOKUP($E3202,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3202,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3202,Schools!$B:$L,11,0)","v":400021},{"$f":"VLOOKUP($E3202,Schools!$B:$Z,12,0)","v":10084},{"$f":"IF(H3202=\"MA\",0,VLOOKUP(N3202,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3202,Schools!$B:$R,17,0)","v":"FOU"},"UIFSM",{"$f":"VLOOKUP(N3202,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3202,'1718UIFSMOriginals'!$A:$H,8,0)","v":55499.000000000007},{"$f":"ROUND(IF(Q3202=\"Various\",P3202*R3202,P3202*Q3202*R3202),2)","v":55499},{"$f":"VLOOKUP(N3202,Rates!A$1:W$65573,VLOOKUP(E3202,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3202,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3202,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3202=\"VA\",N3202=\"DFC\"),0,VLOOKUP(N3202,Rates!A:AM,VLOOKUP(H3202&LEFT(G3202,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},{"$f":"ROUND(IF($W3202=1,$S3202*AN3202,0),2)","v":13874.75},{"$f":"ROUND(IF($W3202=1,$S3202*AO3202,0)-X3202,2)","v":13874.75},{"$f":"ROUND(IF($W3202=1,$S3202*AP3202,0)-X3202-Y3202,2)","v":13874.75},{"$f":"ROUND(IF($W3202=1,$S3202*AQ3202,0)-X3202-Y3202-Z3202,2)","v":13874.75},{"$f":"K3202*S3202","v":0},{"$f":"IF(O3202=\"EARLYYEARS\",LEFT(N3202,3),0)","v":0},{"$f":"BK3202&AU3202","v":"3025201UIFSMB"},{"$f":"D3202&E3202&N3202","v":"Original3025201UIFSM"},{"$f":"E3202&N3202","v":"3025201UIFSM"},{"$f":"D3202&N3202","v":"OriginalUIFSM"},{"$f":"D3202&E3202","v":"Original3025201"},{"$f":"H3202&LEFT(G3202,3)&N3202","v":"MAPriUIFSM"},{"$f":"V3202&E3202","v":"I183025201"},{"$f":"E3202&O3202","v":"3025201ADDGRANT"},{"$f":"T3202&G3202","v":"10166Primary"},{"$f":"D3202&E3202&O3202","v":"Original3025201ADDGRANT"},0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3202,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3202,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3202,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3202=\"DFC\",0,VLOOKUP(E3202,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3202=\"MA\",0,VLOOKUP(AU3202&VLOOKUP(N3202,Rates!A:G,7,0)&VLOOKUP(N3202,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3202*IF(W3202=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N3202,2)=\"ND\",AV3202,AV3202*BV3202/BS3202)*IF(OR(BU3202=\"RAAUT\",BU3202=\"RASPR\"),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3202,2)=\"ND\",0,(($AV3202*(3+BV3202)/$BS3202)-AW3202)*IF(OR(BU3202=\"RAAUT\",BU3202=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N3202,2)=\"ND\",0,($AV3202*(6+BV3202)/$BS3202)-SUM(AW3202:AX3202))*IF(OR(BU3202=\"RAAUT\",BU3202=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N3202,2)=\"ND\",0,($AV3202*(9+BV3202)/$BS3202)-SUM(AW3202:AY3202))*IF(OR(BU3202=\"RAAUT\",BU3202=\"RASPR\"),0,1)),2)","v":0},{"$f":"ROUND((IF(LEFT(N3202,2)=\"ND\",0,($AV3202*(12+BV3202)/$BS3202)-SUM(AW3202:AZ3202))*IF(OR(BU3202=\"RAAUT\",BU3202=\"RASPR\",BU3202=\"RASUM\"),0,1)),2)","v":0},{"$f":"ROUND(IF(LEFT(N3202,2)=\"ND\",0,$AV3202*(15+BV3202-BW3202)/$BS3202-SUM(AW3202:BA3202))*IF(OR(BU3202=\"RASPR\",BU3202=\"RASUM\",E3202=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3202,2)=\"ND\",0,($AV3202*(18+BV3202-BW3202)/$BS3202)-SUM(AW3202:BB3202))*IF(OR(BU3202=\"RASPR\",BU3202=\"RASUM\",E3202=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3202,2)=\"ND\",0,($AV3202*(21+BV3202-BW3202)/$BS3202)-SUM(AW3202:BC3202))*IF(OR(BU3202=\"RASPR\",BU3202=\"RASUM\",E3202=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3202,2)=\"ND\",0,($AV3202*(24+BV3202-BW3202)/$BS3202)-SUM(AW3202:BD3202))*IF(OR(BU3202=\"RASPR\",BU3202=\"RASUM\",E3202=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3202,2)=\"ND\",0,($AV3202*(27+BV3202-BX3202)/$BS3202)-SUM(AW3202:BE3202))*IF(OR(BU3202=\"RAaut\",BU3202=\"RASUM\",E3202=3025403),0,1),2)","v":0},{"$f":"ROUND(IF(LEFT(N3202,2)=\"ND\",0,($AV3202*(30+BV3202-BX3202)/$BS3202)-SUM(AW3202:BF3202))*IF(OR(BU3202=\"RAaut\",BU3202=\"RASUM\",E3202=3025403),0,1),2)","v":0},{"$f":"ROUND(AV3202-SUM(AW3202:BG3202),2)","v":0},{"$f":"VLOOKUP(N3202,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3202&IF(O3202=\"EARLYYEARS\",VLOOKUP(N3202,Rates!$A:$X,24,0),N3202)","v":"3025201UIFSM"},{"$f":"ROUND(IF(AND(OR(M3202=\"VA\",M3202=\"FREE\",M3202=\"ACAD\"),N3202=\"DFC\"),S3202,S3202*VLOOKUP(AU3202&VLOOKUP(N3202,Rates!A:G,7,0)&VLOOKUP(N3202,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},{"$f":"ROUND(IF(AND(N3202=\"DFC\",W3202=0),0,IF(AND(AU3202=\"A\",W3202=0),S3202,IF(AND(AU3202=\"C\",W3202=1),0,IF(AND(AU3202=\"C\",W3202=0,LEFT(N3202,2)<>\"ND\",D3202=\"Original\"),S3202*0.8,0)))),2)","v":0},{"$f":"ROUND(S3202-SUM(X3202:AA3202)-SUM(AW3202:BH3202)-BM3202-BL3202-BJ3202-SUM(CB3202:CM3202),0)","v":0},{"$f":"T3202&N3202&H3202&G3202","v":"10166UIFSMMAPrimary"},{"$f":"S3202-BL3202","v":55499},{"$f":"D3202&BK3202","v":"Original3025201UIFSM"},{"$f":"VLOOKUP(N3202,Rates!$A:$AO,41,0)","v":"Estimate"},{"$f":"IF(OR(BU3202=\"RASUM\",BU3202=\"RAAUT\"),12,IF(BU3202=\"RASPR\",9,IF(E3202=3025403,15,36)))","v":36},{"$f":"IF(K3202=1,S3202-SUM(X3202:AB3202)-SUM(AW3202:BH3202)-BJ3202-BM3202,0)","v":0},{"$f":"H3202&AC3202","v":"MA0"},{"$f":"IF(OR(AU3202=\"Academy\",E3202=3025403),3,4)","v":4},{"$f":"IF(BU3202=\"RAAUT\",15,0)","v":0},{"$f":"IF(BU3202=\"RAspr\",27,0)","v":0},{"$f":"VLOOKUP(N3202,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3202=\"RA\",0,IF(AU3202=\"C\",VLOOKUP(AU3202&VLOOKUP(N3202,Rates!A:G,7,0)&VLOOKUP(N3202,Rates!A:J,10,0)&VLOOKUP(D3202,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3202&VLOOKUP(N3202,Rates!A:G,7,0)&VLOOKUP(N3202,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3202*IF(W3202=1,0,1))","v":0},0,{"$f":"ROUND(IF(BZ3202=1,CA3202-CB3202,IF(LEFT(N3202,2)=\"ND\",0,CA3202*3/36)),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CC3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/10))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CD3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CE3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CF3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CG3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CH3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CI3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CJ3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CK3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*3/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3202=1,CA3202-SUM(CB3202:CL3202),IF(LEFT(N3202,2)=\"ND\",0,IF(D3202=\"Original\",CA3202*2/36,CA3202/VLOOKUP(D3202,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[{"$f":"A3202+1","v":20154202},"2016-02-17","CK","Original",3025948,{"$f":"VLOOKUP($E3203,Schools!$B:$L,2,0)","v":"Mathilda Marks-Kennedy School"},{"$f":"VLOOKUP($E3203,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3203,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3203,Schools!$B:$L,11,0)","v":400112},{"$f":"VLOOKUP($E3203,Schools!$B:$Z,12,0)","v":10125},{"$f":"IF(H3203=\"MA\",0,VLOOKUP(N3203,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3203,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3203,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3203,'1718UIFSMOriginals'!$A:$H,8,0)","v":37364.000000000007},37364,{"$f":"VLOOKUP(N3203,Rates!A$1:W$65573,VLOOKUP(E3203,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3203,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3203,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3203=\"VA\",N3203=\"DFC\"),0,VLOOKUP(N3203,Rates!A:AM,VLOOKUP(H3203&LEFT(G3203,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},9341,9341,9341,9341,0,0,"3025948UIFSMB","Original3025948UIFSM","3025948UIFSM","OriginalUIFSM","Original3025948","MAPriUIFSM","I183025948","3025948ADDGRANT","10166Primary","Original3025948ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3203,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3203,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3203,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3203=\"DFC\",0,VLOOKUP(E3203,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3203=\"MA\",0,VLOOKUP(AU3203&VLOOKUP(N3203,Rates!A:G,7,0)&VLOOKUP(N3203,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3203*IF(W3203=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3203,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3203&IF(O3203=\"EARLYYEARS\",VLOOKUP(N3203,Rates!$A:$X,24,0),N3203)","v":"3025948UIFSM"},{"$f":"ROUND(IF(AND(OR(M3203=\"VA\",M3203=\"FREE\",M3203=\"ACAD\"),N3203=\"DFC\"),S3203,S3203*VLOOKUP(AU3203&VLOOKUP(N3203,Rates!A:G,7,0)&VLOOKUP(N3203,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",37364,"Original3025948UIFSM",{"$f":"VLOOKUP(N3203,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3203,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3203=\"RA\",0,IF(AU3203=\"C\",VLOOKUP(AU3203&VLOOKUP(N3203,Rates!A:G,7,0)&VLOOKUP(N3203,Rates!A:J,10,0)&VLOOKUP(D3203,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3203&VLOOKUP(N3203,Rates!A:G,7,0)&VLOOKUP(N3203,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3203*IF(W3203=1,0,1))","v":0},{"$f":"ROUND(IF(LEFT(N3203,2)=\"ND\",CA3203,(CA3203*4/36)),2)","v":0},0,0,{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CD3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*3/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CE3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*3/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CF3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*3/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CG3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*3/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CH3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*3/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CI3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*3/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CJ3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*3/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CK3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*3/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3203=1,CA3203-SUM(CB3203:CL3203),IF(LEFT(N3203,2)=\"ND\",0,IF(D3203=\"Original\",CA3203*2/36,CA3203/VLOOKUP(D3203,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154203,"2016-02-17","CK","Original",3027005,{"$f":"VLOOKUP($E3204,Schools!$B:$L,2,0)","v":"Northway"},{"$f":"VLOOKUP($E3204,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E3204,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3204,Schools!$B:$L,11,0)","v":400034},{"$f":"VLOOKUP($E3204,Schools!$B:$Z,12,0)","v":10157},{"$f":"IF(H3204=\"MA\",0,VLOOKUP(N3204,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3204,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3204,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3204,'1718UIFSMOriginals'!$A:$H,8,0)","v":8303},8303,{"$f":"VLOOKUP(N3204,Rates!A$1:W$65573,VLOOKUP(E3204,Schools!B$1:N$65540,13,0),0)","v":10168},{"$f":"VLOOKUP(E3204,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3204,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3204=\"VA\",N3204=\"DFC\"),0,VLOOKUP(N3204,Rates!A:AM,VLOOKUP(H3204&LEFT(G3204,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},2075.75,2075.75,2075.75,2075.75,0,0,"3027005UIFSMA","Original3027005UIFSM","3027005UIFSM","OriginalUIFSM","Original3027005","MASpeUIFSM","I183027005","3027005ADDGRANT","10168Special","Original3027005ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3204,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Special Schools"},{"$f":"VLOOKUP($T3204,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3204,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3204=\"DFC\",0,VLOOKUP(E3204,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3204=\"MA\",0,VLOOKUP(AU3204&VLOOKUP(N3204,Rates!A:G,7,0)&VLOOKUP(N3204,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3204*IF(W3204=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3204,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3204&IF(O3204=\"EARLYYEARS\",VLOOKUP(N3204,Rates!$A:$X,24,0),N3204)","v":"3027005UIFSM"},{"$f":"ROUND(IF(AND(OR(M3204=\"VA\",M3204=\"FREE\",M3204=\"ACAD\"),N3204=\"DFC\"),S3204,S3204*VLOOKUP(AU3204&VLOOKUP(N3204,Rates!A:G,7,0)&VLOOKUP(N3204,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10168UIFSMMASpecial",8303,"Original3027005UIFSM",{"$f":"VLOOKUP(N3204,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3204,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3204=\"RA\",0,IF(AU3204=\"C\",VLOOKUP(AU3204&VLOOKUP(N3204,Rates!A:G,7,0)&VLOOKUP(N3204,Rates!A:J,10,0)&VLOOKUP(D3204,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3204&VLOOKUP(N3204,Rates!A:G,7,0)&VLOOKUP(N3204,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3204*IF(W3204=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CD3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*3/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CE3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*3/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CF3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*3/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CG3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*3/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CH3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*3/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CI3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*3/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CJ3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*3/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CK3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*3/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3204=1,CA3204-SUM(CB3204:CL3204),IF(LEFT(N3204,2)=\"ND\",0,IF(D3204=\"Original\",CA3204*2/36,CA3204/VLOOKUP(D3204,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154204,"2016-02-17","CK","Original",3027009,{"$f":"VLOOKUP($E3205,Schools!$B:$L,2,0)","v":"Oakleigh"},{"$f":"VLOOKUP($E3205,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E3205,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3205,Schools!$B:$L,11,0)","v":400091},{"$f":"VLOOKUP($E3205,Schools!$B:$Z,12,0)","v":10158},{"$f":"IF(H3205=\"MA\",0,VLOOKUP(N3205,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3205,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3205,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3205,'1718UIFSMOriginals'!$A:$H,8,0)","v":8303},8303,{"$f":"VLOOKUP(N3205,Rates!A$1:W$65573,VLOOKUP(E3205,Schools!B$1:N$65540,13,0),0)","v":10168},{"$f":"VLOOKUP(E3205,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3205,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3205=\"VA\",N3205=\"DFC\"),0,VLOOKUP(N3205,Rates!A:AM,VLOOKUP(H3205&LEFT(G3205,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},2075.75,2075.75,2075.75,2075.75,0,0,"3027009UIFSMD","Original3027009UIFSM","3027009UIFSM","OriginalUIFSM","Original3027009","MASpeUIFSM","I183027009","3027009ADDGRANT","10168Special","Original3027009ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3205,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Special Schools"},{"$f":"VLOOKUP($T3205,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3205,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3205=\"DFC\",0,VLOOKUP(E3205,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3205=\"MA\",0,VLOOKUP(AU3205&VLOOKUP(N3205,Rates!A:G,7,0)&VLOOKUP(N3205,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3205*IF(W3205=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3205,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3205&IF(O3205=\"EARLYYEARS\",VLOOKUP(N3205,Rates!$A:$X,24,0),N3205)","v":"3027009UIFSM"},{"$f":"ROUND(IF(AND(OR(M3205=\"VA\",M3205=\"FREE\",M3205=\"ACAD\"),N3205=\"DFC\"),S3205,S3205*VLOOKUP(AU3205&VLOOKUP(N3205,Rates!A:G,7,0)&VLOOKUP(N3205,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10168UIFSMMASpecial",8303,"Original3027009UIFSM",{"$f":"VLOOKUP(N3205,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3205,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3205=\"RA\",0,IF(AU3205=\"C\",VLOOKUP(AU3205&VLOOKUP(N3205,Rates!A:G,7,0)&VLOOKUP(N3205,Rates!A:J,10,0)&VLOOKUP(D3205,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3205&VLOOKUP(N3205,Rates!A:G,7,0)&VLOOKUP(N3205,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3205*IF(W3205=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CD3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*3/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CE3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*3/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CF3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*3/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CG3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*3/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CH3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*3/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CI3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*3/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CJ3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*3/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CK3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*3/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3205=1,CA3205-SUM(CB3205:CL3205),IF(LEFT(N3205,2)=\"ND\",0,IF(D3205=\"Original\",CA3205*2/36,CA3205/VLOOKUP(D3205,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154205,"2016-02-17","CK","Original",3023521,{"$f":"VLOOKUP($E3206,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E3206,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3206,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3206,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E3206,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H3206=\"MA\",0,VLOOKUP(N3206,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3206,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3206,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3206,'1718UIFSMOriginals'!$A:$H,8,0)","v":77786},77786,{"$f":"VLOOKUP(N3206,Rates!A$1:W$65573,VLOOKUP(E3206,Schools!B$1:N$65540,13,0),0)","v":11329},{"$f":"VLOOKUP(E3206,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3206,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3206=\"VA\",N3206=\"DFC\"),0,VLOOKUP(N3206,Rates!A:AM,VLOOKUP(H3206&LEFT(G3206,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},19446.5,19446.5,19446.5,19446.5,0,0,"3023521UIFSMB","Original3023521UIFSM","3023521UIFSM","OriginalUIFSM","Original3023521","MAAllUIFSM","I183023521","3023521ADDGRANT","11329All through","Original3023521ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3206,CostCentres!B$1:D$65537,2,0)","v":"Grants paid to all thru schools"},{"$f":"VLOOKUP($T3206,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3206,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3206=\"DFC\",0,VLOOKUP(E3206,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3206=\"MA\",0,VLOOKUP(AU3206&VLOOKUP(N3206,Rates!A:G,7,0)&VLOOKUP(N3206,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3206*IF(W3206=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3206,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3206&IF(O3206=\"EARLYYEARS\",VLOOKUP(N3206,Rates!$A:$X,24,0),N3206)","v":"3023521UIFSM"},{"$f":"ROUND(IF(AND(OR(M3206=\"VA\",M3206=\"FREE\",M3206=\"ACAD\"),N3206=\"DFC\"),S3206,S3206*VLOOKUP(AU3206&VLOOKUP(N3206,Rates!A:G,7,0)&VLOOKUP(N3206,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11329UIFSMMAAll through",77786,"Original3023521UIFSM",{"$f":"VLOOKUP(N3206,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3206,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3206=\"RA\",0,IF(AU3206=\"C\",VLOOKUP(AU3206&VLOOKUP(N3206,Rates!A:G,7,0)&VLOOKUP(N3206,Rates!A:J,10,0)&VLOOKUP(D3206,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3206&VLOOKUP(N3206,Rates!A:G,7,0)&VLOOKUP(N3206,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3206*IF(W3206=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CD3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*3/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CE3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*3/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CF3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*3/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CG3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*3/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CH3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*3/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CI3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*3/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CJ3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*3/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CK3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*3/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3206=1,CA3206-SUM(CB3206:CL3206),IF(LEFT(N3206,2)=\"ND\",0,IF(D3206=\"Original\",CA3206*2/36,CA3206/VLOOKUP(D3206,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154206,"2016-02-17","CK","Original",3023516,{"$f":"VLOOKUP($E3207,Schools!$B:$L,2,0)","v":"Hasmonean Primary School"},{"$f":"VLOOKUP($E3207,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3207,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3207,Schools!$B:$L,11,0)","v":400108},{"$f":"VLOOKUP($E3207,Schools!$B:$Z,12,0)","v":10121},{"$f":"IF(H3207=\"MA\",0,VLOOKUP(N3207,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3207,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3207,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3207,'1718UIFSMOriginals'!$A:$H,8,0)","v":34960.000000000007},34960,{"$f":"VLOOKUP(N3207,Rates!A$1:W$65573,VLOOKUP(E3207,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3207,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3207,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3207=\"VA\",N3207=\"DFC\"),0,VLOOKUP(N3207,Rates!A:AM,VLOOKUP(H3207&LEFT(G3207,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8740,8740,8740,8740,0,0,"3023516UIFSMA","Original3023516UIFSM","3023516UIFSM","OriginalUIFSM","Original3023516","MAPriUIFSM","I183023516","3023516ADDGRANT","10166Primary","Original3023516ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3207,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3207,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3207,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3207=\"DFC\",0,VLOOKUP(E3207,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3207=\"MA\",0,VLOOKUP(AU3207&VLOOKUP(N3207,Rates!A:G,7,0)&VLOOKUP(N3207,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3207*IF(W3207=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3207,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3207&IF(O3207=\"EARLYYEARS\",VLOOKUP(N3207,Rates!$A:$X,24,0),N3207)","v":"3023516UIFSM"},{"$f":"ROUND(IF(AND(OR(M3207=\"VA\",M3207=\"FREE\",M3207=\"ACAD\"),N3207=\"DFC\"),S3207,S3207*VLOOKUP(AU3207&VLOOKUP(N3207,Rates!A:G,7,0)&VLOOKUP(N3207,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",34960,"Original3023516UIFSM",{"$f":"VLOOKUP(N3207,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3207,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3207=\"RA\",0,IF(AU3207=\"C\",VLOOKUP(AU3207&VLOOKUP(N3207,Rates!A:G,7,0)&VLOOKUP(N3207,Rates!A:J,10,0)&VLOOKUP(D3207,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3207&VLOOKUP(N3207,Rates!A:G,7,0)&VLOOKUP(N3207,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3207*IF(W3207=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CD3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CE3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CF3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CG3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CH3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CI3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CJ3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CK3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*3/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3207=1,CA3207-SUM(CB3207:CL3207),IF(LEFT(N3207,2)=\"ND\",0,IF(D3207=\"Original\",CA3207*2/36,CA3207/VLOOKUP(D3207,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154207,"2016-02-17","CK","Original",3025949,{"$f":"VLOOKUP($E3208,Schools!$B:$L,2,0)","v":"Menorah Foundation School"},{"$f":"VLOOKUP($E3208,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3208,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3208,Schools!$B:$L,11,0)","v":400110},{"$f":"VLOOKUP($E3208,Schools!$B:$Z,12,0)","v":10126},{"$f":"IF(H3208=\"MA\",0,VLOOKUP(N3208,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3208,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3208,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3208,'1718UIFSMOriginals'!$A:$H,8,0)","v":65332.000000000007},65332,{"$f":"VLOOKUP(N3208,Rates!A$1:W$65573,VLOOKUP(E3208,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3208,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3208,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3208=\"VA\",N3208=\"DFC\"),0,VLOOKUP(N3208,Rates!A:AM,VLOOKUP(H3208&LEFT(G3208,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},16333,16333,16333,16333,0,0,"3025949UIFSMB","Original3025949UIFSM","3025949UIFSM","OriginalUIFSM","Original3025949","MAPriUIFSM","I183025949","3025949ADDGRANT","10166Primary","Original3025949ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3208,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3208,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3208,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3208=\"DFC\",0,VLOOKUP(E3208,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3208=\"MA\",0,VLOOKUP(AU3208&VLOOKUP(N3208,Rates!A:G,7,0)&VLOOKUP(N3208,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3208*IF(W3208=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3208,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3208&IF(O3208=\"EARLYYEARS\",VLOOKUP(N3208,Rates!$A:$X,24,0),N3208)","v":"3025949UIFSM"},{"$f":"ROUND(IF(AND(OR(M3208=\"VA\",M3208=\"FREE\",M3208=\"ACAD\"),N3208=\"DFC\"),S3208,S3208*VLOOKUP(AU3208&VLOOKUP(N3208,Rates!A:G,7,0)&VLOOKUP(N3208,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",65332,"Original3025949UIFSM",{"$f":"VLOOKUP(N3208,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3208,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3208=\"RA\",0,IF(AU3208=\"C\",VLOOKUP(AU3208&VLOOKUP(N3208,Rates!A:G,7,0)&VLOOKUP(N3208,Rates!A:J,10,0)&VLOOKUP(D3208,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3208&VLOOKUP(N3208,Rates!A:G,7,0)&VLOOKUP(N3208,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3208*IF(W3208=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CD3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*3/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CE3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*3/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CF3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*3/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CG3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*3/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CH3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*3/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CI3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*3/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CJ3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*3/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CK3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*3/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3208=1,CA3208-SUM(CB3208:CL3208),IF(LEFT(N3208,2)=\"ND\",0,IF(D3208=\"Original\",CA3208*2/36,CA3208/VLOOKUP(D3208,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154208,"2016-02-17","CK","Original",3022076,{"$f":"VLOOKUP($E3209,Schools!$B:$L,2,0)","v":"Wessex  Gardens Primary School"},{"$f":"VLOOKUP($E3209,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3209,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3209,Schools!$B:$L,11,0)","v":400111},{"$f":"VLOOKUP($E3209,Schools!$B:$Z,12,0)","v":10124},{"$f":"IF(H3209=\"MA\",0,VLOOKUP(N3209,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3209,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3209,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3209,'1718UIFSMOriginals'!$A:$H,8,0)","v":55936.000000000007},55936,{"$f":"VLOOKUP(N3209,Rates!A$1:W$65573,VLOOKUP(E3209,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3209,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3209,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3209=\"VA\",N3209=\"DFC\"),0,VLOOKUP(N3209,Rates!A:AM,VLOOKUP(H3209&LEFT(G3209,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},13984,13984,13984,13984,0,0,"3022076UIFSMD","Original3022076UIFSM","3022076UIFSM","OriginalUIFSM","Original3022076","MAPriUIFSM","I183022076","3022076ADDGRANT","10166Primary","Original3022076ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3209,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3209,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3209,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3209=\"DFC\",0,VLOOKUP(E3209,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3209=\"MA\",0,VLOOKUP(AU3209&VLOOKUP(N3209,Rates!A:G,7,0)&VLOOKUP(N3209,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3209*IF(W3209=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3209,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3209&IF(O3209=\"EARLYYEARS\",VLOOKUP(N3209,Rates!$A:$X,24,0),N3209)","v":"3022076UIFSM"},{"$f":"ROUND(IF(AND(OR(M3209=\"VA\",M3209=\"FREE\",M3209=\"ACAD\"),N3209=\"DFC\"),S3209,S3209*VLOOKUP(AU3209&VLOOKUP(N3209,Rates!A:G,7,0)&VLOOKUP(N3209,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",55936,"Original3022076UIFSM",{"$f":"VLOOKUP(N3209,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3209,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3209=\"RA\",0,IF(AU3209=\"C\",VLOOKUP(AU3209&VLOOKUP(N3209,Rates!A:G,7,0)&VLOOKUP(N3209,Rates!A:J,10,0)&VLOOKUP(D3209,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3209&VLOOKUP(N3209,Rates!A:G,7,0)&VLOOKUP(N3209,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3209*IF(W3209=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CD3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*3/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CE3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*3/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CF3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*3/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CG3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*3/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CH3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*3/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CI3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*3/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CJ3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*3/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CK3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*3/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3209=1,CA3209-SUM(CB3209:CL3209),IF(LEFT(N3209,2)=\"ND\",0,IF(D3209=\"Original\",CA3209*2/36,CA3209/VLOOKUP(D3209,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154209,"2016-02-17","CK","Original",3023522,{"$f":"VLOOKUP($E3210,Schools!$B:$L,2,0)","v":"Claremont Academy"},{"$f":"VLOOKUP($E3210,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3210,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3210,Schools!$B:$L,11,0)","v":156151},{"$f":"VLOOKUP($E3210,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3210=\"MA\",0,VLOOKUP(N3210,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3210,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3210,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3210,'1718UIFSMOriginals'!$A:$H,8,0)","v":32557.000000000004},32557,{"$f":"VLOOKUP(N3210,Rates!A$1:W$65573,VLOOKUP(E3210,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3210,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3210,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3210=\"VA\",N3210=\"DFC\"),0,VLOOKUP(N3210,Rates!A:AM,VLOOKUP(H3210&LEFT(G3210,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023522UIFSMAcademy","Original3023522UIFSM","3023522UIFSM","OriginalUIFSM","Original3023522","RAPriUIFSM","I183023522","3023522ADDGRANT","EFAPrimary","Original3023522ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3210,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3210,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3210,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3210=\"DFC\",0,VLOOKUP(E3210,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3210=\"MA\",0,VLOOKUP(AU3210&VLOOKUP(N3210,Rates!A:G,7,0)&VLOOKUP(N3210,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3210*IF(W3210=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3210,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3210&IF(O3210=\"EARLYYEARS\",VLOOKUP(N3210,Rates!$A:$X,24,0),N3210)","v":"3023522UIFSM"},{"$f":"ROUND(IF(AND(OR(M3210=\"VA\",M3210=\"FREE\",M3210=\"ACAD\"),N3210=\"DFC\"),S3210,S3210*VLOOKUP(AU3210&VLOOKUP(N3210,Rates!A:G,7,0)&VLOOKUP(N3210,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":32557},0,0,"EFAUIFSMRAPrimary",0,"Original3023522UIFSM",{"$f":"VLOOKUP(N3210,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3210,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3210=\"RA\",0,IF(AU3210=\"C\",VLOOKUP(AU3210&VLOOKUP(N3210,Rates!A:G,7,0)&VLOOKUP(N3210,Rates!A:J,10,0)&VLOOKUP(D3210,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3210&VLOOKUP(N3210,Rates!A:G,7,0)&VLOOKUP(N3210,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3210*IF(W3210=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CD3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*3/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CE3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*3/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CF3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*3/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CG3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*3/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CH3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*3/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CI3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*3/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CJ3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*3/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CK3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*3/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3210=1,CA3210-SUM(CB3210:CL3210),IF(LEFT(N3210,2)=\"ND\",0,IF(D3210=\"Original\",CA3210*2/36,CA3210/VLOOKUP(D3210,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154210,"2016-02-17","CK","Original",3022077,{"$f":"VLOOKUP($E3211,Schools!$B:$L,2,0)","v":"Orion Primary School"},{"$f":"VLOOKUP($E3211,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3211,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3211,Schools!$B:$L,11,0)","v":400113},{"$f":"VLOOKUP($E3211,Schools!$B:$Z,12,0)","v":10127},{"$f":"IF(H3211=\"MA\",0,VLOOKUP(N3211,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3211,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3211,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3211,'1718UIFSMOriginals'!$A:$H,8,0)","v":106628.00000000001},106628,{"$f":"VLOOKUP(N3211,Rates!A$1:W$65573,VLOOKUP(E3211,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3211,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3211,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3211=\"VA\",N3211=\"DFC\"),0,VLOOKUP(N3211,Rates!A:AM,VLOOKUP(H3211&LEFT(G3211,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},26657,26657,26657,26657,0,0,"3022077UIFSMA","Original3022077UIFSM","3022077UIFSM","OriginalUIFSM","Original3022077","MAPriUIFSM","I183022077","3022077ADDGRANT","10166Primary","Original3022077ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3211,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3211,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3211,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3211=\"DFC\",0,VLOOKUP(E3211,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3211=\"MA\",0,VLOOKUP(AU3211&VLOOKUP(N3211,Rates!A:G,7,0)&VLOOKUP(N3211,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3211*IF(W3211=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3211,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3211&IF(O3211=\"EARLYYEARS\",VLOOKUP(N3211,Rates!$A:$X,24,0),N3211)","v":"3022077UIFSM"},{"$f":"ROUND(IF(AND(OR(M3211=\"VA\",M3211=\"FREE\",M3211=\"ACAD\"),N3211=\"DFC\"),S3211,S3211*VLOOKUP(AU3211&VLOOKUP(N3211,Rates!A:G,7,0)&VLOOKUP(N3211,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",106628,"Original3022077UIFSM",{"$f":"VLOOKUP(N3211,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3211,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3211=\"RA\",0,IF(AU3211=\"C\",VLOOKUP(AU3211&VLOOKUP(N3211,Rates!A:G,7,0)&VLOOKUP(N3211,Rates!A:J,10,0)&VLOOKUP(D3211,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3211&VLOOKUP(N3211,Rates!A:G,7,0)&VLOOKUP(N3211,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3211*IF(W3211=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CD3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*3/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CE3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*3/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CF3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*3/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CG3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*3/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CH3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*3/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CI3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*3/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CJ3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*3/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CK3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*3/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3211=1,CA3211-SUM(CB3211:CL3211),IF(LEFT(N3211,2)=\"ND\",0,IF(D3211=\"Original\",CA3211*2/36,CA3211/VLOOKUP(D3211,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154211,"2016-02-17","CK","Original",3022078,{"$f":"VLOOKUP($E3212,Schools!$B:$L,2,0)","v":"Pardes House School"},{"$f":"VLOOKUP($E3212,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3212,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3212,Schools!$B:$L,11,0)","v":400014},{"$f":"VLOOKUP($E3212,Schools!$B:$Z,12,0)","v":10129},{"$f":"IF(H3212=\"MA\",0,VLOOKUP(N3212,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3212,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3212,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3212,'1718UIFSMOriginals'!$A:$H,8,0)","v":40204.000000000007},40204,{"$f":"VLOOKUP(N3212,Rates!A$1:W$65573,VLOOKUP(E3212,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3212,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3212,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3212=\"VA\",N3212=\"DFC\"),0,VLOOKUP(N3212,Rates!A:AM,VLOOKUP(H3212&LEFT(G3212,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},10051,10051,10051,10051,0,0,"3022078UIFSMA","Original3022078UIFSM","3022078UIFSM","OriginalUIFSM","Original3022078","MAPriUIFSM","I183022078","3022078ADDGRANT","10166Primary","Original3022078ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3212,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3212,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3212,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3212=\"DFC\",0,VLOOKUP(E3212,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3212=\"MA\",0,VLOOKUP(AU3212&VLOOKUP(N3212,Rates!A:G,7,0)&VLOOKUP(N3212,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3212*IF(W3212=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3212,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3212&IF(O3212=\"EARLYYEARS\",VLOOKUP(N3212,Rates!$A:$X,24,0),N3212)","v":"3022078UIFSM"},{"$f":"ROUND(IF(AND(OR(M3212=\"VA\",M3212=\"FREE\",M3212=\"ACAD\"),N3212=\"DFC\"),S3212,S3212*VLOOKUP(AU3212&VLOOKUP(N3212,Rates!A:G,7,0)&VLOOKUP(N3212,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",40204,"Original3022078UIFSM",{"$f":"VLOOKUP(N3212,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3212,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3212=\"RA\",0,IF(AU3212=\"C\",VLOOKUP(AU3212&VLOOKUP(N3212,Rates!A:G,7,0)&VLOOKUP(N3212,Rates!A:J,10,0)&VLOOKUP(D3212,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3212&VLOOKUP(N3212,Rates!A:G,7,0)&VLOOKUP(N3212,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3212*IF(W3212=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CD3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*3/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CE3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*3/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CF3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*3/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CG3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*3/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CH3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*3/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CI3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*3/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CJ3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*3/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CK3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*3/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3212=1,CA3212-SUM(CB3212:CL3212),IF(LEFT(N3212,2)=\"ND\",0,IF(D3212=\"Original\",CA3212*2/36,CA3212/VLOOKUP(D3212,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154212,"2016-02-17","CK","Original",3022079,{"$f":"VLOOKUP($E3213,Schools!$B:$L,2,0)","v":"Beis Yaakov"},{"$f":"VLOOKUP($E3213,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3213,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3213,Schools!$B:$L,11,0)","v":400070},{"$f":"VLOOKUP($E3213,Schools!$B:$Z,12,0)","v":10128},{"$f":"IF(H3213=\"MA\",0,VLOOKUP(N3213,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3213,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3213,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3213,'1718UIFSMOriginals'!$A:$H,8,0)","v":75820},75820,{"$f":"VLOOKUP(N3213,Rates!A$1:W$65573,VLOOKUP(E3213,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3213,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3213,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3213=\"VA\",N3213=\"DFC\"),0,VLOOKUP(N3213,Rates!A:AM,VLOOKUP(H3213&LEFT(G3213,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},18955,18955,18955,18955,0,0,"3022079UIFSMA","Original3022079UIFSM","3022079UIFSM","OriginalUIFSM","Original3022079","MAPriUIFSM","I183022079","3022079ADDGRANT","10166Primary","Original3022079ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3213,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3213,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3213,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3213=\"DFC\",0,VLOOKUP(E3213,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3213=\"MA\",0,VLOOKUP(AU3213&VLOOKUP(N3213,Rates!A:G,7,0)&VLOOKUP(N3213,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3213*IF(W3213=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3213,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3213&IF(O3213=\"EARLYYEARS\",VLOOKUP(N3213,Rates!$A:$X,24,0),N3213)","v":"3022079UIFSM"},{"$f":"ROUND(IF(AND(OR(M3213=\"VA\",M3213=\"FREE\",M3213=\"ACAD\"),N3213=\"DFC\"),S3213,S3213*VLOOKUP(AU3213&VLOOKUP(N3213,Rates!A:G,7,0)&VLOOKUP(N3213,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",75820,"Original3022079UIFSM",{"$f":"VLOOKUP(N3213,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3213,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3213=\"RA\",0,IF(AU3213=\"C\",VLOOKUP(AU3213&VLOOKUP(N3213,Rates!A:G,7,0)&VLOOKUP(N3213,Rates!A:J,10,0)&VLOOKUP(D3213,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3213&VLOOKUP(N3213,Rates!A:G,7,0)&VLOOKUP(N3213,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3213*IF(W3213=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CD3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CE3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CF3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CG3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CH3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CI3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CJ3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CK3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*3/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3213=1,CA3213-SUM(CB3213:CL3213),IF(LEFT(N3213,2)=\"ND\",0,IF(D3213=\"Original\",CA3213*2/36,CA3213/VLOOKUP(D3213,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154213,"2016-02-17","CK","Original",3023518,{"$f":"VLOOKUP($E3214,Schools!$B:$L,2,0)","v":"Woodcroft Primary School"},{"$f":"VLOOKUP($E3214,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3214,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3214,Schools!$B:$L,11,0)","v":400117},{"$f":"VLOOKUP($E3214,Schools!$B:$Z,12,0)","v":10123},{"$f":"IF(H3214=\"MA\",0,VLOOKUP(N3214,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3214,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3214,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3214,'1718UIFSMOriginals'!$A:$H,8,0)","v":34305},34305,{"$f":"VLOOKUP(N3214,Rates!A$1:W$65573,VLOOKUP(E3214,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3214,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3214,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3214=\"VA\",N3214=\"DFC\"),0,VLOOKUP(N3214,Rates!A:AM,VLOOKUP(H3214&LEFT(G3214,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8576.25,8576.25,8576.25,8576.25,0,0,"3023518UIFSMA","Original3023518UIFSM","3023518UIFSM","OriginalUIFSM","Original3023518","MAPriUIFSM","I183023518","3023518ADDGRANT","10166Primary","Original3023518ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3214,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3214,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3214,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3214=\"DFC\",0,VLOOKUP(E3214,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3214=\"MA\",0,VLOOKUP(AU3214&VLOOKUP(N3214,Rates!A:G,7,0)&VLOOKUP(N3214,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3214*IF(W3214=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3214,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3214&IF(O3214=\"EARLYYEARS\",VLOOKUP(N3214,Rates!$A:$X,24,0),N3214)","v":"3023518UIFSM"},{"$f":"ROUND(IF(AND(OR(M3214=\"VA\",M3214=\"FREE\",M3214=\"ACAD\"),N3214=\"DFC\"),S3214,S3214*VLOOKUP(AU3214&VLOOKUP(N3214,Rates!A:G,7,0)&VLOOKUP(N3214,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",34305,"Original3023518UIFSM",{"$f":"VLOOKUP(N3214,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3214,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3214=\"RA\",0,IF(AU3214=\"C\",VLOOKUP(AU3214&VLOOKUP(N3214,Rates!A:G,7,0)&VLOOKUP(N3214,Rates!A:J,10,0)&VLOOKUP(D3214,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3214&VLOOKUP(N3214,Rates!A:G,7,0)&VLOOKUP(N3214,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3214*IF(W3214=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CD3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CE3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CF3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CG3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CH3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CI3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CJ3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CK3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*3/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3214=1,CA3214-SUM(CB3214:CL3214),IF(LEFT(N3214,2)=\"ND\",0,IF(D3214=\"Original\",CA3214*2/36,CA3214/VLOOKUP(D3214,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154214,"2016-02-17","CK","Original",3023520,{"$f":"VLOOKUP($E3215,Schools!$B:$L,2,0)","v":"Akiva School"},{"$f":"VLOOKUP($E3215,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3215,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3215,Schools!$B:$L,11,0)","v":400125},{"$f":"VLOOKUP($E3215,Schools!$B:$Z,12,0)","v":11094},{"$f":"IF(H3215=\"MA\",0,VLOOKUP(N3215,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3215,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3215,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3215,'1718UIFSMOriginals'!$A:$H,8,0)","v":76038.000000000015},76038,{"$f":"VLOOKUP(N3215,Rates!A$1:W$65573,VLOOKUP(E3215,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3215,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3215,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3215=\"VA\",N3215=\"DFC\"),0,VLOOKUP(N3215,Rates!A:AM,VLOOKUP(H3215&LEFT(G3215,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},19009.5,19009.5,19009.5,19009.5,0,0,"3023520UIFSMC","Original3023520UIFSM","3023520UIFSM","OriginalUIFSM","Original3023520","MAPriUIFSM","I183023520","3023520ADDGRANT","10166Primary","Original3023520ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3215,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3215,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3215,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3215=\"DFC\",0,VLOOKUP(E3215,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3215=\"MA\",0,VLOOKUP(AU3215&VLOOKUP(N3215,Rates!A:G,7,0)&VLOOKUP(N3215,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3215*IF(W3215=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3215,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3215&IF(O3215=\"EARLYYEARS\",VLOOKUP(N3215,Rates!$A:$X,24,0),N3215)","v":"3023520UIFSM"},{"$f":"ROUND(IF(AND(OR(M3215=\"VA\",M3215=\"FREE\",M3215=\"ACAD\"),N3215=\"DFC\"),S3215,S3215*VLOOKUP(AU3215&VLOOKUP(N3215,Rates!A:G,7,0)&VLOOKUP(N3215,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",76038,"Original3023520UIFSM",{"$f":"VLOOKUP(N3215,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3215,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3215=\"RA\",0,IF(AU3215=\"C\",VLOOKUP(AU3215&VLOOKUP(N3215,Rates!A:G,7,0)&VLOOKUP(N3215,Rates!A:J,10,0)&VLOOKUP(D3215,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3215&VLOOKUP(N3215,Rates!A:G,7,0)&VLOOKUP(N3215,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3215*IF(W3215=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CD3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CE3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CF3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CG3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CH3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CI3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CJ3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CK3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*3/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3215=1,CA3215-SUM(CB3215:CL3215),IF(LEFT(N3215,2)=\"ND\",0,IF(D3215=\"Original\",CA3215*2/36,CA3215/VLOOKUP(D3215,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154215,"2016-02-17","CK","Original",3023523,{"$f":"VLOOKUP($E3216,Schools!$B:$L,2,0)","v":"Martin Primary School"},{"$f":"VLOOKUP($E3216,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3216,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3216,Schools!$B:$L,11,0)","v":400130},{"$f":"VLOOKUP($E3216,Schools!$B:$Z,12,0)","v":11093},{"$f":"IF(H3216=\"MA\",0,VLOOKUP(N3216,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3216,Schools!$B:$R,17,0)","v":"COM"},"UIFSM",{"$f":"VLOOKUP(N3216,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3216,'1718UIFSMOriginals'!$A:$H,8,0)","v":98544.000000000015},98544,{"$f":"VLOOKUP(N3216,Rates!A$1:W$65573,VLOOKUP(E3216,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3216,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3216,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3216=\"VA\",N3216=\"DFC\"),0,VLOOKUP(N3216,Rates!A:AM,VLOOKUP(H3216&LEFT(G3216,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},24636,24636,24636,24636,0,0,"3023523UIFSMB","Original3023523UIFSM","3023523UIFSM","OriginalUIFSM","Original3023523","MAPriUIFSM","I183023523","3023523ADDGRANT","10166Primary","Original3023523ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3216,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3216,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3216,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3216=\"DFC\",0,VLOOKUP(E3216,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3216=\"MA\",0,VLOOKUP(AU3216&VLOOKUP(N3216,Rates!A:G,7,0)&VLOOKUP(N3216,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3216*IF(W3216=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3216,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3216&IF(O3216=\"EARLYYEARS\",VLOOKUP(N3216,Rates!$A:$X,24,0),N3216)","v":"3023523UIFSM"},{"$f":"ROUND(IF(AND(OR(M3216=\"VA\",M3216=\"FREE\",M3216=\"ACAD\"),N3216=\"DFC\"),S3216,S3216*VLOOKUP(AU3216&VLOOKUP(N3216,Rates!A:G,7,0)&VLOOKUP(N3216,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",98544,"Original3023523UIFSM",{"$f":"VLOOKUP(N3216,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3216,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3216=\"RA\",0,IF(AU3216=\"C\",VLOOKUP(AU3216&VLOOKUP(N3216,Rates!A:G,7,0)&VLOOKUP(N3216,Rates!A:J,10,0)&VLOOKUP(D3216,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3216&VLOOKUP(N3216,Rates!A:G,7,0)&VLOOKUP(N3216,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3216*IF(W3216=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CD3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CE3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CF3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CG3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CH3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CI3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CJ3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CK3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*3/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3216=1,CA3216-SUM(CB3216:CL3216),IF(LEFT(N3216,2)=\"ND\",0,IF(D3216=\"Original\",CA3216*2/36,CA3216/VLOOKUP(D3216,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154216,"2016-02-17","CK","Original",3023524,{"$f":"VLOOKUP($E3217,Schools!$B:$L,2,0)","v":"Beit Shvidler Primary School"},{"$f":"VLOOKUP($E3217,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3217,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3217,Schools!$B:$L,11,0)","v":400150},{"$f":"VLOOKUP($E3217,Schools!$B:$Z,12,0)","v":11278},{"$f":"IF(H3217=\"MA\",0,VLOOKUP(N3217,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3217,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3217,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3217,'1718UIFSMOriginals'!$A:$H,8,0)","v":33868},33868,{"$f":"VLOOKUP(N3217,Rates!A$1:W$65573,VLOOKUP(E3217,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3217,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3217,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3217=\"VA\",N3217=\"DFC\"),0,VLOOKUP(N3217,Rates!A:AM,VLOOKUP(H3217&LEFT(G3217,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},8467,8467,8467,8467,0,0,"3023524UIFSMC","Original3023524UIFSM","3023524UIFSM","OriginalUIFSM","Original3023524","MAPriUIFSM","I183023524","3023524ADDGRANT","10166Primary","Original3023524ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3217,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3217,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3217,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3217=\"DFC\",0,VLOOKUP(E3217,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3217=\"MA\",0,VLOOKUP(AU3217&VLOOKUP(N3217,Rates!A:G,7,0)&VLOOKUP(N3217,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3217*IF(W3217=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3217,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3217&IF(O3217=\"EARLYYEARS\",VLOOKUP(N3217,Rates!$A:$X,24,0),N3217)","v":"3023524UIFSM"},{"$f":"ROUND(IF(AND(OR(M3217=\"VA\",M3217=\"FREE\",M3217=\"ACAD\"),N3217=\"DFC\"),S3217,S3217*VLOOKUP(AU3217&VLOOKUP(N3217,Rates!A:G,7,0)&VLOOKUP(N3217,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",33868,"Original3023524UIFSM",{"$f":"VLOOKUP(N3217,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3217,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3217=\"RA\",0,IF(AU3217=\"C\",VLOOKUP(AU3217&VLOOKUP(N3217,Rates!A:G,7,0)&VLOOKUP(N3217,Rates!A:J,10,0)&VLOOKUP(D3217,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3217&VLOOKUP(N3217,Rates!A:G,7,0)&VLOOKUP(N3217,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3217*IF(W3217=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CD3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CE3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CF3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CG3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CH3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CI3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CJ3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CK3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*3/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3217=1,CA3217-SUM(CB3217:CL3217),IF(LEFT(N3217,2)=\"ND\",0,IF(D3217=\"Original\",CA3217*2/36,CA3217/VLOOKUP(D3217,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154217,"2016-02-17","CK","Original",3022001,{"$f":"VLOOKUP($E3218,Schools!$B:$L,2,0)","v":"Etz Chaim Jewish Primary School"},{"$f":"VLOOKUP($E3218,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3218,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3218,Schools!$B:$L,11,0)","v":143691},{"$f":"VLOOKUP($E3218,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3218=\"MA\",0,VLOOKUP(N3218,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3218,Schools!$B:$R,17,0)","v":"FREE"},"UIFSM",{"$f":"VLOOKUP(N3218,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3218,'1718UIFSMOriginals'!$A:$H,8,0)","v":35834.000000000007},35834,{"$f":"VLOOKUP(N3218,Rates!A$1:W$65573,VLOOKUP(E3218,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3218,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3218,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3218=\"VA\",N3218=\"DFC\"),0,VLOOKUP(N3218,Rates!A:AM,VLOOKUP(H3218&LEFT(G3218,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022001UIFSMAcademy","Original3022001UIFSM","3022001UIFSM","OriginalUIFSM","Original3022001","RAPriUIFSM","I183022001","3022001ADDGRANT","EFAPrimary","Original3022001ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3218,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3218,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3218,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3218=\"DFC\",0,VLOOKUP(E3218,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3218=\"MA\",0,VLOOKUP(AU3218&VLOOKUP(N3218,Rates!A:G,7,0)&VLOOKUP(N3218,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3218*IF(W3218=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3218,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3218&IF(O3218=\"EARLYYEARS\",VLOOKUP(N3218,Rates!$A:$X,24,0),N3218)","v":"3022001UIFSM"},{"$f":"ROUND(IF(AND(OR(M3218=\"VA\",M3218=\"FREE\",M3218=\"ACAD\"),N3218=\"DFC\"),S3218,S3218*VLOOKUP(AU3218&VLOOKUP(N3218,Rates!A:G,7,0)&VLOOKUP(N3218,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":35834},0,0,"EFAUIFSMRAPrimary",0,"Original3022001UIFSM",{"$f":"VLOOKUP(N3218,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3218,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3218=\"RA\",0,IF(AU3218=\"C\",VLOOKUP(AU3218&VLOOKUP(N3218,Rates!A:G,7,0)&VLOOKUP(N3218,Rates!A:J,10,0)&VLOOKUP(D3218,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3218&VLOOKUP(N3218,Rates!A:G,7,0)&VLOOKUP(N3218,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3218*IF(W3218=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CD3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CE3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CF3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CG3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CH3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CI3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CJ3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CK3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*3/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3218=1,CA3218-SUM(CB3218:CL3218),IF(LEFT(N3218,2)=\"ND\",0,IF(D3218=\"Original\",CA3218*2/36,CA3218/VLOOKUP(D3218,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154218,"2016-02-17","CK","Original",3023515,{"$f":"VLOOKUP($E3219,Schools!$B:$L,2,0)","v":"Independent Jewish Day School"},{"$f":"VLOOKUP($E3219,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3219,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3219,Schools!$B:$L,11,0)","v":143982},{"$f":"VLOOKUP($E3219,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3219=\"MA\",0,VLOOKUP(N3219,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3219,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3219,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3219,'1718UIFSMOriginals'!$A:$H,8,0)","v":36271},36271,{"$f":"VLOOKUP(N3219,Rates!A$1:W$65573,VLOOKUP(E3219,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3219,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3219,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3219=\"VA\",N3219=\"DFC\"),0,VLOOKUP(N3219,Rates!A:AM,VLOOKUP(H3219&LEFT(G3219,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023515UIFSMAcademy","Original3023515UIFSM","3023515UIFSM","OriginalUIFSM","Original3023515","RAPriUIFSM","I183023515","3023515ADDGRANT","EFAPrimary","Original3023515ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3219,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3219,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3219,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3219=\"DFC\",0,VLOOKUP(E3219,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3219=\"MA\",0,VLOOKUP(AU3219&VLOOKUP(N3219,Rates!A:G,7,0)&VLOOKUP(N3219,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3219*IF(W3219=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3219,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3219&IF(O3219=\"EARLYYEARS\",VLOOKUP(N3219,Rates!$A:$X,24,0),N3219)","v":"3023515UIFSM"},{"$f":"ROUND(IF(AND(OR(M3219=\"VA\",M3219=\"FREE\",M3219=\"ACAD\"),N3219=\"DFC\"),S3219,S3219*VLOOKUP(AU3219&VLOOKUP(N3219,Rates!A:G,7,0)&VLOOKUP(N3219,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":36271},0,0,"EFAUIFSMRAPrimary",0,"Original3023515UIFSM",{"$f":"VLOOKUP(N3219,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3219,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3219=\"RA\",0,IF(AU3219=\"C\",VLOOKUP(AU3219&VLOOKUP(N3219,Rates!A:G,7,0)&VLOOKUP(N3219,Rates!A:J,10,0)&VLOOKUP(D3219,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3219&VLOOKUP(N3219,Rates!A:G,7,0)&VLOOKUP(N3219,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3219*IF(W3219=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CD3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CE3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CF3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CG3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CH3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CI3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CJ3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CK3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*3/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3219=1,CA3219-SUM(CB3219:CL3219),IF(LEFT(N3219,2)=\"ND\",0,IF(D3219=\"Original\",CA3219*2/36,CA3219/VLOOKUP(D3219,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154219,"2016-02-17","CK","Original",3022004,{"$f":"VLOOKUP($E3220,Schools!$B:$L,2,0)","v":"Rimon Jewish Primary School"},{"$f":"VLOOKUP($E3220,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3220,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3220,Schools!$B:$L,11,0)","v":155029},{"$f":"VLOOKUP($E3220,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3220=\"MA\",0,VLOOKUP(N3220,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3220,Schools!$B:$R,17,0)","v":"FREE"},"UIFSM",{"$f":"VLOOKUP(N3220,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3220,'1718UIFSMOriginals'!$A:$H,8,0)","v":36927},36927,{"$f":"VLOOKUP(N3220,Rates!A$1:W$65573,VLOOKUP(E3220,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3220,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3220,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3220=\"VA\",N3220=\"DFC\"),0,VLOOKUP(N3220,Rates!A:AM,VLOOKUP(H3220&LEFT(G3220,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022004UIFSMAcademy","Original3022004UIFSM","3022004UIFSM","OriginalUIFSM","Original3022004","RAPriUIFSM","I183022004","3022004ADDGRANT","EFAPrimary","Original3022004ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3220,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3220,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3220,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3220=\"DFC\",0,VLOOKUP(E3220,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3220=\"MA\",0,VLOOKUP(AU3220&VLOOKUP(N3220,Rates!A:G,7,0)&VLOOKUP(N3220,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3220*IF(W3220=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3220,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3220&IF(O3220=\"EARLYYEARS\",VLOOKUP(N3220,Rates!$A:$X,24,0),N3220)","v":"3022004UIFSM"},{"$f":"ROUND(IF(AND(OR(M3220=\"VA\",M3220=\"FREE\",M3220=\"ACAD\"),N3220=\"DFC\"),S3220,S3220*VLOOKUP(AU3220&VLOOKUP(N3220,Rates!A:G,7,0)&VLOOKUP(N3220,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":36927},0,0,"EFAUIFSMRAPrimary",0,"Original3022004UIFSM",{"$f":"VLOOKUP(N3220,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3220,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3220=\"RA\",0,IF(AU3220=\"C\",VLOOKUP(AU3220&VLOOKUP(N3220,Rates!A:G,7,0)&VLOOKUP(N3220,Rates!A:J,10,0)&VLOOKUP(D3220,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3220&VLOOKUP(N3220,Rates!A:G,7,0)&VLOOKUP(N3220,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3220*IF(W3220=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CD3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CE3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CF3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CG3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CH3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CI3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CJ3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CK3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*3/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3220=1,CA3220-SUM(CB3220:CL3220),IF(LEFT(N3220,2)=\"ND\",0,IF(D3220=\"Original\",CA3220*2/36,CA3220/VLOOKUP(D3220,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154220,"2016-02-17","CK","Original",3022030,{"$f":"VLOOKUP($E3221,Schools!$B:$L,2,0)","v":"Grasvenor Avenue Infants"},{"$f":"VLOOKUP($E3221,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3221,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3221,Schools!$B:$L,11,0)","v":148347},{"$f":"VLOOKUP($E3221,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3221=\"MA\",0,VLOOKUP(N3221,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3221,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3221,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3221,'1718UIFSMOriginals'!$A:$H,8,0)","v":29061},29061,{"$f":"VLOOKUP(N3221,Rates!A$1:W$65573,VLOOKUP(E3221,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3221,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3221,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3221=\"VA\",N3221=\"DFC\"),0,VLOOKUP(N3221,Rates!A:AM,VLOOKUP(H3221&LEFT(G3221,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022030UIFSMAcademy","Original3022030UIFSM","3022030UIFSM","OriginalUIFSM","Original3022030","RAPriUIFSM","I183022030","3022030ADDGRANT","EFAPrimary","Original3022030ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3221,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3221,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3221,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3221=\"DFC\",0,VLOOKUP(E3221,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3221=\"MA\",0,VLOOKUP(AU3221&VLOOKUP(N3221,Rates!A:G,7,0)&VLOOKUP(N3221,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3221*IF(W3221=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3221,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3221&IF(O3221=\"EARLYYEARS\",VLOOKUP(N3221,Rates!$A:$X,24,0),N3221)","v":"3022030UIFSM"},{"$f":"ROUND(IF(AND(OR(M3221=\"VA\",M3221=\"FREE\",M3221=\"ACAD\"),N3221=\"DFC\"),S3221,S3221*VLOOKUP(AU3221&VLOOKUP(N3221,Rates!A:G,7,0)&VLOOKUP(N3221,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":29061},0,0,"EFAUIFSMRAPrimary",0,"Original3022030UIFSM",{"$f":"VLOOKUP(N3221,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3221,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3221=\"RA\",0,IF(AU3221=\"C\",VLOOKUP(AU3221&VLOOKUP(N3221,Rates!A:G,7,0)&VLOOKUP(N3221,Rates!A:J,10,0)&VLOOKUP(D3221,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3221&VLOOKUP(N3221,Rates!A:G,7,0)&VLOOKUP(N3221,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3221*IF(W3221=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CD3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CE3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CF3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CG3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CH3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CI3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CJ3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CK3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*3/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3221=1,CA3221-SUM(CB3221:CL3221),IF(LEFT(N3221,2)=\"ND\",0,IF(D3221=\"Original\",CA3221*2/36,CA3221/VLOOKUP(D3221,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154221,"2016-02-17","CK","Original",3022020,{"$f":"VLOOKUP($E3222,Schools!$B:$L,2,0)","v":"Alma Primary"},{"$f":"VLOOKUP($E3222,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3222,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3222,Schools!$B:$L,11,0)","v":156270},{"$f":"VLOOKUP($E3222,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3222=\"MA\",0,VLOOKUP(N3222,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3222,Schools!$B:$R,17,0)","v":"FREE"},"UIFSM",{"$f":"VLOOKUP(N3222,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3222,'1718UIFSMOriginals'!$A:$H,8,0)","v":36927},36927,{"$f":"VLOOKUP(N3222,Rates!A$1:W$65573,VLOOKUP(E3222,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3222,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3222,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3222=\"VA\",N3222=\"DFC\"),0,VLOOKUP(N3222,Rates!A:AM,VLOOKUP(H3222&LEFT(G3222,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022020UIFSMAcademy","Original3022020UIFSM","3022020UIFSM","OriginalUIFSM","Original3022020","RAPriUIFSM","I183022020","3022020ADDGRANT","EFAPrimary","Original3022020ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3222,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3222,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3222,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3222=\"DFC\",0,VLOOKUP(E3222,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3222=\"MA\",0,VLOOKUP(AU3222&VLOOKUP(N3222,Rates!A:G,7,0)&VLOOKUP(N3222,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3222*IF(W3222=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3222,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3222&IF(O3222=\"EARLYYEARS\",VLOOKUP(N3222,Rates!$A:$X,24,0),N3222)","v":"3022020UIFSM"},{"$f":"ROUND(IF(AND(OR(M3222=\"VA\",M3222=\"FREE\",M3222=\"ACAD\"),N3222=\"DFC\"),S3222,S3222*VLOOKUP(AU3222&VLOOKUP(N3222,Rates!A:G,7,0)&VLOOKUP(N3222,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":36927},0,0,"EFAUIFSMRAPrimary",0,"Original3022020UIFSM",{"$f":"VLOOKUP(N3222,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3222,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3222=\"RA\",0,IF(AU3222=\"C\",VLOOKUP(AU3222&VLOOKUP(N3222,Rates!A:G,7,0)&VLOOKUP(N3222,Rates!A:J,10,0)&VLOOKUP(D3222,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3222&VLOOKUP(N3222,Rates!A:G,7,0)&VLOOKUP(N3222,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3222*IF(W3222=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CD3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CE3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CF3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CG3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CH3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CI3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CJ3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CK3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*3/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3222=1,CA3222-SUM(CB3222:CL3222),IF(LEFT(N3222,2)=\"ND\",0,IF(D3222=\"Original\",CA3222*2/36,CA3222/VLOOKUP(D3222,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154222,"2016-02-17","CK","Original",3022038,{"$f":"VLOOKUP($E3223,Schools!$B:$L,2,0)","v":"Parkfield Primary School"},{"$f":"VLOOKUP($E3223,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3223,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3223,Schools!$B:$L,11,0)","v":152217},{"$f":"VLOOKUP($E3223,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3223=\"MA\",0,VLOOKUP(N3223,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3223,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3223,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3223,'1718UIFSMOriginals'!$A:$H,8,0)","v":55062},55062,{"$f":"VLOOKUP(N3223,Rates!A$1:W$65573,VLOOKUP(E3223,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3223,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3223,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3223=\"VA\",N3223=\"DFC\"),0,VLOOKUP(N3223,Rates!A:AM,VLOOKUP(H3223&LEFT(G3223,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022038UIFSMAcademy","Original3022038UIFSM","3022038UIFSM","OriginalUIFSM","Original3022038","RAPriUIFSM","I183022038","3022038ADDGRANT","EFAPrimary","Original3022038ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3223,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3223,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3223,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3223=\"DFC\",0,VLOOKUP(E3223,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3223=\"MA\",0,VLOOKUP(AU3223&VLOOKUP(N3223,Rates!A:G,7,0)&VLOOKUP(N3223,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3223*IF(W3223=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3223,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3223&IF(O3223=\"EARLYYEARS\",VLOOKUP(N3223,Rates!$A:$X,24,0),N3223)","v":"3022038UIFSM"},{"$f":"ROUND(IF(AND(OR(M3223=\"VA\",M3223=\"FREE\",M3223=\"ACAD\"),N3223=\"DFC\"),S3223,S3223*VLOOKUP(AU3223&VLOOKUP(N3223,Rates!A:G,7,0)&VLOOKUP(N3223,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":55062},0,0,"EFAUIFSMRAPrimary",0,"Original3022038UIFSM",{"$f":"VLOOKUP(N3223,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3223,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3223=\"RA\",0,IF(AU3223=\"C\",VLOOKUP(AU3223&VLOOKUP(N3223,Rates!A:G,7,0)&VLOOKUP(N3223,Rates!A:J,10,0)&VLOOKUP(D3223,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3223&VLOOKUP(N3223,Rates!A:G,7,0)&VLOOKUP(N3223,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3223*IF(W3223=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CD3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CE3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CF3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CG3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CH3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CI3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CJ3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CK3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*3/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3223=1,CA3223-SUM(CB3223:CL3223),IF(LEFT(N3223,2)=\"ND\",0,IF(D3223=\"Original\",CA3223*2/36,CA3223/VLOOKUP(D3223,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154223,"2016-02-17","CK","Original",3022041,{"$f":"VLOOKUP($E3224,Schools!$B:$L,2,0)","v":"Sacks Morasha Jewish Primary School"},{"$f":"VLOOKUP($E3224,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3224,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3224,Schools!$B:$L,11,0)","v":400155},{"$f":"VLOOKUP($E3224,Schools!$B:$Z,12,0)","v":11381},{"$f":"IF(H3224=\"MA\",0,VLOOKUP(N3224,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3224,Schools!$B:$R,17,0)","v":"VA"},"UIFSM",{"$f":"VLOOKUP(N3224,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3224,'1718UIFSMOriginals'!$A:$H,8,0)","v":38019.000000000007},38019,{"$f":"VLOOKUP(N3224,Rates!A$1:W$65573,VLOOKUP(E3224,Schools!B$1:N$65540,13,0),0)","v":10166},{"$f":"VLOOKUP(E3224,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3224,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3224=\"VA\",N3224=\"DFC\"),0,VLOOKUP(N3224,Rates!A:AM,VLOOKUP(H3224&LEFT(G3224,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},9504.75,9504.75,9504.75,9504.75,0,0,"3022041UIFSMC","Original3022041UIFSM","3022041UIFSM","OriginalUIFSM","Original3022041","MAPriUIFSM","I183022041","3022041ADDGRANT","10166Primary","Original3022041ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3224,CostCentres!B$1:D$65537,2,0)","v":"SF Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3224,CostCentres!$B$1:$D$65536,3,0)","v":"AddGrants"},{"$f":"VLOOKUP(N3224,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3224=\"DFC\",0,VLOOKUP(E3224,Schools!B:Q,16,0))","v":"C"},{"$f":"IF(H3224=\"MA\",0,VLOOKUP(AU3224&VLOOKUP(N3224,Rates!A:G,7,0)&VLOOKUP(N3224,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3224*IF(W3224=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3224,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3224&IF(O3224=\"EARLYYEARS\",VLOOKUP(N3224,Rates!$A:$X,24,0),N3224)","v":"3022041UIFSM"},{"$f":"ROUND(IF(AND(OR(M3224=\"VA\",M3224=\"FREE\",M3224=\"ACAD\"),N3224=\"DFC\"),S3224,S3224*VLOOKUP(AU3224&VLOOKUP(N3224,Rates!A:G,7,0)&VLOOKUP(N3224,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10166UIFSMMAPrimary",38019,"Original3022041UIFSM",{"$f":"VLOOKUP(N3224,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3224,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3224=\"RA\",0,IF(AU3224=\"C\",VLOOKUP(AU3224&VLOOKUP(N3224,Rates!A:G,7,0)&VLOOKUP(N3224,Rates!A:J,10,0)&VLOOKUP(D3224,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3224&VLOOKUP(N3224,Rates!A:G,7,0)&VLOOKUP(N3224,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3224*IF(W3224=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CD3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CE3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CF3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CG3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CH3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CI3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CJ3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CK3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*3/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3224=1,CA3224-SUM(CB3224:CL3224),IF(LEFT(N3224,2)=\"ND\",0,IF(D3224=\"Original\",CA3224*2/36,CA3224/VLOOKUP(D3224,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154224,"2016-02-17","CK","Original",3022047,{"$f":"VLOOKUP($E3225,Schools!$B:$L,2,0)","v":"Hyde School"},{"$f":"VLOOKUP($E3225,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3225,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3225,Schools!$B:$L,11,0)","v":151702},{"$f":"VLOOKUP($E3225,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3225=\"MA\",0,VLOOKUP(N3225,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3225,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3225,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3225,'1718UIFSMOriginals'!$A:$H,8,0)","v":58340.000000000007},58340,{"$f":"VLOOKUP(N3225,Rates!A$1:W$65573,VLOOKUP(E3225,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3225,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3225,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3225=\"VA\",N3225=\"DFC\"),0,VLOOKUP(N3225,Rates!A:AM,VLOOKUP(H3225&LEFT(G3225,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022047UIFSMAcademy","Original3022047UIFSM","3022047UIFSM","OriginalUIFSM","Original3022047","RAPriUIFSM","I183022047","3022047ADDGRANT","EFAPrimary","Original3022047ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3225,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3225,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3225,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3225=\"DFC\",0,VLOOKUP(E3225,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3225=\"MA\",0,VLOOKUP(AU3225&VLOOKUP(N3225,Rates!A:G,7,0)&VLOOKUP(N3225,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3225*IF(W3225=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3225,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3225&IF(O3225=\"EARLYYEARS\",VLOOKUP(N3225,Rates!$A:$X,24,0),N3225)","v":"3022047UIFSM"},{"$f":"ROUND(IF(AND(OR(M3225=\"VA\",M3225=\"FREE\",M3225=\"ACAD\"),N3225=\"DFC\"),S3225,S3225*VLOOKUP(AU3225&VLOOKUP(N3225,Rates!A:G,7,0)&VLOOKUP(N3225,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":58340},0,0,"EFAUIFSMRAPrimary",0,"Original3022047UIFSM",{"$f":"VLOOKUP(N3225,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3225,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3225=\"RA\",0,IF(AU3225=\"C\",VLOOKUP(AU3225&VLOOKUP(N3225,Rates!A:G,7,0)&VLOOKUP(N3225,Rates!A:J,10,0)&VLOOKUP(D3225,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3225&VLOOKUP(N3225,Rates!A:G,7,0)&VLOOKUP(N3225,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3225*IF(W3225=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CD3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CE3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CF3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CG3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CH3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CI3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CJ3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CK3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*3/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3225=1,CA3225-SUM(CB3225:CL3225),IF(LEFT(N3225,2)=\"ND\",0,IF(D3225=\"Original\",CA3225*2/36,CA3225/VLOOKUP(D3225,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154225,"2016-02-17","CK","Original",3023519,{"$f":"VLOOKUP($E3226,Schools!$B:$L,2,0)","v":"Broadfields Primary School"},{"$f":"VLOOKUP($E3226,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3226,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3226,Schools!$B:$L,11,0)","v":152128},{"$f":"VLOOKUP($E3226,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3226=\"MA\",0,VLOOKUP(N3226,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3226,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3226,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3226,'1718UIFSMOriginals'!$A:$H,8,0)","v":95922.000000000015},95922,{"$f":"VLOOKUP(N3226,Rates!A$1:W$65573,VLOOKUP(E3226,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3226,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3226,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3226=\"VA\",N3226=\"DFC\"),0,VLOOKUP(N3226,Rates!A:AM,VLOOKUP(H3226&LEFT(G3226,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023519UIFSMAcademy","Original3023519UIFSM","3023519UIFSM","OriginalUIFSM","Original3023519","RAPriUIFSM","I183023519","3023519ADDGRANT","EFAPrimary","Original3023519ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3226,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3226,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3226,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3226=\"DFC\",0,VLOOKUP(E3226,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3226=\"MA\",0,VLOOKUP(AU3226&VLOOKUP(N3226,Rates!A:G,7,0)&VLOOKUP(N3226,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3226*IF(W3226=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3226,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3226&IF(O3226=\"EARLYYEARS\",VLOOKUP(N3226,Rates!$A:$X,24,0),N3226)","v":"3023519UIFSM"},{"$f":"ROUND(IF(AND(OR(M3226=\"VA\",M3226=\"FREE\",M3226=\"ACAD\"),N3226=\"DFC\"),S3226,S3226*VLOOKUP(AU3226&VLOOKUP(N3226,Rates!A:G,7,0)&VLOOKUP(N3226,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":95922},0,0,"EFAUIFSMRAPrimary",0,"Original3023519UIFSM",{"$f":"VLOOKUP(N3226,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3226,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3226=\"RA\",0,IF(AU3226=\"C\",VLOOKUP(AU3226&VLOOKUP(N3226,Rates!A:G,7,0)&VLOOKUP(N3226,Rates!A:J,10,0)&VLOOKUP(D3226,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3226&VLOOKUP(N3226,Rates!A:G,7,0)&VLOOKUP(N3226,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3226*IF(W3226=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CD3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CE3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CF3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CG3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CH3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CI3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CJ3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CK3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*3/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3226=1,CA3226-SUM(CB3226:CL3226),IF(LEFT(N3226,2)=\"ND\",0,IF(D3226=\"Original\",CA3226*2/36,CA3226/VLOOKUP(D3226,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154226,"2016-02-17","CK","Original",3022048,{"$f":"VLOOKUP($E3227,Schools!$B:$L,2,0)","v":"Millbrook Park CE Primary School"},{"$f":"VLOOKUP($E3227,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3227,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3227,Schools!$B:$L,11,0)","v":155126},{"$f":"VLOOKUP($E3227,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3227=\"MA\",0,VLOOKUP(N3227,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3227,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3227,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3227,'1718UIFSMOriginals'!$A:$H,8,0)","v":54844},54844,{"$f":"VLOOKUP(N3227,Rates!A$1:W$65573,VLOOKUP(E3227,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3227,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3227,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3227=\"VA\",N3227=\"DFC\"),0,VLOOKUP(N3227,Rates!A:AM,VLOOKUP(H3227&LEFT(G3227,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022048UIFSMAcademy","Original3022048UIFSM","3022048UIFSM","OriginalUIFSM","Original3022048","RAPriUIFSM","I183022048","3022048ADDGRANT","EFAPrimary","Original3022048ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3227,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3227,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3227,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3227=\"DFC\",0,VLOOKUP(E3227,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3227=\"MA\",0,VLOOKUP(AU3227&VLOOKUP(N3227,Rates!A:G,7,0)&VLOOKUP(N3227,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3227*IF(W3227=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3227,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3227&IF(O3227=\"EARLYYEARS\",VLOOKUP(N3227,Rates!$A:$X,24,0),N3227)","v":"3022048UIFSM"},{"$f":"ROUND(IF(AND(OR(M3227=\"VA\",M3227=\"FREE\",M3227=\"ACAD\"),N3227=\"DFC\"),S3227,S3227*VLOOKUP(AU3227&VLOOKUP(N3227,Rates!A:G,7,0)&VLOOKUP(N3227,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":54844},0,0,"EFAUIFSMRAPrimary",0,"Original3022048UIFSM",{"$f":"VLOOKUP(N3227,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3227,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3227=\"RA\",0,IF(AU3227=\"C\",VLOOKUP(AU3227&VLOOKUP(N3227,Rates!A:G,7,0)&VLOOKUP(N3227,Rates!A:J,10,0)&VLOOKUP(D3227,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3227&VLOOKUP(N3227,Rates!A:G,7,0)&VLOOKUP(N3227,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3227*IF(W3227=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CD3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CE3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CF3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CG3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CH3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CI3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CJ3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CK3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*3/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3227=1,CA3227-SUM(CB3227:CL3227),IF(LEFT(N3227,2)=\"ND\",0,IF(D3227=\"Original\",CA3227*2/36,CA3227/VLOOKUP(D3227,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154227,"2016-02-17","CK","Original",3026905,{"$f":"VLOOKUP($E3228,Schools!$B:$L,2,0)","v":"London Academy"},{"$f":"VLOOKUP($E3228,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3228,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3228,Schools!$B:$L,11,0)","v":400116},{"$f":"VLOOKUP($E3228,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3228=\"MA\",0,VLOOKUP(N3228,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3228,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3228,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3228,'1718UIFSMOriginals'!$A:$H,8,0)","v":20976},20976,{"$f":"VLOOKUP(N3228,Rates!A$1:W$65573,VLOOKUP(E3228,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3228,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3228,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3228=\"VA\",N3228=\"DFC\"),0,VLOOKUP(N3228,Rates!A:AM,VLOOKUP(H3228&LEFT(G3228,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3026905UIFSMAcademy","Original3026905UIFSM","3026905UIFSM","OriginalUIFSM","Original3026905","RAAllUIFSM","I183026905","3026905ADDGRANT","EFAAll through","Original3026905ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3228,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3228,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3228,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3228=\"DFC\",0,VLOOKUP(E3228,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3228=\"MA\",0,VLOOKUP(AU3228&VLOOKUP(N3228,Rates!A:G,7,0)&VLOOKUP(N3228,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3228*IF(W3228=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3228,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3228&IF(O3228=\"EARLYYEARS\",VLOOKUP(N3228,Rates!$A:$X,24,0),N3228)","v":"3026905UIFSM"},{"$f":"ROUND(IF(AND(OR(M3228=\"VA\",M3228=\"FREE\",M3228=\"ACAD\"),N3228=\"DFC\"),S3228,S3228*VLOOKUP(AU3228&VLOOKUP(N3228,Rates!A:G,7,0)&VLOOKUP(N3228,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":20976},0,0,"EFAUIFSMRAAll through",0,"Original3026905UIFSM",{"$f":"VLOOKUP(N3228,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3228,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3228=\"RA\",0,IF(AU3228=\"C\",VLOOKUP(AU3228&VLOOKUP(N3228,Rates!A:G,7,0)&VLOOKUP(N3228,Rates!A:J,10,0)&VLOOKUP(D3228,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3228&VLOOKUP(N3228,Rates!A:G,7,0)&VLOOKUP(N3228,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3228*IF(W3228=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CD3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CE3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CF3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CG3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CH3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CI3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CJ3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CK3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*3/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3228=1,CA3228-SUM(CB3228:CL3228),IF(LEFT(N3228,2)=\"ND\",0,IF(D3228=\"Original\",CA3228*2/36,CA3228/VLOOKUP(D3228,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154228,"2016-02-17","CK","Original",3026906,{"$f":"VLOOKUP($E3229,Schools!$B:$L,2,0)","v":"Wren Academy"},{"$f":"VLOOKUP($E3229,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3229,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3229,Schools!$B:$L,11,0)","v":128957},{"$f":"VLOOKUP($E3229,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3229=\"MA\",0,VLOOKUP(N3229,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3229,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3229,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3229,'1718UIFSMOriginals'!$A:$H,8,0)","v":48507},48507,{"$f":"VLOOKUP(N3229,Rates!A$1:W$65573,VLOOKUP(E3229,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3229,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3229,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3229=\"VA\",N3229=\"DFC\"),0,VLOOKUP(N3229,Rates!A:AM,VLOOKUP(H3229&LEFT(G3229,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3026906UIFSMAcademy","Original3026906UIFSM","3026906UIFSM","OriginalUIFSM","Original3026906","RAAllUIFSM","I183026906","3026906ADDGRANT","EFAAll through","Original3026906ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3229,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3229,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3229,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3229=\"DFC\",0,VLOOKUP(E3229,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3229=\"MA\",0,VLOOKUP(AU3229&VLOOKUP(N3229,Rates!A:G,7,0)&VLOOKUP(N3229,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3229*IF(W3229=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3229,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3229&IF(O3229=\"EARLYYEARS\",VLOOKUP(N3229,Rates!$A:$X,24,0),N3229)","v":"3026906UIFSM"},{"$f":"ROUND(IF(AND(OR(M3229=\"VA\",M3229=\"FREE\",M3229=\"ACAD\"),N3229=\"DFC\"),S3229,S3229*VLOOKUP(AU3229&VLOOKUP(N3229,Rates!A:G,7,0)&VLOOKUP(N3229,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":48507},0,0,"EFAUIFSMRAAll through",0,"Original3026906UIFSM",{"$f":"VLOOKUP(N3229,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3229,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3229=\"RA\",0,IF(AU3229=\"C\",VLOOKUP(AU3229&VLOOKUP(N3229,Rates!A:G,7,0)&VLOOKUP(N3229,Rates!A:J,10,0)&VLOOKUP(D3229,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3229&VLOOKUP(N3229,Rates!A:G,7,0)&VLOOKUP(N3229,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3229*IF(W3229=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CD3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CE3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CF3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CG3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CH3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CI3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CJ3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CK3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*3/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3229=1,CA3229-SUM(CB3229:CL3229),IF(LEFT(N3229,2)=\"ND\",0,IF(D3229=\"Original\",CA3229*2/36,CA3229/VLOOKUP(D3229,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154229,"2016-02-17","CK","Original",3022049,{"$f":"VLOOKUP($E3230,Schools!$B:$L,2,0)","v":"Watling Park Free School"},{"$f":"VLOOKUP($E3230,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3230,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3230,Schools!$B:$L,11,0)","v":157055},{"$f":"VLOOKUP($E3230,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3230=\"MA\",0,VLOOKUP(N3230,Rates!A:L,6,0))","v":0},"16/17 estimate",{"$f":"VLOOKUP(E3230,Schools!$B:$R,17,0)","v":"ACAD"},"UIFSM",{"$f":"VLOOKUP(N3230,Rates!$A:$L,2,0)","v":"ADDGRANT"},1,1,{"$f":"VLOOKUP(E3230,'1718UIFSMOriginals'!$A:$H,8,0)","v":27094},27094,{"$f":"VLOOKUP(N3230,Rates!A$1:W$65573,VLOOKUP(E3230,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3230,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3230,Rates!A$1:L$65573,8,0)","v":"I18"},{"$f":"IF(AND(M3230=\"VA\",N3230=\"DFC\"),0,VLOOKUP(N3230,Rates!A:AM,VLOOKUP(H3230&LEFT(G3230,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022049UIFSMAcademy","Original3022049UIFSM","3022049UIFSM","OriginalUIFSM","Original3022049","RAPriUIFSM","I183022049","3022049ADDGRANT","EFAPrimary","Original3022049ADDGRANT",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3230,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3230,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3230,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3230=\"DFC\",0,VLOOKUP(E3230,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3230=\"MA\",0,VLOOKUP(AU3230&VLOOKUP(N3230,Rates!A:G,7,0)&VLOOKUP(N3230,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3230*IF(W3230=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3230,Rates!A:L,3,0)","v":"Universal Infant free school meals"},null,{"$f":"E3230&IF(O3230=\"EARLYYEARS\",VLOOKUP(N3230,Rates!$A:$X,24,0),N3230)","v":"3022049UIFSM"},{"$f":"ROUND(IF(AND(OR(M3230=\"VA\",M3230=\"FREE\",M3230=\"ACAD\"),N3230=\"DFC\"),S3230,S3230*VLOOKUP(AU3230&VLOOKUP(N3230,Rates!A:G,7,0)&VLOOKUP(N3230,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":27094},0,0,"EFAUIFSMRAPrimary",0,"Original3022049UIFSM",{"$f":"VLOOKUP(N3230,Rates!$A:$AO,41,0)","v":"Estimate"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3230,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3230=\"RA\",0,IF(AU3230=\"C\",VLOOKUP(AU3230&VLOOKUP(N3230,Rates!A:G,7,0)&VLOOKUP(N3230,Rates!A:J,10,0)&VLOOKUP(D3230,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3230&VLOOKUP(N3230,Rates!A:G,7,0)&VLOOKUP(N3230,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3230*IF(W3230=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CD3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CE3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CF3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CG3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CH3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CI3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CJ3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CK3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*3/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3230=1,CA3230-SUM(CB3230:CL3230),IF(LEFT(N3230,2)=\"ND\",0,IF(D3230=\"Original\",CA3230*2/36,CA3230/VLOOKUP(D3230,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154230,"2016-02-18","CK","Original",3024004,{"$f":"VLOOKUP($E3231,Schools!$B:$L,2,0)","v":"Menorah High School (Girls)"},{"$f":"VLOOKUP($E3231,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3231,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3231,Schools!$B:$L,11,0)","v":107953},{"$f":"VLOOKUP($E3231,Schools!$B:$Z,12,0)","v":11513},{"$f":"IF(H3231=\"MA\",0,VLOOKUP(N3231,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E3231,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3231,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,5285,5285,{"$f":"VLOOKUP(N3231,Rates!A$1:W$65573,VLOOKUP(E3231,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3231,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3231,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3231=\"VA\",N3231=\"DFC\"),0,VLOOKUP(N3231,Rates!A:AM,VLOOKUP(H3231&LEFT(G3231,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024004STMTTOPUPSECD","Original3024004STMTTOPUPSEC","3024004STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3024004","MASecSTMTTOPUPSEC","I033024004","3024004HIGHNEEDS","11435Secondary","Original3024004HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3231,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3231,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3231,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3231=\"DFC\",0,VLOOKUP(E3231,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3231=\"MA\",0,VLOOKUP(AU3231&VLOOKUP(N3231,Rates!A:G,7,0)&VLOOKUP(N3231,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3231*IF(W3231=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3231,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3231&IF(O3231=\"EARLYYEARS\",VLOOKUP(N3231,Rates!$A:$X,24,0),N3231)","v":"3024004STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3231=\"VA\",M3231=\"FREE\",M3231=\"ACAD\"),N3231=\"DFC\"),S3231,S3231*VLOOKUP(AU3231&VLOOKUP(N3231,Rates!A:G,7,0)&VLOOKUP(N3231,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11435STMTTOPUPSECMASecondary",5285,"Original3024004STMTTOPUPSEC",{"$f":"VLOOKUP(N3231,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3231,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H3231=\"RA\",0,IF(AU3231=\"C\",VLOOKUP(AU3231&VLOOKUP(N3231,Rates!A:G,7,0)&VLOOKUP(N3231,Rates!A:J,10,0)&VLOOKUP(D3231,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3231&VLOOKUP(N3231,Rates!A:G,7,0)&VLOOKUP(N3231,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3231*IF(W3231=1,0,1))","v":5285},587.22,440.42,440.42,{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CD3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":440.42},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CE3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":440.42},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CF3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":440.42},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CG3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":440.42},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CH3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":440.42},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CI3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":440.42},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CJ3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":440.42},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CK3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*3/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":440.42},{"$f":"ROUND(IF(BZ3231=1,CA3231-SUM(CB3231:CL3231),IF(LEFT(N3231,2)=\"ND\",0,IF(D3231=\"Original\",CA3231*2/36,CA3231/VLOOKUP(D3231,PayLookup!$M$10:$N$22,2,0)))),2)","v":293.61}]
[20154231,"2016-02-16","CK","Original",3026906,{"$f":"VLOOKUP($E3232,Schools!$B:$L,2,0)","v":"Wren Academy"},{"$f":"VLOOKUP($E3232,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3232,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3232,Schools!$B:$L,11,0)","v":128957},{"$f":"VLOOKUP($E3232,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3232=\"MA\",0,VLOOKUP(N3232,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E3232,Schools!$B:$R,17,0)","v":"ACAD"},"STMTTOPUPPRI",{"$f":"VLOOKUP(N3232,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,13843,13843,{"$f":"VLOOKUP(N3232,Rates!A$1:W$65573,VLOOKUP(E3232,Schools!B$1:N$65540,13,0),0)","v":11443},{"$f":"VLOOKUP(E3232,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3232,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3232=\"VA\",N3232=\"DFC\"),0,VLOOKUP(N3232,Rates!A:AM,VLOOKUP(H3232&LEFT(G3232,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3026906STMTTOPUPPRIAcademy","Original3026906STMTTOPUPPRI","3026906STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3026906","RAAllSTMTTOPUPPRI","I033026906","3026906HIGHNEEDS","11443All through","Original3026906HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3232,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet academies - primary"},{"$f":"VLOOKUP($T3232,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.2"},{"$f":"VLOOKUP(N3232,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3232=\"DFC\",0,VLOOKUP(E3232,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3232=\"MA\",0,VLOOKUP(AU3232&VLOOKUP(N3232,Rates!A:G,7,0)&VLOOKUP(N3232,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3232*IF(W3232=1,0,1))","v":13843},1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,1153.58,1153.5899999999999,1153.58,{"$f":"VLOOKUP(N3232,Rates!A:L,3,0)","v":"Statement top-ups - Pri"},null,{"$f":"E3232&IF(O3232=\"EARLYYEARS\",VLOOKUP(N3232,Rates!$A:$X,24,0),N3232)","v":"3026906STMTTOPUPPRI"},{"$f":"ROUND(IF(AND(OR(M3232=\"VA\",M3232=\"FREE\",M3232=\"ACAD\"),N3232=\"DFC\"),S3232,S3232*VLOOKUP(AU3232&VLOOKUP(N3232,Rates!A:G,7,0)&VLOOKUP(N3232,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11443STMTTOPUPPRIRAAll through",13843,"Original3026906STMTTOPUPPRI",{"$f":"VLOOKUP(N3232,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3232,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H3232=\"RA\",0,IF(AU3232=\"C\",VLOOKUP(AU3232&VLOOKUP(N3232,Rates!A:G,7,0)&VLOOKUP(N3232,Rates!A:J,10,0)&VLOOKUP(D3232,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3232&VLOOKUP(N3232,Rates!A:G,7,0)&VLOOKUP(N3232,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3232*IF(W3232=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CD3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CE3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CF3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CG3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CH3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CI3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CJ3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CK3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*3/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3232=1,CA3232-SUM(CB3232:CL3232),IF(LEFT(N3232,2)=\"ND\",0,IF(D3232=\"Original\",CA3232*2/36,CA3232/VLOOKUP(D3232,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154232,"2016-02-16","CK","Original",3023521,{"$f":"VLOOKUP($E3233,Schools!$B:$L,2,0)","v":"St Mary's & St John's CE School"},{"$f":"VLOOKUP($E3233,Schools!$B:$L,3,0)","v":"All through"},{"$f":"VLOOKUP($E3233,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3233,Schools!$B:$L,11,0)","v":400135},{"$f":"VLOOKUP($E3233,Schools!$B:$Z,12,0)","v":10698},{"$f":"IF(H3233=\"MA\",0,VLOOKUP(N3233,Rates!A:L,6,0))","v":0},"HNTopUps Estimate",{"$f":"VLOOKUP(E3233,Schools!$B:$R,17,0)","v":"VA"},"STMTTOPUPSEC",{"$f":"VLOOKUP(N3233,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,49198,49198,{"$f":"VLOOKUP(N3233,Rates!A$1:W$65573,VLOOKUP(E3233,Schools!B$1:N$65540,13,0),0)","v":11435},{"$f":"VLOOKUP(E3233,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3233,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3233=\"VA\",N3233=\"DFC\"),0,VLOOKUP(N3233,Rates!A:AM,VLOOKUP(H3233&LEFT(G3233,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3023521STMTTOPUPSECB","Original3023521STMTTOPUPSEC","3023521STMTTOPUPSEC","OriginalSTMTTOPUPSEC","Original3023521","MAAllSTMTTOPUPSEC","I033023521","3023521HIGHNEEDS","11435All through","Original3023521HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3233,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained secondary"},{"$f":"VLOOKUP($T3233,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3233,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3233=\"DFC\",0,VLOOKUP(E3233,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3233=\"MA\",0,VLOOKUP(AU3233&VLOOKUP(N3233,Rates!A:G,7,0)&VLOOKUP(N3233,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3233*IF(W3233=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3233,Rates!A:L,3,0)","v":"Statement top-ups - Sec"},null,{"$f":"E3233&IF(O3233=\"EARLYYEARS\",VLOOKUP(N3233,Rates!$A:$X,24,0),N3233)","v":"3023521STMTTOPUPSEC"},{"$f":"ROUND(IF(AND(OR(M3233=\"VA\",M3233=\"FREE\",M3233=\"ACAD\"),N3233=\"DFC\"),S3233,S3233*VLOOKUP(AU3233&VLOOKUP(N3233,Rates!A:G,7,0)&VLOOKUP(N3233,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11435STMTTOPUPSECMAAll through",49198,"Original3023521STMTTOPUPSEC",{"$f":"VLOOKUP(N3233,Rates!$A:$AO,41,0)","v":"Summer18"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3233,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H3233=\"RA\",0,IF(AU3233=\"C\",VLOOKUP(AU3233&VLOOKUP(N3233,Rates!A:G,7,0)&VLOOKUP(N3233,Rates!A:J,10,0)&VLOOKUP(D3233,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3233&VLOOKUP(N3233,Rates!A:G,7,0)&VLOOKUP(N3233,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3233*IF(W3233=1,0,1))","v":49198},5466.44,4099.83,4099.83,{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CD3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":4099.83},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CE3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":4099.83},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CF3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":4099.83},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CG3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":4099.83},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CH3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":4099.83},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CI3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":4099.83},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CJ3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":4099.83},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CK3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*3/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":4099.83},{"$f":"ROUND(IF(BZ3233=1,CA3233-SUM(CB3233:CL3233),IF(LEFT(N3233,2)=\"ND\",0,IF(D3233=\"Original\",CA3233*2/36,CA3233/VLOOKUP(D3233,PayLookup!$M$10:$N$22,2,0)))),2)","v":2733.22}]
[20154233,"2016-02-19","CB","Original",3024004,{"$f":"VLOOKUP($E3234,Schools!$B:$L,2,0)","v":"Menorah High School (Girls)"},{"$f":"VLOOKUP($E3234,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3234,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3234,Schools!$B:$L,11,0)","v":107953},{"$f":"VLOOKUP($E3234,Schools!$B:$Z,12,0)","v":11513},{"$f":"IF(H3234=\"MA\",0,VLOOKUP(N3234,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3234,Schools!$B:$R,17,0)","v":"VA"},"BURSARY",{"$f":"VLOOKUP(N3234,Rates!$A:$L,2,0)","v":"POST16"},1,1,393.33333333333331,393.33,{"$f":"VLOOKUP(N3234,Rates!A$1:W$65573,VLOOKUP(E3234,Schools!B$1:N$65540,13,0),0)","v":11441},{"$f":"VLOOKUP(E3234,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3234,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M3234=\"VA\",N3234=\"DFC\"),0,VLOOKUP(N3234,Rates!A:AM,VLOOKUP(H3234&LEFT(G3234,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024004BURSARYD","Original3024004BURSARY","3024004BURSARY","OriginalBURSARY","Original3024004","MASecBURSARY","I023024004","3024004POST16","11441Secondary","Original3024004POST16",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3234,CostCentres!B$1:D$65537,2,0)","v":"Post 16 learner funding - maintained secondaries"},{"$f":"VLOOKUP($T3234,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N3234,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3234=\"DFC\",0,VLOOKUP(E3234,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3234=\"MA\",0,VLOOKUP(AU3234&VLOOKUP(N3234,Rates!A:G,7,0)&VLOOKUP(N3234,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3234*IF(W3234=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3234,Rates!A:L,3,0)","v":"Post 16 Bursaries"},null,{"$f":"E3234&IF(O3234=\"EARLYYEARS\",VLOOKUP(N3234,Rates!$A:$X,24,0),N3234)","v":"3024004BURSARY"},{"$f":"ROUND(IF(AND(OR(M3234=\"VA\",M3234=\"FREE\",M3234=\"ACAD\"),N3234=\"DFC\"),S3234,S3234*VLOOKUP(AU3234&VLOOKUP(N3234,Rates!A:G,7,0)&VLOOKUP(N3234,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11441BURSARYMASecondary",393.33,"Original3024004BURSARY",{"$f":"VLOOKUP(N3234,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3234,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3234=\"RA\",0,IF(AU3234=\"C\",VLOOKUP(AU3234&VLOOKUP(N3234,Rates!A:G,7,0)&VLOOKUP(N3234,Rates!A:J,10,0)&VLOOKUP(D3234,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3234&VLOOKUP(N3234,Rates!A:G,7,0)&VLOOKUP(N3234,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3234*IF(W3234=1,0,1))","v":393.33},43.7,32.78,32.78,{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CD3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.78},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CE3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.78},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CF3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.78},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CG3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.78},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CH3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.78},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CI3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.78},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CJ3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.78},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CK3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*3/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":32.78},{"$f":"ROUND(IF(BZ3234=1,CA3234-SUM(CB3234:CL3234),IF(LEFT(N3234,2)=\"ND\",0,IF(D3234=\"Original\",CA3234*2/36,CA3234/VLOOKUP(D3234,PayLookup!$M$10:$N$22,2,0)))),2)","v":21.85}]
[20154234,"2016-02-19","CB","Original",3024004,{"$f":"VLOOKUP($E3235,Schools!$B:$L,2,0)","v":"Menorah High School (Girls)"},{"$f":"VLOOKUP($E3235,Schools!$B:$L,3,0)","v":"Secondary"},{"$f":"VLOOKUP($E3235,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3235,Schools!$B:$L,11,0)","v":107953},{"$f":"VLOOKUP($E3235,Schools!$B:$Z,12,0)","v":11513},{"$f":"IF(H3235=\"MA\",0,VLOOKUP(N3235,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3235,Schools!$B:$R,17,0)","v":"VA"},"EFAPROG",{"$f":"VLOOKUP(N3235,Rates!$A:$L,2,0)","v":"POST16"},1,1,153888,153888,{"$f":"VLOOKUP(N3235,Rates!A$1:W$65573,VLOOKUP(E3235,Schools!B$1:N$65540,13,0),0)","v":11441},{"$f":"VLOOKUP(E3235,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3235,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M3235=\"VA\",N3235=\"DFC\"),0,VLOOKUP(N3235,Rates!A:AM,VLOOKUP(H3235&LEFT(G3235,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3024004EFAPROGD","Original3024004EFAPROG","3024004EFAPROG","OriginalEFAPROG","Original3024004","MASecEFAPROG","I023024004","3024004POST16","11441Secondary","Original3024004POST16",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3235,CostCentres!B$1:D$65537,2,0)","v":"Post 16 learner funding - maintained secondaries"},{"$f":"VLOOKUP($T3235,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N3235,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3235=\"DFC\",0,VLOOKUP(E3235,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3235=\"MA\",0,VLOOKUP(AU3235&VLOOKUP(N3235,Rates!A:G,7,0)&VLOOKUP(N3235,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3235*IF(W3235=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3235,Rates!A:L,3,0)","v":"EFA Programme"},null,{"$f":"E3235&IF(O3235=\"EARLYYEARS\",VLOOKUP(N3235,Rates!$A:$X,24,0),N3235)","v":"3024004EFAPROG"},{"$f":"ROUND(IF(AND(OR(M3235=\"VA\",M3235=\"FREE\",M3235=\"ACAD\"),N3235=\"DFC\"),S3235,S3235*VLOOKUP(AU3235&VLOOKUP(N3235,Rates!A:G,7,0)&VLOOKUP(N3235,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11441EFAPROGMASecondary",153888,"Original3024004EFAPROG",{"$f":"VLOOKUP(N3235,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3235,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3235=\"RA\",0,IF(AU3235=\"C\",VLOOKUP(AU3235&VLOOKUP(N3235,Rates!A:G,7,0)&VLOOKUP(N3235,Rates!A:J,10,0)&VLOOKUP(D3235,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3235&VLOOKUP(N3235,Rates!A:G,7,0)&VLOOKUP(N3235,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3235*IF(W3235=1,0,1))","v":153888},17098.669999999998,12824,12824,{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CD3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":12824},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CE3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":12824},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CF3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":12824},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CG3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":12824},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CH3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":12824},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CI3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":12824},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CJ3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":12824},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CK3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*3/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":12824},{"$f":"ROUND(IF(BZ3235=1,CA3235-SUM(CB3235:CL3235),IF(LEFT(N3235,2)=\"ND\",0,IF(D3235=\"Original\",CA3235*2/36,CA3235/VLOOKUP(D3235,PayLookup!$M$10:$N$22,2,0)))),2)","v":8549.33}]
[20154235,"2016-03-16","CK","Original",3027000,{"$f":"VLOOKUP($E3236,Schools!$B:$L,2,0)","v":"Oak Lodge Academy"},{"$f":"VLOOKUP($E3236,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E3236,Schools!$B:$L,5,0)","v":"RA"},{"$f":"VLOOKUP($E3236,Schools!$B:$L,11,0)","v":156901},{"$f":"VLOOKUP($E3236,Schools!$B:$Z,12,0)","v":"Academy"},{"$f":"IF(H3236=\"MA\",0,VLOOKUP(N3236,Rates!A:L,6,0))","v":1},null,{"$f":"VLOOKUP(E3236,Schools!$B:$R,17,0)","v":"ACAD"},"SPECIALP16BASE",{"$f":"VLOOKUP(N3236,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},-1,10000,50,-500000,{"$f":"VLOOKUP(N3236,Rates!A$1:W$65573,VLOOKUP(E3236,Schools!B$1:N$65540,13,0),0)","v":"EFA"},{"$f":"VLOOKUP(E3236,Schools!B$1:P$65006,15,0)","v":516500},{"$f":"VLOOKUP(N3236,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M3236=\"VA\",N3236=\"DFC\"),0,VLOOKUP(N3236,Rates!A:AM,VLOOKUP(H3236&LEFT(G3236,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,-500000,0,"3027000SPECIALP16BASEAcademy","Original3027000SPECIALP16BASE","3027000SPECIALP16BASE","OriginalSPECIALP16BASE","Original3027000","RASpeSPECIALP16BASE","I023027000","3027000HIGHNEEDS","EFASpecial","Original3027000HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3236,CostCentres!B$1:D$65537,2,0)","v":"Education Funding Agency"},{"$f":"VLOOKUP($T3236,CostCentres!$B$1:$D$65536,3,0)","v":"None"},{"$f":"VLOOKUP(N3236,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3236=\"DFC\",0,VLOOKUP(E3236,Schools!B:Q,16,0))","v":"Academy"},{"$f":"IF(H3236=\"MA\",0,VLOOKUP(AU3236&VLOOKUP(N3236,Rates!A:G,7,0)&VLOOKUP(N3236,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3236*IF(W3236=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3236,Rates!A:L,3,0)","v":"Special Places (Post 16)"},null,{"$f":"E3236&IF(O3236=\"EARLYYEARS\",VLOOKUP(N3236,Rates!$A:$X,24,0),N3236)","v":"3027000SPECIALP16BASE"},{"$f":"ROUND(IF(AND(OR(M3236=\"VA\",M3236=\"FREE\",M3236=\"ACAD\"),N3236=\"DFC\"),S3236,S3236*VLOOKUP(AU3236&VLOOKUP(N3236,Rates!A:G,7,0)&VLOOKUP(N3236,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":-500000},0,0,"EFASPECIALP16BASERASpecial",0,"Original3027000SPECIALP16BASE",{"$f":"VLOOKUP(N3236,Rates!$A:$AO,41,0)","v":"Current"},36,0,"RA0",3,0,0,{"$f":"VLOOKUP(N3236,Rates!$A:$AW,42,0)","v":"Base"},0,{"$f":"IF(H3236=\"RA\",0,IF(AU3236=\"C\",VLOOKUP(AU3236&VLOOKUP(N3236,Rates!A:G,7,0)&VLOOKUP(N3236,Rates!A:J,10,0)&VLOOKUP(D3236,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3236&VLOOKUP(N3236,Rates!A:G,7,0)&VLOOKUP(N3236,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3236*IF(W3236=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CD3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CE3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CF3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CG3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CH3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CI3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CJ3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CK3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*3/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3236=1,CA3236-SUM(CB3236:CL3236),IF(LEFT(N3236,2)=\"ND\",0,IF(D3236=\"Original\",CA3236*2/36,CA3236/VLOOKUP(D3236,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154236,"2016-03-16","CK","Original",3027010,{"$f":"VLOOKUP($E3237,Schools!$B:$L,2,0)","v":"Mapledown"},{"$f":"VLOOKUP($E3237,Schools!$B:$L,3,0)","v":"Special"},{"$f":"VLOOKUP($E3237,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3237,Schools!$B:$L,11,0)","v":400063},{"$f":"VLOOKUP($E3237,Schools!$B:$Z,12,0)","v":10159},{"$f":"IF(H3237=\"MA\",0,VLOOKUP(N3237,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3237,Schools!$B:$R,17,0)","v":"COM"},"SPECIALP16BASE",{"$f":"VLOOKUP(N3237,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},-1,10000,11,-110000,{"$f":"VLOOKUP(N3237,Rates!A$1:W$65573,VLOOKUP(E3237,Schools!B$1:N$65540,13,0),0)","v":10161},{"$f":"VLOOKUP(E3237,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3237,Rates!A$1:L$65573,8,0)","v":"I02"},{"$f":"IF(AND(M3237=\"VA\",N3237=\"DFC\"),0,VLOOKUP(N3237,Rates!A:AM,VLOOKUP(H3237&LEFT(G3237,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3027010SPECIALP16BASED","Original3027010SPECIALP16BASE","3027010SPECIALP16BASE","OriginalSPECIALP16BASE","Original3027010","MASpeSPECIALP16BASE","I023027010","3027010HIGHNEEDS","10161Special","Original3027010HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3237,CostCentres!B$1:D$65537,2,0)","v":"Special base funding - Barnet maintained schools"},{"$f":"VLOOKUP($T3237,CostCentres!$B$1:$D$65536,3,0)","v":"1.0.1"},{"$f":"VLOOKUP(N3237,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3237=\"DFC\",0,VLOOKUP(E3237,Schools!B:Q,16,0))","v":"D"},{"$f":"IF(H3237=\"MA\",0,VLOOKUP(AU3237&VLOOKUP(N3237,Rates!A:G,7,0)&VLOOKUP(N3237,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3237*IF(W3237=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3237,Rates!A:L,3,0)","v":"Special Places (Post 16)"},null,{"$f":"E3237&IF(O3237=\"EARLYYEARS\",VLOOKUP(N3237,Rates!$A:$X,24,0),N3237)","v":"3027010SPECIALP16BASE"},{"$f":"ROUND(IF(AND(OR(M3237=\"VA\",M3237=\"FREE\",M3237=\"ACAD\"),N3237=\"DFC\"),S3237,S3237*VLOOKUP(AU3237&VLOOKUP(N3237,Rates!A:G,7,0)&VLOOKUP(N3237,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"10161SPECIALP16BASEMASpecial",-110000,"Original3027010SPECIALP16BASE",{"$f":"VLOOKUP(N3237,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3237,Rates!$A:$AW,42,0)","v":"Base"},0,{"$f":"IF(H3237=\"RA\",0,IF(AU3237=\"C\",VLOOKUP(AU3237&VLOOKUP(N3237,Rates!A:G,7,0)&VLOOKUP(N3237,Rates!A:J,10,0)&VLOOKUP(D3237,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3237&VLOOKUP(N3237,Rates!A:G,7,0)&VLOOKUP(N3237,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3237*IF(W3237=1,0,1))","v":-110000},-12222.22,-9166.67,-9166.67,{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CD3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-9166.67},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CE3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-9166.67},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CF3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-9166.67},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CG3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-9166.67},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CH3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-9166.67},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CI3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-9166.67},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CJ3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-9166.67},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CK3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*3/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-9166.67},{"$f":"ROUND(IF(BZ3237=1,CA3237-SUM(CB3237:CL3237),IF(LEFT(N3237,2)=\"ND\",0,IF(D3237=\"Original\",CA3237*2/36,CA3237/VLOOKUP(D3237,PayLookup!$M$10:$N$22,2,0)))),2)","v":-6111.11}]
[20154237,"2016-03-18","CK","Original",3022016,{"$f":"VLOOKUP($E3238,Schools!$B:$L,2,0)","v":"Courtland School"},{"$f":"VLOOKUP($E3238,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3238,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3238,Schools!$B:$L,11,0)","v":400049},{"$f":"VLOOKUP($E3238,Schools!$B:$Z,12,0)","v":10056},{"$f":"IF(H3238=\"MA\",0,VLOOKUP(N3238,Rates!A:L,6,0))","v":0},null,{"$f":"VLOOKUP(E3238,Schools!$B:$R,17,0)","v":"COM"},"DFCLoan",{"$f":"VLOOKUP(N3238,Rates!$A:$L,2,0)","v":"CAPITAL"},1,1,-4000,-4000,{"$f":"VLOOKUP(N3238,Rates!A$1:W$65573,VLOOKUP(E3238,Schools!B$1:N$65540,13,0),0)","v":11331},{"$f":"VLOOKUP(E3238,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3238,Rates!A$1:L$65573,8,0)","v":"CI01"},{"$f":"IF(AND(M3238=\"VA\",N3238=\"DFC\"),0,VLOOKUP(N3238,Rates!A:AM,VLOOKUP(H3238&LEFT(G3238,3),Rates!$AC$1:$AD$13,2,0),0))","v":1},-1000,-1000,-1000,-1000,0,0,"3022016DFCLoanA","Original3022016DFCLoan","3022016DFCLoan","OriginalDFCLoan","Original3022016","MAPriDFCLoan","CI013022016","3022016CAPITAL","11331Primary","Original3022016CAPITAL",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3238,CostCentres!B$1:D$65537,2,0)","v":"DFC Grants Paid To Primary Schools"},{"$f":"VLOOKUP($T3238,CostCentres!$B$1:$D$65536,3,0)","v":"DFC"},{"$f":"VLOOKUP(N3238,Rates!A$1:AB$65573,28,0)","v":20000350},{"$f":"IF(N3238=\"DFC\",0,VLOOKUP(E3238,Schools!B:Q,16,0))","v":"A"},{"$f":"IF(H3238=\"MA\",0,VLOOKUP(AU3238&VLOOKUP(N3238,Rates!A:G,7,0)&VLOOKUP(N3238,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3238*IF(W3238=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3238,Rates!A:L,3,0)","v":"Loan repayments from DFC"},null,{"$f":"E3238&IF(O3238=\"EARLYYEARS\",VLOOKUP(N3238,Rates!$A:$X,24,0),N3238)","v":"3022016DFCLoan"},{"$f":"ROUND(IF(AND(OR(M3238=\"VA\",M3238=\"FREE\",M3238=\"ACAD\"),N3238=\"DFC\"),S3238,S3238*VLOOKUP(AU3238&VLOOKUP(N3238,Rates!A:G,7,0)&VLOOKUP(N3238,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11331DFCLoanMAPrimary",-4000,"Original3022016DFCLoan",{"$f":"VLOOKUP(N3238,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3238,Rates!$A:$AW,42,0)","v":0},0,{"$f":"IF(H3238=\"RA\",0,IF(AU3238=\"C\",VLOOKUP(AU3238&VLOOKUP(N3238,Rates!A:G,7,0)&VLOOKUP(N3238,Rates!A:J,10,0)&VLOOKUP(D3238,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3238&VLOOKUP(N3238,Rates!A:G,7,0)&VLOOKUP(N3238,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3238*IF(W3238=1,0,1))","v":0},0,0,0,{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CD3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CE3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CF3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CG3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CH3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CI3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CJ3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CK3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*3/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0},{"$f":"ROUND(IF(BZ3238=1,CA3238-SUM(CB3238:CL3238),IF(LEFT(N3238,2)=\"ND\",0,IF(D3238=\"Original\",CA3238*2/36,CA3238/VLOOKUP(D3238,PayLookup!$M$10:$N$22,2,0)))),2)","v":0}]
[20154238,"2016-03-22","CK","Original",3022072,{"$f":"VLOOKUP($E3239,Schools!$B:$L,2,0)","v":"Queenswell Junior School"},{"$f":"VLOOKUP($E3239,Schools!$B:$L,3,0)","v":"Primary"},{"$f":"VLOOKUP($E3239,Schools!$B:$L,5,0)","v":"MA"},{"$f":"VLOOKUP($E3239,Schools!$B:$L,11,0)","v":400012},{"$f":"VLOOKUP($E3239,Schools!$B:$Z,12,0)","v":10086},{"$f":"IF(H3239=\"MA\",0,VLOOKUP(N3239,Rates!A:L,6,0))","v":0},"LA Ref 218086",{"$f":"VLOOKUP(E3239,Schools!$B:$R,17,0)","v":"COM"},"STMTPY",{"$f":"VLOOKUP(N3239,Rates!$A:$L,2,0)","v":"HIGHNEEDS"},1,1,5176,5176,{"$f":"VLOOKUP(N3239,Rates!A$1:W$65573,VLOOKUP(E3239,Schools!B$1:N$65540,13,0),0)","v":11431},{"$f":"VLOOKUP(E3239,Schools!B$1:P$65006,15,0)","v":543965},{"$f":"VLOOKUP(N3239,Rates!A$1:L$65573,8,0)","v":"I03"},{"$f":"IF(AND(M3239=\"VA\",N3239=\"DFC\"),0,VLOOKUP(N3239,Rates!A:AM,VLOOKUP(H3239&LEFT(G3239,3),Rates!$AC$1:$AD$13,2,0),0))","v":0},0,0,0,0,0,0,"3022072STMTPYB","Original3022072STMTPY","3022072STMTPY","OriginalSTMTPY","Original3022072","MAPriSTMTPY","I033022072","3022072HIGHNEEDS","11431Primary","Original3022072HIGHNEEDS",0.25,0.5,0.75,1,{"$f":"VLOOKUP(T3239,CostCentres!B$1:D$65537,2,0)","v":"Statement topups: Barnet maintained primary"},{"$f":"VLOOKUP($T3239,CostCentres!$B$1:$D$65536,3,0)","v":"1.2.1"},{"$f":"VLOOKUP(N3239,Rates!A$1:AB$65573,28,0)","v":0},{"$f":"IF(N3239=\"DFC\",0,VLOOKUP(E3239,Schools!B:Q,16,0))","v":"B"},{"$f":"IF(H3239=\"MA\",0,VLOOKUP(AU3239&VLOOKUP(N3239,Rates!A:G,7,0)&VLOOKUP(N3239,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0)*S3239*IF(W3239=1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(N3239,Rates!A:L,3,0)","v":"Statement topup adjustments from previous year"},null,{"$f":"E3239&IF(O3239=\"EARLYYEARS\",VLOOKUP(N3239,Rates!$A:$X,24,0),N3239)","v":"3022072STMTPY"},{"$f":"ROUND(IF(AND(OR(M3239=\"VA\",M3239=\"FREE\",M3239=\"ACAD\"),N3239=\"DFC\"),S3239,S3239*VLOOKUP(AU3239&VLOOKUP(N3239,Rates!A:G,7,0)&VLOOKUP(N3239,Rates!A:J,10,0),PayLookup!$B$10:$D$32,3,0)),2)","v":0},0,0,"11431STMTPYMAPrimary",5176,"Original3022072STMTPY",{"$f":"VLOOKUP(N3239,Rates!$A:$AO,41,0)","v":"Current"},36,0,"MA0",4,0,0,{"$f":"VLOOKUP(N3239,Rates!$A:$AW,42,0)","v":"Topup"},0,{"$f":"IF(H3239=\"RA\",0,IF(AU3239=\"C\",VLOOKUP(AU3239&VLOOKUP(N3239,Rates!A:G,7,0)&VLOOKUP(N3239,Rates!A:J,10,0)&VLOOKUP(D3239,PayLookup!$G$10:$H$22,2,0),PayLookup!$J$10:$K$57,2,0),VLOOKUP(AU3239&VLOOKUP(N3239,Rates!A:G,7,0)&VLOOKUP(N3239,Rates!A:J,10,0),PayLookup!$B$10:$C$32,2,0))*S3239*IF(W3239=1,0,1))","v":5176},575.11,431.33,431.33,{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CD3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":431.33},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CE3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":431.33},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CF3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":431.33},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CG3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":431.33},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CH3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":431.33},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CI3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":431.33},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CJ3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":431.33},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CK3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*3/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":431.33},{"$f":"ROUND(IF(BZ3239=1,CA3239-SUM(CB3239:CL3239),IF(LEFT(N3239,2)=\"ND\",0,IF(D3239=\"Original\",CA3239*2/36,CA3239/VLOOKUP(D3239,PayLookup!$M$10:$N$22,2,0)))),2)","v":287.56}]

{"sheet":"PupilPremiumfor1718Originals","index":39,"n_rows":576,"n_cols":18,"rows_kept":576,"cut":false,"hidden":true,"merged":[]}
["FundingArea","PUPILPREMIUM",null,null,null,null,null,null,null,null,null,null,"Value copy of PIVOT OF 16/17 TRANS: for 17/18 originals TRANS"]
[]
["Sum of Funding",null,null,null,null,null,null,null,null,null,null,null,"Sum of Funding"]
["School","Fundingtype","Rate","Data","Total",null,null,null,null,null,null,null,"DFE","School","Fundingtype","Rate","Data","Total"]
["Akiva School","PPFSMPRI",1,3960,3960,null,null,null,null,null,null,null,3021100,"Pavilion","PPFSMPRI",1,660,660]
["Akiva School","PPFSMPRI",1320,-1,-1320,null,null,null,null,null,null,null,3021100,"Pavilion","PPFSMSEC",1,3272.5000000000146,3272.5]
["Akiva School","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3021100,"Pavilion","PPFSMSEC",935,46,43010]
["All Saints' CE Primary School NW2","PPFSMPRI",1,117480,117480,null,null,null,null,null,null,null,3021100,"Pavilion","pppost-lac",1,1900,1900]
["All Saints' CE Primary School NW2","PPFSMPRI",1320,-16,-21120,null,null,null,null,null,null,null,3021102,"Northgate","PPFSMSEC",1,-7012.5,-7012.5]
["All Saints' CE Primary School, N20","PPFSMPRI",1,3960,3960,null,null,null,null,null,null,null,3021102,"Northgate","PPFSMSEC",935,8.5,7947.5]
["All Saints' CE Primary School, N20","PPFSMPRI",1,71280,71280,null,null,null,null,null,null,null,3022001,"Etz Chaim Jewish Primary School","PPFSMPRI",1,2640,2640]
["All Saints' CE Primary School, N20","PPFSMPRI",1320,-2,-2640,null,null,null,null,null,null,null,3022001,"Etz Chaim Jewish Primary School","PPFSMPRI",1320,2,2640]
["All Saints' CE Primary School, N20","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3022002,"Barnfield School","PPFSMPRI",1,2640,2640]
["Alma Primary","PPFSMPRI",1,3960,3960,null,null,null,null,null,null,null,3022002,"Barnfield School","PPFSMPRI",1320,304,401280]
["Alma Primary","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3022002,"Barnfield School","pppost-lac",1,-3800,-3800]
["Annunciation Catholic Infant School","PPFSMPRI",1,11880,11880,null,null,null,null,null,null,null,3022002,"Barnfield School","pppost-lac",1900,3,5700]
["Annunciation Catholic Infant School","PPFSMPRI",1,22440,22440,null,null,null,null,null,null,null,3022003,"Bell Lane Primary School","PPFSMPRI",1,39600,39600]
["Annunciation Catholic Junior School","PPFSMPRI",1,-6600,-6600,null,null,null,null,null,null,null,3022003,"Bell Lane Primary School","PPFSMPRI",1320,177,233640]
["Annunciation Catholic Junior School","PPFSMPRI",1,71280,71280,null,null,null,null,null,null,null,3022004,"Rimon Jewish Primary School","PPFSMPRI",1,2640,2640]
["Annunciation Catholic Junior School","PPFSMPRI",1320,4,5280,null,null,null,null,null,null,null,3022004,"Rimon Jewish Primary School","PPFSMPRI",1320,6,7920]
["Archer Academy","PPFSMSEC",1,18700,18700,null,null,null,null,null,null,null,3022007,"Brookland Junior School","PPFSMPRI",1,33000,33000]
["Archer Academy","PPFSMSEC",1,102850,102850,null,null,null,null,null,null,null,3022007,"Brookland Junior School","PPFSMPRI",1320,56,73920]
["Archer Academy","PPFSMSEC",935,39,36465,null,null,null,null,null,null,null,3022007,"Brookland Junior School","pppost-lac",1,5700,5700]
["Archer Academy","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3022007,"Brookland Junior School","pppost-lac",1900,1,1900]
["Archer Academy","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3022008,"Brookland Infant  & Nursery School","PPFSMPRI",1,1320,1320]
["Ashmole Academy","PPFSMSEC",1,4675,4675,null,null,null,null,null,null,null,3022008,"Brookland Infant  & Nursery School","PPFSMPRI",1320,37,48840]
["Ashmole Academy","PPFSMSEC",1,181390,181390,null,null,null,null,null,null,null,3022009,"Brunswick Park Primary & Nursery School","PPFSMPRI",1,7920,7920]
["Ashmole Academy","PPFSMSEC",935,16.5,15427.5,null,null,null,null,null,null,null,3022009,"Brunswick Park Primary & Nursery School","PPFSMPRI",1320,93,122760]
["Ashmole Academy","pppost-lac",1,-1900,-1900,null,null,null,null,null,null,null,3022010,"Child's Hill School","PPFSMPRI",1,13200,13200]
["Ashmole Academy","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3022010,"Child's Hill School","PPFSMPRI",1320,141,186120]
["Ashmole Academy","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3022011,"Church Hill Primary School","PPFSMPRI",1,15840,15840]
["Barnfield School","PPFSMPRI",1,2640,2640,null,null,null,null,null,null,null,3022011,"Church Hill Primary School","PPFSMPRI",1320,34,44880]
["Barnfield School","PPFSMPRI",1,401280,401280,null,null,null,null,null,null,null,3022011,"Church Hill Primary School","pppost-lac",1900,4,7600]
["Barnfield School","PPFSMPRI",1320,-50,-66000,null,null,null,null,null,null,null,3022014,"Colindale School","PPFSMPRI",1,48840,48840]
["Barnfield School","pppost-lac",1,-3800,-3800,null,null,null,null,null,null,null,3022014,"Colindale School","PPFSMPRI",1320,178,234960]
["Barnfield School","pppost-lac",1,5700,5700,null,null,null,null,null,null,null,3022015,"Coppetts Wood","PPFSMPRI",1,-2640,-2640]
["Barnfield School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3022015,"Coppetts Wood","PPFSMPRI",1320,96,126720]
["Beis Yaakov","PPFSMPRI",1,35640,35640,null,null,null,null,null,null,null,3022015,"Coppetts Wood","pppost-lac",1,-1900,-1900]
["Beis Yaakov","PPFSMPRI",1,31680,31680,null,null,null,null,null,null,null,3022015,"Coppetts Wood","pppost-lac",1900,1,1900]
["Beit Shvidler Primary School","PPFSMPRI",1,2640,2640,null,null,null,null,null,null,null,3022016,"Courtland School","PPFSMPRI",1,9240,9240]
["Beit Shvidler Primary School","PPFSMPRI",1,22440,22440,null,null,null,null,null,null,null,3022016,"Courtland School","PPFSMPRI",1320,34,44880]
["Bell Lane Primary School","PPFSMPRI",1,39600,39600,null,null,null,null,null,null,null,3022016,"Courtland School","pppost-lac",1,1900,1900]
["Bell Lane Primary School","PPFSMPRI",1,233640,233640,null,null,null,null,null,null,null,3022017,"Cromer Road Primary School","PPFSMPRI",1,-2640,-2640]
["Bell Lane Primary School","PPFSMPRI",1320,-6,-7920,null,null,null,null,null,null,null,3022017,"Cromer Road Primary School","PPFSMPRI",1320,128,168960]
["Bishop Douglass Academy","PPFSMSEC",1,-18232.5,-18232.5,null,null,null,null,null,null,null,3022017,"Cromer Road Primary School","pppost-lac",1900,2,3800]
["Bishop Douglass Academy","PPFSMSEC",1,1870,1870,null,null,null,null,null,null,null,3022018,"Deansbrook Junior School","PPFSMPRI",1320,1,1320]
["Bishop Douglass Academy","PPFSMSEC",1,-114873.21,-114873.21,null,null,null,null,null,null,null,3022018,"Deansbrook Junior School","PPFSMPRI",1320,208,274560]
["Bishop Douglass Academy","PPFSMSEC",1,-827,-827,null,null,null,null,null,null,null,3022018,"Deansbrook Junior School","ppservice",300,1,300]
["Bishop Douglass Academy","PPFSMSEC",1,345,345,null,null,null,null,null,null,null,3022019,"Deansbrook Infant School","PPFSMPRI",1,-25080,-25080]
["Bishop Douglass Academy","PPFSMSEC",1,214115,214115,null,null,null,null,null,null,null,3022019,"Deansbrook Infant School","PPFSMPRI",1320,99,130680]
["Bishop Douglass Academy","PPFSMSEC",1,114873.21,114873.21,null,null,null,null,null,null,null,3022020,"Alma Primary","PPFSMPRI",1,3960,3960]
["Bishop Douglass Academy","PPFSMSEC",1,482.79,482.79,null,null,null,null,null,null,null,3022021,"Dollis Infant School","PPFSMPRI",1,9240,9240]
["Bishop Douglass Academy","PPFSMSEC",935,-2.5,-2337.5,null,null,null,null,null,null,null,3022021,"Dollis Infant School","PPFSMPRI",1320,87,114840]
["Bishop Douglass Academy","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3022021,"Dollis Infant School","pppost-lac",1900,1,1900]
["Bishop Douglass Academy","ppservice",1,-350,-350,null,null,null,null,null,null,null,3022023,"Edgware Primary School","PPFSMPRI",1,16500,16500]
["Bishop Douglass Academy","ppservice",1,350,350,null,null,null,null,null,null,null,3022023,"Edgware Primary School","PPFSMPRI",1320,199.5,263340]
["Bishop Douglass Academy","ppservice",1,600,600,null,null,null,null,null,null,null,3022024,"Fairway Primary School","PPFSMPRI",1,5280,5280]
["Bishop Douglass Academy","ppservice",300,-2,-600,null,null,null,null,null,null,null,3022024,"Fairway Primary School","PPFSMPRI",1320,82,108240]
["Blessed Dominic School","PPFSMPRI",1,19800,19800,null,null,null,null,null,null,null,3022024,"Fairway Primary School","pppost-lac",1,3800,3800]
["Blessed Dominic School","PPFSMPRI",1,133320,133320,null,null,null,null,null,null,null,3022025,"Foulds","PPFSMPRI",1,11880,11880]
["Blessed Dominic School","PPFSMPRI",1320,6,7920,null,null,null,null,null,null,null,3022025,"Foulds","PPFSMPRI",1320,16,21120]
["Blessed Dominic School","pppost-lac",1,1900,3800,null,null,null,null,null,null,null,3022025,"Foulds","pppost-lac",1,3800,3800]
["Blessed Dominic School","pppost-lac",1900,2,3800,null,null,null,null,null,null,null,3022025,"Foulds","pppost-lac",1900,7,13300]
["Broadfields Primary School","PPFSMPRI",1,-6600,-6600,null,null,null,null,null,null,null,3022026,"Frith Manor School","PPFSMPRI",1,7920,7920]
["Broadfields Primary School","PPFSMPRI",1,307560,307560,null,null,null,null,null,null,null,3022026,"Frith Manor School","PPFSMPRI",1320,115,151800]
["Broadfields Primary School","PPFSMPRI",1320,1,1320,null,null,null,null,null,null,null,3022026,"Frith Manor School","pppost-lac",1,-1900,-1900]
["Broadfields Primary School","pppost-lac",1,-5700,-5700,null,null,null,null,null,null,null,3022026,"Frith Manor School","pppost-lac",1900,2,3800]
["Broadfields Primary School","pppost-lac",1,9500,9500,null,null,null,null,null,null,null,3022027,"Garden Suburb Junior","PPFSMPRI",1,23760,23760]
["Broadfields Primary School","pppost-lac",1900,2,3800,null,null,null,null,null,null,null,3022027,"Garden Suburb Junior","PPFSMPRI",1320,74,97680]
["Brookland Infant  & Nursery School","PPFSMPRI",1,1320,1320,null,null,null,null,null,null,null,3022027,"Garden Suburb Junior","pppost-lac",1,1900,1900]
["Brookland Infant  & Nursery School","PPFSMPRI",1,48840,48840,null,null,null,null,null,null,null,3022028,"Garden Suburb Infant School","PPFSMPRI",1,-2640,-2640]
["Brookland Infant  & Nursery School","PPFSMPRI",1320,1,1320,null,null,null,null,null,null,null,3022028,"Garden Suburb Infant School","PPFSMPRI",1320,34,44880]
["Brookland Junior School","PPFSMPRI",1,33000,33000,null,null,null,null,null,null,null,3022028,"Garden Suburb Infant School","pppost-lac",1900,2,3800]
["Brookland Junior School","PPFSMPRI",1,73920,73920,null,null,null,null,null,null,null,3022029,"Goldbeaters Primary School","PPFSMPRI",1,-2640,-2640]
["Brookland Junior School","PPFSMPRI",1320,3,3960,null,null,null,null,null,null,null,3022029,"Goldbeaters Primary School","PPFSMPRI",1320,223,294360]
["Brookland Junior School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3022029,"Goldbeaters Primary School","pppost-lac",1,5700,5700]
["Brookland Junior School","pppost-lac",1,5700,5700,null,null,null,null,null,null,null,3022029,"Goldbeaters Primary School","ppservice",300,1,300]
["Brookland Junior School","pppost-lac",1900,-1,-1900,null,null,null,null,null,null,null,3022030,"Grasvenor Avenue Infants","PPFSMPRI",1,-10560,-10560]
["Brunswick Park Primary & Nursery School","PPFSMPRI",1,7920,7920,null,null,null,null,null,null,null,3022030,"Grasvenor Avenue Infants","PPFSMPRI",1320,20,26400]
["Brunswick Park Primary & Nursery School","PPFSMPRI",1,122760,122760,null,null,null,null,null,null,null,3022031,"Hollickwood JMI School","PPFSMPRI",1,25080,25080]
["Brunswick Park Primary & Nursery School","PPFSMPRI",1320,4,5280,null,null,null,null,null,null,null,3022031,"Hollickwood JMI School","PPFSMPRI",1320,80,105600]
["Chalgrove Primary School","PPFSMPRI",1,22440,22440,null,null,null,null,null,null,null,3022032,"Holly Park School","PPFSMPRI",1,11880,11880]
["Chalgrove Primary School","PPFSMPRI",1,75240,75240,null,null,null,null,null,null,null,3022032,"Holly Park School","PPFSMPRI",1320,117,154440]
["Chalgrove Primary School","PPFSMPRI",1320,-6,-7920,null,null,null,null,null,null,null,3022032,"Holly Park School","pppost-lac",1900,2,3800]
["Chalgrove Primary School","ppservice",1,600,1200,null,null,null,null,null,null,null,3022032,"Holly Park School","ppservice",300,1,300]
["Chalgrove Primary School","ppservice",300,0,0,null,null,null,null,null,null,null,3022036,"Livingstone School","PPFSMPRI",1,39600,39600]
["Child's Hill School","PPFSMPRI",1,13200,13200,null,null,null,null,null,null,null,3022036,"Livingstone School","PPFSMPRI",1320,109,143880]
["Child's Hill School","PPFSMPRI",1,186120,186120,null,null,null,null,null,null,null,3022037,"Manorside Primary School","PPFSMPRI",1,3960,3960]
["Child's Hill School","PPFSMPRI",1320,-5,-6600,null,null,null,null,null,null,null,3022037,"Manorside Primary School","PPFSMPRI",1320,67,88440]
["Christ Church CE Primary School","PPFSMPRI",1,1320,1320,null,null,null,null,null,null,null,3022038,"Parkfield Primary School","PPFSMPRI",1,26400,26400]
["Christ Church CE Primary School","PPFSMPRI",1,17160,17160,null,null,null,null,null,null,null,3022038,"Parkfield Primary School","PPFSMPRI",1320,94,124080]
["Christ Church CE Primary School","PPFSMPRI",1320,9,11880,null,null,null,null,null,null,null,3022041,"Sacks Morasha Jewish Primary School","PPFSMPRI",1,2640,2640]
["Christ's College Finchley","PPFSMSEC",1,-14960,-14960,null,null,null,null,null,null,null,3022041,"Sacks Morasha Jewish Primary School","PPFSMPRI",1320,3,3960]
["Christ's College Finchley","PPFSMSEC",1,259930,259930,null,null,null,null,null,null,null,3022042,"Monkfrith School","PPFSMPRI",1,17160,17160]
["Christ's College Finchley","PPFSMSEC",935,-4,-3740,null,null,null,null,null,null,null,3022042,"Monkfrith School","PPFSMPRI",1320,36,47520]
["Church Hill Primary School","PPFSMPRI",1,15840,15840,null,null,null,null,null,null,null,3022042,"Monkfrith School","pppost-lac",1,1900,1900]
["Church Hill Primary School","PPFSMPRI",1,44880,44880,null,null,null,null,null,null,null,3022042,"Monkfrith School","pppost-lac",1900,1,1900]
["Church Hill Primary School","PPFSMPRI",1320,-7,-9240,null,null,null,null,null,null,null,3022043,"Moss Hall Junior School","PPFSMPRI",1,6600,6600]
["Church Hill Primary School","pppost-lac",1,7600,7600,null,null,null,null,null,null,null,3022043,"Moss Hall Junior School","PPFSMPRI",1320,81,106920]
["Church Hill Primary School","pppost-lac",1900,-1,-1900,null,null,null,null,null,null,null,3022044,"Moss Hall Infant School","PPFSMPRI",1,1320,1320]
["Claremont Academy","PPFSMPRI",1,-2640,-2640,null,null,null,null,null,null,null,3022044,"Moss Hall Infant School","PPFSMPRI",1320,76,100320]
["Claremont Academy","PPFSMPRI",1,343200,343200,null,null,null,null,null,null,null,3022044,"Moss Hall Infant School","pppost-lac",1,1900,1900]
["Claremont Academy","PPFSMPRI",1320,-18,-23760,null,null,null,null,null,null,null,3022044,"Moss Hall Infant School","pppost-lac",1900,2,3800]
["Claremont Academy","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3022045,"Northside School","PPFSMPRI",1,15840,15840]
["Claremont Academy","pppost-lac",1900,-2,-3800,null,null,null,null,null,null,null,3022045,"Northside School","PPFSMPRI",1320,1,1320]
["Colindale School","PPFSMPRI",1,48840,48840,null,null,null,null,null,null,null,3022045,"Northside School","PPFSMPRI",1320,54,71280]
["Colindale School","PPFSMPRI",1,234960,234960,null,null,null,null,null,null,null,3022045,"Northside School","pppost-lac",1900,1,1900]
["Colindale School","PPFSMPRI",1320,14,18480,null,null,null,null,null,null,null,3022045,"Northside School","ppservice",300,1,300]
["Compton School","PPFSMSEC",1,37400,37400,null,null,null,null,null,null,null,3022047,"Hyde School","PPFSMPRI",1,18480,18480]
["Compton School","PPFSMSEC",1,341275,341275,null,null,null,null,null,null,null,3022047,"Hyde School","PPFSMPRI",1320,140,184800]
["Compton School","PPFSMSEC",935,0.5,467.5,null,null,null,null,null,null,null,3022048,"Millbrook Park CE Primary School","PPFSMPRI",1,11880,11880]
["Compton School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3022048,"Millbrook Park CE Primary School","PPFSMPRI",1320,10,13200]
["Compton School","pppost-lac",1,9500,9500,null,null,null,null,null,null,null,3022049,"Watling Park Free School","PPFSMPRI",1,14520,14520]
["Compton School","pppost-lac",1900,2,3800,null,null,null,null,null,null,null,3022049,"Watling Park Free School","PPFSMPRI",1320,15,19800]
["Compton School","ppservice",1,300,300,null,null,null,null,null,null,null,3022049,"Watling Park Free School","pppost-lac",1,1900,1900]
["Compton School","ppservice",300,0,0,null,null,null,null,null,null,null,3022052,"Summerside Primary School","PPFSMPRI",1,33000,33000]
["Coppetts Wood","PPFSMPRI",1,-2640,-2640,null,null,null,null,null,null,null,3022052,"Summerside Primary School","PPFSMPRI",1320,1,1320]
["Coppetts Wood","PPFSMPRI",1,126720,126720,null,null,null,null,null,null,null,3022052,"Summerside Primary School","PPFSMPRI",1320,174,229680]
["Coppetts Wood","pppost-lac",1,-1900,-1900,null,null,null,null,null,null,null,3022052,"Summerside Primary School","ppservice",300,1,300]
["Coppetts Wood","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3022054,"Woodridge  Primary School","PPFSMPRI",1,-2640,-2640]
["Coppetts Wood","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3022054,"Woodridge  Primary School","PPFSMPRI",1320,23,30360]
["Copthall School","PPFSMSEC",1,7480,7480,null,null,null,null,null,null,null,3022055,"Tudor School","PPFSMPRI",1,-3300,-3300]
["Copthall School","PPFSMSEC",1,355300,355300,null,null,null,null,null,null,null,3022055,"Tudor School","PPFSMPRI",1320,73,96360]
["Copthall School","PPFSMSEC",935,11,10285,null,null,null,null,null,null,null,3022057,"Underhill School","PPFSMPRI",1,22440,22440]
["Courtland School","PPFSMPRI",1,9240,9240,null,null,null,null,null,null,null,3022057,"Underhill School","PPFSMPRI",1320,216,285120]
["Courtland School","PPFSMPRI",1,44880,44880,null,null,null,null,null,null,null,3022057,"Underhill School","pppost-lac",1900,2,3800]
["Courtland School","PPFSMPRI",1320,-5,-6600,null,null,null,null,null,null,null,3022060,"Whitings Hill Primary School","PPFSMPRI",1,-1320,-1320]
["Courtland School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3022060,"Whitings Hill Primary School","PPFSMPRI",1320,171,225720]
["Courtland School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3022060,"Whitings Hill Primary School","pppost-lac",1,-1900,-1900]
["Cromer Road Primary School","PPFSMPRI",1,-2640,-2640,null,null,null,null,null,null,null,3022060,"Whitings Hill Primary School","pppost-lac",1900,1,1900]
["Cromer Road Primary School","PPFSMPRI",1,168960,168960,null,null,null,null,null,null,null,3022067,"Chalgrove Primary School","PPFSMPRI",1,22440,22440]
["Cromer Road Primary School","PPFSMPRI",1320,-6,-7920,null,null,null,null,null,null,null,3022067,"Chalgrove Primary School","PPFSMPRI",1320,57,75240]
["Cromer Road Primary School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3022067,"Chalgrove Primary School","ppservice",1,600,600]
["Cromer Road Primary School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3022067,"Chalgrove Primary School","ppservice",300,2,600]
["Danegrove JMI School","PPFSMPRI",1,15840,15840,null,null,null,null,null,null,null,3022070,"Sunnyfields Primary School","PPFSMPRI",1,17160,17160]
["Danegrove JMI School","PPFSMPRI",1,231000,231000,null,null,null,null,null,null,null,3022070,"Sunnyfields Primary School","PPFSMPRI",1320,95,125400]
["Danegrove JMI School","PPFSMPRI",1320,-6,-7920,null,null,null,null,null,null,null,3022071,"Queenswell Infant and Nursery School","PPFSMPRI",1,9240,9240]
["Deansbrook Infant School","PPFSMPRI",1,-25080,-25080,null,null,null,null,null,null,null,3022071,"Queenswell Infant and Nursery School","PPFSMPRI",1320,76,100320]
["Deansbrook Infant School","PPFSMPRI",1,130680,130680,null,null,null,null,null,null,null,3022071,"Queenswell Infant and Nursery School","ppservice",1,600,600]
["Deansbrook Infant School","PPFSMPRI",1320,-11,-14520,null,null,null,null,null,null,null,3022072,"Queenswell Junior School","PPFSMPRI",1320,154,203280]
["Deansbrook Junior School","PPFSMPRI",1,1320,1320,null,null,null,null,null,null,null,3022072,"Queenswell Junior School","ppservice",1,-900,-900]
["Deansbrook Junior School","PPFSMPRI",1,274560,274560,null,null,null,null,null,null,null,3022072,"Queenswell Junior School","ppservice",300,4,1200]
["Deansbrook Junior School","PPFSMPRI",1320,-38,-50160,null,null,null,null,null,null,null,3022073,"Danegrove JMI School","PPFSMPRI",1,15840,15840]
["Deansbrook Junior School","ppservice",1,300,300,null,null,null,null,null,null,null,3022073,"Danegrove JMI School","PPFSMPRI",1320,175,231000]
["Deansbrook Junior School","ppservice",300,-1,-300,null,null,null,null,null,null,null,3022076,"Wessex  Gardens Primary School","PPFSMPRI",1,2640,2640]
["Dollis Infant School","PPFSMPRI",1,9240,9240,null,null,null,null,null,null,null,3022076,"Wessex  Gardens Primary School","PPFSMPRI",1320,171,225720]
["Dollis Infant School","PPFSMPRI",1,114840,114840,null,null,null,null,null,null,null,3022077,"Orion Primary School","PPFSMPRI",1,75240,75240]
["Dollis Infant School","PPFSMPRI",1320,-15,-19800,null,null,null,null,null,null,null,3022077,"Orion Primary School","PPFSMPRI",1320,371,489720]
["Dollis Infant School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3022078,"Pardes House School","PPFSMPRI",1,11880,11880]
["Dollis Infant School","pppost-lac",1900,-1,-1900,null,null,null,null,null,null,null,3022078,"Pardes House School","PPFSMPRI",1320,24,31680]
["Dollis Junior School","PPFSMPRI",1,5280,5280,null,null,null,null,null,null,null,3022079,"Beis Yaakov","PPFSMPRI",1,35640,35640]
["Dollis Junior School","PPFSMPRI",1,241560,241560,null,null,null,null,null,null,null,3022079,"Beis Yaakov","PPFSMPRI",1320,24,31680]
["Dollis Junior School","PPFSMPRI",1320,-16,-21120,null,null,null,null,null,null,null,3023300,"All Saints' CE Primary School NW2","PPFSMPRI",1320,89,117480]
["Dollis Junior School","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3023302,"Christ Church CE Primary School","PPFSMPRI",1,1320,1320]
["East Barnet School","PPFSMSEC",1,10285,10285,null,null,null,null,null,null,null,3023302,"Christ Church CE Primary School","PPFSMPRI",1320,13,17160]
["East Barnet School","PPFSMSEC",1,234685,234685,null,null,null,null,null,null,null,3023304,"Holy Trinity School","PPFSMPRI",1,18480,18480]
["East Barnet School","PPFSMSEC",935,-8,-7480,null,null,null,null,null,null,null,3023304,"Holy Trinity School","PPFSMPRI",1320,57,75240]
["East Barnet School","pppost-lac",1,5700,5700,null,null,null,null,null,null,null,3023304,"Holy Trinity School","pppost-lac",1,3800,3800]
["East Barnet School","pppost-lac",1,7600,7600,null,null,null,null,null,null,null,3023304,"Holy Trinity School","pppost-lac",1900,4,7600]
["East Barnet School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3023305,"Monken Hadley C E Primary School","PPFSMPRI",1,-2640,-2640]
["East Barnet School","ppservice",1,600,1200,null,null,null,null,null,null,null,3023305,"Monken Hadley C E Primary School","PPFSMPRI",1320,9,11880]
["East Barnet School","ppservice",300,-3,-900,null,null,null,null,null,null,null,3023305,"Monken Hadley C E Primary School","pppost-lac",1,1900,1900]
["Edgware Primary School","PPFSMPRI",1,16500,16500,null,null,null,null,null,null,null,3023307,"St John's CE School N11","PPFSMPRI",1,1320,1320]
["Edgware Primary School","PPFSMPRI",1,263340,263340,null,null,null,null,null,null,null,3023307,"St John's CE School N11","PPFSMPRI",1320,32,42240]
["Edgware Primary School","PPFSMPRI",1320,-20,-26400,null,null,null,null,null,null,null,3023307,"St John's CE School N11","pppost-lac",1900,2,3800]
["Edgware Primary School","pppost-lac",1900,3,5700,null,null,null,null,null,null,null,3023309,"St Johns CE N20","PPFSMPRI",1,-6600,-6600]
["Etz Chaim Jewish Primary School","PPFSMPRI",1,2640,5280,null,null,null,null,null,null,null,3023309,"St Johns CE N20","PPFSMPRI",1320,31,40920]
["Etz Chaim Jewish Primary School","PPFSMPRI",1320,1,1320,null,null,null,null,null,null,null,3023309,"St Johns CE N20","pppost-lac",1900,2,3800]
["Fairway Primary School","PPFSMPRI",1,5280,5280,null,null,null,null,null,null,null,3023309,"St Johns CE N20","ppservice",1,-300,-300]
["Fairway Primary School","PPFSMPRI",1,108240,108240,null,null,null,null,null,null,null,3023309,"St Johns CE N20","ppservice",300,5,1500]
["Fairway Primary School","PPFSMPRI",1320,1,1320,null,null,null,null,null,null,null,3023311,"St Mary's C E Primary School N3","PPFSMPRI",1,18480,18480]
["Fairway Primary School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3023311,"St Mary's C E Primary School N3","PPFSMPRI",1320,21,27720]
["Fairway Primary School","pppost-lac",1900,2,3800,null,null,null,null,null,null,null,3023311,"St Mary's C E Primary School N3","pppost-lac",1,1900,1900]
["Finchley Catholic High School","PPFSMSEC",1,5610,5610,null,null,null,null,null,null,null,3023311,"St Mary's C E Primary School N3","pppost-lac",1900,1,1900]
["Finchley Catholic High School","PPFSMSEC",1,-845,-845,null,null,null,null,null,null,null,3023312,"St Mary's School EN4","PPFSMPRI",1,9240,9240]
["Finchley Catholic High School","PPFSMSEC",1,845,845,null,null,null,null,null,null,null,3023312,"St Mary's School EN4","PPFSMPRI",1320,22,29040]
["Finchley Catholic High School","PPFSMSEC",1,120615,120615,null,null,null,null,null,null,null,3023312,"St Mary's School EN4","pppost-lac",1,1900,1900]
["Finchley Catholic High School","PPFSMSEC",935,4,3740,null,null,null,null,null,null,null,3023312,"St Mary's School EN4","pppost-lac",1900,2,3800]
["Finchley Catholic High School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3023313,"St Paul's School, N11","PPFSMPRI",1,1320,1320]
["Finchley Catholic High School","pppost-lac",1900,3,5700,null,null,null,null,null,null,null,3023313,"St Paul's School, N11","PPFSMPRI",1320,44,58080]
["Finchley Catholic High School","ppservice",1,300,300,null,null,null,null,null,null,null,3023313,"St Paul's School, N11","pppost-lac",1,-1900,-1900]
["Finchley Catholic High School","ppservice",300,0,0,null,null,null,null,null,null,null,3023313,"St Paul's School, N11","pppost-lac",1900,2,3800]
["Foulds","PPFSMPRI",1,11880,11880,null,null,null,null,null,null,null,3023314,"St Pauls CE Primary, NW7","PPFSMPRI",1,2640,2640]
["Foulds","PPFSMPRI",1,21120,21120,null,null,null,null,null,null,null,3023314,"St Pauls CE Primary, NW7","PPFSMPRI",1320,14,18480]
["Foulds","PPFSMPRI",1320,-7,-9240,null,null,null,null,null,null,null,3023314,"St Pauls CE Primary, NW7","pppost-lac",1900,3,5700]
["Foulds","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3023315,"St Andrew's C E","PPFSMPRI",1,14520,14520]
["Foulds","pppost-lac",1,13300,13300,null,null,null,null,null,null,null,3023315,"St Andrew's C E","PPFSMPRI",1320,12,15840]
["Foulds","pppost-lac",1900,-2,-3800,null,null,null,null,null,null,null,3023316,"Trent  C of E Primary School","PPFSMPRI",1320,20,26400]
["Friern Barnet School","PPFSMSEC",1,14025,14025,null,null,null,null,null,null,null,3023316,"Trent  C of E Primary School","pppost-lac",1900,2,3800]
["Friern Barnet School","PPFSMSEC",1,372130,372130,null,null,null,null,null,null,null,3023317,"All Saints' CE Primary School, N20","PPFSMPRI",1,3960,3960]
["Friern Barnet School","PPFSMSEC",935,-7,-6545,null,null,null,null,null,null,null,3023317,"All Saints' CE Primary School, N20","PPFSMPRI",1320,54,71280]
["Friern Barnet School","pppost-lac",1,1900,3800,null,null,null,null,null,null,null,3023500,"Annunciation Catholic Infant School","PPFSMPRI",1,11880,11880]
["Friern Barnet School","pppost-lac",1900,-1,-1900,null,null,null,null,null,null,null,3023500,"Annunciation Catholic Infant School","PPFSMPRI",1320,17,22440]
["Friern Barnet School","ppservice",1,-300,-300,null,null,null,null,null,null,null,3023501,"Our Lady of Lourdes School","PPFSMPRI",1,15840,15840]
["Friern Barnet School","ppservice",1,1800,1800,null,null,null,null,null,null,null,3023501,"Our Lady of Lourdes School","PPFSMPRI",1320,41,54120]
["Friern Barnet School","ppservice",300,-1,-300,null,null,null,null,null,null,null,3023502,"St Agnes RC Primary School","PPFSMPRI",1,15840,15840]
["Frith Manor School","PPFSMPRI",1,7920,7920,null,null,null,null,null,null,null,3023502,"St Agnes RC Primary School","PPFSMPRI",1320,57,75240]
["Frith Manor School","PPFSMPRI",1,151800,151800,null,null,null,null,null,null,null,3023502,"St Agnes RC Primary School","pppost-lac",1900,3,5700]
["Frith Manor School","PPFSMPRI",1320,-11,-14520,null,null,null,null,null,null,null,3023504,"St Catherines R C Primary","PPFSMPRI",1,15840,15840]
["Frith Manor School","pppost-lac",1,-1900,-1900,null,null,null,null,null,null,null,3023504,"St Catherines R C Primary","PPFSMPRI",1320,59,77880]
["Frith Manor School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3023504,"St Catherines R C Primary","pppost-lac",1,-5700,-5700]
["Frith Manor School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3023504,"St Catherines R C Primary","pppost-lac",1900,4,7600]
["Garden Suburb Infant School","PPFSMPRI",1,-2640,-2640,null,null,null,null,null,null,null,3023504,"St Catherines R C Primary","ppservice",1,300,300]
["Garden Suburb Infant School","PPFSMPRI",1,44880,44880,null,null,null,null,null,null,null,3023506,"St Vincent's Catholic Primary School","PPFSMPRI",1,11880,11880]
["Garden Suburb Infant School","PPFSMPRI",1320,5,6600,null,null,null,null,null,null,null,3023506,"St Vincent's Catholic Primary School","PPFSMPRI",1320,50,66000]
["Garden Suburb Infant School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3023506,"St Vincent's Catholic Primary School","pppost-lac",1900,1,1900]
["Garden Suburb Infant School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3023507,"St Theresa's R.C. Primary School","PPFSMPRI",1,7920,7920]
["Garden Suburb Junior","PPFSMPRI",1,23760,23760,null,null,null,null,null,null,null,3023507,"St Theresa's R.C. Primary School","PPFSMPRI",1320,25,33000]
["Garden Suburb Junior","PPFSMPRI",1,97680,97680,null,null,null,null,null,null,null,3023507,"St Theresa's R.C. Primary School","ppservice",1,300,300]
["Garden Suburb Junior","PPFSMPRI",1320,-8,-10560,null,null,null,null,null,null,null,3023507,"St Theresa's R.C. Primary School","ppservice",300,1,300]
["Garden Suburb Junior","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3023509,"St Joseph's Primary School","PPFSMPRI",1,3960,3960]
["Garden Suburb Junior","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3023509,"St Joseph's Primary School","PPFSMPRI",1320,65,85800]
["Goldbeaters Primary School","PPFSMPRI",1,-2640,-2640,null,null,null,null,null,null,null,3023509,"St Joseph's Primary School","pppost-lac",1,-1900,-1900]
["Goldbeaters Primary School","PPFSMPRI",1,294360,294360,null,null,null,null,null,null,null,3023509,"St Joseph's Primary School","pppost-lac",1900,2,3800]
["Goldbeaters Primary School","PPFSMPRI",1320,-22,-29040,null,null,null,null,null,null,null,3023510,"Sacred Heart School","PPFSMPRI",1,-3960,-3960]
["Goldbeaters Primary School","pppost-lac",1,5700,5700,null,null,null,null,null,null,null,3023510,"Sacred Heart School","PPFSMPRI",1320,44,58080]
["Goldbeaters Primary School","pppost-lac",1900,-1,-1900,null,null,null,null,null,null,null,3023511,"Blessed Dominic School","PPFSMPRI",1,19800,19800]
["Goldbeaters Primary School","ppservice",1,300,300,null,null,null,null,null,null,null,3023511,"Blessed Dominic School","PPFSMPRI",1320,101,133320]
["Goldbeaters Primary School","ppservice",300,0,0,null,null,null,null,null,null,null,3023511,"Blessed Dominic School","pppost-lac",1,1900,1900]
["Grasvenor Avenue Infants","PPFSMPRI",1,-10560,-10560,null,null,null,null,null,null,null,3023511,"Blessed Dominic School","pppost-lac",1900,1,1900]
["Grasvenor Avenue Infants","PPFSMPRI",1,26400,26400,null,null,null,null,null,null,null,3023512,"Rosh Pinah","PPFSMPRI",1,-5280,-5280]
["Grasvenor Avenue Infants","PPFSMPRI",1320,4,5280,null,null,null,null,null,null,null,3023512,"Rosh Pinah","PPFSMPRI",1320,20,26400]
["Hasmonean High School","PPFSMSEC",1,4207.5,4207.5,null,null,null,null,null,null,null,3023512,"Rosh Pinah","pppost-lac",1,1900,1900]
["Hasmonean High School","PPFSMSEC",1,81345,81345,null,null,null,null,null,null,null,3023513,"Menorah Primary School","PPFSMPRI",1,10560,10560]
["Hasmonean High School","PPFSMSEC",935,-3.5,-3272.5,null,null,null,null,null,null,null,3023513,"Menorah Primary School","PPFSMPRI",1320,18,23760]
["Hasmonean Primary School","PPFSMPRI",1,-3960,-3960,null,null,null,null,null,null,null,3023514,"Annunciation Catholic Junior School","PPFSMPRI",1,-6600,-6600]
["Hasmonean Primary School","PPFSMPRI",1,21120,21120,null,null,null,null,null,null,null,3023514,"Annunciation Catholic Junior School","PPFSMPRI",1320,54,71280]
["Hasmonean Primary School","PPFSMPRI",1320,7,9240,null,null,null,null,null,null,null,3023515,"Independent Jewish Day School","PPFSMPRI",1,3960,3960]
["Hasmonean Primary School","pppost-lac",1900,2,3800,null,null,null,null,null,null,null,3023516,"Hasmonean Primary School","PPFSMPRI",1,-3960,-3960]
["Hendon School","PPFSMSEC",1,8882.5,8882.5,null,null,null,null,null,null,null,3023516,"Hasmonean Primary School","PPFSMPRI",1320,16,21120]
["Hendon School","PPFSMSEC",1,430567.5,430567.5,null,null,null,null,null,null,null,3023518,"Woodcroft Primary School","PPFSMPRI",1,34320,34320]
["Hendon School","PPFSMSEC",935,-14,-13090,null,null,null,null,null,null,null,3023518,"Woodcroft Primary School","PPFSMPRI",1320,215,283800]
["Hendon School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3023518,"Woodcroft Primary School","pppost-lac",1,-1900,-1900]
["Hendon School","pppost-lac",1900,-1,-1900,null,null,null,null,null,null,null,3023518,"Woodcroft Primary School","pppost-lac",1900,2,3800]
["Henrietta Barnett School","PPFSMSEC",1,1870,1870,null,null,null,null,null,null,null,3023519,"Broadfields Primary School","PPFSMPRI",1,-6600,-6600]
["Henrietta Barnett School","PPFSMSEC",1,18700,18700,null,null,null,null,null,null,null,3023519,"Broadfields Primary School","PPFSMPRI",1320,233,307560]
["Henrietta Barnett School","PPFSMSEC",935,-7,-6545,null,null,null,null,null,null,null,3023519,"Broadfields Primary School","pppost-lac",1,-5700,-5700]
["Hollickwood JMI School","PPFSMPRI",1,25080,25080,null,null,null,null,null,null,null,3023519,"Broadfields Primary School","pppost-lac",1900,5,9500]
["Hollickwood JMI School","PPFSMPRI",1,105600,105600,null,null,null,null,null,null,null,3023520,"Akiva School","PPFSMPRI",1320,3,3960]
["Hollickwood JMI School","PPFSMPRI",1320,-13,-17160,null,null,null,null,null,null,null,3023521,"St Mary's & St John's CE School","PPFSMPRI",1,29040,29040]
["Holly Park School","PPFSMPRI",1,11880,11880,null,null,null,null,null,null,null,3023521,"St Mary's & St John's CE School","PPFSMPRI",1320,105,138600]
["Holly Park School","PPFSMPRI",1,154440,154440,null,null,null,null,null,null,null,3023521,"St Mary's & St John's CE School","PPFSMSEC",1,37400,37400]
["Holly Park School","PPFSMPRI",1320,-2,-2640,null,null,null,null,null,null,null,3023521,"St Mary's & St John's CE School","PPFSMSEC",935,43,40205]
["Holly Park School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3023521,"St Mary's & St John's CE School","pppost-lac",1,3800,3800]
["Holly Park School","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3023521,"St Mary's & St John's CE School","pppost-lac",1900,4,7600]
["Holly Park School","ppservice",1,300,300,null,null,null,null,null,null,null,3023522,"Claremont Academy","PPFSMPRI",1,-2640,-2640]
["Holly Park School","ppservice",300,-1,-300,null,null,null,null,null,null,null,3023522,"Claremont Academy","PPFSMPRI",1320,260,343200]
["Holy Trinity School","PPFSMPRI",1,18480,18480,null,null,null,null,null,null,null,3023522,"Claremont Academy","pppost-lac",1900,2,3800]
["Holy Trinity School","PPFSMPRI",1,75240,75240,null,null,null,null,null,null,null,3023523,"Martin Primary School","PPFSMPRI",1,7920,7920]
["Holy Trinity School","PPFSMPRI",1320,-1,-1320,null,null,null,null,null,null,null,3023523,"Martin Primary School","PPFSMPRI",1320,128,168960]
["Holy Trinity School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3023523,"Martin Primary School","pppost-lac",1,3800,3800]
["Holy Trinity School","pppost-lac",1,7600,7600,null,null,null,null,null,null,null,3023523,"Martin Primary School","pppost-lac",1900,1,1900]
["Holy Trinity School","pppost-lac",1900,-6,-11400,null,null,null,null,null,null,null,3023524,"Beit Shvidler Primary School","PPFSMPRI",1,2640,2640]
["Hyde School","PPFSMPRI",1,18480,18480,null,null,null,null,null,null,null,3023524,"Beit Shvidler Primary School","PPFSMPRI",1320,17,22440]
["Hyde School","PPFSMPRI",1,184800,184800,null,null,null,null,null,null,null,3024000,"St Andrew the Apostle Greek Orthodox School","PPFSMSEC",1,44880,44880]
["Hyde School","PPFSMPRI",1320,-16,-21120,null,null,null,null,null,null,null,3024000,"St Andrew the Apostle Greek Orthodox School","PPFSMSEC",935,35,32725]
["Independent Jewish Day School","PPFSMPRI",1,3960,3960,null,null,null,null,null,null,null,3024001,"Archer Academy","PPFSMSEC",1,18700,18700]
["Independent Jewish Day School","PPFSMPRI",1320,1,1320,null,null,null,null,null,null,null,3024001,"Archer Academy","PPFSMSEC",935,110,102850]
["JCoSS","PPFSMSEC",1,-162,-162,null,null,null,null,null,null,null,3024001,"Archer Academy","pppost-lac",1,3800,3800]
["JCoSS","PPFSMSEC",1,3740,3740,null,null,null,null,null,null,null,3024003,"Friern Barnet School","PPFSMSEC",1,14025,14025]
["JCoSS","PPFSMSEC",1,162,162,null,null,null,null,null,null,null,3024003,"Friern Barnet School","PPFSMSEC",935,398,372130]
["JCoSS","PPFSMSEC",1,81345,81345,null,null,null,null,null,null,null,3024003,"Friern Barnet School","pppost-lac",1,1900,1900]
["JCoSS","PPFSMSEC",935,-9,-8415,null,null,null,null,null,null,null,3024003,"Friern Barnet School","pppost-lac",1900,1,1900]
["JCoSS","pppost-lac",1,13300,13300,null,null,null,null,null,null,null,3024003,"Friern Barnet School","ppservice",1,-300,-300]
["JCoSS","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3024003,"Friern Barnet School","ppservice",300,6,1800]
["Livingstone School","PPFSMPRI",1,39600,39600,null,null,null,null,null,null,null,3024010,"Totteridge Academy","PPFSMSEC",1,-19167.5,-19167.5]
["Livingstone School","PPFSMPRI",1,143880,143880,null,null,null,null,null,null,null,3024010,"Totteridge Academy","PPFSMSEC",935,1,935]
["London Academy","PPFSMPRI",1,7920,7920,null,null,null,null,null,null,null,3024010,"Totteridge Academy","PPFSMSEC",935,261.5,244502.5]
["London Academy","PPFSMPRI",1320,5,6600,null,null,null,null,null,null,null,3024010,"Totteridge Academy","ppservice",1,-300,-300]
["London Academy","PPFSMSEC",1,-39270,-39270,null,null,null,null,null,null,null,3024010,"Totteridge Academy","ppservice",300,3,900]
["London Academy","PPFSMSEC",1,568480,568480,null,null,null,null,null,null,null,3024012,"Whitefield School","PPFSMSEC",1,23375.000000000058,23375]
["London Academy","PPFSMSEC",935,-25,-23375,null,null,null,null,null,null,null,3024012,"Whitefield School","PPFSMSEC",935,340,317900]
["London Academy","ppservice",300,1,300,null,null,null,null,null,null,null,3024208,"Queen Elizabeth's Girls' School","PPFSMSEC",1,2805,2805]
["Manorside Primary School","PPFSMPRI",1,3960,3960,null,null,null,null,null,null,null,3024208,"Queen Elizabeth's Girls' School","PPFSMSEC",935,3,2805]
["Manorside Primary School","PPFSMPRI",1,88440,88440,null,null,null,null,null,null,null,3024208,"Queen Elizabeth's Girls' School","PPFSMSEC",935,247,230945]
["Manorside Primary School","PPFSMPRI",1320,-5,-6600,null,null,null,null,null,null,null,3024208,"Queen Elizabeth's Girls' School","ppservice",300,4,1200]
["Manorside Primary School","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3024210,"Copthall School","PPFSMSEC",1,7480,7480]
["Mapledown","PPFSMSEC",1,-1870,-1870,null,null,null,null,null,null,null,3024210,"Copthall School","PPFSMSEC",935,380,355300]
["Mapledown","PPFSMSEC",1,23375,23375,null,null,null,null,null,null,null,3024211,"Christ's College Finchley","PPFSMSEC",1,-14960,-14960]
["Mapledown","PPFSMSEC",935,-3,-2805,null,null,null,null,null,null,null,3024211,"Christ's College Finchley","PPFSMSEC",935,278,259930]
["Martin Primary School","PPFSMPRI",1,7920,7920,null,null,null,null,null,null,null,3024212,"East Barnet School","PPFSMSEC",1,10285,10285]
["Martin Primary School","PPFSMPRI",1,168960,168960,null,null,null,null,null,null,null,3024212,"East Barnet School","PPFSMSEC",935,251,234685]
["Martin Primary School","PPFSMPRI",1320,-8,-10560,null,null,null,null,null,null,null,3024212,"East Barnet School","pppost-lac",1,5700,5700]
["Martin Primary School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3024212,"East Barnet School","pppost-lac",1900,4,7600]
["Martin Primary School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3024212,"East Barnet School","ppservice",1,600,600]
["Martin Primary School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3024212,"East Barnet School","ppservice",300,2,600]
["Mathilda Marks-Kennedy School","PPFSMPRI",1,-2640,-2640,null,null,null,null,null,null,null,3024215,"Compton School","PPFSMSEC",1,37400.000000000233,37400]
["Mathilda Marks-Kennedy School","PPFSMPRI",1,18480,18480,null,null,null,null,null,null,null,3024215,"Compton School","PPFSMSEC",935,365,341275]
["Mathilda Marks-Kennedy School","PPFSMPRI",1320,-1,-1320,null,null,null,null,null,null,null,3024215,"Compton School","pppost-lac",1,1900,1900]
["Mathilda Marks-Kennedy School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3024215,"Compton School","pppost-lac",1900,5,9500]
["Mathilda Marks-Kennedy School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3024215,"Compton School","ppservice",300,1,300]
["Menorah Foundation School","PPFSMPRI",1,10560,10560,null,null,null,null,null,null,null,3024752,"Henrietta Barnett School","PPFSMSEC",1,1870,1870]
["Menorah Foundation School","PPFSMPRI",1,17160,17160,null,null,null,null,null,null,null,3024752,"Henrietta Barnett School","PPFSMSEC",935,20,18700]
["Menorah Foundation School","PPFSMPRI",1320,-2,-2640,null,null,null,null,null,null,null,3025200,"Dollis Junior School","PPFSMPRI",1,5280,5280]
["Menorah Foundation School","pppost-lac",1,-1900,-1900,null,null,null,null,null,null,null,3025200,"Dollis Junior School","PPFSMPRI",1320,183,241560]
["Menorah Foundation School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3025201,"Osidge Primary School","PPFSMPRI",1,-5280,-5280]
["Menorah Foundation School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3025201,"Osidge Primary School","PPFSMPRI",1320,67,88440]
["Menorah High School (Girls)","PPFSMSEC",935,9,8415,null,null,null,null,null,null,null,3025201,"Osidge Primary School","pppost-lac",1900,8,15200]
["Menorah Primary School","PPFSMPRI",1,10560,10560,null,null,null,null,null,null,null,3025400,"Hendon School","PPFSMSEC",1,8882.5,8882.5]
["Menorah Primary School","PPFSMPRI",1,23760,23760,null,null,null,null,null,null,null,3025400,"Hendon School","PPFSMSEC",935,460.5,430567.5]
["Menorah Primary School","PPFSMPRI",1320,-1,-1320,null,null,null,null,null,null,null,3025400,"Hendon School","pppost-lac",1,1900,1900]
["Mill Hill County High School","PPFSMSEC",1,1870,1870,null,null,null,null,null,null,null,3025401,"Queen Elizabeth's School (Boys)","PPFSMSEC",1,-5610,-5610]
["Mill Hill County High School","PPFSMSEC",1,16830,16830,null,null,null,null,null,null,null,3025401,"Queen Elizabeth's School (Boys)","PPFSMSEC",935,52,48620]
["Mill Hill County High School","PPFSMSEC",1,275357.5,275357.5,null,null,null,null,null,null,null,3025401,"Queen Elizabeth's School (Boys)","pppost-lac",1,1900,1900]
["Mill Hill County High School","PPFSMSEC",935,26.5,24777.5,null,null,null,null,null,null,null,3025401,"Queen Elizabeth's School (Boys)","pppost-lac",1900,1,1900]
["Mill Hill County High School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3025402,"Mill Hill County High School","PPFSMSEC",1,16830,16830]
["Mill Hill County High School","pppost-lac",1,9500,9500,null,null,null,null,null,null,null,3025402,"Mill Hill County High School","PPFSMSEC",935,2,1870]
["Mill Hill County High School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3025402,"Mill Hill County High School","PPFSMSEC",935,294.5,275357.5]
["Mill Hill County High School","ppservice",1,300,300,null,null,null,null,null,null,null,3025402,"Mill Hill County High School","pppost-lac",1,9500,9500]
["Mill Hill County High School","ppservice",1,1200,1200,null,null,null,null,null,null,null,3025402,"Mill Hill County High School","pppost-lac",1900,1,1900]
["Mill Hill County High School","ppservice",300,-1,-300,null,null,null,null,null,null,null,3025402,"Mill Hill County High School","ppservice",1,300,300]
["Millbrook Park CE Primary School","PPFSMPRI",1,11880,11880,null,null,null,null,null,null,null,3025402,"Mill Hill County High School","ppservice",300,4,1200]
["Millbrook Park CE Primary School","PPFSMPRI",1,13200,13200,null,null,null,null,null,null,null,3025403,"St. Mary's CE High School","PPFSMSEC",1,14960,14960]
["Millbrook Park CE Primary School","PPFSMPRI",1320,7,9240,null,null,null,null,null,null,null,3025403,"St. Mary's CE High School","PPFSMSEC",935,-18.666663100000001,-17453.330000000002]
["Monken Hadley C E Primary School","PPFSMPRI",1,-2640,-2640,null,null,null,null,null,null,null,3025403,"St. Mary's CE High School","PPFSMSEC",935,1,935]
["Monken Hadley C E Primary School","PPFSMPRI",1,11880,11880,null,null,null,null,null,null,null,3025403,"St. Mary's CE High School","PPFSMSEC",935,15,14025]
["Monken Hadley C E Primary School","PPFSMPRI",1320,-1,-1320,null,null,null,null,null,null,null,3025403,"St. Mary's CE High School","ppservice",300,-0.58333333333333304,-175]
["Monken Hadley C E Primary School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3025403,"St. Mary's CE High School","ppservice",300,1,300]
["Monken Hadley C E Primary School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3025404,"St Michaels Catholic Grammar School","PPFSMSEC",1,-3740,-3740]
["Monkfrith School","PPFSMPRI",1,17160,17160,null,null,null,null,null,null,null,3025404,"St Michaels Catholic Grammar School","PPFSMSEC",935,38,35530]
["Monkfrith School","PPFSMPRI",1,47520,47520,null,null,null,null,null,null,null,3025404,"St Michaels Catholic Grammar School","pppost-lac",1900,1,1900]
["Monkfrith School","PPFSMPRI",1320,4,5280,null,null,null,null,null,null,null,3025405,"Finchley Catholic High School","PPFSMSEC",1,5610,5610]
["Monkfrith School","pppost-lac",1,1900,3800,null,null,null,null,null,null,null,3025405,"Finchley Catholic High School","PPFSMSEC",935,-0.90374331550802134,-845]
["Monkfrith School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3025405,"Finchley Catholic High School","PPFSMSEC",935,0.90374331550802134,845]
["Moss Hall Infant School","PPFSMPRI",1,1320,1320,null,null,null,null,null,null,null,3025405,"Finchley Catholic High School","PPFSMSEC",935,129,120615]
["Moss Hall Infant School","PPFSMPRI",1,100320,100320,null,null,null,null,null,null,null,3025405,"Finchley Catholic High School","pppost-lac",1900,1,1900]
["Moss Hall Infant School","PPFSMPRI",1320,-16,-21120,null,null,null,null,null,null,null,3025405,"Finchley Catholic High School","ppservice",300,1,300]
["Moss Hall Infant School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3025406,"Ashmole Academy","PPFSMSEC",1,4675,4675]
["Moss Hall Infant School","pppost-lac",1,3800,3800,null,null,null,null,null,null,null,3025406,"Ashmole Academy","PPFSMSEC",935,194,181390]
["Moss Hall Infant School","pppost-lac",1900,1,1900,null,null,null,null,null,null,null,3025406,"Ashmole Academy","pppost-lac",1,-1900,-1900]
["Moss Hall Junior School","PPFSMPRI",1,6600,6600,null,null,null,null,null,null,null,3025406,"Ashmole Academy","pppost-lac",1900,1,1900]
["Moss Hall Junior School","PPFSMPRI",1,106920,106920,null,null,null,null,null,null,null,3025407,"St. James' Catholic High School","PPFSMSEC",1,9350,9350]
["Moss Hall Junior School","PPFSMPRI",1320,3,3960,null,null,null,null,null,null,null,3025407,"St. James' Catholic High School","PPFSMSEC",935,-0.15401069518716579,-144]
["Northgate","PPFSMSEC",1,-7012.5,-7012.5,null,null,null,null,null,null,null,3025407,"St. James' Catholic High School","PPFSMSEC",935,0.15401069518716579,144]
["Northgate","PPFSMSEC",1,7947.5,7947.5,null,null,null,null,null,null,null,3025407,"St. James' Catholic High School","PPFSMSEC",935,243,227205]
["Northgate","PPFSMSEC",935,1,935,null,null,null,null,null,null,null,3025407,"St. James' Catholic High School","pppost-lac",1,-3800,-3800]
["Northside School","PPFSMPRI",1,1320,1320,null,null,null,null,null,null,null,3025407,"St. James' Catholic High School","pppost-lac",1900,2,3800]
["Northside School","PPFSMPRI",1,15840,15840,null,null,null,null,null,null,null,3025408,"Bishop Douglass School","PPFSMSEC",1,-114873.20833333334,-114873.21]
["Northside School","PPFSMPRI",1,71280,71280,null,null,null,null,null,null,null,3025408,"Bishop Douglass School","PPFSMSEC",1,-18232.5,-18232.5]
["Northside School","PPFSMPRI",1320,-6,-7920,null,null,null,null,null,null,null,3025408,"Bishop Douglass School","PPFSMSEC",935,-0.8844919786096257,-827]
["Northside School","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3025408,"Bishop Douglass School","PPFSMSEC",935,0.36898395721925131,345]
["Northside School","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3025408,"Bishop Douglass School","PPFSMSEC",935,2,1870]
["Northside School","ppservice",1,300,300,null,null,null,null,null,null,null,3025408,"Bishop Douglass School","PPFSMSEC",935,229,214115]
["Northside School","ppservice",300,0,0,null,null,null,null,null,null,null,3025408,"Bishop Douglass School","ppservice",1,-350,-350]
["Northway","PPFSMPRI",1,-1320,-1320,null,null,null,null,null,null,null,3025408,"Bishop Douglass School","ppservice",300,2,600]
["Northway","PPFSMPRI",1,66000,66000,null,null,null,null,null,null,null,3025409,"Hasmonean High School","PPFSMSEC",1,4207.5,4207.5]
["Northway","PPFSMPRI",1320,3,3960,null,null,null,null,null,null,null,3025409,"Hasmonean High School","PPFSMSEC",935,87,81345]
["Oak Lodge Academy","PPFSMSEC",1,2805,2805,null,null,null,null,null,null,null,3025427,"JCoSS","PPFSMSEC",1,3740,3740]
["Oak Lodge Academy","PPFSMSEC",1,37867.5,37867.5,null,null,null,null,null,null,null,3025427,"JCoSS","PPFSMSEC",935,-0.17326203208556148,-162]
["Oak Lodge Academy","PPFSMSEC",1,12622.5,12622.5,null,null,null,null,null,null,null,3025427,"JCoSS","PPFSMSEC",935,0.17326203208556148,162]
["Oak Lodge Academy","PPFSMSEC",935,-2,-1870,null,null,null,null,null,null,null,3025427,"JCoSS","PPFSMSEC",935,87,81345]
["Oakleigh","PPFSMPRI",1,7920,7920,null,null,null,null,null,null,null,3025427,"JCoSS","pppost-lac",1900,7,13300]
["Oakleigh","PPFSMPRI",1,40920,40920,null,null,null,null,null,null,null,3025408,"Bishop Douglass Academy","PPFSMSEC",1,114873.20833333334,114873.21]
["Oakleigh","PPFSMPRI",1320,2,2640,null,null,null,null,null,null,null,3025408,"Bishop Douglass Academy","PPFSMSEC",935,0.51635294117646369,482.79]
["Oakleigh","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3025408,"Bishop Douglass Academy","ppservice",1,350,350]
["Oakleigh","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3025948,"Mathilda Marks-Kennedy School","PPFSMPRI",1,-2640,-2640]
["Orion Primary School","PPFSMPRI",1,75240,75240,null,null,null,null,null,null,null,3025948,"Mathilda Marks-Kennedy School","PPFSMPRI",1320,14,18480]
["Orion Primary School","PPFSMPRI",1,489720,489720,null,null,null,null,null,null,null,3025948,"Mathilda Marks-Kennedy School","pppost-lac",1900,1,1900]
["Orion Primary School","PPFSMPRI",1320,18,23760,null,null,null,null,null,null,null,3025949,"Menorah Foundation School","PPFSMPRI",1,10560,10560]
["Osidge Primary School","PPFSMPRI",1,-5280,-5280,null,null,null,null,null,null,null,3025949,"Menorah Foundation School","PPFSMPRI",1320,13,17160]
["Osidge Primary School","PPFSMPRI",1,88440,88440,null,null,null,null,null,null,null,3025949,"Menorah Foundation School","pppost-lac",1,-1900,-1900]
["Osidge Primary School","PPFSMPRI",1320,-4,-5280,null,null,null,null,null,null,null,3025949,"Menorah Foundation School","pppost-lac",1900,2,3800]
["Osidge Primary School","pppost-lac",1,15200,15200,null,null,null,null,null,null,null,3026905,"London Academy","PPFSMPRI",1,7920,7920]
["Osidge Primary School","pppost-lac",1900,-2,-3800,null,null,null,null,null,null,null,3026905,"London Academy","PPFSMSEC",1,-39270,-39270]
["Our Lady of Lourdes School","PPFSMPRI",1,15840,15840,null,null,null,null,null,null,null,3026905,"London Academy","PPFSMSEC",935,608,568480]
["Our Lady of Lourdes School","PPFSMPRI",1,54120,54120,null,null,null,null,null,null,null,3026906,"Wren Academy","PPFSMPRI",1,23760,23760]
["Our Lady of Lourdes School","PPFSMPRI",1320,-9,-11880,null,null,null,null,null,null,null,3026906,"Wren Academy","PPFSMSEC",1,-5142.5,-5142.5]
["Our Lady of Lourdes School","pppost-lac",1900,4,7600,null,null,null,null,null,null,null,3026906,"Wren Academy","PPFSMSEC",935,1,935]
["Pardes House School","PPFSMPRI",1,11880,11880,null,null,null,null,null,null,null,3026906,"Wren Academy","PPFSMSEC",935,191,178585]
["Pardes House School","PPFSMPRI",1,31680,31680,null,null,null,null,null,null,null,3026906,"Wren Academy","pppost-lac",1900,7,13300]
["Pardes House School","PPFSMPRI",1320,-4,-5280,null,null,null,null,null,null,null,3026906,"Wren Academy","ppservice",300,1,300]
["Parkfield Primary School","PPFSMPRI",1,26400,26400,null,null,null,null,null,null,null,3027000,"Oak Lodge","PPFSMSEC",1,2805,2805]
["Parkfield Primary School","PPFSMPRI",1,124080,124080,null,null,null,null,null,null,null,3027000,"Oak Lodge","PPFSMSEC",935,54,37867.5]
["Parkfield Primary School","PPFSMPRI",1320,9,11880,null,null,null,null,null,null,null,3027000,"Oak Lodge Academy","PPFSMSEC",935,54,12622.5]
["Pavilion","PPFSMPRI",1,660,660,null,null,null,null,null,null,null,3027005,"Northway","PPFSMPRI",1,-1320,-1320]
["Pavilion","PPFSMPRI",1320,1.5,1980,null,null,null,null,null,null,null,3027005,"Northway","PPFSMPRI",1320,50,66000]
["Pavilion","PPFSMSEC",1,3272.5,3272.5,null,null,null,null,null,null,null,3027009,"Oakleigh","PPFSMPRI",1,7920,7920]
["Pavilion","PPFSMSEC",1,43010,43010,null,null,null,null,null,null,null,3027009,"Oakleigh","PPFSMPRI",1320,31,40920]
["Pavilion","PPFSMSEC",935,1.5,1402.5,null,null,null,null,null,null,null,3027009,"Oakleigh","pppost-lac",1900,1,1900]
["Pavilion","pppost-lac",1,1900,1900,null,null,null,null,null,null,null,3027010,"Mapledown","PPFSMSEC",1,-1870,-1870]
["Pavilion","pppost-lac",1900,0,0,null,null,null,null,null,null,null,3027010,"Mapledown","PPFSMSEC",935,25,23375]
["Queen Elizabeth's Girls' School","PPFSMSEC",1,2805,5610]
["Queen Elizabeth's Girls' School","PPFSMSEC",1,230945,230945]
["Queen Elizabeth's Girls' School","PPFSMSEC",935,32,29920]
["Queen Elizabeth's Girls' School","ppservice",1,1200,1200]
["Queen Elizabeth's Girls' School","ppservice",300,1,300]
["Queen Elizabeth's School (Boys)","PPFSMSEC",1,-5610,-5610]
["Queen Elizabeth's School (Boys)","PPFSMSEC",1,48620,48620]
["Queen Elizabeth's School (Boys)","PPFSMSEC",935,-3,-2805]
["Queen Elizabeth's School (Boys)","pppost-lac",1,1900,3800]
["Queen Elizabeth's School (Boys)","pppost-lac",1900,0,0]
["Queenswell Infant and Nursery School","PPFSMPRI",1,9240,9240]
["Queenswell Infant and Nursery School","PPFSMPRI",1,100320,100320]
["Queenswell Infant and Nursery School","PPFSMPRI",1320,-7,-9240]
["Queenswell Infant and Nursery School","pppost-lac",1900,3,5700]
["Queenswell Infant and Nursery School","ppservice",1,600,600]
["Queenswell Infant and Nursery School","ppservice",300,0,0]
["Queenswell Junior School","PPFSMPRI",1,203280,203280]
["Queenswell Junior School","PPFSMPRI",1320,-16,-21120]
["Queenswell Junior School","ppservice",1,-900,-900]
["Queenswell Junior School","ppservice",1,1200,1200]
["Queenswell Junior School","ppservice",300,0,0]
["Rimon Jewish Primary School","PPFSMPRI",1,2640,2640]
["Rimon Jewish Primary School","PPFSMPRI",1,7920,7920]
["Rosh Pinah","PPFSMPRI",1,-5280,-5280]
["Rosh Pinah","PPFSMPRI",1,26400,26400]
["Rosh Pinah","pppost-lac",1,1900,1900]
["Rosh Pinah","pppost-lac",1900,0,0]
["Sacks Morasha Jewish Primary School","PPFSMPRI",1,2640,2640]
["Sacks Morasha Jewish Primary School","PPFSMPRI",1,3960,3960]
["Sacks Morasha Jewish Primary School","PPFSMPRI",1320,-1,-1320]
["Sacred Heart School","PPFSMPRI",1,-3960,-3960]
["Sacred Heart School","PPFSMPRI",1,58080,58080]
["Sacred Heart School","PPFSMPRI",1320,8,10560]
["Sacred Heart School","pppost-lac",1900,1,1900]
["St Agnes RC Primary School","PPFSMPRI",1,15840,15840]
["St Agnes RC Primary School","PPFSMPRI",1,75240,75240]
["St Agnes RC Primary School","PPFSMPRI",1320,-8,-10560]
["St Agnes RC Primary School","pppost-lac",1,5700,5700]
["St Agnes RC Primary School","pppost-lac",1900,-1,-1900]
["St Andrew the Apostle Greek Orthodox School","PPFSMSEC",1,44880,44880]
["St Andrew the Apostle Greek Orthodox School","PPFSMSEC",1,32725,32725]
["St Andrew the Apostle Greek Orthodox School","PPFSMSEC",935,40.5,37867.5]
["St Andrew's C E","PPFSMPRI",1,14520,14520]
["St Andrew's C E","PPFSMPRI",1,15840,15840]
["St Andrew's C E","PPFSMPRI",1320,-5,-6600]
["St Catherines R C Primary","PPFSMPRI",1,15840,15840]
["St Catherines R C Primary","PPFSMPRI",1,77880,77880]
["St Catherines R C Primary","PPFSMPRI",1320,-2,-2640]
["St Catherines R C Primary","pppost-lac",1,-5700,-5700]
["St Catherines R C Primary","pppost-lac",1,7600,7600]
["St Catherines R C Primary","pppost-lac",1900,3,5700]
["St Catherines R C Primary","ppservice",1,300,300]
["St Catherines R C Primary","ppservice",300,-1,-300]
["St Johns CE N20","PPFSMPRI",1,-6600,-6600]
["St Johns CE N20","PPFSMPRI",1,40920,40920]
["St Johns CE N20","PPFSMPRI",1320,1,1320]
["St Johns CE N20","pppost-lac",1,3800,3800]
["St Johns CE N20","pppost-lac",1900,1,1900]
["St Johns CE N20","ppservice",1,-300,-300]
["St Johns CE N20","ppservice",1,1500,1500]
["St Johns CE N20","ppservice",300,0,0]
["St John's CE School N11","PPFSMPRI",1,1320,1320]
["St John's CE School N11","PPFSMPRI",1,42240,42240]
["St John's CE School N11","PPFSMPRI",1320,-7,-9240]
["St John's CE School N11","pppost-lac",1,3800,3800]
["St John's CE School N11","pppost-lac",1900,0,0]
["St Joseph's Primary School","PPFSMPRI",1,3960,3960]
["St Joseph's Primary School","PPFSMPRI",1,85800,85800]
["St Joseph's Primary School","PPFSMPRI",1320,14,18480]
["St Joseph's Primary School","pppost-lac",1,-1900,-1900]
["St Joseph's Primary School","pppost-lac",1,3800,3800]
["St Joseph's Primary School","pppost-lac",1900,0,0]
["St Mary's & St John's CE School","PPFSMPRI",1,29040,29040]
["St Mary's & St John's CE School","PPFSMPRI",1,138600,138600]
["St Mary's & St John's CE School","PPFSMPRI",1320,-3,-3960]
["St Mary's & St John's CE School","PPFSMSEC",1,37400,37400]
["St Mary's & St John's CE School","PPFSMSEC",1,40205,40205]
["St Mary's & St John's CE School","PPFSMSEC",935,33,30855]
["St Mary's & St John's CE School","pppost-lac",1,3800,3800]
["St Mary's & St John's CE School","pppost-lac",1,7600,7600]
["St Mary's & St John's CE School","pppost-lac",1900,1,1900]
["St Mary's C E Primary School N3","PPFSMPRI",1,18480,18480]
["St Mary's C E Primary School N3","PPFSMPRI",1,27720,27720]
["St Mary's C E Primary School N3","PPFSMPRI",1320,1,1320]
["St Mary's C E Primary School N3","pppost-lac",1,1900,3800]
["St Mary's C E Primary School N3","pppost-lac",1900,2,3800]
["St Mary's School EN4","PPFSMPRI",1,9240,9240]
["St Mary's School EN4","PPFSMPRI",1,29040,29040]
["St Mary's School EN4","PPFSMPRI",1320,-1,-1320]
["St Mary's School EN4","pppost-lac",1,1900,1900]
["St Mary's School EN4","pppost-lac",1,3800,3800]
["St Mary's School EN4","pppost-lac",1900,-1,-1900]
["St Michaels Catholic Grammar School","PPFSMSEC",1,-3740,-3740]
["St Michaels Catholic Grammar School","PPFSMSEC",1,35530,35530]
["St Michaels Catholic Grammar School","PPFSMSEC",935,-1,-935]
["St Michaels Catholic Grammar School","pppost-lac",1,1900,1900]
["St Michaels Catholic Grammar School","pppost-lac",1900,0,0]
["St Pauls CE Primary, NW7","PPFSMPRI",1,2640,2640]
["St Pauls CE Primary, NW7","PPFSMPRI",1,18480,18480]
["St Pauls CE Primary, NW7","PPFSMPRI",1320,1,1320]
["St Pauls CE Primary, NW7","pppost-lac",1,5700,5700]
["St Pauls CE Primary, NW7","pppost-lac",1900,0,0]
["St Paul's School, N11","PPFSMPRI",1,1320,1320]
["St Paul's School, N11","PPFSMPRI",1,58080,58080]
["St Paul's School, N11","PPFSMPRI",1320,5,6600]
["St Paul's School, N11","pppost-lac",1,-1900,-1900]
["St Paul's School, N11","pppost-lac",1,3800,3800]
["St Paul's School, N11","pppost-lac",1900,0,0]
["St Theresa's R.C. Primary School","PPFSMPRI",1,7920,7920]
["St Theresa's R.C. Primary School","PPFSMPRI",1,33000,33000]
["St Theresa's R.C. Primary School","PPFSMPRI",1320,-1,-1320]
["St Theresa's R.C. Primary School","pppost-lac",1900,1,1900]
["St Theresa's R.C. Primary School","ppservice",1,300,600]
["St Theresa's R.C. Primary School","ppservice",300,0,0]
["St Vincent's Catholic Primary School","PPFSMPRI",1,11880,11880]
["St Vincent's Catholic Primary School","PPFSMPRI",1,66000,66000]
["St Vincent's Catholic Primary School","PPFSMPRI",1320,-8,-10560]
["St Vincent's Catholic Primary School","pppost-lac",1,1900,1900]
["St Vincent's Catholic Primary School","pppost-lac",1900,0,0]
["St. James' Catholic High School","PPFSMSEC",1,144,144]
["St. James' Catholic High School","PPFSMSEC",1,9350,9350]
["St. James' Catholic High School","PPFSMSEC",1,-144,-144]
["St. James' Catholic High School","PPFSMSEC",1,227205,227205]
["St. James' Catholic High School","PPFSMSEC",935,-4,-3740]
["St. James' Catholic High School","pppost-lac",1,-3800,-3800]
["St. James' Catholic High School","pppost-lac",1,3800,3800]
["St. James' Catholic High School","pppost-lac",1900,0,0]
["Summerside Primary School","PPFSMPRI",1,1320,1320]
["Summerside Primary School","PPFSMPRI",1,33000,33000]
["Summerside Primary School","PPFSMPRI",1,229680,229680]
["Summerside Primary School","PPFSMPRI",1320,-13,-17160]
["Summerside Primary School","PPFSMPRI",1320,-109.08333333333333,-143990]
["Summerside Primary School","ppservice",1,300,300]
["Summerside Primary School","ppservice",300,-1,-300]
["Sunnyfields Primary School","PPFSMPRI",1,17160,17160]
["Sunnyfields Primary School","PPFSMPRI",1,125400,125400]
["Sunnyfields Primary School","PPFSMPRI",1320,-3,-3960]
["Totteridge Academy","PPFSMSEC",1,-19167.5,-19167.5]
["Totteridge Academy","PPFSMSEC",1,935,935]
["Totteridge Academy","PPFSMSEC",1,244502.5,244502.5]
["Totteridge Academy","PPFSMSEC",935,-5,-4675]
["Totteridge Academy","pppost-lac",1900,1,1900]
["Totteridge Academy","ppservice",1,-300,-300]
["Totteridge Academy","ppservice",1,900,900]
["Totteridge Academy","ppservice",300,-1,-300]
["Trent  C of E Primary School","PPFSMPRI",1,26400,26400]
["Trent  C of E Primary School","PPFSMPRI",1320,3,3960]
["Trent  C of E Primary School","pppost-lac",1,3800,3800]
["Trent  C of E Primary School","pppost-lac",1900,0,0]
["Tudor School","PPFSMPRI",1,-3300,-3300]
["Tudor School","PPFSMPRI",1,96360,96360]
["Tudor School","PPFSMPRI",1320,12.5,16500]
["Underhill School","PPFSMPRI",1,22440,22440]
["Underhill School","PPFSMPRI",1,285120,285120]
["Underhill School","PPFSMPRI",1320,40.5,53460]
["Underhill School","pppost-lac",1,3800,3800]
["Underhill School","pppost-lac",1900,-1,-1900]
["Watling Park Free School","PPFSMPRI",1,14520,14520]
["Watling Park Free School","PPFSMPRI",1,19800,19800]
["Watling Park Free School","PPFSMPRI",1320,26,34320]
["Watling Park Free School","pppost-lac",1,1900,1900]
["Watling Park Free School","pppost-lac",1900,0,0]
["Wessex  Gardens Primary School","PPFSMPRI",1,2640,2640]
["Wessex  Gardens Primary School","PPFSMPRI",1,225720,225720]
["Wessex  Gardens Primary School","PPFSMPRI",1320,-26,-34320]
["Whitefield School","PPFSMSEC",1,23375,23375]
["Whitefield School","PPFSMSEC",1,317900,317900]
["Whitefield School","PPFSMSEC",935,-9,-8415]
["Whitings Hill Primary School","PPFSMPRI",1,-1320,-1320]
["Whitings Hill Primary School","PPFSMPRI",1,225720,225720]
["Whitings Hill Primary School","PPFSMPRI",1320,-8,-10560]
["Whitings Hill Primary School","pppost-lac",1,-1900,-1900]
["Whitings Hill Primary School","pppost-lac",1,1900,1900]
["Whitings Hill Primary School","pppost-lac",1900,0,0]
["Woodcroft Primary School","PPFSMPRI",1,34320,34320]
["Woodcroft Primary School","PPFSMPRI",1,283800,283800]
["Woodcroft Primary School","PPFSMPRI",1320,-22,-29040]
["Woodcroft Primary School","pppost-lac",1,-1900,-1900]
["Woodcroft Primary School","pppost-lac",1,3800,3800]
["Woodcroft Primary School","pppost-lac",1900,0,0]
["Woodridge  Primary School","PPFSMPRI",1,-2640,-2640]
["Woodridge  Primary School","PPFSMPRI",1,30360,30360]
["Woodridge  Primary School","PPFSMPRI",1320,1,1320]
["Wren Academy","PPFSMPRI",1,23760,23760]
["Wren Academy","PPFSMPRI",1320,3,3960]
["Wren Academy","PPFSMSEC",1,-5142.5,-5142.5]
["Wren Academy","PPFSMSEC",1,935,935]
["Wren Academy","PPFSMSEC",1,178585,178585]
["Wren Academy","PPFSMSEC",935,15.5,14492.5]
["Wren Academy","pppost-lac",1,13300,13300]
["Wren Academy","pppost-lac",1900,-2,-3800]
["Wren Academy","ppservice",1,300,300]
["Wren Academy","ppservice",300,0,0]
["Summerside Primary Academy","PPFSMPRI",1320,109.08333333333333,143990]
["Grand Total",null,null,null,16079733.289999999]

{"sheet":"UIFSM1617Final.1718&1819Prov","index":40,"n_rows":103,"n_cols":47,"rows_kept":103,"cut":false,"hidden":true,"merged":[[12,0,12,7],[12,8,12,16],[12,17,12,46]]}
["UNIVERSAL INFANT FREE SCHOOL MEALS (UIFSM) - FINAL REVENUE PAYMENT FOR ACADEMIC YEAR 2016/2017, PLUS PROVISIONAL REVENUE ALLOCATIONS FOR ACADEMIC YEAR 2017/2018 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "]
[]
["STATE-FUNDED PRIMARY AND SECONDARY, MAINTAINED AND NON-MAINTAINED SPECIAL SCHOOLS, SPECIAL ACADEMIES, PUPIL REFERRAL UNITS (PRU) AND ALTERNATIVE PROVISION (AP) ACADEMIES (1): "]
["By School"]
["PLEASE NOTE:"]
["1. Includes maintained schools, academies, free schools, non-maintained special schools, PRUs and AP academies as recorded on the January 2017 School Census. "]
["2. School type correct as of April 2017"]
["3. Eligible Year 1 and Year 2 pupils counts include National Curriculum not followed pupils, aged 4, 5 and 6."]
["4. Total June / July 2017 payments (Column Q) are rounded up to the next whole pound."]
["5. The total eligible meals taken by Reception pupils used in the 2016-17 final allocation calculation is the higher of, the average number of eligible meals taken by Reception pupils across the October 2016 and January 2017 censuses, or the number of eligible meals taken by Reception pupils in the January 2017 census."]
["6. The total eligible meals taken by Year 1 and Year 2 pupils used in the 2016-17 final allocation calculation is the average number of eligible meals taken by Year 1 and Year 2 pupils across the October 2016 and January 2017 censuses."]
[]
["School Details",null,null,null,null,null,null,null,"Allocation and Payments",null,null,null,null,null,null,null,null,"Pupil Data Used for Calculating the Allocations"]
[null,null,null,null,null,null,null,null,"Provisional payment made in June / July 2016",null,"Final allocation for 2016/17",null,"Final  payment for 2016/17 (Col K - Col I)",null,"Provisional revenue payment for 2017/18 (7/12ths of Col K)",null,"Total June / July 2017 payment (Col M + Col O)",null,"Meals taken by Reception pupils from October 2016 census",null,"Meals taken by Reception FSM pupils from October 2016 census",null,"Total Eligible Meals taken by Reception pupils from October 2016 census (Col S - Col U)",null,"Meals taken by Reception pupils from January 2017 census",null,"Meals taken by Reception FSM pupils from January 2017 census",null,"Total Eligible Meals taken by Reception pupils from January 2017 census (Col Y - Col AA)",null,"Meals taken by Year 1 and Year 2 pupils from October 2016 census",null,"Meals taken by Year 1 and Year 2 FSM pupils from October 2016 census",null,"Total Eligible Meals taken by Year 1 and Year 2 pupils from October 2016 census (Col AE - Col AG)",null,"Meals taken by Year 1 and Year 2 pupils from January 2017 census",null,"Meals taken by Year 1 and Year 2 FSM pupils from January 2017 census",null,"Total Eligible Meals taken by Year 1 and Year 2 pupils from January 2017 census (Col AK - Col AM)",null,"Total Eligible Meals taken by Reception pupils used in 2016-17 final allocation calculation5",null,"Total Eligible Meals taken by Year 1 and Year 2 pupils used in 2016-17 final allocation calculation6",null,"Total Eligible Meals taken by Infant pupils used in 2016-17 final allocation calculation (Col AQ + Col AS)"]
["URN","LAEstab","LA","Local Authority","Estab","School Name","Academy / Mainitained School","School Type"]
[101258,3022002,302,"Barnet",2002,"Barnfield Primary School","Maintained","Community School",19884,null,55935.999999999993,null,36051.999999999993,null,32630,null,68682,null,43,null,7,null,36,null,43,null,5,null,38,null,103,null,16,null,87,null,101,null,8,null,93,null,38,null,90,null,128]
[101259,3022003,302,"Barnet",2003,"Bell Lane Primary School","Maintained","Community School",20649,null,34959.999999999993,null,14310.999999999993,null,20394,null,34705,null,49,null,20,null,29,null,39,null,16,null,23,null,92,null,35,null,57,null,84,null,33,null,51,null,26,null,54,null,80]
[101263,3022008,302,"Barnet",2008,"Brookland Infant and Nursery School","Maintained","Community School",58504,null,100072.99999999999,null,41568.999999999985,null,58376,null,99945,null,88,null,8,null,80,null,89,null,12,null,77,null,177,null,22,null,155,null,173,null,27,null,146,null,78.5,null,150.5,null,229]
[101264,3022009,302,"Barnet",2009,"Brunswick Park Primary and Nursery School","Maintained","Community School",34797,null,66642.499999999985,null,31845.499999999985,null,38875,null,70721,null,53,null,10,null,43,null,60,null,11,null,49,null,111,null,12,null,99,null,120,null,12,null,108,null,49,null,103.5,null,152.5]
[101265,3022010,302,"Barnet",2010,"Childs Hill School","Maintained","Community School",19119,null,43699.999999999993,null,24580.999999999993,null,25492,null,50073,null,51,null,9,null,42,null,50,null,10,null,40,null,88,null,25,null,63,null,82,null,27,null,55,null,41,null,59,null,100]
[101266,3022011,302,"Barnet",2011,"Church Hill School","Maintained","Community School",17080,null,31900.999999999996,null,14820.999999999996,null,18609,null,33430,null,26,null,2,null,24,null,26,null,2,null,24,null,55,null,6,null,49,null,54,null,5,null,49,null,24,null,49,null,73]
[101269,3022014,302,"Barnet",2014,"Colindale Primary School","Maintained","Community School",49072,null,80844.999999999985,null,31772.999999999985,null,47160,null,78933,null,86,null,34,null,52,null,85,null,34,null,51,null,176,null,41,null,135,null,173,null,41,null,132,null,51.5,null,133.5,null,185]
[101270,3022015,302,"Barnet",2015,"Coppetts Wood Primary School","Maintained","Community School",14913,null,22505.499999999996,null,7592.4999999999964,null,13129,null,20722,null,22,null,10,null,12,null,21,null,11,null,10,null,46,null,8,null,38,null,48,null,5,null,43,null,11,null,40.5,null,51.5]
[101271,3022016,302,"Barnet",2016,"Courtland School","Maintained","Community School",19374,null,32993.499999999993,null,13619.499999999993,null,19247,null,32867,null,27,null,4,null,23,null,26,null,5,null,21,null,58,null,4,null,54,null,57,null,4,null,53,null,22,null,53.5,null,75.5]
[101272,3022017,302,"Barnet",2017,"Cromer Road Primary School","Maintained","Community School",33522,null,60742.999999999993,null,27220.999999999993,null,35434,null,62655,null,54,null,6,null,48,null,54,null,7,null,47,null,105,null,10,null,95,null,103,null,15,null,88,null,47.5,null,91.5,null,139]
[101274,3022019,302,"Barnet",2019,"Deansbrook Infant School","Maintained","Community School",41552,null,93299.499999999985,null,51747.499999999985,null,54425,null,106173,null,86,null,13,null,73,null,83,null,11,null,72,null,175,null,32,null,143,null,166,null,27,null,139,null,72.5,null,141,null,213.5]
[101275,3022021,302,"Barnet",2021,"Dollis Infant School","Maintained","Community School",49837,null,85870.499999999985,null,36033.499999999985,null,50092,null,86126,null,71,null,12,null,59,null,70,null,12,null,58,null,161,null,21,null,140,null,157,null,21,null,136,null,58.5,null,138,null,196.5]
[101277,3022023,302,"Barnet",2023,"Edgware Primary School","Maintained","Community School",47415,null,78222.999999999985,null,30807.999999999985,null,45631,null,76439,null,84,null,12,null,72,null,77,null,11,null,66,null,133,null,21,null,112,null,126,null,18,null,108,null,69,null,110,null,179]
[101278,3022024,302,"Barnet",2024,"Fairway Primary School and Children's Centre","Maintained","Community School",11344,null,23160.999999999996,null,11816.999999999996,null,13511,null,25328,null,23,null,7,null,16,null,22,null,7,null,15,null,47,null,9,null,38,null,46,null,9,null,37,null,15.5,null,37.5,null,53]
[101279,3022025,302,"Barnet",2025,"Foulds School","Maintained","Community School",28934,null,53313.999999999993,null,24379.999999999993,null,31100,null,55480,null,42,null,0,null,42,null,44,null,0,null,44,null,78,null,0,null,78,null,78,null,0,null,78,null,44,null,78,null,122]
[101280,3022026,302,"Barnet",2026,"Frith Manor Primary School","Maintained","Community School",50092,null,100072.99999999999,null,49980.999999999985,null,58376,null,108357,null,89,null,5,null,84,null,88,null,6,null,82,null,169,null,18,null,151,null,154,null,13,null,141,null,83,null,146,null,229]
[101282,3022028,302,"Barnet",2028,"Garden Suburb Infant School","Maintained","Community School",52768,null,92206.999999999985,null,39438.999999999985,null,53788,null,93227,null,80,null,11,null,69,null,79,null,12,null,67,null,153,null,10,null,143,null,154,null,11,null,143,null,68,null,143,null,211]
[101283,3022029,302,"Barnet",2029,"Goldbeaters Primary School","Maintained","Community School",20139,null,48288.499999999993,null,28149.499999999993,null,28169,null,56319,null,55,null,8,null,47,null,48,null,10,null,38,null,95,null,26,null,69,null,90,null,23,null,67,null,42.5,null,68,null,110.5]
[101285,3022031,302,"Barnet",2031,"Hollickwood Primary School","Maintained","Foundation School",13384,null,25345.999999999996,null,11961.999999999996,null,14786,null,26748,null,25,null,6,null,19,null,22,null,5,null,17,null,48,null,8,null,40,null,52,null,12,null,40,null,18,null,40,null,58]
[101286,3022032,302,"Barnet",2032,"Holly Park Primary School","Maintained","Community School",30718,null,56372.999999999993,null,25654.999999999993,null,32885,null,58540,null,47,null,5,null,42,null,51,null,5,null,46,null,97,null,10,null,87,null,86,null,7,null,79,null,46,null,83,null,129]
[101289,3022036,302,"Barnet",2036,"Livingstone Primary and Nursery School","Maintained","Community School",17972,null,29060.499999999996,null,11088.499999999996,null,16952,null,28041,null,25,null,6,null,19,null,22,null,5,null,17,null,66,null,23,null,43,null,78,null,24,null,54,null,18,null,48.5,null,66.5]
[101290,3022037,302,"Barnet",2037,"Manorside Primary School","Maintained","Community School",31228,null,54406.499999999993,null,23178.499999999993,null,31738,null,54917,null,27,null,3,null,24,null,30,null,3,null,27,null,99,null,3,null,96,null,102,null,3,null,99,null,27,null,97.5,null,124.5]
[101293,3022042,302,"Barnet",2042,"Monkfrith Primary School","Maintained","Community School",30208,null,70138.499999999985,null,39930.499999999985,null,40915,null,80846,null,60,null,1,null,59,null,52,null,1,null,51,null,113,null,5,null,108,null,110,null,7,null,103,null,55,null,105.5,null,160.5]
[101295,3022044,302,"Barnet",2044,"Moss Hall Infant School","Maintained","Community School",72269,null,132847.99999999997,null,60578.999999999971,null,77495,null,138074,null,113,null,9,null,104,null,112,null,6,null,106,null,212,null,20,null,192,null,225,null,21,null,204,null,106,null,198,null,304]
[101296,3022045,302,"Barnet",2045,"Northside Primary School","Maintained","Community School",17335,null,26438.499999999996,null,9103.4999999999964,null,15423,null,24527,null,23,null,5,null,18,null,22,null,2,null,20,null,52,null,12,null,40,null,45,null,4,null,41,null,20,null,40.5,null,60.5]
[101297,3022051,302,"Barnet",2052,"Summerside Primary School","Maintained","Community School",37346,null,59868.999999999993,null,22522.999999999993,null,34924,null,57447,null,55,null,10,null,45,null,53,null,10,null,43,null,130,null,32,null,98,null,120,null,32,null,88,null,44,null,93,null,137]
[101298,3022054,302,"Barnet",2054,"Woodridge Primary School","Maintained","Community School",18864,null,33430.499999999993,null,14566.499999999993,null,19502,null,34069,null,31,null,0,null,31,null,27,null,0,null,27,null,53,null,5,null,48,null,51,null,4,null,47,null,29,null,47.5,null,76.5]
[101299,3022055,302,"Barnet",2055,"Tudor Primary School","Maintained","Community School",16443,null,40422.499999999993,null,23979.499999999993,null,23580,null,47560,null,52,null,9,null,43,null,53,null,9,null,44,null,52,null,6,null,46,null,60,null,9,null,51,null,44,null,48.5,null,92.5]
[101301,3022057,302,"Barnet",2057,"Underhill School","Maintained","Community School",27404,null,55935.999999999993,null,28531.999999999993,null,32630,null,61162,null,74,null,17,null,57,null,72,null,21,null,51,null,110,null,31,null,79,null,102,null,33,null,69,null,54,null,74,null,128]
[101304,3022060,302,"Barnet",2060,"Whitings Hill Primary School","Maintained","Community School",28424,null,46321.999999999993,null,17897.999999999993,null,27022,null,44920,null,49,null,11,null,38,null,44,null,10,null,34,null,92,null,21,null,71,null,89,null,20,null,69,null,36,null,70,null,106]
[101309,3022067,302,"Barnet",2067,"Chalgrove Primary School","Maintained","Community School",25620,null,45666.499999999993,null,20046.499999999993,null,26639,null,46686,null,27,null,4,null,23,null,28,null,4,null,24,null,93,null,10,null,83,null,88,null,10,null,78,null,24,null,80.5,null,104.5]
[101311,3022070,302,"Barnet",2070,"Sunnyfields Primary School","Maintained","Community School",13384,null,22068.499999999996,null,8684.4999999999964,null,12874,null,21559,null,29,null,8,null,21,null,22,null,7,null,15,null,50,null,17,null,33,null,46,null,14,null,32,null,18,null,32.5,null,50.5]
[101312,3022071,302,"Barnet",2071,"Queenswell Infant & Nursery School","Maintained","Community School",46268,null,89803.499999999985,null,43535.499999999985,null,52386,null,95922,null,85,null,16,null,69,null,83,null,13,null,70,null,164,null,29,null,135,null,165,null,29,null,136,null,70,null,135.5,null,205.5]
[101314,3022073,302,"Barnet",2073,"Danegrove Primary School","Maintained","Community School",51749,null,91988.499999999985,null,40239.499999999985,null,53660,null,93900,null,88,null,14,null,74,null,83,null,13,null,70,null,165,null,24,null,141,null,160,null,24,null,136,null,72,null,138.5,null,210.5]
[101315,3023300,302,"Barnet",3300,"All Saints' CofE Primary School NW2","Maintained","Voluntary Aided School",14021,null,26219.999999999996,null,12198.999999999996,null,15295,null,27494,null,28,null,5,null,23,null,27,null,4,null,23,null,51,null,13,null,38,null,49,null,13,null,36,null,23,null,37,null,60]
[101316,3023302,302,"Barnet",3302,"Christ Church Primary School","Maintained","Voluntary Aided School",19119,null,32337.999999999996,null,13218.999999999996,null,18864,null,32083,null,28,null,5,null,23,null,25,null,4,null,21,null,58,null,6,null,52,null,58,null,6,null,52,null,22,null,52,null,74]
[101317,3023304,302,"Barnet",3304,"Holy Trinity CofE Primary School","Maintained","Voluntary Aided School",20139,null,25127.499999999996,null,4988.4999999999964,null,14658,null,19647,null,26,null,5,null,21,null,22,null,4,null,18,null,49,null,10,null,39,null,47,null,10,null,37,null,19.5,null,38,null,57.5]
[101318,3023305,302,"Barnet",3305,"Monken Hadley CofE Primary School","Maintained","Voluntary Aided School",12746,null,21412.999999999996,null,8666.9999999999964,null,12491,null,21158,null,17,null,0,null,17,null,17,null,0,null,17,null,33,null,0,null,33,null,31,null,0,null,31,null,17,null,32,null,49]
[101319,3023307,302,"Barnet",3307,"St John's CofE Junior Mixed and Infant School","Maintained","Voluntary Aided School",19629,null,35615.499999999993,null,15986.499999999993,null,20776,null,36763,null,30,null,2,null,28,null,28,null,1,null,27,null,57,null,2,null,55,null,54,null,1,null,53,null,27.5,null,54,null,81.5]
[101321,3023309,302,"Barnet",3309,"St John's CofE Primary School","Maintained","Voluntary Aided School",18737,null,32556.499999999996,null,13819.499999999996,null,18992,null,32812,null,28,null,2,null,26,null,25,null,2,null,23,null,58,null,6,null,52,null,54,null,6,null,48,null,24.5,null,50,null,74.5]
[101323,3023311,302,"Barnet",3311,"St Mary's CofE Primary School","Maintained","Voluntary Aided School",38493,null,64675.999999999993,null,26182.999999999993,null,37728,null,63911,null,59,null,5,null,54,null,57,null,4,null,53,null,103,null,10,null,93,null,102,null,6,null,96,null,53.5,null,94.5,null,148]
[101324,3023312,302,"Barnet",3312,"St Mary's CofE Primary School, East Barnet","Maintained","Voluntary Aided School",18737,null,36052.499999999993,null,17315.499999999993,null,21031,null,38347,null,30,null,1,null,29,null,28,null,2,null,26,null,56,null,3,null,53,null,58,null,1,null,57,null,27.5,null,55,null,82.5]
[101325,3023313,302,"Barnet",3313,"St Paul's CofE Primary School N11","Maintained","Voluntary Aided School",15933,null,26656.999999999996,null,10723.999999999996,null,15550,null,26274,null,21,null,7,null,14,null,25,null,7,null,18,null,48,null,6,null,42,null,51,null,7,null,44,null,18,null,43,null,61]
[101326,3023314,302,"Barnet",3314,"St Paul's CofE Primary School NW7","Maintained","Voluntary Aided School",19374,null,32993.499999999993,null,13619.499999999993,null,19247,null,32867,null,28,null,0,null,28,null,26,null,1,null,25,null,51,null,0,null,51,null,52,null,5,null,47,null,26.5,null,49,null,75.5]
[101327,3023315,302,"Barnet",3315,"St Andrew's CofE Voluntary Aided Primary School, Totteridge","Maintained","Voluntary Aided School",19629,null,35615.499999999993,null,15986.499999999993,null,20776,null,36763,null,30,null,0,null,30,null,30,null,0,null,30,null,51,null,3,null,48,null,55,null,0,null,55,null,30,null,51.5,null,81.5]
[101328,3023316,302,"Barnet",3316,"Trent CofE Primary School","Maintained","Voluntary Aided School",21286,null,35833.999999999993,null,14547.999999999993,null,20904,null,35452,null,30,null,2,null,28,null,30,null,3,null,27,null,56,null,0,null,56,null,56,null,3,null,53,null,27.5,null,54.5,null,82]
[101329,3023317,302,"Barnet",3317,"All Saints' CofE Primary School N20","Maintained","Voluntary Aided School",23835,null,35833.999999999993,null,11998.999999999993,null,20904,null,32903,null,29,null,2,null,27,null,29,null,2,null,27,null,60,null,5,null,55,null,61,null,6,null,55,null,27,null,55,null,82]
[101330,3023500,302,"Barnet",3500,"The Annunciation Catholic Infant School","Maintained","Voluntary Aided School",35052,null,60305.999999999993,null,25253.999999999993,null,35179,null,60433,null,50,null,7,null,43,null,47,null,6,null,41,null,106,null,11,null,95,null,107,null,10,null,97,null,42,null,96,null,138]
[101331,3023501,302,"Barnet",3501,"Our Lady of Lourdes RC School","Maintained","Voluntary Aided School",16952,null,32337.999999999996,null,15385.999999999996,null,18864,null,34250,null,27,null,3,null,24,null,27,null,3,null,24,null,55,null,6,null,49,null,57,null,6,null,51,null,24,null,50,null,74]
[101332,3023502,302,"Barnet",3502,"St Agnes RC School","Maintained","Voluntary Aided School",23070,null,55498.999999999993,null,32428.999999999993,null,32375,null,64804,null,53,null,2,null,51,null,59,null,4,null,55,null,80,null,11,null,69,null,90,null,15,null,75,null,55,null,72,null,127]
[101333,3023504,302,"Barnet",3504,"St Catherine's RC School","Maintained","Voluntary Aided School",40915,null,72104.999999999985,null,31189.999999999985,null,42062,null,73252,null,60,null,3,null,57,null,59,null,3,null,56,null,114,null,8,null,106,null,117,null,6,null,111,null,56.5,null,108.5,null,165]
[101334,3023506,302,"Barnet",3506,"St Vincent's Catholic Primary School","Maintained","Voluntary Aided School",26002,null,36052.499999999993,null,10050.499999999993,null,21031,null,31082,null,37,null,3,null,34,null,37,null,2,null,35,null,50,null,3,null,47,null,50,null,2,null,48,null,35,null,47.5,null,82.5]
[101335,3023507,302,"Barnet",3507,"St Theresa's Catholic Primary School","Maintained","Voluntary Aided School",18864,null,30808.499999999996,null,11944.499999999996,null,17972,null,29917,null,24,null,1,null,23,null,18,null,1,null,17,null,53,null,2,null,51,null,52,null,2,null,50,null,20,null,50.5,null,70.5]
[101337,3023509,302,"Barnet",3509,"St Joseph's Catholic Primary School","Maintained","Voluntary Aided School",47160,null,75819.499999999985,null,28659.499999999985,null,44229,null,72889,null,71,null,12,null,59,null,71,null,12,null,59,null,129,null,14,null,115,null,129,null,15,null,114,null,59,null,114.5,null,173.5]
[101338,3023510,302,"Barnet",3510,"Sacred Heart Roman Catholic Primary School","Maintained","Voluntary Aided School",39258,null,65986.999999999985,null,26728.999999999985,null,38493,null,65222,null,35,null,3,null,32,null,56,null,5,null,51,null,107,null,6,null,101,null,106,null,7,null,99,null,51,null,100,null,151]
[101339,3023511,302,"Barnet",3511,"Blessed Dominic Catholic Primary School","Maintained","Voluntary Aided School",29316,null,50254.999999999993,null,20938.999999999993,null,29316,null,50255,null,50,null,10,null,40,null,45,null,10,null,35,null,100,null,24,null,76,null,105,null,26,null,79,null,37.5,null,77.5,null,115]
[101340,3023512,302,"Barnet",3512,"Rosh Pinah Primary School","Maintained","Voluntary Aided School",42444,null,77785.999999999985,null,35341.999999999985,null,45376,null,80718,null,60,null,0,null,60,null,60,null,0,null,60,null,119,null,2,null,117,null,120,null,1,null,119,null,60,null,118,null,178]
[101341,3023513,302,"Barnet",3513,"Menorah Primary School","Maintained","Voluntary Aided School",33649,null,59868.999999999993,null,26219.999999999993,null,34924,null,61144,null,50,null,0,null,50,null,48,null,1,null,47,null,88,null,0,null,88,null,89,null,0,null,89,null,48.5,null,88.5,null,137]
[101356,3025201,302,"Barnet",5201,"Osidge Primary School","Maintained","Foundation School",37091,null,55498.999999999993,null,18407.999999999993,null,32375,null,50783,null,37,null,2,null,35,null,40,null,5,null,35,null,101,null,7,null,94,null,98,null,8,null,90,null,35,null,92,null,127]
[101376,3025948,302,"Barnet",5948,"Mathilda Marks-Kennedy Jewish Primary School","Maintained","Voluntary Aided School",21031,null,37363.499999999993,null,16332.499999999993,null,21796,null,38129,null,30,null,0,null,30,null,26,null,0,null,26,null,60,null,1,null,59,null,57,null,1,null,56,null,28,null,57.5,null,85.5]
[101395,3027005,302,"Barnet",7005,"Northway School","Maintained","Community Special School",4334,null,8302.9999999999982,null,3968.9999999999982,null,4844,null,8813,null,6,null,1,null,5,null,6,null,1,null,5,null,25,null,10,null,15,null,25,null,12,null,13,null,5,null,14,null,19]
[101396,3027009,302,"Barnet",7009,"Oakleigh School & Acorn Assessment Centre","Maintained","Community Special School",4207,null,8302.9999999999982,null,4095.9999999999982,null,4844,null,8940,null,9,null,2,null,7,null,9,null,2,null,7,null,22,null,9,null,13,null,22,null,11,null,11,null,7,null,12,null,19]
[103119,3023521,302,"Barnet",3521,"St Mary's and St John's CofE School","Maintained","Voluntary Aided School",48562,null,77785.999999999985,null,29223.999999999985,null,45376,null,74600,null,68,null,8,null,60,null,64,null,10,null,54,null,132,null,12,null,120,null,138,null,16,null,122,null,57,null,121,null,178]
[130998,3023516,302,"Barnet",3516,"Hasmonean Primary School","Maintained","Voluntary Aided School",20776,null,34959.999999999993,null,14183.999999999993,null,20394,null,34578,null,30,null,3,null,27,null,30,null,3,null,27,null,59,null,6,null,53,null,59,null,6,null,53,null,27,null,53,null,80]
[131359,3025949,302,"Barnet",5949,"Menorah Foundation School","Maintained","Voluntary Aided School",39130,null,65331.499999999993,null,26201.499999999993,null,38111,null,64313,null,57,null,0,null,57,null,54,null,0,null,54,null,96,null,2,null,94,null,94,null,0,null,94,null,55.5,null,94,null,149.5]
[131617,3022076,302,"Barnet",2076,"Wessex Gardens Primary School","Maintained","Community School",31865,null,55935.999999999993,null,24070.999999999993,null,32630,null,56701,null,56,null,9,null,47,null,53,null,9,null,44,null,101,null,18,null,83,null,101,null,19,null,82,null,45.5,null,82.5,null,128]
[131970,3022077,302,"Barnet",2077,"The Orion Primary School","Maintained","Community School",51876,null,106627.99999999999,null,54751.999999999985,null,62200,null,116952,null,109,null,41,null,68,null,106,null,41,null,65,null,241,null,64,null,177,null,243,null,65,null,178,null,66.5,null,177.5,null,244]
[133364,3022078,302,"Barnet",2078,"Pardes House Primary School","Maintained","Voluntary Aided School",26384,null,40203.999999999993,null,13819.999999999993,null,23453,null,37273,null,37,null,1,null,36,null,37,null,1,null,36,null,57,null,1,null,56,null,57,null,1,null,56,null,36,null,56,null,92]
[133365,3022079,302,"Barnet",2079,"Beis Yaakov Primary School","Maintained","Voluntary Aided School",44611,null,75819.499999999985,null,31208.499999999985,null,44229,null,75438,null,57,null,2,null,55,null,54,null,2,null,52,null,130,null,3,null,127,null,116,null,3,null,113,null,53.5,null,120,null,173.5]
[134677,3023518,302,"Barnet",3518,"Woodcroft Primary School","Maintained","Community School",21541,null,34304.499999999993,null,12763.499999999993,null,20011,null,32775,null,48,null,16,null,32,null,45,null,16,null,29,null,87,null,39,null,48,null,86,null,38,null,48,null,30.5,null,48,null,78.5]
[134798,3026905,302,"Barnet",6905,"London Academy","Academy","Academy Sponsor Led",5864,null,20975.999999999996,null,15111.999999999996,null,12236,null,27348,null,29,null,5,null,24,null,29,null,5,null,24,null,29,null,5,null,24,null,28,null,4,null,24,null,24,null,24,null,48]
[135086,3023520,302,"Barnet",3520,"Akiva School","Maintained","Voluntary Aided School",43464,null,76037.999999999985,null,32573.999999999985,null,44356,null,76930,null,58,null,0,null,58,null,59,null,0,null,59,null,113,null,0,null,113,null,117,null,0,null,117,null,59,null,115,null,174]
[135226,3023523,302,"Barnet",3523,"Martin Primary School","Maintained","Community School",54680,null,98543.499999999985,null,43863.499999999985,null,57484,null,101348,null,90,null,6,null,84,null,87,null,7,null,80,null,159,null,12,null,147,null,154,null,14,null,140,null,82,null,143.5,null,225.5]
[135507,3026906,302,"Barnet",6906,"Wren Academy","Academy","Academy Sponsor Led",13511,null,48506.999999999993,null,34995.999999999993,null,28296,null,63292,null,60,null,3,null,57,null,58,null,3,null,55,null,60,null,5,null,55,null,60,null,5,null,55,null,56,null,55,null,111]
[136402,3023524,302,"Barnet",3524,"Beit Shvidler Primary School","Maintained","Voluntary Aided School",21413,null,33867.499999999993,null,12454.499999999993,null,19757,null,32212,null,29,null,2,null,27,null,29,null,2,null,27,null,52,null,2,null,50,null,53,null,2,null,51,null,27,null,50.5,null,77.5]
[136938,3022001,302,"Barnet",2001,"Etz Chaim Jewish Primary School","Academy","Free Schools",20904,null,35833.999999999993,null,14929.999999999993,null,20904,null,35834,null,28,null,0,null,28,null,28,null,0,null,28,null,55,null,0,null,55,null,53,null,0,null,53,null,28,null,54,null,82]
[137303,3023515,302,"Barnet",3515,"Independent Jewish Day School","Academy","Academy Converter",20266,null,36270.999999999993,null,16004.999999999993,null,21159,null,37164,null,29,null,1,null,28,null,28,null,1,null,27,null,56,null,1,null,55,null,57,null,1,null,56,null,27.5,null,55.5,null,83]
[138272,3022004,302,"Barnet",2004,"Rimon Jewish Primary School","Academy","Free Schools",18100,null,36926.499999999993,null,18826.499999999993,null,21541,null,40368,null,30,null,0,null,30,null,30,null,0,null,30,null,59,null,3,null,56,null,55,null,2,null,53,null,30,null,54.5,null,84.5]
[138649,3022030,302,"Barnet",2030,"Grasvenor Avenue Infant School","Academy","Academy Converter",21413,null,29060.499999999996,null,7647.4999999999964,null,16952,null,24600,null,26,null,4,null,22,null,26,null,5,null,21,null,54,null,6,null,48,null,47,null,5,null,42,null,21.5,null,45,null,66.5]
[139562,3022020,302,"Barnet",2020,"Alma Primary","Academy","Free Schools",21796,null,36926.499999999993,null,15130.499999999993,null,21541,null,36672,null,30,null,0,null,30,null,29,null,0,null,29,null,58,null,3,null,55,null,58,null,3,null,55,null,29.5,null,55,null,84.5]
[139633,3022038,302,"Barnet",2038,"Parkfield Primary School","Academy","Academy Sponsor Led",31738,null,55061.999999999993,null,23323.999999999993,null,32120,null,55444,null,48,null,7,null,41,null,46,null,8,null,38,null,99,null,13,null,86,null,101,null,14,null,87,null,39.5,null,86.5,null,126]
[139727,3022041,302,"Barnet",2041,"Sacks Morasha Jewish Primary School","Maintained","Voluntary Aided School",22561,null,38018.999999999993,null,15457.999999999993,null,22178,null,37636,null,30,null,0,null,30,null,30,null,0,null,30,null,57,null,0,null,57,null,57,null,0,null,57,null,30,null,57,null,87]
[139817,3022047,302,"Barnet",2047,"The Hyde School","Academy","Academy Sponsor Led",34159,null,58339.499999999993,null,24180.499999999993,null,34032,null,58213,null,60,null,13,null,47,null,57,null,13,null,44,null,116,null,27,null,89,null,116,null,29,null,87,null,45.5,null,88,null,133.5]
[140236,3023519,302,"Barnet",3519,"Broadfields Primary School","Academy","Academy Converter",53023,null,95921.499999999985,null,42898.499999999985,null,55955,null,98854,null,91,null,17,null,74,null,87,null,14,null,73,null,177,null,29,null,148,null,171,null,27,null,144,null,73.5,null,146,null,219.5]
[140601,3022048,302,"Barnet",2048,"Millbrook Park Primary School","Academy","Academy Sponsor Led",17080,null,54843.499999999993,null,37763.499999999993,null,31993,null,69757,null,56,null,7,null,49,null,48,null,5,null,43,null,89,null,9,null,80,null,87,null,8,null,79,null,46,null,79.5,null,125.5]
[142114,3022049,302,"Barnet",2049,"Watling Park school","Academy","Free Schools",4971,null,27093.999999999996,null,22122.999999999996,null,15805,null,37928,null,52,null,21,null,31,null,47,null,21,null,26,null,59,null,23,null,36,null,52,null,21,null,31,null,28.5,null,33.5,null,62]
[142636,3023522,302,"Barnet",3522,"Claremont Primary School","Academy","Academy Converter",14786,null,32556.499999999996,null,17770.499999999996,null,18992,null,36763,null,47,null,21,null,26,null,42,null,22,null,20,null,96,null,44,null,52,null,89,null,38,null,51,null,23,null,51.5,null,74.5]
[142772,3022050,302,"Barnet",2050,"Ashmole Primary School","Academy","Free Schools",11182,null,25782.999999999996,null,14600.999999999996,null,15041,null,29642,null,60,null,0,null,60,null,58,null,0,null,58,null,0,null,0,null,0,null,0,null,0,null,0,null,59,null,0,null,59]

{"sheet":"1718UIFSMJulyActuals","index":41,"n_rows":96,"n_cols":8,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
["Universal Infant Free Meals estimate"]
["Actuals for 2017/18 July Adjustments based on 2016/17 Final Allocations (which are based onJan 17 census which make the 2016/17 final allocations)"]
["No adjustments made for expanding schools or small schools transitional funding"]
["Funding rate is 190 days x £2.30 per meal = £437 per pupil per annum"]
["No estimates for new primary schools/phases which opened September 15 - ie London, Wren & Watling Park."]
["Use",{"$f":"A6","v":"Use"},null,null,null,null,{"$f":"A6","v":"Use"},{"$f":"B6","v":"Use"}]
[null,null,"FINAL 16/17","12 months","Small schools trans not included in calc",null,"Eligible","2016/17 FINAL"]
["LAEstab","School Name","7/12ths",null,null,"Pupils @2.30 x 190","Pupils","FINAL"]
[3022002,"Barnfield Primary School",{"$f":"D9*7/12","v":32629.333333333328},55935.999999999993,null,127.99999999999999,127.99999999999999,55935.999999999993]
[3022003,"Bell Lane Primary School",{"$f":"D10*7/12","v":20393.333333333328},34959.999999999993,null,79.999999999999986,79.999999999999986,34959.999999999993]
[3022008,"Brookland Infant and Nursery School",58375.916666666657,100072.99999999999,null,228.99999999999997,228.99999999999997,100072.99999999999]
[3022009,"Brunswick Park Primary and Nursery School",38874.791666666657,66642.499999999985,null,152.49999999999997,152.49999999999997,66642.499999999985]
[3022010,"Childs Hill School",25491.666666666661,43699.999999999993,null,99.999999999999986,99.999999999999986,43699.999999999993]
[3022011,"Church Hill School",18608.916666666664,31900.999999999996,null,72.999999999999986,72.999999999999986,31900.999999999996]
[3022014,"Colindale Primary School",47159.583333333321,80844.999999999985,null,184.99999999999997,184.99999999999997,80844.999999999985]
[3022015,"Coppetts Wood Primary School",13128.20833333333,22505.499999999996,null,51.499999999999993,51.499999999999993,22505.499999999996]
[3022016,"Courtland School",19246.208333333328,32993.499999999993,null,75.499999999999986,75.499999999999986,32993.499999999993]
[3022017,"Cromer Road Primary School",35433.416666666664,60742.999999999993,null,138.99999999999997,138.99999999999997,60742.999999999993]
[3022019,"Deansbrook Infant School",54424.708333333321,93299.499999999985,null,213.49999999999997,213.49999999999997,93299.499999999985]
[3022021,"Dollis Infant School",50091.124999999993,85870.499999999985,null,196.49999999999997,196.49999999999997,85870.499999999985]
[3022023,"Edgware Primary School",45630.083333333321,78222.999999999985,null,178.99999999999997,178.99999999999997,78222.999999999985]
[3022024,"Fairway Primary School and Children's Centre",13510.58333333333,23160.999999999996,null,52.999999999999993,52.999999999999993,23160.999999999996]
[3022025,"Foulds School",31099.833333333328,53313.999999999993,null,121.99999999999999,121.99999999999999,53313.999999999993]
[3022026,"Frith Manor Primary School",58375.916666666657,100072.99999999999,null,228.99999999999997,228.99999999999997,100072.99999999999]
[3022028,"Garden Suburb Infant School",53787.416666666657,92206.999999999985,null,210.99999999999997,210.99999999999997,92206.999999999985]
[3022029,"Goldbeaters Primary School",28168.291666666661,48288.499999999993,null,110.49999999999999,110.49999999999999,48288.499999999993]
[3022031,"Hollickwood Primary School",14785.166666666664,25345.999999999996,null,57.999999999999993,57.999999999999993,25345.999999999996]
[3022032,"Holly Park Primary School",32884.249999999993,56372.999999999993,null,128.99999999999997,128.99999999999997,56372.999999999993]
[3022036,"Livingstone Primary and Nursery School",16951.958333333332,29060.499999999996,null,66.499999999999986,66.499999999999986,29060.499999999996]
[3022037,"Manorside Primary School",31737.124999999996,54406.499999999993,null,124.49999999999999,124.49999999999999,54406.499999999993]
[3022042,"Monkfrith Primary School",40914.124999999993,70138.499999999985,null,160.49999999999997,160.49999999999997,70138.499999999985]
[3022044,"Moss Hall Infant School",77494.666666666642,132847.99999999997,null,303.99999999999994,303.99999999999994,132847.99999999997]
[3022045,"Northside Primary School",15422.45833333333,26438.499999999996,null,60.499999999999993,60.499999999999993,26438.499999999996]
[3022052,"Summerside Primary School",34923.583333333328,59868.999999999993,null,136.99999999999997,136.99999999999997,59868.999999999993]
[3022054,"Woodridge Primary School",19501.124999999996,33430.499999999993,null,76.499999999999986,76.499999999999986,33430.499999999993]
[3022055,"Tudor Primary School",23579.791666666661,40422.499999999993,null,92.499999999999986,92.499999999999986,40422.499999999993]
[3022057,"Underhill School",32629.333333333328,55935.999999999993,null,127.99999999999999,127.99999999999999,55935.999999999993]
[3022060,"Whitings Hill Primary School",27021.166666666661,46321.999999999993,null,105.99999999999999,105.99999999999999,46321.999999999993]
[3022067,"Chalgrove Primary School",26638.791666666661,45666.499999999993,null,104.49999999999999,104.49999999999999,45666.499999999993]
[3022070,"Sunnyfields Primary School",12873.291666666664,22068.499999999996,null,50.499999999999993,50.499999999999993,22068.499999999996]
[3022071,"Queenswell Infant & Nursery School",52385.374999999993,89803.499999999985,null,205.49999999999997,205.49999999999997,89803.499999999985]
[3022073,"Danegrove Primary School",53659.958333333321,91988.499999999985,null,210.49999999999997,210.49999999999997,91988.499999999985]
[3023300,"All Saints' CofE Primary School NW2",15294.999999999998,26219.999999999996,null,59.999999999999993,59.999999999999993,26219.999999999996]
[3023302,"Christ Church Primary School",18863.833333333332,32337.999999999996,null,73.999999999999986,73.999999999999986,32337.999999999996]
[3023304,"Holy Trinity CofE Primary School",14657.70833333333,25127.499999999996,null,57.499999999999993,57.499999999999993,25127.499999999996]
[3023305,"Monken Hadley CofE Primary School",12490.916666666664,21412.999999999996,null,48.999999999999993,48.999999999999993,21412.999999999996]
[3023307,"St John's CofE Junior Mixed and Infant School",20775.708333333328,35615.499999999993,null,81.499999999999986,81.499999999999986,35615.499999999993]
[3023309,"St John's CofE Primary School",18991.291666666664,32556.499999999996,null,74.499999999999986,74.499999999999986,32556.499999999996]
[3023311,"St Mary's CofE Primary School",37727.666666666664,64675.999999999993,null,147.99999999999997,147.99999999999997,64675.999999999993]
[3023312,"St Mary's CofE Primary School, East Barnet",21030.624999999996,36052.499999999993,null,82.499999999999986,82.499999999999986,36052.499999999993]
[3023313,"St Paul's CofE Primary School N11",15549.916666666664,26656.999999999996,null,60.999999999999993,60.999999999999993,26656.999999999996]
[3023314,"St Paul's CofE Primary School NW7",19246.208333333328,32993.499999999993,null,75.499999999999986,75.499999999999986,32993.499999999993]
[3023315,"St Andrew's CofE Voluntary Aided Primary School, Totteridge",20775.708333333328,35615.499999999993,null,81.499999999999986,81.499999999999986,35615.499999999993]
[3023316,"Trent CofE Primary School",20903.166666666661,35833.999999999993,null,81.999999999999986,81.999999999999986,35833.999999999993]
[3023317,"All Saints' CofE Primary School N20",20903.166666666661,35833.999999999993,null,81.999999999999986,81.999999999999986,35833.999999999993]
[3023500,"The Annunciation Catholic Infant School",35178.499999999993,60305.999999999993,null,137.99999999999997,137.99999999999997,60305.999999999993]
[3023501,"Our Lady of Lourdes RC School",18863.833333333332,32337.999999999996,null,73.999999999999986,73.999999999999986,32337.999999999996]
[3023502,"St Agnes RC School",32374.416666666661,55498.999999999993,null,126.99999999999999,126.99999999999999,55498.999999999993]
[3023504,"St Catherine's RC School",42061.249999999993,72104.999999999985,null,164.99999999999997,164.99999999999997,72104.999999999985]
[3023506,"St Vincent's Catholic Primary School",21030.624999999996,36052.499999999993,null,82.499999999999986,82.499999999999986,36052.499999999993]
[3023507,"St Theresa's Catholic Primary School",17971.624999999996,30808.499999999996,null,70.499999999999986,70.499999999999986,30808.499999999996]
[3023509,"St Joseph's Catholic Primary School",44228.041666666657,75819.499999999985,null,173.49999999999997,173.49999999999997,75819.499999999985]
[3023510,"Sacred Heart Roman Catholic Primary School",38492.416666666657,65986.999999999985,null,150.99999999999997,150.99999999999997,65986.999999999985]
[3023511,"Blessed Dominic Catholic Primary School",29315.416666666661,50254.999999999993,null,114.99999999999999,114.99999999999999,50254.999999999993]
[3023512,"Rosh Pinah Primary School",45375.166666666657,77785.999999999985,null,177.99999999999997,177.99999999999997,77785.999999999985]
[3023513,"Menorah Primary School",34923.583333333328,59868.999999999993,null,136.99999999999997,136.99999999999997,59868.999999999993]
[3025201,"Osidge Primary School",32374.416666666661,55498.999999999993,null,126.99999999999999,126.99999999999999,55498.999999999993]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School",21795.374999999996,37363.499999999993,null,85.499999999999986,85.499999999999986,37363.499999999993]
[3027005,"Northway School",4843.4166666666652,8302.9999999999982,null,18.999999999999996,18.999999999999996,8302.9999999999982]
[3027009,"Oakleigh School & Acorn Assessment Centre",4843.4166666666652,8302.9999999999982,null,18.999999999999996,18.999999999999996,8302.9999999999982]
[3023521,"St Mary's and St John's CofE School",45375.166666666657,77785.999999999985,null,177.99999999999997,177.99999999999997,77785.999999999985]
[3023516,"Hasmonean Primary School",20393.333333333328,34959.999999999993,null,79.999999999999986,79.999999999999986,34959.999999999993]
[3025949,"Menorah Foundation School",38110.041666666664,65331.499999999993,null,149.49999999999997,149.49999999999997,65331.499999999993]
[3022076,"Wessex Gardens Primary School",{"$f":"D74*7/12","v":32629.333333333328},55935.999999999993,null,127.99999999999999,127.99999999999999,55935.999999999993]
[3022077,"The Orion Primary School",62199.666666666657,106627.99999999999,null,243.99999999999997,243.99999999999997,106627.99999999999]
[3022078,"Pardes House Primary School",23452.333333333328,40203.999999999993,null,91.999999999999986,91.999999999999986,40203.999999999993]
[3022079,"Beis Yaakov Primary School",44228.041666666657,75819.499999999985,null,173.49999999999997,173.49999999999997,75819.499999999985]
[3023518,"Woodcroft Primary School",20010.958333333328,34304.499999999993,null,78.499999999999986,78.499999999999986,34304.499999999993]
[3026905,"London Academy",12235.999999999998,20975.999999999996,null,47.999999999999993,47.999999999999993,20975.999999999996]
[3023520,"Akiva School",44355.499999999993,76037.999999999985,null,173.99999999999997,173.99999999999997,76037.999999999985]
[3023523,"Martin Primary School",57483.708333333321,98543.499999999985,null,225.49999999999997,225.49999999999997,98543.499999999985]
[3026906,"Wren Academy",28295.749999999996,48506.999999999993,null,110.99999999999999,110.99999999999999,48506.999999999993]
[3023524,"Beit Shvidler Primary School",19756.041666666661,33867.499999999993,null,77.499999999999986,77.499999999999986,33867.499999999993]
[3022001,"Etz Chaim Jewish Primary School",20903.166666666661,35833.999999999993,null,81.999999999999986,81.999999999999986,35833.999999999993]
[3023515,"Independent Jewish Day School",21158.083333333328,36270.999999999993,null,82.999999999999986,82.999999999999986,36270.999999999993]
[3022004,"Rimon Jewish Primary School",21540.458333333328,36926.499999999993,null,84.499999999999986,84.499999999999986,36926.499999999993]
[3022030,"Grasvenor Avenue Infant School",16951.958333333332,29060.499999999996,null,66.499999999999986,66.499999999999986,29060.499999999996]
[3022020,"Alma Primary",21540.458333333328,36926.499999999993,null,84.499999999999986,84.499999999999986,36926.499999999993]
[3022038,"Parkfield Primary School",32119.499999999996,55061.999999999993,null,125.99999999999999,125.99999999999999,55061.999999999993]
[3022041,"Sacks Morasha Jewish Primary School",22177.749999999996,38018.999999999993,null,86.999999999999986,86.999999999999986,38018.999999999993]
[3022047,"The Hyde School",34031.374999999993,58339.499999999993,null,133.49999999999997,133.49999999999997,58339.499999999993]
[3023519,"Broadfields Primary School",55954.208333333321,95921.499999999985,null,219.49999999999997,219.49999999999997,95921.499999999985]
[3022048,"Millbrook Park Primary School",31992.041666666661,54843.499999999993,null,125.49999999999999,125.49999999999999,54843.499999999993]
[3022049,"Watling Park school",15804.83333333333,27093.999999999996,null,61.999999999999993,61.999999999999993,27093.999999999996]
[3023522,"Claremont Primary School",18991.291666666664,32556.499999999996,null,74.499999999999986,74.499999999999986,32556.499999999996]
[3022050,"Ashmole Primary School",15040.08333333333,25782.999999999996,null,58.999999999999993,58.999999999999993,25782.999999999996]

{"sheet":"Grants","index":42,"n_rows":69,"n_cols":51,"rows_kept":69,"cut":false,"hidden":false,"merged":[[36,16,36,25],[62,11,62,13],[66,11,66,13],[62,8,68,9],[53,8,53,9],[53,14,53,18],[54,8,56,10],[55,14,55,23],[57,8,61,9],[56,14,57,23],[58,11,58,13],[25,8,25,11],[26,12,26,14],[20,15,20,16],[30,16,30,25],[21,15,21,16],[22,15,22,16],[25,16,25,20],[11,8,15,8],[11,11,11,23],[18,8,22,11],[12,13,14,20],[18,15,18,16],[19,15,19,16]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Grants"}]
[1,2,3,4,5,6,7,8,9,null,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,null,null,null,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,null,"Error Check","TOTAL",null,null,null,null,null,"Funding + Prior Year Adjustment","UIFSM"]
["Total Errors:",{"$f":"I7","v":{"$error":"#N/A"}},null,null,null,null,null,"CurrentSheetTotal","blank",null,null,null,null,null,{"$f":"O48+P48","v":{"$error":"#N/A"}},{"$f":"O44","v":0}]
[null,null,null,null,null,null,null,"Headcount Data","blank",null,null,null,null,null,{"$f":"IF(O19=3020135,SUM(SUMIFS(TRANS!$S:$S,TRANS!E:E,3021000,TRANS!$O:$O,{\"ADDGRANT\",\"CAPITAL\"}))+SUM(SUMIFS(TRANS!$S:$S,TRANS!E:E,3021001,TRANS!$O:$O,{\"ADDGRANT\",\"CAPITAL\"}))+SUM(SUMIFS(TRANS!$S:$S,TRANS!E:E,3021003,TRANS!$O:$O,{\"ADDGRANT\",\"CAPITAL\"})),SUM(SUMIFS(TRANS!$S:$S,TRANS!E:E,Grants!$O$19,TRANS!$O:$O,{\"ADDGRANT\",\"CAPITAL\"})))","v":{"$error":"#N/A"}},{"$f":"SUMIF(TRANS!AF:AF,DFENO&G44,TRANS!S:S)","v":0}]
[null,null,null,null,null,null,null,"Subsheet","blank",null,null,null,null,null,{"$f":"O4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"IF(I7>0,\"Errors\",\"No Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(K7:X7)","v":{"$error":"#N/A"}},null,{"$f":"IF(ROUND(SUM(K4:K6)/3,0)=ROUND(K4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(L4:L6)/3,0)=ROUND(L4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(M4:M6)/3,0)=ROUND(M4,0),0,1)","v":0},0,{"$error":"#N/A"},{"$f":"IF(ROUND(SUM(P4:P6)/2,0)=ROUND(P4,0),0,1)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Difference",{"$f":"SUM(K8:X8)","v":{"$error":"#N/A"}},null,{"$f":"K4-K5","v":0},{"$f":"L4-L5","v":0},0,0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(H7=\"Errors\",I7,0)","v":{"$error":"#N/A"}},null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Home!M14","v":"2018-06-01"},null,null,"Grants",null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version","v":"Version 3.0"}]
[]
[]
[]
[null,"UPDATE "]
[null,"Per pupil DFC rates",null,"Lump sum",null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"Home!T21","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}}]
[null,"Special",33.75,4000,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,"Primary",{"$f":"C20/3","v":11.25},4000,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,"Secondary",{"$f":"C20/2","v":16.875},4000,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}},null,null,null,null,"For queries please contact"]
[null,"Nursery",{"$f":"C21","v":11.25},4000,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}},null,null,null,null,"schoolfunding@barnet.gov.uk"]
[null,"PRU",{"$f":"C20","v":33.75},4000]
[]
[null,null,null,null,null,null,null,null,"Grants",null,null,null,"Rate","Pupils","Funding","Prior Year Adjustment","Note"]
[null,null,null,null,null,null,null,null,null,null,null,null,"NB: Estimates only"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Devolved Formula Capital"]
[null,null,null,null,null,null,null,null,null,null,null,"Lump sum",{"$f":"IF(OR(R21=\"VA\",R19=\"CC\"),0,IF(ISERROR(VLOOKUP(R19,$B$20:$D$24,3,0)),0,VLOOKUP(R19,$B$20:$D$24,3,0)))","v":{"$error":"#N/A"}},{"$f":"IF(F34=0,0,1)*IF(OR(O19=3022023,O19=3021100,O19=3022057),2,1)","v":{"$error":"#N/A"}},{"$f":"M31*N31","v":{"$error":"#N/A"}},null,"Estimate based on 2017/18 allocation."]
[null,null,"PEGRANT","UIFSM",null,"TRANS SUMIF","Funding type",null,null,null,null,"Per pupil amount",{"$f":"IF(R21=\"VA\",0,IF(ISERROR(VLOOKUP(R19,$B$20:$C$24,2,0)),0,VLOOKUP(R19,$B$20:$C$24,2,0)))","v":{"$error":"#N/A"}},{"$f":"IF(R21=\"VA\",0,IF(M32=0,0,O32/M32))","v":{"$error":"#N/A"}},{"$f":"F34-O31","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"DFCLOAN",null,null,null,null,"Loan repayments from DFC",null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&Grants!G33,TRANS!S:S)","v":0}]
[null,3021100,null,null,null,{"$f":"IF(O19=3020135,SUMIF(TRANS!AF:AF,3021000&G34,TRANS!S:S)+SUMIF(TRANS!AF:AF,3021001&G34,TRANS!S:S)+SUMIF(TRANS!AF:AF,3021003&G34,TRANS!S:S),SUMIF(TRANS!AF:AF,DFENO&G34,TRANS!S:S))","v":{"$error":"#N/A"}},"DFC",null,null,null,null,"Total",null,null,{"$f":"SUM(O31:O33)","v":{"$error":"#N/A"}},{"$f":"SUM(P31:P32)","v":0}]
[null,3023519,3893]
[null,3023509,-230,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&G36,TRANS!S:S)","v":0},"PEGRANT",null,null,null,null,"PE Grant"]
[null,null,null,null,null,null,null,null,null,null,null,"5/12ths of 2017/18 academic year.",null,null,{"$f":"F36-P37","v":0},{"$f":"IF(ISERROR(VLOOKUP($O$19,$B$34:$D$46,2,0)),0,VLOOKUP($O$19,$B$34:$D$46,2,0))","v":0},"5/12ths of 2017/18 academic year allocation. No announcements made yet by the ESFA for 2018/19."]
[]
[null,null,null,null,null,null,"NCTL",null,null,null,null,"National College of Teaching and Leadership",null,null,{"$f":"SUMIF(TRANS!AF:AF,Grants!O19&Grants!G39,TRANS!S:S)","v":0},null,"Updated with latest allocations from ESFA."]
[]
[null,null,null,null,null,null,"RBASELINE",null,null,null,null,"Reception Baseline Assessment",null,null,{"$f":"SUMIF(TRANS!AF:AF,Grants!O19&Grants!G41,TRANS!S:S)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Universal Infant Free School Meals"]
[null,null,null,{"$f":"M44*E44*190","v":0},{"$f":"IF(ISERROR(VLOOKUP(DFENO,'1718UIFSMJulyActuals'!A:H,7,0)),0,VLOOKUP(DFENO,'1718UIFSMJulyActuals'!A:H,7,0))","v":0},{"$f":"SUMIF(TRANS!AF:AF,DFENO&G44,TRANS!S:S)","v":0},"UIFSM",null,null,null,null,"5/12ths of 2017/18 academic year provisional allocation (2nd instalment covering April 17 to August 17) and 7/12ths of 2018/19 academic year provisional allocation (1st instalment covering September 18 to March 19).",2.2999999999999998,null,{"$f":"F44-P44","v":0},{"$f":"IF(ISERROR(VLOOKUP($O$19,$B$34:$D$46,3,0)),0,VLOOKUP($O$19,$B$34:$D$46,3,0))","v":0},"Estimates based on final 2017/18 allocations."]
[null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&G45,TRANS!S:S)","v":0}]
[null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,DFENO&G46,TRANS!S:S)","v":0},"summerschools",null,null,null,null,"Summer Schools",null,null,null,null,"No estimate."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL Grants",null,null,{"$f":"+O34+O37+O41+O44+O46+O39","v":{"$error":"#N/A"}},{"$f":"+P34+P37+P44+P46","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Financial Year",null,null,"Universal Infant Free School Meals","Eligible pupils","Allocation","Calculation/Notes"]
[null,null,null,null,null,null,null,null,"2016-17",null,null,"2016/17 Academic Year"]
[null,null,null,null,null,null,null,null,null,null,null,"Provisional Allocation (7/12ths for Sept - Mar) paid in Jun 16",null,{"$f":"SUMIFS('UIFSM1617Final.1718&1819Prov'!$I:$I,'UIFSM1617Final.1718&1819Prov'!$B:$B,Grants!O19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Final allocation announced by DfE ",{"$f":"SUMIFS('UIFSM1617Final.1718&1819Prov'!$AU:$AU,'UIFSM1617Final.1718&1819Prov'!$B:$B,Grants!O19)","v":0},{"$f":"SUMIFS('UIFSM1617Final.1718&1819Prov'!$K:$K,'UIFSM1617Final.1718&1819Prov'!$B:$B,Grants!O19)","v":0},"=No. of eligible pupils x £2.30 x 190 days. See conditions of grant to see how total eligible meals calculated."]
[null,null,null,null,null,null,null,null,"2017-18",null,"A","2016/17 Final Allocation: Balance paid in Jun 17",null,{"$f":"SUMIFS('UIFSM1617Final.1718&1819Prov'!$M:$M,'UIFSM1617Final.1718&1819Prov'!$B:$B,Grants!O19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"2017/18 Academic Year: Provisional Allocation"]
[null,null,null,null,null,null,null,null,null,null,"B","2017/18 Provisional Allocation",{"$f":"SUMIFS('UIFSM1617Final.1718&1819Prov'!$AU:$AU,'UIFSM1617Final.1718&1819Prov'!$B:$B,Grants!O19)","v":0},{"$f":"SUMIFS('UIFSM1617Final.1718&1819Prov'!$K:$K,'UIFSM1617Final.1718&1819Prov'!$B:$B,Grants!O19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"D","2017/18 Provisional Allocation (7/12ths for Sept - Mar)",null,{"$f":"N60*7/12","v":0},"=B*7/12"]
[null,null,null,null,null,null,null,null,null,null,"E","Total for 2017/18 financial year (remainder of 16/17 final allocation + provisional allocation for 17/18) paid in Jun 17",null,{"$f":"N58+N61","v":0},"=A+D"]
[null,null,null,null,null,null,null,null,"2018-19",null,null,"2017/18 Academic Year: Final Allocation"]
[null,null,null,null,null,null,null,null,null,null,"F","2017/18 Academic Year Final Allocation",{"$f":"SUMIFS('UIFSM1617Final.1718&1819Prov'!$AU:$AU,'UIFSM1617Final.1718&1819Prov'!$B:$B,Grants!O19)","v":0},{"$f":"N60","v":0},"Total allocation 2017/18 academic year"]
[null,null,null,null,null,null,null,null,null,null,"G","Funding paid in Jun 2017",null,{"$f":"N61","v":0},"7/12ths of 2017/18 academic year provisional allocation"]
[null,null,null,null,null,null,null,null,null,null,"H","2017/18 Balance due",null,{"$f":"N64-N65","v":0},"=F-G"]
[null,null,null,null,null,null,null,null,null,null,null,"2018/19 Academic Year: Provisional Allocation"]
[null,null,null,null,null,null,null,null,null,null,"I","2018/19 Academic Year Provisional Allocation",{"$f":"M64","v":0},{"$f":"N64","v":0},"Based on 2017/18 allocation."]
[null,null,null,null,null,null,null,null,null,null,"J","Total for 2018/19 financial year (2017/18 final payment + 2018/19 provisional)",null,{"$f":"N66+(N68*7/12)","v":0},"=H+(I*7/12)"]

{"sheet":"AprMthly","index":43,"n_rows":98,"n_cols":8,"rows_kept":98,"cut":false,"hidden":true,"merged":[[1,1,1,8],[9,1,9,8],[6,4,6,6]]}
[]
[null,"Schedule of payments to academies - April 2016"]
[]
[{"$f":"GETPIVOTDATA(\"Sum of AprPay\",MthlyAcadPivot!$A$12)-SUM(F:F)","v":{"$error":"#REF!"}},"Total",{"$f":"SUM(F13:F90)","v":506503.93000000017},null,{"$f":"IF(A4=0,\"OK\",\"Error in Totals\")","v":{"$error":"#REF!"}}]
[null,"Date issued:",{"$f":"NOW()","v":"2018-06-01T10:54:12.970"}]
[null,"To reach school bank accounts by:","End of April 2016"]
[null,"Authorised by:",null,null,"PLEASE DO NOT EDIT THIS SHEET"]
[null,"Compiled by:","Carol Beckman"]
[]
[":Apr:","Submitted electronically"]
[]
["Reference","Vendor ","School","GL Code","Integra Cost Centre to charge","Amount £","Remittance Text","Document Number"]
["6906STMTTOPUPPRI42486",128957,"Wren Academy",516500,11443,1153.58,"Wren Acade:STMTTOPUPPRI:Apr:I03"]
["6906POST16TOPUP42486",128957,"Wren Academy",516500,11442,1593.92,"Wren Acade:POST16TOPUP:Apr:I03"]
["6906disecon42486",128957,"Wren Academy",516500,11448,2239.58,"Wren Acade:disecon:Apr:I01"]
["6906STMTTOPUPSEC42486",128957,"Wren Academy",516500,11442,15569.42,"Wren Acade:STMTTOPUPSEC:Apr:I03"]
["4215POST16TOPUP42486",140894,"Compton School",516500,11442,440.42,"Compton Sc:POST16TOPUP:Apr:I03"]
["4215PYGROWTH142486",140894,"Compton School",516500,11448,3630.95,"Compton Sc:PYGROWTH1:Apr:I01"]
["4215Expandsec42486",140894,"Compton School",516500,11448,5083.33,"Compton Sc:Expandsec:Apr:I01"]
["4215STMTTOPUPSEC42486",140894,"Compton School",516500,11442,37927.67,"Compton Sc:STMTTOPUPSEC:Apr:I03"]
["5406POST16TOPUP42486",140909,"Ashmole Academy",516500,11442,2307.17,"Ashmole Ac:POST16TOPUP:Apr:I03"]
["5406Expandsec42486",140909,"Ashmole Academy",516500,11448,5083.33,"Ashmole Ac:Expandsec:Apr:I01"]
["5406STMTTOPUPSEC42486",140909,"Ashmole Academy",516500,11442,9906.75,"Ashmole Ac:STMTTOPUPSEC:Apr:I03"]
["2001SUMIDACI42486",143691,"Etz Chaim Jewish Primary School",516500,10284,92.45,"Etz Chaim :SUMIDACI:Apr:I01"]
["2001SUMBASIC42486",143691,"Etz Chaim Jewish Primary School",516500,10284,222.37,"Etz Chaim :SUMBASIC:Apr:I01"]
["2001STMTTOPUPPRI42486",143691,"Etz Chaim Jewish Primary School",516500,11443,1153.58,"Etz Chaim :STMTTOPUPPRI:Apr:I03"]
["2001SUMHOURS42486",143691,"Etz Chaim Jewish Primary School",516500,10284,4765.8,"Etz Chaim :SUMHOURS:Apr:I01"]
["4212POST16TOPUP42486",143727,"East Barnet School",516500,11442,2931.09,"East Barne:POST16TOPUP:Apr:I03"]
["4212STMTTOPUPSEC42486",143727,"East Barnet School",516500,11442,30601,"East Barne:STMTTOPUPSEC:Apr:I03"]
["3515SUMBASIC42486",143982,"Independent Jewish Day School",516500,10284,230.92,"Independen:SUMBASIC:Apr:I01"]
["3515SUMFLEX42486",143982,"Independent Jewish Day School",516500,10284,438.75,"Independen:SUMFLEX:Apr:I01"]
["3515STMTTOPUPPRI42486",143982,"Independent Jewish Day School",516500,11443,4614.33,"Independen:STMTTOPUPPRI:Apr:I03"]
["3515SUMHOURS42486",143982,"Independent Jewish Day School",516500,10284,4949.1000000000004,"Independen:SUMHOURS:Apr:I01"]
["4012STMTTOPUPSEC42486",144062,"Whitefield School",516500,11442,8277.67,"Whitefield:STMTTOPUPSEC:Apr:I03"]
["5402POST16TOPUP42486",144069,"Mill Hill County High School",516500,11442,3188,"Mill Hill :POST16TOPUP:Apr:I03"]
["5402STMTTOPUPSEC42486",144069,"Mill Hill County High School",516500,11442,25000.75,"Mill Hill :STMTTOPUPSEC:Apr:I03"]
["5402ARPTOPUP42486",144069,"Mill Hill County High School",516500,11423,36000,"Mill Hill :ARPTOPUP:Apr:I03"]
["4208STMTTOPUPSEC42486",144387,"Queen Elizabeth's Girls' School",516500,11442,5732.83,"Queen Eliz:STMTTOPUPSEC:Apr:I03"]
["4009STMTTOPUPSEC42486",144388,"Totteridge Academy",516500,11442,9123.33,"Totteridge:STMTTOPUPSEC:Apr:I03"]
["4211POST16TOPUP42486",144389,"Christ's College Finchley",516500,11442,1153.58,"Christ's C:POST16TOPUP:Apr:I03"]
["4211STMTTOPUPSEC42486",144389,"Christ's College Finchley",516500,11442,5530.17,"Christ's C:STMTTOPUPSEC:Apr:I03"]
["5400POST16TOPUP42486",145169,"Hendon School",516500,11442,7669.58,"Hendon Sch:POST16TOPUP:Apr:I03"]
["5400POST16ARPTOPUP42486",145169,"Hendon School",516500,11423,11423.42,"Hendon Sch:POST16ARPTOPUP:Apr:I03"]
["5400STMTTOPUPSEC42486",145169,"Hendon School",516500,11442,26321.67,"Hendon Sch:STMTTOPUPSEC:Apr:I03"]
["5400ARPTOPUP42486",145169,"Hendon School",516500,11423,32242.58,"Hendon Sch:ARPTOPUP:Apr:I03"]
["5409POST16TOPUP42486",145386,"Hasmonean High School",516500,11442,3698.42,"Hasmonean :POST16TOPUP:Apr:I03"]
["5409STMTTOPUPSEC42486",145386,"Hasmonean High School",516500,11442,7802.25,"Hasmonean :STMTTOPUPSEC:Apr:I03"]
["4210POST16TOPUP42486",148020,"Copthall School",516500,11442,4614.33,"Copthall S:POST16TOPUP:Apr:I03"]
["4210STMTTOPUPSEC42486",148020,"Copthall School",516500,11442,9431.25,"Copthall S:STMTTOPUPSEC:Apr:I03"]
["2018PYGROWTH142486",151094,"Deansbrook Junior School",516500,11448,2857.14,"Deansbrook:PYGROWTH1:Apr:I01"]
["2018STMTTOPUPPRI42486",151094,"Deansbrook Junior School",516500,11443,6886.42,"Deansbrook:STMTTOPUPPRI:Apr:I03"]
["2047SUMBASIC42486",151702,"Hyde School",516500,10284,256.58,"Hyde Schoo:SUMBASIC:Apr:I01"]
["2047SUMIDACI42486",151702,"Hyde School",516500,10284,842.68,"Hyde Schoo:SUMIDACI:Apr:I01"]
["2047SUMFLEX42486",151702,"Hyde School",516500,10284,1267.5,"Hyde Schoo:SUMFLEX:Apr:I01"]
["2047STMTTOPUPPRI42486",151702,"Hyde School",516500,11443,5019.5,"Hyde Schoo:STMTTOPUPPRI:Apr:I03"]
["2047SUMHOURS42486",151702,"Hyde School",516500,10284,14297.4,"Hyde Schoo:SUMHOURS:Apr:I01"]
["3519SUMBASIC42486",152128,"Broadfields Primary School",516500,10284,256.58,"Broadfield:SUMBASIC:Apr:I01"]
["3519SUMFLEX42486",152128,"Broadfields Primary School",516500,10284,1007.5,"Broadfield:SUMFLEX:Apr:I01"]
["3519PYGROWTH142486",152128,"Broadfields Primary School",516500,11448,2857.14,"Broadfield:PYGROWTH1:Apr:I01"]
["3519expandpri42486",152128,"Broadfields Primary School",516500,11448,4000,"Broadfield:expandpri:Apr:I01"]
["3519STMTTOPUPPRI42486",152128,"Broadfields Primary School",516500,11443,4376.58,"Broadfield:STMTTOPUPPRI:Apr:I03"]
["3519SUMHOURS42486",152128,"Broadfields Primary School",516500,10284,11364.6,"Broadfield:SUMHOURS:Apr:I01"]
["3519ARPTOPUP42486",152128,"Broadfields Primary School",516500,11422,35471.75,"Broadfield:ARPTOPUP:Apr:I03"]
["2038SUMBASIC42486",152217,"Parkfield Primary School",516500,10284,256.58,"Parkfield :SUMBASIC:Apr:I01"]
["2038SUMIDACI42486",152217,"Parkfield Primary School",516500,10284,352.02,"Parkfield :SUMIDACI:Apr:I01"]
["2038STMTTOPUPPRI42486",152217,"Parkfield Primary School",516500,11443,2985.25,"Parkfield :STMTTOPUPPRI:Apr:I03"]
["2038SUMHOURS42486",152217,"Parkfield Primary School",516500,10284,8431.7999999999993,"Parkfield :SUMHOURS:Apr:I01"]
["4001STMTTOPUPSEC42486",153627,"Archer Academy",516500,11442,9193.58,"Archer Aca:STMTTOPUPSEC:Apr:I03"]
["2004STMTTOPUPPRI42486",155029,"Rimon Jewish Primary School",516500,11443,1593.92,"Rimon Jewi:STMTTOPUPPRI:Apr:I03"]
["2048SUMBASIC42486",155126,"Millbrook Park CE Primary School",516500,10284,256.58,"Millbrook :SUMBASIC:Apr:I01"]
["2048SUMIDACI42486",155126,"Millbrook Park CE Primary School",516500,10284,294.52,"Millbrook :SUMIDACI:Apr:I01"]
["2048disecon42486",155126,"Millbrook Park CE Primary School",516500,11448,3583.33,"Millbrook :disecon:Apr:I01"]
["2048BULGEPROT42486",155126,"Millbrook Park CE Primary School",516500,11448,4434.33,"Millbrook :BULGEPROT:Apr:I01"]
["2048SUMHOURS42486",155126,"Millbrook Park CE Primary School",516500,10284,5865.6,"Millbrook :SUMHOURS:Apr:I01"]
["3522SUMBASIC42486",156151,"Claremont Academy",516500,10284,256.58,"Claremont :SUMBASIC:Apr:I01"]
["3522SUMFLEX42486",156151,"Claremont Academy",516500,10284,406.25,"Claremont :SUMFLEX:Apr:I01"]
["3522SUMIDACI42486",156151,"Claremont Academy",516500,10284,657.31,"Claremont :SUMIDACI:Apr:I01"]
["3522STMTTOPUPPRI42486",156151,"Claremont Academy",516500,11443,1593.92,"Claremont :STMTTOPUPPRI:Apr:I03"]
["3522SUMHOURS42486",156151,"Claremont Academy",516500,10284,9165,"Claremont :SUMHOURS:Apr:I01"]
["4000STMTTOPUPSEC42486",156903,"St Andrew the Apostle Greek Orthodox School",516500,11442,880.83,"St Andrew :STMTTOPUPSEC:Apr:I03"]
["6905POST16TOPUP42486",400116,"London Academy",516500,11442,678.08,"London Aca:POST16TOPUP:Apr:I03"]
["6905disecon42486",400116,"London Academy",516500,11448,2239.58,"London Aca:disecon:Apr:I01"]
["6905POST16ARPTOPUP42486",400116,"London Academy",516500,11423,4783.33,"London Aca:POST16ARPTOPUP:Apr:I03"]
["6905ARPTOPUP42486",400116,"London Academy",516500,11423,10762.5,"London Aca:ARPTOPUP:Apr:I03"]
["6905STMTTOPUPSEC42486",400116,"London Academy",516500,11442,14926.33,"London Aca:STMTTOPUPSEC:Apr:I03"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2049BULGEPROT42486","Watling","Watling Park Free School",516500,11448,2494.31,"Watling Pa:BULGEPROT:Apr:I01"]

{"sheet":"SixthForm","index":44,"n_rows":42,"n_cols":62,"rows_kept":42,"cut":false,"hidden":false,"merged":[[39,14,39,25],[11,8,15,8],[11,10,11,30],[12,15,14,19],[18,8,22,13],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18],[22,17,22,18]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]SixthForm"}]
[1,2,3,4,5,null,6,7,8,9,10,11,null,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"ERROR CHECKS",null,null,null,"Funding Element",null,null,null,"16/17 Academic Year","17/18 Academic Year","4 months of AY 16/17","8 months of AY 17/18",null,"Total for Apr 17 - Mar 18"]
["Total Errors:",{"$f":"$H$7","v":{"$error":"#N/A"}},null,null,null,null,"This sheet",null,null,null,null,null,null,null,{"$f":"O35","v":0},{"$f":"P35","v":0},null,null,null,{"$f":"T39","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"TRANS",null,null,null,null,null,null,null,{"$f":"SUMIF(Post16Originals1718!$A:$A,SixthForm!Q19,Post16Originals1718!E:E)+SUMIF(Post16Originals1718!$A:$A,SixthForm!Q19,Post16Originals1718!H:H)+SUMIF(Post16Originals1718!$A:$A,SixthForm!Q19,Post16Originals1718!K:K)+SUMIF(Post16Originals1718!$A:$A,SixthForm!Q19,Post16Originals1718!N:N)","v":0},{"$f":"SUMIF(Post16Originals1718!$A:$A,SixthForm!Q19,Post16Originals1718!F:F)+SUMIF(Post16Originals1718!$A:$A,SixthForm!Q19,Post16Originals1718!I:I)+SUMIF(Post16Originals1718!$A:$A,SixthForm!Q19,Post16Originals1718!L:L)+SUMIF(Post16Originals1718!$A:$A,SixthForm!Q19,Post16Originals1718!O:O)","v":0},null,null,null,{"$f":"SUM(SUMIFS(TRANS!$S:$S,TRANS!$E:$E,EarlyYears!Q19,TRANS!$N:$N,{\"BURSARY\",\"EFAFP\",\"EFAHN\",\"EFAPROG\",\"EFATRANS\",\"EFAPY\"}))","v":0}]
[null,null,null,null,null,null,"subsheet",null,null,null,null,null,null,null,{"$f":"O4","v":0},{"$f":"P4","v":0},null,null,null,{"$f":"T4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"IF(H7=0,\"No Errors\",\"Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(I7:Y7)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ROUND(SUM(N4:N6)/3,0)=ROUND(N4,0),0,1)","v":0},0,0,0,0,null,{"$error":"#N/A"},0,0,0,0,0]
[null,null,null,null,null,null,"Difference",{"$f":"SUM($I$8:$T$8)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"N4-N5","v":0},0,0,0,0,0,{"$error":"#N/A"},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bishop Douglass School",{"$f":"IF(Q19=3025408,1,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bishop Douglass Academy",{"$f":"IF(Q19=3025498,1,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":{"$error":"#N/A"}},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"SixthForm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version","v":"Version 3.0"}]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Note:","Sixth form funding for academies is provided by the EFA and the local authority is not informed of the allocations."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The funding shown below is an estimate and will be updated once we receive notification of 18/19 allocations from the EFA."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Element","17/18 Academic Year","18/19 Academic Year","4 months of AY 17/18",{"$f":"IF($Q$9=1,\"1 months of AY 17/18\",IF($Q$10=1,\"7 months of AY 17/18\",\"8 months of AY 17/18\"))","v":{"$error":"#N/A"}},null,{"$f":"IF(Q9=1,\"Total for Apr 17 - Aug 18\",IF(Q10=1,\"Total for Sep 17 - Mar 18\",\"Total for Apr 17 - Mar 18\"))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Funding Type"]
[null,null,null,null,"BURSARY",{"$f":"IF($T$22=\"yes\",E31,\"blank\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(F31,Rates!A:L,3,0)),0,VLOOKUP(F31,Rates!A:L,3,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$N$10,14,0)),0,VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$N$10,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$O$10,15,0)),0,VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$O$10,15,0))","v":0},{"$f":"IF($Q$10=1,0,O31*4/12)","v":{"$error":"#N/A"}},{"$f":"IF($Q$9=1,P31,IF($Q$10=1,P31*7/12,P31*8/12))","v":{"$error":"#N/A"}},null,{"$f":"Q31+R31","v":{"$error":"#N/A"}}]
[null,null,null,null,"EFAFP",{"$f":"IF($T$22=\"yes\",E32,\"blank\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(F32,Rates!A:L,3,0)),0,VLOOKUP(F32,Rates!A:L,3,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$H$10,8,0)),0,VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$H$10,8,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$I$10,9,0)),0,VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$I$10,9,0))","v":0},{"$f":"IF($Q$10=1,0,O32*4/12)","v":{"$error":"#N/A"}},{"$f":"IF($Q$9=1,P32*1/12,IF($Q$10=1,P32*7/12,P32*8/12))","v":{"$error":"#N/A"}},null,{"$f":"Q32+R32","v":{"$error":"#N/A"}}]
[null,null,null,null,"EFAHN",{"$f":"IF($T$22=\"yes\",E33,\"blank\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(F33,Rates!A:L,3,0)),0,VLOOKUP(F33,Rates!A:L,3,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$K$10,11,0)),0,VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$K$10,11,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$OL$10,12,0)),0,VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$L$10,12,0))","v":0},{"$f":"IF($Q$10=1,0,O33*4/12)","v":{"$error":"#N/A"}},{"$f":"IF($Q$9=1,P33*1/12,IF($Q$10=1,P33*7/12,P33*8/12))","v":{"$error":"#N/A"}},null,{"$f":"Q33+R33","v":{"$error":"#N/A"}}]
[null,null,null,null,"EFAPROG",{"$f":"IF($T$22=\"yes\",E34,\"blank\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(F34,Rates!A:L,3,0)),0,VLOOKUP(F34,Rates!A:L,3,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$E$10,5,0)),0,VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$E$10,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$F$10,6,0)),0,VLOOKUP(SixthForm!$Q$19,Post16Originals1718!$A$5:$F$10,6,0))","v":0},{"$f":"IF($Q$10=1,0,O34*4/12)","v":{"$error":"#N/A"}},{"$f":"IF($Q$9=1,P34*1/12,IF($Q$10=1,P34*7/12,P34*8/12))","v":{"$error":"#N/A"}},null,{"$f":"Q34+R34","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(O31:O34)","v":0},{"$f":"SUM(P31:P34)","v":0},{"$f":"SUM(Q31:Q34)","v":{"$error":"#N/A"}},{"$f":"SUM(R31:R34)","v":{"$error":"#N/A"}},null,{"$f":"SUM(T31:T34)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional bursaries",null,null,null,null,null,{"$f":"SUMIFS(Post16Originals1718!$R:$R,Post16Originals1718!$A:$A,SixthForm!$Q$19)","v":0}]
[null,null,null,null,"EFAPY",{"$f":"IF($T$22=\"yes\",E38,\"blank\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"Prior Year Adjustment",null,null,null,null,null,{"$f":"SUMIFS(Post16Originals1718!$S:$S,Post16Originals1718!$A:$A,SixthForm!$Q$19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,null,null,{"$f":"T35+T38+T37","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,"blank"]

{"sheet":"Post16Originals1718","index":45,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
["Initial estimates of Post 16 funding for 2018/19FY",null,null,null,5,6,7,8,9,10,11,12,13,14,15,16,9]
["2017-01-31",null,null,null,"EFAPROG 17/18","EFAPROG 18/19","EFAPROG FY 18/19","EFAFP 17/18","EFAFP 18/19","EFAFP FY 18/19","EFAHN 17/18","EFAHN 18/19","EFAHN FY 18/19","BURSARY 17/18","BURSARY 18/19","BURSARY FY 18/19","TOTAL","Student Bursary (EMA)"]
[null,null,null,null,"Programme","Programme","Programme","Protection","Protection","Protection","High Needs","High Needs","High Needs","Bursary","Bursary","Bursary","Financial"]
["DfENo","UPIN","Name","Students","Funding","Funding","Funding","Funding","Funding","Funding","Element 2","Element 2","Element 2","Funding","Funding","Funding","Year"]
[3025405,113280,"FINCHLEYCATHOLICHIGHSCHOOL",299,1353848,1364410,{"$f":"E5*4/12+F5*8/12","v":1360889.3333333333},null,{"$f":"H5","v":0},{"$f":"H5*4/12+I5*8/12","v":0},null,0,{"$f":"K5*4/12+L5*8/12","v":0},15499,15446,{"$f":"N5*4/12+O5*8/12","v":15463.666666666668},{"$f":"G5+J5+M5+P5","v":1376353}]
[3025427,121237,"JEWISHCOMMUNITYSECONDARYSCHOOL",177,1322545,1321651,1321949,null,{"$f":"H6","v":0},0,null,null,0,31540,31755,31683.333333333336,1353632.3333333333]
[3027010,123470,"MAPLEDOWNSCHOOL",0,null,{"$f":"E7","v":0},0,null,{"$f":"H7","v":0},0,110000,{"$f":"K7","v":110000},110000,null,null,0,110000]
[3025407,113018,"STJAMES'CATHOLICHIGHSCHOOL",217,882859,747442,792581,null,{"$f":"H8","v":0},0,null,null,0,21736,18680,19698.666666666668,812279.66666666663]
[3025404,113020,"STMICHAEL'SCATHOLICGRAMMARSCHOOL",289,1347288,1112648,1190861.3333333335,null,null,0,0,0,0,16811,14046,14967.666666666668,1205829.0000000002]
[3024004,133448,"Menorah High School (Girls)",null,138065,250917,213299.66666666666,null,{"$f":"H10","v":0},0,null,null,0,3755,5793,5113.666666666667,218413.33333333331]
[null,null,"Initial estimates based on final 2016/17 figures.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q5:Q6,Q8:Q10)","v":4966507.333333333}]
[null,null,"The 2017/18 academic year allocation (8 months of which falls in the 17/18 financial year) will be released before the end of March"]
[null,null,"We do not receive any information about Post 16 allocations for academies."]
[]
[null,null,"TRANS Lines: Originals 18/19",null,null,null,"2018/19 TRANS adjustment"]
[null,3025405,"FINCHLEYCATHOLICHIGHSCHOOL","EFAPROG",1353848,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B16,TRANS!$N:$N,Post16Originals1718!D16,TRANS!$D:$D,\"Original\")","v":1353848},{"$f":"G5-F16","v":7041.3333333332557}]
[null,3025427,"JEWISHCOMMUNITYSECONDARYSCHOOL","EFAPROG",1322545,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B17,TRANS!$N:$N,Post16Originals1718!D17,TRANS!$D:$D,\"Original\")","v":1322545},{"$f":"G6-F17","v":-596}]
[null,3025407,"STJAMES'CATHOLICHIGHSCHOOL","EFAPROG",882859,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B18,TRANS!$N:$N,Post16Originals1718!D18,TRANS!$D:$D,\"Original\")","v":882859},{"$f":"G8-F18","v":-90278}]
[null,3025404,"STMICHAEL'SCATHOLICGRAMMARSCHOOL","EFAPROG",1347288,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B19,TRANS!$N:$N,Post16Originals1718!D19,TRANS!$D:$D,\"Original\")","v":1347288},{"$f":"G9-F19","v":-156426.66666666651}]
[null,3024004,"Menorah High School (Girls)","EFAPROG",138065,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B20,TRANS!$N:$N,Post16Originals1718!D20,TRANS!$D:$D,\"Original\")","v":138065},{"$f":"G10-F20","v":75234.666666666657}]
[null,3025404,"STMICHAEL'SCATHOLICGRAMMARSCHOOL","EFAFP",11392,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B21,TRANS!$N:$N,Post16Originals1718!D21,TRANS!$D:$D,\"Original\")","v":11392},{"$f":"J9-F21","v":-11392}]
[null,3027010,"MAPLEDOWNSCHOOL","EFAHN",110000,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B22,TRANS!$N:$N,Post16Originals1718!D22,TRANS!$D:$D,\"Original\")","v":110000}]
[null,3025405,"FINCHLEYCATHOLICHIGHSCHOOL","BURSARY",15499,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B23,TRANS!$N:$N,Post16Originals1718!D23,TRANS!$D:$D,\"Original\")","v":15499},{"$f":"P5-F23","v":-35.333333333332121}]
[null,3025427,"JEWISHCOMMUNITYSECONDARYSCHOOL","BURSARY",31540,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B24,TRANS!$N:$N,Post16Originals1718!D24,TRANS!$D:$D,\"Original\")","v":31540},{"$f":"P6-F24","v":143.33333333333576}]
[null,3025407,"STJAMES'CATHOLICHIGHSCHOOL","BURSARY",21736,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B25,TRANS!$N:$N,Post16Originals1718!D25,TRANS!$D:$D,\"Original\")","v":21736},{"$f":"P8-F25","v":-2037.3333333333321}]
[null,3025404,"STMICHAEL'SCATHOLICGRAMMARSCHOOL","BURSARY",16811,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B26,TRANS!$N:$N,Post16Originals1718!D26,TRANS!$D:$D,\"Original\")","v":16811},{"$f":"P9-F26","v":-1843.3333333333321}]
[null,3024004,"Menorah High School (Girls)","BURSARY",3755,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Post16Originals1718!B27,TRANS!$N:$N,Post16Originals1718!D27,TRANS!$D:$D,\"Original\")","v":3755},{"$f":"P10-F27","v":1358.666666666667}]
[null,null,null,null,null,null,"add to TRANS once CG approved Mapledown changes"]

{"sheet":"EYDataACTUALS1718","index":46,"n_rows":66,"n_cols":45,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
["DfE","Provider Name","SECTOR","IDACI","BASIC","SUMPUP","SUMWEEK","SUMHOURS","SUMIDACI","AUTPUP","AUTWEEK","AUTHOURS","AUTIDACI","SPRPUP","SPRWEEK","SPRHOURS","SPRIDACI","SUMAPUP","SUMAWEEK","SUMAHOURS","SUMAIDACI","SUMAFLEX","SUMABASIC","AUTAPUP","AUTAWEEK","AUTAHOURS","AUTAIDACI","AUTAFLEX","AUTABASIC","SPRAPUP","SPRAWEEK","SPRAHOURS","SPRAIDACI","SPRAFLEX","SPRABASIC","Summer pay","Autumn pay","Spring pay","SUMA PAY","AUTA PAY","SPRA PAY",null,null,"Vlookup column for TRANS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,"Funding Type","Lookup Column"]
["Rates",null,null,470,100,null,null,5.17,470,null,null,3.74,1.53,null,null,3.74,470,null,null,3.74,470,95,100,null,null,3.74,470,95,100,null,null,3.74,470,95,100,null,null,null,null,null,null,null,null,"SUMHOURS",8]
["DfE","Provider Name","PVI/SCHOOL","JAN IDACI","Basic","Summer Pupils","Summer Weeks","15 Hours","Summer IDACI","Autumn Pupils","Autumn Weeks","15 Hours","Autumn IDACI","Spring Pupils","Spring Weeks","15 Hours","Spring IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer pay","Autumn pay","Spring pay","SUMA PAY","AUTA PAY","SPRA PAY",null,null,"SUMIDACI",9]
[3022001,"Etz Chaim Free School",0,8.8458333333333306E-2,1,23,12.6,4347,364.77000000000004,24,14,5040,611.09999999999991,26,11.6,4290,379.48624999999987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"SUMAIDACI",21]
[3021000,"Brookhill Nursery School",1,0.16683673469387761,1,120,12.6,22331.400000000005,3942.9334285714276,76,14.6,22073.142857142859,3991.9928571428563,107,11.6,17655,2945.5025510204091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"AUTAHOURS",26]
[3021001,"Hampden Way Nursery School",1,0.13735526315789476,1,104,12.6,19208.142857142859,2807.0537142857124,59,14.6,19300.714285714286,3233.8642857142854,93,11.6,15345,2107.716513157895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"AUTAIDACI",27]
[3021002,"Moss Hall Nursery School",1,0.12006451612903225,1,156,12.6,29447.142857142855,3164.7857142857133,99,14.6,27225.428571428569,2914.2342857142876,156,11.6,25740,3090.4606451612904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"SPRAHOURS",32]
[3021003,"St Margaret's Nursery School",1,0.1953706896551724,1,133,12.6,24678,5053.3414285714234,79,14.6,22547.100000000002,4763.7801428571438,163,11.6,26895,5254.494698275862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"SPRAIDACI",33]
[3022002,"Barnfield Primary School",1,0.27118181818181825,1,60,12.6,10206,2453.2199999999989,56,12,9482.1428571428514,2433.0428571428565,60,11.6,9900,2684.7000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022003,"Bell Lane Primary School",1,0.16603508771929826,1,49,12.6,9148.2857142857156,1424.2971428571427,47,14.6,8546.1428571428605,1245.5742857142861,59,11.6,9735,1616.3515789473686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022008,"Brookland Infant and Nursery School",1,0.1074,1,47,12.6,8878.2857142857138,1093.3671428571427,36,14.6,9176.1428571428569,1243.4142857142856,52,11.6,8580,921.49199999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022009,"Brunswick Park Primary and Nursery School",1,0.21208333333333329,1,44,12.6,8316,1838.9699999999993,30,14.6,8699.9999999999982,1814.3014285714285,39,11.6,6435,1364.7562499999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022010,"Childs Hill School",1,0.26320967741935486,1,47,12.6,8883,2260.4400000000005,49,14.6,6714.4285714285716,1957.6928571428575,64,11.6,10560,2779.4941935483871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022014,"Colindale Primary School",1,0.23651515151515143,1,77,12.6,14553,3485.16,59,12.857142857142858,10746.428571428574,2624.6571428571433,78,11.6,12870,3043.9499999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022015,"Coppetts Wood Primary School",1,0.24258333333333329,1,47,12.6,8867.5714285714275,2105.5757142857142,27,14.6,7422.4285714285716,1925.065714285714,52,11.6,8580,2081.3649999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022019,"Deansbrook Infant School",1,0.23167187500000005,1,59,12.6,11151,2491.0199999999991,46,12.285714285714286,10437.857142857147,2291.8285714285712,67,11.6,11055,2561.1325781250007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022021,"Dollis Infant School",1,0.1948,1,51,12.6,9355.7142857142862,1946.1471428571431,29,14.6,6595.7142857142871,1307.9357142857139,48,11.6,7920,1542.816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022023,"Edgware Primary School",1,0.23195744680851063,1,47,12.6,8835.4285714285725,1170.3342857142854,56,14.6,11181.857142857139,2687.4642857142867,71,11.6,11715,2717.3814893617018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022024,"Fairway Primary School and Childrens' Centre",1,0.18634999999999999,1,88,12.6,15743.228571428572,2697.10157142857,56,14.6,15543.257142857145,2833.187142857143,41,11.6,6765,1260.6577499999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022026,"Frith Manor Primary School",1,0.14183333333333337,1,56,12.6,10584,1519.5599999999995,36,14.6,8247.8571428571449,1102.6071428571431,56,11.6,9240,1310.5400000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022029,"Goldbeaters Primary School",1,0.320433962264151,1,45,12.6,8505,2583.63,52,14,11082.857142857139,3548.0785714285712,56,11.6,9240,2960.8098113207552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022031,"Hollickwood Primary School",1,0.25269999999999992,1,33,12.6,5889,1603.8214285714284,25,14.6,5559.6857142857134,1412.7522857142858,37,11.6,6105,1542.7334999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022032,"Holly Park Primary School",1,0.19992957746478876,1,64,12.6,11973.000000000002,2148.2057142857157,52,14.6,13702.714285714283,2486.4257142857141,79,11.6,13035,2606.0820422535216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022036,"Livingstone Primary School",1,0.25652777777777769,1,41,12.6,7742.1428571428569,1734.1971428571435,25,14.6,5529.8571428571431,1112.1171428571429,38,11.6,6270,1608.4291666666661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022037,"Manorside Primary School",1,0.13204444444444441,1,48,12.6,9056.5714285714275,1265.7214285714281,33,14.6,6504,980.15142857142848,48,11.6,7920,1045.7919999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022038,"Parkfield Primary Academy",0,0.19037500000000002,1,52,12.6,9806.1428571428569,1638.2571428571423,44,13.285714285714286,9872.14,1794.09,45,11.6,7425,1413.5343750000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022045,"Northside Primary School",1,0.16227450980392152,1,51,12.6,9612,1498.3842857142859,41,14.6,9751.2857142857156,1602.4071428571422,51,11.6,8415,1365.5399999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022047,"The Hyde Primary Academy",0,0.26876470588235279,1,72,12.6,13562.571428571428,3215.1642857142847,51,14.6,11595.857142857145,2704.3885714285711,77,11.6,12705,3414.6555882352923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022052,"Summerside Primary School",1,0.20039473684210521,1,41,12.6,7417.2857142857147,1630.8942857142854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022051,"Summerside Primary Academy",1,0.20039473684210521,1,null,null,null,null,18,14.6,4794,1046.4900000000002,42,11.6,6930,1388.735526315789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022055,"Tudor Primary School",1,0.1906818181818182,1,30,12.6,5534.5714285714284,1114.8557142857144,22,14.6,4948.7142857142853,1048.3414285714284,29,11.6,4785,912.41250000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022057,"Underhill School",1,0.27109210526315808,1,57,12.6,10029.6,2550.6179999999999,35,14.6,6754.7142857142853,2056.4142857142851,41,11.6,6765,1833.9380921052643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022060,"Whitings Hill Primary School",1,0.26252631578947366,1,65,12.6,12036.857142857145,2816.7171428571428,43,14.6,11068.285714285716,2772.3942857142856,61,11.6,10065,2642.3273684210526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022070,"Sunnyfields Primary School",1,0.23502439024390251,1,48,12.6,9008.1428571428569,2117.3914285714282,43,14.6,8541.4285714285706,2094.0557142857137,46,11.6,7590,1783.8351219512201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022071,"Queenswell Infant School",1,0.18333333333333332,1,51,12.6,9606.4285714285725,1657.2728571428574,43,14.6,10537.714285714286,1913.9700000000005,72,11.6,11880,2178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022076,"Wessex Gardens Primary School",1,0.25099999999999995,1,56,12.6,10298.142857142857,2397.2442857142851,42,14.6,9414.0000000000018,2233.6157142857141,58,11.6,9570,2402.0699999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022077,"The Orion Primary School",1,0.37012598425196863,1,135,12.6,25430.142857142859,8716.1271428571417,87,14.6,18070.71428571429,6450.420000000001,97,11.6,16005,5923.8663779527578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022079,"Beis Yaakov Primary School",1,7.3962264150943396E-2,1,52,12.6,9828,863.73000000000036,66,13.285714285714286,13002.857142857139,908.22857142857117,54,11.6,8910,659.00377358490562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023302,"Christ Church Primary School",1,0.13216,1,27,12.6,5089.2857142857138,714.93857142857155,22,14.6,5896.2857142857165,913.05857142857144,28,11.6,4620,610.57920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023304,"Holy Trinity CofE Primary School",1,0.18312121212121207,1,26,12.6,4914,708.74999999999989,13,14.6,2656.7142857142858,355.80428571428575,33,11.6,5445,997.09499999999969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023307,"St John's CofE N11",1,0.16691428571428571,1,32,12.6,5751.4285714285716,1037.3657142857141,25,14.6,7327.7142857142871,1248.4928571428572,36,11.6,5940,991.47085714285708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023309,"St John's CofE N20",1,0.13005555555555556,1,41,12.6,6703.2857142857138,1023.9342857142858,25,14.6,7689.8571428571431,1101.7114285714285,32,11.6,5280,686.69333333333338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023311,"St Mary's CofE N3",1,0.12286567164179098,1,65,12.6,12246,1458.1799999999998,42,14.6,10693.714285714286,1278.1328571428569,64,11.6,10560,1297.4614925373128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023313,"St Paul's CofE Primary School N11",1,0.20990909090909088,1,36,12.6,6804,1939.14,18,14.6,3800.9999999999995,1126.0842857142857,28,11.6,4620,969.77999999999986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023317,"All Saints' CofE Primary School N20",1,0.18697142857142857,1,48,12.6,8998.7142857142862,1628.8071428571432,30,14.6,7329.7714285714283,1320.0120000000002,37,11.6,6105,1141.4605714285715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023500,"The Annunciation RC Infant School",1,0.28659459459459463,1,45,12.6,8505,2103.5699999999997,35,13.285714285714286,7915.7142857142881,2162.5714285714289,38,11.6,6270,1796.9481081081083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023501,"Our Lady of Lourdes RC School",1,0.19154761904761905,1,37,12.6,6781.3428571428576,1195.8162857142856,19,14.6,3861.8000000000006,773.9088571428573,32,11.6,5280,1011.3714285714286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023502,"St Agnes RC School",1,0.2730322580645162,1,39,12.6,7371,2079,34,14.6,6344.5714285714294,1791.21,45,11.6,7425,2027.2645161290327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023504,"St Catherine's RC School",1,0.19026530612244891,1,51,12.6,9501,1708.71,34,14.6,8429.1428571428587,1441.4057142857141,52,11.6,8580,1632.4763265306117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023509,"St Joseph's RC Primary School",1,0.17900000000000002,1,52,12.6,9828,1689.6599999999992,52,14,10274.999999999998,1647.1285714285716,52,11.6,8580,1535.8200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023511,"Blessed Dominic RC School",1,0.34427027027027035,1,47,12.6,8878.2857142857138,2804.7600000000007,40,14.142857142857142,9364.2857142857156,2785.8428571428576,39,11.6,6435,2215.3791891891897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023512,"Rosh Pinah Primary School",1,0.15309375,1,41,12.6,7749,880.74,45,14.142857142857142,9460.7142857142826,1099.0714285714287,49,11.6,8085,1237.76296875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023513,"Menorah Primary School",1,7.8981481481481472E-2,1,57,12.6,10773,893.97,53,14.6,11607,985.50000000000011,57,11.6,9405,742.82083333333321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023515,"Independent Jewish Day School",0,0,1,25,12.6,4725,421.47,26,14,7770,690.9,26,11.6,4290,358.21500000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023516,"Hasmonean Primary School",1,9.7777777777777755E-2,1,30,12.6,5670,567,28,14.6,9375.4285714285743,824.28428571428572,30,11.6,4950,483.99999999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023518,"Woodcroft Primary School",1,0.29464583333333327,1,41,12.6,7749,2037.42,38,13.142857142857142,8335.7142857142862,2537.1428571428564,47,11.6,7755,2284.9784374999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023519,"Broadfields Primary Academy",0,0,1,58,12.6,9500.4,2232.8459999999991,40,14.6,9466.7142857142862,2160.0128571428572,64,11.6,10560,2383.3920000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023521,"St Mary's and St John's CofE Primary School",1,0.20083333333333334,1,37,12.6,6993,1322.9999999999998,30,14.6,6534.8571428571422,1257.5657142857142,44,11.6,7260,1458.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023522,"Claremont Primary School",1,0.32704166666666656,1,34,12.6,6372.8571428571431,1802.2028571428573,27,14.6,6033.2142857142862,1767.9985714285717,49,11.6,8085,2644.1318749999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023523,"Martin Primary School",1,0.1723483146067416,1,81,12.6,15155.142857142857,2797.6628571428587,53,14.6,13346.142857142861,2713.6242857142865,81,11.6,13365,2303.4352247191014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023524,"Beit Shvidler Primary School",1,0.12423076923076923,1,22,12.6,4158,531.09,29,14.6,10512,1079.67,30,11.6,4950,614.94230769230762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3025201,"Osidge Primary School",1,0.1008,1,32,12.6,6048,1200.1499999999999,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School",1,0.14826923076923074,1,26,12.6,4725,655.82999999999993,22,14.142857142857142,7212.8571428571449,992.82857142857119,26,11.6,4290,636.07499999999982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3025949,"Menorah Foundation School",1,9.2361702127659581E-2,1,52,12.6,9828,999.81,51,14.6,13359,1414.7399999999998,52,11.6,8580,792.46340425531923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022048,"Millbrook Park CE School",0,0.2289642857142857,1,28,12.6,5225.1428571428569,941.51571428571413,40,13,9402.8571428571431,1949.2714285714285,35,11.6,5775,1322.26875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]

{"sheet":"PayLookup","index":47,"n_rows":57,"n_cols":15,"rows_kept":57,"cut":false,"hidden":true,"merged":[[0,0,0,10],[1,9,2,9],[4,1,5,4],[4,6,5,10]]}
["Standard Header for 2015/16School Funding System"]
["Setup:"]
["File:",{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]PayLookup"}]
["Date:",{"$f":"NOW()","v":"2018-06-01T10:54:12.970"}]
["Sheet:","PayLookup"]
[]
[]
[null,"Option/De-delegation/BarnetPaysAcademy?"]
[null,"Code","Monthly","EFA",null,null,"Run Look-up for Opt C (monthly paid total)",null,null,"Option C PayCode",null,null,"Run Look-up for adjustments"]
[null,"ANN",0,0,null,null,"Original",1,null,"CNN1",0.2,null,"Original","n/a"]
[null,"AYN",0,0,null,null,"Apr",2,null,"CYN1",1,null,"Apr",11]
[null,"BNN",1,0,null,null,"May",2,null,"CNY1",0.2,null,"May",10]
[null,"BYN",1,0,null,null,"Jun",3,null,"CYY1",1,null,"Jun",9]
[null,"CNN",0.2,0,null,null,"Jul",4,null,"CNN2",1,null,"Jul",8]
[null,"CYN",1,0,null,null,"Aug",5,null,"CYN2",1,null,"Aug",7]
[null,"DNN",1,0,null,null,"Sep",6,null,"CNY2",1,null,"Sep",6,"remember to change this back to 6 for 2018/19 originals"]
[null,"DYN",1,0,null,null,"Oct",7,null,"CYY2",1,null,"Oct",5]
[null,"AcademyNN",0,1,null,null,"Nov",8,null,"CNN3",1,null,"Nov",4]
[null,"AcademyYN",0,1,null,null,"Dec",9,null,"CYN3",1,null,"Dec",3]
[null,"0NN",0,0,null,null,"Jan",10,null,"CNY3",1,null,"Jan",2]
[null,"Monthly Paid Look-up",null,null,null,null,"Feb",11,null,"CYY3",1,null,"Feb",1]
[null,"ANY",0,0,null,null,"Mar",12,null,"CNN4",1,null,"Mar",1]
[null,"AYY",0,0,null,null,null,null,null,"CYN4",1]
[null,"BNY",1,0,null,null,null,null,null,"CNY4",1]
[null,"BYY",1,0,null,null,null,null,null,"CYY4",1]
[null,"CNY",0.2,0,null,null,null,null,null,"CNN5",1]
[null,"CYY",1,0,null,null,null,null,null,"CYN5",1]
[null,"DNY",1,0,null,null,null,null,null,"CNY5",1]
[null,"DYY",1,0,null,null,null,null,null,"CYY5",1]
[null,"AcademyNY",1,0,null,null,null,null,null,"CNN6",1]
[null,"AcademyYY",0,0,null,null,null,null,null,"CYN6",1]
[null,"0NY",0,0,null,null,null,null,null,"CNY6",1]
[null,null,null,null,null,null,null,null,null,"CYY6",1]
[null,null,null,null,null,null,null,null,null,"CNN7",1]
[null,null,null,null,null,null,null,null,null,"CYN7",1]
[null,null,null,null,null,null,null,null,null,"CNY7",1]
[null,null,null,null,null,null,null,null,null,"CYY7",1]
[null,null,null,null,null,null,null,null,null,"CNN8",1]
[null,null,null,null,null,null,null,null,null,"CYN8",1]
[null,null,null,null,null,null,null,null,null,"CNY8",1]
[null,null,null,null,null,null,null,null,null,"CYY8",1]
[null,null,null,null,null,null,null,null,null,"CNN9",1]
[null,null,null,null,null,null,null,null,null,"CYN9",1]
[null,null,null,null,null,null,null,null,null,"CNY9",1]
[null,null,null,null,null,null,null,null,null,"CYY9",1]
[null,null,null,null,null,null,null,null,null,"CNN10",1]
[null,null,null,null,null,null,null,null,null,"CYN10",1]
[null,null,null,null,null,null,null,null,null,"CNY10",1]
[null,null,null,null,null,null,null,null,null,"CYY10",1]
[null,null,null,null,null,null,null,null,null,"CNN11",1]
[null,null,null,null,null,null,null,null,null,"CYN11",1]
[null,null,null,null,null,null,null,null,null,"CNY11",1]
[null,null,null,null,null,null,null,null,null,"CYY11",1]
[null,null,null,null,null,null,null,null,null,"CNN12",1]
[null,null,null,null,null,null,null,null,null,"CYN12",1]
[null,null,null,null,null,null,null,null,null,"CNY12",1]
[null,null,null,null,null,null,null,null,null,"CYY12",1]

{"sheet":"EYDataOriginal1819","index":48,"n_rows":65,"n_cols":45,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["DfE","Provider Name","SECTOR","IDACI","BASIC","SUMPUP","SUMWEEK","SUMHOURS","SUMIDACI","AUTPUP","AUTWEEK","AUTHOURS","AUTIDACI","SPRPUP","SPRWEEK","SPRHOURS","SPRIDACI","SUMAPUP","SUMAWEEK","SUMAHOURS","SUMAIDACI","SUMAFLEX","SUMABASIC","AUTAPUP","AUTAWEEK","AUTAHOURS","AUTAIDACI","AUTAFLEX","AUTABASIC","SPRAPUP","SPRAWEEK","SPRAHOURS","SPRAIDACI","SPRAFLEX","SPRABASIC","Summer pay","Autumn pay","Spring pay","SUMA PAY","AUTA PAY","SPRA PAY",null,null,"Vlookup column for TRANS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,"Funding Type","Lookup Column"]
["Rates",null,null,470,100,null,null,5.17,470,null,null,3.74,1.53,null,null,3.74,470,null,null,3.74,470,95,100,null,null,3.74,470,95,100,null,null,3.74,470,95,100,null,null,null,null,null,null,null,null,"SUMHOURS",8]
["DfE","Provider Name","Academy (0) /SCHOOL","JAN IDACI","Basic","Summer Pupils","Summer Weeks","15 Hours","Summer IDACI","Autumn Pupils","Autumn Weeks","15 Hours","Autumn IDACI","Spring Pupils","Spring Weeks","15 Hours","Spring IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer pay","Autumn pay","Spring pay","SUMA PAY","AUTA PAY","SPRA PAY",null,null,"SUMIDACI",9]
[3023317,"All Saints' CofE Primary School N20",1,0.20388888888888898,1,48,12.6,8998.7142857142862,1628.8071428571432,30,14.6,7329.7714285714283,1320.0120000000002,34,11.6,7513.0857142857139,1400.9957714285715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"AUTHOURS",12]
[3022002,"Barnfield Primary School",1,0,1,60,12.6,10206,2453.2199999999989,56,12,9482.1428571428514,2433.0428571428565,53,11.6,9202.2857142857138,2357.4977142857147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,"AUTIDACI",13]
[3022079,"Beis Yaakov Primary School",1,0,1,52,12.6,9828,863.73000000000036,66,13.285714285714286,13002.857142857139,908.22857142857117,67,11.6,11658,802.31399999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"SPRHOURS",16]
[3023524,"Beit Shvidler Primary School",1,0.24647368421052626,1,22,12.6,4158,531.09,29,14.6,10512,1079.67,29,11.6,8352,874.52399999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"SPRIDACI",17]
[3022003,"Bell Lane Primary School",1,0,1,49,12.6,9148.2857142857156,1424.2971428571427,47,14.6,8546.1428571428605,1245.5742857142861,51,11.6,9531.8571428571431,1315.0628571428565,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,"SUMAHOURS",20]
[3023511,"Blessed Dominic RC School",1,8.8458333333333306E-2,1,47,12.6,8878.2857142857138,2804.7600000000007,40,14.142857142857142,9364.2857142857156,2785.8428571428576,38,11.6,8352,2419.9919999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"SUMAIDACI",21]
[3023519,"Broadfields Primary Academy",0,0.16683673469387761,1,58,12.6,9500.4,2232.8459999999991,40,14.6,9466.7142857142862,2160.0128571428572,48,11.6,10962,2423.6460000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"AUTAHOURS",26]
[3021000,"Brookhill Nursery School",1,0.13735526315789476,1,120,12.6,22331.400000000005,3942.9334285714276,76,14.6,22073.142857142859,3991.9928571428563,100,11.6,24028.97,4407.7146860000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"AUTAIDACI",27]
[3022008,"Brookland Infant and Nursery School",1,0.12006451612903225,1,47,12.6,8878.2857142857138,1093.3671428571427,36,14.6,9176.1428571428569,1243.4142857142856,37,11.6,9021.4285714285725,1287.9522857142849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"SPRAHOURS",32]
[3022009,"Brunswick Park Primary and Nursery School",1,0.1953706896551724,1,44,12.6,8316,1838.9699999999993,30,14.6,8699.9999999999982,1814.3014285714285,38,11.6,9214.971428571429,1817.8378285714286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,"SPRAIDACI",33]
[3022010,"Childs Hill School",1,0.27118181818181825,1,47,12.6,8883,2260.4400000000005,49,14.6,6714.4285714285716,1957.6928571428575,45,11.6,8817.4285714285725,2611.4854285714287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023302,"Christ Church Primary School",1,0.16603508771929826,1,27,12.6,5089.2857142857138,714.93857142857155,22,14.6,5896.2857142857165,913.05857142857144,26,11.6,5980.7142857142844,853.68214285714294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023522,"Claremont Primary School",1,0.1074,1,34,12.6,6372.8571428571431,1802.2028571428573,27,14.6,6033.2142857142862,1767.9985714285717,35,11.6,7080,2116.274571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022014,"Colindale Primary School",1,0.21208333333333329,1,77,12.6,14553,3485.16,59,12.857142857142858,10746.428571428574,2624.6571428571433,63,11.6,11759.999999999998,2951.0275714285726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022015,"Coppetts Wood Primary School",1,0.26320967741935486,1,47,12.6,8867.5714285714275,2105.5757142857142,27,14.6,7422.4285714285716,1925.065714285714,37,11.6,8310.4285714285725,2132.8178571428571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022019,"Deansbrook Infant School",1,0.23651515151515143,1,59,12.6,11151,2491.0199999999991,46,12.285714285714286,10437.857142857147,2291.8285714285712,51,11.6,11122.714285714286,2489.5405714285716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022021,"Dollis Infant School",1,0.24258333333333329,1,51,12.6,9355.7142857142862,1946.1471428571431,29,14.6,6595.7142857142871,1307.9357142857139,43,11.6,8697.8571428571431,1851.5215714285719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022023,"Edgware Primary School",1,0.23167187500000005,1,47,12.6,8835.4285714285725,1170.3342857142854,56,14.6,11181.857142857139,2687.4642857142867,60,11.6,10903.285714285716,2516.5619999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022001,"Etz Chaim Free School",0,0.1948,1,23,12.6,4347,364.77000000000004,24,14,5040,611.09999999999991,24,11.6,4176,509.12400000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022024,"Fairway Primary School and Childrens' Centre",1,0.23195744680851063,1,88,12.6,15743.228571428572,2697.10157142857,56,14.6,15543.257142857145,2833.187142857143,69,11.6,15689.485714285718,2810.3300857142867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022026,"Frith Manor Primary School",1,0.18634999999999999,1,56,12.6,10584,1519.5599999999995,36,14.6,8247.8571428571449,1102.6071428571431,49,11.6,9581.1428571428587,1308.1028571428571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022029,"Goldbeaters Primary School",1,0.14183333333333337,1,45,12.6,8505,2583.63,52,14,11082.857142857139,3548.0785714285712,53,11.6,10440,3322.007999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3021001,"Hampden Way Nursery School",1,0.320433962264151,1,104,12.6,19208.142857142859,2807.0537142857124,59,14.6,19300.714285714286,3233.8642857142854,96,11.6,24196.457142857147,3936.7044000000042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023516,"Hasmonean Primary School",1,0.25269999999999992,1,30,12.6,5670,567,28,14.6,9375.4285714285743,824.28428571428572,28,11.6,7830,695.65200000000027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022031,"Hollickwood Primary School",1,0.19992957746478876,1,33,12.6,5889,1603.8214285714284,25,14.6,5559.6857142857134,1412.7522857142858,27,11.6,5430.5999999999995,1375.3799999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022032,"Holly Park Primary School",1,0.25652777777777769,1,64,12.6,11973.000000000002,2148.2057142857157,52,14.6,13702.714285714283,2486.4257142857141,75,11.6,16737,3364.0692857142858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023304,"Holy Trinity CofE Primary School",1,0.13204444444444441,1,26,12.6,4914,708.74999999999989,13,14.6,2656.7142857142858,355.80428571428575,20,11.6,3363.8571428571427,512.38285714285712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023515,"Independent Jewish Day School",0,0.19037500000000002,1,25,12.6,4725,421.47,26,14,7770,690.9,27,11.6,6728,625.5300000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022036,"Livingstone Primary School",1,0.16227450980392152,1,41,12.6,7742.1428571428569,1734.1971428571435,25,14.6,5529.8571428571431,1112.1171428571429,31,11.6,5916,1174.326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022037,"Manorside Primary School",1,0.26876470588235279,1,48,12.6,9056.5714285714275,1265.7214285714281,33,14.6,6504,980.15142857142848,43,11.6,7267.7142857142853,1097.6429999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023523,"Martin Primary School",1,0.20039473684210521,1,81,12.6,15155.142857142857,2797.6628571428587,53,14.6,13346.142857142861,2713.6242857142865,67,11.6,14944.714285714281,3066.6818571428571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School",1,0.20039473684210521,1,26,12.6,4725,655.82999999999993,22,14.142857142857142,7212.8571428571449,992.82857142857119,23,11.6,6433.2857142857138,882.08914285714297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3025949,"Menorah Foundation School",1,0.1906818181818182,1,52,12.6,9828,999.81,51,14.6,13359,1414.7399999999998,51,11.6,11658,1232.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023513,"Menorah Primary School",1,0.27109210526315808,1,57,12.6,10773,893.97,53,14.6,11607,985.50000000000011,53,11.6,9222,763.16399999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022048,"Millbrook Park CE School",0,0.26252631578947366,1,28,12.6,5225.1428571428569,941.51571428571413,40,13,9402.8571428571431,1949.2714285714285,46,11.6,9497.1428571428569,1984.3568571428575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3021002,"Moss Hall Nursery School",1,0.23502439024390251,1,156,12.6,29447.142857142855,3164.7857142857133,99,14.6,27225.428571428569,2914.2342857142876,114,11.6,26953.285714285717,2924.7604285714274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022045,"Northside Primary School",1,0.18333333333333332,1,51,12.6,9612,1498.3842857142859,41,14.6,9751.2857142857156,1602.4071428571422,45,11.6,8970.8571428571431,1455.7260000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3025201,"Osidge Primary School",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023501,"Our Lady of Lourdes RC School",1,0.37012598425196863,1,37,12.6,6781.3428571428576,1195.8162857142856,19,14.6,3861.8000000000006,773.9088571428573,30,11.6,4967.4571428571435,943.22748571428565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022038,"Parkfield Primary Academy",0,7.3962264150943396E-2,1,52,12.6,9806.1428571428569,1638.2571428571423,44,13.285714285714286,9872.1428571428605,1794.0857142857142,66,11.6,14028.428571428574,2543.9961428571428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022071,"Queenswell Infant School",1,0.13216,1,51,12.6,9606.4285714285725,1657.2728571428574,43,14.6,10537.714285714286,1913.9700000000005,15,11.6,5220,978.92399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023512,"Rosh Pinah Primary School",1,0.18312121212121207,1,41,12.6,7749,880.74,45,14.142857142857142,9460.7142857142826,1099.0714285714287,45,11.6,7830,877.48199999999986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023502,"St Agnes RC School",1,0.16691428571428571,1,39,12.6,7371,2079,34,14.6,6344.5714285714294,1791.21,41,11.6,8430.937142857143,2354.2934514285721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023504,"St Catherine's RC School",1,0.13005555555555556,1,51,12.6,9501,1708.71,34,14.6,8429.1428571428587,1441.4057142857141,48,11.6,10161.514285714287,1751.6755714285719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023307,"St John's CofE N11",1,0.12286567164179098,1,32,12.6,5751.4285714285716,1037.3657142857141,25,14.6,7327.7142857142871,1248.4928571428572,34,11.6,7670.5714285714275,1289.7055714285711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023309,"St John's CofE N20",1,0.20990909090909088,1,41,12.6,6703.2857142857138,1023.9342857142858,25,14.6,7689.8571428571431,1101.7114285714285,25,11.6,5950.8,854.54880000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023509,"St Joseph's RC Primary School",1,0.18697142857142857,1,52,12.6,9828,1689.6599999999992,52,14,10274.999999999998,1647.1285714285716,52,11.6,8874,1441.242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3021003,"St Margaret's Nursery School",1,0.28659459459459463,1,133,12.6,24678,5053.3414285714234,79,14.6,22547.100000000002,4763.7801428571438,102,11.6,23102.057142857142,4936.2349714285747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023521,"St Mary's and St John's CofE Primary School",1,0.19154761904761905,1,37,12.6,6993,1322.9999999999998,30,14.6,6534.8571428571422,1257.5657142857142,32,11.6,5568,1103.3339999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023311,"St Mary's CofE N3",1,0.2730322580645162,1,65,12.6,12246,1458.1799999999998,42,14.6,10693.714285714286,1278.1328571428569,63,11.6,13845.457142857145,1583.6152571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023313,"St Paul's CofE Primary School N11",1,0.19026530612244891,1,36,12.6,6804,1939.14,18,14.6,3800.9999999999995,1126.0842857142857,22,11.6,3780.8571428571427,1100.5002857142861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022051,"Summerside Primary School",0,0.17900000000000002,1,41,12.6,7417.2857142857147,1630.8942857142854,18,14.6,4794,1046.4900000000002,30,11.6,5928.8571428571431,1135.8728571428571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022070,"Sunnyfields Primary School",1,0.34427027027027035,1,48,12.6,9008.1428571428569,2117.3914285714282,43,14.6,8541.4285714285706,2094.0557142857137,50,11.6,9081.4285714285706,2130.1709999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023500,"The Annunciation RC Infant School",1,0.15309375,1,45,12.6,8505,2103.5699999999997,35,13.285714285714286,7915.7142857142881,2162.5714285714289,37,11.6,8116.7142857142862,2242.5407142857143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022047,"The Hyde Primary Academy",0,7.8981481481481472E-2,1,72,12.6,13562.571428571428,3215.1642857142847,51,14.6,11595.857142857145,2704.3885714285711,64,11.6,12817.285714285716,2965.9478571428581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022077,"The Orion Primary School",1,0,1,135,12.6,25430.142857142859,8716.1271428571417,87,14.6,18070.71428571429,6450.420000000001,103,11.6,17400,6110.7060000000038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022055,"Tudor Primary School",1,9.7777777777777755E-2,1,30,12.6,5534.5714285714284,1114.8557142857144,22,14.6,4948.7142857142853,1048.3414285714284,28,11.6,5755.7142857142853,1157.136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022057,"Underhill School",1,0.29464583333333327,1,57,12.6,10029.6,2550.6179999999999,35,14.6,6754.7142857142853,2056.4142857142851,47,11.6,7897.7142857142862,2192.2654285714284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022076,"Wessex Gardens Primary School",1,0,1,56,12.6,10298.142857142857,2397.2442857142851,42,14.6,9414.0000000000018,2233.6157142857141,43,11.6,8634.8571428571431,2063.5577142857142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3022060,"Whitings Hill Primary School",1,0.20083333333333334,1,65,12.6,12036.857142857143,2816.7171428571428,43,14.6,11068.285714285716,2772.3942857142856,43,11.6,9570,2402.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[3023518,"Woodcroft Primary School",1,0.32704166666666656,1,41,12.6,7749,2037.4199999999996,38,13.142857142857142,8335.7142857142862,2537.1428571428564,41,11.6,8259,2472.9878571428567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]

{"sheet":"SPR17 Revised EY Data","index":49,"n_rows":371,"n_cols":4,"rows_kept":371,"cut":false,"hidden":true,"merged":[]}
["New SPR EY data to be entered onto FF trans"]
[]
["Sum of DATA"]
["DCSF","SETTING","FUNDING AREA","Total"]
[3021000,"Brookhill Nursery School","SPRBASIC",8.6842105263157894]
[3021000,"Brookhill Nursery School","SPRFLEX",61.94736842105263]
[3021000,"Brookhill Nursery School","SPRHOURS",17655]
[3021000,"Brookhill Nursery School","SPRIDACI",5.1675483351235245]
[3021000,"Brookhill Nursery School","SPRPUP",107]
[3021000,"Brookhill Nursery School","SPRWEEK",11]
[3021001,"Hampden Way Nursery School","SPRBASIC",8.6842105263157894]
[3021001,"Hampden Way Nursery School","SPRFLEX",53.842105263157897]
[3021001,"Hampden Way Nursery School","SPRHOURS",15345]
[3021001,"Hampden Way Nursery School","SPRIDACI",3.6977482686980614]
[3021001,"Hampden Way Nursery School","SPRPUP",93]
[3021001,"Hampden Way Nursery School","SPRWEEK",11]
[3021002,"Moss Hall Nursery School","SPRBASIC",8.6842105263157894]
[3021002,"Moss Hall Nursery School","SPRFLEX",0]
[3021002,"Moss Hall Nursery School","SPRHOURS",25740]
[3021002,"Moss Hall Nursery School","SPRIDACI",5.4218607809847192]
[3021002,"Moss Hall Nursery School","SPRPUP",156]
[3021002,"Moss Hall Nursery School","SPRWEEK",11]
[3021003,"St Margaret's Nursery School","SPRBASIC",8.6842105263157894]
[3021003,"St Margaret's Nursery School","SPRFLEX",94.368421052631575]
[3021003,"St Margaret's Nursery School","SPRHOURS",26895]
[3021003,"St Margaret's Nursery School","SPRIDACI",9.2184117513611596]
[3021003,"St Margaret's Nursery School","SPRPUP",163]
[3021003,"St Margaret's Nursery School","SPRWEEK",11]
[3022001,"Etz Chaim Jewish Primary School","SPRBASIC",7.5263157894736841]
[3022001,"Etz Chaim Jewish Primary School","SPRFLEX",0]
[3022001,"Etz Chaim Jewish Primary School","SPRHOURS",4290]
[3022001,"Etz Chaim Jewish Primary School","SPRIDACI",0.6657653508771928]
[3022001,"Etz Chaim Jewish Primary School","SPRPUP",26]
[3022001,"Etz Chaim Jewish Primary School","SPRWEEK",11]
[3022002,"Barnfield Primary School","SPRBASIC",8.6842105263157894]
[3022002,"Barnfield Primary School","SPRFLEX",0]
[3022002,"Barnfield Primary School","SPRHOURS",9900]
[3022002,"Barnfield Primary School","SPRIDACI",4.7100000000000009]
[3022002,"Barnfield Primary School","SPRPUP",60]
[3022002,"Barnfield Primary School","SPRWEEK",11]
[3022003,"Bell Lane Primary School","SPRBASIC",8.6842105263157894]
[3022003,"Bell Lane Primary School","SPRFLEX",0]
[3022003,"Bell Lane Primary School","SPRHOURS",9735]
[3022003,"Bell Lane Primary School","SPRIDACI",2.8357045244690675]
[3022003,"Bell Lane Primary School","SPRPUP",59]
[3022003,"Bell Lane Primary School","SPRWEEK",11]
[3022008,"Brookland Infant and Nursery School","SPRBASIC",8.6842105263157894]
[3022008,"Brookland Infant and Nursery School","SPRFLEX",30.105263157894736]
[3022008,"Brookland Infant and Nursery School","SPRHOURS",8580]
[3022008,"Brookland Infant and Nursery School","SPRIDACI",1.6166526315789471]
[3022008,"Brookland Infant and Nursery School","SPRPUP",52]
[3022008,"Brookland Infant and Nursery School","SPRWEEK",11]
[3022009,"Brunswick Park Primary and Nursery School","SPRBASIC",8.6842105263157894]
[3022009,"Brunswick Park Primary and Nursery School","SPRFLEX",11.289473684210526]
[3022009,"Brunswick Park Primary and Nursery School","SPRHOURS",6435]
[3022009,"Brunswick Park Primary and Nursery School","SPRIDACI",2.3943092105263153]
[3022009,"Brunswick Park Primary and Nursery School","SPRPUP",39]
[3022009,"Brunswick Park Primary and Nursery School","SPRWEEK",11]
[3022010,"Childs Hill School","SPRBASIC",8.6842105263157894]
[3022010,"Childs Hill School","SPRFLEX",18.526315789473685]
[3022010,"Childs Hill School","SPRHOURS",10560]
[3022010,"Childs Hill School","SPRIDACI",4.8763056027164682]
[3022010,"Childs Hill School","SPRPUP",64]
[3022010,"Childs Hill School","SPRWEEK",11]
[3022014,"Colindale Primary School","SPRBASIC",8.6842105263157894]
[3022014,"Colindale Primary School","SPRFLEX",45.157894736842103]
[3022014,"Colindale Primary School","SPRHOURS",12870]
[3022014,"Colindale Primary School","SPRIDACI",5.3402631578947348]
[3022014,"Colindale Primary School","SPRPUP",78]
[3022014,"Colindale Primary School","SPRWEEK",11]
[3022015,"Coppetts Wood Primary School","SPRBASIC",8.6842105263157894]
[3022015,"Coppetts Wood Primary School","SPRFLEX",30.105263157894736]
[3022015,"Coppetts Wood Primary School","SPRHOURS",8580]
[3022015,"Coppetts Wood Primary School","SPRIDACI",3.6515175438596486]
[3022015,"Coppetts Wood Primary School","SPRPUP",52]
[3022015,"Coppetts Wood Primary School","SPRWEEK",11]
[3022019,"Deansbrook Infant School","SPRBASIC",8.6842105263157894]
[3022019,"Deansbrook Infant School","SPRFLEX",38.789473684210527]
[3022019,"Deansbrook Infant School","SPRHOURS",11055]
[3022019,"Deansbrook Infant School","SPRIDACI",4.4932150493421057]
[3022019,"Deansbrook Infant School","SPRPUP",67]
[3022019,"Deansbrook Infant School","SPRWEEK",11]
[3022021,"Dollis Infant School","SPRBASIC",8.6842105263157894]
[3022021,"Dollis Infant School","SPRFLEX",27.789473684210527]
[3022021,"Dollis Infant School","SPRHOURS",7920]
[3022021,"Dollis Infant School","SPRIDACI",2.7066947368421053]
[3022021,"Dollis Infant School","SPRPUP",48]
[3022021,"Dollis Infant School","SPRWEEK",11]
[3022023,"Edgware Primary School","SPRBASIC",8.6842105263157894]
[3022023,"Edgware Primary School","SPRFLEX",41.10526315789474]
[3022023,"Edgware Primary School","SPRHOURS",11715]
[3022023,"Edgware Primary School","SPRIDACI",4.7673359462486005]
[3022023,"Edgware Primary School","SPRPUP",71]
[3022023,"Edgware Primary School","SPRWEEK",11]
[3022024,"Fairway Primary School and Childrens' Centre","SPRBASIC",8.6842105263157894]
[3022024,"Fairway Primary School and Childrens' Centre","SPRFLEX",23.736842105263158]
[3022024,"Fairway Primary School and Childrens' Centre","SPRHOURS",6765]
[3022024,"Fairway Primary School and Childrens' Centre","SPRIDACI",2.2116802631578945]
[3022024,"Fairway Primary School and Childrens' Centre","SPRPUP",41]
[3022024,"Fairway Primary School and Childrens' Centre","SPRWEEK",11]
[3022026,"Frith Manor Primary School","SPRBASIC",8.6842105263157894]
[3022026,"Frith Manor Primary School","SPRFLEX",32.421052631578945]
[3022026,"Frith Manor Primary School","SPRHOURS",9240]
[3022026,"Frith Manor Primary School","SPRIDACI",2.299192982456141]
[3022026,"Frith Manor Primary School","SPRPUP",56]
[3022026,"Frith Manor Primary School","SPRWEEK",11]
[3022029,"Goldbeaters Primary School","SPRBASIC",8.6842105263157894]
[3022029,"Goldbeaters Primary School","SPRFLEX",32.421052631578945]
[3022029,"Goldbeaters Primary School","SPRHOURS",9240]
[3022029,"Goldbeaters Primary School","SPRIDACI",5.1944031777557109]
[3022029,"Goldbeaters Primary School","SPRPUP",56]
[3022029,"Goldbeaters Primary School","SPRWEEK",11]
[3022031,"Hollickwood Primary School","SPRBASIC",8.6842105263157894]
[3022031,"Hollickwood Primary School","SPRFLEX",21.421052631578949]
[3022031,"Hollickwood Primary School","SPRHOURS",6105]
[3022031,"Hollickwood Primary School","SPRIDACI",2.7065499999999996]
[3022031,"Hollickwood Primary School","SPRPUP",37]
[3022031,"Hollickwood Primary School","SPRWEEK",11]
[3022032,"Holly Park Primary School","SPRBASIC",8.6842105263157894]
[3022032,"Holly Park Primary School","SPRFLEX",45.736842105263158]
[3022032,"Holly Park Primary School","SPRHOURS",13035]
[3022032,"Holly Park Primary School","SPRIDACI",4.5720737583395108]
[3022032,"Holly Park Primary School","SPRPUP",79]
[3022032,"Holly Park Primary School","SPRWEEK",11]
[3022036,"Livingstone Primary School","SPRBASIC",8.6842105263157894]
[3022036,"Livingstone Primary School","SPRFLEX",22]
[3022036,"Livingstone Primary School","SPRHOURS",6270]
[3022036,"Livingstone Primary School","SPRIDACI",2.8218055555555548]
[3022036,"Livingstone Primary School","SPRPUP",38]
[3022036,"Livingstone Primary School","SPRWEEK",11]
[3022037,"Manorside Primary School","SPRBASIC",8.6842105263157894]
[3022037,"Manorside Primary School","SPRFLEX",27.789473684210527]
[3022037,"Manorside Primary School","SPRHOURS",7920]
[3022037,"Manorside Primary School","SPRIDACI",1.8347228070175434]
[3022037,"Manorside Primary School","SPRPUP",48]
[3022037,"Manorside Primary School","SPRWEEK",11]
[3022038,"Parkfield Primary Academy","SPRBASIC",8.6842105263157894]
[3022038,"Parkfield Primary Academy","SPRFLEX",26.05263157894737]
[3022038,"Parkfield Primary Academy","SPRHOURS",7425]
[3022038,"Parkfield Primary Academy","SPRIDACI",2.479884868421053]
[3022038,"Parkfield Primary Academy","SPRPUP",45]
[3022038,"Parkfield Primary Academy","SPRWEEK",11]
[3022045,"Northside Primary School","SPRBASIC",8.6842105263157894]
[3022045,"Northside Primary School","SPRFLEX",29.526315789473685]
[3022045,"Northside Primary School","SPRHOURS",8415]
[3022045,"Northside Primary School","SPRIDACI",2.3956842105263152]
[3022045,"Northside Primary School","SPRPUP",51]
[3022045,"Northside Primary School","SPRWEEK",11]
[3022047,"The Hyde Primary Academy","SPRBASIC",8.6842105263157894]
[3022047,"The Hyde Primary Academy","SPRFLEX",44.578947368421055]
[3022047,"The Hyde Primary Academy","SPRHOURS",12705]
[3022047,"The Hyde Primary Academy","SPRIDACI",5.9906238390092845]
[3022047,"The Hyde Primary Academy","SPRPUP",77]
[3022047,"The Hyde Primary Academy","SPRWEEK",11]
[3022048,"Millbrook Park CE School","SPRBASIC",8.6842105263157894]
[3022048,"Millbrook Park CE School","SPRFLEX",0]
[3022048,"Millbrook Park CE School","SPRHOURS",5775]
[3022048,"Millbrook Park CE School","SPRIDACI",2.3197697368421055]
[3022048,"Millbrook Park CE School","SPRPUP",35]
[3022048,"Millbrook Park CE School","SPRWEEK",11]
[3022052,"Summerside Primary School","SPRBASIC",8.6842105263157894]
[3022052,"Summerside Primary School","SPRFLEX",24.315789473684209]
[3022052,"Summerside Primary School","SPRHOURS",6930]
[3022052,"Summerside Primary School","SPRIDACI",2.4363781163434899]
[3022052,"Summerside Primary School","SPRPUP",42]
[3022052,"Summerside Primary School","SPRWEEK",11]
[3022055,"Tudor Primary School","SPRBASIC",8.3947368421052637]
[3022055,"Tudor Primary School","SPRFLEX",16.789473684210527]
[3022055,"Tudor Primary School","SPRHOURS",4785]
[3022055,"Tudor Primary School","SPRIDACI",1.6007236842105266]
[3022055,"Tudor Primary School","SPRPUP",29]
[3022055,"Tudor Primary School","SPRWEEK",11]
[3022057,"Underhill School","SPRBASIC",8.6842105263157894]
[3022057,"Underhill School","SPRFLEX",11.868421052631579]
[3022057,"Underhill School","SPRHOURS",6765]
[3022057,"Underhill School","SPRIDACI",3.2174352493074814]
[3022057,"Underhill School","SPRPUP",41]
[3022057,"Underhill School","SPRWEEK",11]
[3022060,"Whitings Hill Primary School","SPRBASIC",8.6842105263157894]
[3022060,"Whitings Hill Primary School","SPRFLEX",0]
[3022060,"Whitings Hill Primary School","SPRHOURS",10065]
[3022060,"Whitings Hill Primary School","SPRIDACI",4.6356620498614962]
[3022060,"Whitings Hill Primary School","SPRPUP",61]
[3022060,"Whitings Hill Primary School","SPRWEEK",11]
[3022070,"Sunnyfields Primary School","SPRBASIC",8.6842105263157894]
[3022070,"Sunnyfields Primary School","SPRFLEX",26.631578947368421]
[3022070,"Sunnyfields Primary School","SPRHOURS",7590]
[3022070,"Sunnyfields Primary School","SPRIDACI",3.129535301668807]
[3022070,"Sunnyfields Primary School","SPRPUP",46]
[3022070,"Sunnyfields Primary School","SPRWEEK",11]
[3022071,"Queenswell Infant School","SPRBASIC",8.6842105263157894]
[3022071,"Queenswell Infant School","SPRFLEX",41.684210526315788]
[3022071,"Queenswell Infant School","SPRHOURS",11880]
[3022071,"Queenswell Infant School","SPRIDACI",3.8210526315789473]
[3022071,"Queenswell Infant School","SPRPUP",72]
[3022071,"Queenswell Infant School","SPRWEEK",11]
[3022076,"Wessex Gardens Primary School","SPRBASIC",8.6842105263157894]
[3022076,"Wessex Gardens Primary School","SPRFLEX",33.578947368421055]
[3022076,"Wessex Gardens Primary School","SPRHOURS",9570]
[3022076,"Wessex Gardens Primary School","SPRIDACI",4.2141578947368403]
[3022076,"Wessex Gardens Primary School","SPRPUP",58]
[3022076,"Wessex Gardens Primary School","SPRWEEK",11]
[3022077,"The Orion Primary School","SPRBASIC",8.6842105263157894]
[3022077,"The Orion Primary School","SPRFLEX",0]
[3022077,"The Orion Primary School","SPRHOURS",16005]
[3022077,"The Orion Primary School","SPRIDACI",10.392748031496067]
[3022077,"The Orion Primary School","SPRPUP",97]
[3022077,"The Orion Primary School","SPRWEEK",11]
[3022079,"Beis Yaakov Primary School","SPRBASIC",8.6842105263157894]
[3022079,"Beis Yaakov Primary School","SPRFLEX",31.263157894736842]
[3022079,"Beis Yaakov Primary School","SPRHOURS",8910]
[3022079,"Beis Yaakov Primary School","SPRIDACI",1.156146971201589]
[3022079,"Beis Yaakov Primary School","SPRPUP",54]
[3022079,"Beis Yaakov Primary School","SPRWEEK",11]
[3023302,"Christ Church Primary School","SPRBASIC",8.1052631578947363]
[3023302,"Christ Church Primary School","SPRFLEX",16.210526315789473]
[3023302,"Christ Church Primary School","SPRHOURS",4620]
[3023302,"Christ Church Primary School","SPRIDACI",1.0711915789473683]
[3023302,"Christ Church Primary School","SPRPUP",28]
[3023302,"Christ Church Primary School","SPRWEEK",11]
[3023304,"Holy Trinity CofE Primary School","SPRBASIC",8.6842105263157894]
[3023304,"Holy Trinity CofE Primary School","SPRFLEX",9.5526315789473681]
[3023304,"Holy Trinity CofE Primary School","SPRHOURS",5445]
[3023304,"Holy Trinity CofE Primary School","SPRIDACI",1.7492894736842102]
[3023304,"Holy Trinity CofE Primary School","SPRPUP",33]
[3023304,"Holy Trinity CofE Primary School","SPRWEEK",11]
[3023307,"St John's CofE Junior Mixed and Infant School","SPRBASIC",8.6842105263157894]
[3023307,"St John's CofE Junior Mixed and Infant School","SPRFLEX",0]
[3023307,"St John's CofE Junior Mixed and Infant School","SPRHOURS",5940]
[3023307,"St John's CofE Junior Mixed and Infant School","SPRIDACI",1.7394225563909775]
[3023307,"St John's CofE Junior Mixed and Infant School","SPRPUP",36]
[3023307,"St John's CofE Junior Mixed and Infant School","SPRWEEK",11]
[3023309,"St John's CofE Primary School","SPRBASIC",8.6842105263157894]
[3023309,"St John's CofE Primary School","SPRFLEX",18.526315789473685]
[3023309,"St John's CofE Primary School","SPRHOURS",5280]
[3023309,"St John's CofE Primary School","SPRIDACI",1.2047251461988306]
[3023309,"St John's CofE Primary School","SPRPUP",32]
[3023309,"St John's CofE Primary School","SPRWEEK",11]
[3023311,"St Mary's CofE Primary School","SPRBASIC",8.6842105263157894]
[3023311,"St Mary's CofE Primary School","SPRFLEX",37.05263157894737]
[3023311,"St Mary's CofE Primary School","SPRHOURS",10560]
[3023311,"St Mary's CofE Primary School","SPRIDACI",2.2762482325216014]
[3023311,"St Mary's CofE Primary School","SPRPUP",64]
[3023311,"St Mary's CofE Primary School","SPRWEEK",11]
[3023313,"St Paul's CofE Primary School N11","SPRBASIC",8.1052631578947363]
[3023313,"St Paul's CofE Primary School N11","SPRFLEX",16.210526315789473]
[3023313,"St Paul's CofE Primary School N11","SPRHOURS",4620]
[3023313,"St Paul's CofE Primary School N11","SPRIDACI",1.7013684210526312]
[3023313,"St Paul's CofE Primary School N11","SPRPUP",28]
[3023313,"St Paul's CofE Primary School N11","SPRWEEK",11]
[3023317,"All Saints' CofE Primary School N20","SPRBASIC",8.6842105263157894]
[3023317,"All Saints' CofE Primary School N20","SPRFLEX",21.421052631578949]
[3023317,"All Saints' CofE Primary School N20","SPRHOURS",6105]
[3023317,"All Saints' CofE Primary School N20","SPRIDACI",2.0025624060150378]
[3023317,"All Saints' CofE Primary School N20","SPRPUP",37]
[3023317,"All Saints' CofE Primary School N20","SPRWEEK",11]
[3023500,"The Annunciation RC Infant School","SPRBASIC",8.6842105263157894]
[3023500,"The Annunciation RC Infant School","SPRFLEX",0]
[3023500,"The Annunciation RC Infant School","SPRHOURS",6270]
[3023500,"The Annunciation RC Infant School","SPRIDACI",3.1525405405405409]
[3023500,"The Annunciation RC Infant School","SPRPUP",38]
[3023500,"The Annunciation RC Infant School","SPRWEEK",11]
[3023501,"Our Lady of Lourdes RC School","SPRBASIC",8.6842105263157894]
[3023501,"Our Lady of Lourdes RC School","SPRFLEX",18.526315789473685]
[3023501,"Our Lady of Lourdes RC School","SPRHOURS",5280]
[3023501,"Our Lady of Lourdes RC School","SPRIDACI",1.7743358395989977]
[3023501,"Our Lady of Lourdes RC School","SPRPUP",32]
[3023501,"Our Lady of Lourdes RC School","SPRWEEK",11]
[3023502,"St Agnes RC School","SPRBASIC",8.6842105263157894]
[3023502,"St Agnes RC School","SPRFLEX",26.05263157894737]
[3023502,"St Agnes RC School","SPRHOURS",7425]
[3023502,"St Agnes RC School","SPRIDACI",3.5566044142614608]
[3023502,"St Agnes RC School","SPRPUP",45]
[3023502,"St Agnes RC School","SPRWEEK",11]
[3023504,"St Catherine's RC School","SPRBASIC",8.6842105263157894]
[3023504,"St Catherine's RC School","SPRFLEX",30.105263157894736]
[3023504,"St Catherine's RC School","SPRHOURS",8580]
[3023504,"St Catherine's RC School","SPRIDACI",2.8639935553168629]
[3023504,"St Catherine's RC School","SPRPUP",52]
[3023504,"St Catherine's RC School","SPRWEEK",11]
[3023509,"St Joseph's RC PrimarySchool","SPRBASIC",8.6842105263157894]
[3023509,"St Joseph's RC PrimarySchool","SPRFLEX",30.105263157894736]
[3023509,"St Joseph's RC PrimarySchool","SPRHOURS",8580]
[3023509,"St Joseph's RC PrimarySchool","SPRIDACI",2.6944210526315793]
[3023509,"St Joseph's RC PrimarySchool","SPRPUP",52]
[3023509,"St Joseph's RC PrimarySchool","SPRWEEK",11]
[3023511,"Blessed Dominic RC School","SPRBASIC",8.6842105263157894]
[3023511,"Blessed Dominic RC School","SPRFLEX",0]
[3023511,"Blessed Dominic RC School","SPRHOURS",6435]
[3023511,"Blessed Dominic RC School","SPRIDACI",3.8866301564722625]
[3023511,"Blessed Dominic RC School","SPRPUP",39]
[3023511,"Blessed Dominic RC School","SPRWEEK",11]
[3023512,"Rosh Pinah Primary School","SPRBASIC",8.6842105263157894]
[3023512,"Rosh Pinah Primary School","SPRFLEX",0]
[3023512,"Rosh Pinah Primary School","SPRHOURS",8085]
[3023512,"Rosh Pinah Primary School","SPRIDACI",2.1715139802631578]
[3023512,"Rosh Pinah Primary School","SPRPUP",49]
[3023512,"Rosh Pinah Primary School","SPRWEEK",11]
[3023513,"Menorah Primary School","SPRBASIC",8.6842105263157894]
[3023513,"Menorah Primary School","SPRFLEX",0]
[3023513,"Menorah Primary School","SPRHOURS",9405]
[3023513,"Menorah Primary School","SPRIDACI",1.3031944444444441]
[3023513,"Menorah Primary School","SPRPUP",57]
[3023513,"Menorah Primary School","SPRWEEK",11]
[3023515,"Independent Jewish Day School","SPRBASIC",7.5263157894736841]
[3023515,"Independent Jewish Day School","SPRFLEX",15.052631578947368]
[3023515,"Independent Jewish Day School","SPRHOURS",4290]
[3023515,"Independent Jewish Day School","SPRIDACI",0]
[3023515,"Independent Jewish Day School","SPRPUP",26]
[3023515,"Independent Jewish Day School","SPRWEEK",11]
[3023516,"Hasmonean Primary School","SPRBASIC",8.6842105263157894]
[3023516,"Hasmonean Primary School","SPRFLEX",17.368421052631579]
[3023516,"Hasmonean Primary School","SPRHOURS",4950]
[3023516,"Hasmonean Primary School","SPRIDACI",0.84912280701754361]
[3023516,"Hasmonean Primary School","SPRPUP",30]
[3023516,"Hasmonean Primary School","SPRWEEK",11]
[3023518,"Woodcroft Primary School","SPRBASIC",8.6842105263157894]
[3023518,"Woodcroft Primary School","SPRFLEX",27.210526315789473]
[3023518,"Woodcroft Primary School","SPRHOURS",7755]
[3023518,"Woodcroft Primary School","SPRIDACI",4.0087341008771924]
[3023518,"Woodcroft Primary School","SPRPUP",47]
[3023518,"Woodcroft Primary School","SPRWEEK",11]
[3023519,"Broadfields Primary Academy","SPRBASIC",8.6842105263157894]
[3023519,"Broadfields Primary Academy","SPRFLEX",37.05263157894737]
[3023519,"Broadfields Primary Academy","SPRHOURS",10560]
[3023519,"Broadfields Primary Academy","SPRIDACI",0]
[3023519,"Broadfields Primary Academy","SPRPUP",64]
[3023519,"Broadfields Primary Academy","SPRWEEK",11]
[3023521,"St Mary's and St John's CofE Primary School","SPRBASIC",8.6842105263157894]
[3023521,"St Mary's and St John's CofE Primary School","SPRFLEX",25.473684210526315]
[3023521,"St Mary's and St John's CofE Primary School","SPRHOURS",7260]
[3023521,"St Mary's and St John's CofE Primary School","SPRIDACI",2.5579824561403504]
[3023521,"St Mary's and St John's CofE Primary School","SPRPUP",44]
[3023521,"St Mary's and St John's CofE Primary School","SPRWEEK",11]
[3023522,"Claremont Primary School","SPRBASIC",8.6842105263157894]
[3023522,"Claremont Primary School","SPRFLEX",14.184210526315789]
[3023522,"Claremont Primary School","SPRHOURS",8085]
[3023522,"Claremont Primary School","SPRIDACI",4.6388278508771918]
[3023522,"Claremont Primary School","SPRPUP",49]
[3023522,"Claremont Primary School","SPRWEEK",11]
[3023523,"Martin Primary School","SPRBASIC",8.6842105263157894]
[3023523,"Martin Primary School","SPRFLEX",0]
[3023523,"Martin Primary School","SPRHOURS",13365]
[3023523,"Martin Primary School","SPRIDACI",4.0411144293317571]
[3023523,"Martin Primary School","SPRPUP",81]
[3023523,"Martin Primary School","SPRWEEK",11]
[3023524,"Beit Shvidler Primary School","SPRBASIC",8.6842105263157894]
[3023524,"Beit Shvidler Primary School","SPRFLEX",0]
[3023524,"Beit Shvidler Primary School","SPRHOURS",4950]
[3023524,"Beit Shvidler Primary School","SPRIDACI",1.0788461538461538]
[3023524,"Beit Shvidler Primary School","SPRPUP",30]
[3023524,"Beit Shvidler Primary School","SPRWEEK",11]
[3025201,"Osidge Primary School","SPRBASIC",8.6842105263157894]
[3025201,"Osidge Primary School","SPRFLEX",19.684210526315791]
[3025201,"Osidge Primary School","SPRHOURS",5610]
[3025201,"Osidge Primary School","SPRIDACI",0.99208421052631568]
[3025201,"Osidge Primary School","SPRPUP",34]
[3025201,"Osidge Primary School","SPRWEEK",11]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School","SPRBASIC",7.5263157894736841]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School","SPRFLEX",15.052631578947368]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School","SPRHOURS",4290]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School","SPRIDACI",1.1159210526315786]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School","SPRPUP",26]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School","SPRWEEK",11]
[3025949,"Menorah Foundation School","SPRBASIC",8.6842105263157894]
[3025949,"Menorah Foundation School","SPRFLEX",30.105263157894736]
[3025949,"Menorah Foundation School","SPRHOURS",8580]
[3025949,"Menorah Foundation School","SPRIDACI",1.3902866741321389]
[3025949,"Menorah Foundation School","SPRPUP",52]
[3025949,"Menorah Foundation School","SPRWEEK",11]
["Grand Total",null,null,551048.41978871089]

{"sheet":"EYPP&SummerAdjustments","index":50,"n_rows":60,"n_cols":17,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[null,"Current Adjustments- Hourly",null,null,null,"EYPP Claimed",null,null,null,null,"Current adjustments -IDACI",null,null,null,"Backdated EYPP"]
[null,"Sum of AMOUNT DEDUCTED/CLAIMED (£)",null,null,null,null,null,"Values",null,null," ",null,null,null," "]
[null,"URN                                                     ","SETTING NAME","Total",null,123456,"Setting","Sum of  120.0 ","Sum of  63.60 ",null,"URN                                                     ","SETTING NAME","Total",null,"URN                                                     ","SETTING NAME","Total"]
[null,0,"#N/A",0,null,3021000,"Brookhill Nursery School",1134,null,null,0,"#N/A",0,null,0,"#N/A",0]
[null,3021000,"Brookhill Nursery School",{"$f":"-316.275-240.41","v":-556.68499999999995},null,3021001,"Hampden Way Nursery School",1701,null,null,3021000,"Brookhill Nursery School",{"$f":"-44.8-9.96","v":-54.76},null,3023515,"Independent Jewish Day School",205.11]
[null,3021001,"Hampden Way Nursery School",483.81421,null,3021002,"Moss Hall Nursery School",3932.1428571428569,null,null,3021002,"Moss Hall Nursery School",-21.89,null,3023519,"Broadfields Primary Academy",1211.0700000000002]
[null,3021002,"Moss Hall Nursery School",883.36499999999967,null,3021003,"St Margaret's Nursery School",945,null,null,3023523,"Martin Primary School",-37.590000000000003]
[null,3021003,"St Margaret's Nursery School",{"$f":"491.88-635.91","v":-144.02999999999997},null,3022002,"Barnfield Primary School",945,null,null,3021003,"St Margaret's Nursery School",-37.979999999999997]
[null,3022014,"Colindale Primary School",22.560000000000002,null,3022003,"Bell Lane Primary School",3969]
[null,3022015,"Coppetts Wood Primary School",1286.3400000000001,null,3022008,"Brookland Infant and Nursery School",945]
[null,3022021,"Dollis Infant School",-5.6843418860808015E-14,null,3022009,"Brunswick Park Primary and Nursery School",1134]
[null,3022023,"Edgware Primary School",789.59999999999991,null,3022010,"Childs Hill School",1323]
[null,3022024,"Fairway Primary School and Childrens' Centre",1181.0250000000001,null,3022014,"Colindale Primary School",5103]
[null,3022037,"Manorside Primary School",-733.19999999999993,null,3022015,"Coppetts Wood Primary School",1890]
[null,3022048,"Millbrook Park CE School",338.4,null,3022019,"Deansbrook Infant School",2079]
[null,3022052,"Summerside Primary School",-783.96,null,3022021,"Dollis Infant School",1323]
[null,3022057,"Underhill School",104.90399999999983,null,3022023,"Edgware Primary School",756]
[null,3022060,"Whitings Hill Primary School",-254.37,null,3022024,"Fairway Primary School and Childrens' Centre",3351.6]
[null,3023302,"Christ Church Primary School",-564,null,3022029,"Goldbeaters Primary School",2268]
[null,3023504,"St Catherine's RC School",1737.12,null,3022031,"Hollickwood Primary School",1077.4285714285716]
[null,3023515,"Independent Jewish Day School",576.25999999999567,null,3022032,"Holly Park Primary School",504.42857142857144]
[null,3023516,"Hasmonean Primary School",-12.44999999999996,null,3022036,"Livingstone Primary School",1134]
[null,3023519,"Broadfields Primary Academy",-5665.5799999999908,null,3022037,"Manorside Primary School",567]
[null,3023523,"Martin Primary School",-1642.65,null,3022038,"Parkfield Primary Academy",378]
[null,3025201,"Osidge Primary School",56.400000000000034,null,3022045,"Northside Primary School",1323]
[null,null,null,null,null,3022047,"The Hyde Primary Academy",945]
[null,null,null,null,null,3022048,"Millbrook Park CE School",945]
[null,null,null,null,null,3022052,"Summerside Primary School",2079]
[null,null,null,null,null,3022055,"Tudor Primary School",567]
[null,null,null,null,null,3022057,"Underhill School",1814.4]
[null,null,null,null,null,3022060,"Whitings Hill Primary School",1512]
[null,null,null,null,null,3022070,"Sunnyfields Primary School",1683.4285714285716]
[null,null,null,null,null,3022071,"Queenswell Infant School",2457]
[null,null,null,null,null,3022076,"Wessex Gardens Primary School",1316.1428571428571]
[null,null,null,null,null,3022077,"The Orion Primary School",7905.4285714285716]
[null,null,null,null,null,3022079,"Beis Yaakov Primary School",378]
[null,null,null,null,null,3023302,"Christ Church Primary School",189]
[null,null,null,null,null,3023304,"Holy Trinity CofE Primary School",567]
[null,null,null,null,null,3023309,"St John's CofE Primary School",567]
[null,null,null,null,null,3023311,"St Mary's CofE Primary School",528]
[null,null,null,null,null,3023313,"St Paul's CofE Primary School N11",945]
[null,null,null,null,null,3023317,"All Saints' CofE Primary School N20",378]
[null,null,null,null,null,3023500,"The Annunciation RC Infant School",756]
[null,null,null,null,null,3023501,"Our Lady of Lourdes RC School",730.8]
[null,null,null,null,null,3023502,"St Agnes RC School",756]
[null,null,null,null,null,3023504,"St Catherine's RC School",378]
[null,null,null,null,null,3023509,"St Joseph's RC PrimarySchool",189]
[null,null,null,null,null,3023511,"Blessed Dominic RC School",1323]
[null,null,null,null,null,3023513,"Menorah Primary School",189]
[null,null,null,null,null,3023515,"Independent Jewish Day School",189]
[null,null,null,null,null,3023518,"Woodcroft Primary School",2457]
[null,null,null,null,null,3023519,"Broadfields Primary Academy",1518.3]
[null,null,null,null,null,3023521,"St Mary's and St John's CofE Primary School",567]
[null,null,null,null,null,3023522,"Claremont Primary School",1701]
[null,null,null,null,null,3023523,"Martin Primary School",1512]
[null,null,null,null,null,3025201,"Osidge Primary School",567]
[null,null,null,null,null,3025948,"Mathilda Marks-Kennedy Jewish Primary School",189]
[null,null,null,null,null,3027009,"Oakleigh",1890]
[null,null,null,null,null,"(blank)","(blank)"]
[null,null,null,null,null,"Grand Total",null,97287.171428571441,51562.200857142831]

{"sheet":"Summer17EarlyYearsPivot","index":51,"n_rows":68,"n_cols":12,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Sum of Sum of DATA",null,"Column1"]
["DCSF","SETTING","AADJ","AEYPP","AHOURS","AIDACI","AIDACIADJ","APUP","AWEEK","BAEYPP","(blank)","Grand Total"]
[3021000,"Brookhill Nursery School",-316.27499999999998,1134,22331.400000000005,3942.9334285714276,-44.798400000000001,120,12.6,null,null,27179.860028571431]
[3021001,"Hampden Way Nursery School",483.81421,1701,19208.142857142859,2807.0537142857124,null,104,12.6,null,null,24316.610781428571]
[3021002,"Moss Hall Nursery School",883.36499999999967,3932.1428571428569,29447.142857142855,3164.7857142857133,-21.894300000000001,156,12.6,null,null,37574.142128571424]
[3021003,"St Margaret's Nursery School",491.88,945,24678,5053.3414285714234,null,133,12.6,null,null,31313.821428571424]
[3022001,"Etz Chaim Jewish Primary School",null,null,4347,364.77000000000004,null,23,12.6,null,null,4747.3700000000008]
[3022002,"Barnfield Primary School",null,945,10206,2453.2199999999989,null,60,12.6,null,null,13676.82]
[3022003,"Bell Lane Primary School",null,3969,9148.2857142857156,1424.2971428571427,null,49,12.6,null,null,14603.182857142858]
[3022008,"Brookland Infant and Nursery School",null,945,8878.2857142857138,1093.3671428571427,null,47,12.6,null,null,10976.252857142857]
[3022009,"Brunswick Park Primary and Nursery School",null,1134,8316,1838.9699999999993,null,44,12.6,null,null,11345.57]
[3022010,"Childs Hill School",null,1323,8883,2260.4400000000005,null,47,12.6,null,null,12526.04]
[3022014,"Colindale Primary School",22.560000000000002,5103,14553,3485.16,null,77,12.6,null,null,23253.32]
[3022015,"Coppetts Wood Primary School",1286.3400000000001,1890,8867.5714285714275,2105.5757142857142,null,47,12.6,null,null,14209.087142857143]
[3022019,"Deansbrook Infant School",null,2079,11151,2491.0199999999991,null,59,12.6,null,null,15792.619999999999]
[3022021,"Dollis Infant School",-5.6843418860808015E-14,1323,9355.7142857142862,1946.1471428571431,null,51,12.6,null,null,12688.461428571429]
[3022023,"Edgware Primary School",789.59999999999991,756,8835.4285714285725,1170.3342857142854,null,47,12.6,null,null,11610.962857142858]
[3022024,"Fairway Primary School and Childrens' Centre",1181.0250000000001,3351.6,15743.228571428572,2697.10157142857,null,88,12.6,null,null,23073.555142857142]
[3022026,"Frith Manor Primary School",null,null,10584,1519.5599999999995,null,56,12.6,null,null,12172.16]
[3022029,"Goldbeaters Primary School",null,2268,8505,2583.63,null,45,12.6,null,null,13414.230000000001]
[3022031,"Hollickwood Primary School",null,1077.4285714285716,5889,1603.8214285714284,null,33,12.6,null,null,8615.85]
[3022032,"Holly Park Primary School",null,504.42857142857144,11973.000000000002,2148.2057142857157,null,64,12.6,null,null,14702.234285714288]
[3022036,"Livingstone Primary School",null,1134,7742.1428571428569,1734.1971428571435,null,41,12.6,null,null,10663.94]
[3022037,"Manorside Primary School",-733.19999999999993,567,9056.5714285714275,1265.7214285714281,null,48,12.6,null,null,10216.692857142856]
[3022038,"Parkfield Primary Academy",null,378,9806.1428571428569,1638.2571428571423,null,52,12.6,null,null,11887]
[3022045,"Northside Primary School",null,1323,9612,1498.3842857142859,null,51,12.6,null,null,12496.984285714287]
[3022047,"The Hyde Primary Academy",null,945,13562.571428571428,3215.1642857142847,null,72,12.6,null,null,17807.335714285709]
[3022048,"Millbrook Park CE School",338.4,945,5225.1428571428569,941.51571428571413,null,28,12.6,null,null,7490.6585714285711]
[3022052,"Summerside Primary School",-783.96,2079,7417.2857142857147,1630.8942857142854,null,41,12.6,null,null,10396.82]
[3022055,"Tudor Primary School",null,567,5534.5714285714284,1114.8557142857144,null,30,12.6,null,null,7259.0271428571432]
[3022057,"Underhill School",104.90399999999983,1814.4,10029.6,2550.6179999999999,null,57,12.6,null,null,14569.122000000001]
[3022060,"Whitings Hill Primary School",-254.37,1512,12036.857142857145,2816.7171428571428,null,65,12.6,null,null,16188.804285714288]
[3022070,"Sunnyfields Primary School",null,1683.4285714285716,9008.1428571428569,2117.3914285714282,null,48,12.6,null,null,12869.562857142855]
[3022071,"Queenswell Infant School",null,2457,9606.4285714285725,1657.2728571428574,null,51,12.6,null,null,13784.301428571431]
[3022076,"Wessex Gardens Primary School",null,1316.1428571428571,10298.142857142857,2397.2442857142851,null,56,12.6,null,null,14080.13]
[3022077,"The Orion Primary School",null,7905.4285714285716,25430.142857142859,8716.1271428571417,null,135,12.6,null,null,42199.298571428568]
[3022079,"Beis Yaakov Primary School",null,378,9828,863.73000000000036,null,52,12.6,null,null,11134.33]
[3023302,"Christ Church Primary School",-564,189,5089.2857142857138,714.93857142857155,null,27,12.6,null,null,5468.8242857142859]
[3023304,"Holy Trinity CofE Primary School",null,567,4914,708.74999999999989,null,26,12.6,null,null,6228.35]
[3023307,"St John's CofE Junior Mixed and Infant School",null,null,5751.4285714285716,1037.3657142857141,null,32,12.6,null,null,6833.3942857142865]
[3023309,"St John's CofE Primary School",null,567,6703.2857142857138,1023.9342857142858,null,41,12.6,null,null,8347.82]
[3023311,"St Mary's CofE Primary School",null,528,12246,1458.1799999999998,null,65,12.6,null,null,14309.78]
[3023313,"St Paul's CofE Primary School N11",null,945,6804,1939.14,null,36,12.6,null,null,9736.74]
[3023317,"All Saints' CofE Primary School N20",null,378,8998.7142857142862,1628.8071428571432,null,48,12.6,null,null,11066.12142857143]
[3023500,"The Annunciation RC Infant School",null,756,8505,2103.5699999999997,null,45,12.6,null,null,11422.17]
[3023501,"Our Lady of Lourdes RC School",null,730.8,6781.3428571428576,1195.8162857142856,null,37,12.6,null,null,8757.5591428571443]
[3023502,"St Agnes RC School",null,756,7371,2079,null,39,12.6,null,null,10257.6]
[3023504,"St Catherine's RC School",1737.12,378,9501,1708.71,null,51,12.6,null,null,13388.429999999998]
[3023509,"St Joseph's RC PrimarySchool",null,189,9828,1689.6599999999992,null,52,12.6,null,null,11771.26]
[3023511,"Blessed Dominic RC School",null,1323,8878.2857142857138,2804.7600000000007,null,47,12.6,null,null,13065.645714285714]
[3023512,"Rosh Pinah Primary School",null,null,7749,880.74,null,41,12.6,null,null,8683.34]
[3023513,"Menorah Primary School",null,189,10773,893.97,null,57,12.6,null,null,11925.57]
[3023515,"Independent Jewish Day School",576.25999999999567,189,4725,421.47,null,25,12.6,387,null,6336.3299999999963]
[3023516,"Hasmonean Primary School",-12.44999999999996,null,5670,567,null,30,12.6,null,null,6267.1500000000005]
[3023518,"Woodcroft Primary School",null,2457,5859,1566.81,null,31,12.6,null,null,9926.41]
[3023519,"Broadfields Primary Academy",-5665.5799999999908,1518.3,9500.4,2232.8459999999991,null,58,12.6,2285.0428571428574,null,9941.6088571428663]
[3023521,"St Mary's and St John's CofE Primary School",null,567,6993,1322.9999999999998,null,37,12.6,null,null,8932.6]
[3023522,"Claremont Primary School",null,1701,6372.8571428571431,1802.2028571428573,null,34,12.6,null,null,9922.6600000000017]
[3023523,"Martin Primary School",-1642.65,1512,15155.142857142857,2797.6628571428587,-37.592100000000002,81,12.6,null,null,17878.163614285713]
[3023524,"Beit Shvidler Primary School",null,null,4158,531.09,null,22,12.6,null,null,4723.6900000000005]
[3025201,"Osidge Primary School",56.400000000000034,567,6048,1200.1499999999999,null,32,12.6,null,null,7916.15]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School",null,189,4725,655.82999999999993,null,26,12.6,null,null,5608.43]
[3025949,"Menorah Foundation School",null,null,9828,999.81,null,52,12.6,null,null,10892.41]
[3027009,"Oakleigh",null,1890,null,null,null,null,null,null,null,1890]
["Grand Total","(blank)",null,null,null,null,null,null,null,null,802334.36598142772,802334.36598142772]
["Grand Total",null,-2020.8167899999953,77471.100000000006,604021.6857142857,116277.039,-104.2848,3249,768.60000000000082,2672.0428571428574,802334.36598142772,1604668.7319628559]

{"sheet":"EYPP&AutumnAdjustments","index":52,"n_rows":54,"n_cols":13,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
[null,"Current Adjustments- Hourly",null,null,null,"EYPP Claimed",null,null,null,null,"Current adjustments -IDACI"]
[null,"Sum of AMOUNT DEDUCTED/CLAIMED (£)",null,null,null,null,null,"Values",null,null," "]
[null,"URN                                                     ","SETTING NAME","Total",null,123456,"Setting","Sum of  120.0 ","Sum of  63.60 ",null,"URN                                                     ","SETTING NAME","Total"]
[null,0,"#N/A",0,null,3021000,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F4,Schools!$B:$C,2,0)","v":"Brookhill Nursery"},806.58,{"$f":"H4/0.53","v":1521.8490566037735},null,0,"#N/A",0]
[null,3021001,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!B5,Schools!$B:$C,2,0)","v":"Hampden Way Nursery"},77.55,null,3021001,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F5,Schools!$B:$C,2,0)","v":"Hampden Way Nursery"},464.28,{"$f":"H5/0.53","v":875.99999999999989},null,3021001,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!K5,Schools!$B:$C,2,0)","v":"Hampden Way Nursery"},7.22]
[null,3021002,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!B6,Schools!$B:$C,2,0)","v":"Moss Hall Nursery"},938.36,null,3021002,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F6,Schools!$B:$C,2,0)","v":"Moss Hall Nursery"},1494.15,2819.1509433962265,null,3021002,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!K6,Schools!$B:$C,2,0)","v":"Moss Hall Nursery"},39.89]
[null,3021003,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!B7,Schools!$B:$C,2,0)","v":"St Margaret's Nursery"},325.70999999999998,null,3021003,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F7,Schools!$B:$C,2,0)","v":"St Margaret's Nursery"},922.65,1740.8490566037735,null,3021003,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!K7,Schools!$B:$C,2,0)","v":"St Margaret's Nursery"},27.37]
[null,3022023,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!B8,Schools!$B:$C,2,0)","v":"Edgware Primary School"},1917.6,null,3022003,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F8,Schools!$B:$C,2,0)","v":"Bell Lane Primary School"},934.69,1763.566037735849,null,3022023,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!K8,Schools!$B:$C,2,0)","v":"Edgware Primary School"},121.39]
[null,3022024,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!B9,Schools!$B:$C,2,0)","v":"Fairway Primary School"},372.24,null,3022008,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F9,Schools!$B:$C,2,0)","v":"Brookland Infant  & Nursery School"},974.67,1838.9999999999998,null,3022024,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!K9,Schools!$B:$C,2,0)","v":"Fairway Primary School"},89.23]
[null,3022026,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!B10,Schools!$B:$C,2,0)","v":"Frith Manor School"},-426.53,null,3022010,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F10,Schools!$B:$C,2,0)","v":"Child's Hill School"},567.63,1071,null,3022026,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!K10,Schools!$B:$C,2,0)","v":"Frith Manor School"},-23.1]
[null,3022048,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!B11,Schools!$B:$C,2,0)","v":"Millbrook Park CE Primary School"},38.78,null,3022014,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F11,Schools!$B:$C,2,0)","v":"Colindale School"},888.13,1675.7169811320755,null,3022048,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!K11,Schools!$B:$C,2,0)","v":"Millbrook Park CE Primary School"},23.58]
[null,null,null,null,null,3022015,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F12,Schools!$B:$C,2,0)","v":"Coppetts Wood"},314.82,594]
[null,null,null,null,null,3022019,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F13,Schools!$B:$C,2,0)","v":"Deansbrook Infant School"},273.70999999999998,516.43396226415086]
[null,null,null,null,null,3022021,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F14,Schools!$B:$C,2,0)","v":"Dollis Infant School"},706.64,1333.2830188679245]
[null,null,null,null,null,3022023,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F15,Schools!$B:$C,2,0)","v":"Edgware Primary School"},595.11,1122.8490566037735]
[null,null,null,null,null,3022024,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F16,Schools!$B:$C,2,0)","v":"Fairway Primary School"},1247.6500000000001,2354.0566037735848]
[null,null,null,null,null,3022026,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F17,Schools!$B:$C,2,0)","v":"Frith Manor School"},306.87,579]
[null,null,null,null,null,3022029,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F18,Schools!$B:$C,2,0)","v":"Goldbeaters Primary School"},1260.6400000000001,2378.566037735849]
[null,null,null,null,null,3022031,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F19,Schools!$B:$C,2,0)","v":"Hollickwood JMI School"},232.14,437.99999999999994]
[null,null,null,null,null,3022032,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F20,Schools!$B:$C,2,0)","v":"Holly Park School"},314.82,594]
[null,null,null,null,null,3022036,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F21,Schools!$B:$C,2,0)","v":"Livingstone School"},210.11,396.43396226415092]
[null,null,null,null,null,3022037,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F22,Schools!$B:$C,2,0)","v":"Manorside Primary School"},197.61,372.84905660377359]
[null,null,null,null,null,3022038,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F23,Schools!$B:$C,2,0)","v":"Parkfield Primary School"},501.99,947.15094339622635]
[null,null,null,null,null,3022045,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F24,Schools!$B:$C,2,0)","v":"Northside School"},334.35,630.84905660377365]
[null,null,null,null,null,3022047,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F25,Schools!$B:$C,2,0)","v":"Hyde School"},97.67,184.28301886792451]
[null,null,null,null,null,3022048,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F26,Schools!$B:$C,2,0)","v":"Millbrook Park CE Primary School"},366.84,692.15094339622635]
[null,null,null,null,null,3022051,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F27,Schools!$B:$C,2,0)","v":"Summerside Primary Academy"},1098.69,2073]
[null,null,null,null,null,3022055,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F28,Schools!$B:$C,2,0)","v":"Tudor School"},116.07,218.99999999999997]
[null,null,null,null,null,3022057,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F29,Schools!$B:$C,2,0)","v":"Underhill School"},1079.3800000000001,2036.5660377358492]
[null,null,null,null,null,3022060,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F30,Schools!$B:$C,2,0)","v":"Whitings Hill Primary School"},116.07,218.99999999999997]
[null,null,null,null,null,3022070,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F31,Schools!$B:$C,2,0)","v":"Sunnyfields Primary School"},1133.22,2138.1509433962265]
[null,null,null,null,null,3022071,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F32,Schools!$B:$C,2,0)","v":"Queenswell Infant and Nursery School"},1014.42,1913.9999999999998]
[null,null,null,null,null,3022076,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F33,Schools!$B:$C,2,0)","v":"Wessex  Gardens Primary School"},561.95000000000005,1060.2830188679245]
[null,null,null,null,null,3022077,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F34,Schools!$B:$C,2,0)","v":"Orion Primary School"},3431.9,6475.2830188679245]
[null,null,null,null,null,3022079,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F35,Schools!$B:$C,2,0)","v":"Beis Yaakov"},105.62,199.28301886792454]
[null,null,null,null,null,3023302,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F36,Schools!$B:$C,2,0)","v":"Christ Church CE Primary School"},224.87,424.28301886792451]
[null,null,null,null,null,3023304,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F37,Schools!$B:$C,2,0)","v":"Holy Trinity School"},116.07,218.99999999999997]
[null,null,null,null,null,3023309,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F38,Schools!$B:$C,2,0)","v":"St Johns CE N20"},103.35,194.99999999999997]
[null,null,null,null,null,3023311,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F39,Schools!$B:$C,2,0)","v":"St Mary's C E Primary School N3"},97.67,184.28301886792451]
[null,null,null,null,null,3023313,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F40,Schools!$B:$C,2,0)","v":"St Paul's School, N11"},225.1,424.71698113207543]
[null,null,null,null,null,3023317,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F41,Schools!$B:$C,2,0)","v":"All Saints' CE Primary School, N20"},116.07,218.99999999999997]
[null,null,null,null,null,3023500,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F42,Schools!$B:$C,2,0)","v":"Annunciation Catholic Infant School"},86.31,162.84905660377359]
[null,null,null,null,null,3023501,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F43,Schools!$B:$C,2,0)","v":"Our Lady of Lourdes School"},104.49,197.15094339622641]
[null,null,null,null,null,3023502,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F44,Schools!$B:$C,2,0)","v":"St Agnes RC Primary School"},193.07,364.28301886792451]
[null,null,null,null,null,3023504,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F45,Schools!$B:$C,2,0)","v":"St Catherines R C Primary"},213.74,403.28301886792451]
[null,null,null,null,null,3023509,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F46,Schools!$B:$C,2,0)","v":"St Joseph's Primary School"},423.62,799.28301886792451]
[null,null,null,null,null,3023511,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F47,Schools!$B:$C,2,0)","v":"Blessed Dominic School"},976.71,1842.8490566037735]
[null,null,null,null,null,3023518,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F48,Schools!$B:$C,2,0)","v":"Woodcroft Primary School"},1192.5,2250]
[null,null,null,null,null,3023519,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F49,Schools!$B:$C,2,0)","v":"Broadfields Primary School"},348.21,656.99999999999989]
[null,null,null,null,null,3023521,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F50,Schools!$B:$C,2,0)","v":"St Mary's & St John's CE School"},348.21,656.99999999999989]
[null,null,null,null,null,3023522,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F51,Schools!$B:$C,2,0)","v":"Claremont Academy"},516.98,975.43396226415098]
[null,null,null,null,null,3023523,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F52,Schools!$B:$C,2,0)","v":"Martin Primary School"},408.86,771.43396226415098]
[null,null,null,null,null,3023524,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F53,Schools!$B:$C,2,0)","v":"Beit Shvidler Primary School"},464.28,875.99999999999989]
[null,null,null,null,null,3027009,{"$f":"VLOOKUP('EYPP&AutumnAdjustments'!F54,Schools!$B:$C,2,0)","v":"Oakleigh"},682.56,1287.8490566037733]

{"sheet":"aUT DATA","index":53,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":true,"merged":[[1,4,1,5]]}
[null,"DfE","Provider Name","SECTOR","AUTAPUP","AUTAWEEK","AUTAHOURS","AUTAIDACI"]
[null,"Rates",null,null,null,null,5.17,1.53]
[null,"DfE","Provider Name","PVI/SCHOOL"]
[null,3023317,"All Saints' CofE Primary School N20",1,30,14.6,7329.7714285714283,1320.0120000000002]
[null,3022002,"Barnfield Primary School",1,56,12,9482.1428571428514,2433.0428571428565]
[null,3022079,"Beis Yaakov Primary School",1,66,13.285714285714286,13002.857142857139,908.22857142857117]
[null,3023524,"Beit Shvidler Primary School",1,29,14.6,10512,1079.67]
[null,3022003,"Bell Lane Primary School",1,47,14.6,8546.1428571428605,1245.5742857142861]
[null,3023511,"Blessed Dominic RC School",1,40,14.142857142857142,9364.2857142857156,2785.8428571428576]
[null,3023519,"Broadfields Primary Academy",0,40,14.6,9466.7142857142862,2160.0128571428572]
[null,3021000,"Brookhill Nursery School",1,76,14.6,22073.142857142859,3991.9928571428563]
[null,3022008,"Brookland Infant and Nursery School",1,36,14.6,9176.1428571428569,1243.4142857142856]
[null,3022009,"Brunswick Park Primary and Nursery School",1,30,14.6,8699.9999999999982,1814.3014285714285]
[null,3022010,"Childs Hill School",1,49,14.6,6714.4285714285716,1957.6928571428575]
[null,3023302,"Christ Church Primary School",1,22,14.6,5896.2857142857165,913.05857142857144]
[null,3023522,"Claremont Primary School",1,27,14.6,6033.2142857142862,1767.9985714285717]
[null,3022014,"Colindale Primary School",1,59,12.857142857142858,10746.428571428574,2624.6571428571433]
[null,3022015,"Coppetts Wood Primary School",1,27,14.6,7422.4285714285716,1925.065714285714]
[null,3022019,"Deansbrook Infant School",1,46,12.285714285714286,10437.857142857147,2291.8285714285712]
[null,3022021,"Dollis Infant School",1,29,14.6,6595.7142857142871,1307.9357142857139]
[null,3022023,"Edgware Primary School",1,56,14.6,11181.857142857139,2687.4642857142867]
[null,3022001,"Etz Chaim Free School",0,24,14,5040,611.09999999999991]
[null,3022024,"Fairway Primary School and Childrens' Centre",1,56,14.6,15543.257142857145,2833.187142857143]
[null,3022026,"Frith Manor Primary School",1,36,14.6,8247.8571428571449,1102.6071428571431]
[null,3022029,"Goldbeaters Primary School",1,52,14,11082.857142857139,3548.0785714285712]
[null,3021001,"Hampden Way Nursery School",1,59,14.6,19300.714285714286,3233.8642857142854]
[null,3023516,"Hasmonean Primary School",1,28,14.6,9375.4285714285743,824.28428571428572]
[null,3022031,"Hollickwood Primary School",1,25,14.6,5559.6857142857134,1412.7522857142858]
[null,3022032,"Holly Park Primary School",1,52,14.6,13702.714285714283,2486.4257142857141]
[null,3023304,"Holy Trinity CofE Primary School",1,13,14.6,2656.7142857142858,355.80428571428575]
[null,3023515,"Independent Jewish Day School",0,26,14,7770,690.9]
[null,3022036,"Livingstone Primary School",1,25,14.6,5529.8571428571431,1112.1171428571429]
[null,3022037,"Manorside Primary School",1,33,14.6,6504,980.15142857142848]
[null,3023523,"Martin Primary School",1,53,14.6,13346.142857142861,2713.6242857142865]
[null,3025948,"Mathilda Marks-Kennedy Jewish Primary School",1,22,14.142857142857142,7212.8571428571449,992.82857142857119]
[null,3025949,"Menorah Foundation School",1,51,14.6,13359,1414.7399999999998]
[null,3023513,"Menorah Primary School",1,53,14.6,11607,985.50000000000011]
[null,3022048,"Millbrook Park CE School",0,40,13,9402.8571428571431,1949.2714285714285]
[null,3021002,"Moss Hall Nursery School",1,99,14.6,27225.428571428569,2914.2342857142876]
[null,3022045,"Northside Primary School",1,41,14.6,9751.2857142857156,1602.4071428571422]
[null,3025201,"Osidge Primary School",1]
[null,3023501,"Our Lady of Lourdes RC School",1,19,14.6,3861.8000000000006,773.9088571428573]
[null,3022038,"Parkfield Primary Academy",0,44,13.285714285714286,9672.8571428571449,1770.1714285714286]
[null,3022071,"Queenswell Infant School",1,43,14.6,10537.714285714286,1913.9700000000005]
[null,3023512,"Rosh Pinah Primary School",1,45,14.142857142857142,9460.7142857142826,1099.0714285714287]
[null,3023502,"St Agnes RC School",1,34,14.6,6344.5714285714294,1791.21]
[null,3023504,"St Catherine's RC School",1,34,14.6,8429.1428571428587,1441.4057142857141]
[null,3023307,"St John's CofE N11",1,25,14.6,7327.7142857142871,1248.4928571428572]
[null,3023309,"St John's CofE N20",1,25,14.6,7689.8571428571431,1101.7114285714285]
[null,3023509,"St Joseph's RC Primary School",1,52,14,10274.999999999998,1647.1285714285716]
[null,3021003,"St Margaret's Nursery School",1,79,14.6,22547.100000000002,4763.7801428571438]
[null,3023521,"St Mary's and St John's CofE Primary School",1,30,14.6,6534.8571428571422,1257.5657142857142]
[null,3023311,"St Mary's CofE N3",1,42,14.6,10693.714285714286,1278.1328571428569]
[null,3023313,"St Paul's CofE Primary School N11",1,18,14.6,3800.9999999999995,1126.0842857142857]
[null,3022051,"Summerside Primary School",1,18,14.6,4794,1046.4900000000002]
[null,3022070,"Sunnyfields Primary School",1,43,14.6,8541.4285714285706,2094.0557142857137]
[null,3023500,"The Annunciation RC Infant School",1,35,13.285714285714286,7915.7142857142881,2162.5714285714289]
[null,3022047,"The Hyde Primary Academy",0,51,14.6,11595.857142857145,2704.3885714285711]
[null,3022077,"The Orion Primary School",1,87,14.6,18070.71428571429,6450.420000000001]
[null,3022055,"Tudor Primary School",1,22,14.6,4948.7142857142853,1048.3414285714284]
[null,3022057,"Underhill School",1,35,14.6,6754.7142857142853,2056.4142857142851]
[null,3022076,"Wessex Gardens Primary School",1,42,14.6,9414.0000000000018,2233.6157142857141]
[null,3022060,"Whitings Hill Primary School",1,43,14.6,11068.285714285716,2772.3942857142856]
[null,3023518,"Woodcroft Primary School",1,38,13.142857142857142,8335.7142857142862,2537.1428571428564]

{"sheet":"EarlyYears","index":54,"n_rows":80,"n_cols":62,"rows_kept":80,"cut":false,"hidden":false,"merged":[[11,7,15,7],[25,8,25,9],[69,14,69,18],[28,9,28,31],[55,14,55,18],[32,14,32,18],[44,14,44,18],[32,21,32,32],[44,21,44,32],[55,21,55,32],[2,10,2,13],[6,10,6,13],[26,10,26,13],[25,20,25,32],[18,8,22,13],[22,17,22,18],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18],[25,15,25,18],[15,14,15,15],[12,13,14,15],[11,13,11,15]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]EarlyYears"}]
[1,2,3,4,5,null,6,7,8,9,10,11,null,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"ERROR CHECKS","Total",{"$f":"I26&I27","v":"2017/18Estimate"},{"$f":"I26&J27","v":"2017/18Actual"},"Funding Element",null,null,null,null,null,null,null,"2017/18 Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017/18 Actuals to date",null,null,null,null,null,null,"Fundingtype","Original","Dec","Total"]
["Total Errors:",{"$f":"$H$7","v":{"$error":"#N/A"}},null,null,null,null,"This sheet",null,{"$f":"I31","v":0},{"$f":"J31","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG43+AG54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRBASIC",868.42105263157896,null,868.42105263157896,3023519,null,{"$f":"AR4&AN4","v":"3023519SPRBASIC"},null,{"$f":"IF(DFENO=AR4,$I$61,0)","v":{"$error":"#N/A"}},{"$f":"AV4-AO4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"TRANS",null,{"$f":"IF(T19=\"Nursery\",Home!K68,IF(Q19=3025201,30188,Home!K151*IF(EY=\"Yes\",1,0)))","v":{"$error":"#N/A"}},{"$f":"IF(T19=\"Special\",SUMIF(Home!I:I,\"EYPP\",Home!L:L),IF(T19=\"Nursery\",Home!L68,Home!L151*IF(EY=\"Yes\",1,0)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR(Q19=3022052,Q19=3022051),S4,SUMIF(TRANS!$AM:$AM,\"Original\"&Q19&\"EARLYYEARS\",TRANS!$S:$S))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,EarlyYears!$Q$19,TRANS!$O:$O,\"EARLYYEARS\")","v":0},null,null,null,null,null,"Broadfields Primary School","SPRFLEX",2200,1540,3740,3023519,null,{"$f":"AR5&AN5","v":"3023519SPRFLEX"},null,{"$f":"IF(DFENO=AR5,$I$60,0)","v":{"$error":"#N/A"}},{"$f":"AV5-AO5","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"subsheet",null,{"$f":"I4","v":0},{"$f":"J4","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRHOURS",24684,17278.8,41962.8,3023519,null,"3023519SPRHOURS",null,{"$f":"IF(DFENO=AR6,$I$57,0)","v":{"$error":"#N/A"}},{"$f":"AV6-AO6","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"IF(H7=0,\"No Errors\",\"Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(I7:AH7)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":{"$error":"#N/A"}},0,{"$f":"IF(ROUND(SUM(N4:N6)/3,0)=ROUND(N4,0),0,1)","v":0},null,null,null,{"$f":"IF(ROUND(SUM(O4:O6)/3,0)=ROUND(O4,0),0,1)","v":0},0,0,0,{"$f":"IF(OR(S8>3,S8<-3),1,0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,"Broadfields Primary School","SPRIDACI",900.84210526315792,630.59,1531.4321052631581,3023519,null,"3023519SPRIDACI",null,{"$f":"IF(DFENO=AR7,$I$58,0)","v":{"$error":"#N/A"}},{"$f":"AV7-AO7","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM($I$8,$S$8),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(I4-I5,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(J4-J5,0)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$f":"AI4-AI5","v":0},{"$f":"AJ4-AJ5","v":0},{"$f":"AK4-AK5","v":0},null,null,null,28653.263157894737,19449.39,48102.65315789474,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nursery from Sept",{"$f":"VLOOKUP(Q19,Schools!B:W,22,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRBASIC",0,868.42,868.42,3022048,null,"3022048SPRBASIC",null,{"$f":"IF(DFENO=AR10,$I$61,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRFLEX",0,0,0,3022048,null,"3022048SPRFLEX",null,{"$f":"IF(DFENO=AR11,$I$60,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRHOURS",0,21598.5,21598.5,3022048,null,"3022048SPRHOURS",null,{"$f":"IF(DFENO=AR12,$I$57,0)","v":{"$error":"#N/A"}}]
[null,"Hours",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},"EarlyYears",null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,null,null,null,null,null,"Released",null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRIDACI",0,1130.68,1130.68,3022048,null,"3022048SPRIDACI",null,{"$f":"IF(DFENO=AR13,$I$58,0)","v":{"$error":"#N/A"}}]
[null,"Flex",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,"Printed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,23597.599999999999,23597.599999999999,null,null,""]
[null,"IDACI",null,null,null,null,"blank",null,{"$f":"Version2","v":"Version 3.0"},null,null,null,{"$f":"Version","v":"Version 3.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"ADJ",null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,"schoolfunding@barnet.gov.uk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRBASIC",868.42105263157896,null,868.42105263157896,3023512,null,"3023512SPRBASIC",null,{"$f":"IF(DFENO=AR16,$I$61,0)","v":{"$error":"#N/A"}}]
[null,"eypp",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRFLEX",null,null,null,3023512,null,"3023512SPRFLEX",null,{"$f":"IF(DFENO=AR17,$I$60,0)","v":{"$error":"#N/A"}}]
[null,"BASIC",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRHOURS",37026,-6788.1,30237.9,3023512,null,"3023512SPRHOURS",null,{"$f":"IF(DFENO=AR18,$I$57,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRIDACI",1027.0526315789473,-188.27,838.7826315789473,3023512,null,"3023512SPRIDACI",null,{"$f":"IF(DFENO=AR19,$I$58,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP18:AP19)","v":-6976.3700000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,"2017/18",null,null,null,null,null,null,"2018/19 Estimates",null,null,null,null,"2018/19 Actuals to date"]
[null,null,null,null,null,null,null,null,"Estimate","Actual","Funding Element",null,null,null,"Pupils","Hours","Rate","Weeks","Estimate",null,null,"Data","Hours",null,null,"Rate","Weeks",null,null,null,null,null,"Funding"]
[]
[null,null,null,null,null,null,null,null,null,"Funding for the free entitlement to early education for 3 and 4 year olds.  Excludes 2 year olds."]
[]
[null,null,{"$f":"SUM(C34:C40)","v":0},{"$f":"SUM(D34:D40)","v":0},null,null,null,null,{"$f":"I43+I54+I65","v":0},{"$f":"J43+J54+J65+#REF!","v":{"$error":"#REF!"}},null,null,null,"Total Early Years Funding",null,null,null,null,{"$f":"S43+S54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"AB43+AB54+AB65","v":0},{"$f":"AC43+AC54+AC65","v":0},{"$f":"AD43+AD54+AD65","v":0},{"$f":"AE43+AE54+AE65","v":0},{"$f":"AF34+AF46+AF57","v":0},null,null,null,"TRANS","Diff"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer Term 2018","Estimates based on Summer 17 - to be adjusted in July 18",null,null,null,null,null,null,"Actuals based on May 18 census"]
[null,"HOURS",{"$f":"I34+I46+I57","v":0},{"$f":"J34+J46+J57","v":0},"SUMHOURS","SUMAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E34,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F34,'EOY1718'!$D:$D)+I34","v":0},null,null,null,"Hourly funding - Pupils",{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E34,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},{"$f":"P34*Q34","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q34","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W34*Z34","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E34,TRANS!S:S)","v":0},{"$f":"S34-AJ34","v":{"$error":"#N/A"}}]
[null,"IDACI",{"$f":"I35+I47+I58","v":0},{"$f":"J35+J47+J58","v":0},"SUMIDACI","SUMAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E35,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F35,'EOY1718'!$D:$D)+I35","v":0},null,null,null,"Deprivation -IDACI ",null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E35,Rates!A:L,4,0)","v":1.53},{"$f":"R34","v":{"$error":"#N/A"}},{"$f":"P35*Q35","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q35","v":1.53},null,null,null,null,null,null,{"$f":"W35*Z35","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E35,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,"MNS Supp",null,null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E36,'1718TRANS VALUE'!$S:$S)","v":0},null,null,null,null,"Maintained Nursery School (MNS) Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W34,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W36*Z36","v":{"$error":"#N/A"}}]
[null,"FLEX",{"$f":"I37+I49+I60","v":0},{"$f":"J37+J49+J60","v":0},"SUMFLEX","SUMAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E37,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F37,'EOY1718'!$D:$D)+I37","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O37","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E37,TRANS!S:S)","v":0},0]
[null,"BASIC",{"$f":"I38+I50+I61","v":0},{"$f":"J38+J50+J61","v":0},"SUMBASIC","SUMABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E38,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F38,'EOY1718'!$D:$D)+I38","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E38,TRANS!S:S)","v":0},0]
[null,"EYPP",{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":0},"SUMEYPP","SUMAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E39,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F39,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E39,'EOY1718'!$D:$D)","v":0},null,null,null,"Pupil Premium (EYPP)",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$H:$H,'EYPP&SummerAdjustments'!$F:$F,EarlyYears!Q19)","v":0},null,null,0.53,null,null,null,null,null,null,{"$f":"W39*Z39","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E39,TRANS!S:S)","v":0},0]
[null,"ADJ",{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":0},null,"SUMAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F40,'EOY1718'!$D:$D)+I40","v":0},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$D:$D,'EYPP&SummerAdjustments'!$B:$B,EarlyYears!Q19)","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E40,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!M:M,'EYPP&SummerAdjustments'!K:K,EarlyYears!Q19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!Q:Q,'EYPP&SummerAdjustments'!O:O,EarlyYears!Q19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I34:I40)","v":0},{"$f":"SUM(J34:J40)","v":0},{"$f":"SUM(K34:K40)","v":0},null,null,"Total Summer Term",null,null,null,null,{"$f":"SUM(S34:S40)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG34:AG42)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Autumn Term 2018","Estimates based on Autumn 17 - to be adjusted in December 18",null,null,null,null,null,null,"Actuals based on October 18 census"]
[null,null,null,null,"AUTHOURS","AUTAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E46,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F46,'EOY1718'!$D:$D)+I46","v":0},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O46","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E46,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},{"$f":"P46*Q46","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q46","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W46*Z46","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E46,TRANS!S:S)","v":0},{"$f":"S46-AJ46","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTIDACI","AUTAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E47,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F47,'EOY1718'!$D:$D)+I47","v":0},null,null,null,"Deprivation -IDACI",null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E47,Rates!A:L,4,0)","v":1.53},{"$f":"R46","v":{"$error":"#N/A"}},{"$f":"P47*Q47","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q47","v":1.53},null,null,null,null,null,null,{"$f":"W47*Z47","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E47,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MNS Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W46,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W48*Z48","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTFLEX","AUTAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E49,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F49,'EOY1718'!$D:$D)+I49","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O49","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E49,TRANS!S:S)","v":0},0]
[null,null,null,null,"AUTBASIC","AUTABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E50,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F50,'EOY1718'!$D:$D)+I50","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E50,TRANS!S:S)","v":0},0]
[null,null,null,null,"auteypp","AUTAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E51,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F51,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E51,'EOY1718'!$D:$D)","v":0},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$I:$I,'EYPP&AutumnAdjustments'!$F:$F,EarlyYears!Q19)","v":0},null,null,0.53,null,null,null,null,null,null,{"$f":"W51*Z51","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E51,TRANS!S:S)","v":0},0]
[null,null,null,null,null,"AUTAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F52,'EOY1718'!$D:$D)+I52","v":0},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$D:$D,'EYPP&AutumnAdjustments'!$B:$B,EarlyYears!Q19)","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E52,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!M:M,'EYPP&AutumnAdjustments'!K:K,EarlyYears!Q19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I46:I52)","v":0},{"$f":"SUM(J46:J52)","v":0},{"$f":"SUM(K46:K52)","v":0},null,null,"Total Autumn Term",null,null,null,null,{"$f":"SUM(S46:S52)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG46:AG53)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring Term 2019","Estimates based on Spring 18 - to be adjusted in March 19",null,null,null,null,null,null,"Actuals based on January 2019 census"]
[null,null,null,null,"SPRHOURS","SPRAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E57,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F57,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E57,'EOY1718'!$D:$D)","v":0},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O57","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,14,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,16,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E57,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,15,0),0)","v":{"$error":"#N/A"}},{"$f":"P57*Q57","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q57","v":5.17}]
[null,null,null,null,"SPRIDACI","SPRAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E58,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F58,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E58,'EOY1718'!$D:$D)","v":0},null,null,null,"Deprivation -IDACI",null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataOriginal1819!$A:$Q,17,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E58,Rates!A:L,4,0)","v":1.53},{"$f":"R57","v":{"$error":"#N/A"}},{"$f":"P58*Q58","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q58","v":1.53},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E58,TRANS!S:S)","v":0},{"$f":"S58-AJ58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MNS Supplement "]
[null,null,null,null,"SPRFLEX","SPRAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E60,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F60,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E60,'EOY1718'!$D:$D)","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O60","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E60,TRANS!S:S)","v":0},{"$f":"S60-AJ60","v":0}]
[null,null,null,null,"SPRBASIC","SPRABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E61,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F61,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E61,'EOY1718'!$D:$D)","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E61,TRANS!S:S)","v":0},{"$f":"S61-AJ61","v":0}]
[null,null,null,null,null,"BACKDATEDAEYPP",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F62,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E62,'EOY1718'!$D:$D)","v":0},null,null,null,"Backdated EYPP"]
[null,null,null,null,"SPREYPP","SPRAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&DFENO&EarlyYears!E63,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F63,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E63,'EOY1718'!$D:$D)","v":0},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E63,TRANS!S:S)","v":0},{"$f":"S63-AJ63","v":0}]
[null,null,null,null,null,"SPRAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!F64,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&EarlyYears!E64,'EOY1718'!$D:$D)","v":0},null,null,null,"Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&EarlyYears!E64,TRANS!S:S)","v":0},{"$f":"S64-AJ64","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I57:I64)","v":0},{"$f":"SUM(J57:J64)","v":0},{"$f":"SUM(K57:K64)","v":0},null,null,"Total Spring Term",null,null,null,null,{"$f":"SUM(S57:S64)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG57:AG64)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Full Year 2018 - 2019","Estimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current total"]
[null,null,null,null,null,null,"HOURS",null,{"$f":"I34+I46+I57","v":0},{"$f":"J34+J46+J57","v":0},null,null,null,"Hourly funding",{"$f":"IFERROR((O34*R34/R71)+(O46*R46/R71)+(O57*R57/R71),0)","v":0},{"$f":"P34+P46+P57","v":{"$error":"#N/A"}},{"$f":"Q46","v":5.17},{"$f":"R34+R46+R57","v":{"$error":"#N/A"}},{"$f":"S34+S46+S57","v":{"$error":"#N/A"}},null,null,{"$f":"V34+O46+O57","v":{"$error":"#N/A"}},{"$f":"W34+P46+P57","v":{"$error":"#N/A"}},null,null,{"$f":"Z57","v":5.17},{"$f":"AA34+R46+R57","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"S34+S46+S57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"IDACI",null,{"$f":"I35+I47+I58","v":0},{"$f":"J35+J47+J58","v":0},null,null,null,"Deprivation",null,null,{"$f":"Q47","v":1.53},{"$f":"R35+R47+R58","v":{"$error":"#N/A"}},{"$f":"S35+S47+S58","v":{"$error":"#N/A"}},null,null,{"$f":"V35","v":0},{"$f":"W35+P47+P58","v":{"$error":"#N/A"}},null,null,{"$f":"Z58","v":1.53},null,null,null,null,null,null,{"$f":"S35+S47+S58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"MNS",null,{"$f":"SUM(I36,I48,I59)","v":0},null,null,null,null,"Maintained Nursery School (MNS) Supplement"]
[null,null,null,null,null,null,"EYPP",null,{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":0},null,null,null,"Pupil Premium",null,null,null,null,{"$f":"S39+S51+S63","v":0},null,null,null,null,null,null,{"$f":"Z63","v":0.53},null,null,null,null,null,null,{"$f":"AG39+AG51","v":0}]
[null,null,null,null,null,null,"ADD",null,0,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,"Additional (14/15 only)",null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"ADJ",null,{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":0},null,null,null,"Adjustments- Hourly",null,null,null,null,{"$f":"S40+S52+S64","v":0},null,null,null,null,null,null,{"$f":"Z64","v":0},null,null,null,null,null,null,{"$f":"AG40+AG52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG41+AG53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG42","v":0}]
[null,null,null,null,null,null,"Newdel",null,{"$f":"I43+I54+I65","v":0},{"$f":"J43+J54+J65","v":0},null,null,null,"Early Years Funding Formula",null,{"$f":"P71","v":{"$error":"#N/A"}},null,{"$f":"R71","v":{"$error":"#N/A"}},{"$f":"SUM(S34:S35)+SUM(S46:S47)+SUM(S57:S58)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG71+AG72+AG74+AG76+AG77+AG78)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I71:I78)","v":0},{"$f":"J79+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(K71:K79)","v":0},null,null,"Total Early Years Funding",null,null,null,null,{"$f":"SUM(S79:S79)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG79:AG79)","v":{"$error":"#N/A"}}]

{"sheet":"OCT16Census","index":55,"n_rows":139,"n_cols":24,"rows_kept":139,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Updated 27.12.17 with OCT16Census numbers (used for 1718 pupil numbers)"]
["Sum of CountOfPupilOnRollTableID",null,"NCyearActual"]
["NativeID","SchoolName","N1","N2","R","1","2","3","4","5","6","7","8","9","10","11","12","13","14","Grand Total",null,null,null,"1617 funded pupils"]
["NativeID","SchoolName","N1","N2","R","1","2","3","4","5","6","7","8","9","10","11","12","13","14","Grand Total"]
[3020135,"BEYA",{"$f":"SUM(C7+C8+C10)","v":100},{"$f":"SUM(D7+D8+D10)","v":232},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332]
[3021000,"Brookhill Nursery School",30,82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,null,"Brookhill Nursery School",0]
[3021001,"Hampden Way Nursery",39,62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,"Hampden Way Nursery",0]
[3021002,"Moss Hall Nursery",3,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,null,"Moss Hall Nursery",0]
[3021003,"St Margarets Nursery School",31,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,"St Margarets Nursery School",0]
[3021100,"The Pavilion",null,null,null,2,null,1,2,2,1,1,8,14,30,44,null,null,null,105,null,null,"Pavilion Study Centre",0]
[3021102,"Northgate School",null,null,null,null,null,null,null,null,null,null,null,1,1,5,6,2,null,15,null,null,"Northgate School",0]
[3022001,"Etz Chaim Jewish Primary School",null,23,28,28,27,28,28,28,null,null,null,null,null,null,null,null,null,190,null,null,"Etz Chaim Jewish Primary School",154.33000000000001]
[3022002,"Barnfield School",null,53,56,60,61,60,58,88,89,null,null,null,null,null,null,null,null,525,null,null,"Barnfield School",481]
[3022003,"Bell Lane Primary School",14,30,53,59,57,59,52,58,52,null,null,null,null,null,null,null,null,434,null,null,"Bell Lane Primary School",398]
[3022004,"Rimon Jewish Primary School",null,null,30,30,30,22,22,null,null,null,null,null,null,null,null,null,null,134,null,null,"Rimon Jewish Primary School",125.33]
[3022007,"Brookland Junior School",null,null,null,null,null,89,88,90,89,null,null,null,null,null,null,null,null,356,null,null,"Brookland Junior School",358]
[3022008,"Brookland Infant  & Nursery School",null,45,90,89,91,null,null,null,null,null,null,null,null,null,null,null,null,315,null,null,"Brookland Infant  & Nursery School",271]
[3022009,"Brunswick Park Primary & Nursery School",null,38,60,61,61,59,60,60,30,null,null,null,null,null,null,null,null,429,null,null,"Brunswick Park Primary & Nursery School",359]
[3022010,"Childs Hill School",16,41,52,42,46,40,44,45,45,null,null,null,null,null,null,null,null,371,null,null,"Childs Hill School",299]
[3022011,"Church Hill Primary School",null,null,27,31,30,28,30,50,30,null,null,null,null,null,null,null,null,226,null,null,"Church Hill Primary School",230]
[3022014,"Colindale School",null,78,90,91,89,89,119,91,90,null,null,null,null,null,null,null,null,737,null,null,"Colindale School",655]
[3022015,"Coppetts Wood",4,33,31,30,30,31,59,30,30,null,null,null,null,null,null,null,null,278,null,null,"Coppetts Wood",228]
[3022016,"Courtland School",null,null,29,30,32,30,30,30,31,null,null,null,null,null,null,null,null,212,null,null,"Courtland School",212]
[3022017,"Cromer Road Primary School",null,null,60,59,59,59,57,59,60,null,null,null,null,null,null,null,null,413,null,null,"Cromer Road Primary School",406]
[3022018,"Deansbrook Junior School",null,null,null,null,null,86,119,89,90,null,null,null,null,null,null,null,null,384,null,null,"Deansbrook Junior School",417]
[3022019,"Deansbrook Infant School",null,57,88,88,90,null,null,null,null,null,null,null,null,null,null,null,null,323,null,null,"Deansbrook Infant School",265]
[3022020,"Alma Primary",null,null,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,120,null,null,"Alma Primary",107.5]
[3022021,"Dollis Infant School",null,38,71,88,81,null,null,null,null,null,null,null,null,null,null,null,null,278,null,null,"Dollis Infant School",258]
[3022023,"Edgware Primary School",null,39,90,84,91,88,89,84,75,null,null,null,null,null,null,null,null,640,null,null,"Edgware Primary School",603]
[3022024,"Fairway Primary School",25,33,30,27,28,26,59,30,29,null,null,null,null,null,null,null,null,287,null,null,"Fairway Primary School",238]
[3022025,"Foulds",null,null,45,45,43,46,45,45,44,null,null,null,null,null,null,null,null,313,null,null,"Foulds",315]
[3022026,"Frith Manor School",null,42,89,85,86,91,88,88,90,null,null,null,null,null,null,null,null,659,null,null,"Frith Manor School",618]
[3022027,"Garden Suburb Junior",null,null,null,null,null,87,88,89,90,null,null,null,null,null,null,null,null,354,null,null,"Garden Suburb Junior",355]
[3022028,"Garden Suburb Infant School",null,null,90,90,90,null,null,null,null,null,null,null,null,null,null,null,null,270,null,null,"Garden Suburb Infant School",270]
[3022029,"Goldbeaters Primary School",null,46,60,60,61,59,61,58,59,null,null,null,null,null,null,null,null,464,null,null,"Goldbeaters Primary School",420]
[3022030,"Grasvenor Avenue Infants",null,null,27,30,30,null,null,null,null,null,null,null,null,null,null,null,null,87,null,null,"Grasvenor Avenue Infants",102]
[3022031,"Hollickwood JMI School",null,19,29,29,27,26,28,27,27,null,null,null,null,null,null,null,null,212,null,null,"Hollickwood JMI School",197]
[3022032,"Holly Park School",null,50,60,60,59,60,89,59,87,null,null,null,null,null,null,null,null,524,null,null,"Holly Park School",472]
[3022036,"Livingstone School",9,23,32,30,58,59,30,30,31,null,null,null,null,null,null,null,null,302,null,null,"Livingstone School",249]
[3022037,"Manorside Primary School",1,40,30,61,60,31,31,59,31,null,null,null,null,null,null,null,null,344,null,null,"Manorside Primary School",300]
[3022038,"Parkfield Primary School",null,50,62,60,59,59,59,58,51,null,null,null,null,null,null,null,null,458,null,null,"Parkfield Primary School",407]
[3022041,"MORASHA JEWISH PRIMARY SCHOOL",null,null,30,29,30,30,30,31,28,null,null,null,null,null,null,null,null,208,null,null,"MORASHA JEWISH PRIMARY SCHOOL",202]
[3022042,"Monkfrith School",null,null,60,62,60,30,29,32,59,null,null,null,null,null,null,null,null,332,null,null,"Monkfrith School",302]
[3022043,"Moss Hall Junior School",null,null,null,null,null,119,117,88,89,null,null,null,null,null,null,null,null,413,null,null,"Moss Hall Junior School",412]
[3022044,"Moss Hall Infant School",null,null,120,116,119,null,null,null,null,null,null,null,null,null,null,null,null,355,null,null,"Moss Hall Infant School",362]
[3022045,"Northside School",null,26,30,33,31,60,30,30,30,null,null,null,null,null,null,null,null,270,null,null,"Northside School",241]
[3022047,"The Hyde School",17,50,61,60,62,61,62,60,60,null,null,null,null,null,null,null,null,493,null,null,"The Hyde School",423]
[3022048,"Millbrook Park CE School",null,22,60,46,59,null,null,null,null,null,null,null,null,null,null,null,null,187,null,null,"Millbrook Park CE School",129]
[3022049,"Watling Park",null,null,52,59,null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,null,"Watling Park",78]
[3022052,"Summerside Primary School",null,25,58,84,59,81,84,60,60,null,null,null,null,null,null,null,null,511,null,null,"Summerside Primary School",449]
[3022051,"Summerside Primary Academy",null,25,58,84,59,81,84,60,60,null,null,null,null,null,null,null,null,511,null,null,"Summerside Primary Academy",449]
[3022054,"Woodridge  Primary School",null,null,31,31,30,31,31,59,27,null,null,null,null,null,null,null,null,240,null,null,"Woodridge  Primary School",239]
[3022055,"Tudor School",3,13,52,25,28,27,28,31,45,null,null,null,null,null,null,null,null,252,null,null,"Tudor School",213]
[3022057,"Underhill School and Children's Centre",18,51,89,80,57,96,83,69,77,null,null,null,null,null,null,null,null,620,null,null,"Underhill School and Children's Centre",495]
[3022060,"WHITINGS HILL PRIMARY SCHOOL",null,40,60,59,57,62,60,59,59,null,null,null,null,null,null,null,null,456,null,null,"WHITINGS HILL PRIMARY SCHOOL",410]
[3022067,"Chalgrove Primary School",null,null,29,54,58,31,28,29,28,null,null,null,null,null,null,null,null,257,null,null,"Chalgrove Primary School",260]
[3022070,"Sunnyfields Primary School",22,8,30,30,30,30,28,31,28,null,null,null,null,null,null,null,null,237,null,null,"Sunnyfields Primary School",206]
[3022071,"Queenswell Infant and Nursery School",1,51,89,90,88,null,null,null,null,null,null,null,null,null,null,null,null,319,null,null,"Queenswell Infant and Nursery School",268]
[3022072,"Queenswell Junior School",null,null,null,null,null,86,100,88,85,null,null,null,null,null,null,null,null,359,null,null,"Queenswell Junior School",335]
[3022073,"Danegrove JMI School",null,null,88,90,92,90,91,115,90,null,null,null,null,null,null,null,null,656,null,null,"Danegrove JMI School",649]
[3022076,"Wessex  Gardens Primary School",null,37,60,58,59,59,58,59,60,null,null,null,null,null,null,null,null,450,null,null,"Wessex  Gardens Primary School",435]
[3022077,"The Orion Primary School",17,107,121,119,148,118,93,90,89,null,null,null,null,null,null,null,null,902,null,null,"The Orion Primary School",711]
[3022078,"Pardes House School",null,null,50,51,45,49,31,37,30,null,null,null,null,null,null,null,null,293,null,null,"Pardes House School",265]
[3022079,"Beis Yaakov",null,51,57,61,71,61,80,60,62,null,null,null,null,null,null,null,null,503,null,null,"Beis Yaakov",454]
[3023300,"All Saints Primary School",null,null,29,30,30,30,30,31,30,null,null,null,null,null,null,null,null,210,null,null,"All Saints Primary School",211]
[3023302,"Christ Church CE Primary School",13,10,30,30,30,30,30,30,26,null,null,null,null,null,null,null,null,229,null,null,"Christ Church CE Primary School",201]
[3023304,"Holy Trinity School",null,18,30,29,30,47,30,29,30,null,null,null,null,null,null,null,null,243,null,null,"Holy Trinity School",232]
[3023305,"Monken Hadley CE Primary School",null,null,22,17,19,21,24,19,24,null,null,null,null,null,null,null,null,146,null,null,"Monken Hadley C E Primary School",150]
[3023307,"St John's CE School N11",null,21,30,30,30,30,30,30,30,null,null,null,null,null,null,null,null,231,null,null,"St John's CE School N11",210]
[3023309,"St Johns N20",null,26,30,30,31,28,30,30,29,null,null,null,null,null,null,null,null,234,null,null,"St Johns N20",204]
[3023311,"St Mary's C E Primary School N3 1BT",null,50,59,59,59,60,60,59,60,null,null,null,null,null,null,null,null,466,null,null,"St Mary's C E Primary School N3 1BT",419]
[3023312,"St Mary's School EN4",null,null,30,29,30,32,32,31,30,null,null,null,null,null,null,null,null,214,null,null,"St Mary's School EN4",216]
[3023313,"St Paul's School, N11",null,22,28,28,28,30,28,28,29,null,null,null,null,null,null,null,null,221,null,null,"St Paul's School, N11",205]
[3023314,"St Pauls CE Primary School",null,null,30,30,30,31,30,30,30,null,null,null,null,null,null,null,null,211,null,null,"St Pauls CE Primary School",208]
[3023315,"St Andrew's C E",null,null,30,29,30,30,30,30,30,null,null,null,null,null,null,null,null,209,null,null,"St Andrew's C E",204]
[3023316,"Trent  C of E Primary School",null,null,30,30,30,30,30,29,28,null,null,null,null,null,null,null,null,207,null,null,"Trent  C of E Primary School",209]
[3023317,"All Saints' CE Primary School, N20 9EZ",null,30,30,31,31,59,30,30,30,null,null,null,null,null,null,null,null,271,null,null,"All Saints' CE Primary School, N20 9EZ",239]
[3023500,"The Annunciation Catholic Infant School",null,47,60,54,60,null,null,null,null,null,null,null,null,null,null,null,null,221,null,null,"The Annunciation Catholic Infant School",170]
[3023501,"Our Lady of Lourdes School",null,27,30,30,31,29,31,30,30,null,null,null,null,null,null,null,null,238,null,null,"Our Lady of Lourdes School",212]
[3023502,"St Agnes RC Primary School",null,36,59,44,44,44,42,45,45,null,null,null,null,null,null,null,null,359,null,null,"St Agnes RC Primary School",310]
[3023504,"St Catherines R C Primary",null,37,60,60,59,60,90,61,59,null,null,null,null,null,null,null,null,486,null,null,"St Catherines R C Primary",448]
[3023506,"St Vincent's Catholic Primary School",null,null,45,45,45,61,45,44,44,null,null,null,null,null,null,null,null,329,null,null,"St Vincent's Catholic Primary School",330]
[3023507,"ST. THERESA'S R.C. PRIMARY SCHOOL",null,null,30,31,29,30,60,30,29,null,null,null,null,null,null,null,null,239,null,null,"ST. THERESA'S R.C. PRIMARY SCHOOL",241]
[3023509,"St Joseph's Catholic Primary School",null,50,90,86,61,61,63,63,63,null,null,null,null,null,null,null,null,537,null,null,"St Joseph's Catholic Primary School",467]
[3023510,"Sacred Heart School",null,null,60,60,61,60,61,60,58,null,null,null,null,null,null,null,null,420,null,null,"Sacred Heart School",419]
[3023511,"Blessed Dominic School",null,45,60,57,60,60,57,57,30,null,null,null,null,null,null,null,null,426,null,null,"Blessed Dominic School",349]
[3023512,"Rosh Pinah Primary School",null,41,60,60,59,53,52,71,47,null,null,null,null,null,null,null,null,443,null,null,"Rosh Pinah Primary School",394]
[3023513,"Menorah Primary School",null,56,55,57,52,55,61,51,57,null,null,null,null,null,null,null,null,444,null,null,"Menorah Primary School",390]
[3023514,"Annunciation Junior School",null,null,null,null,null,56,59,49,59,null,null,null,null,null,null,null,null,223,null,null,"Annunciation Junior School",229]
[3023515,"Independent Jewish Day School",null,25,29,28,29,29,29,29,29,null,null,null,null,null,null,null,null,227,null,null,"Independent Jewish Day School",200]
[3023516,"Hasmonean Primary School",11,30,30,30,30,29,30,30,27,null,null,null,null,null,null,null,null,247,null,null,"Hasmonean Primary School",207]
[3023518,"Woodcroft Primary School",null,43,56,58,60,58,59,56,88,null,null,null,null,null,null,null,null,478,null,null,"Woodcroft Primary School",441]
[3023519,"Broadfields Primary School",null,51,92,93,92,94,94,93,95,null,null,null,null,null,null,null,null,704,null,null,"Broadfields Primary School",600]
[3023520,"Akiva School",null,null,60,60,60,60,60,60,60,null,null,null,null,null,null,null,null,420,null,null,"Akiva School",421]
[3023521,"St Mary's and St John's School",null,36,84,84,85,88,85,60,59,120,115,116,null,null,null,null,null,932,null,null,"St Mary's and St John's School",850]
[3023522,"Claremont Primary School",null,17,51,51,58,51,54,57,49,null,null,null,null,null,null,null,null,388,null,null,"Claremont Primary School",387]
[3023523,"Martin Primary School",null,62,90,87,90,89,89,89,60,null,null,null,null,null,null,null,null,656,null,null,"Martin Primary School",564]
[3023524,"Beit Shvidler Primary School",null,23,30,27,27,30,30,30,30,null,null,null,null,null,null,null,null,227,null,null,"Beit Shvidler Primary School",209]
[3024000,"St Andrew the Apostle Greek Orthodox School",null,null,null,null,null,null,null,null,null,150,123,87,88,null,null,null,null,448,null,null,"St Andrew the Apostle Greek Orthodox School",394.5]
[3024001,"The Archer Academy",null,null,null,null,null,null,null,null,null,150,150,150,147,null,null,null,null,597,null,null,"The Archer Academy",538.5]
[3024003,"Friern Barnet School",null,null,null,null,null,null,null,null,null,139,161,161,161,160,null,null,null,782,null,null,"Friern Barnet School",789]
[3024004,"Menorah High School For Girls",null,null,null,null,null,null,null,null,null,46,52,39,39,36,30,5,null,247,null,null,"The Totteridge Academy",208]
[3024010,"The Totteridge Academy",null,null,null,null,null,null,null,null,null,72,95,95,106,100,null,3,null,471,null,null,"Whitefield School",537]
[3024012,"Whitefield School",null,null,null,null,null,null,null,null,null,127,132,128,148,150,47,47,null,779,null,null,"Queen Elizabeth's Girls' School",661]
[3024208,"Queen Elizabeth's Girl's School",null,null,null,null,null,null,null,null,null,178,178,181,174,178,78,80,null,1047,null,null,"COPTHALL SCHOOL",872]
[3024210,"COPTHALL SCHOOL",null,null,null,null,null,null,null,null,null,172,173,167,178,178,93,63,null,1024,null,null,"Christ's College Finchley",888]
[3024211,"Christ's College Finchley",null,null,null,null,null,null,null,null,null,109,104,114,138,148,112,86,null,811,null,null,"East Barnet School",615]
[3024212,"East Barnet School",null,null,null,null,null,null,null,null,null,240,211,210,210,210,181,138,9,1409,null,null,"The Compton School",1047]
[3024215,"The Compton School",null,null,null,null,null,null,null,null,null,210,207,209,210,207,116,90,null,1249,null,null,"The Henrietta Barnett School",1015]
[3024752,"The Henrietta Barnett School",null,null,null,null,null,null,null,null,null,100,100,100,100,93,135,134,null,762,null,null,"Dollis Junior School",485]
[3025200,"Dollis Junior School",null,null,null,null,null,78,87,85,80,null,null,null,null,null,null,null,null,330,null,null,"Osidge Primary School",343]
[3025201,"Osidge Primary School",null,33,50,60,60,60,61,60,59,null,null,null,null,null,null,null,null,443,null,null,"Hendon School",417]
[3025400,"Hendon School",null,null,null,null,null,null,null,null,null,202,201,204,205,200,111,83,null,1206,null,null,"Queen Elizabeth's School",979]
[3025401,"Queen Elizabeth's School",null,null,null,null,null,null,null,null,null,182,180,179,179,181,155,142,null,1198,null,null,"Mill Hill County High School",898]
[3025402,"Mill Hill County High School",null,null,null,null,null,null,null,null,null,245,247,250,246,248,246,187,null,1669,null,null,"St. Mary's CE High School",1205]
[3025404,"St Michaels Catholic Grammar School",null,null,null,null,null,null,null,null,null,96,96,96,96,96,158,140,null,778,null,null,"St Michaels Catholic Grammar School",478]
[3025405,"Finchley Catholic High School",null,null,null,null,null,null,null,null,null,181,180,177,178,149,173,122,null,1160,null,null,"Finchley Catholic High School",859]
[3025406,"Ashmole Academy",null,null,null,null,null,null,null,null,null,259,232,232,231,222,208,172,null,1556,null,null,"Ashmole Academy",1142]
[3025407,"St. James' Catholic High School",null,null,null,null,null,null,null,null,null,181,182,173,176,178,116,77,null,1083,null,null,"St. James' Catholic High School",898]
[3025408,"Bishop Douglass School Finchley",null,null,null,null,null,null,null,null,null,131,85,82,85,116,92,82,9,682,null,null,"Bishop Douglass School Finchley",492]
[3025409,"Hasmonean High School",null,null,null,null,null,null,null,null,null,195,177,167,172,151,151,137,null,1150,null,null,"Hasmonean High School",833]
[3025427,"Jewish Community Secondary School",null,null,null,null,null,null,null,null,null,187,187,186,188,187,159,135,null,1229,null,null,"Jewish Community Secondary School",895]
[3025948,"Mathilda Marks-Kennedy School",null,26,30,30,30,30,28,28,27,null,null,null,null,null,null,null,null,229,null,null,"Mathilda Marks-Kennedy School",200]
[3025949,"Menorah Foundation School",null,52,60,58,59,59,30,29,30,null,null,null,null,null,null,null,null,377,null,null,"Menorah Foundation School",303]
[3026905,"London Academy",null,null,32,30,null,null,null,null,null,212,204,191,212,215,220,126,1,1443,null,null,"London Academy",1075]
[3026906,"Wren Academy",null,null,60,60,null,null,null,null,null,183,180,184,182,178,160,100,null,1287,null,null,"Wren Academy",999]
["X","Oak Lodge Special School",null,null,null,null,null,null,null,null,null,22,27,16,24,25,19,21,9,163,null,null,"Oak Lodge Special School",0]
[3027005,"Northway School",null,null,6,18,9,8,20,19,17,null,null,null,null,null,null,null,null,97,null,null,"Northway School",0]
[3027009,"Oakleigh School",12,30,9,13,17,13,7,11,12,null,null,null,null,null,null,null,null,124,null,null,"Oakleigh School",0]
[3027010,"Mapledown School",null,null,null,null,null,null,null,null,null,13,6,9,5,12,9,11,11,76,null,null,"Mapledown School",0]
[3022050,"Ashmole Primary",null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,0]
[null,null,"N1","N2","R","1","2","3","4","5","6","7","8","9","10","11","12","13","14",null,null,null,null,0]
[null,null,286,2580,4510,4573,4423,4348,4380,4138,3966,4103,3993,3918,3909,3667,2775,2183,39,null,null,null,null,0]
[]
[3027000,"Oak Lodge Academy",null,null,null,null,null,null,null,null,null,22,27,16,24,25,19,21,9,163,null,null,"Oak Lodge Academy",0]
[3025950,"Oakhill Special Academy"]
[3026112,"Noam Jewish Primary School (new for 2018/19)"]
[3021234,"The Saracens High School (new for 2018/19)"]

{"sheet":"SUMA16 reporting calcs","index":56,"n_rows":66,"n_cols":24,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[null,"Early Years data for summer term adjusted funding"]
[]
["Sum of DATA",null,"FUNDING AREA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Data adjustments for Trans",null,null,null,null,null,"£","Data (hours)"]
["DCSF","SETTING","SUMABASIC","SUMAFLEX","SUMAHOURS","SUMAIDACI","SUMAPUP","SUMAWEEK",null,"SUMBASIC","SUMFLEX","SUMHOURS","SUMIDACI","SUMPUP","SUMWEEK",null,"SUMABASIC","SUMAFLEX","SUMAHOURS","SUMAIDACI","SUMAPUP","SUMAWEEK","SUMAADJ","SUMAEYPP"]
[3021000,"Brookhill Nursery School",9.9473684210526319,76.926315789473676,21624.600000000002,6.4170676691729343,116,12.6,null,10.263157894736842,85.526315789473685,24375,7.134465628356609,125,13,null,-0.31578947368421062,-8.6000000000000085,-2750.3999999999978,-0.71739795918367477,-9,-0.40000000000000036,-1136.82,3213]
[3021001,"Hampden Way Nursery School",9.9473684210526319,70.957894736842107,20034,4.8732201523545715,107,12.6,null,10.263157894736842,67.05263157894737,19110,4.6050159279778402,98,13,null,-0.31578947368421062,3.905263157894737,924,0.2682042243767313,9,-0.40000000000000036,-282,1134]
[3021002,"Moss Hall Nursery School",9.9473684210526319,0,29568,6.250305942275042,157,12.6,null,10.263157894736842,0,30420,6.4076536502546677,156,13,null,-0.31578947368421062,0,-852,-0.15734770797962572,1,-0.40000000000000036,0,4347]
[3021003,"St Margaret's Nursery School",9.9473684210526319,96.821052631578937,27231.771428571432,9.4579979128856611,146,12.6,null,10.263157894736842,112.21052631578948,31980,10.961323956442831,164,13,null,-0.31578947368421062,-15.389473684210543,-4748.2285714285681,-1.5033260435571698,-18,-0.40000000000000036,-164.87999999999994,5193.7714285714283]
[3022001,"Etz Chaim Jewish Primary School",8.2894736842105257,0,4725,0.73327302631578928,25,12.6,null,8.8947368421052637,0,5070,0.78681359649122784,26,13,null,-0.60526315789473806,0,-345,-5.3540570175438562E-2,-1,-0.40000000000000036,0,0]
[3022002,"Barnfield Primary School",9.9473684210526319,0,11151,5.3051727272727289,59,12.6,null,10.263157894736842,0,11700,5.5663636363636373,60,13,null,-0.31578947368421062,0,-549,-0.26119090909090836,-1,-0.40000000000000036,0,3402]
[3022003,"Bell Lane Primary School",9.9473684210526319,0,9795.4285714285725,2.8627944598337951,52,12.6,null,10.263157894736842,0,9945,2.8968753462603885,51,13,null,-0.31578947368421062,0,-149.57142857142753,-3.4080886426593349E-2,1,-0.40000000000000036,0,3402]
[3022008,"Brookland Infant and Nursery School",9.9473684210526319,32.494736842105262,9261,1.7449673684210525,49,12.6,null,10.263157894736842,35.578947368421055,10140,1.9105894736842102,52,13,null,-0.31578947368421062,-3.0842105263157933,-879,-0.16562210526315768,-3,-0.40000000000000036,0,945]
[3022009,"Brunswick Park Primary and Nursery School",9.9473684210526319,13.263157894736842,7560,2.8128947368421042,40,12.6,null,10.263157894736842,10.605263157894736,6045,2.2491995614035085,31,13,null,-0.31578947368421062,2.6578947368421062,1515,0.56369517543859571,9,-0.40000000000000036,0,1134]
[3022010,"Childs Hill School",9.9473684210526319,23.542105263157897,13396.285714285712,6.1965099320882855,71,12.6,null,10.263157894736842,22.921052631578949,13065,6.0330428692699503,67,13,null,-0.31578947368421062,0.62105263157894797,331.28571428571195,0.16346706281833523,4,-0.40000000000000036,0,2079]
[3022014,"Colindale Primary School",9.9473684210526319,51.726315789473681,14742,6.1170287081339696,78,12.6,null,10.263157894736842,53.368421052631582,15210,6.3112200956937778,78,13,null,-0.31578947368421062,-1.6421052631579016,-468,-0.19419138755980825,0,-0.40000000000000036,-451.2,2646]
[3022015,"Coppetts Wood Primary School",9.9473684210526319,33.157894736842103,9404.5714285714275,4.0217763157894728,50,12.6,null,10.263157894736842,34.210526315789473,9750,4.1494517543859644,50,13,null,-0.31578947368421062,-1.0526315789473699,-345.42857142857247,-0.12767543859649155,0,-0.40000000000000036,529.43999999999994,1512]
[3022019,"Deansbrook Infant School",9.9473684210526319,43.768421052631581,12474,5.069956085526317,66,12.6,null,10.263157894736842,44.473684210526315,12675,5.1516509046052645,65,13,null,-0.31578947368421062,-0.70526315789473415,-201,-8.1694819078947489E-2,1,-0.40000000000000036,0,2457]
[3022021,"Dollis Infant School",9.9473684210526319,33.821052631578951,9455.5714285714275,3.2941705263157894,51,12.6,null,10.263157894736842,35.578947368421055,10140,3.4653894736842106,52,13,null,-0.31578947368421062,-1.7578947368421041,-684.42857142857247,-0.17121894736842114,-1,-0.40000000000000036,0,1890]
[3022023,"Edgware Primary School",9.9473684210526319,49.073684210526316,13890.857142857141,5.6915032474804024,74,12.6,null,10.263157894736842,50.631578947368418,14430,5.8721858902575583,74,13,null,-0.31578947368421062,-1.5578947368421012,-539.1428571428587,-0.18068264277715596,0,-0.40000000000000036,0,2835]
[3022024,"Fairway Primary School and Childrens' Centre",9.9473684210526319,66.978947368421046,18275.61428571428,6.2407634210526313,101,12.6,null,10.263157894736842,31.473684210526315,8970,2.9325605263157892,46,13,null,-0.31578947368421062,35.505263157894731,9305.6142857142804,3.308202894736842,55,-0.40000000000000036,0,3187.8]
[3022026,"Frith Manor Primary School",9.9473684210526319,39.789473684210527,11268,2.8217368421052633,60,12.6,null,10.263157894736842,42.421052631578945,12090,3.008359649122808,62,13,null,-0.31578947368421062,-2.6315789473684177,-822,-0.18662280701754463,-2,-0.40000000000000036,0,378]
[3022029,"Goldbeaters Primary School",9.9473684210526319,37.799999999999997,10678.5,6.0562018867924534,57,12.6,null,10.263157894736842,34.89473684210526,9945,5.5907293942403182,51,13,null,-0.31578947368421062,2.905263157894737,733.5,0.46547249255213519,6,-0.40000000000000036,0,2835]
[3022031,"Hollickwood Primary School",9.9473684210526319,27.852631578947364,7882.7142857142853,3.5191799999999991,42,12.6,null,10.263157894736842,31.473684210526315,8970,3.9766999999999992,46,13,null,-0.31578947368421062,-3.6210526315789515,-1087.2857142857147,-0.45752000000000015,-4,-0.40000000000000036,280.5,945]
[3022032,"Holly Park Primary School",9.9473684210526319,51.06315789473684,14553,5.1045177909562636,77,12.6,null,10.263157894736842,49.94736842105263,14235,4.9929781319495925,73,13,null,-0.31578947368421062,1.1157894736842096,318,0.11153965900667107,4,-0.40000000000000036,0,1512]
[3022036,"Livingstone Primary School",9.9473684210526319,30.505263157894738,7164,3.9127236842105249,46,12.6,null,10.263157894736842,24.631578947368421,7020,3.1593421052631565,36,13,null,-0.31578947368421062,5.8736842105263172,144,0.75338157894736835,10,-0.40000000000000036,0,3213]
[3022037,"Manorside Primary School",9.9473684210526319,34.484210526315785,9797.5714285714294,2.2767242105263152,52,12.6,null,10.263157894736842,35.578947368421055,10140,2.3490011695906428,52,13,null,-0.31578947368421062,-1.0947368421052701,-342.42857142857065,-7.2276959064327517E-2,0,-0.40000000000000036,-538.56000000000006,756]
[3022038,"Parkfield Primary Academy",9.9473684210526319,0,8127,2.7143467105263159,43,12.6,null,10.263157894736842,0,8970,2.9959013157894741,44,13,null,-0.31578947368421062,0,-843,-0.28155460526315812,-1,-0.40000000000000036,3835.2,1134]
[3022045,"Northside Primary School",9.9473684210526319,33.821052631578951,9624.8571428571413,2.7441473684210522,51,12.6,null,10.263157894736842,35.578947368421055,10140,2.8867781217750252,52,13,null,-0.31578947368421062,-1.7578947368421041,-515.1428571428587,-0.14263075335397302,-1,-0.40000000000000036,0,1134]
[3022047,"The Hyde Primary Academy",9.9473684210526319,50.4,14197.714285714286,6.7728705882352909,76,12.6,null,10.263157894736842,53.368421052631582,15210,7.1717739938080456,78,13,null,-0.31578947368421062,-2.9684210526315837,-1012.2857142857138,-0.39890340557275472,-2,-0.40000000000000036,0,2835]
[3022048,"Millbrook Park CE School",9.9473684210526319,0,6237,2.5053513157894733,33,12.6,null,10.263157894736842,0,6240,2.5065563909774435,32,13,null,-0.31578947368421062,0,-3,-1.2050751879701949E-3,1,-0.40000000000000036,201.95999999999998,1134]
[3022052,"Summerside Primary School",9.9473684210526319,32.494736842105262,8730,3.2558871191135723,49,12.6,null,10.263157894736842,34.210526315789473,9750,3.4278047091412733,50,13,null,-0.31578947368421062,-1.715789473684211,-1020,-0.17191759002770102,-1,-0.40000000000000036,0,2079]
[3022055,"Tudor Primary School",9.9473684210526319,20.557894736842105,5662.7142857142862,1.9600083732057418,31,12.6,null,10.263157894736842,24.631578947368421,7020,2.348397129186603,36,13,null,-0.31578947368421062,-4.0736842105263165,-1357.2857142857138,-0.3883887559808612,-5,-0.40000000000000036,0,567]
[3022057,"Underhill School",9.9473684210526319,21.221052631578946,11296.62857142857,5.752859833795017,64,12.6,null,10.263157894736842,17.44736842105263,9945,4.7298438365651005,51,13,null,-0.31578947368421062,3.7736842105263158,1351.6285714285696,1.0230159972299164,13,-0.40000000000000036,0,3213]
[3022060,"Whitings Hill Primary School",9.9473684210526319,0,11808.428571428572,5.4840365650969529,63,12.6,null,10.263157894736842,0,12480,5.7479445983379494,64,13,null,-0.31578947368421062,0,-671.57142857142753,-0.26390803324099643,-1,-0.40000000000000036,0,1890]
[3022070,"Sunnyfields Primary School",9.9473684210526319,26.526315789473685,7560,3.1171655969191279,40,12.6,null,10.263157894736842,32.157894736842103,9165,3.7789448010269582,47,13,null,-0.31578947368421062,-5.6315789473684177,-1605,-0.66177920410783031,-7,-0.40000000000000036,0,2268]
[3022071,"Queenswell Infant School",9.9473684210526319,34.484210526315785,9774,3.1610526315789471,52,12.6,null,10.263157894736842,47.89473684210526,13650,4.390350877192982,70,13,null,-0.31578947368421062,-13.410526315789475,-3876,-1.2292982456140349,-18,-0.40000000000000036,0,1890]
[3022076,"Wessex Gardens Primary School",9.9473684210526319,38.463157894736838,10956.857142857143,4.8271263157894726,58,12.6,null,10.263157894736842,39.684210526315788,11310,4.9803684210526304,58,13,null,-0.31578947368421062,-1.2210526315789494,-353.14285714285688,-0.15324210526315785,0,-0.40000000000000036,0,1701]
[3022077,"The Orion Primary School",9.9473684210526319,0,25116.857142857141,16.322555905511816,133,12.6,null,10.263157894736842,0,18330,11.902472440944884,94,13,null,-0.31578947368421062,0,6786.8571428571413,4.4200834645669325,39,-0.40000000000000036,0,8505]
[3022079,"Beis Yaakov Primary School",9.9473684210526319,35.810526315789474,10206,1.3243138033763655,54,12.6,null,10.263157894736842,39.684210526315788,11310,1.4675670307845086,58,13,null,-0.31578947368421062,-3.8736842105263136,-1104,-0.14325322740814306,-4,-0.40000000000000036,0,378]
[3023302,"Christ Church Primary School",9.9473684210526319,20.557894736842105,5586.5142857142855,1.3584656842105263,31,12.6,null,10.263157894736842,23.94736842105263,6825,1.5824421052631579,35,13,null,-0.31578947368421062,-3.3894736842105253,-1238.4857142857145,-0.2239764210526316,-4,-0.40000000000000036,-430.84799999999996,756]
[3023304,"Holy Trinity CofE Primary School",9.9473684210526319,12.268421052631579,6957.4285714285716,2.2466081339712911,37,12.6,null,10.263157894736842,16.763157894736842,9555,3.0696897926634761,49,13,null,-0.31578947368421062,-4.4947368421052634,-2597.5714285714284,-0.82308165869218497,-12,-0.40000000000000036,0,1701]
[3023307,"St John's CofE Junior Mixed and Infant School",9.9473684210526319,0,7106.4,2.1031199999999997,38,12.6,null,10.263157894736842,0,8385,2.4553969924812029,43,13,null,-0.31578947368421062,0,-1278.6000000000004,-0.35227699248120325,-5,-0.40000000000000036,0,378]
[3023309,"St John's CofE Primary School",9.9473684210526319,27.189473684210526,7177.2857142857147,1.768071052631579,41,12.6,null,10.263157894736842,26,7410,1.690722222222222,38,13,null,-0.31578947368421062,1.189473684210526,-232.71428571428532,7.7348830409357028E-2,3,-0.40000000000000036,0,189]
[3023311,"St Mary's CofE Primary School",9.9473684210526319,47.084210526315793,13405.285714285714,2.8925165750196373,71,12.6,null,10.263157894736842,46.526315789473685,13260,2.8582435192458742,68,13,null,-0.31578947368421062,0.55789473684210833,145.28571428571377,3.4273055773763161E-2,3,-0.40000000000000036,0,1323]
[3023313,"St Paul's CofE Primary School N11",9.9473684210526319,26.526315789473685,7363.2857142857138,2.7840574162679421,40,12.6,null,10.263157894736842,24.631578947368421,7020,2.5851961722488035,36,13,null,-0.31578947368421062,1.8947368421052637,343.28571428571377,0.19886124401913863,4,-0.40000000000000036,0,1638]
[3023317,"All Saints' CofE Primary School N20",9.9473684210526319,29.178947368421053,8231.5714285714275,2.7278147368421046,44,12.6,null,10.263157894736842,33.526315789473685,9555,3.134231578947368,49,13,null,-0.31578947368421062,-4.3473684210526322,-1323.4285714285725,-0.40641684210526341,-5,-0.40000000000000036,0,756]
[3023500,"The Annunciation RC Infant School",9.9473684210526319,0,8883,4.466350497866288,47,12.6,null,10.263157894736842,0,7410,3.7257297297297303,38,13,null,-0.31578947368421062,0,1473,0.74062076813655775,9,-0.40000000000000036,0,756]
[3023501,"Our Lady of Lourdes RC School",9.9473684210526319,32.494736842105262,8886.471428571429,3.1121447368421058,49,12.6,null,10.263157894736842,27.368421052631579,7800,2.6211779448621555,40,13,null,-0.31578947368421062,5.1263157894736828,1086.471428571429,0.4909667919799503,9,-0.40000000000000036,0,894.59999999999991]
[3023502,"St Agnes RC School",9.9473684210526319,30.505263157894738,8694,4.1644604414261464,46,12.6,null,10.263157894736842,29.421052631578949,8385,4.016448217317488,43,13,null,-0.31578947368421062,1.0842105263157897,309,0.14801222410865833,3,-0.40000000000000036,160.072,756]
[3023504,"St Catherine's RC School",9.9473684210526319,34.484210526315785,9812.5714285714294,3.2805744360902245,52,12.6,null,10.263157894736842,35.578947368421055,10140,3.3847196562835649,52,13,null,-0.31578947368421062,-1.0947368421052701,-327.42857142857065,-0.10414522019334038,0,-0.40000000000000036,0,378]
[3023509,"St Joseph's RC PrimarySchool",9.9473684210526319,34.484210526315785,9828,3.0863368421052635,52,12.6,null,10.263157894736842,35.578947368421055,10140,3.1843157894736849,52,13,null,-0.31578947368421062,-1.0947368421052701,-312,-9.7978947368421387E-2,0,-0.40000000000000036,0,945]
[3023511,"Blessed Dominic RC School",9.9473684210526319,0,7182,4.3378054054054065,38,12.6,null,10.263157894736842,0,6825,4.1221834992887638,35,13,null,-0.31578947368421062,0,357,0.21562190611664267,3,-0.40000000000000036,0,1323]
[3023512,"Rosh Pinah Primary School",9.9473684210526319,0,9072,2.4366078947368419,48,12.6,null,10.263157894736842,0,11700,3.1424506578947367,60,13,null,-0.31578947368421062,0,-2628,-0.70584276315789474,-12,-0.40000000000000036,0,0]
[3023513,"Menorah Primary School",9.9473684210526319,0,10206,1.4141842105263158,54,12.6,null,10.263157894736842,0,11115,1.5401388888888887,57,13,null,-0.31578947368421062,0,-909,-0.1259546783625729,-3,-0.40000000000000036,0,378]
[3023515,"Independent Jewish Day School",8.9526315789473685,17.905263157894737,5103,0,27,12.6,null,9.2368421052631575,18.473684210526315,5265,0,27,13,null,-0.28421052631578902,-0.56842105263157805,-162,0,0,-0.40000000000000036,0,0]
[3023516,"Hasmonean Primary School",9.9473684210526319,19.894736842105264,5670,0.97263157894736829,30,12.6,null,10.263157894736842,20.526315789473685,5850,1.0035087719298244,30,13,null,-0.31578947368421062,-0.63157894736842124,-180,-3.0877192982456059E-2,0,-0.40000000000000036,0,378]
[3023518,"Woodcroft Primary School",9.9473684210526319,32.494736842105262,9251.5714285714275,4.7872194078947361,49,12.6,null,10.263157894736842,33.526315789473685,9555,4.9391946271929816,49,13,null,-0.31578947368421062,-1.0315789473684234,-303.42857142857247,-0.15197521929824553,0,-0.40000000000000036,0,2835]
[3023519,"Broadfields Primary Academy",9.9473684210526319,42.442105263157892,12096,0,64,12.6,null,10.263157894736842,42.421052631578945,12090,0,62,13,null,-0.31578947368421062,2.1052631578946546E-2,6,0,2,-0.40000000000000036,0,1134]
[3023521,"St Mary's and St John's CofE Primary School",9.9473684210526319,26.526315789473685,7560,2.6636842105263159,40,12.6,null,10.263157894736842,31.473684210526315,8970,3.1604824561403508,46,13,null,-0.31578947368421062,-4.9473684210526301,-1410,-0.49679824561403496,-6,-0.40000000000000036,0,945]
[3023522,"Claremont Primary School",9.9473684210526319,16.910526315789475,9639,5.5304467105263138,51,12.6,null,10.263157894736842,17.105263157894736,9750,5.5941337719298234,50,13,null,-0.31578947368421062,-0.19473684210526088,-111,-6.3687061403509659E-2,1,-0.40000000000000036,0,0]
[3023523,"Martin Primary School",9.9473684210526319,0,18474.857142857145,5.6004131283264345,98,12.6,null,10.263157894736842,0,17940,5.4244364281490247,92,13,null,-0.31578947368421062,0,534.85714285714494,0.17597670017740974,6,-0.40000000000000036,0,1701]
[3023524,"Beit Shvidler Primary School",9.9473684210526319,0,5670,1.2357692307692307,30,12.6,null,9.9210526315789469,0,5655,1.2324999999999999,29,13,null,2.6315789473684958E-2,0,15,3.269230769230802E-3,1,-0.40000000000000036,0,189]
[3025201,"Osidge Primary School",9.9473684210526319,19.894736842105264,5670,1.0026947368421051,30,12.6,null,10.263157894736842,23.263157894736842,6630,1.1724631578947369,34,13,null,-0.31578947368421062,-3.3684210526315788,-960,-0.16976842105263179,-4,-0.40000000000000036,0,189]
[3025948,"Mathilda Marks-Kennedy Jewish Primary School",8.6210526315789462,17.242105263157892,4914,1.2782368421052628,26,12.6,null,8.8947368421052637,17.789473684210527,5070,1.3188157894736838,26,13,null,-0.27368421052631753,-0.54736842105263506,-156,-4.0578947368421048E-2,0,-0.40000000000000036,0,0]
[3025949,"Menorah Foundation School",9.9473684210526319,34.484210526315785,9828,1.5925101903695409,52,12.6,null,10.263157894736842,35.578947368421055,10140,1.6430660694288917,52,13,null,-0.31578947368421062,-1.0947368421052701,-312,-5.0555879059350772E-2,0,-0.40000000000000036,0,0]
["Grand Total",null,592.86315789473724,1613.4631578947362,647750.78571428591,222.03448616343317,3457,756.0000000000008,null,621.9473684210526,1666.7368421052638,671385,226.4473042471472,3441,793,null,-19.136842105263177,-36.363157894736908,-15885.214285714292,1.1176286268122282,67,-24.399999999999984,2002.864,97287.171428571441]

{"sheet":"BEYA Early Years Summary","index":57,"n_rows":80,"n_cols":62,"rows_kept":80,"cut":false,"hidden":true,"merged":[[44,14,44,18],[44,21,44,32],[55,14,55,18],[55,21,55,32],[69,14,69,18],[32,14,32,18],[32,21,32,32],[18,8,22,13],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18],[22,17,22,18],[25,8,25,9],[25,15,25,18],[25,20,25,32],[26,10,26,13],[28,9,28,31],[2,10,2,13],[6,10,6,13],[11,7,15,7],[11,13,11,15],[12,13,14,15],[15,14,15,15]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]BEYA Early Years Summary"}]
[1,2,3,4,5,null,6,7,8,9,10,11,null,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"ERROR CHECKS","Total",{"$f":"I26&I27","v":"2017/18Estimate"},{"$f":"I26&J27","v":"2017/18Actual"},"Funding Element",null,null,null,null,null,null,null,"2017/18 Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017/18 Actuals to date",null,null,null,null,null,null,"Fundingtype","Original","Dec","Total"]
["Total Errors:",{"$f":"$H$7","v":{"$error":"#N/A"}},null,null,null,null,"This sheet",null,{"$f":"I31","v":1012521.5799999998},{"$f":"J31","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG43+AG54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRBASIC",868.42105263157896,null,868.42105263157896,3023519,null,{"$f":"AR4&AN4","v":"3023519SPRBASIC"},null,{"$f":"IF(DFENO=AR4,$I$61,0)","v":{"$error":"#N/A"}},{"$f":"AV4-AO4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"TRANS",null,{"$f":"SUM('Early Years - Brookhill Nursery'!I5+'Early Years-Hampden Way Nursery'!I5+'Early Years - St Margarets'!I5)","v":{"$error":"#N/A"}},{"$f":"IF(T19=\"Special\",SUMIF(Home!I:I,\"EYPP\",Home!L:L),IF(T19=\"Nursery\",Home!L68,Home!L151*IF(EY=\"Yes\",1,0)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR(Q19=3022052,Q19=3022051),S4,SUM(SUMIFS(TRANS!$S:$S,TRANS!$D:$D,\"Original\",TRANS!$E:$E,{3021000,3021001,3021003},TRANS!$O:$O,\"EARLYYEARS\")))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,'BEYA Early Years Summary'!$Q$19,TRANS!$O:$O,\"EARLYYEARS\")","v":0},null,null,null,null,null,"Broadfields Primary School","SPRFLEX",2200,1540,3740,3023519,null,{"$f":"AR5&AN5","v":"3023519SPRFLEX"},null,{"$f":"IF(DFENO=AR5,$I$60,0)","v":{"$error":"#N/A"}},{"$f":"AV5-AO5","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"subsheet",null,{"$f":"I4","v":1012521.5799999998},{"$f":"J4","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRHOURS",24684,17278.8,41962.8,3023519,null,"3023519SPRHOURS",null,{"$f":"IF(DFENO=AR6,$I$57,0)","v":{"$error":"#N/A"}},{"$f":"AV6-AO6","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"IF(H7=0,\"No Errors\",\"Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(I7:AH7)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":{"$error":"#N/A"}},0,{"$f":"IF(ROUND(SUM(N4:N6)/3,0)=ROUND(N4,0),0,1)","v":0},null,null,null,{"$f":"IF(ROUND(SUM(O4:O6)/3,0)=ROUND(O4,0),0,1)","v":0},0,0,0,{"$f":"IF(OR(S8>3,S8<-3),1,0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,"Broadfields Primary School","SPRIDACI",900.84210526315792,630.59,1531.4321052631581,3023519,null,"3023519SPRIDACI",null,{"$f":"IF(DFENO=AR7,$I$58,0)","v":{"$error":"#N/A"}},{"$f":"AV7-AO7","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM($I$8,$S$8),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(I4-I5,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(J4-J5,0)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$f":"AI4-AI5","v":0},{"$f":"AJ4-AJ5","v":0},{"$f":"AK4-AK5","v":0},null,null,null,28653.263157894737,19449.39,48102.65315789474,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nursery from Sept",{"$f":"VLOOKUP(Q19,Schools!B:W,22,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRBASIC",0,868.42,868.42,3022048,null,"3022048SPRBASIC",null,{"$f":"IF(DFENO=AR10,$I$61,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRFLEX",0,0,0,3022048,null,"3022048SPRFLEX",null,{"$f":"IF(DFENO=AR11,$I$60,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRHOURS",0,21598.5,21598.5,3022048,null,"3022048SPRHOURS",null,{"$f":"IF(DFENO=AR12,$I$57,0)","v":{"$error":"#N/A"}}]
[null,"Hours",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},"EarlyYears",null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,null,null,null,null,null,"Released",null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRIDACI",0,1130.68,1130.68,3022048,null,"3022048SPRIDACI",null,{"$f":"IF(DFENO=AR13,$I$58,0)","v":{"$error":"#N/A"}}]
[null,"Flex",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,"Printed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,23597.599999999999,23597.599999999999,null,null,""]
[null,"IDACI",null,null,null,null,"blank",null,{"$f":"Version2","v":"Version 3.0"},null,null,null,{"$f":"Version","v":"Version 3.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"ADJ",null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,"schoolfunding@barnet.gov.uk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRBASIC",868.42105263157896,null,868.42105263157896,3023512,null,"3023512SPRBASIC",null,{"$f":"IF(DFENO=AR16,$I$61,0)","v":{"$error":"#N/A"}}]
[null,"eypp",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRFLEX",null,null,null,3023512,null,"3023512SPRFLEX",null,{"$f":"IF(DFENO=AR17,$I$60,0)","v":{"$error":"#N/A"}}]
[null,"BASIC",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRHOURS",37026,-6788.1,30237.9,3023512,null,"3023512SPRHOURS",null,{"$f":"IF(DFENO=AR18,$I$57,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRIDACI",1027.0526315789473,-188.27,838.7826315789473,3023512,null,"3023512SPRIDACI",null,{"$f":"IF(DFENO=AR19,$I$58,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP18:AP19)","v":-6976.3700000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"377405+350260+395633","v":1123298},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,"2017/18",null,null,null,null,null,null,"2018/19 Estimates",null,null,null,null,"2018/19 Actuals to date"]
[null,null,null,null,null,null,null,null,"Estimate","Actual","Funding Element",null,null,null,"Pupils","Hours","Rate","Weeks","Estimate",null,null,"Data","Hours",null,null,"Rate","Weeks",null,null,null,null,null,"Funding"]
[]
[null,null,null,null,null,null,null,null,null,"Funding for the free entitlement to early education for 3 and 4 year olds.  Excludes 2 year olds."]
[]
[null,null,{"$f":"SUM(C34:C40)","v":959520.17},{"$f":"SUM(D34:D40)","v":634092.21},null,null,null,null,{"$f":"I43+I54+I65","v":1012521.5799999998},{"$f":"J43+J54+J65+#REF!","v":{"$error":"#REF!"}},null,null,null,"Total Early Years Funding",null,null,null,null,{"$f":"S43+S54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"AB43+AB54+AB65","v":0},{"$f":"AC43+AC54+AC65","v":0},{"$f":"AD43+AD54+AD65","v":0},{"$f":"AE43+AE54+AE65","v":0},{"$f":"AF34+AF46+AF57","v":0},null,null,null,"TRANS","Diff"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer Term 2018","Estimates based on Summer 17 - to be adjusted in July 18",null,null,null,null,null,null,"Actuals based on May 18 census"]
[null,"HOURS",{"$f":"I34+I46+I57","v":913390.99},{"$f":"J34+J46+J57","v":603733.84},"SUMHOURS","SUMAHOURS",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I34+'Early Years-Hampden Way Nursery'!I34+'Early Years - St Margarets'!I34)","v":356163.22},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F34,'EOY1718'!$D:$D)+I34","v":356163.22},null,null,null,"Hourly funding - Pupils",{"$f":"SUM('Early Years - Brookhill Nursery'!O34+'Early Years-Hampden Way Nursery'!O34+'Early Years - St Margarets'!O34)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!P34+'Early Years-Hampden Way Nursery'!P34+'Early Years - St Margarets'!P34)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!Q34+'Early Years-Hampden Way Nursery'!Q34+'Early Years - St Margarets'!Q34)","v":15.51},{"$f":"SUM('Early Years - Brookhill Nursery'!R34+'Early Years-Hampden Way Nursery'!R34+'Early Years - St Margarets'!R34)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!S34+'Early Years-Hampden Way Nursery'!S34+'Early Years - St Margarets'!S34)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q34","v":15.51},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W34*Z34","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E34,TRANS!S:S)","v":0},{"$f":"S34-AJ34","v":{"$error":"#N/A"}}]
[null,"IDACI",{"$f":"I35+I47+I58","v":46129.18},{"$f":"J35+J47+J58","v":30358.37},"SUMIDACI","SUMAIDACI",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I35+'Early Years-Hampden Way Nursery'!I35+'Early Years - St Margarets'!I35)","v":17870.16},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F35,'EOY1718'!$D:$D)+I35","v":17870.16},null,null,null,"Deprivation -IDACI ",{"$f":"SUM('Early Years - Brookhill Nursery'!O35+'Early Years-Hampden Way Nursery'!O35+'Early Years - St Margarets'!O35)","v":0},{"$f":"SUM('Early Years - Brookhill Nursery'!P35+'Early Years-Hampden Way Nursery'!P35+'Early Years - St Margarets'!P35)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!Q35+'Early Years-Hampden Way Nursery'!Q35+'Early Years - St Margarets'!Q35)","v":4.59},{"$f":"SUM('Early Years - Brookhill Nursery'!R35+'Early Years-Hampden Way Nursery'!R35+'Early Years - St Margarets'!R35)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!S35+'Early Years-Hampden Way Nursery'!S35+'Early Years - St Margarets'!S35)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q35","v":4.59},null,null,null,null,null,null,{"$f":"W35*Z35","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E35,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,"MNS Supp",null,null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I36+'Early Years-Hampden Way Nursery'!I36+'Early Years - St Margarets'!I36)","v":53001.41},null,null,null,null,"Maintained Nursery School (MNS) Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W34,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W36*Z36","v":{"$error":"#N/A"}}]
[null,"FLEX",{"$f":"I37+I49+I60","v":0},{"$f":"J37+J49+J60","v":0},"SUMFLEX","SUMAFLEX",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I37+'Early Years-Hampden Way Nursery'!I37+'Early Years - St Margarets'!I37)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F37,'EOY1718'!$D:$D)+I37","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O37","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E37,TRANS!S:S)","v":0},0]
[null,"BASIC",{"$f":"I38+I50+I61","v":0},{"$f":"J38+J50+J61","v":0},"SUMBASIC","SUMABASIC",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I38+'Early Years-Hampden Way Nursery'!I38+'Early Years - St Margarets'!I38)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F38,'EOY1718'!$D:$D)+I38","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E38,TRANS!S:S)","v":0},0]
[null,"EYPP",{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":0},"SUMEYPP","SUMAEYPP",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I39+'Early Years-Hampden Way Nursery'!I39+'Early Years - St Margarets'!I39)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F39,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E39,'EOY1718'!$D:$D)","v":0},null,null,null,"Pupil Premium (EYPP)",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$H:$H,'EYPP&SummerAdjustments'!$F:$F,'BEYA Early Years Summary'!Q19)","v":0},null,null,0.53,null,null,null,null,null,null,{"$f":"W39*Z39","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E39,TRANS!S:S)","v":0},0]
[null,"ADJ",{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":0},null,"SUMAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F40,'EOY1718'!$D:$D)+I40","v":0},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$D:$D,'EYPP&SummerAdjustments'!$B:$B,'BEYA Early Years Summary'!Q19)","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E40,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!M:M,'EYPP&SummerAdjustments'!K:K,'BEYA Early Years Summary'!Q19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!Q:Q,'EYPP&SummerAdjustments'!O:O,'BEYA Early Years Summary'!Q19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I34:I40)","v":427034.78999999992},{"$f":"SUM(J34:J40)","v":374033.37999999995},{"$f":"SUM(K34:K40)","v":0},null,null,"Total Summer Term",null,null,null,null,{"$f":"SUM(S34:S40)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG34:AG42)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Autumn Term 2018","Estimates based on Autumn 17 - to be adjusted in December 18",null,null,null,null,null,null,"Actuals based on October 18 census"]
[null,null,null,null,"AUTHOURS","AUTAHOURS",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I46+'Early Years-Hampden Way Nursery'!I46+'Early Years - St Margarets'!I46)","v":247570.62},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F46,'EOY1718'!$D:$D)+I46","v":247570.62},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O46","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!O46+'Early Years-Hampden Way Nursery'!O46+'Early Years - St Margarets'!O46)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!P46+'Early Years-Hampden Way Nursery'!P46+'Early Years - St Margarets'!P46)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!Q46+'Early Years-Hampden Way Nursery'!Q46+'Early Years - St Margarets'!Q46)","v":15.51},{"$f":"SUM('Early Years - Brookhill Nursery'!R46+'Early Years-Hampden Way Nursery'!R46+'Early Years - St Margarets'!R46)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!S46+'Early Years-Hampden Way Nursery'!S46+'Early Years - St Margarets'!S46)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q46","v":15.51},{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W46*Z46","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E46,TRANS!S:S)","v":0},{"$f":"S46-AJ46","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTIDACI","AUTAIDACI",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I47+'Early Years-Hampden Way Nursery'!I47+'Early Years - St Margarets'!I47)","v":12488.21},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F47,'EOY1718'!$D:$D)+I47","v":12488.21},null,null,null,"Deprivation -IDACI",{"$f":"SUM('Early Years - Brookhill Nursery'!O47+'Early Years-Hampden Way Nursery'!O47+'Early Years - St Margarets'!O47)","v":0},{"$f":"SUM('Early Years - Brookhill Nursery'!P47+'Early Years-Hampden Way Nursery'!P47+'Early Years - St Margarets'!P47)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!Q47+'Early Years-Hampden Way Nursery'!Q47+'Early Years - St Margarets'!Q47)","v":4.59},{"$f":"SUM('Early Years - Brookhill Nursery'!R47+'Early Years-Hampden Way Nursery'!R47+'Early Years - St Margarets'!R47)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!S47+'Early Years-Hampden Way Nursery'!S47+'Early Years - St Margarets'!S47)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(DFENO,EYDataACTUALS1718!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q47","v":4.59},null,null,null,null,null,null,{"$f":"W47*Z47","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E47,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I48+'Early Years-Hampden Way Nursery'!I48+'Early Years - St Margarets'!I48)","v":0},null,null,null,null,"MNS Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W46,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W48*Z48","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTFLEX","AUTAFLEX",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I49+'Early Years-Hampden Way Nursery'!I49+'Early Years - St Margarets'!I49)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F49,'EOY1718'!$D:$D)+I49","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O49","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E49,TRANS!S:S)","v":0},0]
[null,null,null,null,"AUTBASIC","AUTABASIC",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I50+'Early Years-Hampden Way Nursery'!I50+'Early Years - St Margarets'!I50)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F50,'EOY1718'!$D:$D)+I50","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E50,TRANS!S:S)","v":0},0]
[null,null,null,null,"auteypp","AUTAEYPP",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I51+'Early Years-Hampden Way Nursery'!I51+'Early Years - St Margarets'!I51)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F51,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E51,'EOY1718'!$D:$D)","v":0},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$I:$I,'EYPP&AutumnAdjustments'!$F:$F,'BEYA Early Years Summary'!Q19)","v":0},null,null,0.53,null,null,null,null,null,null,{"$f":"W51*Z51","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E51,TRANS!S:S)","v":0},0]
[null,null,null,null,null,"AUTAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F52,'EOY1718'!$D:$D)+I52","v":0},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$D:$D,'EYPP&AutumnAdjustments'!$B:$B,'BEYA Early Years Summary'!Q19)","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E52,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!M:M,'EYPP&AutumnAdjustments'!K:K,'BEYA Early Years Summary'!Q19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I46:I52)","v":260058.83},{"$f":"SUM(J46:J52)","v":260058.83},{"$f":"SUM(K46:K52)","v":0},null,null,"Total Autumn Term",null,null,null,null,{"$f":"SUM(S46:S52)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG46:AG53)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring Term 2019","Estimates based on Spring 18 - to be adjusted in March 19",null,null,null,null,null,null,"Actuals based on January 2019 census"]
[null,null,null,null,"SPRHOURS","SPRAHOURS",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I57+'Early Years-Hampden Way Nursery'!I57+'Early Years - St Margarets'!I57)","v":309657.15000000002},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F57,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E57,'EOY1718'!$D:$D)","v":0},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O57","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!O57+'Early Years-Hampden Way Nursery'!O57+'Early Years - St Margarets'!O57)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!P57+'Early Years-Hampden Way Nursery'!P57+'Early Years - St Margarets'!P57)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!Q57+'Early Years-Hampden Way Nursery'!Q57+'Early Years - St Margarets'!Q57)","v":15.51},{"$f":"SUM('Early Years - Brookhill Nursery'!R57+'Early Years-Hampden Way Nursery'!R57+'Early Years - St Margarets'!R57)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!S57+'Early Years-Hampden Way Nursery'!S57+'Early Years - St Margarets'!S57)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q57","v":15.51}]
[null,null,null,null,"SPRIDACI","SPRAIDACI",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I58+'Early Years-Hampden Way Nursery'!I58+'Early Years - St Margarets'!I58)","v":15770.810000000001},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F58,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E58,'EOY1718'!$D:$D)","v":0},null,null,null,"Deprivation -IDACI",{"$f":"SUM('Early Years - Brookhill Nursery'!O58+'Early Years-Hampden Way Nursery'!O58+'Early Years - St Margarets'!O58)","v":0},{"$f":"SUM('Early Years - Brookhill Nursery'!P58+'Early Years-Hampden Way Nursery'!P58+'Early Years - St Margarets'!P58)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!Q58+'Early Years-Hampden Way Nursery'!Q58+'Early Years - St Margarets'!Q58)","v":4.59},{"$f":"SUM('Early Years - Brookhill Nursery'!R58+'Early Years-Hampden Way Nursery'!R58+'Early Years - St Margarets'!R58)","v":{"$error":"#N/A"}},{"$f":"SUM('Early Years - Brookhill Nursery'!S58+'Early Years-Hampden Way Nursery'!S58+'Early Years - St Margarets'!S58)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q58","v":4.59},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E58,TRANS!S:S)","v":0},{"$f":"S58-AJ58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I59+'Early Years-Hampden Way Nursery'!I59+'Early Years - St Margarets'!I59)","v":0},null,null,null,null,"MNS Supplement "]
[null,null,null,null,"SPRFLEX","SPRAFLEX",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I60+'Early Years-Hampden Way Nursery'!I60+'Early Years - St Margarets'!I60)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F60,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E60,'EOY1718'!$D:$D)","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O60","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E60,TRANS!S:S)","v":0},{"$f":"S60-AJ60","v":0}]
[null,null,null,null,"SPRBASIC","SPRABASIC",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I61+'Early Years-Hampden Way Nursery'!I61+'Early Years - St Margarets'!I61)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F61,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E61,'EOY1718'!$D:$D)","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E61,TRANS!S:S)","v":0},{"$f":"S61-AJ61","v":0}]
[null,null,null,null,null,"BACKDATEDAEYPP",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I62+'Early Years-Hampden Way Nursery'!I62+'Early Years - St Margarets'!I62)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F62,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E62,'EOY1718'!$D:$D)","v":0},null,null,null,"Backdated EYPP"]
[null,null,null,null,"SPREYPP","SPRAEYPP",null,null,{"$f":"SUM('Early Years - Brookhill Nursery'!I63+'Early Years-Hampden Way Nursery'!I63+'Early Years - St Margarets'!I63)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F63,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E63,'EOY1718'!$D:$D)","v":0},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E63,TRANS!S:S)","v":0},{"$f":"S63-AJ63","v":0}]
[null,null,null,null,null,"SPRAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!F64,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,DFENO&'BEYA Early Years Summary'!E64,'EOY1718'!$D:$D)","v":0},null,null,null,"Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,[0]!DFENO&'BEYA Early Years Summary'!E64,TRANS!S:S)","v":0},{"$f":"S64-AJ64","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I57:I64)","v":325427.96000000002},{"$f":"SUM(J57:J64)","v":0},{"$f":"SUM(K57:K64)","v":0},null,null,"Total Spring Term",null,null,null,null,{"$f":"SUM(S57:S64)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG57:AG64)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Full Year 2018 - 2019","Estimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current total"]
[null,null,null,null,null,null,"HOURS",null,{"$f":"SUM('Early Years - Brookhill Nursery'!I71+'Early Years-Hampden Way Nursery'!I71+'Early Years - St Margarets'!I71)","v":913390.99},{"$f":"J34+J46+J57","v":603733.84},null,null,null,"Hourly funding",{"$f":"IFERROR((O34*R34/R71)+(O46*R46/R71)+(O57*R57/R71),0)","v":0},{"$f":"P34+P46+P57","v":{"$error":"#N/A"}},{"$f":"Q46","v":15.51},{"$f":"R34+R46+R57","v":{"$error":"#N/A"}},{"$f":"S34+S46+S57","v":{"$error":"#N/A"}},null,null,{"$f":"V34+O46+O57","v":{"$error":"#N/A"}},{"$f":"W34+P46+P57","v":{"$error":"#N/A"}},null,null,{"$f":"Z57","v":15.51},{"$f":"AA34+R46+R57","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"S34+S46+S57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"IDACI",null,{"$f":"SUM('Early Years - Brookhill Nursery'!I72+'Early Years-Hampden Way Nursery'!I72+'Early Years - St Margarets'!I72)","v":46129.18},{"$f":"J35+J47+J58","v":30358.37},null,null,null,"Deprivation",null,null,{"$f":"Q47","v":4.59},{"$f":"R35+R47+R58","v":{"$error":"#N/A"}},{"$f":"S35+S47+S58","v":{"$error":"#N/A"}},null,null,{"$f":"V35","v":0},{"$f":"W35+P47+P58","v":{"$error":"#N/A"}},null,null,{"$f":"Z58","v":4.59},null,null,null,null,null,null,{"$f":"S35+S47+S58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"MNS",null,{"$f":"SUM('Early Years - Brookhill Nursery'!I73+'Early Years-Hampden Way Nursery'!I73+'Early Years - St Margarets'!I73)","v":53001.41},null,null,null,null,"Maintained Nursery School (MNS) Supplement"]
[null,null,null,null,null,null,"EYPP",null,{"$f":"SUM('Early Years - Brookhill Nursery'!I74+'Early Years-Hampden Way Nursery'!I74+'Early Years - St Margarets'!I74)","v":0},{"$f":"J39+J51+J63","v":0},null,null,null,"Pupil Premium",null,null,null,null,{"$f":"S39+S51+S63","v":0},null,null,null,null,null,null,{"$f":"Z63","v":0.53},null,null,null,null,null,null,{"$f":"AG39+AG51","v":0}]
[null,null,null,null,null,null,"ADD",null,{"$f":"SUM('Early Years - Brookhill Nursery'!I75+'Early Years-Hampden Way Nursery'!I75+'Early Years - St Margarets'!I75)","v":0},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,"Additional (14/15 only)",null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"ADJ",null,{"$f":"SUM('Early Years - Brookhill Nursery'!I76+'Early Years-Hampden Way Nursery'!I76+'Early Years - St Margarets'!I76)","v":0},{"$f":"J40+J52+J64","v":0},null,null,null,"Adjustments- Hourly",null,null,null,null,{"$f":"S40+S52+S64","v":0},null,null,null,null,null,null,{"$f":"Z64","v":0},null,null,null,null,null,null,{"$f":"AG40+AG52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG41+AG53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG42","v":0}]
[null,null,null,null,null,null,"Newdel",null,{"$f":"I43+I54+I65","v":1012521.5799999998},{"$f":"J43+J54+J65","v":634092.21},null,null,null,"Early Years Funding Formula",null,{"$f":"P71","v":{"$error":"#N/A"}},null,{"$f":"R71","v":{"$error":"#N/A"}},{"$f":"SUM(S34:S35)+SUM(S46:S47)+SUM(S57:S58)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG71+AG72+AG74+AG76+AG77+AG78)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I71:I78)","v":1012521.5800000001},{"$f":"J79+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(K71:K79)","v":0},null,null,"Total Early Years Funding",null,null,null,null,{"$f":"SUM(S79:S79)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG79:AG79)","v":{"$error":"#N/A"}}]

{"sheet":"Early Years - Brookhill Nursery","index":58,"n_rows":80,"n_cols":62,"rows_kept":80,"cut":false,"hidden":true,"merged":[[44,14,44,18],[44,21,44,32],[55,14,55,18],[55,21,55,32],[69,14,69,18],[32,14,32,18],[32,21,32,32],[18,8,22,13],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18],[22,17,22,18],[25,8,25,9],[25,15,25,18],[25,20,25,32],[26,10,26,13],[28,9,28,31],[2,10,2,13],[6,10,6,13],[11,7,15,7],[11,13,11,15],[12,13,14,15],[15,14,15,15]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Early Years - Brookhill Nursery"}]
[1,2,3,4,5,null,6,7,8,9,10,11,null,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"ERROR CHECKS","Total",{"$f":"I26&I27","v":"2017/18Estimate"},{"$f":"I26&J27","v":"2017/18Actual"},"Funding Element",null,null,null,null,null,null,null,"2017/18 Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017/18 Actuals to date",null,null,null,null,null,null,"Fundingtype","Original","Dec","Total"]
["Total Errors:",{"$f":"$H$7","v":{"$error":"#N/A"}},null,null,null,null,"This sheet",null,{"$f":"I31","v":319580.92},{"$f":"J31","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG43+AG54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRBASIC",868.42105263157896,null,868.42105263157896,3023519,null,{"$f":"AR4&AN4","v":"3023519SPRBASIC"},null,{"$f":"IF(Q19=AR4,$I$61,0)","v":0},{"$f":"AV4-AO4","v":-868.42105263157896}]
[null,null,null,null,null,null,"TRANS",null,{"$f":"IF(B3=3020135,SUMIFS('1718TRANS VALUE'!$S:$S,'1718TRANS VALUE'!$D:$D,\"Original\",'1718TRANS VALUE'!$E:$E,Q19,'1718TRANS VALUE'!$O:$O,\"EARLYYEARS\"),IF(T19=\"Nursery\",Home!K68,IF(Q19=3025201,30188,Home!K151*IF(EY=\"Yes\",1,0))))","v":{"$error":"#N/A"}},{"$f":"IF(T19=\"Special\",SUMIF(Home!I:I,\"EYPP\",Home!L:L),IF(T19=\"Nursery\",Home!L68,Home!L151*IF(EY=\"Yes\",1,0)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR(Q19=3022052,Q19=3022051),S4,SUMIF(TRANS!$AM:$AM,\"Original\"&Q19&\"EARLYYEARS\",TRANS!$S:$S))","v":372685.5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,'Early Years - Brookhill Nursery'!$Q$19,TRANS!$O:$O,\"EARLYYEARS\")","v":372685.5},null,null,null,null,null,"Broadfields Primary School","SPRFLEX",2200,1540,3740,3023519,null,{"$f":"AR5&AN5","v":"3023519SPRFLEX"},null,{"$f":"IF(Q19=AR5,$I$60,0)","v":0},{"$f":"AV5-AO5","v":-2200}]
[null,null,null,null,null,null,"subsheet",null,{"$f":"I4","v":319580.92},{"$f":"J4","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRHOURS",24684,17278.8,41962.8,3023519,null,"3023519SPRHOURS",null,{"$f":"IF(Q19=AR6,$I$57,0)","v":0},{"$f":"AV6-AO6","v":-24684}]
[null,null,null,null,null,null,{"$f":"IF(H7=0,\"No Errors\",\"Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(I7:AH7)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":{"$error":"#N/A"}},0,{"$f":"IF(ROUND(SUM(N4:N6)/3,0)=ROUND(N4,0),0,1)","v":0},null,null,null,{"$f":"IF(ROUND(SUM(O4:O6)/3,0)=ROUND(O4,0),0,1)","v":0},0,0,0,{"$f":"IF(OR(S8>3,S8<-3),1,0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,"Broadfields Primary School","SPRIDACI",900.84210526315792,630.59,1531.4321052631581,3023519,null,"3023519SPRIDACI",null,{"$f":"IF(Q19=AR7,$I$58,0)","v":0},{"$f":"AV7-AO7","v":-900.84210526315792}]
[null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM($I$8,$S$8),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(I4-I5,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(J4-J5,0)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$f":"AI4-AI5","v":0},{"$f":"AJ4-AJ5","v":0},{"$f":"AK4-AK5","v":0},null,null,null,28653.263157894737,19449.39,48102.65315789474,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nursery from Sept",{"$f":"VLOOKUP(Q19,Schools!B:W,22,0)","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRBASIC",0,868.42,868.42,3022048,null,"3022048SPRBASIC",null,{"$f":"IF(Q19=AR10,$I$61,0)","v":0}]
[null,null,null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRFLEX",0,0,0,3022048,null,"3022048SPRFLEX",null,{"$f":"IF(Q19=AR11,$I$60,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRHOURS",0,21598.5,21598.5,3022048,null,"3022048SPRHOURS",null,{"$f":"IF(Q19=AR12,$I$57,0)","v":0}]
[null,"Hours",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},"EarlyYears",null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,null,null,null,null,null,"Released",null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRIDACI",0,1130.68,1130.68,3022048,null,"3022048SPRIDACI",null,{"$f":"IF(Q19=AR13,$I$58,0)","v":0}]
[null,"Flex",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,"Printed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,23597.599999999999,23597.599999999999,null,null,""]
[null,"IDACI",null,null,null,null,"blank",null,{"$f":"Version2","v":"Version 3.0"},null,null,null,{"$f":"Version","v":"Version 3.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"ADJ",null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,"schoolfunding@barnet.gov.uk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRBASIC",868.42105263157896,null,868.42105263157896,3023512,null,"3023512SPRBASIC",null,{"$f":"IF(Q19=AR16,$I$61,0)","v":0}]
[null,"eypp",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRFLEX",null,null,null,3023512,null,"3023512SPRFLEX",null,{"$f":"IF(Q19=AR17,$I$60,0)","v":0}]
[null,"BASIC",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRHOURS",37026,-6788.1,30237.9,3023512,null,"3023512SPRHOURS",null,{"$f":"IF(Q19=AR18,$I$57,0)","v":0}]
[null,null,null,null,null,null,null,null,"Brookhill Nursery",null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},3021000,{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRIDACI",1027.0526315789473,-188.27,838.7826315789473,3023512,null,"3023512SPRIDACI",null,{"$f":"IF(Q19=AR19,$I$58,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP18:AP19)","v":-6976.3700000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,"2017/18",null,null,null,null,null,null,"2018/19 Estimates",null,null,null,null,"2018/19 Actuals to date"]
[null,null,null,null,null,null,null,null,"Estimate","Actual","Funding Element",null,null,null,"Pupils","Hours","Rate","Weeks","Estimate",null,null,"Data","Hours",null,null,"Rate","Weeks",null,null,null,null,null,"Funding"]
[]
[null,null,null,null,null,null,null,null,null,"Funding for the free entitlement to early education for 3 and 4 year olds.  Excludes 2 year olds."]
[]
[null,null,{"$f":"SUM(C34:C40)","v":302835.07999999996},{"$f":"SUM(D34:D40)","v":372110.82},null,null,null,null,{"$f":"I43+I54+I65","v":319580.92},{"$f":"J43+J54+J65+#REF!","v":{"$error":"#REF!"}},null,null,null,"Total Early Years Funding",null,null,null,null,{"$f":"S43+S54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"AB43+AB54+AB65","v":0},{"$f":"AC43+AC54+AC65","v":0},{"$f":"AD43+AD54+AD65","v":0},{"$f":"AE43+AE54+AE65","v":0},{"$f":"AF34+AF46+AF57","v":0},null,null,null,"TRANS","Diff"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer Term 2018","Estimates based on Summer 17 - to be adjusted in July 18",null,null,null,null,null,null,"Actuals based on May 18 census"]
[null,"HOURS",{"$f":"I34+I46+I57","v":288586.58999999997},{"$f":"J34+J46+J57","v":353801.27},"SUMHOURS","SUMAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E34,'1718TRANS VALUE'!$S:$S)","v":111799.18},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F34,'EOY1718'!$D:$D)+I34","v":115453.34},null,null,null,"Hourly funding - Pupils",{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E34,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},{"$f":"P34*Q34","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataACTUALS1718!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataACTUALS1718!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q34","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataACTUALS1718!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W34*Z34","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E34,TRANS!S:S)","v":0},{"$f":"S34-AJ34","v":{"$error":"#N/A"}}]
[null,"IDACI",{"$f":"I35+I47+I58","v":14248.489999999998},{"$f":"J35+J47+J58","v":18884.239999999998},"SUMIDACI","SUMAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E35,'1718TRANS VALUE'!$S:$S)","v":5519.9},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F35,'EOY1718'!$D:$D)+I35","v":6032.69},null,null,null,"Deprivation -IDACI ",null,{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E35,Rates!A:L,4,0)","v":1.53},{"$f":"R34","v":{"$error":"#N/A"}},{"$f":"P35*Q35","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataACTUALS1718!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q35","v":1.53},null,null,null,null,null,null,{"$f":"W35*Z35","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E35,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,"MNS Supp",null,null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E36,'1718TRANS VALUE'!$S:$S)","v":16745.84},null,null,null,null,"Maintained Nursery School (MNS) Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W34,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W36*Z36","v":{"$error":"#N/A"}}]
[null,"FLEX",{"$f":"I37+I49+I60","v":0},{"$f":"J37+J49+J60","v":0},"SUMFLEX","SUMAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E37,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F37,'EOY1718'!$D:$D)+I37","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O37","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E37,TRANS!S:S)","v":0},0]
[null,"BASIC",{"$f":"I38+I50+I61","v":0},{"$f":"J38+J50+J61","v":0},"SUMBASIC","SUMABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E38,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F38,'EOY1718'!$D:$D)+I38","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E38,TRANS!S:S)","v":0},0]
[null,"EYPP",{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":2753.88},"SUMEYPP","SUMAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E39,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F39,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E39,'EOY1718'!$D:$D)","v":601.02},null,null,null,"Pupil Premium (EYPP)",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$H:$H,'EYPP&SummerAdjustments'!$F:$F,'Early Years - Brookhill Nursery'!Q19)","v":1134},null,null,0.53,null,null,null,null,null,null,{"$f":"W39*Z39","v":601.02},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E39,TRANS!S:S)","v":0},0]
[null,"ADJ",{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":-3328.57},null,"SUMAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F40,'EOY1718'!$D:$D)+I40","v":-556.68999999999994},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$D:$D,'EYPP&SummerAdjustments'!$B:$B,'Early Years - Brookhill Nursery'!Q19)","v":-556.68499999999995},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E40,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!M:M,'EYPP&SummerAdjustments'!K:K,'Early Years - Brookhill Nursery'!Q19)","v":-54.76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!Q:Q,'EYPP&SummerAdjustments'!O:O,'Early Years - Brookhill Nursery'!Q19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I34:I40)","v":134064.91999999998},{"$f":"SUM(J34:J40)","v":121530.36},{"$f":"SUM(K34:K40)","v":0},null,null,"Total Summer Term",null,null,null,null,{"$f":"SUM(S34:S40)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG34:AG42)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Autumn Term 2018","Estimates based on Autumn 17 - to be adjusted in December 18",null,null,null,null,null,null,"Actuals based on October 18 census"]
[null,null,null,null,"AUTHOURS","AUTAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E46,'1718TRANS VALUE'!$S:$S)","v":85511.06},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F46,'EOY1718'!$D:$D)+I46","v":114118.15},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O46","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E46,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},{"$f":"P46*Q46","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataACTUALS1718!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataACTUALS1718!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q46","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataACTUALS1718!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W46*Z46","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E46,TRANS!S:S)","v":0},{"$f":"S46-AJ46","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTIDACI","AUTAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E47,'1718TRANS VALUE'!$S:$S)","v":4221.97},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F47,'EOY1718'!$D:$D)+I47","v":6107.75},null,null,null,"Deprivation -IDACI",null,{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E47,Rates!A:L,4,0)","v":1.53},{"$f":"R46","v":{"$error":"#N/A"}},{"$f":"P47*Q47","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataACTUALS1718!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q47","v":1.53},null,null,null,null,null,null,{"$f":"W47*Z47","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E47,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MNS Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W46,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W48*Z48","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTFLEX","AUTAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E49,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F49,'EOY1718'!$D:$D)+I49","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O49","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E49,TRANS!S:S)","v":0},0]
[null,null,null,null,"AUTBASIC","AUTABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E50,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F50,'EOY1718'!$D:$D)+I50","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E50,TRANS!S:S)","v":0},0]
[null,null,null,null,"auteypp","AUTAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E51,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F51,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E51,'EOY1718'!$D:$D)","v":806.58},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$I:$I,'EYPP&AutumnAdjustments'!$F:$F,'Early Years - Brookhill Nursery'!Q19)","v":1521.8490566037735},null,null,0.53,null,null,null,null,null,null,{"$f":"W51*Z51","v":806.58},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E51,TRANS!S:S)","v":0},0]
[null,null,null,null,null,"AUTAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F52,'EOY1718'!$D:$D)+I52","v":0},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$D:$D,'EYPP&AutumnAdjustments'!$B:$B,'Early Years - Brookhill Nursery'!Q19)","v":0},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E52,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!M:M,'EYPP&AutumnAdjustments'!K:K,'Early Years - Brookhill Nursery'!Q19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I46:I52)","v":89733.03},{"$f":"SUM(J46:J52)","v":121032.48},{"$f":"SUM(K46:K52)","v":0},null,null,"Total Autumn Term",null,null,null,null,{"$f":"SUM(S46:S52)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG46:AG53)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring Term 2019","Estimates based on Spring 18 - to be adjusted in March 19",null,null,null,null,null,null,"Actuals based on January 2019 census"]
[null,null,null,null,"SPRHOURS","SPRAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E57,'1718TRANS VALUE'!$S:$S)","v":91276.35},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F57,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E57,'EOY1718'!$D:$D)","v":124229.78},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O57","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,14,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,16,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E57,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,15,0),0)","v":{"$error":"#N/A"}},{"$f":"P57*Q57","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q57","v":5.17}]
[null,null,null,null,"SPRIDACI","SPRAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E58,'1718TRANS VALUE'!$S:$S)","v":4506.62},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F58,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E58,'EOY1718'!$D:$D)","v":6743.7999999999993},null,null,null,"Deprivation -IDACI",null,{"$f":"IF(EY=\"Yes\",VLOOKUP(Q19,EYDataOriginal1819!$A:$Q,17,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E58,Rates!A:L,4,0)","v":1.53},{"$f":"R57","v":{"$error":"#N/A"}},{"$f":"P58*Q58","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q58","v":1.53},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E58,TRANS!S:S)","v":0},{"$f":"S58-AJ58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MNS Supplement "]
[null,null,null,null,"SPRFLEX","SPRAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E60,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F60,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E60,'EOY1718'!$D:$D)","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O60","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E60,TRANS!S:S)","v":0},{"$f":"S60-AJ60","v":0}]
[null,null,null,null,"SPRBASIC","SPRABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E61,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F61,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E61,'EOY1718'!$D:$D)","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E61,TRANS!S:S)","v":0},{"$f":"S61-AJ61","v":0}]
[null,null,null,null,null,"BACKDATEDAEYPP",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F62,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E62,'EOY1718'!$D:$D)","v":0},null,null,null,"Backdated EYPP"]
[null,null,null,null,"SPREYPP","SPRAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&Q19&'Early Years - Brookhill Nursery'!E63,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F63,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E63,'EOY1718'!$D:$D)","v":1346.28},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E63,TRANS!S:S)","v":0},{"$f":"S63-AJ63","v":0}]
[null,null,null,null,null,"SPRAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!F64,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,Q19&'Early Years - Brookhill Nursery'!E64,'EOY1718'!$D:$D)","v":-2771.88},null,null,null,"Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!Q13&'Early Years - Brookhill Nursery'!E64,TRANS!S:S)","v":0},{"$f":"S64-AJ64","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I57:I64)","v":95782.97},{"$f":"SUM(J57:J64)","v":129547.98000000001},{"$f":"SUM(K57:K64)","v":0},null,null,"Total Spring Term",null,null,null,null,{"$f":"SUM(S57:S64)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG57:AG64)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Full Year 2018 - 2019","Estimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current total"]
[null,null,null,null,null,null,"HOURS",null,{"$f":"I34+I46+I57","v":288586.58999999997},{"$f":"J34+J46+J57","v":353801.27},null,null,null,"Hourly funding",{"$f":"IFERROR((O34*R34/R71)+(O46*R46/R71)+(O57*R57/R71),0)","v":0},{"$f":"P34+P46+P57","v":{"$error":"#N/A"}},{"$f":"Q46","v":5.17},{"$f":"R34+R46+R57","v":{"$error":"#N/A"}},{"$f":"S34+S46+S57","v":{"$error":"#N/A"}},null,null,{"$f":"V34+O46+O57","v":{"$error":"#N/A"}},{"$f":"W34+P46+P57","v":{"$error":"#N/A"}},null,null,{"$f":"Z57","v":5.17},{"$f":"AA34+R46+R57","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"S34+S46+S57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"IDACI",null,{"$f":"I35+I47+I58","v":14248.489999999998},{"$f":"J35+J47+J58","v":18884.239999999998},null,null,null,"Deprivation",null,null,{"$f":"Q47","v":1.53},{"$f":"R35+R47+R58","v":{"$error":"#N/A"}},{"$f":"S35+S47+S58","v":{"$error":"#N/A"}},null,null,{"$f":"V35","v":0},{"$f":"W35+P47+P58","v":{"$error":"#N/A"}},null,null,{"$f":"Z58","v":1.53},null,null,null,null,null,null,{"$f":"S35+S47+S58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"MNS",null,{"$f":"SUM(I36,I48,I59)","v":16745.84},null,null,null,null,"Maintained Nursery School (MNS) Supplement"]
[null,null,null,null,null,null,"EYPP",null,{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":2753.88},null,null,null,"Pupil Premium",null,null,null,null,{"$f":"S39+S51+S63","v":0},null,null,null,null,null,null,{"$f":"Z63","v":0.53},null,null,null,null,null,null,{"$f":"AG39+AG51","v":1407.6}]
[null,null,null,null,null,null,"ADD",null,0,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,"Additional (14/15 only)",null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"ADJ",null,{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":-3328.57},null,null,null,"Adjustments- Hourly",null,null,null,null,{"$f":"S40+S52+S64","v":0},null,null,null,null,null,null,{"$f":"Z64","v":0},null,null,null,null,null,null,{"$f":"AG40+AG52","v":-556.68499999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG41+AG53","v":-54.76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG42","v":0}]
[null,null,null,null,null,null,"Newdel",null,{"$f":"I43+I54+I65","v":319580.92},{"$f":"J43+J54+J65","v":372110.82},null,null,null,"Early Years Funding Formula",null,{"$f":"P71","v":{"$error":"#N/A"}},null,{"$f":"R71","v":{"$error":"#N/A"}},{"$f":"SUM(S34:S35)+SUM(S46:S47)+SUM(S57:S58)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG71+AG72+AG74+AG76+AG77+AG78)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I71:I78)","v":319580.92},{"$f":"J79+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(K71:K79)","v":0},null,null,"Total Early Years Funding",null,null,null,null,{"$f":"SUM(S79:S79)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG79:AG79)","v":{"$error":"#N/A"}}]

{"sheet":"Early Years-Hampden Way Nursery","index":59,"n_rows":80,"n_cols":62,"rows_kept":80,"cut":false,"hidden":true,"merged":[[44,14,44,18],[44,21,44,32],[55,14,55,18],[55,21,55,32],[69,14,69,18],[32,14,32,18],[32,21,32,32],[18,8,22,13],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18],[22,17,22,18],[25,8,25,9],[25,15,25,18],[25,20,25,32],[26,10,26,13],[28,9,28,31],[2,10,2,13],[6,10,6,13],[11,7,15,7],[11,13,11,15],[12,13,14,15],[15,14,15,15]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Early Years-Hampden Way Nursery"}]
[1,2,3,4,5,null,6,7,8,9,10,11,null,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"ERROR CHECKS","Total",{"$f":"I26&I27","v":"2017/18Estimate"},{"$f":"I26&J27","v":"2017/18Actual"},"Funding Element",null,null,null,null,null,null,null,"2017/18 Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017/18 Actuals to date",null,null,null,null,null,null,"Fundingtype","Original","Dec","Total"]
["Total Errors:",{"$f":"$H$7","v":{"$error":"#N/A"}},null,null,null,null,"This sheet",null,{"$f":"I31","v":271583.56},{"$f":"J31","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG43+AG54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRBASIC",868.42105263157896,null,868.42105263157896,3023519,null,{"$f":"AR4&AN4","v":"3023519SPRBASIC"},null,{"$f":"IF($Q$19=AR4,$I$61,0)","v":0},{"$f":"AV4-AO4","v":-868.42105263157896}]
[null,null,null,null,null,null,"TRANS",null,{"$f":"IF(B3=3020135,SUMIFS('1718TRANS VALUE'!$S:$S,'1718TRANS VALUE'!$D:$D,\"Original\",'1718TRANS VALUE'!$E:$E,Q19,'1718TRANS VALUE'!$O:$O,\"EARLYYEARS\"),IF(T19=\"Nursery\",Home!K68,IF(Q19=3025201,30188,Home!K151*IF(EY=\"Yes\",1,0))))","v":{"$error":"#N/A"}},{"$f":"IF(T19=\"Special\",SUMIF(Home!I:I,\"EYPP\",Home!L:L),IF(T19=\"Nursery\",Home!L68,Home!L151*IF(EY=\"Yes\",1,0)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR(Q19=3022052,Q19=3022051),S4,SUMIF(TRANS!$AM:$AM,\"Original\"&Q19&\"EARLYYEARS\",TRANS!$S:$S))","v":339452.23},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,'Early Years-Hampden Way Nursery'!$Q$19,TRANS!$O:$O,\"EARLYYEARS\")","v":339452.23},null,null,null,null,null,"Broadfields Primary School","SPRFLEX",2200,1540,3740,3023519,null,{"$f":"AR5&AN5","v":"3023519SPRFLEX"},null,{"$f":"IF($Q$19=AR5,$I$60,0)","v":0},{"$f":"AV5-AO5","v":-2200}]
[null,null,null,null,null,null,"subsheet",null,{"$f":"I4","v":271583.56},{"$f":"J4","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRHOURS",24684,17278.8,41962.8,3023519,null,"3023519SPRHOURS",null,{"$f":"IF($Q$19=AR6,$I$57,0)","v":0},{"$f":"AV6-AO6","v":-24684}]
[null,null,null,null,null,null,{"$f":"IF(H7=0,\"No Errors\",\"Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(I7:AH7)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":{"$error":"#N/A"}},0,{"$f":"IF(ROUND(SUM(N4:N6)/3,0)=ROUND(N4,0),0,1)","v":0},null,null,null,{"$f":"IF(ROUND(SUM(O4:O6)/3,0)=ROUND(O4,0),0,1)","v":0},0,0,0,{"$f":"IF(OR(S8>3,S8<-3),1,0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,"Broadfields Primary School","SPRIDACI",900.84210526315792,630.59,1531.4321052631581,3023519,null,"3023519SPRIDACI",null,{"$f":"IF($Q$19=AR7,$I$58,0)","v":0},{"$f":"AV7-AO7","v":-900.84210526315792}]
[null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM($I$8,$S$8),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(I4-I5,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(J4-J5,0)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$f":"AI4-AI5","v":0},{"$f":"AJ4-AJ5","v":0},{"$f":"AK4-AK5","v":0},null,null,null,28653.263157894737,19449.39,48102.65315789474,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nursery from Sept",{"$f":"VLOOKUP(Q19,Schools!B:W,22,0)","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRBASIC",0,868.42,868.42,3022048,null,"3022048SPRBASIC",null,{"$f":"IF($Q$19=AR10,$I$61,0)","v":0}]
[null,null,null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRFLEX",0,0,0,3022048,null,"3022048SPRFLEX",null,{"$f":"IF($Q$19=AR11,$I$60,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRHOURS",0,21598.5,21598.5,3022048,null,"3022048SPRHOURS",null,{"$f":"IF($Q$19=AR12,$I$57,0)","v":0}]
[null,"Hours",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},"EarlyYears",null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,null,null,null,null,null,"Released",null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRIDACI",0,1130.68,1130.68,3022048,null,"3022048SPRIDACI",null,{"$f":"IF($Q$19=AR13,$I$58,0)","v":0}]
[null,"Flex",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,"Printed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,23597.599999999999,23597.599999999999,null,null,""]
[null,"IDACI",null,null,null,null,"blank",null,{"$f":"Version2","v":"Version 3.0"},null,null,null,{"$f":"Version","v":"Version 3.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"ADJ",null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,"schoolfunding@barnet.gov.uk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRBASIC",868.42105263157896,null,868.42105263157896,3023512,null,"3023512SPRBASIC",null,{"$f":"IF($Q$19=AR16,$I$61,0)","v":0}]
[null,"eypp",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRFLEX",null,null,null,3023512,null,"3023512SPRFLEX",null,{"$f":"IF($Q$19=AR17,$I$60,0)","v":0}]
[null,"BASIC",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRHOURS",37026,-6788.1,30237.9,3023512,null,"3023512SPRHOURS",null,{"$f":"IF($Q$19=AR18,$I$57,0)","v":0}]
[null,null,null,null,null,null,null,null,"Hampden Way Nursery",null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},3021001,{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRIDACI",1027.0526315789473,-188.27,838.7826315789473,3023512,null,"3023512SPRIDACI",null,{"$f":"IF($Q$19=AR19,$I$58,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP18:AP19)","v":-6976.3700000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,"2017/18",null,null,null,null,null,null,"2018/19 Estimates",null,null,null,null,"2018/19 Actuals to date"]
[null,null,null,null,null,null,null,null,"Estimate","Actual","Funding Element",null,null,null,"Pupils","Hours","Rate","Weeks","Estimate",null,null,"Data","Hours",null,null,"Rate","Weeks",null,null,null,null,null,"Funding"]
[]
[null,null,null,null,null,null,null,null,null,"Funding for the free entitlement to early education for 3 and 4 year olds.  Excludes 2 year olds."]
[]
[null,null,{"$f":"SUM(C34:C40)","v":257239.75},{"$f":"SUM(D34:D40)","v":334697.31},null,null,null,null,{"$f":"I43+I54+I65","v":271583.56},{"$f":"J43+J54+J65+#REF!","v":{"$error":"#REF!"}},null,null,null,"Total Early Years Funding",null,null,null,null,{"$f":"S43+S54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"AB43+AB54+AB65","v":0},{"$f":"AC43+AC54+AC65","v":0},{"$f":"AD43+AD54+AD65","v":0},{"$f":"AE43+AE54+AE65","v":0},{"$f":"AF34+AF46+AF57","v":0},null,null,null,"TRANS","Diff"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer Term 2018","Estimates based on Summer 17 - to be adjusted in July 18",null,null,null,null,null,null,"Actuals based on May 18 census"]
[null,"HOURS",{"$f":"I34+I46+I57","v":247191.73},{"$f":"J34+J46+J57","v":324186.46999999997},"SUMHOURS","SUMAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E34,'1718TRANS VALUE'!$S:$S)","v":103575.78},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F34,'EOY1718'!$D:$D)+I34","v":99306.1},null,null,null,"Hourly funding - Pupils",{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E34,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},{"$f":"P34*Q34","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q34","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W34*Z34","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E34,TRANS!S:S)","v":0},{"$f":"S34-AJ34","v":{"$error":"#N/A"}}]
[null,"IDACI",{"$f":"I35+I47+I58","v":10048.02},{"$f":"J35+J47+J58","v":15265.77},"SUMIDACI","SUMAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E35,'1718TRANS VALUE'!$S:$S)","v":4210.22},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F35,'EOY1718'!$D:$D)+I35","v":4294.8},null,null,null,"Deprivation -IDACI ",null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E35,Rates!A:L,4,0)","v":1.53},{"$f":"R34","v":{"$error":"#N/A"}},{"$f":"P35*Q35","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q35","v":1.53},null,null,null,null,null,null,{"$f":"W35*Z35","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E35,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,"MNS Supp",null,null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E36,'1718TRANS VALUE'!$S:$S)","v":14343.81},null,null,null,null,"Maintained Nursery School (MNS) Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W34,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W36*Z36","v":{"$error":"#N/A"}}]
[null,"FLEX",{"$f":"I37+I49+I60","v":0},{"$f":"J37+J49+J60","v":0},"SUMFLEX","SUMAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E37,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F37,'EOY1718'!$D:$D)+I37","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O37","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E37,TRANS!S:S)","v":0},0]
[null,"BASIC",{"$f":"I38+I50+I61","v":0},{"$f":"J38+J50+J61","v":0},"SUMBASIC","SUMABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E38,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F38,'EOY1718'!$D:$D)+I38","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E38,TRANS!S:S)","v":0},0]
[null,"EYPP",{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":1919.13},"SUMEYPP","SUMAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E39,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F39,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E39,'EOY1718'!$D:$D)","v":901.53},null,null,null,"Pupil Premium (EYPP)",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$H:$H,'EYPP&SummerAdjustments'!$F:$F,'Early Years-Hampden Way Nursery'!Q19)","v":1701},null,null,0.53,null,null,null,null,null,null,{"$f":"W39*Z39","v":901.53000000000009},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E39,TRANS!S:S)","v":0},0]
[null,"ADJ",{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":-6674.06},null,"SUMAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F40,'EOY1718'!$D:$D)+I40","v":483.81},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$D:$D,'EYPP&SummerAdjustments'!$B:$B,'Early Years-Hampden Way Nursery'!Q19)","v":483.81421},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E40,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!M:M,'EYPP&SummerAdjustments'!K:K,'Early Years-Hampden Way Nursery'!Q19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!Q:Q,'EYPP&SummerAdjustments'!O:O,'Early Years-Hampden Way Nursery'!Q19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I34:I40)","v":122129.81},{"$f":"SUM(J34:J40)","v":104986.24000000001},{"$f":"SUM(K34:K40)","v":0},null,null,"Total Summer Term",null,null,null,null,{"$f":"SUM(S34:S40)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG34:AG42)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Autumn Term 2018","Estimates based on Autumn 17 - to be adjusted in December 18",null,null,null,null,null,null,"Actuals based on October 18 census"]
[null,null,null,null,"AUTHOURS","AUTAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E46,'1718TRANS VALUE'!$S:$S)","v":64282.3},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F46,'EOY1718'!$D:$D)+I46","v":99784.69},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O46","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E46,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},{"$f":"P46*Q46","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q46","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W46*Z46","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E46,TRANS!S:S)","v":0},{"$f":"S46-AJ46","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTIDACI","AUTAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E47,'1718TRANS VALUE'!$S:$S)","v":2612.9899999999998},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F47,'EOY1718'!$D:$D)+I47","v":4947.8099999999995},null,null,null,"Deprivation -IDACI",null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E47,Rates!A:L,4,0)","v":1.53},{"$f":"R46","v":{"$error":"#N/A"}},{"$f":"P47*Q47","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q47","v":1.53},null,null,null,null,null,null,{"$f":"W47*Z47","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E47,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MNS Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W46,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W48*Z48","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTFLEX","AUTAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E49,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F49,'EOY1718'!$D:$D)+I49","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O49","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E49,TRANS!S:S)","v":0},0]
[null,null,null,null,"AUTBASIC","AUTABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E50,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F50,'EOY1718'!$D:$D)+I50","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E50,TRANS!S:S)","v":0},0]
[null,null,null,null,"auteypp","AUTAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E51,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F51,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E51,'EOY1718'!$D:$D)","v":464.28},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$I:$I,'EYPP&AutumnAdjustments'!$F:$F,'Early Years-Hampden Way Nursery'!Q19)","v":875.99999999999989},null,null,0.53,null,null,null,null,null,null,{"$f":"W51*Z51","v":464.28},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E51,TRANS!S:S)","v":0},0]
[null,null,null,null,null,"AUTAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F52,'EOY1718'!$D:$D)+I52","v":77.55},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$D:$D,'EYPP&AutumnAdjustments'!$B:$B,'Early Years-Hampden Way Nursery'!Q19)","v":77.55},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E52,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!M:M,'EYPP&AutumnAdjustments'!K:K,'Early Years-Hampden Way Nursery'!Q19)","v":7.22}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I46:I52)","v":66895.290000000008},{"$f":"SUM(J46:J52)","v":105274.33},{"$f":"SUM(K46:K52)","v":0},null,null,"Total Autumn Term",null,null,null,null,{"$f":"SUM(S46:S52)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG46:AG53)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring Term 2019","Estimates based on Spring 18 - to be adjusted in March 19",null,null,null,null,null,null,"Actuals based on January 2019 census"]
[null,null,null,null,"SPRHOURS","SPRAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E57,'1718TRANS VALUE'!$S:$S)","v":79333.649999999994},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F57,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E57,'EOY1718'!$D:$D)","v":125095.67999999999},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O57","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,14,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,16,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E57,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,15,0),0)","v":{"$error":"#N/A"}},{"$f":"P57*Q57","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q57","v":5.17}]
[null,null,null,null,"SPRIDACI","SPRAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E58,'1718TRANS VALUE'!$S:$S)","v":3224.81},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F58,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E58,'EOY1718'!$D:$D)","v":6023.16},null,null,null,"Deprivation -IDACI",null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,17,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E58,Rates!A:L,4,0)","v":1.53},{"$f":"R57","v":{"$error":"#N/A"}},{"$f":"P58*Q58","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q58","v":1.53},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E58,TRANS!S:S)","v":0},{"$f":"S58-AJ58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MNS Supplement "]
[null,null,null,null,"SPRFLEX","SPRAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E60,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F60,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E60,'EOY1718'!$D:$D)","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O60","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E60,TRANS!S:S)","v":0},{"$f":"S60-AJ60","v":0}]
[null,null,null,null,"SPRBASIC","SPRABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E61,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F61,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E61,'EOY1718'!$D:$D)","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E61,TRANS!S:S)","v":0},{"$f":"S61-AJ61","v":0}]
[null,null,null,null,null,"BACKDATEDAEYPP",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F62,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E62,'EOY1718'!$D:$D)","v":0},null,null,null,"Backdated EYPP"]
[null,null,null,null,"SPREYPP","SPRAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years-Hampden Way Nursery'!E63,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F63,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E63,'EOY1718'!$D:$D)","v":553.32000000000005},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E63,TRANS!S:S)","v":0},{"$f":"S63-AJ63","v":0}]
[null,null,null,null,null,"SPRAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!F64,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years-Hampden Way Nursery'!E64,'EOY1718'!$D:$D)","v":-7235.42},null,null,null,"Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years-Hampden Way Nursery'!E64,TRANS!S:S)","v":0},{"$f":"S64-AJ64","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I57:I64)","v":82558.459999999992},{"$f":"SUM(J57:J64)","v":124436.74},{"$f":"SUM(K57:K64)","v":0},null,null,"Total Spring Term",null,null,null,null,{"$f":"SUM(S57:S64)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG57:AG64)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Full Year 2018 - 2019","Estimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current total"]
[null,null,null,null,null,null,"HOURS",null,{"$f":"I34+I46+I57","v":247191.73},{"$f":"J34+J46+J57","v":324186.46999999997},null,null,null,"Hourly funding",{"$f":"IFERROR((O34*R34/R71)+(O46*R46/R71)+(O57*R57/R71),0)","v":0},{"$f":"P34+P46+P57","v":{"$error":"#N/A"}},{"$f":"Q46","v":5.17},{"$f":"R34+R46+R57","v":{"$error":"#N/A"}},{"$f":"S34+S46+S57","v":{"$error":"#N/A"}},null,null,{"$f":"V34+O46+O57","v":{"$error":"#N/A"}},{"$f":"W34+P46+P57","v":{"$error":"#N/A"}},null,null,{"$f":"Z57","v":5.17},{"$f":"AA34+R46+R57","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"S34+S46+S57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"IDACI",null,{"$f":"I35+I47+I58","v":10048.02},{"$f":"J35+J47+J58","v":15265.77},null,null,null,"Deprivation",null,null,{"$f":"Q47","v":1.53},{"$f":"R35+R47+R58","v":{"$error":"#N/A"}},{"$f":"S35+S47+S58","v":{"$error":"#N/A"}},null,null,{"$f":"V35","v":0},{"$f":"W35+P47+P58","v":{"$error":"#N/A"}},null,null,{"$f":"Z58","v":1.53},null,null,null,null,null,null,{"$f":"S35+S47+S58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"MNS",null,{"$f":"SUM(I36,I48,I59)","v":14343.81},null,null,null,null,"Maintained Nursery School (MNS) Supplement"]
[null,null,null,null,null,null,"EYPP",null,{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":1919.13},null,null,null,"Pupil Premium",null,null,null,null,{"$f":"S39+S51+S63","v":0},null,null,null,null,null,null,{"$f":"Z63","v":0.53},null,null,null,null,null,null,{"$f":"AG39+AG51","v":1365.81}]
[null,null,null,null,null,null,"ADD",null,0,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,"Additional (14/15 only)",null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"ADJ",null,{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":-6674.06},null,null,null,"Adjustments- Hourly",null,null,null,null,{"$f":"S40+S52+S64","v":0},null,null,null,null,null,null,{"$f":"Z64","v":0},null,null,null,null,null,null,{"$f":"AG40+AG52","v":561.36420999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG41+AG53","v":7.22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG42","v":0}]
[null,null,null,null,null,null,"Newdel",null,{"$f":"I43+I54+I65","v":271583.56},{"$f":"J43+J54+J65","v":334697.31},null,null,null,"Early Years Funding Formula",null,{"$f":"P71","v":{"$error":"#N/A"}},null,{"$f":"R71","v":{"$error":"#N/A"}},{"$f":"SUM(S34:S35)+SUM(S46:S47)+SUM(S57:S58)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG71+AG72+AG74+AG76+AG77+AG78)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I71:I78)","v":271583.56},{"$f":"J79+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(K71:K79)","v":0},null,null,"Total Early Years Funding",null,null,null,null,{"$f":"SUM(S79:S79)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG79:AG79)","v":{"$error":"#N/A"}}]

{"sheet":"Early Years - St Margarets","index":60,"n_rows":80,"n_cols":62,"rows_kept":80,"cut":false,"hidden":true,"merged":[[44,14,44,18],[44,21,44,32],[55,14,55,18],[55,21,55,32],[69,14,69,18],[32,14,32,18],[32,21,32,32],[18,8,22,13],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18],[22,17,22,18],[25,8,25,9],[25,15,25,18],[25,20,25,32],[26,10,26,13],[28,9,28,31],[2,10,2,13],[6,10,6,13],[11,7,15,7],[11,13,11,15],[12,13,14,15],[15,14,15,15]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Early Years - St Margarets"}]
[1,2,3,4,5,null,6,7,8,9,10,11,null,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"ERROR CHECKS","Total",{"$f":"I26&I27","v":"2017/18Estimate"},{"$f":"I26&J27","v":"2017/18Actual"},"Funding Element",null,null,null,null,null,null,null,"2017/18 Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017/18 Actuals to date",null,null,null,null,null,null,"Fundingtype","Original","Dec","Total"]
["Total Errors:",{"$f":"$H$7","v":{"$error":"#N/A"}},null,null,null,null,"This sheet",null,{"$f":"I31","v":421357.1},{"$f":"J31","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG43+AG54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRBASIC",868.42105263157896,null,868.42105263157896,3023519,null,{"$f":"AR4&AN4","v":"3023519SPRBASIC"},null,{"$f":"IF($Q$19=AR4,$I$61,0)","v":0},{"$f":"AV4-AO4","v":-868.42105263157896}]
[null,null,null,null,null,null,"TRANS",null,{"$f":"IF(B3=3020135,SUMIFS('1718TRANS VALUE'!$S:$S,'1718TRANS VALUE'!$D:$D,\"Original\",'1718TRANS VALUE'!$E:$E,Q19,'1718TRANS VALUE'!$O:$O,\"EARLYYEARS\"),IF(T19=\"Nursery\",Home!K68,IF(Q19=3025201,30188,Home!K151*IF(EY=\"Yes\",1,0))))","v":{"$error":"#N/A"}},{"$f":"IF(T19=\"Special\",SUMIF(Home!I:I,\"EYPP\",Home!L:L),IF(T19=\"Nursery\",Home!L68,Home!L151*IF(EY=\"Yes\",1,0)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR(Q19=3022052,Q19=3022051),S4,SUMIF(TRANS!$AM:$AM,\"Original\"&Q19&\"EARLYYEARS\",TRANS!$S:$S))","v":386164.04},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,'Early Years - St Margarets'!$Q$19,TRANS!$O:$O,\"EARLYYEARS\")","v":386164.04},null,null,null,null,null,"Broadfields Primary School","SPRFLEX",2200,1540,3740,3023519,null,{"$f":"AR5&AN5","v":"3023519SPRFLEX"},null,{"$f":"IF($Q$19=AR5,$I$60,0)","v":0},{"$f":"AV5-AO5","v":-2200}]
[null,null,null,null,null,null,"subsheet",null,{"$f":"I4","v":421357.1},{"$f":"J4","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"S4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":{"$error":"#N/A"}},null,null,null,null,null,"Broadfields Primary School","SPRHOURS",24684,17278.8,41962.8,3023519,null,"3023519SPRHOURS",null,{"$f":"IF($Q$19=AR6,$I$57,0)","v":0},{"$f":"AV6-AO6","v":-24684}]
[null,null,null,null,null,null,{"$f":"IF(H7=0,\"No Errors\",\"Errors\")","v":{"$error":"#N/A"}},{"$f":"SUM(I7:AH7)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":{"$error":"#N/A"}},0,{"$f":"IF(ROUND(SUM(N4:N6)/3,0)=ROUND(N4,0),0,1)","v":0},null,null,null,{"$f":"IF(ROUND(SUM(O4:O6)/3,0)=ROUND(O4,0),0,1)","v":0},0,0,0,{"$f":"IF(OR(S8>3,S8<-3),1,0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,"Broadfields Primary School","SPRIDACI",900.84210526315792,630.59,1531.4321052631581,3023519,null,"3023519SPRIDACI",null,{"$f":"IF($Q$19=AR7,$I$58,0)","v":0},{"$f":"AV7-AO7","v":-900.84210526315792}]
[null,null,null,null,null,null,"Difference",{"$f":"ROUND(SUM($I$8,$S$8),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(I4-I5,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(J4-J5,0)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$f":"AI4-AI5","v":0},{"$f":"AJ4-AJ5","v":0},{"$f":"AK4-AK5","v":0},null,null,null,28653.263157894737,19449.39,48102.65315789474,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nursery from Sept",{"$f":"VLOOKUP(Q19,Schools!B:W,22,0)","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRBASIC",0,868.42,868.42,3022048,null,"3022048SPRBASIC",null,{"$f":"IF($Q$19=AR10,$I$61,0)","v":0}]
[null,null,null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRFLEX",0,0,0,3022048,null,"3022048SPRFLEX",null,{"$f":"IF($Q$19=AR11,$I$60,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRHOURS",0,21598.5,21598.5,3022048,null,"3022048SPRHOURS",null,{"$f":"IF($Q$19=AR12,$I$57,0)","v":0}]
[null,"Hours",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"},null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},"EarlyYears",null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,null,null,null,null,null,"Released",null,null,null,null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School","SPRIDACI",0,1130.68,1130.68,3022048,null,"3022048SPRIDACI",null,{"$f":"IF($Q$19=AR13,$I$58,0)","v":0}]
[null,"Flex",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"},null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,"Printed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,23597.599999999999,23597.599999999999,null,null,""]
[null,"IDACI",null,null,null,null,"blank",null,{"$f":"Version2","v":"Version 3.0"},null,null,null,{"$f":"Version","v":"Version 3.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"ADJ",null,null,null,null,null,null,null,null,null,null,null,null,"For queries please contact",null,"schoolfunding@barnet.gov.uk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRBASIC",868.42105263157896,null,868.42105263157896,3023512,null,"3023512SPRBASIC",null,{"$f":"IF($Q$19=AR16,$I$61,0)","v":0}]
[null,"eypp",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRFLEX",null,null,null,3023512,null,"3023512SPRFLEX",null,{"$f":"IF($Q$19=AR17,$I$60,0)","v":0}]
[null,"BASIC",null,null,null,null,"blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRHOURS",37026,-6788.1,30237.9,3023512,null,"3023512SPRHOURS",null,{"$f":"IF($Q$19=AR18,$I$57,0)","v":0}]
[null,null,null,null,null,null,null,null,"St Margaret's Nursery",null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},3021003,{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah","SPRIDACI",1027.0526315789473,-188.27,838.7826315789473,3023512,null,"3023512SPRIDACI",null,{"$f":"IF($Q$19=AR19,$I$58,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP18:AP19)","v":-6976.3700000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,"2017/18",null,null,null,null,null,null,"2018/19 Estimates",null,null,null,null,"2018/19 Actuals to date"]
[null,null,null,null,null,null,null,null,"Estimate","Actual","Funding Element",null,null,null,"Pupils","Hours","Rate","Weeks","Estimate",null,null,"Data","Hours",null,null,"Rate","Weeks",null,null,null,null,null,"Funding"]
[]
[null,null,null,null,null,null,null,null,null,"Funding for the free entitlement to early education for 3 and 4 year olds.  Excludes 2 year olds."]
[]
[null,null,{"$f":"SUM(C34:C40)","v":399445.34},{"$f":"SUM(D34:D40)","v":387314.30000000005},null,null,null,null,{"$f":"I43+I54+I65","v":421357.1},{"$f":"J43+J54+J65+#REF!","v":{"$error":"#REF!"}},null,null,null,"Total Early Years Funding",null,null,null,null,{"$f":"S43+S54+S65","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"AB43+AB54+AB65","v":0},{"$f":"AC43+AC54+AC65","v":0},{"$f":"AD43+AD54+AD65","v":0},{"$f":"AE43+AE54+AE65","v":0},{"$f":"AF34+AF46+AF57","v":0},null,null,null,"TRANS","Diff"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer Term 2018","Estimates based on Summer 17 - to be adjusted in July 18",null,null,null,null,null,null,"Actuals based on May 18 census"]
[null,"HOURS",{"$f":"I34+I46+I57","v":377612.67000000004},{"$f":"J34+J46+J57","v":363591.41000000003},"SUMHOURS","SUMAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E34,'1718TRANS VALUE'!$S:$S)","v":140788.26},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F34,'EOY1718'!$D:$D)+I34","v":127585.26000000001},null,null,null,"Hourly funding - Pupils",{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E34,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},{"$f":"P34*Q34","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,6,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,8,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q34","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,7,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W34*Z34","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E34,TRANS!S:S)","v":0},{"$f":"S34-AJ34","v":{"$error":"#N/A"}}]
[null,"IDACI",{"$f":"I35+I47+I58","v":21832.670000000002},{"$f":"J35+J47+J58","v":22572.629999999997},"SUMIDACI","SUMAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E35,'1718TRANS VALUE'!$S:$S)","v":8140.04},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F35,'EOY1718'!$D:$D)+I35","v":7731.61},null,null,null,"Deprivation -IDACI ",null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E35,Rates!A:L,4,0)","v":1.53},{"$f":"R34","v":{"$error":"#N/A"}},{"$f":"P35*Q35","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,9,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q35","v":1.53},null,null,null,null,null,null,{"$f":"W35*Z35","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E35,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,"MNS Supp",null,null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E36,'1718TRANS VALUE'!$S:$S)","v":21911.759999999998},null,null,null,null,"Maintained Nursery School (MNS) Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W34,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W36*Z36","v":{"$error":"#N/A"}}]
[null,"FLEX",{"$f":"I37+I49+I60","v":0},{"$f":"J37+J49+J60","v":0},"SUMFLEX","SUMAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E37,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F37,'EOY1718'!$D:$D)+I37","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O37","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E37,TRANS!S:S)","v":0},0]
[null,"BASIC",{"$f":"I38+I50+I61","v":0},{"$f":"J38+J50+J61","v":0},"SUMBASIC","SUMABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E38,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F38,'EOY1718'!$D:$D)+I38","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E38,TRANS!S:S)","v":0},0]
[null,"EYPP",{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":2714.58},"SUMEYPP","SUMAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E39,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F39,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E39,'EOY1718'!$D:$D)","v":500.85},null,null,null,"Pupil Premium (EYPP)",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$H:$H,'EYPP&SummerAdjustments'!$F:$F,'Early Years - St Margarets'!Q19)","v":945},null,null,0.53,null,null,null,null,null,null,{"$f":"W39*Z39","v":500.85},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E39,TRANS!S:S)","v":0},0]
[null,"ADJ",{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":-1564.32},null,"SUMAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F40,'EOY1718'!$D:$D)+I40","v":-144.02999999999997},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!$D:$D,'EYPP&SummerAdjustments'!$B:$B,'Early Years - St Margarets'!Q19)","v":-144.02999999999997},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E40,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!M:M,'EYPP&SummerAdjustments'!K:K,'Early Years - St Margarets'!Q19)","v":-37.979999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&SummerAdjustments'!Q:Q,'EYPP&SummerAdjustments'!O:O,'Early Years - St Margarets'!Q19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I34:I40)","v":170840.06000000003},{"$f":"SUM(J34:J40)","v":135673.69},{"$f":"SUM(K34:K40)","v":0},null,null,"Total Summer Term",null,null,null,null,{"$f":"SUM(S34:S40)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG34:AG42)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Autumn Term 2018","Estimates based on Autumn 17 - to be adjusted in December 18",null,null,null,null,null,null,"Actuals based on October 18 census"]
[null,null,null,null,"AUTHOURS","AUTAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E46,'1718TRANS VALUE'!$S:$S)","v":97777.26},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F46,'EOY1718'!$D:$D)+I46","v":116568.51},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O46","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E46,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},{"$f":"P46*Q46","v":{"$error":"#N/A"}},null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,10,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,12,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q46","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,11,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"W46*Z46","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E46,TRANS!S:S)","v":0},{"$f":"S46-AJ46","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTIDACI","AUTAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E47,'1718TRANS VALUE'!$S:$S)","v":5653.25},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F47,'EOY1718'!$D:$D)+I47","v":7288.58},null,null,null,"Deprivation -IDACI",null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E47,Rates!A:L,4,0)","v":1.53},{"$f":"R46","v":{"$error":"#N/A"}},{"$f":"P47*Q47","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataACTUALS1718!$A:$Q,13,0),0)","v":{"$error":"#N/A"}},null,null,{"$f":"Q47","v":1.53},null,null,null,null,null,null,{"$f":"W47*Z47","v":{"$error":"#N/A"}},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E47,TRANS!S:S)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MNS Supplement ",null,null,null,null,null,null,null,null,{"$f":"IF(T19=\"Nursery\",W46,0)","v":{"$error":"#N/A"}},null,null,0.3,null,null,null,null,null,null,{"$f":"W48*Z48","v":{"$error":"#N/A"}}]
[null,null,null,null,"AUTFLEX","AUTAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E49,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F49,'EOY1718'!$D:$D)+I49","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O49","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E49,TRANS!S:S)","v":0},0]
[null,null,null,null,"AUTBASIC","AUTABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E50,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F50,'EOY1718'!$D:$D)+I50","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E50,TRANS!S:S)","v":0},0]
[null,null,null,null,"auteypp","AUTAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E51,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F51,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E51,'EOY1718'!$D:$D)","v":922.65},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$I:$I,'EYPP&AutumnAdjustments'!$F:$F,'Early Years - St Margarets'!Q19)","v":1740.8490566037735},null,null,0.53,null,null,null,null,null,null,{"$f":"W51*Z51","v":922.65},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E51,TRANS!S:S)","v":0},0]
[null,null,null,null,null,"AUTAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F52,'EOY1718'!$D:$D)+I52","v":325.70999999999998},null,null,null,"Adjustments - Hourly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!$D:$D,'EYPP&AutumnAdjustments'!$B:$B,'Early Years - St Margarets'!Q19)","v":325.70999999999998},null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E52,TRANS!S:S)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('EYPP&AutumnAdjustments'!M:M,'EYPP&AutumnAdjustments'!K:K,'Early Years - St Margarets'!Q19)","v":27.37}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I46:I52)","v":103430.51},{"$f":"SUM(J46:J52)","v":125105.45},{"$f":"SUM(K46:K52)","v":0},null,null,"Total Autumn Term",null,null,null,null,{"$f":"SUM(S46:S52)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG46:AG53)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring Term 2019","Estimates based on Spring 18 - to be adjusted in March 19",null,null,null,null,null,null,"Actuals based on January 2019 census"]
[null,null,null,null,"SPRHOURS","SPRAHOURS",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E57,'1718TRANS VALUE'!$S:$S)","v":139047.15},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F57,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E57,'EOY1718'!$D:$D)","v":119437.64},null,null,null,{"$f":"\"Hourly funding - Est. Pupils \"&O57","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,14,0),0)","v":{"$error":"#N/A"}},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,16,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E57,Rates!A:L,4,0)","v":5.17},{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,15,0),0)","v":{"$error":"#N/A"}},{"$f":"P57*Q57","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q57","v":5.17}]
[null,null,null,null,"SPRIDACI","SPRAIDACI",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E58,'1718TRANS VALUE'!$S:$S)","v":8039.38},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F58,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E58,'EOY1718'!$D:$D)","v":7552.4400000000005},null,null,null,"Deprivation -IDACI",null,{"$f":"IF(EY=\"Yes\",VLOOKUP($Q$19,EYDataOriginal1819!$A:$Q,17,0),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E58,Rates!A:L,4,0)","v":1.53},{"$f":"R57","v":{"$error":"#N/A"}},{"$f":"P58*Q58","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Q58","v":1.53},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E58,TRANS!S:S)","v":0},{"$f":"S58-AJ58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MNS Supplement "]
[null,null,null,null,"SPRFLEX","SPRAFLEX",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E60,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F60,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E60,'EOY1718'!$D:$D)","v":0},null,null,null,{"$f":"\"Flexibility - Level \"&O60","v":"Flexibility - Level "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E60,TRANS!S:S)","v":0},{"$f":"S60-AJ60","v":0}]
[null,null,null,null,"SPRBASIC","SPRABASIC",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E61,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F61,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E61,'EOY1718'!$D:$D)","v":0},null,null,null,"Basic Entitlement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E61,TRANS!S:S)","v":0},{"$f":"S61-AJ61","v":0}]
[null,null,null,null,null,"BACKDATEDAEYPP",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F62,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E62,'EOY1718'!$D:$D)","v":0},null,null,null,"Backdated EYPP"]
[null,null,null,null,"SPREYPP","SPRAEYPP",null,null,{"$f":"SUMIF('1718TRANS VALUE'!$AE:$AE,\"Original\"&$Q$19&'Early Years - St Margarets'!E63,'1718TRANS VALUE'!$S:$S)","v":0},{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F63,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E63,'EOY1718'!$D:$D)","v":1291.08},null,null,null,"Pupil Premium",null,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E63,TRANS!S:S)","v":0},{"$f":"S63-AJ63","v":0}]
[null,null,null,null,null,"SPRAADJ",null,null,null,{"$f":"SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!F64,'EOY1718'!$D:$D)+SUMIF('EOY1718'!$G:$G,$Q$19&'Early Years - St Margarets'!E64,'EOY1718'!$D:$D)","v":-1746},null,null,null,"Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(TRANS!AF:AF,Choose!$Q$13&'Early Years - St Margarets'!E64,TRANS!S:S)","v":0},{"$f":"S64-AJ64","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I57:I64)","v":147086.53},{"$f":"SUM(J57:J64)","v":126535.16},{"$f":"SUM(K57:K64)","v":0},null,null,"Total Spring Term",null,null,null,null,{"$f":"SUM(S57:S64)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG57:AG64)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Full Year 2018 - 2019","Estimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current total"]
[null,null,null,null,null,null,"HOURS",null,{"$f":"I34+I46+I57","v":377612.67000000004},{"$f":"J34+J46+J57","v":363591.41000000003},null,null,null,"Hourly funding",{"$f":"IFERROR((O34*R34/R71)+(O46*R46/R71)+(O57*R57/R71),0)","v":0},{"$f":"P34+P46+P57","v":{"$error":"#N/A"}},{"$f":"Q46","v":5.17},{"$f":"R34+R46+R57","v":{"$error":"#N/A"}},{"$f":"S34+S46+S57","v":{"$error":"#N/A"}},null,null,{"$f":"V34+O46+O57","v":{"$error":"#N/A"}},{"$f":"W34+P46+P57","v":{"$error":"#N/A"}},null,null,{"$f":"Z57","v":5.17},{"$f":"AA34+R46+R57","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"S34+S46+S57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"IDACI",null,{"$f":"I35+I47+I58","v":21832.670000000002},{"$f":"J35+J47+J58","v":22572.629999999997},null,null,null,"Deprivation",null,null,{"$f":"Q47","v":1.53},{"$f":"R35+R47+R58","v":{"$error":"#N/A"}},{"$f":"S35+S47+S58","v":{"$error":"#N/A"}},null,null,{"$f":"V35","v":0},{"$f":"W35+P47+P58","v":{"$error":"#N/A"}},null,null,{"$f":"Z58","v":1.53},null,null,null,null,null,null,{"$f":"S35+S47+S58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"MNS",null,{"$f":"SUM(I36,I48,I59)","v":21911.759999999998},null,null,null,null,"Maintained Nursery School (MNS) Supplement"]
[null,null,null,null,null,null,"EYPP",null,{"$f":"I39+I51+I63","v":0},{"$f":"J39+J51+J63","v":2714.58},null,null,null,"Pupil Premium",null,null,null,null,{"$f":"S39+S51+S63","v":0},null,null,null,null,null,null,{"$f":"Z63","v":0.53},null,null,null,null,null,null,{"$f":"AG39+AG51","v":1423.5}]
[null,null,null,null,null,null,"ADD",null,0,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,"Additional (14/15 only)",null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"ADJ",null,{"$f":"I40+I52+I64","v":0},{"$f":"J40+J52+J64","v":-1564.32},null,null,null,"Adjustments- Hourly",null,null,null,null,{"$f":"S40+S52+S64","v":0},null,null,null,null,null,null,{"$f":"Z64","v":0},null,null,null,null,null,null,{"$f":"AG40+AG52","v":181.68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments - IDACI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG41+AG53","v":-10.609999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Backdated EYPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG42","v":0}]
[null,null,null,null,null,null,"Newdel",null,{"$f":"I43+I54+I65","v":421357.1},{"$f":"J43+J54+J65","v":387314.30000000005},null,null,null,"Early Years Funding Formula",null,{"$f":"P71","v":{"$error":"#N/A"}},null,{"$f":"R71","v":{"$error":"#N/A"}},{"$f":"SUM(S34:S35)+SUM(S46:S47)+SUM(S57:S58)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG71+AG72+AG74+AG76+AG77+AG78)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I71:I78)","v":421357.10000000003},{"$f":"J79+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(K71:K79)","v":0},null,null,"Total Early Years Funding",null,null,null,null,{"$f":"SUM(S79:S79)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG79:AG79)","v":{"$error":"#N/A"}}]

{"sheet":"PupilPremium","index":61,"n_rows":50,"n_cols":61,"rows_kept":50,"cut":false,"hidden":false,"merged":[[43,13,43,18],[44,13,44,18],[25,18,25,31],[11,8,15,8],[11,10,11,30],[12,15,14,20],[45,13,45,18],[21,17,21,18],[18,8,22,13],[22,17,22,18],[41,13,41,18],[20,17,20,18],[26,8,26,9],[41,8,47,9],[46,13,46,18],[18,17,18,18],[19,17,19,18],[47,13,47,18],[42,13,42,18]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]PupilPremium"}]
[1,2,3,4,5,null,6,7,8,9,10,11,null,12,13,14,15,16,17,null,18,20,21,22,23,24,25,26,27,28,29,30,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"ERROR CHECKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
["Total Errors:",{"$f":"$H$7","v":0},null,null,null,null,"This sheet",null,null,{"$f":"J40","v":0},null,null,null,null,null,null,null,null,{"$f":"S40","v":0},{"$f":"T40","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"AF40","v":0}]
[null,null,null,null,null,null,"TRANS",null,null,{"$f":"SUMIFS('EOY1718'!$D:$D,'EOY1718'!$A:$A,PupilPremium!Q19,'EOY1718'!$C:$C,\"PP*\")","v":0},null,null,null,null,null,null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Jul\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PP*\",TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Q19,TRANS!$O:$O,\"PUPILPREMIUM\")","v":0}]
[null,null,null,null,null,null,"subsheet",null,null,{"$f":"J4","v":0},null,null,null,null,null,null,null,null,{"$f":"S4","v":0},{"$f":"T4","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"AF4","v":0}]
[null,null,null,null,null,null,{"$f":"IF(H7=0,\"No Errors\",\"Errors\")","v":"No Errors"},{"$f":"SUM(I7:AF7)","v":0},{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(J4:J6)/3,0)=ROUND(J4,0),0,1)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":0},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"PupilPremium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version","v":"Version 3.0"}]
[null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018/2019"]
[null,null,null,null,null,null,null,null,"2017/18",null,null,null,"Type","Pupil Premium category","Status",null,"Pupils Funded","Annual Rate £","Original","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar",null,"Total"]
[]
[null,null,null,null,null,"PPPY",null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F29,'EOY1718'!D:D)","v":0},null,null,null,"Prior Year adjustments",{"$f":"IF(U29=0,\"\", IF(U29>0, \"Underpayment in 14/15\",\"Overpayment in 14/15\"))","v":""},null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PPPY\",TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,\"PPPY\",TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F29,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F29,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F29,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F29,TRANS!$D:$D,\"Sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F29,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F29,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F29,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H29,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I29,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J29,TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUM(S29:AD29)","v":0}]
[null,null,null,null,null,"PPFSMPri",null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F30,'EOY1718'!D:D)","v":0},null,null,"A","Primary Free School Meals (Ever 6)",{"$f":"VLOOKUP(F30,Rates!$A:$AO,41,0)","v":"Estimate"},null,{"$f":"AF30/R30","v":0},1320,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"Sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F30,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H30,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I30,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J30,TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUM(S30:AD30)","v":0}]
[null,null,null,null,null,"PPFSMSec",null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F31,'EOY1718'!D:D)","v":0},null,null,"B","Secondary Free School Meals (Ever 6)",{"$f":"VLOOKUP(F31,Rates!$A:$AO,41,0)","v":"Estimate"},null,{"$f":"AF31/R31","v":0},935,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F31,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H31,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I31,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J31,TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUM(S31:AD31)","v":0}]
[null,null,null,null,null,"PPSERVICE",null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F32,'EOY1718'!D:D)","v":0},null,null,"D","Service Children",{"$f":"VLOOKUP(F32,Rates!$A:$AO,41,0)","v":"Estimate"},null,{"$f":"AF32/R32","v":0},300,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F32,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H32,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I32,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J32,TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUM(S32:AD32)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F33,'EOY1718'!D:D)","v":0},null,null,null,null,{"$f":"VLOOKUP(F33,Rates!$A:$AO,41,0)","v":""}]
[null,null,null,null,null,"PPPOST-LAC",null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F34,'EOY1718'!D:D)","v":0},null,null,"E","Children adopted from care or subject to a Special Guardianship Order or Residency Order",{"$f":"VLOOKUP(F34,Rates!$A:$AO,41,0)","v":"Estimate"},null,{"$f":"AF34/R34","v":0},2300,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F34,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H34,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I34,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J34,TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUM(S34:AD34)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F35,'EOY1718'!D:D)","v":0}]
[null,null,null,null,null,"PPLOOKEDAFTER",null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F36,'EOY1718'!D:D)","v":0},null,null,"E","Children looked after by Barnet LA",{"$f":"VLOOKUP(F36,Rates!$A:$AO,41,0)","v":"Current"},null,{"$f":"SUMIF(TRANS!AE:AE,\"Original\"&DFENO&F36,TRANS!R:R)","v":0},"Virtual School",{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F36,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H36,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I36,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J36,TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUM(S36:AD36)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F37,'EOY1718'!D:D)","v":0},null,null,null,null,{"$f":"VLOOKUP(F37,Rates!$A:$AO,41,0)","v":""},null,null,null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F37,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,G37,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F37,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F37,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F37,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F37,TRANS!$D:$D,\"sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F37,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F37,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F37,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H37,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I37,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J37,TRANS!$D:$D,\"Mar\")","v":0}]
[null,null,null,null,null,"summerschoolsgrant",null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F38,'EOY1718'!D:D)","v":0},null,null,"G","Summer Schools Grant",{"$f":"VLOOKUP(F38,Rates!$A:$AO,41,0)","v":"Current"},null,{"$f":"SUMIF(TRANS!AE:AE,\"Original\"&DFENO&F38,TRANS!R:R)","v":0},null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F38,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H38,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I38,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J38,TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUM(S38:AD38)","v":0}]
[null,null,null,null,null,"PPEXCLUSIONS",null,null,null,{"$f":"SUMIF('EOY1718'!E:E,DFENO&F39,'EOY1718'!D:D)","v":0},null,null,"F","Pupil Premium Clawback for Exclusions",{"$f":"VLOOKUP(F39,Rates!$A:$AO,41,0)","v":"Current"},null,{"$f":"SUMIF(TRANS!AE:AE,\"Original\"&DFENO&F39,TRANS!R:R)","v":0},null,{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"Original\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"May\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"Jun\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"JuL\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"Aug\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"sep\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"Oct\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"Nov\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,F39,TRANS!$D:$D,\"Dec\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,H39,TRANS!$D:$D,\"Jan\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,I39,TRANS!$D:$D,\"Feb\")","v":0},{"$f":"SUMIFS(TRANS!$S:$S,TRANS!$E:$E,PupilPremium!$Q$19,TRANS!$N:$N,J39,TRANS!$D:$D,\"Mar\")","v":0},null,{"$f":"SUM(S39:AD39)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J29:J39)","v":0},{"$f":"SUM(K30:K39)","v":0},{"$f":"SUM(L30:L39)","v":0},null,null,null,null,null,null,{"$f":"SUM(S29:S39)","v":0},{"$f":"SUM(T29:T39)","v":0},0,0,{"$f":"SUM(W29:W39)","v":0},{"$f":"SUM(X29:X39)","v":0},0,{"$f":"SUM(Z29:Z39)","v":0},0,0,0,0,null,{"$f":"SUM(AF29:AF39)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Notes",null,null,null,1,"Pupils will only be funded to a maximum of £1900.  If the child is eligible for more than one PP type, funding will be provided at the highest applicable rate."]
[null,null,null,null,null,null,null,null,null,null,null,null,2,"Pupil premium types A-E will be calculated by the DfE using the January 2018 census.  Estimated amounts above will be corrected when the EFA allocations are received in summer 2018."]
[null,null,null,null,null,null,null,null,null,null,null,null,3,"Schools should download the list of pupils eligible for the pupil premium (types A-E) from the Key to Success website (https://www.keytosuccess.education.gov.uk/)"]
[null,null,null,null,null,null,null,null,null,null,null,null,4,"The Barnet Virtual School, in discussion with schools, will decide termly allocations for individual children in the care of Barnet. "]
[null,null,null,null,null,null,null,null,null,null,null,null,5,"The Early Years Pupil Premium will be based on termly claims from schools and early years providers."]
[null,null,null,null,null,null,null,null,null,null,null,null,6,"Types A,B and C are payable for children who have been eligible for free school meals (excluding universal infant free meals) any time in the last 6 years."]
[null,null,null,null,null,null,null,null,null,null,null,null,7,"Service children are those who have a parent in the armed forces."]
[]
[null,null,null,null,null,null,"blank"]

{"sheet":"HNPlaceList","index":62,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]HNPlaceList"}]
[]
[null,"BUDGET PREPARATION 2018/19 - Version 1"]
[]
[]
[{"$f":"NOW()","v":"2018-06-01T10:54:13"},null,null,{"$f":"RIGHT(A1,LEN(A1)-FIND(\"]\",A1))","v":"HNPlaceList"}]
[null,"In Use"]
[]
[null,null,null,null,null,null,null,"Total Places",null,null,null,null,null,null,null,"ARP Occupied Places"]
[null,"HNPlace list for transfer to the funding system"]
["DfeNo","School","Type","Age","Fundingtype","Combo","Band","Sum16","Aut16","Spr17","Rate",null,"EFA","Sum Funding","Aut/Spr Funding","Aut 17","Unoccupied","Occupied Funding","Unoccupied Funding","total"]
[3027009,"Oakleigh","Special","Acorn2","SPECIALNURBase",{"$f":"A12&D12&E12","v":"3027009Acorn2SPECIALNURBase"},{"$f":"\"E\"&RIGHT(D12,1)","v":"E2"},8,8,8,18123,"May change",null,{"$f":"H12*K12*5/12","v":60410},{"$f":"I12*K12*7/12","v":84574},{"$f":"(H12*5/12)+(I12*7/12)","v":8},null,null,null,{"$f":"N12+O12","v":144984}]
[3027009,"Oakleigh","Special","Acorn3","SPECIALNURBase",{"$f":"A13&D13&E13","v":"3027009Acorn3SPECIALNURBase"},{"$f":"\"E\"&RIGHT(D13,1)","v":"E3"},10,10,10,23925,"May change",null,{"$f":"H13*K13*5/12","v":99687.5},{"$f":"I13*K13*7/12","v":139562.5},{"$f":"(H13*5/12)+(I13*7/12)","v":10},null,null,null,{"$f":"N13+O13","v":239250}]
[3027009,"Oakleigh","Special","Acorn4","SPECIALNURBase","3027009Acorn4SPECIALNURBase",{"$f":"\"E\"&RIGHT(D14,1)","v":"E4"},6,6,6,33209,"May change",null,83022.5,116231.5,6,null,null,null,{"$f":"N14+O14","v":199254}]
[3027009,"Oakleigh","Special","Primary","SPECIALRY11Base","3027009PrimarySPECIALRY11Base","Standard",82,82,82,10000,null,null,341666.66666666669,478333.33333333331,82,null,null,null,{"$f":"N15+O15","v":820000}]
[3027005,"Northway","Special","Primary","SPECIALRY11Base","3027005PrimarySPECIALRY11Base","Standard",110,110,110,10000,null,null,458333.33333333331,641666.66666666663,110,null,null,null,{"$f":"N16+O16","v":1100000}]
[3027777,"Kisharon planned SEP 16","Special","Primary","SPECIALRY11Base","3027777PrimarySPECIALRY11Base","Standard",0,0,0,10000,"Delayed, no funding in 18/19",null,0,0,0]
[3027000,"Oak Lodge","Special","Secondary","SPECIALRY11Base","3027000SecondarySPECIALRY11Base","Standard",135,145,145,10000,null,null,562500,845833.33333333337,140.83333333333331,null,null,null,{"$f":"N18+O18","v":1408333.3333333335}]
[3027010,"Mapledown","Special","Secondary","SPECIALRY11Base","3027010SecondarySPECIALRY11Base","Standard",48,48,48,10000,null,null,200000,280000,48,null,null,null,{"$f":"N19+O19","v":480000}]
[3027777,"Kisharon planned SEP 16","Special","Secondary","SPECIALRY11Base","3027777SecondarySPECIALRY11Base","Standard",0,0,0,10000,"Delayed, no funding in 18/19",null,0,0,0]
[3027000,"Oak Lodge","Special","Post16","SPECIALP16BASE","3027000Post16SPECIALP16BASE","Standard",50,50,50,10000,null,"EFA",208333.33333333334,291666.66666666669,50,null,null,null,{"$f":"N21+O21","v":500000}]
[3027010,"Mapledown","Special","Post16","SPECIALP16BASE","3027010Post16SPECIALP16BASE","Standard",30,30,30,10000,null,"EFA",125000,175000,30,null,null,null,300000]
[3025950,"Oak Hill School","Special","Secondary","SPECIALRY11Base","3025950SecondarySPECIALRY11Base","Standard",40,40,40,10000,"Used to be Millhill before conversion",null,166666.66666666666,233333.33333333334,40,null,null,null,400000]
[3027777,"Kisharon planned SEP 16","Special","Post16","SPECIALP16BASE","3027777Post16SPECIALP16BASE","Standard",0,0,0,10000,"Delayed, no funding in 18/19",null,{"$f":"H24*K24*5/12","v":0},{"$f":"I24*K24*7/12","v":0},0,null,null,null,0]
[3021100,"Pavilion","PRU","Allthrough","HOSPITAL",{"$f":"A25&D25&E25","v":"3021100AllthroughHOSPITAL"},"Hospital",20,20,20,11742,"May convert to Academy 18/19",null,97850,136990,20,null,null,null,234840]
[3021100,"Pavilion","PRU","Allthrough","PRURY11BASE","3021100AllthroughPRURY11BASE","PRU",116,117,117,10000,"May convert to Academy 18/19",null,483333.33333333331,682500,116.58333333333334,null,null,null,1165833.3333333333]
[3021100,"Pavilion","PRU","Allthrough","PRUASSESSBASE","3021100AllthroughPRUASSESSBASE","PRU",3,3,3,10000,null,null,12500,17500,3,null,null,null,30000]
[3021102,"Northgate","PRU","Secondary","HOSPITAL","3021102SecondaryHOSPITAL","Hospital",18,18,18,17017,"May convert to Academy 18/19",null,127627.5,178678.5,18,null,null,null,306306]
[3021102,"Northgate","PRU","Secondary","PRURY11BASE","3021102SecondaryPRURY11BASE","PRU",10,10,10,10000,"May convert to Academy 18/19",null,41666.666666666664,58333.333333333336,10,null,null,null,100000]
[3022073,"Danegrove JMI School","PRU","Primary","PRURY11BASE","3022073PrimaryPRURY11BASE","PRU",0,0,0,10000,null,null,0,0,0,null,null,null,0]
[3022077,"Orion Primary School","PRU","Primary","PRURY11BASE","3022077PrimaryPRURY11BASE","PRU",3,3,3,10000,null,null,12500,17500,3,null,null,null,30000]
[3022036,"Livingstone School","ARP","Nursery","ARPNURBASE","3022036NurseryARPNURBASE","Standard",6,6,6,22339,null,null,55847.5,78186.5,6,null,null,null,134034]
[3023519,"Broadfields Primary School","ARP","Primary","ARPRY11BASE","3023519PrimaryARPRY11BASE","Standard",24,24,24,6000,null,null,{"$f":"IF(P33>H33,H33,P33)*K33*5/12","v":57500},{"$f":"IF(P33>I33,I33,P33)*K33*7/12","v":80500},23,1,{"$f":"SUM(N33:O33)","v":138000},{"$f":"10000*Q33","v":10000},{"$f":"N33+O33+S33","v":148000}]
[3022014,"Colindale School","ARP","Primary","ARPRY11BASE","3022014PrimaryARPRY11BASE","Standard",9,9,9,6000,null,null,{"$f":"IF(P34>H34,H34,P34)*K34*5/12","v":22500},{"$f":"IF(P34>I34,I34,P34)*K34*7/12","v":31500},9,0,{"$f":"SUM(N34:O34)","v":54000},{"$f":"10000*Q34","v":0},54000]
[3022010,"Child's Hill School","ARP","Primary","ARPRY11BASE","3022010PrimaryARPRY11BASE","Standard",13,13,13,6000,null,null,{"$f":"IF(P35>H35,H35,P35)*K35*5/12","v":30000},{"$f":"IF(P35>I35,I35,P35)*K35*7/12","v":42000},12,1,72000,10000,82000]
[3022015,"Coppetts Wood","ARP","Primary","ARPRY11BASE","3022015PrimaryARPRY11BASE","Standard",8,6,6,6000,"SPL",null,{"$f":"$P$36*K36*5/12","v":20000},{"$f":"$P$36*K36*7/12","v":28000},8,1,48000,10000,58000]
[3022015,"Coppetts Wood","ARP","Primary","ARPRY11BASE",{"$f":"A37&D37&E37","v":"3022015PrimaryARPRY11BASE"},"Standard",2,4,4,6000,"ASD",null,{"$f":"IF(P37>H37,H37,P37)*K37*5/12","v":2500},{"$f":"IF(P37>I37,I37,P37)*K37*7/12","v":3500},1,0,6000,{"$f":"10000*Q37","v":0},6000]
[3022036,"Livingstone School","ARP","Primary","ARPRY11BASE","3022036PrimaryARPRY11BASE","Standard",14,14,14,6000,null,null,30000,{"$f":"IF(P38>I38,I38,P38)*K38*7/12","v":42000},12,2,72000,20000,92000]
[3022051,"Summerside Primary Academy","ARP","Primary","ARPRY11BASE","3022051PrimaryARPRY11BASE","Standard",11,11,11,6000,null,null,27500,{"$f":"IF(P39>I39,I39,P39)*K39*7/12","v":38500},11,0,66000,0,66000]
[3022077,"Orion Primary School","ARP","Primary","ARPRY11BASE","3022077PrimaryARPRY11BASE","Standard",18,21,21,6000,null,null,45000,{"$f":"IF(P40>I40,I40,P40)*K40*7/12","v":63000},18,3,108000,{"$f":"10000*Q40*7/12","v":17500},125500]
[3022067,"Chalgrove","ARP","Primary","ARPRY11BASE",{"$f":"A41&D41&E41","v":"3022067PrimaryARPRY11BASE"},"Standard",6,6,6,10000,null,null,0,null,0,6,0,{"$f":"10000*Q41","v":60000},60000]
[3025400,"Hendon School","ARP","Secondary","ARPRY11BASE","3025400SecondaryARPRY11BASE","Standard",41,41,41,6000,null,null,90000,{"$f":"IF(P42>I42,I42,P42)*K42*7/12","v":126000},36,5,216000,50000,266000]
[3025427,"JCoSS","ARP","Secondary","ARPRY11BASE","3025427SecondaryARPRY11BASE","Standard",35,35,35,6000,null,null,{"$f":"P43*K43*5/12","v":87500},{"$f":"P43*K43*7/12","v":122500},{"$f":"H43*5/12+I43*7/12","v":35},0,210000,0,210000]
[3024012,"Whitefield School","ARP","Secondary","ARPRY11BASE","3024012SecondaryARPRY11BASE","Standard",5,5,5,6000,null,null,{"$f":"IF(P44>H44,H44,P44)*K44*5/12","v":0},{"$f":"IF(P44>I44,I44,P44)*K44*7/12","v":0},0,5,0,null,0]
[3026905,"London Academy","ARP","Secondary","ARPRY11BASE","3026905SecondaryARPRY11BASE","Standard",5,5,5,6000,null,null,{"$f":"IF(P45>H45,H45,P45)*K45*5/12","v":12500},{"$f":"IF(P45>I45,I45,P45)*K45*7/12","v":17500},5,0,30000,0,30000]
[3025400,"Hendon School","ARP","Post16","ARPP16BASE","3025400Post16ARPP16BASE","Post 16",9,9,9,6000,null,null,22500,31500,{"$f":"(H46*5/12)+(I46*7/12)","v":9},null,null,null,{"$f":"N46+O46","v":54000}]
[3025427,"JCoSS","ARP","Post16","ARPP16BASE","3025427Post16ARPP16BASE","Post 16",14,14,14,6000,null,null,{"$f":"P47*K47*5/12","v":35000},{"$f":"P47*K47*7/12","v":49000},{"$f":"H47*5/12+I47*7/12","v":14},null,null,null,{"$f":"N47+O47","v":84000}]
[3024012,"Whitefield School","ARP","Post16","ARPP16BASE","3024012Post16ARPP16BASE","Post 16",0,0,0,6000,null,null,0,0,{"$f":"(H48*5/12)+(I48*7/12)","v":0},null,null,null,{"$f":"N48+O48","v":0}]
[3026905,"London Academy","ARP","Post16","ARPP16BASE","3026905Post16ARPP16BASE","Post 16",0,0,0,6000,null,null,0,0,0,null,null,null,{"$f":"N49+O49","v":0}]
[3025950,"Oak Hill School","Special","Post16","SPECIALP16BASE","3025950Post16SPECIALP16BASE","Post 16",0,0,0,10000,"Rename Oakhill and update DfE number",null,0,0,0]

{"sheet":"NotionalSEN","index":63,"n_rows":39,"n_cols":62,"rows_kept":39,"cut":false,"hidden":true,"merged":[[25,13,27,25],[11,8,15,8],[11,10,11,30],[12,15,14,19],[18,8,22,13],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18],[22,17,22,18]]}
[{"$f":"CELL(\"filename\",C1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]NotionalSEN"}]
[1,2,3,4,5,null,6,7,8,9,10,11,null,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["OLDLAESTAB:",{"$f":"OLDLAESTAB","v":{"$error":"#N/A"}},null,null,null,null,"ERROR CHECKS",null,null,null,"Funding Element"]
["Total Errors:",{"$f":"$H$7","v":0},null,null,null,null,"This sheet",null,null,null,null,null,null,null,{"$f":"SUM(O30:O34)","v":0}]
[null,null,null,null,null,null,"TRANS",null,null,null,null,null,null,null,{"$f":"SUM(SUMIFS(TRANS!$S:$S,TRANS!$E:$E,Q19,TRANS!$N:$N,{\"*AWPU\",\"*FSM6\",\"*IDACI C\",\"*IDACI B\",\"*IDACI A\",\"*EAL 2\",\"*MOB\"}))","v":0}]
[null,null,null,null,null,null,"subsheet",null,null,null,null,null,null,null,{"$f":"O4","v":0}]
[null,null,null,null,null,null,{"$f":"IF(H7=0,\"No Errors\",\"Errors\")","v":"No Errors"},{"$f":"SUM(I7:U7)","v":0},{"$f":"IF(ROUND(SUM(I4:I6)/3,0)=ROUND(I4,0),0,1)","v":0},0,0,0,0,0,{"$f":"IF(ROUND(SUM(O4:O6)/3,0)=ROUND(O4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(P4:P6)/3,0)=ROUND(P4,0),0,1)","v":0},0,0,0,0,0,{"$f":"IF(ROUND(SUM(V4:V6)/3,0)=ROUND(V4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(W4:W6)/3,0)=ROUND(W4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(X4:X6)/3,0)=ROUND(X4,0),0,1)","v":0},{"$f":"IF(ROUND(SUM(Y4:Y6)/3,0)=ROUND(Y4,0),0,1)","v":0}]
[null,null,null,null,null,null,"Difference",{"$f":"SUM(I8:U8)","v":0},{"$f":"I4-I5","v":0},0,0,0,0,0,{"$f":"O4-O5","v":0},{"$f":"P4-P5","v":0},0,0,0,0,0,{"$f":"V4-V5","v":0},{"$f":"W4-W5","v":0},{"$f":"X4-X5","v":0},{"$f":"Y4-Y5","v":0}]
[]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"IF(G7=\"Errors\",H7,0)","v":0},null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,"Notional SEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Version2","v":"Version 3.0"}]
[null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,{"$f":"Home!K21","v":"Please go to the Choose tab"},null,null,null,null,null,null,{"$f":"Home!S21","v":"DfENo"},{"$f":"DFENO","v":{"$error":"#N/A"}},{"$f":"Home!W21","v":"Sector"},null,{"$f":"Home!X21","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S22","v":"Vendor#"},{"$f":"Home!T22","v":{"$error":"#N/A"}},{"$f":"Home!W22","v":"Phase"},null,{"$f":"Home!X22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S23","v":"Cost Centre"},{"$f":"Home!T23","v":{"$error":"#N/A"}},{"$f":"Home!W23","v":"Type"},null,{"$f":"Home!X23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S24","v":"Pay Option"},{"$f":"Home!T24","v":{"$error":"#N/A"}},{"$f":"Home!W24","v":"6th Form"},null,{"$f":"Home!X24","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Home!S25","v":"ARP"},{"$f":"Home!T25","v":{"$error":"#N/A"}},{"$f":"Home!W25","v":"Nursery"},null,{"$f":"Home!X25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"This report shows the calculation of Notional SEN in the main funding formula for mainstream primary and secondary schools and academies."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding","%","Notional SEN"]
[null,null,null,null,null,"Pri AWPU","Sec AWPU",null,null,null,null,null,null,"Age Weighted Pupil Funding",{"$f":"SUMIF(TRANS!AF:AF,DFENO&G30,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&F30,TRANS!$S:$S)","v":0},4.4999999999999998E-2,{"$f":"O30*P30","v":0}]
[null,null,null,null,null,"Pri FSM6","Sec FSM6",null,null,null,null,null,null,"Free School Meals (Ever 6)",{"$f":"SUMIF(TRANS!AF:AF,DFENO&G31,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&F31,TRANS!$S:$S)","v":0},0.2,{"$f":"O31*P31","v":0}]
[null,null,null,null,null,"Pri IDACI C","Sec IDACI C",null,null,null,null,null,null,"Deprivation (IDACI)",{"$f":"SUMIF(TRANS!AF:AF,DFENO&F32,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&F33,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&G32,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&G33,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&G34,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&F34,TRANS!$S:$S)","v":0},0.2,{"$f":"O32*P32","v":0}]
[null,null,null,null,null,"Pri IDACI B","Sec IDACI B",null,null,null,null,null,null,"English as an additional language",{"$f":"SUMIF(TRANS!AF:AF,DFENO&G35,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&F35,TRANS!$S:$S)","v":0},1,{"$f":"O33*P33","v":0}]
[null,null,null,null,null,"Pri IDACI A","Sec IDACI A",null,null,null,null,null,null,"Mobility",{"$f":"SUMIF(TRANS!AF:AF,DFENO&G36,TRANS!$S:$S)+SUMIF(TRANS!AF:AF,DFENO&F36,TRANS!$S:$S)","v":0},1,{"$f":"O34*P34","v":0}]
[null,null,null,null,null,"Pri EAL 2","Sec EAL 2",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q30:Q34)","v":0}]
[null,null,null,null,null,"Pri MOB","Sec MOB"]
[]
[]
[null,null,null,null,null,null,"blank"]

{"sheet":"EOYTRANS1617","index":64,"n_rows":6367,"n_cols":91,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Record#","Recorddate","Enteredby","RUN","DFE","School","Phase","Academy","Vendor","SchoolCC","Recoup Code","Subtype","VA","Fundingtype","FundingArea","Percent","Rate","Data","Funding","INTCC","GLCode","CFR","Autocode","Qtr1","Qtr2","Qtr3","Qtr4","Recoupment","Terms","DFE+TYPE2+OPTION","RUN+DFE+TYPE","DFE+TYPE","RUN+TYPE","RUN+DFE","ACADEMY+SECTOR+TYPE","CFR+DFE","DFE+AREA","INTCC+PHASE","run+dfe+area","JunAuto%","SepAuto%","DecAuto%","MarAuto%","INTCCName","S251","Internal Order","Option","MonthlyPaid Academies","Academy AprPay","Academy MayPay","Academy JunPay","Academy JulPay","Academy AugPay","Academy SepPay","Academy OctPay","Academy NovPay","Academy DecPay","Academy JanPay","Academy FebPay","Academy MarPay","Type of funding","Xtraautopay","dfe+type2","EFA payment","LBB Option A","Check - should be zero!","INTCC+TYPE+Academy+Phase","LBB Cost","Run+Dfe+Type2","Status","Monthly Paid Divisor","EFA/Recoupment Check - Should be zero","Academy&Term","AprPay 36ths","EY Acad Aut pay adj","EY Acad Spr pay adj","Marker","Pay at next available opportunity","MonthlyPaidMA","Maintained AprPay","Maintained MayPay","Maintained JunPay","Maintained JulPay","Maintained AugPay","Maintained SepPay","Maintained OctPay","Maintained NovPay","Maintained DecPay","Maintained JanPay","Maintained FebPay","Maintained MarPay"]
[20151001,"2016-01-01","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","blank","REPORT",null,0,null,0,0,543965,0,0,0,0,0,0,0,0,"3022002blankD","Original3022002blank","3022002blank","Originalblank","Original3022002","MAPriblank","03022002","3022002REPORT","0Primary","Original3022002REPORT",0.25,0.5,0.75,1,"None","None",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"-",null,"3022002blank",0,0,0,"0blankMAPrimary",0,"Original3022002blank","",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151002,"2016-02-01","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11432,543965,"I03",0,0,0,0,0,0,0,"3022010ARPTOPUPA","Original3022010ARPTOPUP","3022010ARPTOPUP","OriginalARPTOPUP","Original3022010","MAPriARPTOPUP","I033022010","3022010HIGHNEEDS","11432Primary","Original3022010HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022010ARPTOPUP",0,0,0,"11432ARPTOPUPMAPrimary",0,"Original3022010ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151003,"2016-02-01","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11432,543965,"I03",0,0,0,0,0,0,0,"3022014ARPTOPUPA","Original3022014ARPTOPUP","3022014ARPTOPUP","OriginalARPTOPUP","Original3022014","MAPriARPTOPUP","I033022014","3022014HIGHNEEDS","11432Primary","Original3022014HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022014ARPTOPUP",0,0,0,"11432ARPTOPUPMAPrimary",0,"Original3022014ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151004,"2016-02-01","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11432,543965,"I03",0,0,0,0,0,0,0,"3022015ARPTOPUPA","Original3022015ARPTOPUP","3022015ARPTOPUP","OriginalARPTOPUP","Original3022015","MAPriARPTOPUP","I033022015","3022015HIGHNEEDS","11432Primary","Original3022015HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022015ARPTOPUP",0,0,0,"11432ARPTOPUPMAPrimary",0,"Original3022015ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151005,"2016-02-01","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11432,543965,"I03",0,0,0,0,0,0,0,"3022036ARPTOPUPA","Original3022036ARPTOPUP","3022036ARPTOPUP","OriginalARPTOPUP","Original3022036","MAPriARPTOPUP","I033022036","3022036HIGHNEEDS","11432Primary","Original3022036HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022036ARPTOPUP",0,0,0,"11432ARPTOPUPMAPrimary",0,"Original3022036ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151006,"2016-02-01","CK","Original",3022052,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11432,543965,"I03",0,0,0,0,0,0,0,"3022052ARPTOPUPA","Original3022052ARPTOPUP","3022052ARPTOPUP","OriginalARPTOPUP","Original3022052","MAPriARPTOPUP","I033022052","3022052HIGHNEEDS","11432Primary","Original3022052HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022052ARPTOPUP",0,0,0,"11432ARPTOPUPMAPrimary",0,"Original3022052ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151007,"2016-02-01","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11432,543965,"I03",0,0,0,0,0,0,0,"3022077ARPTOPUPA","Original3022077ARPTOPUP","3022077ARPTOPUP","OriginalARPTOPUP","Original3022077","MAPriARPTOPUP","I033022077","3022077HIGHNEEDS","11432Primary","Original3022077HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022077ARPTOPUP",0,0,0,"11432ARPTOPUPMAPrimary",0,"Original3022077ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151008,"2016-02-01","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11422,516500,"I03",0,0,0,0,0,0,0,"3023519ARPTOPUPAcademy","Original3023519ARPTOPUP","3023519ARPTOPUP","OriginalARPTOPUP","Original3023519","RAPriARPTOPUP","I033023519","3023519HIGHNEEDS","11422Primary","Original3023519HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet academies - primary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3023519ARPTOPUP",0,0,0,"11422ARPTOPUPRAPrimary",0,"Original3023519ARPTOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151009,"2016-02-01","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,null,"ACAD","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11423,516500,"I03",0,0,0,0,0,0,0,"3024012ARPTOPUPAcademy","Original3024012ARPTOPUP","3024012ARPTOPUP","OriginalARPTOPUP","Original3024012","RASecARPTOPUP","I033024012","3024012HIGHNEEDS","11423Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3024012ARPTOPUP",0,0,0,"11423ARPTOPUPRASecondary",0,"Original3024012ARPTOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151010,"2016-02-01","CK","Original",3025402,"Mill Hill County High School","Secondary","RA",144069,"Academy",0,null,"ACAD","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11423,516500,"I03",0,0,0,0,0,0,0,"3025402ARPTOPUPAcademy","Original3025402ARPTOPUP","3025402ARPTOPUP","OriginalARPTOPUP","Original3025402","RASecARPTOPUP","I033025402","3025402HIGHNEEDS","11423Secondary","Original3025402HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3025402ARPTOPUP",0,0,0,"11423ARPTOPUPRASecondary",0,"Original3025402ARPTOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151011,"2016-02-01","CK","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11434,543965,"I03",0,0,0,0,0,0,0,"3025427ARPTOPUPA","Original3025427ARPTOPUP","3025427ARPTOPUP","OriginalARPTOPUP","Original3025427","MASecARPTOPUP","I033025427","3025427HIGHNEEDS","11434Secondary","Original3025427HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained secondary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3025427ARPTOPUP",0,0,0,"11434ARPTOPUPMASecondary",0,"Original3025427ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151012,"2016-02-01","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",0,null,"ACAD","ARPTOPUP","HIGHNEEDS",1,"Various",null,0,11423,516500,"I03",0,0,0,0,0,0,0,"3026905ARPTOPUPAcademy","Original3026905ARPTOPUP","3026905ARPTOPUP","OriginalARPTOPUP","Original3026905","RAAllARPTOPUP","I033026905","3026905HIGHNEEDS","11423All through","Original3026905HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3026905ARPTOPUP",0,0,0,"11423ARPTOPUPRAAll through",0,"Original3026905ARPTOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151013,"2016-02-01","CK","Original",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021000BASICA","Original3021000AUTBASIC","3021000AUTBASIC","OriginalAUTBASIC","Original3021000","MANurAUTBASIC","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3021000BASIC",0,1105.26,0,"10284AUTBASICMANursery",1105.26,"Original3021000BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151014,"2016-02-01","CK","Original",3021001,"Hampden Way Nursery","Nursery","MA",400103,10131,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021001BASICA","Original3021001AUTBASIC","3021001AUTBASIC","OriginalAUTBASIC","Original3021001","MANurAUTBASIC","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3021001BASIC",0,1105.26,0,"10284AUTBASICMANursery",1105.26,"Original3021001BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151015,"2016-02-01","CK","Original",3021002,"Moss Hall Nursery","Nursery","MA",400072,10132,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021002BASICA","Original3021002AUTBASIC","3021002AUTBASIC","OriginalAUTBASIC","Original3021002","MANurAUTBASIC","I013021002","3021002EARLYYEARS","10284Nursery","Original3021002EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3021002BASIC",0,1105.26,0,"10284AUTBASICMANursery",1105.26,"Original3021002BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151016,"2016-02-01","CK","Original",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021003BASICA","Original3021003AUTBASIC","3021003AUTBASIC","OriginalAUTBASIC","Original3021003","MANurAUTBASIC","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3021003BASIC",0,1105.26,0,"10284AUTBASICMANursery",1105.26,"Original3021003BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151017,"2016-02-01","CK","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,null,"FREE","AUTBASIC","EARLYYEARS",1,100,9.5789473684210531,957.89,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022001BASICAcademy","Original3022001AUTBASIC","3022001AUTBASIC","OriginalAUTBASIC","Original3022001","RAPriAUTBASIC","I013022001","3022001EARLYYEARS","10284Primary","Original3022001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",957.89,0,0,0,0,0,239.47,239.48,239.47,239.47,0,0,0,"Autumn Estimated Basic",null,"3022001BASIC",0,0,0,"10284AUTBASICRAPrimary",957.89,"Original3022001BASIC","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151018,"2016-02-01","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022002BASICD","Original3022002AUTBASIC","3022002AUTBASIC","OriginalAUTBASIC","Original3022002","MAPriAUTBASIC","I013022002","3022002EARLYYEARS","10284Primary","Original3022002EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022002BASIC",0,0,0,"10284AUTBASICMAPrimary",1105.26,"Original3022002BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1105.26,122.81,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,61.4]
[20151019,"2016-02-01","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022003BASICA","Original3022003AUTBASIC","3022003AUTBASIC","OriginalAUTBASIC","Original3022003","MAPriAUTBASIC","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022003BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022003BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151020,"2016-02-01","CK","Original",3022004,"Rimon Jewish Primary School","Primary","RA",155029,"Academy",0,null,"FREE","AUTBASIC","EARLYYEARS",1,100,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022004BASICAcademy","Original3022004AUTBASIC","3022004AUTBASIC","OriginalAUTBASIC","Original3022004","RAPriAUTBASIC","I013022004","3022004EARLYYEARS","10284Primary","Original3022004EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022004BASIC",0,0,0,"10284AUTBASICRAPrimary",0,"Original3022004BASIC","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151021,"2016-02-01","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022008BASICA","Original3022008AUTBASIC","3022008AUTBASIC","OriginalAUTBASIC","Original3022008","MAPriAUTBASIC","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022008BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022008BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151022,"2016-02-01","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022009BASICA","Original3022009AUTBASIC","3022009AUTBASIC","OriginalAUTBASIC","Original3022009","MAPriAUTBASIC","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022009BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022009BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151023,"2016-02-01","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022010BASICA","Original3022010AUTBASIC","3022010AUTBASIC","OriginalAUTBASIC","Original3022010","MAPriAUTBASIC","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022010BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022010BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151024,"2016-02-01","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022014BASICA","Original3022014AUTBASIC","3022014AUTBASIC","OriginalAUTBASIC","Original3022014","MAPriAUTBASIC","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022014BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022014BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151025,"2016-02-01","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022015BASICA","Original3022015AUTBASIC","3022015AUTBASIC","OriginalAUTBASIC","Original3022015","MAPriAUTBASIC","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022015BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022015BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151026,"2016-02-01","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022019BASICA","Original3022019AUTBASIC","3022019AUTBASIC","OriginalAUTBASIC","Original3022019","MAPriAUTBASIC","I013022019","3022019EARLYYEARS","10284Primary","Original3022019EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022019BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022019BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151027,"2016-02-01","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,null,"FREE","AUTBASIC","EARLYYEARS",1,100,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022020BASICAcademy","Original3022020AUTBASIC","3022020AUTBASIC","OriginalAUTBASIC","Original3022020","RAPriAUTBASIC","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022020BASIC",0,0,0,"10284AUTBASICRAPrimary",0,"Original3022020BASIC","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151028,"2016-02-01","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022021BASICA","Original3022021AUTBASIC","3022021AUTBASIC","OriginalAUTBASIC","Original3022021","MAPriAUTBASIC","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022021BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022021BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151029,"2016-02-01","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022023BASICC","Original3022023AUTBASIC","3022023AUTBASIC","OriginalAUTBASIC","Original3022023","MAPriAUTBASIC","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022023BASIC",0,884.21,0,"10284AUTBASICMAPrimary",1105.26,"Original3022023BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,221.05200000000002,24.56,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,12.28]
[20151030,"2016-02-01","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022024BASICA","Original3022024AUTBASIC","3022024AUTBASIC","OriginalAUTBASIC","Original3022024","MAPriAUTBASIC","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022024BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022024BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151031,"2016-02-01","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022026BASICA","Original3022026AUTBASIC","3022026AUTBASIC","OriginalAUTBASIC","Original3022026","MAPriAUTBASIC","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022026BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022026BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151032,"2016-02-01","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022029BASICA","Original3022029AUTBASIC","3022029AUTBASIC","OriginalAUTBASIC","Original3022029","MAPriAUTBASIC","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022029BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022029BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151033,"2016-02-01","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","AUTBASIC","EARLYYEARS",1,100,7.3684210526315788,736.84,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022031BASICA","Original3022031AUTBASIC","3022031AUTBASIC","OriginalAUTBASIC","Original3022031","MAPriAUTBASIC","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022031BASIC",0,736.84,0,"10284AUTBASICMAPrimary",736.84,"Original3022031BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151034,"2016-02-01","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022032BASICA","Original3022032AUTBASIC","3022032AUTBASIC","OriginalAUTBASIC","Original3022032","MAPriAUTBASIC","I013022032","3022032EARLYYEARS","10284Primary","Original3022032EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022032BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022032BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151035,"2016-02-01","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,10.315789473684211,1031.58,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022036BASICA","Original3022036AUTBASIC","3022036AUTBASIC","OriginalAUTBASIC","Original3022036","MAPriAUTBASIC","I013022036","3022036EARLYYEARS","10284Primary","Original3022036EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022036BASIC",0,1031.58,0,"10284AUTBASICMAPrimary",1031.58,"Original3022036BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151036,"2016-02-01","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,10.315789473684211,1031.58,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022037BASICA","Original3022037AUTBASIC","3022037AUTBASIC","OriginalAUTBASIC","Original3022037","MAPriAUTBASIC","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022037BASIC",0,1031.58,0,"10284AUTBASICMAPrimary",1031.58,"Original3022037BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151037,"2016-02-01","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,null,"ACAD","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022038BASICAcademy","Original3022038AUTBASIC","3022038AUTBASIC","OriginalAUTBASIC","Original3022038","RAPriAUTBASIC","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1105.26,0,0,0,0,0,276.32,276.31,276.32,276.31,0,0,0,"Autumn Estimated Basic",null,"3022038BASIC",0,0,0,"10284AUTBASICRAPrimary",1105.26,"Original3022038BASIC","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151038,"2016-02-01","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022045BASICA","Original3022045AUTBASIC","3022045AUTBASIC","OriginalAUTBASIC","Original3022045","MAPriAUTBASIC","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022045BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022045BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151039,"2016-02-01","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,null,"ACAD","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022047BASICAcademy","Original3022047AUTBASIC","3022047AUTBASIC","OriginalAUTBASIC","Original3022047","RAPriAUTBASIC","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1105.26,0,0,0,0,0,276.32,276.31,276.32,276.31,0,0,0,"Autumn Estimated Basic",null,"3022047BASIC",0,0,0,"10284AUTBASICRAPrimary",1105.26,"Original3022047BASIC","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151040,"2016-02-01","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","AUTBASIC","EARLYYEARS",1,100,10.315789473684211,1031.58,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022048BASICAcademy","Original3022048AUTBASIC","3022048AUTBASIC","OriginalAUTBASIC","Original3022048","RAPriAUTBASIC","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1031.58,0,0,0,0,0,257.89999999999998,257.89,257.89999999999998,257.89,0,0,0,"Autumn Estimated Basic",null,"3022048BASIC",0,0,0,"10284AUTBASICRAPrimary",1031.58,"Original3022048BASIC","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151041,"2016-02-01","CK","Original",3022052,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,9.9473684210526319,994.74,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022052BASICA","Original3022052AUTBASIC","3022052AUTBASIC","OriginalAUTBASIC","Original3022052","MAPriAUTBASIC","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022052BASIC",0,994.74,0,"10284AUTBASICMAPrimary",994.74,"Original3022052BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151042,"2016-02-01","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,6.6315789473684212,663.16,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022055BASICA","Original3022055AUTBASIC","3022055AUTBASIC","OriginalAUTBASIC","Original3022055","MAPriAUTBASIC","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022055BASIC",0,663.16,0,"10284AUTBASICMAPrimary",663.16,"Original3022055BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151043,"2016-02-01","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022057BASICB","Original3022057AUTBASIC","3022057AUTBASIC","OriginalAUTBASIC","Original3022057","MAPriAUTBASIC","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022057BASIC",0,0,0,"10284AUTBASICMAPrimary",1105.26,"Original3022057BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1105.26,122.81,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,61.4]
[20151044,"2016-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022060BASICA","Original3022060AUTBASIC","3022060AUTBASIC","OriginalAUTBASIC","Original3022060","MAPriAUTBASIC","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022060BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022060BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151045,"2016-02-01","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,9.9473684210526319,994.74,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022070BASICA","Original3022070AUTBASIC","3022070AUTBASIC","OriginalAUTBASIC","Original3022070","MAPriAUTBASIC","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022070BASIC",0,994.74,0,"10284AUTBASICMAPrimary",994.74,"Original3022070BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151046,"2016-02-01","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022071BASICC","Original3022071AUTBASIC","3022071AUTBASIC","OriginalAUTBASIC","Original3022071","MAPriAUTBASIC","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022071BASIC",0,884.21,0,"10284AUTBASICMAPrimary",1105.26,"Original3022071BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,221.05200000000002,24.56,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,12.28]
[20151047,"2016-02-01","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022076BASICD","Original3022076AUTBASIC","3022076AUTBASIC","OriginalAUTBASIC","Original3022076","MAPriAUTBASIC","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022076BASIC",0,0,0,"10284AUTBASICMAPrimary",1105.26,"Original3022076BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1105.26,122.81,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,61.4]
[20151048,"2016-02-01","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022077BASICA","Original3022077AUTBASIC","3022077AUTBASIC","OriginalAUTBASIC","Original3022077","MAPriAUTBASIC","I013022077","3022077EARLYYEARS","10284Primary","Original3022077EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022077BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022077BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151049,"2016-02-01","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022079BASICA","Original3022079AUTBASIC","3022079AUTBASIC","OriginalAUTBASIC","Original3022079","MAPriAUTBASIC","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3022079BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3022079BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151050,"2016-02-01","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,7,700,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023302BASICD","Original3023302AUTBASIC","3023302AUTBASIC","OriginalAUTBASIC","Original3023302","MAPriAUTBASIC","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023302BASIC",0,0,0,"10284AUTBASICMAPrimary",700,"Original3023302BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,700,77.78,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,38.89]
[20151051,"2016-02-01","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,9.2105263157894743,921.05,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023304BASICA","Original3023304AUTBASIC","3023304AUTBASIC","OriginalAUTBASIC","Original3023304","MAPriAUTBASIC","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023304BASIC",0,921.05,0,"10284AUTBASICMAPrimary",921.05,"Original3023304BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151052,"2016-02-01","CK","Original",3023307,"St John's CE School N11","Primary","MA",400114,10089,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023307BASICA","Original3023307AUTBASIC","3023307AUTBASIC","OriginalAUTBASIC","Original3023307","MAPriAUTBASIC","I013023307","3023307EARLYYEARS","10284Primary","Original3023307EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023307BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023307BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151053,"2016-02-01","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,9.5789473684210531,957.89,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023309BASICC","Original3023309AUTBASIC","3023309AUTBASIC","OriginalAUTBASIC","Original3023309","MAPriAUTBASIC","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023309BASIC",0,766.31,0,"10284AUTBASICMAPrimary",957.89,"Original3023309BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,191.578,21.29,15.96,15.96,15.96,15.96,15.96,15.96,15.96,15.96,15.96,15.96,10.64]
[20151054,"2016-02-01","CK","Original",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023311BASICA","Original3023311AUTBASIC","3023311AUTBASIC","OriginalAUTBASIC","Original3023311","MAPriAUTBASIC","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023311BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023311BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151055,"2016-02-01","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023313BASICA","Original3023313AUTBASIC","3023313AUTBASIC","OriginalAUTBASIC","Original3023313","MAPriAUTBASIC","I013023313","3023313EARLYYEARS","10284Primary","Original3023313EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023313BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023313BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151056,"2016-02-01","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023317BASICA","Original3023317AUTBASIC","3023317AUTBASIC","OriginalAUTBASIC","Original3023317","MAPriAUTBASIC","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023317BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023317BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151057,"2016-02-01","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023500BASICA","Original3023500AUTBASIC","3023500AUTBASIC","OriginalAUTBASIC","Original3023500","MAPriAUTBASIC","I013023500","3023500EARLYYEARS","10284Primary","Original3023500EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023500BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023500BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151058,"2016-02-01","CK","Original",3023501,"Our Lady of Lourdes School","Primary","MA",400003,10085,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023501BASICA","Original3023501AUTBASIC","3023501AUTBASIC","OriginalAUTBASIC","Original3023501","MAPriAUTBASIC","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023501BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023501BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151059,"2016-02-01","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023502BASICA","Original3023502AUTBASIC","3023502AUTBASIC","OriginalAUTBASIC","Original3023502","MAPriAUTBASIC","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023502BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023502BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151060,"2016-02-01","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023504BASICA","Original3023504AUTBASIC","3023504AUTBASIC","OriginalAUTBASIC","Original3023504","MAPriAUTBASIC","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023504BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023504BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151061,"2016-02-01","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023509BASICA","Original3023509AUTBASIC","3023509AUTBASIC","OriginalAUTBASIC","Original3023509","MAPriAUTBASIC","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023509BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023509BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151062,"2016-02-01","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023511BASICA","Original3023511AUTBASIC","3023511AUTBASIC","OriginalAUTBASIC","Original3023511","MAPriAUTBASIC","I013023511","3023511EARLYYEARS","10284Primary","Original3023511EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023511BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023511BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151063,"2016-02-01","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023512BASICA","Original3023512AUTBASIC","3023512AUTBASIC","OriginalAUTBASIC","Original3023512","MAPriAUTBASIC","I013023512","3023512EARLYYEARS","10284Primary","Original3023512EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023512BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023512BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151064,"2016-02-01","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023513BASICA","Original3023513AUTBASIC","3023513AUTBASIC","OriginalAUTBASIC","Original3023513","MAPriAUTBASIC","I013023513","3023513EARLYYEARS","10284Primary","Original3023513EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023513BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023513BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151065,"2016-02-01","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","AUTBASIC","EARLYYEARS",1,100,10.315789473684211,1031.58,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023515BASICAcademy","Original3023515AUTBASIC","3023515AUTBASIC","OriginalAUTBASIC","Original3023515","RAPriAUTBASIC","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1031.58,0,0,0,0,0,257.89999999999998,257.89,257.89999999999998,257.89,0,0,0,"Autumn Estimated Basic",null,"3023515BASIC",0,0,0,"10284AUTBASICRAPrimary",1031.58,"Original3023515BASIC","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151066,"2016-02-01","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,10.684210526315789,1068.42,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023516BASICA","Original3023516AUTBASIC","3023516AUTBASIC","OriginalAUTBASIC","Original3023516","MAPriAUTBASIC","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023516BASIC",0,1068.42,0,"10284AUTBASICMAPrimary",1068.42,"Original3023516BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151067,"2016-02-01","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023518BASICA","Original3023518AUTBASIC","3023518AUTBASIC","OriginalAUTBASIC","Original3023518","MAPriAUTBASIC","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023518BASIC",0,1105.26,0,"10284AUTBASICMAPrimary",1105.26,"Original3023518BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151068,"2016-02-01","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023519BASICAcademy","Original3023519AUTBASIC","3023519AUTBASIC","OriginalAUTBASIC","Original3023519","RAPriAUTBASIC","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1105.26,0,0,0,0,0,276.32,276.31,276.32,276.31,0,0,0,"Autumn Estimated Basic",null,"3023519BASIC",0,0,0,"10284AUTBASICRAPrimary",1105.26,"Original3023519BASIC","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151069,"2016-02-01","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023521BASICB","Original3023521AUTBASIC","3023521AUTBASIC","OriginalAUTBASIC","Original3023521","MAAllAUTBASIC","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023521BASIC",0,0,0,"10284AUTBASICMAAll through",1105.26,"Original3023521BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1105.26,122.81,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,61.4]
[20151070,"2016-02-01","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023523BASICB","Original3023523AUTBASIC","3023523AUTBASIC","OriginalAUTBASIC","Original3023523","MAPriAUTBASIC","I013023523","3023523EARLYYEARS","10284Primary","Original3023523EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023523BASIC",0,0,0,"10284AUTBASICMAPrimary",1105.26,"Original3023523BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1105.26,122.81,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,61.4]
[20151071,"2016-02-01","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023524BASICC","Original3023524AUTBASIC","3023524AUTBASIC","OriginalAUTBASIC","Original3023524","MAPriAUTBASIC","I013023524","3023524EARLYYEARS","10284Primary","Original3023524EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3023524BASIC",0,884.21,0,"10284AUTBASICMAPrimary",1105.26,"Original3023524BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,221.05200000000002,24.56,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,18.420000000000002,12.28]
[20151072,"2016-02-01","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","AUTBASIC","EARLYYEARS",1,100,9.9473684210526319,994.74,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025201BASICB","Original3025201AUTBASIC","3025201AUTBASIC","OriginalAUTBASIC","Original3025201","MAPriAUTBASIC","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3025201BASIC",0,0,0,"10284AUTBASICMAPrimary",994.74,"Original3025201BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,994.74,110.53,82.9,82.9,82.9,82.9,82.9,82.9,82.9,82.9,82.9,82.9,55.26]
[20151073,"2016-02-01","CK","Original",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,9.5789473684210531,957.89,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025948BASICB","Original3025948AUTBASIC","3025948AUTBASIC","OriginalAUTBASIC","Original3025948","MAPriAUTBASIC","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3025948BASIC",0,0,0,"10284AUTBASICMAPrimary",957.89,"Original3025948BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,957.89,106.43,79.819999999999993,79.819999999999993,79.819999999999993,79.819999999999993,79.819999999999993,79.819999999999993,79.819999999999993,79.819999999999993,79.819999999999993,79.819999999999993,53.22]
[20151074,"2016-02-01","CK","Original",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","AUTBASIC","EARLYYEARS",1,100,11.052631578947368,1105.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025949BASICB","Original3025949AUTBASIC","3025949AUTBASIC","OriginalAUTBASIC","Original3025949","MAPriAUTBASIC","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Basic",null,"3025949BASIC",0,0,0,"10284AUTBASICMAPrimary",1105.26,"Original3025949BASIC","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1105.26,122.81,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,92.11,61.4]
[20151075,"2016-02-01","CK","Original",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,58.94736842105263,5600,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021000FLEXA","Original3021000AUTFLEX","3021000AUTFLEX","OriginalAUTFLEX","Original3021000","MANurAUTFLEX","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3021000FLEX",0,5600,0,"10284AUTFLEXMANursery",5600,"Original3021000FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151076,"2016-02-01","CK","Original",3021001,"Hampden Way Nursery","Nursery","MA",400103,10131,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,60.421052631578945,5740,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021001FLEXA","Original3021001AUTFLEX","3021001AUTFLEX","OriginalAUTFLEX","Original3021001","MANurAUTFLEX","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3021001FLEX",0,5740,0,"10284AUTFLEXMANursery",5740,"Original3021001FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151077,"2016-02-01","CK","Original",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,88.421052631578945,8400,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021003FLEXA","Original3021003AUTFLEX","3021003AUTFLEX","OriginalAUTFLEX","Original3021003","MANurAUTFLEX","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3021003FLEX",0,8400,0,"10284AUTFLEXMANursery",8400,"Original3021003FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151078,"2016-02-01","CK","Original",3022004,"Rimon Jewish Primary School","Primary","RA",155029,"Academy",0,null,"FREE","AUTFLEX","EARLYYEARS",1,95,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022004FLEXAcademy","Original3022004AUTFLEX","3022004AUTFLEX","OriginalAUTFLEX","Original3022004","RAPriAUTFLEX","I013022004","3022004EARLYYEARS","10284Primary","Original3022004EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022004FLEX",0,0,0,"10284AUTFLEXRAPrimary",0,"Original3022004FLEX","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151079,"2016-02-01","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,38.315789473684212,3640,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022008FLEXA","Original3022008AUTFLEX","3022008AUTFLEX","OriginalAUTFLEX","Original3022008","MAPriAUTFLEX","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022008FLEX",0,3640,0,"10284AUTFLEXMAPrimary",3640,"Original3022008FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151080,"2016-02-01","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,11.052631578947368,1050,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022009FLEXA","Original3022009AUTFLEX","3022009AUTFLEX","OriginalAUTFLEX","Original3022009","MAPriAUTFLEX","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022009FLEX",0,1050,0,"10284AUTFLEXMAPrimary",1050,"Original3022009FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151081,"2016-02-01","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,15.473684210526315,1470,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022010FLEXA","Original3022010AUTFLEX","3022010AUTFLEX","OriginalAUTFLEX","Original3022010","MAPriAUTFLEX","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022010FLEX",0,1470,0,"10284AUTFLEXMAPrimary",1470,"Original3022010FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151082,"2016-02-01","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,56,5320,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022014FLEXA","Original3022014AUTFLEX","3022014AUTFLEX","OriginalAUTFLEX","Original3022014","MAPriAUTFLEX","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022014FLEX",0,5320,0,"10284AUTFLEXMAPrimary",5320,"Original3022014FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151083,"2016-02-01","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,29.473684210526315,2800,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022015FLEXA","Original3022015AUTFLEX","3022015AUTFLEX","OriginalAUTFLEX","Original3022015","MAPriAUTFLEX","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022015FLEX",0,2800,0,"10284AUTFLEXMAPrimary",2800,"Original3022015FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151084,"2016-02-01","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,47.157894736842103,4480,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022019FLEXA","Original3022019AUTFLEX","3022019AUTFLEX","OriginalAUTFLEX","Original3022019","MAPriAUTFLEX","I013022019","3022019EARLYYEARS","10284Primary","Original3022019EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022019FLEX",0,4480,0,"10284AUTFLEXMAPrimary",4480,"Original3022019FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151085,"2016-02-01","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,null,"FREE","AUTFLEX","EARLYYEARS",1,95,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022020FLEXAcademy","Original3022020AUTFLEX","3022020AUTFLEX","OriginalAUTFLEX","Original3022020","RAPriAUTFLEX","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022020FLEX",0,0,0,"10284AUTFLEXRAPrimary",0,"Original3022020FLEX","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151086,"2016-02-01","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,28.736842105263158,2730,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022021FLEXA","Original3022021AUTFLEX","3022021AUTFLEX","OriginalAUTFLEX","Original3022021","MAPriAUTFLEX","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022021FLEX",0,2730,0,"10284AUTFLEXMAPrimary",2730,"Original3022021FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151087,"2016-02-01","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,50.10526315789474,4760,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022023FLEXC","Original3022023AUTFLEX","3022023AUTFLEX","OriginalAUTFLEX","Original3022023","MAPriAUTFLEX","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022023FLEX",0,3808,0,"10284AUTFLEXMAPrimary",4760,"Original3022023FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,952,105.78,79.33,79.33,79.33,79.33,79.33,79.33,79.33,79.33,79.33,79.33,52.89]
[20151088,"2016-02-01","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,25.789473684210527,2450,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022024FLEXA","Original3022024AUTFLEX","3022024AUTFLEX","OriginalAUTFLEX","Original3022024","MAPriAUTFLEX","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022024FLEX",0,2450,0,"10284AUTFLEXMAPrimary",2450,"Original3022024FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151089,"2016-02-01","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,27.263157894736842,2590,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022026FLEXA","Original3022026AUTFLEX","3022026AUTFLEX","OriginalAUTFLEX","Original3022026","MAPriAUTFLEX","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022026FLEX",0,2590,0,"10284AUTFLEXMAPrimary",2590,"Original3022026FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151090,"2016-02-01","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,38.315789473684212,3640,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022029FLEXA","Original3022029AUTFLEX","3022029AUTFLEX","OriginalAUTFLEX","Original3022029","MAPriAUTFLEX","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022029FLEX",0,3640,0,"10284AUTFLEXMAPrimary",3640,"Original3022029FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151091,"2016-02-01","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","AUTFLEX","EARLYYEARS",1,95,14.736842105263158,1400,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022031FLEXA","Original3022031AUTFLEX","3022031AUTFLEX","OriginalAUTFLEX","Original3022031","MAPriAUTFLEX","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022031FLEX",0,1400,0,"10284AUTFLEXMAPrimary",1400,"Original3022031FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151092,"2016-02-01","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,44.210526315789473,4200,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022032FLEXA","Original3022032AUTFLEX","3022032AUTFLEX","OriginalAUTFLEX","Original3022032","MAPriAUTFLEX","I013022032","3022032EARLYYEARS","10284Primary","Original3022032EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022032FLEX",0,4200,0,"10284AUTFLEXMAPrimary",4200,"Original3022032FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151093,"2016-02-01","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,20.631578947368421,1960,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022036FLEXA","Original3022036AUTFLEX","3022036AUTFLEX","OriginalAUTFLEX","Original3022036","MAPriAUTFLEX","I013022036","3022036EARLYYEARS","10284Primary","Original3022036EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022036FLEX",0,1960,0,"10284AUTFLEXMAPrimary",1960,"Original3022036FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151094,"2016-02-01","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,20.631578947368421,1960,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022037FLEXA","Original3022037AUTFLEX","3022037AUTFLEX","OriginalAUTFLEX","Original3022037","MAPriAUTFLEX","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022037FLEX",0,1960,0,"10284AUTFLEXMAPrimary",1960,"Original3022037FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151095,"2016-02-01","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,null,"ACAD","AUTFLEX","EARLYYEARS",1,95,31.684210526315791,3010,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022038FLEXAcademy","Original3022038AUTFLEX","3022038AUTFLEX","OriginalAUTFLEX","Original3022038","RAPriAUTFLEX","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",3010,0,0,0,0,0,752.5,752.5,752.5,752.5,0,0,0,"Autumn Estimated Flexibility",null,"3022038FLEX",0,0,0,"10284AUTFLEXRAPrimary",3010,"Original3022038FLEX","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151096,"2016-02-01","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,35.368421052631582,3360,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022045FLEXA","Original3022045AUTFLEX","3022045AUTFLEX","OriginalAUTFLEX","Original3022045","MAPriAUTFLEX","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022045FLEX",0,3360,0,"10284AUTFLEXMAPrimary",3360,"Original3022045FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151097,"2016-02-01","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,null,"ACAD","AUTFLEX","EARLYYEARS",1,95,52.315789473684212,4970,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022047FLEXAcademy","Original3022047AUTFLEX","3022047AUTFLEX","OriginalAUTFLEX","Original3022047","RAPriAUTFLEX","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",4970,0,0,0,0,0,1242.5,1242.5,1242.5,1242.5,0,0,0,"Autumn Estimated Flexibility",null,"3022047FLEX",0,0,0,"10284AUTFLEXRAPrimary",4970,"Original3022047FLEX","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151098,"2016-02-01","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","AUTFLEX","EARLYYEARS",1,95,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022048FLEXAcademy","Original3022048AUTFLEX","3022048AUTFLEX","OriginalAUTFLEX","Original3022048","RAPriAUTFLEX","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022048FLEX",0,0,0,"10284AUTFLEXRAPrimary",0,"Original3022048FLEX","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151099,"2016-02-01","CK","Original",3022052,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,19.894736842105264,1890,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022052FLEXA","Original3022052AUTFLEX","3022052AUTFLEX","OriginalAUTFLEX","Original3022052","MAPriAUTFLEX","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022052FLEX",0,1890,0,"10284AUTFLEXMAPrimary",1890,"Original3022052FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151100,"2016-02-01","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,13.263157894736842,1260,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022055FLEXA","Original3022055AUTFLEX","3022055AUTFLEX","OriginalAUTFLEX","Original3022055","MAPriAUTFLEX","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022055FLEX",0,1260,0,"10284AUTFLEXMAPrimary",1260,"Original3022055FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151101,"2016-02-01","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,18.789473684210527,1785,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022057FLEXB","Original3022057AUTFLEX","3022057AUTFLEX","OriginalAUTFLEX","Original3022057","MAPriAUTFLEX","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022057FLEX",0,0,0,"10284AUTFLEXMAPrimary",1785,"Original3022057FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1785,198.33,148.75,148.75,148.75,148.75,148.75,148.75,148.75,148.75,148.75,148.75,99.17]
[20151102,"2016-02-01","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,19.894736842105264,1890,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022070FLEXA","Original3022070AUTFLEX","3022070AUTFLEX","OriginalAUTFLEX","Original3022070","MAPriAUTFLEX","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022070FLEX",0,1890,0,"10284AUTFLEXMAPrimary",1890,"Original3022070FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151103,"2016-02-01","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,38.315789473684212,3640,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022071FLEXC","Original3022071AUTFLEX","3022071AUTFLEX","OriginalAUTFLEX","Original3022071","MAPriAUTFLEX","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022071FLEX",0,2912,0,"10284AUTFLEXMAPrimary",3640,"Original3022071FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,728,80.89,60.67,60.67,60.67,60.67,60.67,60.67,60.67,60.67,60.67,60.67,40.44]
[20151104,"2016-02-01","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,35.368421052631582,3360,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022076FLEXD","Original3022076AUTFLEX","3022076AUTFLEX","OriginalAUTFLEX","Original3022076","MAPriAUTFLEX","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022076FLEX",0,0,0,"10284AUTFLEXMAPrimary",3360,"Original3022076FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,3360,373.33,280,280,280,280,280,280,280,280,280,280,186.67]
[20151105,"2016-02-01","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,39.789473684210527,3780,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022079FLEXA","Original3022079AUTFLEX","3022079AUTFLEX","OriginalAUTFLEX","Original3022079","MAPriAUTFLEX","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3022079FLEX",0,3780,0,"10284AUTFLEXMAPrimary",3780,"Original3022079FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151106,"2016-02-01","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,14,1330,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023302FLEXD","Original3023302AUTFLEX","3023302AUTFLEX","OriginalAUTFLEX","Original3023302","MAPriAUTFLEX","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023302FLEX",0,0,0,"10284AUTFLEXMAPrimary",1330,"Original3023302FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1330,147.78,110.83,110.83,110.83,110.83,110.83,110.83,110.83,110.83,110.83,110.83,73.89]
[20151107,"2016-02-01","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,9.2105263157894743,875,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023304FLEXA","Original3023304AUTFLEX","3023304AUTFLEX","OriginalAUTFLEX","Original3023304","MAPriAUTFLEX","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023304FLEX",0,875,0,"10284AUTFLEXMAPrimary",875,"Original3023304FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151108,"2016-02-01","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,19.157894736842106,1820,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023309FLEXC","Original3023309AUTFLEX","3023309AUTFLEX","OriginalAUTFLEX","Original3023309","MAPriAUTFLEX","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023309FLEX",0,1456,0,"10284AUTFLEXMAPrimary",1820,"Original3023309FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,364,40.44,30.33,30.33,30.33,30.33,30.33,30.33,30.33,30.33,30.33,30.33,20.22]
[20151109,"2016-02-01","CK","Original",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,38.315789473684212,3640,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023311FLEXA","Original3023311AUTFLEX","3023311AUTFLEX","OriginalAUTFLEX","Original3023311","MAPriAUTFLEX","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023311FLEX",0,3640,0,"10284AUTFLEXMAPrimary",3640,"Original3023311FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151110,"2016-02-01","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,22.105263157894736,2100,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023313FLEXA","Original3023313AUTFLEX","3023313AUTFLEX","OriginalAUTFLEX","Original3023313","MAPriAUTFLEX","I013023313","3023313EARLYYEARS","10284Primary","Original3023313EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023313FLEX",0,2100,0,"10284AUTFLEXMAPrimary",2100,"Original3023313FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151111,"2016-02-01","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,22.105263157894736,2100,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023317FLEXA","Original3023317AUTFLEX","3023317AUTFLEX","OriginalAUTFLEX","Original3023317","MAPriAUTFLEX","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023317FLEX",0,2100,0,"10284AUTFLEXMAPrimary",2100,"Original3023317FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151112,"2016-02-01","CK","Original",3023501,"Our Lady of Lourdes School","Primary","MA",400003,10085,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,25.05263157894737,2380,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023501FLEXA","Original3023501AUTFLEX","3023501AUTFLEX","OriginalAUTFLEX","Original3023501","MAPriAUTFLEX","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023501FLEX",0,2380,0,"10284AUTFLEXMAPrimary",2380,"Original3023501FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151113,"2016-02-01","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,32.421052631578945,3080,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023502FLEXA","Original3023502AUTFLEX","3023502AUTFLEX","OriginalAUTFLEX","Original3023502","MAPriAUTFLEX","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023502FLEX",0,3080,0,"10284AUTFLEXMAPrimary",3080,"Original3023502FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151114,"2016-02-01","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,31.684210526315791,3010,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023504FLEXA","Original3023504AUTFLEX","3023504AUTFLEX","OriginalAUTFLEX","Original3023504","MAPriAUTFLEX","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023504FLEX",0,3010,0,"10284AUTFLEXMAPrimary",3010,"Original3023504FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151115,"2016-02-01","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,38.315789473684212,3640,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023509FLEXA","Original3023509AUTFLEX","3023509AUTFLEX","OriginalAUTFLEX","Original3023509","MAPriAUTFLEX","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023509FLEX",0,3640,0,"10284AUTFLEXMAPrimary",3640,"Original3023509FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151116,"2016-02-01","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","AUTFLEX","EARLYYEARS",1,95,20.631578947368421,1960,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023515FLEXAcademy","Original3023515AUTFLEX","3023515AUTFLEX","OriginalAUTFLEX","Original3023515","RAPriAUTFLEX","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1960,0,0,0,0,0,490,490,490,490,0,0,0,"Autumn Estimated Flexibility",null,"3023515FLEX",0,0,0,"10284AUTFLEXRAPrimary",1960,"Original3023515FLEX","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151117,"2016-02-01","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,21.368421052631579,2030,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023516FLEXA","Original3023516AUTFLEX","3023516AUTFLEX","OriginalAUTFLEX","Original3023516","MAPriAUTFLEX","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023516FLEX",0,2030,0,"10284AUTFLEXMAPrimary",2030,"Original3023516FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151118,"2016-02-01","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTFLEX","EARLYYEARS",1,95,35.368421052631582,3360,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023518FLEXA","Original3023518AUTFLEX","3023518AUTFLEX","OriginalAUTFLEX","Original3023518","MAPriAUTFLEX","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023518FLEX",0,3360,0,"10284AUTFLEXMAPrimary",3360,"Original3023518FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151119,"2016-02-01","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","AUTFLEX","EARLYYEARS",1,95,47.89473684210526,4550,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023519FLEXAcademy","Original3023519AUTFLEX","3023519AUTFLEX","OriginalAUTFLEX","Original3023519","RAPriAUTFLEX","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",4550,0,0,0,0,0,1137.5,1137.5,1137.5,1137.5,0,0,0,"Autumn Estimated Flexibility",null,"3023519FLEX",0,0,0,"10284AUTFLEXRAPrimary",4550,"Original3023519FLEX","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151120,"2016-02-01","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,27.263157894736842,2590,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023521FLEXB","Original3023521AUTFLEX","3023521AUTFLEX","OriginalAUTFLEX","Original3023521","MAAllAUTFLEX","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3023521FLEX",0,0,0,"10284AUTFLEXMAAll through",2590,"Original3023521FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,2590,287.77999999999997,215.83,215.83,215.83,215.83,215.83,215.83,215.83,215.83,215.83,215.83,143.88999999999999]
[20151121,"2016-02-01","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","AUTFLEX","EARLYYEARS",1,95,19.894736842105264,1890,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025201FLEXB","Original3025201AUTFLEX","3025201AUTFLEX","OriginalAUTFLEX","Original3025201","MAPriAUTFLEX","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3025201FLEX",0,0,0,"10284AUTFLEXMAPrimary",1890,"Original3025201FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1890,210,157.5,157.5,157.5,157.5,157.5,157.5,157.5,157.5,157.5,157.5,105]
[20151122,"2016-02-01","CK","Original",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,19.157894736842106,1820,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025948FLEXB","Original3025948AUTFLEX","3025948AUTFLEX","OriginalAUTFLEX","Original3025948","MAPriAUTFLEX","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3025948FLEX",0,0,0,"10284AUTFLEXMAPrimary",1820,"Original3025948FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1820,202.22,151.66999999999999,151.66999999999999,151.66999999999999,151.66999999999999,151.66999999999999,151.66999999999999,151.66999999999999,151.66999999999999,151.66999999999999,151.66999999999999,101.11]
[20151123,"2016-02-01","CK","Original",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","AUTFLEX","EARLYYEARS",1,95,38.315789473684212,3640,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025949FLEXB","Original3025949AUTFLEX","3025949AUTFLEX","OriginalAUTFLEX","Original3025949","MAPriAUTFLEX","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Flexibility",null,"3025949FLEX",0,0,0,"10284AUTFLEXMAPrimary",3640,"Original3025949FLEX","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,3640,404.44,303.33,303.33,303.33,303.33,303.33,303.33,303.33,303.33,303.33,303.33,202.22]
[20151124,"2016-02-01","CK","Original",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,16800,63168,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021000HOURSA","Original3021000AUTHOURS","3021000AUTHOURS","OriginalAUTHOURS","Original3021000","MANurAUTHOURS","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3021000HOURS",0,63168,0,"10284AUTHOURSMANursery",63168,"Original3021000HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151125,"2016-02-01","CK","Original",3021001,"Hampden Way Nursery","Nursery","MA",400103,10131,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,17220,64747.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021001HOURSA","Original3021001AUTHOURS","3021001AUTHOURS","OriginalAUTHOURS","Original3021001","MANurAUTHOURS","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3021001HOURS",0,64747.199999999997,0,"10284AUTHOURSMANursery",64747.199999999997,"Original3021001HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151126,"2016-02-01","CK","Original",3021002,"Moss Hall Nursery","Nursery","MA",400072,10132,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,25830,97120.8,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021002HOURSA","Original3021002AUTHOURS","3021002AUTHOURS","OriginalAUTHOURS","Original3021002","MANurAUTHOURS","I013021002","3021002EARLYYEARS","10284Nursery","Original3021002EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3021002HOURS",0,97120.8,0,"10284AUTHOURSMANursery",97120.8,"Original3021002HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151127,"2016-02-01","CK","Original",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,25200,94752,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021003HOURSA","Original3021003AUTHOURS","3021003AUTHOURS","OriginalAUTHOURS","Original3021003","MANurAUTHOURS","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3021003HOURS",0,94752,0,"10284AUTHOURSMANursery",94752,"Original3021003HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151128,"2016-02-01","CK","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,null,"FREE","AUTHOURS","EARLYYEARS",1,3.76,5460,20529.599999999999,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022001HOURSAcademy","Original3022001AUTHOURS","3022001AUTHOURS","OriginalAUTHOURS","Original3022001","RAPriAUTHOURS","I013022001","3022001EARLYYEARS","10284Primary","Original3022001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",20529.599999999999,0,0,0,0,0,5132.3999999999996,5132.3999999999996,5132.3999999999996,5132.3999999999996,0,0,0,"Autumn Estimated Hours",null,"3022001HOURS",0,0,0,"10284AUTHOURSRAPrimary",20529.599999999999,"Original3022001HOURS","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151129,"2016-02-01","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,12390,46586.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022002HOURSD","Original3022002AUTHOURS","3022002AUTHOURS","OriginalAUTHOURS","Original3022002","MAPriAUTHOURS","I013022002","3022002EARLYYEARS","10284Primary","Original3022002EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022002HOURS",0,0,0,"10284AUTHOURSMAPrimary",46586.400000000001,"Original3022002HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,46586.400000000001,5176.2700000000004,3882.2,3882.2,3882.2,3882.2,3882.2,3882.2,3882.2,3882.2,3882.2,3882.2,2588.13]
[20151130,"2016-02-01","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,9240,34742.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022003HOURSA","Original3022003AUTHOURS","3022003AUTHOURS","OriginalAUTHOURS","Original3022003","MAPriAUTHOURS","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022003HOURS",0,34742.400000000001,0,"10284AUTHOURSMAPrimary",34742.400000000001,"Original3022003HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151131,"2016-02-01","CK","Original",3022004,"Rimon Jewish Primary School","Primary","RA",155029,"Academy",0,null,"FREE","AUTHOURS","EARLYYEARS",1,3.76,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022004HOURSAcademy","Original3022004AUTHOURS","3022004AUTHOURS","OriginalAUTHOURS","Original3022004","RAPriAUTHOURS","I013022004","3022004EARLYYEARS","10284Primary","Original3022004EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022004HOURS",0,0,0,"10284AUTHOURSRAPrimary",0,"Original3022004HOURS","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151132,"2016-02-01","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,10920,41059.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022008HOURSA","Original3022008AUTHOURS","3022008AUTHOURS","OriginalAUTHOURS","Original3022008","MAPriAUTHOURS","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022008HOURS",0,41059.199999999997,0,"10284AUTHOURSMAPrimary",41059.199999999997,"Original3022008HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151133,"2016-02-01","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,6300,23688,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022009HOURSA","Original3022009AUTHOURS","3022009AUTHOURS","OriginalAUTHOURS","Original3022009","MAPriAUTHOURS","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022009HOURS",0,23688,0,"10284AUTHOURSMAPrimary",23688,"Original3022009HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151134,"2016-02-01","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,8820,33163.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022010HOURSA","Original3022010AUTHOURS","3022010AUTHOURS","OriginalAUTHOURS","Original3022010","MAPriAUTHOURS","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022010HOURS",0,33163.199999999997,0,"10284AUTHOURSMAPrimary",33163.199999999997,"Original3022010HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151135,"2016-02-01","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,15960,60009.599999999999,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022014HOURSA","Original3022014AUTHOURS","3022014AUTHOURS","OriginalAUTHOURS","Original3022014","MAPriAUTHOURS","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022014HOURS",0,60009.599999999999,0,"10284AUTHOURSMAPrimary",60009.599999999999,"Original3022014HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151136,"2016-02-01","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,8400,31584,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022015HOURSA","Original3022015AUTHOURS","3022015AUTHOURS","OriginalAUTHOURS","Original3022015","MAPriAUTHOURS","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022015HOURS",0,31584,0,"10284AUTHOURSMAPrimary",31584,"Original3022015HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151137,"2016-02-01","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,13440,50534.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022019HOURSA","Original3022019AUTHOURS","3022019AUTHOURS","OriginalAUTHOURS","Original3022019","MAPriAUTHOURS","I013022019","3022019EARLYYEARS","10284Primary","Original3022019EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022019HOURS",0,50534.400000000001,0,"10284AUTHOURSMAPrimary",50534.400000000001,"Original3022019HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151138,"2016-02-01","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,null,"FREE","AUTHOURS","EARLYYEARS",1,3.76,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022020HOURSAcademy","Original3022020AUTHOURS","3022020AUTHOURS","OriginalAUTHOURS","Original3022020","RAPriAUTHOURS","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022020HOURS",0,0,0,"10284AUTHOURSRAPrimary",0,"Original3022020HOURS","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151139,"2016-02-01","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,8190,30794.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022021HOURSA","Original3022021AUTHOURS","3022021AUTHOURS","OriginalAUTHOURS","Original3022021","MAPriAUTHOURS","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022021HOURS",0,30794.400000000001,0,"10284AUTHOURSMAPrimary",30794.400000000001,"Original3022021HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151140,"2016-02-01","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,14280,53692.800000000003,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022023HOURSC","Original3022023AUTHOURS","3022023AUTHOURS","OriginalAUTHOURS","Original3022023","MAPriAUTHOURS","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022023HOURS",0,42954.239999999998,0,"10284AUTHOURSMAPrimary",53692.800000000003,"Original3022023HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,10738.560000000001,1193.17,894.88,894.88,894.88,894.88,894.88,894.88,894.88,894.88,894.88,894.88,596.59]
[20151141,"2016-02-01","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,7350,27636,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022024HOURSA","Original3022024AUTHOURS","3022024AUTHOURS","OriginalAUTHOURS","Original3022024","MAPriAUTHOURS","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022024HOURS",0,27636,0,"10284AUTHOURSMAPrimary",27636,"Original3022024HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151142,"2016-02-01","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,7770,29215.200000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022026HOURSA","Original3022026AUTHOURS","3022026AUTHOURS","OriginalAUTHOURS","Original3022026","MAPriAUTHOURS","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022026HOURS",0,29215.200000000001,0,"10284AUTHOURSMAPrimary",29215.200000000001,"Original3022026HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151143,"2016-02-01","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,10920,41059.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022029HOURSA","Original3022029AUTHOURS","3022029AUTHOURS","OriginalAUTHOURS","Original3022029","MAPriAUTHOURS","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022029HOURS",0,41059.199999999997,0,"10284AUTHOURSMAPrimary",41059.199999999997,"Original3022029HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151144,"2016-02-01","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","AUTHOURS","EARLYYEARS",1,3.76,4200,15792,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022031HOURSA","Original3022031AUTHOURS","3022031AUTHOURS","OriginalAUTHOURS","Original3022031","MAPriAUTHOURS","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022031HOURS",0,15792,0,"10284AUTHOURSMAPrimary",15792,"Original3022031HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151145,"2016-02-01","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,12600,47376,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022032HOURSA","Original3022032AUTHOURS","3022032AUTHOURS","OriginalAUTHOURS","Original3022032","MAPriAUTHOURS","I013022032","3022032EARLYYEARS","10284Primary","Original3022032EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022032HOURS",0,47376,0,"10284AUTHOURSMAPrimary",47376,"Original3022032HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151146,"2016-02-01","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,5880,22108.799999999999,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022036HOURSA","Original3022036AUTHOURS","3022036AUTHOURS","OriginalAUTHOURS","Original3022036","MAPriAUTHOURS","I013022036","3022036EARLYYEARS","10284Primary","Original3022036EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022036HOURS",0,22108.799999999999,0,"10284AUTHOURSMAPrimary",22108.799999999999,"Original3022036HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151147,"2016-02-01","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,5880,22108.799999999999,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022037HOURSA","Original3022037AUTHOURS","3022037AUTHOURS","OriginalAUTHOURS","Original3022037","MAPriAUTHOURS","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022037HOURS",0,22108.799999999999,0,"10284AUTHOURSMAPrimary",22108.799999999999,"Original3022037HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151148,"2016-02-01","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,3.76,9030,33952.800000000003,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022038HOURSAcademy","Original3022038AUTHOURS","3022038AUTHOURS","OriginalAUTHOURS","Original3022038","RAPriAUTHOURS","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",33952.800000000003,0,0,0,0,0,8488.2000000000007,8488.2000000000007,8488.2000000000007,8488.2000000000007,0,0,0,"Autumn Estimated Hours",null,"3022038HOURS",0,0,0,"10284AUTHOURSRAPrimary",33952.800000000003,"Original3022038HOURS","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151149,"2016-02-01","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,10080,37900.800000000003,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022045HOURSA","Original3022045AUTHOURS","3022045AUTHOURS","OriginalAUTHOURS","Original3022045","MAPriAUTHOURS","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022045HOURS",0,37900.800000000003,0,"10284AUTHOURSMAPrimary",37900.800000000003,"Original3022045HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151150,"2016-02-01","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,3.76,14910,56061.599999999999,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022047HOURSAcademy","Original3022047AUTHOURS","3022047AUTHOURS","OriginalAUTHOURS","Original3022047","RAPriAUTHOURS","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",56061.599999999999,0,0,0,0,0,14015.4,14015.4,14015.4,14015.4,0,0,0,"Autumn Estimated Hours",null,"3022047HOURS",0,0,0,"10284AUTHOURSRAPrimary",56061.599999999999,"Original3022047HOURS","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151151,"2016-02-01","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,3.76,5880,22108.799999999999,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022048HOURSAcademy","Original3022048AUTHOURS","3022048AUTHOURS","OriginalAUTHOURS","Original3022048","RAPriAUTHOURS","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",22108.799999999999,0,0,0,0,0,5527.2,5527.2,5527.2,5527.2,0,0,0,"Autumn Estimated Hours",null,"3022048HOURS",0,0,0,"10284AUTHOURSRAPrimary",22108.799999999999,"Original3022048HOURS","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151152,"2016-02-01","CK","Original",3022052,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,5670,21319.200000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022052HOURSA","Original3022052AUTHOURS","3022052AUTHOURS","OriginalAUTHOURS","Original3022052","MAPriAUTHOURS","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022052HOURS",0,21319.200000000001,0,"10284AUTHOURSMAPrimary",21319.200000000001,"Original3022052HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151153,"2016-02-01","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,3780,14212.8,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022055HOURSA","Original3022055AUTHOURS","3022055AUTHOURS","OriginalAUTHOURS","Original3022055","MAPriAUTHOURS","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022055HOURS",0,14212.8,0,"10284AUTHOURSMAPrimary",14212.8,"Original3022055HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151154,"2016-02-01","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,10710,40269.599999999999,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022057HOURSB","Original3022057AUTHOURS","3022057AUTHOURS","OriginalAUTHOURS","Original3022057","MAPriAUTHOURS","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022057HOURS",0,0,0,"10284AUTHOURSMAPrimary",40269.599999999999,"Original3022057HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,40269.599999999999,4474.3999999999996,3355.8,3355.8,3355.8,3355.8,3355.8,3355.8,3355.8,3355.8,3355.8,3355.8,2237.1999999999998]
[20151155,"2016-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,8820,33163.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022060HOURSA","Original3022060AUTHOURS","3022060AUTHOURS","OriginalAUTHOURS","Original3022060","MAPriAUTHOURS","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022060HOURS",0,33163.199999999997,0,"10284AUTHOURSMAPrimary",33163.199999999997,"Original3022060HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151156,"2016-02-01","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,5670,21319.200000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022070HOURSA","Original3022070AUTHOURS","3022070AUTHOURS","OriginalAUTHOURS","Original3022070","MAPriAUTHOURS","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022070HOURS",0,21319.200000000001,0,"10284AUTHOURSMAPrimary",21319.200000000001,"Original3022070HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151157,"2016-02-01","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,10920,41059.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022071HOURSC","Original3022071AUTHOURS","3022071AUTHOURS","OriginalAUTHOURS","Original3022071","MAPriAUTHOURS","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022071HOURS",0,32847.360000000001,0,"10284AUTHOURSMAPrimary",41059.199999999997,"Original3022071HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,8211.84,912.43,684.32,684.32,684.32,684.32,684.32,684.32,684.32,684.32,684.32,684.32,456.21]
[20151158,"2016-02-01","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,10080,37900.800000000003,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022076HOURSD","Original3022076AUTHOURS","3022076AUTHOURS","OriginalAUTHOURS","Original3022076","MAPriAUTHOURS","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022076HOURS",0,0,0,"10284AUTHOURSMAPrimary",37900.800000000003,"Original3022076HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,37900.800000000003,4211.2,3158.4,3158.4,3158.4,3158.4,3158.4,3158.4,3158.4,3158.4,3158.4,3158.4,2105.6]
[20151159,"2016-02-01","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,19950,75012,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022077HOURSA","Original3022077AUTHOURS","3022077AUTHOURS","OriginalAUTHOURS","Original3022077","MAPriAUTHOURS","I013022077","3022077EARLYYEARS","10284Primary","Original3022077EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022077HOURS",0,75012,0,"10284AUTHOURSMAPrimary",75012,"Original3022077HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151160,"2016-02-01","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,11340,42638.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022079HOURSA","Original3022079AUTHOURS","3022079AUTHOURS","OriginalAUTHOURS","Original3022079","MAPriAUTHOURS","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3022079HOURS",0,42638.400000000001,0,"10284AUTHOURSMAPrimary",42638.400000000001,"Original3022079HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151161,"2016-02-01","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,3990,15002.4,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023302HOURSD","Original3023302AUTHOURS","3023302AUTHOURS","OriginalAUTHOURS","Original3023302","MAPriAUTHOURS","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023302HOURS",0,0,0,"10284AUTHOURSMAPrimary",15002.4,"Original3023302HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,15002.4,1666.93,1250.2,1250.2,1250.2,1250.2,1250.2,1250.2,1250.2,1250.2,1250.2,1250.2,833.47]
[20151162,"2016-02-01","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,5250,19740,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023304HOURSA","Original3023304AUTHOURS","3023304AUTHOURS","OriginalAUTHOURS","Original3023304","MAPriAUTHOURS","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023304HOURS",0,19740,0,"10284AUTHOURSMAPrimary",19740,"Original3023304HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151163,"2016-02-01","CK","Original",3023307,"St John's CE School N11","Primary","MA",400114,10089,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,6510,24477.599999999999,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023307HOURSA","Original3023307AUTHOURS","3023307AUTHOURS","OriginalAUTHOURS","Original3023307","MAPriAUTHOURS","I013023307","3023307EARLYYEARS","10284Primary","Original3023307EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023307HOURS",0,24477.599999999999,0,"10284AUTHOURSMAPrimary",24477.599999999999,"Original3023307HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151164,"2016-02-01","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,5460,20529.599999999999,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023309HOURSC","Original3023309AUTHOURS","3023309AUTHOURS","OriginalAUTHOURS","Original3023309","MAPriAUTHOURS","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023309HOURS",0,16423.68,0,"10284AUTHOURSMAPrimary",20529.599999999999,"Original3023309HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,4105.92,456.21,342.16,342.16,342.16,342.16,342.16,342.16,342.16,342.16,342.16,342.16,228.11]
[20151165,"2016-02-01","CK","Original",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,10920,41059.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023311HOURSA","Original3023311AUTHOURS","3023311AUTHOURS","OriginalAUTHOURS","Original3023311","MAPriAUTHOURS","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023311HOURS",0,41059.199999999997,0,"10284AUTHOURSMAPrimary",41059.199999999997,"Original3023311HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151166,"2016-02-01","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,6300,23688,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023313HOURSA","Original3023313AUTHOURS","3023313AUTHOURS","OriginalAUTHOURS","Original3023313","MAPriAUTHOURS","I013023313","3023313EARLYYEARS","10284Primary","Original3023313EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023313HOURS",0,23688,0,"10284AUTHOURSMAPrimary",23688,"Original3023313HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151167,"2016-02-01","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,6300,23688,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023317HOURSA","Original3023317AUTHOURS","3023317AUTHOURS","OriginalAUTHOURS","Original3023317","MAPriAUTHOURS","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023317HOURS",0,23688,0,"10284AUTHOURSMAPrimary",23688,"Original3023317HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151168,"2016-02-01","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,9450,35532,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023500HOURSA","Original3023500AUTHOURS","3023500AUTHOURS","OriginalAUTHOURS","Original3023500","MAPriAUTHOURS","I013023500","3023500EARLYYEARS","10284Primary","Original3023500EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023500HOURS",0,35532,0,"10284AUTHOURSMAPrimary",35532,"Original3023500HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151169,"2016-02-01","CK","Original",3023501,"Our Lady of Lourdes School","Primary","MA",400003,10085,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,7140,26846.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023501HOURSA","Original3023501AUTHOURS","3023501AUTHOURS","OriginalAUTHOURS","Original3023501","MAPriAUTHOURS","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023501HOURS",0,26846.400000000001,0,"10284AUTHOURSMAPrimary",26846.400000000001,"Original3023501HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151170,"2016-02-01","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,9240,34742.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023502HOURSA","Original3023502AUTHOURS","3023502AUTHOURS","OriginalAUTHOURS","Original3023502","MAPriAUTHOURS","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023502HOURS",0,34742.400000000001,0,"10284AUTHOURSMAPrimary",34742.400000000001,"Original3023502HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151171,"2016-02-01","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,9030,33952.800000000003,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023504HOURSA","Original3023504AUTHOURS","3023504AUTHOURS","OriginalAUTHOURS","Original3023504","MAPriAUTHOURS","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023504HOURS",0,33952.800000000003,0,"10284AUTHOURSMAPrimary",33952.800000000003,"Original3023504HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151172,"2016-02-01","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,10920,41059.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023509HOURSA","Original3023509AUTHOURS","3023509AUTHOURS","OriginalAUTHOURS","Original3023509","MAPriAUTHOURS","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023509HOURS",0,41059.199999999997,0,"10284AUTHOURSMAPrimary",41059.199999999997,"Original3023509HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151173,"2016-02-01","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,8400,31584,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023511HOURSA","Original3023511AUTHOURS","3023511AUTHOURS","OriginalAUTHOURS","Original3023511","MAPriAUTHOURS","I013023511","3023511EARLYYEARS","10284Primary","Original3023511EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023511HOURS",0,31584,0,"10284AUTHOURSMAPrimary",31584,"Original3023511HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151174,"2016-02-01","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,10080,37900.800000000003,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023512HOURSA","Original3023512AUTHOURS","3023512AUTHOURS","OriginalAUTHOURS","Original3023512","MAPriAUTHOURS","I013023512","3023512EARLYYEARS","10284Primary","Original3023512EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023512HOURS",0,37900.800000000003,0,"10284AUTHOURSMAPrimary",37900.800000000003,"Original3023512HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151175,"2016-02-01","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,11550,43428,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023513HOURSA","Original3023513AUTHOURS","3023513AUTHOURS","OriginalAUTHOURS","Original3023513","MAPriAUTHOURS","I013023513","3023513EARLYYEARS","10284Primary","Original3023513EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023513HOURS",0,43428,0,"10284AUTHOURSMAPrimary",43428,"Original3023513HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151176,"2016-02-01","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,3.76,5880,22108.799999999999,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023515HOURSAcademy","Original3023515AUTHOURS","3023515AUTHOURS","OriginalAUTHOURS","Original3023515","RAPriAUTHOURS","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",22108.799999999999,0,0,0,0,0,5527.2,5527.2,5527.2,5527.2,0,0,0,"Autumn Estimated Hours",null,"3023515HOURS",0,0,0,"10284AUTHOURSRAPrimary",22108.799999999999,"Original3023515HOURS","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151177,"2016-02-01","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,6090,22898.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023516HOURSA","Original3023516AUTHOURS","3023516AUTHOURS","OriginalAUTHOURS","Original3023516","MAPriAUTHOURS","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023516HOURS",0,22898.400000000001,0,"10284AUTHOURSMAPrimary",22898.400000000001,"Original3023516HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151178,"2016-02-01","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,10080,37900.800000000003,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023518HOURSA","Original3023518AUTHOURS","3023518AUTHOURS","OriginalAUTHOURS","Original3023518","MAPriAUTHOURS","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023518HOURS",0,37900.800000000003,0,"10284AUTHOURSMAPrimary",37900.800000000003,"Original3023518HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151179,"2016-02-01","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","AUTHOURS","EARLYYEARS",1,3.76,13650,51324,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023519HOURSAcademy","Original3023519AUTHOURS","3023519AUTHOURS","OriginalAUTHOURS","Original3023519","RAPriAUTHOURS","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",51324,0,0,0,0,0,12831,12831,12831,12831,0,0,0,"Autumn Estimated Hours",null,"3023519HOURS",0,0,0,"10284AUTHOURSRAPrimary",51324,"Original3023519HOURS","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151180,"2016-02-01","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,7770,29215.200000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023521HOURSB","Original3023521AUTHOURS","3023521AUTHOURS","OriginalAUTHOURS","Original3023521","MAAllAUTHOURS","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023521HOURS",0,0,0,"10284AUTHOURSMAAll through",29215.200000000001,"Original3023521HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,29215.200000000001,3246.13,2434.6,2434.6,2434.6,2434.6,2434.6,2434.6,2434.6,2434.6,2434.6,2434.6,1623.07]
[20151181,"2016-02-01","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","AUTHOURS","EARLYYEARS",1,3.76,11340,42638.400000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023523HOURSB","Original3023523AUTHOURS","3023523AUTHOURS","OriginalAUTHOURS","Original3023523","MAPriAUTHOURS","I013023523","3023523EARLYYEARS","10284Primary","Original3023523EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023523HOURS",0,0,0,"10284AUTHOURSMAPrimary",42638.400000000001,"Original3023523HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,42638.400000000001,4737.6000000000004,3553.2,3553.2,3553.2,3553.2,3553.2,3553.2,3553.2,3553.2,3553.2,3553.2,2368.8000000000002]
[20151182,"2016-02-01","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,6300,23688,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023524HOURSC","Original3023524AUTHOURS","3023524AUTHOURS","OriginalAUTHOURS","Original3023524","MAPriAUTHOURS","I013023524","3023524EARLYYEARS","10284Primary","Original3023524EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3023524HOURS",0,18950.400000000001,0,"10284AUTHOURSMAPrimary",23688,"Original3023524HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,4737.6000000000004,526.4,394.8,394.8,394.8,394.8,394.8,394.8,394.8,394.8,394.8,394.8,263.2]
[20151183,"2016-02-01","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","AUTHOURS","EARLYYEARS",1,3.76,5670,21319.200000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025201HOURSB","Original3025201AUTHOURS","3025201AUTHOURS","OriginalAUTHOURS","Original3025201","MAPriAUTHOURS","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3025201HOURS",0,0,0,"10284AUTHOURSMAPrimary",21319.200000000001,"Original3025201HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,21319.200000000001,2368.8000000000002,1776.6,1776.6,1776.6,1776.6,1776.6,1776.6,1776.6,1776.6,1776.6,1776.6,1184.4000000000001]
[20151184,"2016-02-01","CK","Original",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,5460,20529.599999999999,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025948HOURSB","Original3025948AUTHOURS","3025948AUTHOURS","OriginalAUTHOURS","Original3025948","MAPriAUTHOURS","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3025948HOURS",0,0,0,"10284AUTHOURSMAPrimary",20529.599999999999,"Original3025948HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,20529.599999999999,2281.0700000000002,1710.8,1710.8,1710.8,1710.8,1710.8,1710.8,1710.8,1710.8,1710.8,1710.8,1140.53]
[20151185,"2016-02-01","CK","Original",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","AUTHOURS","EARLYYEARS",1,3.76,10920,41059.199999999997,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025949HOURSB","Original3025949AUTHOURS","3025949AUTHOURS","OriginalAUTHOURS","Original3025949","MAPriAUTHOURS","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated Hours",null,"3025949HOURS",0,0,0,"10284AUTHOURSMAPrimary",41059.199999999997,"Original3025949HOURS","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,41059.199999999997,4562.13,3421.6,3421.6,3421.6,3421.6,3421.6,3421.6,3421.6,3421.6,3421.6,3421.6,2281.0700000000002]
[20151186,"2016-02-01","CK","Original",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,4.9172932330827086,2311.13,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021000IDACIA","Original3021000AUTIDACI","3021000AUTIDACI","OriginalAUTIDACI","Original3021000","MANurAUTIDACI","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3021000IDACI",0,2311.13,0,"10284AUTIDACIMANursery",2311.13,"Original3021000IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151187,"2016-02-01","CK","Original",3021001,"Hampden Way Nursery","Nursery","MA",400103,10131,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,4.1495747922437678,1950.3,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021001IDACIA","Original3021001AUTIDACI","3021001AUTIDACI","OriginalAUTIDACI","Original3021001","MANurAUTIDACI","I013021001","3021001EARLYYEARS","10284Nursery","Original3021001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3021001IDACI",0,1950.3,0,"10284AUTIDACIMANursery",1950.3,"Original3021001IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151188,"2016-02-01","CK","Original",3021002,"Moss Hall Nursery","Nursery","MA",400072,10132,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,5.4408183361629883,2557.1799999999998,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021002IDACIA","Original3021002AUTIDACI","3021002AUTIDACI","OriginalAUTIDACI","Original3021002","MANurAUTIDACI","I013021002","3021002EARLYYEARS","10284Nursery","Original3021002EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3021002IDACI",0,2557.1799999999998,0,"10284AUTIDACIMANursery",2557.1799999999998,"Original3021002IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151189,"2016-02-01","CK","Original",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,8.6374410163339377,4059.6,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021003IDACIA","Original3021003AUTIDACI","3021003AUTIDACI","OriginalAUTIDACI","Original3021003","MANurAUTIDACI","I013021003","3021003EARLYYEARS","10284Nursery","Original3021003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3021003IDACI",0,4059.6,0,"10284AUTIDACIMANursery",4059.6,"Original3021003IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151190,"2016-02-01","CK","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,null,"FREE","AUTIDACI","EARLYYEARS",1,470,0.84733771929824542,398.25,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022001IDACIAcademy","Original3022001AUTIDACI","3022001AUTIDACI","OriginalAUTIDACI","Original3022001","RAPriAUTIDACI","I013022001","3022001EARLYYEARS","10284Primary","Original3022001EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",398.25,0,0,0,0,0,99.56,99.57,99.56,99.56,0,0,0,"Autumn Estimated IDACI",null,"3022001IDACI",0,0,0,"10284AUTIDACIRAPrimary",398.25,"Original3022001IDACI","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151191,"2016-02-01","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,5.8946363636363648,2770.48,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022002IDACID","Original3022002AUTIDACI","3022002AUTIDACI","OriginalAUTIDACI","Original3022002","MAPriAUTIDACI","I013022002","3022002EARLYYEARS","10284Primary","Original3022002EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022002IDACI",0,0,0,"10284AUTIDACIMAPrimary",2770.48,"Original3022002IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,2770.48,307.83,230.87,230.87,230.87,230.87,230.87,230.87,230.87,230.87,230.87,230.87,153.91999999999999]
[20151192,"2016-02-01","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,2.6915161588180982,1265.01,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022003IDACIA","Original3022003AUTIDACI","3022003AUTIDACI","OriginalAUTIDACI","Original3022003","MAPriAUTIDACI","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022003IDACI",0,1265.01,0,"10284AUTIDACIMAPrimary",1265.01,"Original3022003IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151193,"2016-02-01","CK","Original",3022004,"Rimon Jewish Primary School","Primary","RA",155029,"Academy",0,null,"FREE","AUTIDACI","EARLYYEARS",1,470,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022004IDACIAcademy","Original3022004AUTIDACI","3022004AUTIDACI","OriginalAUTIDACI","Original3022004","RAPriAUTIDACI","I013022004","3022004EARLYYEARS","10284Primary","Original3022004EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022004IDACI",0,0,0,"10284AUTIDACIRAPrimary",0,"Original3022004IDACI","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151194,"2016-02-01","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,2.057557894736842,967.05,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022008IDACIA","Original3022008AUTIDACI","3022008AUTIDACI","OriginalAUTIDACI","Original3022008","MAPriAUTIDACI","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022008IDACI",0,967.05,0,"10284AUTIDACIMAPrimary",967.05,"Original3022008IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151195,"2016-02-01","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,2.3440789473684207,1101.72,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022009IDACIA","Original3022009AUTIDACI","3022009AUTIDACI","OriginalAUTIDACI","Original3022009","MAPriAUTIDACI","I013022009","3022009EARLYYEARS","10284Primary","Original3022009EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022009IDACI",0,1101.72,0,"10284AUTIDACIMAPrimary",1101.72,"Original3022009IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151196,"2016-02-01","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,4.0728234295415966,1914.23,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022010IDACIA","Original3022010AUTIDACI","3022010AUTIDACI","OriginalAUTIDACI","Original3022010","MAPriAUTIDACI","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022010IDACI",0,1914.23,0,"10284AUTIDACIMAPrimary",1914.23,"Original3022010IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151197,"2016-02-01","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,6.6224242424242403,3112.54,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022014IDACIA","Original3022014AUTIDACI","3022014AUTIDACI","OriginalAUTIDACI","Original3022014","MAPriAUTIDACI","I013022014","3022014EARLYYEARS","10284Primary","Original3022014EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022014IDACI",0,3112.54,0,"10284AUTIDACIMAPrimary",3112.54,"Original3022014IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151198,"2016-02-01","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,3.5749122807017537,1680.21,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022015IDACIA","Original3022015AUTIDACI","3022015AUTIDACI","OriginalAUTIDACI","Original3022015","MAPriAUTIDACI","I013022015","3022015EARLYYEARS","10284Primary","Original3022015EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022015IDACI",0,1680.21,0,"10284AUTIDACIMAPrimary",1680.21,"Original3022015IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151199,"2016-02-01","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,5.4625789473684225,2567.41,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022019IDACIA","Original3022019AUTIDACI","3022019AUTIDACI","OriginalAUTIDACI","Original3022019","MAPriAUTIDACI","I013022019","3022019EARLYYEARS","10284Primary","Original3022019EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022019IDACI",0,2567.41,0,"10284AUTIDACIMAPrimary",2567.41,"Original3022019IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151200,"2016-02-01","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,null,"FREE","AUTIDACI","EARLYYEARS",1,470,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022020IDACIAcademy","Original3022020AUTIDACI","3022020AUTIDACI","OriginalAUTIDACI","Original3022020","RAPriAUTIDACI","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022020IDACI",0,0,0,"10284AUTIDACIRAPrimary",0,"Original3022020IDACI","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151201,"2016-02-01","CK","Original",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,2.7989684210526313,1315.52,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022021IDACIA","Original3022021AUTIDACI","3022021AUTIDACI","OriginalAUTIDACI","Original3022021","MAPriAUTIDACI","I013022021","3022021EARLYYEARS","10284Primary","Original3022021EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022021IDACI",0,1315.52,0,"10284AUTIDACIMAPrimary",1315.52,"Original3022021IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151202,"2016-02-01","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,5.8111444568868977,2731.24,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022023IDACIC","Original3022023AUTIDACI","3022023AUTIDACI","OriginalAUTIDACI","Original3022023","MAPriAUTIDACI","I013022023","3022023EARLYYEARS","10284Primary","Original3022023EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022023IDACI",0,2184.9899999999998,0,"10284AUTIDACIMAPrimary",2731.24,"Original3022023IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,546.24799999999993,60.69,45.52,45.52,45.52,45.52,45.52,45.52,45.52,45.52,45.52,45.52,30.35]
[20151203,"2016-02-01","CK","Original",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,2.4029342105263156,1129.3800000000001,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022024IDACIA","Original3022024AUTIDACI","3022024AUTIDACI","OriginalAUTIDACI","Original3022024","MAPriAUTIDACI","I013022024","3022024EARLYYEARS","10284Primary","Original3022024EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022024IDACI",0,1129.3800000000001,0,"10284AUTIDACIMAPrimary",1129.3800000000001,"Original3022024IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151204,"2016-02-01","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,1.9334122807017549,908.7,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022026IDACIA","Original3022026AUTIDACI","3022026AUTIDACI","OriginalAUTIDACI","Original3022026","MAPriAUTIDACI","I013022026","3022026EARLYYEARS","10284Primary","Original3022026EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022026IDACI",0,908.7,0,"10284AUTIDACIMAPrimary",908.7,"Original3022026IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151205,"2016-02-01","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,6.1388401191658399,2885.25,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022029IDACIA","Original3022029AUTIDACI","3022029AUTIDACI","OriginalAUTIDACI","Original3022029","MAPriAUTIDACI","I013022029","3022029EARLYYEARS","10284Primary","Original3022029EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022029IDACI",0,2885.25,0,"10284AUTIDACIMAPrimary",2885.25,"Original3022029IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151206,"2016-02-01","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","AUTIDACI","EARLYYEARS",1,470,1.8619999999999992,875.14,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022031IDACIA","Original3022031AUTIDACI","3022031AUTIDACI","OriginalAUTIDACI","Original3022031","MAPriAUTIDACI","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022031IDACI",0,875.14,0,"10284AUTIDACIMAPrimary",875.14,"Original3022031IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151207,"2016-02-01","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,4.4194959229058561,2077.16,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022032IDACIA","Original3022032AUTIDACI","3022032AUTIDACI","OriginalAUTIDACI","Original3022032","MAPriAUTIDACI","I013022032","3022032EARLYYEARS","10284Primary","Original3022032EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022032IDACI",0,2077.16,0,"10284AUTIDACIMAPrimary",2077.16,"Original3022032IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151208,"2016-02-01","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,2.6462865497076016,1243.75,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022036IDACIA","Original3022036AUTIDACI","3022036AUTIDACI","OriginalAUTIDACI","Original3022036","MAPriAUTIDACI","I013022036","3022036EARLYYEARS","10284Primary","Original3022036EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022036IDACI",0,1243.75,0,"10284AUTIDACIMAPrimary",1243.75,"Original3022036IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151209,"2016-02-01","CK","Original",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,1.3621426900584792,640.21,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022037IDACIA","Original3022037AUTIDACI","3022037AUTIDACI","OriginalAUTIDACI","Original3022037","MAPriAUTIDACI","I013022037","3022037EARLYYEARS","10284Primary","Original3022037EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022037IDACI",0,640.21,0,"10284AUTIDACIMAPrimary",640.21,"Original3022037IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151210,"2016-02-01","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,470,3.0159407894736843,1417.49,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022038IDACIAcademy","Original3022038AUTIDACI","3022038AUTIDACI","OriginalAUTIDACI","Original3022038","RAPriAUTIDACI","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1417.49,0,0,0,0,0,354.37,354.38,354.37,354.37,0,0,0,"Autumn Estimated IDACI",null,"3022038IDACI",0,0,0,"10284AUTIDACIRAPrimary",1417.49,"Original3022038IDACI","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151211,"2016-02-01","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,2.8696965944272437,1348.76,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022045IDACIA","Original3022045AUTIDACI","3022045AUTIDACI","OriginalAUTIDACI","Original3022045","MAPriAUTIDACI","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022045IDACI",0,1348.76,0,"10284AUTIDACIMAPrimary",1348.76,"Original3022045IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151212,"2016-02-01","CK","Original",3022047,"Hyde School","Primary","RA",151702,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,470,7.0303188854489127,3304.25,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022047IDACIAcademy","Original3022047AUTIDACI","3022047AUTIDACI","OriginalAUTIDACI","Original3022047","RAPriAUTIDACI","I013022047","3022047EARLYYEARS","10284Primary","Original3022047EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",3304.25,0,0,0,0,0,826.06,826.07,826.06,826.06,0,0,0,"Autumn Estimated IDACI",null,"3022047IDACI",0,0,0,"10284AUTIDACIRAPrimary",3304.25,"Original3022047IDACI","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151213,"2016-02-01","CK","Original",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,470,2.3619473684210526,1110.1199999999999,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022048IDACIAcademy","Original3022048AUTIDACI","3022048AUTIDACI","OriginalAUTIDACI","Original3022048","RAPriAUTIDACI","I013022048","3022048EARLYYEARS","10284Primary","Original3022048EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1110.1199999999999,0,0,0,0,0,277.52999999999997,277.52999999999997,277.52999999999997,277.52999999999997,0,0,0,"Autumn Estimated IDACI",null,"3022048IDACI",0,0,0,"10284AUTIDACIRAPrimary",1110.1199999999999,"Original3022048IDACI","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151214,"2016-02-01","CK","Original",3022052,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,1.9934002770083097,936.9,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022052IDACIA","Original3022052AUTIDACI","3022052AUTIDACI","OriginalAUTIDACI","Original3022052","MAPriAUTIDACI","I013022052","3022052EARLYYEARS","10284Primary","Original3022052EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022052IDACI",0,936.9,0,"10284AUTIDACIMAPrimary",936.9,"Original3022052IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151215,"2016-02-01","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,1.2645215311004785,594.33000000000004,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022055IDACIA","Original3022055AUTIDACI","3022055AUTIDACI","OriginalAUTIDACI","Original3022055","MAPriAUTIDACI","I013022055","3022055EARLYYEARS","10284Primary","Original3022055EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022055IDACI",0,594.33000000000004,0,"10284AUTIDACIMAPrimary",594.33000000000004,"Original3022055IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151216,"2016-02-01","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,5.0936779778393388,2394.0300000000002,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022057IDACIB","Original3022057AUTIDACI","3022057AUTIDACI","OriginalAUTIDACI","Original3022057","MAPriAUTIDACI","I013022057","3022057EARLYYEARS","10284Primary","Original3022057EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022057IDACI",0,0,0,"10284AUTIDACIMAPrimary",2394.0300000000002,"Original3022057IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,2394.0300000000002,266,199.5,199.5,199.5,199.5,199.5,199.5,199.5,199.5,199.5,199.5,133]
[20151217,"2016-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,4.0622493074792239,1909.26,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022060IDACIA","Original3022060AUTIDACI","3022060AUTIDACI","OriginalAUTIDACI","Original3022060","MAPriAUTIDACI","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022060IDACI",0,1909.26,0,"10284AUTIDACIMAPrimary",1909.26,"Original3022060IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151218,"2016-02-01","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,2.337874197689346,1098.8,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022070IDACIA","Original3022070AUTIDACI","3022070AUTIDACI","OriginalAUTIDACI","Original3022070","MAPriAUTIDACI","I013022070","3022070EARLYYEARS","10284Primary","Original3022070EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022070IDACI",0,1098.8,0,"10284AUTIDACIMAPrimary",1098.8,"Original3022070IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151219,"2016-02-01","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,3.5122807017543862,1650.77,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022071IDACIC","Original3022071AUTIDACI","3022071AUTIDACI","OriginalAUTIDACI","Original3022071","MAPriAUTIDACI","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022071IDACI",0,1320.62,0,"10284AUTIDACIMAPrimary",1650.77,"Original3022071IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,330.154,36.68,27.51,27.51,27.51,27.51,27.51,27.51,27.51,27.51,27.51,27.51,18.34]
[20151220,"2016-02-01","CK","Original",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,4.4387368421052624,2086.21,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022076IDACID","Original3022076AUTIDACI","3022076AUTIDACI","OriginalAUTIDACI","Original3022076","MAPriAUTIDACI","I013022076","3022076EARLYYEARS","10284Primary","Original3022076EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022076IDACI",0,0,0,"10284AUTIDACIMAPrimary",2086.21,"Original3022076IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,2086.21,231.8,173.85,173.85,173.85,173.85,173.85,173.85,173.85,173.85,173.85,173.85,115.9]
[20151221,"2016-02-01","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,12.9544094488189,6088.57,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022077IDACIA","Original3022077AUTIDACI","3022077AUTIDACI","OriginalAUTIDACI","Original3022077","MAPriAUTIDACI","I013022077","3022077EARLYYEARS","10284Primary","Original3022077EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022077IDACI",0,6088.57,0,"10284AUTIDACIMAPrimary",6088.57,"Original3022077IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151222,"2016-02-01","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.4714597815292949,691.59,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022079IDACIA","Original3022079AUTIDACI","3022079AUTIDACI","OriginalAUTIDACI","Original3022079","MAPriAUTIDACI","I013022079","3022079EARLYYEARS","10284Primary","Original3022079EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3022079IDACI",0,691.59,0,"10284AUTIDACIMAPrimary",691.59,"Original3022079IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151223,"2016-02-01","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,0.92511999999999994,434.81,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023302IDACID","Original3023302AUTIDACI","3023302AUTIDACI","OriginalAUTIDACI","Original3023302","MAPriAUTIDACI","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023302IDACI",0,0,0,"10284AUTIDACIMAPrimary",434.81,"Original3023302IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,434.81,48.31,36.229999999999997,36.229999999999997,36.229999999999997,36.229999999999997,36.229999999999997,36.229999999999997,36.229999999999997,36.229999999999997,36.229999999999997,36.229999999999997,24.16]
[20151224,"2016-02-01","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.6866427432216902,792.72,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023304IDACIA","Original3023304AUTIDACI","3023304AUTIDACI","OriginalAUTIDACI","Original3023304","MAPriAUTIDACI","I013023304","3023304EARLYYEARS","10284Primary","Original3023304EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023304IDACI",0,792.72,0,"10284AUTIDACIMAPrimary",792.72,"Original3023304IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151225,"2016-02-01","CK","Original",3023307,"St John's CE School N11","Primary","MA",400114,10089,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.9063368421052631,895.98,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023307IDACIA","Original3023307AUTIDACI","3023307AUTIDACI","OriginalAUTIDACI","Original3023307","MAPriAUTIDACI","I013023307","3023307EARLYYEARS","10284Primary","Original3023307EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023307IDACI",0,895.98,0,"10284AUTIDACIMAPrimary",895.98,"Original3023307IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151226,"2016-02-01","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.2457953216374269,585.52,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023309IDACIC","Original3023309AUTIDACI","3023309AUTIDACI","OriginalAUTIDACI","Original3023309","MAPriAUTIDACI","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023309IDACI",0,468.42,0,"10284AUTIDACIMAPrimary",585.52,"Original3023309IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,117.104,13.01,9.76,9.76,9.76,9.76,9.76,9.76,9.76,9.76,9.76,9.76,6.51]
[20151227,"2016-02-01","CK","Original",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,2.3538476040848373,1106.31,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023311IDACIA","Original3023311AUTIDACI","3023311AUTIDACI","OriginalAUTIDACI","Original3023311","MAPriAUTIDACI","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023311IDACI",0,1106.31,0,"10284AUTIDACIMAPrimary",1106.31,"Original3023311IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151228,"2016-02-01","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,2.3200478468899517,1090.42,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023313IDACIA","Original3023313AUTIDACI","3023313AUTIDACI","OriginalAUTIDACI","Original3023313","MAPriAUTIDACI","I013023313","3023313EARLYYEARS","10284Primary","Original3023313EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023313IDACI",0,1090.42,0,"10284AUTIDACIMAPrimary",1090.42,"Original3023313IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151229,"2016-02-01","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,2.0665263157894733,971.27,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023317IDACIA","Original3023317AUTIDACI","3023317AUTIDACI","OriginalAUTIDACI","Original3023317","MAPriAUTIDACI","I013023317","3023317EARLYYEARS","10284Primary","Original3023317EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023317IDACI",0,971.27,0,"10284AUTIDACIMAPrimary",971.27,"Original3023317IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151230,"2016-02-01","CK","Original",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,4.7514366998577531,2233.1799999999998,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023500IDACIA","Original3023500AUTIDACI","3023500AUTIDACI","OriginalAUTIDACI","Original3023500","MAPriAUTIDACI","I013023500","3023500EARLYYEARS","10284Primary","Original3023500EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023500IDACI",0,2233.1799999999998,0,"10284AUTIDACIMAPrimary",2233.1799999999998,"Original3023500IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151231,"2016-02-01","CK","Original",3023501,"Our Lady of Lourdes School","Primary","MA",400003,10085,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,2.3993859649122804,1127.71,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023501IDACIA","Original3023501AUTIDACI","3023501AUTIDACI","OriginalAUTIDACI","Original3023501","MAPriAUTIDACI","I013023501","3023501EARLYYEARS","10284Primary","Original3023501EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023501IDACI",0,1127.71,0,"10284AUTIDACIMAPrimary",1127.71,"Original3023501IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151232,"2016-02-01","CK","Original",3023502,"St Agnes RC Primary School","Primary","MA",400096,10087,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,4.4259966044142622,2080.2199999999998,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023502IDACIA","Original3023502AUTIDACI","3023502AUTIDACI","OriginalAUTIDACI","Original3023502","MAPriAUTIDACI","I013023502","3023502EARLYYEARS","10284Primary","Original3023502EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023502IDACI",0,2080.2199999999998,0,"10284AUTIDACIMAPrimary",2080.2199999999998,"Original3023502IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151233,"2016-02-01","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,3.014203007518796,1416.68,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023504IDACIA","Original3023504AUTIDACI","3023504AUTIDACI","OriginalAUTIDACI","Original3023504","MAPriAUTIDACI","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023504IDACI",0,1416.68,0,"10284AUTIDACIMAPrimary",1416.68,"Original3023504IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151234,"2016-02-01","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,3.429263157894737,1611.75,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023509IDACIA","Original3023509AUTIDACI","3023509AUTIDACI","OriginalAUTIDACI","Original3023509","MAPriAUTIDACI","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023509IDACI",0,1611.75,0,"10284AUTIDACIMAPrimary",1611.75,"Original3023509IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151235,"2016-02-01","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,5.0734566145092472,2384.52,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023511IDACIA","Original3023511AUTIDACI","3023511AUTIDACI","OriginalAUTIDACI","Original3023511","MAPriAUTIDACI","I013023511","3023511EARLYYEARS","10284Primary","Original3023511EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023511IDACI",0,2384.52,0,"10284AUTIDACIMAPrimary",2384.52,"Original3023511IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151236,"2016-02-01","CK","Original",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,2.7073421052631574,1272.45,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023512IDACIA","Original3023512AUTIDACI","3023512AUTIDACI","OriginalAUTIDACI","Original3023512","MAPriAUTIDACI","I013023512","3023512EARLYYEARS","10284Primary","Original3023512EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023512IDACI",0,1272.45,0,"10284AUTIDACIMAPrimary",1272.45,"Original3023512IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151237,"2016-02-01","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.6004142300194928,752.19,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023513IDACIA","Original3023513AUTIDACI","3023513AUTIDACI","OriginalAUTIDACI","Original3023513","MAPriAUTIDACI","I013023513","3023513EARLYYEARS","10284Primary","Original3023513EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023513IDACI",0,752.19,0,"10284AUTIDACIMAPrimary",752.19,"Original3023513IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151238,"2016-02-01","CK","Original",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,470,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023515IDACIAcademy","Original3023515AUTIDACI","3023515AUTIDACI","OriginalAUTIDACI","Original3023515","RAPriAUTIDACI","I013023515","3023515EARLYYEARS","10284Primary","Original3023515EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023515IDACI",0,0,0,"10284AUTIDACIRAPrimary",0,"Original3023515IDACI","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151239,"2016-02-01","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.0446783625730991,491,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023516IDACIA","Original3023516AUTIDACI","3023516AUTIDACI","OriginalAUTIDACI","Original3023516","MAPriAUTIDACI","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023516IDACI",0,491,0,"10284AUTIDACIMAPrimary",491,"Original3023516IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151240,"2016-02-01","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,5.2105789473684201,2448.9699999999998,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023518IDACIA","Original3023518AUTIDACI","3023518AUTIDACI","OriginalAUTIDACI","Original3023518","MAPriAUTIDACI","I013023518","3023518EARLYYEARS","10284Primary","Original3023518EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023518IDACI",0,2448.9699999999998,0,"10284AUTIDACIMAPrimary",2448.9699999999998,"Original3023518IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151241,"2016-02-01","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","AUTIDACI","EARLYYEARS",1,470,0,0,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023519IDACIAcademy","Original3023519AUTIDACI","3023519AUTIDACI","OriginalAUTIDACI","Original3023519","RAPriAUTIDACI","I013023519","3023519EARLYYEARS","10284Primary","Original3023519EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023519IDACI",0,0,0,"10284AUTIDACIRAPrimary",0,"Original3023519IDACI","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151242,"2016-02-01","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,2.7376754385964914,1286.71,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023521IDACIB","Original3023521AUTIDACI","3023521AUTIDACI","OriginalAUTIDACI","Original3023521","MAAllAUTIDACI","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023521IDACI",0,0,0,"10284AUTIDACIMAAll through",1286.71,"Original3023521IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1286.71,142.97,107.23,107.23,107.23,107.23,107.23,107.23,107.23,107.23,107.23,107.23,71.48]
[20151243,"2016-02-01","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","AUTIDACI","EARLYYEARS",1,470,3.4288243642814908,1611.55,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023523IDACIB","Original3023523AUTIDACI","3023523AUTIDACI","OriginalAUTIDACI","Original3023523","MAPriAUTIDACI","I013023523","3023523EARLYYEARS","10284Primary","Original3023523EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023523IDACI",0,0,0,"10284AUTIDACIMAPrimary",1611.55,"Original3023523IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,1611.55,179.06,134.30000000000001,134.30000000000001,134.30000000000001,134.30000000000001,134.30000000000001,134.30000000000001,134.30000000000001,134.30000000000001,134.30000000000001,134.30000000000001,89.53]
[20151244,"2016-02-01","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.3730769230769231,645.35,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023524IDACIC","Original3023524AUTIDACI","3023524AUTIDACI","OriginalAUTIDACI","Original3023524","MAPriAUTIDACI","I013023524","3023524EARLYYEARS","10284Primary","Original3023524EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3023524IDACI",0,516.28,0,"10284AUTIDACIMAPrimary",645.35,"Original3023524IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,129.07000000000002,14.34,10.76,10.76,10.76,10.76,10.76,10.76,10.76,10.76,10.76,10.76,7.17]
[20151245,"2016-02-01","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","AUTIDACI","EARLYYEARS",1,470,1.0026947368421053,471.27,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025201IDACIB","Original3025201AUTIDACI","3025201AUTIDACI","OriginalAUTIDACI","Original3025201","MAPriAUTIDACI","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3025201IDACI",0,0,0,"10284AUTIDACIMAPrimary",471.27,"Original3025201IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,471.27,52.36,39.270000000000003,39.270000000000003,39.270000000000003,39.270000000000003,39.270000000000003,39.270000000000003,39.270000000000003,39.270000000000003,39.270000000000003,39.270000000000003,26.18]
[20151246,"2016-02-01","CK","Original",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.4202631578947364,667.52,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025948IDACIB","Original3025948AUTIDACI","3025948AUTIDACI","OriginalAUTIDACI","Original3025948","MAPriAUTIDACI","I013025948","3025948EARLYYEARS","10284Primary","Original3025948EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3025948IDACI",0,0,0,"10284AUTIDACIMAPrimary",667.52,"Original3025948IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,667.52,74.17,55.63,55.63,55.63,55.63,55.63,55.63,55.63,55.63,55.63,55.63,37.08]
[20151247,"2016-02-01","CK","Original",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","AUTIDACI","EARLYYEARS",1,470,1.7694557670772677,831.64,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025949IDACIB","Original3025949AUTIDACI","3025949AUTIDACI","OriginalAUTIDACI","Original3025949","MAPriAUTIDACI","I013025949","3025949EARLYYEARS","10284Primary","Original3025949EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Estimated IDACI",null,"3025949IDACI",0,0,0,"10284AUTIDACIMAPrimary",831.64,"Original3025949IDACI","ESTIMATE",36,0,"MAAUT",4,0,0,0,0,831.64,92.4,69.3,69.3,69.3,69.3,69.3,69.3,69.3,69.3,69.3,69.3,46.2]
[20151248,"2016-02-01","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","blank","REPORT",null,0,null,0,0,543965,0,0,0,0,0,0,0,0,"3022002blankD","Original3022002blank","3022002blank","Originalblank","Original3022002","MAPriblank","03022002","3022002REPORT","0Primary","Original3022002REPORT",0.25,0.5,0.75,1,"None","None",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"-",null,"3022002blank",0,0,0,"0blankMAPrimary",0,"Original3022002blank","",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151249,"2016-02-01","CK","Original",3024004,"Menorah High School (Girls)","Secondary","MA",107953,11513,0,"Paid by EFA, not LBB","VA","DFC","CAPITAL",1,"Various",0,0,11339,543965,"CI01",0,0,0,0,0,0,0,"3024004DFC0","Original3024004DFC","3024004DFC","OriginalDFC","Original3024004","MASecDFC","CI013024004","3024004CAPITAL","11339Secondary","Original3024004CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Secondary Schools ","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3024004DFC",0,0,0,"11339DFCMASecondary",0,"Original3024004DFC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151259,"2016-02-01","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","DFC","CAPITAL",1,"Various",7901.5,7901.5,11331,543965,"CI01",1,1975.38,1975.37,1975.38,1975.37,0,0,"3022009DFC0","Original3022009DFC","3022009DFC","OriginalDFC","Original3022009","MAPriDFC","CI013022009","3022009CAPITAL","11331Primary","Original3022009CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022009DFC",0,0,0,"11331DFCMAPrimary",7901.5,"Original3022009DFC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151284,"2016-02-01","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","DFC","CAPITAL",1,"Various",6700,6700,11331,543965,"CI01",1,1675,1675,1675,1675,0,0,"3022054DFC0","Original3022054DFC","3022054DFC","OriginalDFC","Original3022054","MAPriDFC","CI013022054","3022054CAPITAL","11331Primary","Original3022054CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3022054DFC",0,0,0,"11331DFCMAPrimary",6700,"Original3022054DFC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151317,"2016-02-01","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3022010LUMP SUMA","Original3022010LUMP SUM","3022010LUMP SUM","OriginalLUMP SUM","Original3022010","MAPriLUMP SUM","I013022010","3022010MAIN","10162Primary","Original3022010MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022010LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3022010LUMP SUM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151342,"2016-02-01","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,null,"COM","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3022043LUMP SUMA","Original3022043LUMP SUM","3022043LUMP SUM","OriginalLUMP SUM","Original3022043","MAPriLUMP SUM","I013022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3022043LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3022043LUMP SUM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151368,"2016-02-01","CK","Original",3023312,"St Mary's School EN4","Primary","MA",400017,10093,0,null,"VA","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3023312LUMP SUMA","Original3023312LUMP SUM","3023312LUMP SUM","OriginalLUMP SUM","Original3023312","MAPriLUMP SUM","I013023312","3023312MAIN","10162Primary","Original3023312MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3023312LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3023312LUMP SUM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151385,"2016-02-01","CK","Original",3023514,"Annunciation Catholic Junior School","Primary","MA",400107,10117,0,null,"VA","LUMP SUM","MAIN",1,122000,1,122000,10162,543965,"I01",0,0,0,0,0,0,0,"3023514LUMP SUMA","Original3023514LUMP SUM","3023514LUMP SUM","OriginalLUMP SUM","Original3023514","MAPriLUMP SUM","I013023514","3023514MAIN","10162Primary","Original3023514MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3023514LUMP SUM",0,122000,0,"10162LUMP SUMMAPrimary",122000,"Original3023514LUMP SUM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151410,"2016-02-01","CK","Original",3025402,"Mill Hill County High School","Secondary","RA",144069,"Academy",1,null,"ACAD","LUMP SUM","MAIN",1,122000,1,122000,10163,516500,"I01",0,0,0,0,0,122000,0,"3025402LUMP SUMAcademy","Original3025402LUMP SUM","3025402LUMP SUM","OriginalLUMP SUM","Original3025402","RASecLUMP SUM","I013025402","3025402MAIN","10163Secondary","Original3025402MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Lump Sum",null,"3025402LUMP SUM",122000,0,0,"10163LUMP SUMRASecondary",0,"Original3025402LUMP SUM","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151419,"2016-02-01","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",1,null,"FREE","MFG","MAIN",1,"Various",0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3022020MFGAcademy","Original3022020MFG","3022020MFG","OriginalMFG","Original3022020","RAPriMFG","I013022020","3022020MAIN","10162Primary","Original3022020MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022020MFG",0,0,0,"10162MFGRAPrimary",0,"Original3022020MFG","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151444,"2016-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","MFG","MAIN",1,"Various",270861.63358158054,270861.63,10162,543965,"I01",0,0,0,0,0,0,0,"3022060MFGA","Original3022060MFG","3022060MFG","OriginalMFG","Original3022060","MAPriMFG","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022060MFG",0,270861.63,0,"10162MFGMAPrimary",270861.63,"Original3022060MFG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151481,"2016-02-01","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","MFG","MAIN",1,"Various",57122.69519412623,57122.7,10162,543965,"I01",0,0,0,0,0,0,0,"3023518MFGA","Original3023518MFG","3023518MFG","OriginalMFG","Original3023518","MAPriMFG","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3023518MFG",0,57122.7,0,"10162MFGMAPrimary",57122.7,"Original3023518MFG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151511,"2016-02-01","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","MFG","MAIN",1,"Various",-37436.2369009877,-37436.239999999998,11510,516500,"I01",0,0,0,0,0,-37436.239999999998,0,"3026905MFGAcademy","Original3026905MFG","3026905MFG","OriginalMFG","Original3026905","RAAllMFG","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3026905MFG",-37436.239999999998,0,0,"11510MFGRAAll through",0,"Original3026905MFG","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151536,"2016-02-01","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,null,"COM","NDPDEBS","MAIN",-1,3.01,472,-1420.72,10162,543965,"E27",0,0,0,0,0,0,0,"3022032NDPDEBSA","Original3022032NDPDEBS","3022032NDPDEBS","OriginalNDPDEBS","Original3022032","MAPriNDPDEBS","E273022032","3022032MAIN","10162Primary","Original3022032MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022032NDPDEBS",0,-1420.72,0,"10162NDPDEBSMAPrimary",-1420.72,"Original3022032NDPDEBS","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151545,"2016-02-01","CK","Original",3022054,"Woodridge  Primary School","Primary","MA",400004,10109,0,null,"COM","NDPDEBS","MAIN",-1,3.01,239,-719.39,10162,543965,"E27",0,0,0,0,0,0,0,"3022054NDPDEBSA","Original3022054NDPDEBS","3022054NDPDEBS","OriginalNDPDEBS","Original3022054","MAPriNDPDEBS","E273022054","3022054MAIN","10162Primary","Original3022054MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3022054NDPDEBS",0,-719.39,0,"10162NDPDEBSMAPrimary",-719.39,"Original3022054NDPDEBS","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151584,"2016-02-01","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","NDPDEBS","MAIN",-1,3.01,441,-1327.41,10162,543965,"E27",0,0,0,0,0,0,0,"3023518NDPDEBSA","Original3023518NDPDEBS","3023518NDPDEBS","OriginalNDPDEBS","Original3023518","MAPriNDPDEBS","E273023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Behaviour Support - Pri",null,"3023518NDPDEBS",0,-1327.41,0,"10162NDPDEBSMAPrimary",-1327.41,"Original3023518NDPDEBS","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151604,"2016-02-01","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","NDPDESupply","MAIN",-1,1.66,265,-439.9,10162,543965,"E10",0,0,0,0,0,0,0,"3022019NDPDESupplyA","Original3022019NDPDESupply","3022019NDPDESupply","OriginalNDPDESupply","Original3022019","MAPriNDPDESupply","E103022019","3022019MAIN","10162Primary","Original3022019MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022019NDPDESupply",0,-439.9,0,"10162NDPDESupplyMAPrimary",-439.9,"Original3022019NDPDESupply","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151613,"2016-02-01","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","NDPDESupply","MAIN",-1,1.66,197,-327.02,10162,543965,"E10",0,0,0,0,0,0,0,"3022031NDPDESupplyA","Original3022031NDPDESupply","3022031NDPDESupply","OriginalNDPDESupply","Original3022031","MAPriNDPDESupply","E103022031","3022031MAIN","10162Primary","Original3022031MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3022031NDPDESupply",0,-327.02,0,"10162NDPDESupplyMAPrimary",-327.02,"Original3022031NDPDESupply","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151638,"2016-02-01","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","NDPDESupply","MAIN",-1,1.66,232,-385.12,10162,543965,"E10",0,0,0,0,0,0,0,"3023304NDPDESupplyA","Original3023304NDPDESupply","3023304NDPDESupply","OriginalNDPDESupply","Original3023304","MAPriNDPDESupply","E103023304","3023304MAIN","10162Primary","Original3023304MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated TU Facilities - Pri",null,"3023304NDPDESupply",0,-385.12,0,"10162NDPDESupplyMAPrimary",-385.12,"Original3023304NDPDESupply","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151671,"2016-02-01","CK","Original",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,307,-2931.85,10162,543965,"E27",0,0,0,0,0,0,0,"3022002NDPDEUPEGD","Original3022002NDPDEUPEG","3022002NDPDEUPEG","OriginalNDPDEUPEG","Original3022002","MAPriNDPDEUPEG","E273022002","3022002MAIN","10162Primary","Original3022002MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022002NDPDEUPEG",0,0,0,"10162NDPDEUPEGMAPrimary",-2931.85,"Original3022002NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,0,-2931.85,-2931.85,0,0,0,0,0,0,0,0,0,0,0]
[20151697,"2016-02-01","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,null,"COM","NDPDEUPEG","MAIN",-1,9.5500000000000007,87.75064935064934,-838.02,10162,543965,"E27",0,0,0,0,0,0,0,"3022043NDPDEUPEGA","Original3022043NDPDEUPEG","3022043NDPDEUPEG","OriginalNDPDEUPEG","Original3022043","MAPriNDPDEUPEG","E273022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3022043NDPDEUPEG",0,-838.02,0,"10162NDPDEUPEGMAPrimary",-838.02,"Original3022043NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151730,"2016-02-01","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","NDPDEUPEG","MAIN",-1,9.5500000000000007,62.366589327146173,-595.6,10162,543965,"E27",0,0,0,0,0,0,0,"3023504NDPDEUPEGA","Original3023504NDPDEUPEG","3023504NDPDEUPEG","OriginalNDPDEUPEG","Original3023504","MAPriNDPDEUPEG","E273023504","3023504MAIN","10162Primary","Original3023504MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023504NDPDEUPEG",0,-595.6,0,"10162NDPDEUPEGMAPrimary",-595.6,"Original3023504NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151739,"2016-02-01","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","NDPDEUPEG","MAIN",-1,9.5500000000000007,15.771428571428572,-150.62,10162,543965,"E27",0,0,0,0,0,0,0,"3023516NDPDEUPEGA","Original3023516NDPDEUPEG","3023516NDPDEUPEG","OriginalNDPDEUPEG","Original3023516","MAPriNDPDEUPEG","E273023516","3023516MAIN","10162Primary","Original3023516MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Pri",null,"3023516NDPDEUPEG",0,-150.62,0,"10162NDPDEUPEGMAPrimary",-150.62,"Original3023516NDPDEUPEG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151764,"2016-02-01","CK","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","NDsDEUPEG","MAIN",-1,16.34,86.277008310249315,-1409.77,10163,543965,"E27",0,0,0,0,0,0,0,"3025427NDsDEUPEGA","Original3025427NDsDEUPEG","3025427NDsDEUPEG","OriginalNDsDEUPEG","Original3025427","MASecNDsDEUPEG","E273025427","3025427MAIN","10163Secondary","Original3025427MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"De-delegated Narrowing the Gap - Sec",null,"3025427NDsDEUPEG",0,-1409.77,0,"10163NDsDEUPEGMASecondary",-1409.77,"Original3025427NDsDEUPEG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151796,"2016-02-01","CK","Original",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","NNDR","MAIN",1,"Various",15180,15180,10162,543965,"I01",0,0,0,0,0,0,0,"3022036NNDRA","Original3022036NNDR","3022036NNDR","OriginalNNDR","Original3022036","MAPriNNDR","I013022036","3022036MAIN","10162Primary","Original3022036MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022036NNDR",0,15180,0,"10162NNDRMAPrimary",15180,"Original3022036NNDR","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151807,"2016-02-01","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","NNDR","MAIN",1,"Various",16884,16884,10162,543965,"I01",0,0,0,0,0,0,0,"3022055NNDRA","Original3022055NNDR","3022055NNDR","OriginalNNDR","Original3022055","MAPriNNDR","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022055NNDR",0,16884,0,"10162NNDRMAPrimary",16884,"Original3022055NNDR","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151832,"2016-02-01","CK","Original",3024215,"Compton School","Secondary","RA",140894,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",15993.600000000002,15993.6,10163,516500,"I01",0,0,0,0,0,15993.6,0,"3024215NNDRAcademy","Original3024215NNDR","3024215NNDR","OriginalNNDR","Original3024215","RASecNNDR","I013024215","3024215MAIN","10163Secondary","Original3024215MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3024215NNDR",15993.6,0,0,"10163NNDRRASecondary",0,"Original3024215NNDR","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151865,"2016-02-01","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","NURSERYTOPUP","HIGHNEEDS",null,"Various",null,0,11436,543965,"I03",0,0,0,0,0,0,0,"3022057NURSERYTOPUPB","Original3022057NURSERYTOPUP","3022057NURSERYTOPUP","OriginalNURSERYTOPUP","Original3022057","MAPriNURSERYTOPUP","I033022057","3022057HIGHNEEDS","11436Primary","Original3022057HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022057NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",0,"Original3022057NURSERYTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151898,"2016-02-01","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,null,"COM","PEGRANT","ADDGRANT",null,"various",null,0,10166,543965,"I18",1,0,0,0,0,0,0,"3022011PEGRANTA","Original3022011PEGRANT","3022011PEGRANT","OriginalPEGRANT","Original3022011","MAPriPEGRANT","I183022011","3022011ADDGRANT","10166Primary","Original3022011ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022011PEGRANT",0,0,0,"10166PEGRANTMAPrimary",0,"Original3022011PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151909,"2016-02-01","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,null,"COM","PEGRANT","ADDGRANT",null,"various",null,0,10166,543965,"I18",1,0,0,0,0,0,0,"3022025PEGRANTC","Original3022025PEGRANT","3022025PEGRANT","OriginalPEGRANT","Original3022025","MAPriPEGRANT","I183022025","3022025ADDGRANT","10166Primary","Original3022025ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022025PEGRANT",0,0,0,"10166PEGRANTMAPrimary",0,"Original3022025PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151933,"2016-02-01","CK","Original",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","PEGRANT","ADDGRANT",null,"various",null,0,10166,543965,"I18",1,0,0,0,0,0,0,"3022070PEGRANTA","Original3022070PEGRANT","3022070PEGRANT","OriginalPEGRANT","Original3022070","MAPriPEGRANT","I183022070","3022070ADDGRANT","10166Primary","Original3022070ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022070PEGRANT",0,0,0,"10166PEGRANTMAPrimary",0,"Original3022070PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151958,"2016-02-01","CK","Original",3023506,"St Vincent's Catholic Primary School","Primary","MA",400009,10096,0,null,"VA","PEGRANT","ADDGRANT",null,"various",null,0,10166,543965,"I18",1,0,0,0,0,0,0,"3023506PEGRANTA","Original3023506PEGRANT","3023506PEGRANT","OriginalPEGRANT","Original3023506","MAPriPEGRANT","I183023506","3023506ADDGRANT","10166Primary","Original3023506ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023506PEGRANT",0,0,0,"10166PEGRANTMAPrimary",0,"Original3023506PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20151991,"2016-02-01","CK","Original",3024215,"Compton School","Secondary","RA",140894,"Academy",0,null,"ACAD","POST16TOPUP","HIGHNEEDS",null,"Various",null,0,11442,516500,"I03",0,0,0,0,0,0,0,"3024215POST16TOPUPAcademy","Original3024215POST16TOPUP","3024215POST16TOPUP","OriginalPOST16TOPUP","Original3024215","RASecPOST16TOPUP","I033024215","3024215HIGHNEEDS","11442Secondary","Original3024215HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"StatementTop-ups (Post 16)",null,"3024215POST16TOPUP",0,0,0,"11442POST16TOPUPRASecondary",0,"Original3024215POST16TOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152012,"2016-02-01","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","Pri AWPU","MAIN",1,3325.75,655,2178366.25,10162,543965,"I01",0,0,0,0,0,0,0,"3022014Pri AWPUA","Original3022014Pri AWPU","3022014Pri AWPU","OriginalPri AWPU","Original3022014","MAPriPri AWPU","I013022014","3022014MAIN","10162Primary","Original3022014MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022014Pri AWPU",0,2178366.25,0,"10162Pri AWPUMAPrimary",2178366.25,"Original3022014Pri AWPU","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152026,"2016-02-01","CK","Original",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","Pri AWPU","MAIN",1,3325.75,420,1396815,10162,543965,"I01",0,0,0,0,0,0,0,"3022029Pri AWPUA","Original3022029Pri AWPU","3022029Pri AWPU","OriginalPri AWPU","Original3022029","MAPriPri AWPU","I013022029","3022029MAIN","10162Primary","Original3022029MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3022029Pri AWPU",0,1396815,0,"10162Pri AWPUMAPrimary",1396815,"Original3022029Pri AWPU","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152059,"2016-02-01","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","Pri AWPU","MAIN",1,3325.75,204,678453,10162,543965,"I01",0,0,0,0,0,0,0,"3023309Pri AWPUC","Original3023309Pri AWPU","3023309Pri AWPU","OriginalPri AWPU","Original3023309","MAPriPri AWPU","I013023309","3023309MAIN","10162Primary","Original3023309MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3023309Pri AWPU",0,542762.4,0,"10162Pri AWPUMAPrimary",678453,"Original3023309Pri AWPU","Current",36,0,"MA0",4,0,0,0,0,135690.6,15076.73,11307.55,11307.55,11307.55,11307.55,11307.55,11307.55,11307.55,11307.55,11307.55,11307.55,7538.37]
[20152092,"2016-02-01","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",1,null,"ACAD","Pri AWPU","MAIN",1,3325.75,95,315946.25,11510,516500,"I01",0,0,0,0,0,315946.25,0,"3026906Pri AWPUAcademy","Original3026906Pri AWPU","3026906Pri AWPU","OriginalPri AWPU","Original3026906","RAAllPri AWPU","I013026906","3026906MAIN","11510All through","Original3026906MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3026906Pri AWPU",315946.25,0,0,"11510Pri AWPURAAll through",0,"Original3026906Pri AWPU","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152117,"2016-02-01","CK","Original",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",1,null,"ACAD","Pri EAL 2","MAIN",1,530,44.712328767123324,23697.53,10162,516500,"I01",0,0,0,0,0,23697.53,0,"3022030Pri EAL 2Academy","Original3022030Pri EAL 2","3022030Pri EAL 2","OriginalPri EAL 2","Original3022030","RAPriPri EAL 2","I013022030","3022030MAIN","10162Primary","Original3022030MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022030Pri EAL 2",23697.53,0,0,"10162Pri EAL 2RAPrimary",0,"Original3022030Pri EAL 2","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152125,"2016-02-01","CK","Original",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,null,"COM","Pri EAL 2","MAIN",1,530,31.151219512195134,16510.150000000001,10162,543965,"I01",0,0,0,0,0,0,0,"3022043Pri EAL 2A","Original3022043Pri EAL 2","3022043Pri EAL 2","OriginalPri EAL 2","Original3022043","MAPriPri EAL 2","I013022043","3022043MAIN","10162Primary","Original3022043MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3022043Pri EAL 2",0,16510.150000000001,0,"10162Pri EAL 2MAPrimary",16510.150000000001,"Original3022043Pri EAL 2","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152152,"2016-02-01","CK","Original",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","Pri EAL 2","MAIN",1,530,26.374269005847967,13978.36,10162,543965,"I01",0,0,0,0,0,0,0,"3023313Pri EAL 2A","Original3023313Pri EAL 2","3023313Pri EAL 2","OriginalPri EAL 2","Original3023313","MAPriPri EAL 2","I013023313","3023313MAIN","10162Primary","Original3023313MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3023313Pri EAL 2",0,13978.36,0,"10162Pri EAL 2MAPrimary",13978.36,"Original3023313Pri EAL 2","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152185,"2016-02-01","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","Pri FSM6","MAIN",1,1423.56,177.77666248431618,253075.75,10162,543965,"I01",0,0,0,0,0,0,0,"3022003Pri FSM6A","Original3022003Pri FSM6","3022003Pri FSM6","OriginalPri FSM6","Original3022003","MAPriPri FSM6","I013022003","3022003MAIN","10162Primary","Original3022003MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Free School Meals (FSM6)",null,"3022003Pri FSM6",0,253075.75,0,"10162Pri FSM6MAPrimary",253075.75,"Original3022003Pri FSM6","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152194,"2016-02-01","CK","Original",3022016,"Courtland School","Primary","MA",400049,10056,0,null,"COM","Pri FSM6","MAIN",1,1423.56,33.840375586854464,48173.81,10162,543965,"I01",0,0,0,0,0,0,0,"3022016Pri FSM6A","Original3022016Pri FSM6","3022016Pri FSM6","OriginalPri FSM6","Original3022016","MAPriPri FSM6","I013022016","3022016MAIN","10162Primary","Original3022016MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Free School Meals (FSM6)",null,"3022016Pri FSM6",0,48173.81,0,"10162Pri FSM6MAPrimary",48173.81,"Original3022016Pri FSM6","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152224,"2016-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","Pri FSM6","MAIN",1,1423.56,169.1127098321343,240742.09,10162,543965,"I01",0,0,0,0,0,0,0,"3022060Pri FSM6A","Original3022060Pri FSM6","3022060Pri FSM6","OriginalPri FSM6","Original3022060","MAPriPri FSM6","I013022060","3022060MAIN","10162Primary","Original3022060MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Free School Meals (FSM6)",null,"3022060Pri FSM6",0,240742.09,0,"10162Pri FSM6MAPrimary",240742.09,"Original3022060Pri FSM6","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152253,"2016-02-01","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","Pri FSM6","MAIN",1,1423.56,69.462242562929063,98883.67,10162,543965,"I01",0,0,0,0,0,0,0,"3023509Pri FSM6A","Original3023509Pri FSM6","3023509Pri FSM6","OriginalPri FSM6","Original3023509","MAPriPri FSM6","I013023509","3023509MAIN","10162Primary","Original3023509MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Free School Meals (FSM6)",null,"3023509Pri FSM6",0,98883.67,0,"10162Pri FSM6MAPrimary",98883.67,"Original3023509Pri FSM6","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152278,"2016-02-01","CK","Original",3022009,"Brunswick Park Primary & Nursery School","Primary","MA",400061,10048,0,null,"COM","Pri IDACI 4","MAIN",1,2100,57.319327731092265,120370.59,10162,543965,"I01",0,0,0,0,0,0,0,"3022009Pri IDACI 4A","Original3022009Pri IDACI 4","3022009Pri IDACI 4","OriginalPri IDACI 4","Original3022009","MAPriPri IDACI 4","I013022009","3022009MAIN","10162Primary","Original3022009MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 4) - Pri",null,"3022009Pri IDACI 4",0,120370.59,0,"10162Pri IDACI 4MAPrimary",120370.59,"Original3022009Pri IDACI 4","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152311,"2016-02-01","CK","Original",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","Pri IDACI 4","MAIN",1,2100,26.7536231884059,56182.61,10162,543965,"I01",0,0,0,0,0,0,0,"3022055Pri IDACI 4A","Original3022055Pri IDACI 4","3022055Pri IDACI 4","OriginalPri IDACI 4","Original3022055","MAPriPri IDACI 4","I013022055","3022055MAIN","10162Primary","Original3022055MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 4) - Pri",null,"3022055Pri IDACI 4",0,56182.61,0,"10162Pri IDACI 4MAPrimary",56182.61,"Original3022055Pri IDACI 4","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152320,"2016-02-01","CK","Original",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","Pri IDACI 4","MAIN",1,2100,264.76569037656924,556007.94999999995,10162,543965,"I01",0,0,0,0,0,0,0,"3022077Pri IDACI 4A","Original3022077Pri IDACI 4","3022077Pri IDACI 4","OriginalPri IDACI 4","Original3022077","MAPriPri IDACI 4","I013022077","3022077MAIN","10162Primary","Original3022077MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 4) - Pri",null,"3022077Pri IDACI 4",0,556007.94999999995,0,"10162Pri IDACI 4MAPrimary",556007.94999999995,"Original3022077Pri IDACI 4","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152362,"2016-02-01","CK","Original",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",1,null,"FREE","Pri IDACI 5","MAIN",1,4200,0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3022001Pri IDACI 5Academy","Original3022001Pri IDACI 5","3022001Pri IDACI 5","OriginalPri IDACI 5","Original3022001","RAPriPri IDACI 5","I013022001","3022001MAIN","10162Primary","Original3022001MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 5) - Pri",null,"3022001Pri IDACI 5",0,0,0,"10162Pri IDACI 5RAPrimary",0,"Original3022001Pri IDACI 5","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152379,"2016-02-01","CK","Original",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","Pri IDACI 5","MAIN",1,4200,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022023Pri IDACI 5C","Original3022023Pri IDACI 5","3022023Pri IDACI 5","OriginalPri IDACI 5","Original3022023","MAPriPri IDACI 5","I013022023","3022023MAIN","10162Primary","Original3022023MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 5) - Pri",null,"3022023Pri IDACI 5",0,0,0,"10162Pri IDACI 5MAPrimary",0,"Original3022023Pri IDACI 5","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152388,"2016-02-01","CK","Original",3022032,"Holly Park School","Primary","MA",400084,10072,0,null,"COM","Pri IDACI 5","MAIN",1,4200,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022032Pri IDACI 5A","Original3022032Pri IDACI 5","3022032Pri IDACI 5","OriginalPri IDACI 5","Original3022032","MAPriPri IDACI 5","I013022032","3022032MAIN","10162Primary","Original3022032MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 5) - Pri",null,"3022032Pri IDACI 5",0,0,0,"10162Pri IDACI 5MAPrimary",0,"Original3022032Pri IDACI 5","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152413,"2016-02-01","CK","Original",3023300,"All Saints' CE Primary School NW2","Primary","MA",400069,10040,0,null,"VA","Pri IDACI 5","MAIN",1,4200,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023300Pri IDACI 5A","Original3023300Pri IDACI 5","3023300Pri IDACI 5","OriginalPri IDACI 5","Original3023300","MAPriPri IDACI 5","I013023300","3023300MAIN","10162Primary","Original3023300MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 5) - Pri",null,"3023300Pri IDACI 5",0,0,0,"10162Pri IDACI 5MAPrimary",0,"Original3023300Pri IDACI 5","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152440,"2016-02-01","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",1,null,"ACAD","Pri IDACI 5","MAIN",1,4200,0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3023519Pri IDACI 5Academy","Original3023519Pri IDACI 5","3023519Pri IDACI 5","OriginalPri IDACI 5","Original3023519","RAPriPri IDACI 5","I013023519","3023519MAIN","10162Primary","Original3023519MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 5) - Pri",null,"3023519Pri IDACI 5",0,0,0,"10162Pri IDACI 5RAPrimary",0,"Original3023519Pri IDACI 5","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152472,"2016-02-01","CK","Original",3022028,"Garden Suburb Infant School","Primary","MA",400067,10068,0,null,"COM","Pri IDACI 6","MAIN",1,0,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3022028Pri IDACI 6A","Original3022028Pri IDACI 6","3022028Pri IDACI 6","OriginalPri IDACI 6","Original3022028","MAPriPri IDACI 6","I013022028","3022028MAIN","10162Primary","Original3022028MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 6) used up to 15/16 - Pri",null,"3022028Pri IDACI 6",0,0,0,"10162Pri IDACI 6MAPrimary",0,"Original3022028Pri IDACI 6","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152505,"2016-02-01","CK","Original",3023314,"St Pauls CE Primary, NW7","Primary","MA",400094,10095,0,null,"VA","Pri IDACI 6","MAIN",1,0,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023314Pri IDACI 6B","Original3023314Pri IDACI 6","3023314Pri IDACI 6","OriginalPri IDACI 6","Original3023314","MAPriPri IDACI 6","I013023314","3023314MAIN","10162Primary","Original3023314MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 6) used up to 15/16 - Pri",null,"3023314Pri IDACI 6",0,0,0,"10162Pri IDACI 6MAPrimary",0,"Original3023314Pri IDACI 6","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152514,"2016-02-01","CK","Original",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","Pri IDACI 6","MAIN",1,0,0,0,10162,543965,"I01",0,0,0,0,0,0,0,"3023511Pri IDACI 6A","Original3023511Pri IDACI 6","3023511Pri IDACI 6","OriginalPri IDACI 6","Original3023511","MAPriPri IDACI 6","I013023511","3023511MAIN","10162Primary","Original3023511MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 6) used up to 15/16 - Pri",null,"3023511Pri IDACI 6",0,0,0,"10162Pri IDACI 6MAPrimary",0,"Original3023511Pri IDACI 6","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152539,"2016-02-01","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",1,null,"ACAD","Pri MOB","MAIN",1,422.9,42.300000000000026,17888.669999999998,10162,516500,"I01",0,0,0,0,0,17888.669999999998,0,"3022038Pri MOBAcademy","Original3022038Pri MOB","3022038Pri MOB","OriginalPri MOB","Original3022038","RAPriPri MOB","I013022038","3022038MAIN","10162Primary","Original3022038MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Mobility",null,"3022038Pri MOB",17888.669999999998,0,0,"10162Pri MOBRAPrimary",0,"Original3022038Pri MOB","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152578,"2016-02-01","CK","Original",3025405,"Finchley Catholic High School","Secondary","MA",400041,10145,0,null,"VA","Sec AWPU","MAIN",1,4772.8599999999997,859,4099886.74,10163,543965,"I01",0,0,0,0,0,0,0,"3025405Sec AWPUB","Original3025405Sec AWPU","3025405Sec AWPU","OriginalSec AWPU","Original3025405","MASecSec AWPU","I013025405","3025405MAIN","10163Secondary","Original3025405MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Age Weighted Pupil Unit",null,"3025405Sec AWPU",0,0,0,"10163Sec AWPUMASecondary",4099886.74,"Original3025405Sec AWPU","Current",36,0,"MA0",4,0,0,0,0,4099886.74,455542.97,341657.23,341657.23,341657.23,341657.23,341657.23,341657.23,341657.23,341657.23,341657.23,341657.23,227771.49]
[20152598,"2016-02-01","CK","Original",3025400,"Hendon School","Secondary","RA",145169,"Academy",1,null,"ACAD","Sec EAL 2","MAIN",1,1378,47.999999999999972,66144,10163,516500,"I01",0,0,0,0,0,66144,0,"3025400Sec EAL 2Academy","Original3025400Sec EAL 2","3025400Sec EAL 2","OriginalSec EAL 2","Original3025400","RASecSec EAL 2","I013025400","3025400MAIN","10163Secondary","Original3025400MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3025400Sec EAL 2",66144,0,0,"10163Sec EAL 2RASecondary",0,"Original3025400Sec EAL 2","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152607,"2016-02-01","CK","Original",3025409,"Hasmonean High School","Secondary","RA",145386,"Academy",1,null,"ACAD","Sec EAL 2","MAIN",1,1378,14.221951219512182,19597.849999999999,10163,516500,"I01",0,0,0,0,0,19597.849999999999,0,"3025409Sec EAL 2Academy","Original3025409Sec EAL 2","3025409Sec EAL 2","OriginalSec EAL 2","Original3025409","RASecSec EAL 2","I013025409","3025409MAIN","10163Secondary","Original3025409MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"English as an Additional Language",null,"3025409Sec EAL 2",19597.849999999999,0,0,"10163Sec EAL 2RASecondary",0,"Original3025409Sec EAL 2","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152640,"2016-02-01","CK","Original",3024010,"Totteridge Academy","Secondary","RA",144388,"Academy",1,null,"ACAD","Sec IDACI 4","MAIN",1,5225,72.134328358208833,376901.87,10163,516500,"I01",0,0,0,0,0,376901.87,0,"3024010Sec IDACI 4Academy","Original3024010Sec IDACI 4","3024010Sec IDACI 4","OriginalSec IDACI 4","Original3024010","RASecSec IDACI 4","I013024010","3024010MAIN","10163Secondary","Original3024010MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 4) - Sec",null,"3024010Sec IDACI 4",376901.87,0,0,"10163Sec IDACI 4RASecondary",0,"Original3024010Sec IDACI 4","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152665,"2016-02-01","CK","Original",3024010,"Totteridge Academy","Secondary","RA",144388,"Academy",1,null,"ACAD","Sec IDACI 5","MAIN",1,10450,0,0,10163,516500,"I01",0,0,0,0,0,0,0,"3024010Sec IDACI 5Academy","Original3024010Sec IDACI 5","3024010Sec IDACI 5","OriginalSec IDACI 5","Original3024010","RASecSec IDACI 5","I013024010","3024010MAIN","10163Secondary","Original3024010MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 5) - Sec",null,"3024010Sec IDACI 5",0,0,0,"10163Sec IDACI 5RASecondary",0,"Original3024010Sec IDACI 5","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152691,"2016-02-01","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","Sec IDACI 6","MAIN",1,0,0,0,10163,516500,"I01",0,0,0,0,0,0,0,"3024012Sec IDACI 6Academy","Original3024012Sec IDACI 6","3024012Sec IDACI 6","OriginalSec IDACI 6","Original3024012","RASecSec IDACI 6","I013024012","3024012MAIN","10163Secondary","Original3024012MAIN",0.25,0.5,0.75,1,"Budget Shares - Secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 6) used up to 15/16 - Sec",null,"3024012Sec IDACI 6",0,0,0,"10163Sec IDACI 6RASecondary",0,"Original3024012Sec IDACI 6","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152708,"2016-02-01","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","Sec IDACI 6","MAIN",1,0,0,0,11510,516500,"I01",0,0,0,0,0,0,0,"3026905Sec IDACI 6Academy","Original3026905Sec IDACI 6","3026905Sec IDACI 6","OriginalSec IDACI 6","Original3026905","RAAllSec IDACI 6","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 6) used up to 15/16 - Sec",null,"3026905Sec IDACI 6",0,0,0,"11510Sec IDACI 6RAAll through",0,"Original3026905Sec IDACI 6","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152733,"2016-02-01","CK","Original",3026905,"London Academy","All through","RA",400116,"Academy",1,null,"ACAD","Sec MOB","MAIN",1,618.53,0,0,11510,516500,"I01",0,0,0,0,0,0,0,"3026905Sec MOBAcademy","Original3026905Sec MOB","3026905Sec MOB","OriginalSec MOB","Original3026905","RAAllSec MOB","I013026905","3026905MAIN","11510All through","Original3026905MAIN",0.25,0.5,0.75,1,"Budget Shares - All Through","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Mobility",null,"3026905Sec MOB",0,0,0,"11510Sec MOBRAAll through",0,"Original3026905Sec MOB","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152766,"2016-02-01","CK","Original",3022038,"Parkfield Primary School","Primary","RA",152217,"Academy",0,null,"ACAD","SPRBASIC","EARLYYEARS",1,100,8.6842105263157894,868.42,10284,516500,"I01",0,0,0,0,0,0,"SPR","3022038BASICAcademy","Original3022038SPRBASIC","3022038SPRBASIC","OriginalSPRBASIC","Original3022038","RAPriSPRBASIC","I013022038","3022038EARLYYEARS","10284Primary","Original3022038EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",868.42,0,0,0,0,0,0,0,0,0,289.47000000000003,289.48,289.47000000000003,"Spring Estimated Basic",null,"3022038BASIC",0,0,0,"10284SPRBASICRAPrimary",868.42,"Original3022038BASIC","ESTIMATE",9,0,"RASPR",3,0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152790,"2016-02-01","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","SPRBASIC","EARLYYEARS",1,100,8.6842105263157894,868.42,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023509BASICA","Original3023509SPRBASIC","3023509SPRBASIC","OriginalSPRBASIC","Original3023509","MAPriSPRBASIC","I013023509","3023509EARLYYEARS","10284Primary","Original3023509EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Basic",null,"3023509BASIC",0,868.42,0,"10284SPRBASICMAPrimary",868.42,"Original3023509BASIC","ESTIMATE",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152801,"2016-02-01","CK","Original",3025201,"Osidge Primary School","Primary","MA",400021,10084,0,null,"FOU","SPRBASIC","EARLYYEARS",1,100,8.6842105263157894,868.42,10284,543965,"I01",0,0,0,0,0,0,"SPR","3025201BASICB","Original3025201SPRBASIC","3025201SPRBASIC","OriginalSPRBASIC","Original3025201","MAPriSPRBASIC","I013025201","3025201EARLYYEARS","10284Primary","Original3025201EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Basic",null,"3025201BASIC",0,0,0,"10284SPRBASICMAPrimary",868.42,"Original3025201BASIC","ESTIMATE",36,0,"MASPR",4,0,0,0,0,868.42,96.49,72.37,72.37,72.37,72.37,72.37,72.37,72.37,72.37,72.37,72.37,48.25]
[20152834,"2016-02-01","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","SPRFLEX","EARLYYEARS",1,95,15.631578947368421,1485,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023302FLEXD","Original3023302SPRFLEX","3023302SPRFLEX","OriginalSPRFLEX","Original3023302","MAPriSPRFLEX","I013023302","3023302EARLYYEARS","10284Primary","Original3023302EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Flexibility",null,"3023302FLEX",0,0,0,"10284SPRFLEXMAPrimary",1485,"Original3023302FLEX","ESTIMATE",36,0,"MASPR",4,0,0,0,0,1485,165,123.75,123.75,123.75,123.75,123.75,123.75,123.75,123.75,123.75,123.75,82.5]
[20152859,"2016-02-01","CK","Original",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,null,"COM","SPRHOURS","EARLYYEARS",1,3.76,8580,32260.799999999999,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022008HOURSA","Original3022008SPRHOURS","3022008SPRHOURS","OriginalSPRHOURS","Original3022008","MAPriSPRHOURS","I013022008","3022008EARLYYEARS","10284Primary","Original3022008EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022008HOURS",0,32260.799999999999,0,"10284SPRHOURSMAPrimary",32260.799999999999,"Original3022008HOURS","ESTIMATE",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152892,"2016-02-01","CK","Original",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","SPRHOURS","EARLYYEARS",1,3.76,10560,39705.599999999999,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023311HOURSA","Original3023311SPRHOURS","3023311SPRHOURS","OriginalSPRHOURS","Original3023311","MAPriSPRHOURS","I013023311","3023311EARLYYEARS","10284Primary","Original3023311EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3023311HOURS",0,39705.599999999999,0,"10284SPRHOURSMAPrimary",39705.599999999999,"Original3023311HOURS","ESTIMATE",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152907,"2016-02-01","CK","Original",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","SPRHOURS","EARLYYEARS",1,3.76,7260,27297.599999999999,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023521HOURSB","Original3023521SPRHOURS","3023521SPRHOURS","OriginalSPRHOURS","Original3023521","MAAllSPRHOURS","I013023521","3023521EARLYYEARS","10284All through","Original3023521EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3023521HOURS",0,0,0,"10284SPRHOURSMAAll through",27297.599999999999,"Original3023521HOURS","ESTIMATE",36,0,"MASPR",4,0,0,0,0,27297.599999999999,3033.07,2274.8000000000002,2274.8000000000002,2274.8000000000002,2274.8000000000002,2274.8000000000002,2274.8000000000002,2274.8000000000002,2274.8000000000002,2274.8000000000002,2274.8000000000002,1516.53]
[20152927,"2016-02-01","CK","Original",3022020,"Alma Primary","Primary","RA",156270,"Academy",0,null,"FREE","SPRIDACI","EARLYYEARS",1,470,0,0,10284,516500,"I01",0,0,0,0,0,0,"SPR","3022020IDACIAcademy","Original3022020SPRIDACI","3022020SPRIDACI","OriginalSPRIDACI","Original3022020","RAPriSPRIDACI","I013022020","3022020EARLYYEARS","10284Primary","Original3022020EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022020IDACI",0,0,0,"10284SPRIDACIRAPrimary",0,"Original3022020IDACI","ESTIMATE",9,0,"RASPR",3,0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152960,"2016-02-01","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,null,"VA","SPRIDACI","EARLYYEARS",1,470,2.8639935553168629,1346.08,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023504IDACIA","Original3023504SPRIDACI","3023504SPRIDACI","OriginalSPRIDACI","Original3023504","MAPriSPRIDACI","I013023504","3023504EARLYYEARS","10284Primary","Original3023504EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3023504IDACI",0,1346.08,0,"10284SPRIDACIMAPrimary",1346.08,"Original3023504IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20152985,"2016-02-01","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","SUMBASIC","EARLYYEARS",1,100,10.263157894736842,1026.32,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022010BASICA","Original3022010SUMBASIC","3022010SUMBASIC","OriginalSUMBASIC","Original3022010","MAPriSUMBASIC","I013022010","3022010EARLYYEARS","10284Primary","Original3022010EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Basic",null,"3022010BASIC",0,1026.32,0,"10284SUMBASICMAPrimary",1026.32,"Original3022010BASIC","ESTIMATE",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153006,"2016-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SUMBASIC","EARLYYEARS",1,100,10.263157894736842,1026.32,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022060BASICA","Original3022060SUMBASIC","3022060SUMBASIC","OriginalSUMBASIC","Original3022060","MAPriSUMBASIC","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Basic",null,"3022060BASIC",0,1026.32,0,"10284SUMBASICMAPrimary",1026.32,"Original3022060BASIC","ESTIMATE",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153028,"2016-02-01","CK","Original",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","SUMBASIC","EARLYYEARS",1,100,10.263157894736842,1026.32,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023516BASICA","Original3023516SUMBASIC","3023516SUMBASIC","OriginalSUMBASIC","Original3023516","MAPriSUMBASIC","I013023516","3023516EARLYYEARS","10284Primary","Original3023516EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Basic",null,"3023516BASIC",0,1026.32,0,"10284SUMBASICMAPrimary",1026.32,"Original3023516BASIC","ESTIMATE",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153053,"2016-02-01","CK","Original",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","SUMFLEX","EARLYYEARS",1,95,31.473684210526315,2990,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022031FLEXA","Original3022031SUMFLEX","3022031SUMFLEX","OriginalSUMFLEX","Original3022031","MAPriSUMFLEX","I013022031","3022031EARLYYEARS","10284Primary","Original3022031EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Flexibiity",null,"3022031FLEX",0,2990,0,"10284SUMFLEXMAPrimary",2990,"Original3022031FLEX","ESTIMATE",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153086,"2016-02-01","CK","Original",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,null,"COM","SUMHOURS","EARLYYEARS",1,3.76,24375,91650,10284,543965,"I01",0,0,0,0,0,0,"SUM","3021000HOURSA","Original3021000SUMHOURS","3021000SUMHOURS","OriginalSUMHOURS","Original3021000","MANurSUMHOURS","I013021000","3021000EARLYYEARS","10284Nursery","Original3021000EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3021000HOURS",0,91650,0,"10284SUMHOURSMANursery",91650,"Original3021000HOURS","ESTIMATE",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153111,"2016-02-01","CK","Original",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","SUMHOURS","EARLYYEARS",1,3.76,10140,38126.400000000001,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022045HOURSA","Original3022045SUMHOURS","3022045SUMHOURS","OriginalSUMHOURS","Original3022045","MAPriSUMHOURS","I013022045","3022045EARLYYEARS","10284Primary","Original3022045EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022045HOURS",0,38126.400000000001,0,"10284SUMHOURSMAPrimary",38126.400000000001,"Original3022045HOURS","ESTIMATE",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153119,"2016-02-01","CK","Original",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","SUMHOURS","EARLYYEARS",1,3.76,13650,51324,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022071HOURSC","Original3022071SUMHOURS","3022071SUMHOURS","OriginalSUMHOURS","Original3022071","MAPriSUMHOURS","I013022071","3022071EARLYYEARS","10284Primary","Original3022071EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3022071HOURS",0,41059.199999999997,0,"10284SUMHOURSMAPrimary",51324,"Original3022071HOURS","ESTIMATE",36,0,"MASUM",4,0,0,0,0,10264.800000000001,1140.53,855.4,855.4,855.4,855.4,855.4,855.4,855.4,855.4,855.4,855.4,570.27]
[20153154,"2016-02-01","CK","Original",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","SUMIDACI","EARLYYEARS",1,470,2.8968753462603885,1361.53,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022003IDACIA","Original3022003SUMIDACI","3022003SUMIDACI","OriginalSUMIDACI","Original3022003","MAPriSUMIDACI","I013022003","3022003EARLYYEARS","10284Primary","Original3022003EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022003IDACI",0,1361.53,0,"10284SUMIDACIMAPrimary",1361.53,"Original3022003IDACI","ESTIMATE",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153179,"2016-02-01","CK","Original",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SUMIDACI","EARLYYEARS",1,470,5.7479445983379494,2701.53,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022060IDACIA","Original3022060SUMIDACI","3022060SUMIDACI","OriginalSUMIDACI","Original3022060","MAPriSUMIDACI","I013022060","3022060EARLYYEARS","10284Primary","Original3022060EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3022060IDACI",0,2701.53,0,"10284SUMIDACIMAPrimary",2701.53,"Original3022060IDACI","ESTIMATE",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153188,"2016-02-01","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","SUMIDACI","EARLYYEARS",1,470,1.690722222222222,794.64,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023309IDACIC","Original3023309SUMIDACI","3023309SUMIDACI","OriginalSUMIDACI","Original3023309","MAPriSUMIDACI","I013023309","3023309EARLYYEARS","10284Primary","Original3023309EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Estimated IDACI",null,"3023309IDACI",0,635.71,0,"10284SUMIDACIMAPrimary",794.64,"Original3023309IDACI","ESTIMATE",36,0,"MASUM",4,0,0,0,0,158.928,17.66,13.24,13.24,13.24,13.24,13.24,13.24,13.24,13.24,13.24,13.24,8.83]
[20153222,"2016-02-01","CK","Original",3022017,"Cromer Road Primary School","Primary","MA",400080,10057,0,null,"COM","UIFSM","ADDGRANT",null,1,null,0,10166,543965,"I18",1,0,0,0,0,0,0,"3022017UIFSMA","Original3022017UIFSM","3022017UIFSM","OriginalUIFSM","Original3022017","MAPriUIFSM","I183022017","3022017ADDGRANT","10166Primary","Original3022017ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022017UIFSM",0,0,0,"10166UIFSMMAPrimary",0,"Original3022017UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153247,"2016-02-01","CK","Original",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","UIFSM","ADDGRANT",null,1,null,0,10166,543965,"I18",1,0,0,0,0,0,0,"3022057UIFSMB","Original3022057UIFSM","3022057UIFSM","OriginalUIFSM","Original3022057","MAPriUIFSM","I183022057","3022057ADDGRANT","10166Primary","Original3022057ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022057UIFSM",0,0,0,"10166UIFSMMAPrimary",0,"Original3022057UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153280,"2016-02-01","CK","Original",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","UIFSM","ADDGRANT",null,1,null,0,10166,543965,"I18",1,0,0,0,0,0,0,"3023513UIFSMA","Original3023513UIFSM","3023513UIFSM","OriginalUIFSM","Original3023513","MAPriUIFSM","I183023513","3023513ADDGRANT","10166Primary","Original3023513ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023513UIFSM",0,0,0,"10166UIFSMMAPrimary",0,"Original3023513UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153305,"2016-02-01","CK","Original",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",1,null,"ACAD","Pri IDACI 3","MAIN",1,350,203.92156862745119,71372.55,10162,516500,"I01",0,0,0,0,0,71372.55,0,"3023519Pri IDACI 3Academy","Original3023519Pri IDACI 3","3023519Pri IDACI 3","OriginalPri IDACI 3","Original3023519","RAPriPri IDACI 3","I013023519","3023519MAIN","10162Primary","Original3023519MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 3) in use from 16/17 - Pri",null,"3023519Pri IDACI 3",71372.55,0,0,"10162Pri IDACI 3RAPrimary",0,"Original3023519Pri IDACI 3","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153314,"2016-02-01","CK","Original",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","Pri IDACI 3","MAIN",1,350,263.79179331306966,92327.13,10162,543965,"I01",0,0,0,0,0,0,0,"3022014Pri IDACI 3A","Original3022014Pri IDACI 3","3022014Pri IDACI 3","OriginalPri IDACI 3","Original3022014","MAPriPri IDACI 3","I013022014","3022014MAIN","10162Primary","Original3022014MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 3) in use from 16/17 - Pri",null,"3022014Pri IDACI 3",0,92327.13,0,"10162Pri IDACI 3MAPrimary",92327.13,"Original3022014Pri IDACI 3","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153335,"2016-02-01","CK","Original",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","Pri IDACI 3","MAIN",1,350,39.999999999999936,14000,10162,543965,"I01",0,0,0,0,0,0,0,"3023304Pri IDACI 3A","Original3023304Pri IDACI 3","3023304Pri IDACI 3","OriginalPri IDACI 3","Original3023304","MAPriPri IDACI 3","I013023304","3023304MAIN","10162Primary","Original3023304MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 3) in use from 16/17 - Pri",null,"3023304Pri IDACI 3",0,14000,0,"10162Pri IDACI 3MAPrimary",14000,"Original3023304Pri IDACI 3","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153373,"2016-02-01","CK","Original",3023507,"St Theresa's R.C. Primary School","Primary","MA",400037,10108,0,null,"VA","Pri IDACI 3","MAIN",1,350,16.270042194092817,5694.51,10162,543965,"I01",0,0,0,0,0,0,0,"3023507Pri IDACI 3A","Original3023507Pri IDACI 3","3023507Pri IDACI 3","OriginalPri IDACI 3","Original3023507","MAPriPri IDACI 3","I013023507","3023507MAIN","10162Primary","Original3023507MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 3) in use from 16/17 - Pri",null,"3023507Pri IDACI 3",0,5694.51,0,"10162Pri IDACI 3MAPrimary",5694.51,"Original3023507Pri IDACI 3","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153382,"2016-02-01","CK","Original",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","Pri IDACI 3","MAIN",1,350,171.38863636363652,59986.02,10162,543965,"I01",0,0,0,0,0,0,0,"3023518Pri IDACI 3A","Original3023518Pri IDACI 3","3023518Pri IDACI 3","OriginalPri IDACI 3","Original3023518","MAPriPri IDACI 3","I013023518","3023518MAIN","10162Primary","Original3023518MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"IDACI (Level 3) in use from 16/17 - Pri",null,"3023518Pri IDACI 3",0,59986.02,0,"10162Pri IDACI 3MAPrimary",59986.02,"Original3023518Pri IDACI 3","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153415,"2016-02-01","CK","Original",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,null,"ACAD","AUTFLEX","EARLYYEARS",1,95,13.631578947368421,1295,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023522FLEXAcademy","Original3023522AUTFLEX","3023522AUTFLEX","OriginalAUTFLEX","Original3023522","RAPriAUTFLEX","I013023522","3023522EARLYYEARS","10284Primary","Original3023522EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",1295,0,0,0,0,0,323.75,323.75,323.75,323.75,0,0,0,"Autumn Estimated Flexibility",null,"3023522FLEX",0,0,0,"10284AUTFLEXRAPrimary",1295,"Original3023522FLEX","ESTIMATE",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153434,"2016-02-01","CK","Original",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,null,"ACAD","SUMHOURS","EARLYYEARS",1,3.76,9750,36660,10284,516500,"I01",0,0,0,0,0,0,"SUM","3023522HOURSAcademy","Original3023522SUMHOURS","3023522SUMHOURS","OriginalSUMHOURS","Original3023522","RAPriSUMHOURS","I013023522","3023522EARLYYEARS","10284Primary","Original3023522EARLYYEARS",0.25,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",36660,9165,9165,9165,9165,0,0,0,0,0,0,0,0,"Summer Estimated Hours",null,"3023522HOURS",0,0,0,"10284SUMHOURSRAPrimary",36660,"Original3023522HOURS","ESTIMATE",12,0,"RASUM",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153474,"2016-02-08","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","MFG","MAIN",1,"Various",75811.198126934338,75811.199999999997,10162,543965,"I01",0,0,0,0,0,0,0,"3022010MFGA","Original3022010MFG","3022010MFG","OriginalMFG","Original3022010","MAPriMFG","I013022010","3022010MAIN","10162Primary","Original3022010MAIN",0.25,0.5,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3022010MFG",0,75811.199999999997,0,"10162MFGMAPrimary",75811.199999999997,"Original3022010MFG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153499,"2016-02-04","CK","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","EFAPROG","POST16",1,1,778194,778194,11441,543965,"I02",0,0,0,0,0,0,0,"3025427EFAPROGA","Original3025427EFAPROG","3025427EFAPROG","OriginalEFAPROG","Original3025427","MASecEFAPROG","I023025427","3025427POST16","11441Secondary","Original3025427POST16",0.25,0.5,0.75,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Programme",null,"3025427EFAPROG",0,778194,0,"11441EFAPROGMASecondary",778194,"Original3025427EFAPROG","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153508,"2016-02-15","CK","Original",3027000,"Oak Lodge","Special","MA",400090,10156,0,null,"COM","EFAFP","POST16",1,1,0,0,11441,543965,"I02",0,0,0,0,0,0,0,"3027000EFAFPA","Original3027000EFAFP","3027000EFAFP","OriginalEFAFP","Original3027000","MASpeEFAFP","I023027000","3027000POST16","11441Special","Original3027000POST16",0.25,0.5,1,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Formula Protection",null,"3027000EFAFP",0,0,0,"11441EFAFPMASpecial",0,"Original3027000EFAFP","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153541,"2016-03-23","CK","Original",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1320,99,130680,11334,543965,"I05",1,32670,32670,32670,32670,0,0,"3022019PPFSMPRIA","Original3022019PPFSMPRI","3022019PPFSMPRI","OriginalPPFSMPRI","Original3022019","MAPriPPFSMPRI","I053022019","3022019PUPILPREMIUM","11334Primary","Original3022019PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022019PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",130680,"Original3022019PPFSMPRI","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153572,"2016-04-23","CK","Original",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1320,175,231000,11334,543965,"I05",1,57750,57750,57750,57750,0,0,"3022073PPFSMPRIB","Original3022073PPFSMPRI","3022073PPFSMPRI","OriginalPPFSMPRI","Original3022073","MAPriPPFSMPRI","I053022073","3022073PUPILPREMIUM","11334Primary","Original3022073PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022073PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",231000,"Original3022073PPFSMPRI","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153576,"2016-04-27","CK","Original",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","PPFSMPRI","PUPILPREMIUM",1,1320,24,31680,11334,543965,"I05",1,7920,7920,7920,7920,0,0,"3022079PPFSMPRIA","Original3022079PPFSMPRI","3022079PPFSMPRI","OriginalPPFSMPRI","Original3022079","MAPriPPFSMPRI","I053022079","3022079PUPILPREMIUM","11334Primary","Original3022079PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022079PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",31680,"Original3022079PPFSMPRI","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153601,"2016-05-22","CK","Original",3023514,"Annunciation Catholic Junior School","Primary","MA",400107,10117,0,null,"VA","PPFSMPRI","PUPILPREMIUM",1,1320,54,71280,11334,543965,"I05",1,17820,17820,17820,17820,0,0,"3023514PPFSMPRIA","Original3023514PPFSMPRI","3023514PPFSMPRI","OriginalPPFSMPRI","Original3023514","MAPriPPFSMPRI","I053023514","3023514PUPILPREMIUM","11334Primary","Original3023514PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023514PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",71280,"Original3023514PPFSMPRI","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153634,"2016-06-24","CK","Original",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","ppservice","PUPILPREMIUM",1,300,1,300,"EFA",516500,"I05",0,0,0,0,0,0,0,"3026906ppserviceAcademy","Original3026906ppservice","3026906ppservice","Originalppservice","Original3026906","RAAllppservice","I053026906","3026906PUPILPREMIUM","EFAAll through","Original3026906PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000980,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Service Children",null,"3026906ppservice",300,0,0,"EFAppserviceRAAll through",0,"Original3026906ppservice","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153650,"2016-07-10","CK","Original",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","pppost-lac","PUPILPREMIUM",1,1900,2,3800,11334,543965,"I05",1,950,950,950,950,0,0,"3022026pppost-lacA","Original3022026pppost-lac","3022026pppost-lac","Originalpppost-lac","Original3022026","MAPripppost-lac","I053022026","3022026PUPILPREMIUM","11334Primary","Original3022026PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022026pppost-lac",0,0,0,"11334pppost-lacMAPrimary",3800,"Original3022026pppost-lac","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153693,"2016-08-22","CK","Original",3024210,"Copthall School","Secondary","RA",148020,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,935,380,355300,"EFA",516500,"I05",0,0,0,0,0,0,0,"3024210PPFSMSECAcademy","Original3024210PPFSMSEC","3024210PPFSMSEC","OriginalPPFSMSEC","Original3024210","RASecPPFSMSEC","I053024210","3024210PUPILPREMIUM","EFASecondary","Original3024210PUPILPREMIUM",0.25,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3024210PPFSMSEC",355300,0,0,"EFAPPFSMSECRASecondary",0,"Original3024210PPFSMSEC","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153702,"2016-08-31","CK","Original",3025404,"St Michaels Catholic Grammar School","Secondary","MA",400029,10148,0,null,"VA","PPFSMSEC","PUPILPREMIUM",1,935,38,35530,11333,543965,"I05",1,8882.5,8882.5,8882.5,8882.5,0,0,"3025404PPFSMSECB","Original3025404PPFSMSEC","3025404PPFSMSEC","OriginalPPFSMSEC","Original3025404","MASecPPFSMSEC","I053025404","3025404PUPILPREMIUM","11333Secondary","Original3025404PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Secondary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3025404PPFSMSEC",0,0,0,"11333PPFSMSECMASecondary",35530,"Original3025404PPFSMSEC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153735,"2016-09-10","CK","Original",3023509,"St Joseph's Primary School","Primary","MA",400066,10107,0,null,"VA","expandpri","GROWTH",1,48000,1,48000,11448,543965,"I01",0,0,0,0,0,0,0,"3023509expandpriA","Original3023509expandpri","3023509expandpri","Originalexpandpri","Original3023509","MAPriexpandpri","I013023509","3023509GROWTH","11448Primary","Original3023509GROWTH",0.25,0.5,0.75,1,"Growth Fund","1.4.10",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Permanent expansion (new classes)",null,"3023509expandpri",0,48000,0,"11448expandpriMAPrimary",48000,"Original3023509expandpri","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153760,"2016-02-15","CK","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","ARPRY11BASE","HIGHNEEDS",0.41666666666666669,10000,37,154166.67000000001,11438,543965,"I01",0,0,0,0,0,0,0,"3025427ARPRY11BASEA","Original3025427ARPRY11BASE","3025427ARPRY11BASE","OriginalARPRY11BASE","Original3025427","MASecARPRY11BASE","I013025427","3025427HIGHNEEDS","11438Secondary","Original3025427HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP places (R-Y11)",null,"3025427ARPRY11BASE",0,154166.67000000001,0,"11438ARPRY11BASEMASecondary",154166.67000000001,"Original3025427ARPRY11BASE","Current",36,0,"MA0",4,0,0,"Base",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153788,"2016-02-15","CK","Original",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","ARPRY11BASE","HIGHNEEDS",0.58333333333333337,10000,13,75833.33,11438,543965,"I01",0,0,0,0,0,0,0,"3022010ARPRY11BASEA","Original3022010ARPRY11BASE","3022010ARPRY11BASE","OriginalARPRY11BASE","Original3022010","MAPriARPRY11BASE","I013022010","3022010HIGHNEEDS","11438Primary","Original3022010HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP places (R-Y11)",null,"3022010ARPRY11BASE",0,75833.33,0,"11438ARPRY11BASEMAPrimary",75833.33,"Original3022010ARPRY11BASE","Current",36,0,"MA0",4,0,0,"Base",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153795,"2016-02-15","CK","Original",3024012,"Whitefield School","Secondary","RA",144062,"Academy",1,null,"ACAD","ARPRY11BASE","HIGHNEEDS",0.58333333333333337,10000,3,17500,11438,516500,"I01",0,0,0,0,0,17500,0,"3024012ARPRY11BASEAcademy","Original3024012ARPRY11BASE","3024012ARPRY11BASE","OriginalARPRY11BASE","Original3024012","RASecARPRY11BASE","I013024012","3024012HIGHNEEDS","11438Secondary","Original3024012HIGHNEEDS",0.25,0.5,0.75,1,"ARP base funding - primary & secondary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP places (R-Y11)",null,"3024012ARPRY11BASE",17500,0,0,"11438ARPRY11BASERASecondary",0,"Original3024012ARPRY11BASE","Current",36,0,"RA0",3,0,0,"Base",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153828,"2016-02-16","CK","Original",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,"HNTopUps Estimate","COM","STMTTOPUPPRI","HIGHNEEDS",1,1,38676,38676,11431,543965,"I03",0,0,0,0,0,0,0,"3022015STMTTOPUPPRIA","Original3022015STMTTOPUPPRI","3022015STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3022015","MAPriSTMTTOPUPPRI","I033022015","3022015HIGHNEEDS","11431Primary","Original3022015HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022015STMTTOPUPPRI",0,38676,0,"11431STMTTOPUPPRIMAPrimary",38676,"Original3022015STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153861,"2016-02-16","CK","Original",3022052,"Summerside Primary School","Primary","MA",400099,10098,0,"HNTopUps Estimate","COM","ARPTOPUP","HIGHNEEDS",1,1,93436,93436,11432,543965,"I03",0,0,0,0,0,0,0,"3022052ARPTOPUPA","Original3022052ARPTOPUP","3022052ARPTOPUP","OriginalARPTOPUP","Original3022052","MAPriARPTOPUP","I033022052","3022052HIGHNEEDS","11432Primary","Original3022052HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3022052ARPTOPUP",0,93436,0,"11432ARPTOPUPMAPrimary",93436,"Original3022052ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153886,"2016-02-16","CK","Original",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,"HNTopUps Estimate","VA","STMTTOPUPPRI","HIGHNEEDS",1,1,38676,38676,11431,543965,"I03",0,0,0,0,0,0,0,"3023302STMTTOPUPPRID","Original3023302STMTTOPUPPRI","3023302STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023302","MAPriSTMTTOPUPPRI","I033023302","3023302HIGHNEEDS","11431Primary","Original3023302HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023302STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",38676,"Original3023302STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,38676,4297.33,3223,3223,3223,3223,3223,3223,3223,3223,3223,3223,2148.67]
[20153901,"2016-02-16","CK","Original",3023504,"St Catherines R C Primary","Primary","MA",400064,10088,0,"HNTopUps Estimate","VA","STMTTOPUPPRI","HIGHNEEDS",1,1,118881,118881,11431,543965,"I03",0,0,0,0,0,0,0,"3023504STMTTOPUPPRIA","Original3023504STMTTOPUPPRI","3023504STMTTOPUPPRI","OriginalSTMTTOPUPPRI","Original3023504","MAPriSTMTTOPUPPRI","I033023504","3023504HIGHNEEDS","11431Primary","Original3023504HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023504STMTTOPUPPRI",0,118881,0,"11431STMTTOPUPPRIMAPrimary",118881,"Original3023504STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153921,"2016-02-16","CK","Original",3023523,"Martin Primary School","Primary","MA",400130,11093,0,"HNTopUps Estimate","COM","NURSERYTOPUP","HIGHNEEDS",1,1,3565.8333333333335,3565.83,11436,543965,"I03",0,0,0,0,0,0,0,"3023523NURSERYTOPUPB","Original3023523NURSERYTOPUP","3023523NURSERYTOPUP","OriginalNURSERYTOPUP","Original3023523","MAPriNURSERYTOPUP","I033023523","3023523HIGHNEEDS","11436Primary","Original3023523HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3023523NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",3565.83,"Original3023523NURSERYTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,3565.83,396.2,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,297.14999999999998,198.1]
[20153954,"2016-02-16","CK","Original",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",0,"HNTopUps Estimate","ACAD","POST16TOPUP","HIGHNEEDS",1,1,27686,27686,11442,516500,"I03",0,0,0,0,0,0,0,"3025406POST16TOPUPAcademy","Original3025406POST16TOPUP","3025406POST16TOPUP","OriginalPOST16TOPUP","Original3025406","RASecPOST16TOPUP","I033025406","3025406HIGHNEEDS","11442Secondary","Original3025406HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",27686,2307.17,2307.16,2307.17,2307.17,2307.16,2307.17,2307.17,2307.16,2307.17,2307.17,2307.16,2307.17,"StatementTop-ups (Post 16)",null,"3025406POST16TOPUP",0,0,0,"11442POST16TOPUPRASecondary",27686,"Original3025406POST16TOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20153963,"2016-02-16","CK","Original",3025427,"JCoSS","Secondary","MA",400140,11174,0,"HNTopUps Estimate","VA","ARPTOPUP","HIGHNEEDS",1,1,493128,493128,11434,543965,"I03",0,0,0,0,0,0,0,"3025427ARPTOPUPA","Original3025427ARPTOPUP","3025427ARPTOPUP","OriginalARPTOPUP","Original3025427","MASecARPTOPUP","I033025427","3025427HIGHNEEDS","11434Secondary","Original3025427HIGHNEEDS",0.25,0.5,0.75,1,"ARP topups - Barnet maintained secondary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3025427ARPTOPUP",0,493128,0,"11434ARPTOPUPMASecondary",493128,"Original3025427ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154000,"2016-02-16","CB","Original",3025400,"Hendon School","Secondary","RA",145169,"Academy",0,"Paid by EFA, not LBB","ACAD","DFC","CAPITAL",1,1,27371.88,27371.88,"EFA",516500,"CI01",0,0,0,0,0,0,0,"3025400DFC0","Original3025400DFC","3025400DFC","OriginalDFC","Original3025400","RASecDFC","CI013025400","3025400CAPITAL","EFASecondary","Original3025400CAPITAL",0.25,0.5,0.75,1,"Education Funding Agency","None",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3025400DFC",27371.88,0,0,"EFADFCRASecondary",0,"Original3025400DFC","Current",36,0,"RA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154022,"2016-02-16","CB","Original",3023315,"St Andrew's C E","Primary","MA",400062,10099,0,"Paid by EFA, not LBB","VA","DFC","CAPITAL",1,1,6798.6,6798.6,11331,543965,"CI01",0,0,0,0,0,0,0,"3023315DFC0","Original3023315DFC","3023315DFC","OriginalDFC","Original3023315","MAPriDFC","CI013023315","3023315CAPITAL","11331Primary","Original3023315CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023315DFC",6798.6,0,0,"11331DFCMAPrimary",0,"Original3023315DFC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154055,"2016-02-17","CK","Original",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,"5/12ths of 15/16 allocation","ACAD","PEGRANT","ADDGRANT",1,1,3504.166666666667,3504.17,"EFA",516500,"I18",0,0,0,0,0,0,0,"3022030PEGRANTAcademy","Original3022030PEGRANT","3022030PEGRANT","OriginalPEGRANT","Original3022030","RAPriPEGRANT","I183022030","3022030ADDGRANT","EFAPrimary","Original3022030ADDGRANT",0.25,0.5,0.75,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022030PEGRANT",3504.17,0,0,"EFAPEGRANTRAPrimary",0,"Original3022030PEGRANT","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154080,"2016-02-17","CK","Original",3022027,"Garden Suburb Junior","Primary","MA",400002,10067,0,"5/12ths of 15/16 allocation","COM","PEGRANT","ADDGRANT",1,1,4070.833333333333,4070.83,10166,543965,"I18",1,1017.71,1017.71,1017.7,1017.71,0,0,"3022027PEGRANTA","Original3022027PEGRANT","3022027PEGRANT","OriginalPEGRANT","Original3022027","MAPriPEGRANT","I183022027","3022027ADDGRANT","10166Primary","Original3022027ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022027PEGRANT",0,0,0,"10166PEGRANTMAPrimary",4070.83,"Original3022027PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154089,"2016-02-17","CK","Original",3022044,"Moss Hall Infant School","Primary","MA",400087,10081,0,"5/12ths of 15/16 allocation","COM","PEGRANT","ADDGRANT",1,1,3833.333333333333,3833.33,10166,543965,"I18",1,958.33,958.34,958.33,958.33,0,0,"3022044PEGRANTA","Original3022044PEGRANT","3022044PEGRANT","OriginalPEGRANT","Original3022044","MAPriPEGRANT","I183022044","3022044ADDGRANT","10166Primary","Original3022044ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022044PEGRANT",0,0,0,"10166PEGRANTMAPrimary",3833.33,"Original3022044PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154113,"2016-02-17","CK","Original",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,"5/12ths of 15/16 allocation","VA","PEGRANT","ADDGRANT",1,1,3768.75,3768.75,10166,543965,"I18",1,942.19,942.19,942.18,942.19,0,0,"3023317PEGRANTA","Original3023317PEGRANT","3023317PEGRANT","OriginalPEGRANT","Original3023317","MAPriPEGRANT","I183023317","3023317ADDGRANT","10166Primary","Original3023317ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023317PEGRANT",0,0,0,"10166PEGRANTMAPrimary",3768.75,"Original3023317PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154148,"2016-02-17","CK","Original",3022011,"Church Hill Primary School","Primary","MA",400020,10051,0,"16/17 estimate","COM","UIFSM","ADDGRANT",1,1,31464,31464,10166,543965,"I18",1,7866,7866,7866,7866,0,0,"3022011UIFSMA","Original3022011UIFSM","3022011UIFSM","OriginalUIFSM","Original3022011","MAPriUIFSM","I183022011","3022011ADDGRANT","10166Primary","Original3022011ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022011UIFSM",0,0,0,"10166UIFSMMAPrimary",31464,"Original3022011UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154157,"2016-02-17","CK","Original",3022025,"Foulds","Primary","MA",400001,10065,0,"16/17 estimate","COM","UIFSM","ADDGRANT",1,1,48288.499999999993,48288.5,10166,543965,"I18",1,12072.13,12072.12,12072.13,12072.12,0,0,"3022025UIFSMC","Original3022025UIFSM","3022025UIFSM","OriginalUIFSM","Original3022025","MAPriUIFSM","I183022025","3022025ADDGRANT","10166Primary","Original3022025ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022025UIFSM",0,0,0,"10166UIFSMMAPrimary",48288.5,"Original3022025UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154182,"2016-02-17","CK","Original",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,"16/17 estimate","VA","UIFSM","ADDGRANT",1,1,36052.499999999993,36052.5,10166,543965,"I18",1,9013.1299999999992,9013.1200000000008,9013.1299999999992,9013.1200000000008,0,0,"3023309UIFSMC","Original3023309UIFSM","3023309UIFSM","OriginalUIFSM","Original3023309","MAPriUIFSM","I183023309","3023309ADDGRANT","10166Primary","Original3023309ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023309UIFSM",0,0,0,"10166UIFSMMAPrimary",36052.5,"Original3023309UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20154216,"2016-02-17","CK","Original",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,"16/17 estimate","VA","UIFSM","ADDGRANT",1,1,37144.999999999993,37145,10166,543965,"I18",1,9286.25,9286.25,9286.25,9286.25,0,0,"3023524UIFSMC","Original3023524UIFSM","3023524UIFSM","OriginalUIFSM","Original3023524","MAPriUIFSM","I183023524","3023524ADDGRANT","10166Primary","Original3023524ADDGRANT",0.25,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023524UIFSM",0,0,0,"10166UIFSMMAPrimary",37145,"Original3023524UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155011,"2016-05-03","CK","Jun",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,"Paid by EFA, not LBB","VA","DFC","CAPITAL",1,-1,9806.94,-9806.94,11331,543965,"CI01",0,0,0,0,0,0,0,"3023311DFC0","Jun3023311DFC","3023311DFC","JunDFC","Jun3023311","MAPriDFC","CI013023311","3023311CAPITAL","11331Primary","Jun3023311CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023311DFC",-9806.94,0,0,"11331DFCMAPrimary",0,"Jun3023311DFC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155036,"2016-05-03","CK","Jun",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,"Paid by EFA, not LBB","VA","DFC","CAPITAL",1,-1,13012.11,-13012.11,11331,543965,"CI01",0,0,0,0,0,0,0,"3023521DFC0","Jun3023521DFC","3023521DFC","JunDFC","Jun3023521","MAAllDFC","CI013023521","3023521CAPITAL","11331All through","Jun3023521CAPITAL",0.25,0.5,0.75,1,"DFC Grants Paid To Primary Schools","DFC",20000350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Devolved Formula Capital",null,"3023521DFC",-13012.11,0,0,"11331DFCMAAll through",0,"Jun3023521DFC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155045,"2016-05-04","CK","Jun",3022057,"Underhill School","Primary","MA",400053,10103,0,"2nd Primary bulge class","COM","BULGE","GROWTH",1,1,58000,58000,11448,543965,"I01",0,0,0,0,0,0,0,"3022057BULGEB","Jun3022057BULGE","3022057BULGE","JunBULGE","Jun3022057","MAPriBULGE","I013022057","3022057GROWTH","11448Primary","Jun3022057GROWTH",0.25,0.5,0.75,1,"Growth Fund","1.4.10",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Primary bulge class",null,"3022057BULGE",0,0,0,"11448BULGEMAPrimary",58000,"Jun3022057BULGE","Current",36,0,"MA0",4,0,0,0,0,58000,0,0,0,6444.44,6444.44,6444.44,6444.44,6444.44,6444.44,6444.44,6444.44,6444.44]
[20155070,"2016-06-17","CK","Jun",3027005,"Northway","Special","MA",400034,10157,0,null,"COM","PPPY","PUPILPREMIUM",1,1,-1320,-1320,11332,543965,"I05",1,-330,-330,-330,-330,0,0,"3027005PPPYA","Jun3027005PPPY","3027005PPPY","JunPPPY","Jun3027005","MASpePPPY","I053027005","3027005PUPILPREMIUM","11332Special","Jun3027005PUPILPREMIUM",0.25,0.5,0.75,1,"Pupil Premium Special","PP",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium Prior Year Adjustment",null,"3027005PPPY",0,0,0,"11332PPPYMASpecial",-1320,"Jun3027005PPPY","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155091,"2016-06-20","CG","Jun",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","NURSERYTOPUP","HIGHNEEDS",1,1,-8558,-8558,11436,543965,"I03",0,0,0,0,0,0,0,"3022021NURSERYTOPUPA","Jun3022021NURSERYTOPUP","3022021NURSERYTOPUP","JunNURSERYTOPUP","Jun3022021","MAPriNURSERYTOPUP","I033022021","3022021HIGHNEEDS","11436Primary","Jun3022021HIGHNEEDS",0.25,0.5,0.75,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022021NURSERYTOPUP",0,-8558,0,"11436NURSERYTOPUPMAPrimary",-8558,"Jun3022021NURSERYTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155113,"2016-06-20","CG","Jun",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","othertopup","HIGHNEEDS",1,1,0,0,11411,543965,"I03",0,0,0,0,0,0,0,"3022021othertopupA","Jun3022021othertopup","3022021othertopup","Junothertopup","Jun3022021","MAPriothertopup","I033022021","3022021HIGHNEEDS","11411Primary","Jun3022021HIGHNEEDS",0.25,0.5,0.75,1,"Medical Pathways - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Other Top-ups",null,"3022021othertopup",0,0,0,"11411othertopupMAPrimary",0,"Jun3022021othertopup","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155138,"2016-06-20","CG","Jun",3024215,"Compton School","Secondary","RA",140894,"Academy",0,null,"ACAD","POST16TOPUP","HIGHNEEDS",1,1,0,0,11442,516500,"I03",0,0,0,0,0,0,0,"3024215POST16TOPUPAcademy","Jun3024215POST16TOPUP","3024215POST16TOPUP","JunPOST16TOPUP","Jun3024215","RASecPOST16TOPUP","I033024215","3024215HIGHNEEDS","11442Secondary","Jun3024215HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"StatementTop-ups (Post 16)",null,"3024215POST16TOPUP",0,0,0,"11442POST16TOPUPRASecondary",0,"Jun3024215POST16TOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155171,"2016-06-20","CG","Jun",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,1,8137,8137,11431,543965,"I03",0,0,0,0,0,0,0,"3022021STMTTOPUPPRIA","Jun3022021STMTTOPUPPRI","3022021STMTTOPUPPRI","JunSTMTTOPUPPRI","Jun3022021","MAPriSTMTTOPUPPRI","I033022021","3022021HIGHNEEDS","11431Primary","Jun3022021HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022021STMTTOPUPPRI",0,8137,0,"11431STMTTOPUPPRIMAPrimary",8137,"Jun3022021STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155190,"2016-06-20","CG","Jun",3022052,"Summerside Primary School","Primary","MA",400099,10098,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,1,22643.91333333333,22643.91,11431,543965,"I03",0,0,0,0,0,0,0,"3022052STMTTOPUPPRIA","Jun3022052STMTTOPUPPRI","3022052STMTTOPUPPRI","JunSTMTTOPUPPRI","Jun3022052","MAPriSTMTTOPUPPRI","I033022052","3022052HIGHNEEDS","11431Primary","Jun3022052HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022052STMTTOPUPPRI",0,22643.91,0,"11431STMTTOPUPPRIMAPrimary",22643.91,"Jun3022052STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155230,"2016-06-20","CG","Jun",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","STMTTOPUPPRI","HIGHNEEDS",1,1,0,0,11443,516500,"I03",0,0,0,0,0,0,0,"3023519STMTTOPUPPRIAcademy","Jun3023519STMTTOPUPPRI","3023519STMTTOPUPPRI","JunSTMTTOPUPPRI","Jun3023519","RAPriSTMTTOPUPPRI","I033023519","3023519HIGHNEEDS","11443Primary","Jun3023519HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023519STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAPrimary",0,"Jun3023519STMTTOPUPPRI","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155239,"2016-06-20","CG","Jun",3025949,"Menorah Foundation School","Primary","MA",400110,10126,0,null,"VA","STMTTOPUPPRI","HIGHNEEDS",1,1,0,0,11431,543965,"I03",0,0,0,0,0,0,0,"3025949STMTTOPUPPRIB","Jun3025949STMTTOPUPPRI","3025949STMTTOPUPPRI","JunSTMTTOPUPPRI","Jun3025949","MAPriSTMTTOPUPPRI","I033025949","3025949HIGHNEEDS","11431Primary","Jun3025949HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3025949STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",0,"Jun3025949STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155264,"2016-06-20","CG","Jun",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,null,"ACAD","POST16TOPUP","HIGHNEEDS",1,1,0,0,11442,516500,"I03",0,0,0,0,0,0,0,"3024012POST16TOPUPAcademy","Jun3024012POST16TOPUP","3024012POST16TOPUP","JunPOST16TOPUP","Jun3024012","RASecPOST16TOPUP","I033024012","3024012HIGHNEEDS","11442Secondary","Jun3024012HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"StatementTop-ups (Post 16)",null,"3024012POST16TOPUP",0,0,0,"11442POST16TOPUPRASecondary",0,"Jun3024012POST16TOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155297,"2016-06-20","CG","Jun",3027000,"Oak Lodge","Special","MA",400090,10156,0,null,"COM","specpy","HIGHNEEDS",1,1,-4584.2133333333331,-4584.21,11433,543965,"I03",0,0,0,0,0,0,0,"3027000specpyA","Jun3027000specpy","3027000specpy","Junspecpy","Jun3027000","MASpespecpy","I033027000","3027000HIGHNEEDS","11433Special","Jun3027000HIGHNEEDS",0.25,0.5,1,1,"Special topups - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Special - Top-ups - Prior Year",null,"3027000specpy",0,-4584.21,0,"11433specpyMASpecial",-4584.21,"Jun3027000specpy","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20155307,"2016-06-20","CG","Jun",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","STMTPY","HIGHNEEDS",1,1,12428.166666666666,12428.17,11431,543965,"I03",0,0,0,0,0,0,0,"3023302STMTPYD","Jun3023302STMTPY","3023302STMTPY","JunSTMTPY","Jun3023302","MAPriSTMTPY","I033023302","3023302HIGHNEEDS","11431Primary","Jun3023302HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement topup adjustments from previous year",null,"3023302STMTPY",0,0,0,"11431STMTPYMAPrimary",12428.17,"Jun3023302STMTPY","Current",36,0,"MA0",4,0,0,"Topup",0,12428.17,0,0,0,1380.91,1380.91,1380.91,1380.91,1380.91,1380.91,1380.91,1380.91,1380.91]
[20155332,"2016-06-22","CK","Jun",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","NURSERYTOPUP","HIGHNEEDS",-1,1,0,0,11443,516500,"I03",0,0,0,0,0,0,0,"3023519NURSERYTOPUPAcademy","Jun3023519NURSERYTOPUP","3023519NURSERYTOPUP","JunNURSERYTOPUP","Jun3023519","RAPriNURSERYTOPUP","I033023519","3023519HIGHNEEDS","11443Primary","Jun3023519HIGHNEEDS",0.25,0.5,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3023519NURSERYTOPUP",0,0,0,"11443NURSERYTOPUPRAPrimary",0,"Jun3023519NURSERYTOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156013,"2016-06-30","CK","Jul",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","UIFSM","ADDGRANT",1,1,-12108.500000000007,-12108.5,10166,543965,"I18",1,0,-6054.25,-3027.13,-3027.12,0,0,"3022003UIFSMA","Jul3022003UIFSM","3022003UIFSM","JulUIFSM","Jul3022003","MAPriUIFSM","I183022003","3022003ADDGRANT","10166Primary","Jul3022003ADDGRANT",0,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022003UIFSM",0,0,0,"10166UIFSMMAPrimary",-12108.5,"Jul3022003UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156038,"2016-06-30","CK","Jul",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","UIFSM","ADDGRANT",1,1,8412.4999999999927,8412.5,10166,543965,"I18",1,0,4206.25,2103.13,2103.12,0,0,"3023516UIFSMA","Jul3023516UIFSM","3023516UIFSM","JulUIFSM","Jul3023516","MAPriUIFSM","I183023516","3023516ADDGRANT","10166Primary","Jul3023516ADDGRANT",0,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3023516UIFSM",0,0,0,"10166UIFSMMAPrimary",8412.5,"Jul3023516UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156054,"2016-06-30","CK","Jul",3022045,"Northside School","Primary","MA",400089,10082,0,null,"COM","UIFSM","ADDGRANT",1,1,12108.5,12108.5,10166,543965,"I18",1,0,6054.25,3027.13,3027.12,0,0,"3022045UIFSMA","Jul3022045UIFSM","3022045UIFSM","JulUIFSM","Jul3022045","MAPriUIFSM","I183022045","3022045ADDGRANT","10166Primary","Jul3022045ADDGRANT",0,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022045UIFSM",0,0,0,"10166UIFSMMAPrimary",12108.5,"Jul3022045UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156081,"2016-06-30","CK","Jul",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","UIFSM","ADDGRANT",1,1,-15568.500000000007,-15568.5,10166,543965,"I18",1,0,-7784.25,-3892.13,-3892.12,0,0,"3022057UIFSMB","Jul3022057UIFSM","3022057UIFSM","JulUIFSM","Jul3022057","MAPriUIFSM","I183022057","3022057ADDGRANT","10166Primary","Jul3022057ADDGRANT",0,0.5,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Universal Infant free school meals",null,"3022057UIFSM",0,0,0,"10166UIFSMMAPrimary",-15568.5,"Jul3022057UIFSM","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156106,"2016-07-05","CK","Jul",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","PPFSMPRI","PUPILPREMIUM",1,1,9240,9240,11334,543965,"I05",1,0,4620,2310,2310,0,0,"3022021PPFSMPRIA","Jul3022021PPFSMPRI","3022021PPFSMPRI","JulPPFSMPRI","Jul3022021","MAPriPPFSMPRI","I053022021","3022021PUPILPREMIUM","11334Primary","Jul3022021PUPILPREMIUM",0,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022021PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",9240,"Jul3022021PPFSMPRI","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156139,"2016-07-05","CK","Jul",3022078,"Pardes House School","Primary","MA",400014,10129,0,null,"VA","PPFSMPRI","PUPILPREMIUM",1,1,11880,11880,11334,543965,"I05",1,0,5940,2970,2970,0,0,"3022078PPFSMPRIA","Jul3022078PPFSMPRI","3022078PPFSMPRI","JulPPFSMPRI","Jul3022078","MAPriPPFSMPRI","I053022078","3022078PUPILPREMIUM","11334Primary","Jul3022078PUPILPREMIUM",0,0.5,0.75,1,"Pupil Premium Primary","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3022078PPFSMPRI",0,0,0,"11334PPFSMPRIMAPrimary",11880,"Jul3022078PPFSMPRI","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156164,"2016-07-05","CK","Jul",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","PPFSMPRI","PUPILPREMIUM",1,1,3960,3960,"EFA",516500,"I05",0,0,0,0,0,0,0,"3023515PPFSMPRIAcademy","Jul3023515PPFSMPRI","3023515PPFSMPRI","JulPPFSMPRI","Jul3023515","RAPriPPFSMPRI","I053023515","3023515PUPILPREMIUM","EFAPrimary","Jul3023515PUPILPREMIUM",0,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Pri",null,"3023515PPFSMPRI",3960,0,0,"EFAPPFSMPRIRAPrimary",0,"Jul3023515PPFSMPRI","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156192,"2016-07-05","CK","Jul",3024215,"Compton School","Secondary","RA",140894,"Academy",0,null,"ACAD","PPFSMSEC","PUPILPREMIUM",1,1,37400.000000000233,37400,"EFA",516500,"I05",0,0,0,0,0,0,0,"3024215PPFSMSECAcademy","Jul3024215PPFSMSEC","3024215PPFSMSEC","JulPPFSMSEC","Jul3024215","RASecPPFSMSEC","I053024215","3024215PUPILPREMIUM","EFASecondary","Jul3024215PUPILPREMIUM",0,0.5,0.75,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3024215PPFSMSEC",37400,0,0,"EFAPPFSMSECRASecondary",0,"Jul3024215PPFSMSEC","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156207,"2016-07-05","CK","Jul",3027000,"Oak Lodge","Special","MA",400090,10156,0,null,"COM","PPFSMSEC","PUPILPREMIUM",1,1,2805,2805,11332,543965,"I05",1,0,1402.5,1402.5,0,0,0,"3027000PPFSMSECA","Jul3027000PPFSMSEC","3027000PPFSMSEC","JulPPFSMSEC","Jul3027000","MASpePPFSMSEC","I053027000","3027000PUPILPREMIUM","11332Special","Jul3027000PUPILPREMIUM",0,0.5,1,1,"Pupil Premium Special","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3027000PPFSMSEC",0,0,0,"11332PPFSMSECMASpecial",2805,"Jul3027000PPFSMSEC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156232,"2016-07-05","CK","Jul",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","PPPOST-LAC","PUPILPREMIUM",1,1,-1900,-1900,11334,543965,"I05",1,0,-950,-475,-475,0,0,"3022060PPPOST-LACA","Jul3022060PPPOST-LAC","3022060PPPOST-LAC","JulPPPOST-LAC","Jul3022060","MAPriPPPOST-LAC","I053022060","3022060PUPILPREMIUM","11334Primary","Jul3022060PUPILPREMIUM",0,0.5,0.75,1,"Pupil Premium Primary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Post-LAC",null,"3022060PPPOST-LAC",0,0,0,"11334PPPOST-LACMAPrimary",-1900,"Jul3022060PPPOST-LAC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156265,"2016-07-11","CK","Jul",3022043,"Moss Hall Junior School","Primary","MA",400088,10080,0,"PPLAC - Maths and Transition","COM","PPLOOKEDAFTER","PUPILPREMIUM",1,1,500,500,11499,543965,"I05",1,0,500,0,0,0,0,"3022043PPLOOKEDAFTERA","Jul3022043PPLOOKEDAFTER","3022043PPLOOKEDAFTER","JulPPLOOKEDAFTER","Jul3022043","MAPriPPLOOKEDAFTER","I053022043","3022043PUPILPREMIUM","11499Primary","Jul3022043PUPILPREMIUM",0,1,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022043PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Jul3022043PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156270,"2016-07-11","CK","Jul",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,"PPLAC - Literacy","COM","PPLOOKEDAFTER","PUPILPREMIUM",1,1,434,434,11499,543965,"I05",1,0,434,0,0,0,0,"3022073PPLOOKEDAFTERB","Jul3022073PPLOOKEDAFTER","3022073PPLOOKEDAFTER","JulPPLOOKEDAFTER","Jul3022073","MAPriPPLOOKEDAFTER","I053022073","3022073PUPILPREMIUM","11499Primary","Jul3022073PUPILPREMIUM",0,1,1,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022073PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",434,"Jul3022073PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156300,"2016-07-12","CK","Jul",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,"PPLAC - Grasvenor Physical Project","ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,1,500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3022030PPLOOKEDAFTERAcademy","Jul3022030PPLOOKEDAFTER","3022030PPLOOKEDAFTER","JulPPLOOKEDAFTER","Jul3022030","RAPriPPLOOKEDAFTER","I053022030","3022030PUPILPREMIUM","11499Primary","Jul3022030PUPILPREMIUM",0,0.5,0.75,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,500,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022030PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAPrimary",500,"Jul3022030PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156333,"2016-07-13","CK","Jul",3022048,"Millbrook Park CE Primary School","Primary","RA",155126,"Academy",0,null,"ACAD","SUMABASIC","EARLYYEARS",1,100,-0.31578947368421062,-31.58,10284,516500,"I01",0,0,0,0,0,0,"SUM","3022048BASICAcademy","Jul3022048SUMABASIC","3022048SUMABASIC","JulSUMABASIC","Jul3022048","RAPriSUMABASIC","I013022048","3022048EARLYYEARS","10284Primary","Jul3022048EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",-31.58,0,0,0,-31.58,0,0,0,0,0,0,0,0,"Summer Actual Basic",null,"3022048BASIC",0,0,0,"10284SUMABASICRAPrimary",-31.58,"Jul3022048BASIC","Current",12,0,"RASUM",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156358,"2016-07-13","CK","Jul",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","SUMABASIC","EARLYYEARS",1,100,-0.28421052631578902,-28.42,10284,516500,"I01",0,0,0,0,0,0,"SUM","3023515BASICAcademy","Jul3023515SUMABASIC","3023515SUMABASIC","JulSUMABASIC","Jul3023515","RAPriSUMABASIC","I013023515","3023515EARLYYEARS","10284Primary","Jul3023515EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",-28.42,0,0,0,-28.42,0,0,0,0,0,0,0,0,"Summer Actual Basic",null,"3023515BASIC",0,0,0,"10284SUMABASICRAPrimary",-28.42,"Jul3023515BASIC","Current",12,0,"RASUM",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156367,"2016-07-13","CK","Jul",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","SUMABASIC","EARLYYEARS",1,100,-0.27368421052631753,-27.37,10284,543965,"I01",0,0,0,0,0,0,"SUM","3025948BASICB","Jul3025948SUMABASIC","3025948SUMABASIC","JulSUMABASIC","Jul3025948","MAPriSUMABASIC","I013025948","3025948EARLYYEARS","10284Primary","Jul3025948EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Basic",null,"3025948BASIC",0,0,0,"10284SUMABASICMAPrimary",-27.37,"Jul3025948BASIC","Current",36,0,"MASUM",4,0,0,0,0,-27.37,0,0,0,0,-3.42,-3.42,-3.42,-3.42,-3.42,-3.42,-3.42,-3.42]
[20156408,"2016-07-13","CK","Jul",3023311,"St Mary's C E Primary School N3","Primary","MA",400058,10092,0,null,"VA","SUMAFLEX","EARLYYEARS",1,95,0.55789473684210833,53,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023311FLEXA","Jul3023311SUMAFLEX","3023311SUMAFLEX","JulSUMAFLEX","Jul3023311","MAPriSUMAFLEX","I013023311","3023311EARLYYEARS","10284Primary","Jul3023311EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Flexibility",null,"3023311FLEX",0,53,0,"10284SUMAFLEXMAPrimary",53,"Jul3023311FLEX","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156426,"2016-07-13","CK","Jul",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","SUMAFLEX","EARLYYEARS",1,95,0,0,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023524FLEXC","Jul3023524SUMAFLEX","3023524SUMAFLEX","JulSUMAFLEX","Jul3023524","MAPriSUMAFLEX","I013023524","3023524EARLYYEARS","10284Primary","Jul3023524EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Flexibility",null,"3023524FLEX",0,0,0,"10284SUMAFLEXMAPrimary",0,"Jul3023524FLEX","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156459,"2016-07-13","CK","Jul",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SUMAHOURS","EARLYYEARS",1,3.76,-671.57142857142753,-2525.11,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022060HOURSA","Jul3022060SUMAHOURS","3022060SUMAHOURS","JulSUMAHOURS","Jul3022060","MAPriSUMAHOURS","I013022060","3022060EARLYYEARS","10284Primary","Jul3022060EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Hours",null,"3022060HOURS",0,-2525.11,0,"10284SUMAHOURSMAPrimary",-2525.11,"Jul3022060HOURS","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156468,"2016-07-13","CK","Jul",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","SUMAHOURS","EARLYYEARS",1,3.76,-232.71428571428532,-875.01,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023309HOURSC","Jul3023309SUMAHOURS","3023309SUMAHOURS","JulSUMAHOURS","Jul3023309","MAPriSUMAHOURS","I013023309","3023309EARLYYEARS","10284Primary","Jul3023309EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Hours",null,"3023309HOURS",0,0,0,"10284SUMAHOURSMAPrimary",-875.01,"Jul3023309HOURS","Current",36,0,"MASUM",4,0,0,0,0,-875.01,0,0,0,0,-109.38,-109.38,-109.38,-109.38,-109.38,-109.38,-109.38,-109.38]
[20156493,"2016-07-13","CK","Jul",3021002,"Moss Hall Nursery","Nursery","MA",400072,10132,0,null,"COM","SUMAIDACI","EARLYYEARS",1,470,-0.15734770797962572,-73.95,10284,543965,"I01",0,0,0,0,0,0,"SUM","3021002IDACIA","Jul3021002SUMAIDACI","3021002SUMAIDACI","JulSUMAIDACI","Jul3021002","MANurSUMAIDACI","I013021002","3021002EARLYYEARS","10284Nursery","Jul3021002EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual IDACI",null,"3021002IDACI",0,-73.95,0,"10284SUMAIDACIMANursery",-73.95,"Jul3021002IDACI","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156521,"2016-07-13","CK","Jul",3022070,"Sunnyfields Primary School","Primary","MA",400038,10097,0,null,"COM","SUMAIDACI","EARLYYEARS",1,470,-0.66177920410783031,-311.04000000000002,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022070IDACIA","Jul3022070SUMAIDACI","3022070SUMAIDACI","JulSUMAIDACI","Jul3022070","MAPriSUMAIDACI","I013022070","3022070EARLYYEARS","10284Primary","Jul3022070EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual IDACI",null,"3022070IDACI",0,-311.04000000000002,0,"10284SUMAIDACIMAPrimary",-311.04000000000002,"Jul3022070IDACI","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156552,"2016-07-13","CK","Jul",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,null,"COM","SUMAADJ","EARLYYEARS",1,1,-1136.82,-1136.82,10284,543965,"I01",0,0,0,0,0,0,"SUM","3021000ADJA","Jul3021000SUMAADJ","3021000SUMAADJ","JulSUMAADJ","Jul3021000","MANurSUMAADJ","I013021000","3021000EARLYYEARS","10284Nursery","Jul3021000EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer term adjustments",null,"3021000ADJ",0,-1136.82,0,"10284SUMAADJMANursery",-1136.82,"Jul3021000ADJ","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156561,"2016-07-13","CK","Jul",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","SUMAADJ","EARLYYEARS",1,1,0,0,10284,543965,"I01",0,0,0,0,0,0,"SUM","3022010ADJA","Jul3022010SUMAADJ","3022010SUMAADJ","JulSUMAADJ","Jul3022010","MAPriSUMAADJ","I013022010","3022010EARLYYEARS","10284Primary","Jul3022010EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer term adjustments",null,"3022010ADJ",0,0,0,"10284SUMAADJMAPrimary",0,"Jul3022010ADJ","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156594,"2016-07-13","CK","Jul",3023500,"Annunciation Catholic Infant School","Primary","MA",400023,10043,0,null,"VA","SUMAADJ","EARLYYEARS",1,1,0,0,10284,543965,"I01",0,0,0,0,0,0,"SUM","3023500ADJA","Jul3023500SUMAADJ","3023500SUMAADJ","JulSUMAADJ","Jul3023500","MAPriSUMAADJ","I013023500","3023500EARLYYEARS","10284Primary","Jul3023500EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer term adjustments",null,"3023500ADJ",0,0,0,"10284SUMAADJMAPrimary",0,"Jul3023500ADJ","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156620,"2016-07-13","CK","Jul",3022008,"Brookland Infant  & Nursery School","Primary","MA",400057,10047,0,null,"COM","SUMAEYPP","EARLYYEARS",1,0.53,945,500.85,11579,543965,"I01",0,0,0,0,0,0,"SUM","3022008EYPPA","Jul3022008SUMAEYPP","3022008SUMAEYPP","JulSUMAEYPP","Jul3022008","MAPriSUMAEYPP","I013022008","3022008EARLYYEARS","11579Primary","Jul3022008EARLYYEARS",0,0.5,0.75,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Early Years Pupil Premium",null,"3022008EYPP",0,500.85,0,"11579SUMAEYPPMAPrimary",500.85,"Jul3022008EYPP","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156653,"2016-07-13","CK","Jul",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","SUMAEYPP","EARLYYEARS",1,0.53,1638,868.14,11579,543965,"I01",0,0,0,0,0,0,"SUM","3023313EYPPA","Jul3023313SUMAEYPP","3023313SUMAEYPP","JulSUMAEYPP","Jul3023313","MAPriSUMAEYPP","I013023313","3023313EARLYYEARS","11579Primary","Jul3023313EARLYYEARS",0,0.5,0.75,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual Early Years Pupil Premium",null,"3023313EYPP",0,868.14,0,"11579SUMAEYPPMAPrimary",868.14,"Jul3023313EYPP","Current",36,0,"MASUM",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156678,"2016-07-13","CK","Jul",3025408,"Bishop Douglass School (closed)","Secondary","MA",400077,10137,0,"S","VA","EXCLUSIONS","MAIN",1,"Various",-4222,-4222,10160,543965,"I01",0,0,0,0,0,0,0,"3025408EXCLUSIONSB","Jul3025408EXCLUSIONS","3025408EXCLUSIONS","JulEXCLUSIONS","Jul3025408","MASecEXCLUSIONS","I013025408","3025408MAIN","10160Secondary","Jul3025408MAIN",0,0.5,0.75,1,"Excluded Pupils (Income and Expenditure)","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Exclusions",null,"3025408EXCLUSIONS",0,0,0,"10160EXCLUSIONSMASecondary",-4222,"Jul3025408EXCLUSIONS","Current",36,0,"MA0",4,0,0,0,0,-4222,0,0,0,0,-4222]
[20156687,"2016-07-14","CK","Jul",3026905,"London Academy","All through","RA",400116,"Academy",0,"LARef 64800","ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",-13843,-13843,11442,516500,"I03",0,0,0,0,0,0,0,"3026905STMTTOPUPSECAcademy","Jul3026905STMTTOPUPSEC","3026905STMTTOPUPSEC","JulSTMTTOPUPSEC","Jul3026905","RAAllSTMTTOPUPSEC","I033026905","3026905HIGHNEEDS","11442All through","Jul3026905HIGHNEEDS",0,0.5,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",-13843,0,0,0,-13843,0,0,0,0,0,0,0,0,"Statement top-ups - Sec",null,"3026905STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRAAll through",-13843,"Jul3026905STMTTOPUPSEC","Current",36,0,"RA0",3,0,0,"Topup",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156720,"2016-08-03","CK","Aug",3025408,"Bishop Douglass School (closed)","Secondary","MA",400077,10137,0,null,"VA","MFG","MAIN",1,1,31684.543333333335,31684.54,10163,543965,"I01",0,0,0,0,0,0,0,"3025408MFGB","Aug3025408MFG","3025408MFG","AugMFG","Aug3025408","MASecMFG","I013025408","3025408MAIN","10163Secondary","Aug3025408MAIN",0,1,1,1,"Budget Shares - Secondary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Minimum Funding Guarantee/Cap",null,"3025408MFG",0,0,0,"10163MFGMASecondary",31684.54,"Aug3025408MFG","Current",36,0,"MA0",4,0,0,0,1,31684.54,0,0,0,0,1508.77,4526.3599999999997,4526.3599999999997,4526.3599999999997,4526.3599999999997,4526.3599999999997,4526.3599999999997,3017.58]
[20156733,"2016-08-03","CK","Aug",3025408,"Bishop Douglass School (closed)","Secondary","MA",400077,10137,0,null,"VA","EFAHN","POST16",1,1,-3500,-3500,11441,543965,"I02",0,0,0,0,0,0,0,"3025408EFAHNB","Aug3025408EFAHN","3025408EFAHN","AugEFAHN","Aug3025408","MASecEFAHN","I023025408","3025408POST16","11441Secondary","Aug3025408POST16",0,1,1,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA High Needs",null,"3025408EFAHN",0,0,0,"11441EFAHNMASecondary",-3500,"Aug3025408EFAHN","Current",36,0,"MA0",4,0,0,0,1,-3500,0,0,0,0,-166.67,-500,-500,-500,-500,-500,-500,-333.33]
[20156755,"2016-08-22","JK","Aug",3021000,"Brookhill Nursery","Nursery","MA",400102,10130,0,null,"COM","SPRIDACI","EARLYYEARS",-1,470,5.747086466165416,-2701.13,10284,543965,"I01",0,0,0,0,0,0,"SPR","3021000IDACIA","Aug3021000SPRIDACI","3021000SPRIDACI","AugSPRIDACI","Aug3021000","MANurSPRIDACI","I013021000","3021000EARLYYEARS","10284Nursery","Aug3021000EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3021000IDACI",0,-2701.13,0,"10284SPRIDACIMANursery",-2701.13,"Aug3021000IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156788,"2016-08-22","JK","Aug",3022010,"Child's Hill School","Primary","MA",400043,10049,0,null,"COM","SPRIDACI","EARLYYEARS",-1,470,4.1905751273344656,-1969.57,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022010IDACIA","Aug3022010SPRIDACI","3022010SPRIDACI","AugSPRIDACI","Aug3022010","MAPriSPRIDACI","I013022010","3022010EARLYYEARS","10284Primary","Aug3022010EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022010IDACI",0,-1969.57,0,"10284SPRIDACIMAPrimary",-1969.57,"Aug3022010IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156813,"2016-08-22","JK","Aug",3022024,"Fairway Primary School","Primary","MA",400047,10064,0,null,"COM","SPRBASIC","EARLYYEARS",-1,100,8.6842105263157894,-868.42,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022024BASICA","Aug3022024SPRBASIC","3022024SPRBASIC","AugSPRBASIC","Aug3022024","MAPriSPRBASIC","I013022024","3022024EARLYYEARS","10284Primary","Aug3022024EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Basic",null,"3022024BASIC",0,-868.42,0,"10284SPRBASICMAPrimary",-868.42,"Aug3022024BASIC","ESTIMATE",36,0,"MASPR",4,0,0,0,45,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156836,"2016-08-22","JK","Aug",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","SPRIDACI","EARLYYEARS",-1,470,2.7475475146198822,-1291.3499999999999,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022036IDACIA","Aug3022036SPRIDACI","3022036SPRIDACI","AugSPRIDACI","Aug3022036","MAPriSPRIDACI","I013022036","3022036EARLYYEARS","10284Primary","Aug3022036EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022036IDACI",0,-1291.3499999999999,0,"10284SPRIDACIMAPrimary",-1291.3499999999999,"Aug3022036IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,68,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156872,"2016-08-22","JK","Aug",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SPRIDACI","EARLYYEARS",-1,470,4.6356620498614962,-2178.7600000000002,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022060IDACIA","Aug3022060SPRIDACI","3022060SPRIDACI","AugSPRIDACI","Aug3022060","MAPriSPRIDACI","I013022060","3022060EARLYYEARS","10284Primary","Aug3022060EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022060IDACI",0,-2178.7600000000002,0,"10284SPRIDACIMAPrimary",-2178.7600000000002,"Aug3022060IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156881,"2016-08-22","JK","Aug",3022076,"Wessex  Gardens Primary School","Primary","MA",400111,10124,0,null,"COM","SPRBASIC","EARLYYEARS",-1,100,8.6842105263157894,-868.42,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022076BASICD","Aug3022076SPRBASIC","3022076SPRBASIC","AugSPRBASIC","Aug3022076","MAPriSPRBASIC","I013022076","3022076EARLYYEARS","10284Primary","Aug3022076EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Basic",null,"3022076BASIC",0,0,0,"10284SPRBASICMAPrimary",-868.42,"Aug3022076BASIC","ESTIMATE",36,0,"MASPR",4,0,0,0,113,-868.42,0,0,0,0,0,-124.06,-124.06,-124.06,-124.06,-124.06,-124.06,-124.06]
[20156914,"2016-08-22","JK","Aug",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","SPRIDACI","EARLYYEARS",-1,470,1.7013684210526312,-799.64,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023313IDACIA","Aug3023313SPRIDACI","3023313SPRIDACI","AugSPRIDACI","Aug3023313","MAPriSPRIDACI","I013023313","3023313EARLYYEARS","10284Primary","Aug3023313EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3023313IDACI",0,-799.64,0,"10284SPRIDACIMAPrimary",-799.64,"Aug3023313IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,146,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156939,"2016-08-22","JK","Aug",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","SPRHOURS","EARLYYEARS",-1,3.76,6105,-22954.799999999999,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023511HOURSA","Aug3023511SPRHOURS","3023511SPRHOURS","AugSPRHOURS","Aug3023511","MAPriSPRHOURS","I013023511","3023511EARLYYEARS","10284Primary","Aug3023511EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3023511HOURS",0,-22954.799999999999,0,"10284SPRHOURSMAPrimary",-22954.799999999999,"Aug3023511HOURS","ESTIMATE",36,0,"MASPR",4,0,0,0,171,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156949,"2016-08-22","JK","Aug",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","SPRHOURS","EARLYYEARS",-1,3.76,4455,-16750.8,10284,516500,"I01",0,0,0,0,0,0,"SPR","3023515HOURSAcademy","Aug3023515SPRHOURS","3023515SPRHOURS","AugSPRHOURS","Aug3023515","RAPriSPRHOURS","I013023515","3023515EARLYYEARS","10284Primary","Aug3023515EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",-16750.8,0,0,0,0,0,0,0,0,0,-5583.6,-5583.6,-5583.6,"Spring Estimated Hours",null,"3023515HOURS",0,0,0,"10284SPRHOURSRAPrimary",-16750.8,"Aug3023515HOURS","ESTIMATE",9,0,"RASPR",3,0,27,0,181,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20156982,"2016-08-22","JK","Aug",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","SPRFLEX","EARLYYEARS",-1,95,15.052631578947368,-1430,10284,543965,"I01",0,0,0,0,0,0,"SPR","3025948FLEXB","Aug3025948SPRFLEX","3025948SPRFLEX","AugSPRFLEX","Aug3025948","MAPriSPRFLEX","I013025948","3025948EARLYYEARS","10284Primary","Aug3025948EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Flexibility",null,"3025948FLEX",0,0,0,"10284SPRFLEXMAPrimary",-1430,"Aug3025948FLEX","ESTIMATE",36,0,"MASPR",4,0,0,0,214,-1430,0,0,0,0,0,-204.29,-204.29,-204.29,-204.29,-204.29,-204.29,-204.29]
[20157007,"2016-08-22","JK","Aug",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,null,"FREE","SPRHOURS","EARLYYEARS",1,3.76,4290,16130.4,10284,516500,"I01",0,0,0,0,0,0,"SPR","3022001HOURSAcademy","Aug3022001SPRHOURS","3022001SPRHOURS","AugSPRHOURS","Aug3022001","RAPriSPRHOURS","I013022001","3022001EARLYYEARS","10284Primary","Aug3022001EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",16130.4,0,0,0,0,0,0,0,0,0,5376.8,5376.8,5376.8,"Spring Estimated Hours",null,"3022001HOURS",0,0,0,"10284SPRHOURSRAPrimary",16130.4,"Aug3022001HOURS","ESTIMATE",9,0,"RASPR",3,0,27,0,239,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157040,"2016-08-22","JK","Aug",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","SPRIDACI","EARLYYEARS",1,470,4.4932150493421057,2111.81,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022019IDACIA","Aug3022019SPRIDACI","3022019SPRIDACI","AugSPRIDACI","Aug3022019","MAPriSPRIDACI","I013022019","3022019EARLYYEARS","10284Primary","Aug3022019EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022019IDACI",0,2111.81,0,"10284SPRIDACIMAPrimary",2111.81,"Aug3022019IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,272,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157048,"2016-08-22","JK","Aug",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","SPRIDACI","EARLYYEARS",1,470,4.7673359462486005,2240.65,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022023IDACIC","Aug3022023SPRIDACI","3022023SPRIDACI","AugSPRIDACI","Aug3022023","MAPriSPRIDACI","I013022023","3022023EARLYYEARS","10284Primary","Aug3022023EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022023IDACI",0,0,0,"10284SPRIDACIMAPrimary",2240.65,"Aug3022023IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,280,2240.65,0,0,0,0,0,320.08999999999997,320.08999999999997,320.08999999999997,320.08999999999997,320.08999999999997,320.08999999999997,320.08999999999997]
[20157075,"2016-08-22","JK","Aug",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","SPRHOURS","EARLYYEARS",1,3.76,7920,29779.200000000001,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022037HOURSA","Aug3022037SPRHOURS","3022037SPRHOURS","AugSPRHOURS","Aug3022037","MAPriSPRHOURS","I013022037","3022037EARLYYEARS","10284Primary","Aug3022037EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Hours",null,"3022037HOURS",0,29779.200000000001,0,"10284SPRHOURSMAPrimary",29779.200000000001,"Aug3022037HOURS","ESTIMATE",36,0,"MASPR",4,0,0,0,307,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157108,"2016-08-22","JK","Aug",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SPRIDACI","EARLYYEARS",1,470,4.6356620498614962,2178.7600000000002,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022060IDACIA","Aug3022060SPRIDACI","3022060SPRIDACI","AugSPRIDACI","Aug3022060","MAPriSPRIDACI","I013022060","3022060EARLYYEARS","10284Primary","Aug3022060EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated IDACI",null,"3022060IDACI",0,2178.7600000000002,0,"10284SPRIDACIMAPrimary",2178.7600000000002,"Aug3022060IDACI","ESTIMATE",36,0,"MASPR",4,0,0,0,340,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157133,"2016-08-22","JK","Aug",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","SPRBASIC","EARLYYEARS",1,100,8.6842105263157894,868.42,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023304BASICA","Aug3023304SPRBASIC","3023304SPRBASIC","AugSPRBASIC","Aug3023304","MAPriSPRBASIC","I013023304","3023304EARLYYEARS","10284Primary","Aug3023304EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Basic",null,"3023304BASIC",0,868.42,0,"10284SPRBASICMAPrimary",868.42,"Aug3023304BASIC","ESTIMATE",36,0,"MASPR",4,0,0,0,365,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157142,"2016-08-22","JK","Aug",3023309,"St Johns CE N20","Primary","MA",400098,10116,0,null,"VA","SPRFLEX","EARLYYEARS",1,95,18.526315789473685,1760,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023309FLEXC","Aug3023309SPRFLEX","3023309SPRFLEX","AugSPRFLEX","Aug3023309","MAPriSPRFLEX","I013023309","3023309EARLYYEARS","10284Primary","Aug3023309EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Flexibility",null,"3023309FLEX",0,0,0,"10284SPRFLEXMAPrimary",1760,"Aug3023309FLEX","ESTIMATE",36,0,"MASPR",4,0,0,0,374,1760,0,0,0,0,0,251.43,251.43,251.43,251.43,251.43,251.43,251.43]
[20157186,"2016-08-22","JK","Aug",3023513,"Menorah Primary School","Primary","MA",400007,10114,0,null,"VA","SPRFLEX","EARLYYEARS",1,95,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023513FLEXA","Aug3023513SPRFLEX","3023513SPRFLEX","AugSPRFLEX","Aug3023513","MAPriSPRFLEX","I013023513","3023513EARLYYEARS","10284Primary","Aug3023513EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Estimated Flexibility",null,"3023513FLEX",0,0,0,"10284SPRFLEXMAPrimary",0,"Aug3023513FLEX","ESTIMATE",36,0,"MASPR",4,0,0,0,418,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157201,"2016-08-22","JK","Aug",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","SPRBASIC","EARLYYEARS",1,100,8.6842105263157894,868.42,10284,516500,"I01",0,0,0,0,0,0,"SPR","3023519BASICAcademy","Aug3023519SPRBASIC","3023519SPRBASIC","AugSPRBASIC","Aug3023519","RAPriSPRBASIC","I013023519","3023519EARLYYEARS","10284Primary","Aug3023519EARLYYEARS",0,0.5,0.75,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",868.42,0,0,0,0,0,0,0,0,0,289.47000000000003,289.48,289.47000000000003,"Spring Estimated Basic",null,"3023519BASIC",0,0,0,"10284SPRBASICRAPrimary",868.42,"Aug3023519BASIC","ESTIMATE",9,0,"RASPR",3,0,27,0,433,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157234,"2016-08-23","CK","Aug",3025408,"Bishop Douglass School (closed)","Secondary","MA",400077,10137,0,null,"VA","PPFSMSEC","PUPILPREMIUM",-1,935,229,-214115,11333,543965,"I05",1,0,-107057.5,-53528.75,-53528.75,0,0,"3025408PPFSMSECB","Aug3025408PPFSMSEC","3025408PPFSMSEC","AugPPFSMSEC","Aug3025408","MASecPPFSMSEC","I053025408","3025408PUPILPREMIUM","11333Secondary","Aug3025408PUPILPREMIUM",0,0.5,0.75,1,"Pupil Premium Secondary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3025408PPFSMSEC",0,0,0,"11333PPFSMSECMASecondary",-214115,"Aug3025408PPFSMSEC","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157259,"2016-09-22","CK","Sep",3024210,"Copthall School","Secondary","RA",148020,"Academy",0,"PPLAC - Science","ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3024210PPLOOKEDAFTERAcademy","Sep3024210PPLOOKEDAFTER","3024210PPLOOKEDAFTER","SepPPLOOKEDAFTER","Sep3024210","RASecPPLOOKEDAFTER","I053024210","3024210PUPILPREMIUM","11499Secondary","Sep3024210PUPILPREMIUM",0,0.5,0.75,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,250,41.67,41.66,41.67,41.67,41.66,41.67,"Pupil Premium - Looked After Children",null,"3024210PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",500,"Sep3024210PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20157264,"2016-09-22","CK","Sep",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,"PPLAC - 1:1 Funding","VA","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",840,840,11499,543965,"I05",1,0,420,210,210,0,0,"3023516PPLOOKEDAFTERA","Sep3023516PPLOOKEDAFTER","3023516PPLOOKEDAFTER","SepPPLOOKEDAFTER","Sep3023516","MAPriPPLOOKEDAFTER","I053023516","3023516PUPILPREMIUM","11499Primary","Sep3023516PUPILPREMIUM",0,0.5,0.75,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3023516PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",840,"Sep3023516PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160022,"2016-11-01","CK","Nov",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,"7/12ths of 2016/17 academic year allocation","FOU","PEGRANT","ADDGRANT",1,"various",5163,5163,10166,543965,"I18",1,0,0,3872.25,1290.75,0,0,"3022031PEGRANTA","Nov3022031PEGRANT","3022031PEGRANT","NovPEGRANT","Nov3022031","MAPriPEGRANT","I183022031","3022031ADDGRANT","10166Primary","Nov3022031ADDGRANT",0,0,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3022031PEGRANT",0,0,0,"10166PEGRANTMAPrimary",5163,"Nov3022031PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160047,"2016-11-01","CK","Nov",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,"7/12ths of 2016/17 academic year allocation","VA","PEGRANT","ADDGRANT",1,"various",5250,5250,10166,543965,"I18",1,0,0,3937.5,1312.5,0,0,"3023304PEGRANTA","Nov3023304PEGRANT","3023304PEGRANT","NovPEGRANT","Nov3023304","MAPriPEGRANT","I183023304","3023304ADDGRANT","10166Primary","Nov3023304ADDGRANT",0,0,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023304PEGRANT",0,0,0,"10166PEGRANTMAPrimary",5250,"Nov3023304PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160056,"2016-11-01","CK","Nov",3023316,"Trent  C of E Primary School","Primary","MA",400100,10100,0,"7/12ths of 2016/17 academic year allocation","VA","PEGRANT","ADDGRANT",1,"various",5189,5189,10166,543965,"I18",1,0,0,3891.75,1297.25,0,0,"3023316PEGRANTA","Nov3023316PEGRANT","3023316PEGRANT","NovPEGRANT","Nov3023316","MAPriPEGRANT","I183023316","3023316ADDGRANT","10166Primary","Nov3023316ADDGRANT",0,0,0.75,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3023316PEGRANT",0,0,0,"10166PEGRANTMAPrimary",5189,"Nov3023316PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160081,"2016-11-01","CK","Nov",3027009,"Oakleigh","Special","MA",400091,10158,0,"7/12ths of 2016/17 academic year allocation","COM","PEGRANT","ADDGRANT",1,"various",4865,4865,10168,543965,"I18",1,0,0,3648.75,1216.25,0,0,"3027009PEGRANTA","Nov3027009PEGRANT","3027009PEGRANT","NovPEGRANT","Nov3027009","MASpePEGRANT","I183027009","3027009ADDGRANT","10168Special","Nov3027009ADDGRANT",0,0,0.75,1,"SF Grants Paid To Special Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PE Grant",null,"3027009PEGRANT",0,0,0,"10168PEGRANTMASpecial",4865,"Nov3027009PEGRANT","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160122,"2016-11-01","CK","Nov",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","POST16ARPTOPUP","HIGHNEEDS",1,"Various",78835.5,78835.5,11434,543965,"I03",0,0,0,0,0,0,0,"3025427POST16ARPTOPUPA","Nov3025427POST16ARPTOPUP","3025427POST16ARPTOPUP","NovPOST16ARPTOPUP","Nov3025427","MASecPOST16ARPTOPUP","I033025427","3025427HIGHNEEDS","11434Secondary","Nov3025427HIGHNEEDS",0,0,0.75,1,"ARP topups - Barnet maintained secondary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (Post 16)",null,"3025427POST16ARPTOPUP",0,78835.5,0,"11434POST16ARPTOPUPMASecondary",78835.5,"Nov3025427POST16ARPTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160148,"2016-11-01","CK","Nov",3022018,"Deansbrook Junior School","Primary","RA",151094,"Academy",0,null,"ACAD","STMTTOPUPPRI","HIGHNEEDS",1,"Various",5311.6666666666861,5311.67,11443,516500,"I03",0,0,0,0,0,0,0,"3022018STMTTOPUPPRIAcademy","Nov3022018STMTTOPUPPRI","3022018STMTTOPUPPRI","NovSTMTTOPUPPRI","Nov3022018","RAPriSTMTTOPUPPRI","I033022018","3022018HIGHNEEDS","11443Primary","Nov3022018HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",5311.67,0,0,0,0,0,0,0,3541.11,442.64,442.64,442.64,442.64,"Statement top-ups - Pri",null,"3022018STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAPrimary",5311.67,"Nov3022018STMTTOPUPPRI","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160173,"2016-11-01","CK","Nov",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",8710.333333333343,8710.33,11431,543965,"I03",0,0,0,0,0,0,0,"3022072STMTTOPUPPRIC","Nov3022072STMTTOPUPPRI","3022072STMTTOPUPPRI","NovSTMTTOPUPPRI","Nov3022072","MAPriSTMTTOPUPPRI","I033022072","3022072HIGHNEEDS","11431Primary","Nov3022072HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022072STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",8710.33,"Nov3022072STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,8710.33,0,0,0,0,0,0,0,0,2177.58,2177.58,2177.58,2177.58]
[20160182,"2016-11-01","CK","Nov",3023312,"St Mary's School EN4","Primary","MA",400017,10093,0,null,"VA","STMTTOPUPPRI","HIGHNEEDS",1,"Various",245.58333333333576,245.58,11431,543965,"I03",0,0,0,0,0,0,0,"3023312STMTTOPUPPRIA","Nov3023312STMTTOPUPPRI","3023312STMTTOPUPPRI","NovSTMTTOPUPPRI","Nov3023312","MAPriSTMTTOPUPPRI","I033023312","3023312HIGHNEEDS","11431Primary","Nov3023312HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023312STMTTOPUPPRI",0,245.58,0,"11431STMTTOPUPPRIMAPrimary",245.58,"Nov3023312STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160221,"2016-11-01","CK","Nov",3025406,"Ashmole Academy","Secondary","RA",140909,"Academy",0,null,"ACAD","STMTTOPUPSEC","HIGHNEEDS",1,"Various",-4992.166666666657,-4992.17,11442,516500,"I03",0,0,0,0,0,0,0,"3025406STMTTOPUPSECAcademy","Nov3025406STMTTOPUPSEC","3025406STMTTOPUPSEC","NovSTMTTOPUPSEC","Nov3025406","RASecSTMTTOPUPSEC","I033025406","3025406HIGHNEEDS","11442Secondary","Nov3025406HIGHNEEDS",0,0,0.75,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",-4992.17,0,0,0,0,0,0,0,-3328.11,-416.02,-416.01,-416.02,-416.01,"Statement top-ups - Sec",null,"3025406STMTTOPUPSEC",0,0,0,"11442STMTTOPUPSECRASecondary",-4992.17,"Nov3025406STMTTOPUPSEC","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20160241,"2016-11-15","CK","Nov",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","NNDR","MAIN",1,"Various",-3910.5,-3910.5,10162,543965,"I01",0,0,0,0,0,0,0,"3023518NNDRA","Nov3023518NNDR","3023518NNDR","NovNNDR","Nov3023518","MAPriNNDR","I013023518","3023518MAIN","10162Primary","Nov3023518MAIN",0,0,0.75,1,"Budget Shares - Primary","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3023518NNDR",0,-3910.5,0,"10162NNDRMAPrimary",-3910.5,"Nov3023518NNDR","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170006,"2016-12-01","CK","Dec",3023522,"Claremont Academy","Primary","RA",156151,"Academy",1,null,"ACAD","NNDR","MAIN",1,"Various",0,0,10162,516500,"I01",0,0,0,0,0,0,0,"3023522NNDRAcademy","Dec3023522NNDR","3023522NNDR","DecNNDR","Dec3023522","RAPriNNDR","I013023522","3023522MAIN","10162Primary","Dec3023522MAIN",0,0,1,1,"Budget Shares - Primary","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3023522NNDR",0,0,0,"10162NNDRRAPrimary",0,"Dec3023522NNDR","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170031,"2016-12-07","CK","Dec",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,500,0,0,0,"3022077PPLOOKEDAFTERA","Dec3022077PPLOOKEDAFTER","3022077PPLOOKEDAFTER","DecPPLOOKEDAFTER","Dec3022077","MAPriPPLOOKEDAFTER","I053022077","3022077PUPILPREMIUM","11499Primary","Dec3022077PUPILPREMIUM",0,0,1,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022077PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Dec3022077PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170064,"2016-12-14","CB","Dec",3027000,"Oak Lodge Academy","Special","RA",156901,"Academy",0,"Academy conversion adjustments","ACAD","EFAHN","POST16",0.25,1,500000,125000,"EFA",516500,"I02",0,0,0,0,0,0,0,"3027000EFAHNAcademy","Dec3027000EFAHN","3027000EFAHN","DecEFAHN","Dec3027000","RASpeEFAHN","I023027000","3027000POST16","EFASpecial","Dec3027000POST16",0,0,1,1,"Education Funding Agency","None",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA High Needs",null,"3027000EFAHN",125000,0,0,"EFAEFAHNRASpecial",0,"Dec3027000EFAHN","Current",36,0,"RA0",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170094,"2016-12-16","CK","Dec",3021003,"St Margaret's Nursery","Nursery","MA",400104,10133,0,null,"COM","AUTAFLEX","EARLYYEARS",1,95,-19.263157894736835,-1830,10284,543965,"I01",0,0,0,0,0,0,"AUT","3021003FLEXA","Dec3021003AUTAFLEX","3021003AUTAFLEX","DecAUTAFLEX","Dec3021003","MANurAUTAFLEX","I013021003","3021003EARLYYEARS","10284Nursery","Dec3021003EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Flexibility",null,"3021003FLEX",0,-1830,0,"10284AUTAFLEXMANursery",-1830,"Dec3021003FLEX","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170123,"2016-12-16","CK","Dec",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","AUTAHOURS","EARLYYEARS",1,3.76,-2045.142857142856,-7689.74,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022015HOURSA","Dec3022015AUTAHOURS","3022015AUTAHOURS","DecAUTAHOURS","Dec3022015","MAPriAUTAHOURS","I013022015","3022015EARLYYEARS","10284Primary","Dec3022015EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3022015HOURS",0,-7689.74,0,"10284AUTAHOURSMAPrimary",-7689.74,"Dec3022015HOURS","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170132,"2016-12-16","CK","Dec",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","AUTAIDACI","EARLYYEARS",1,470,4.5111578947368614E-2,21.2,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022021IDACIA","Dec3022021AUTAIDACI","3022021AUTAIDACI","DecAUTAIDACI","Dec3022021","MAPriAUTAIDACI","I013022021","3022021EARLYYEARS","10284Primary","Dec3022021EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual IDACI",null,"3022021IDACI",0,21.2,0,"10284AUTAIDACIMAPrimary",21.2,"Dec3022021IDACI","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170157,"2016-12-16","CK","Dec",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","AUTABASIC","EARLYYEARS",1,100,1.2105263157894743,121.05,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022036BASICA","Dec3022036AUTABASIC","3022036AUTABASIC","DecAUTABASIC","Dec3022036","MAPriAUTABASIC","I013022036","3022036EARLYYEARS","10284Primary","Dec3022036EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Basic",null,"3022036BASIC",0,121.05,0,"10284AUTABASICMAPrimary",121.05,"Dec3022036BASIC","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170190,"2016-12-16","CK","Dec",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","AUTAFLEX","EARLYYEARS",1,95,-2.345864661654133,-222.86,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022071FLEXC","Dec3022071AUTAFLEX","3022071AUTAFLEX","DecAUTAFLEX","Dec3022071","MAPriAUTAFLEX","I013022071","3022071EARLYYEARS","10284Primary","Dec3022071EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Flexibility",null,"3022071FLEX",0,0,0,"10284AUTAFLEXMAPrimary",-222.86,"Dec3022071FLEX","Current",36,0,"MAAUT",4,0,0,0,0,-222.86,0,0,0,0,0,0,0,0,0,-74.290000000000006,-74.290000000000006,-74.290000000000006]
[20170207,"2016-12-16","CK","Dec",3023302,"Christ Church CE Primary School","Primary","MA",400039,10050,0,null,"VA","AUTAHOURS","EARLYYEARS",1,3.76,724.28571428571377,2723.31,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023302HOURSD","Dec3023302AUTAHOURS","3023302AUTAHOURS","DecAUTAHOURS","Dec3023302","MAPriAUTAHOURS","I013023302","3023302EARLYYEARS","10284Primary","Dec3023302EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3023302HOURS",0,0,0,"10284AUTAHOURSMAPrimary",2723.31,"Dec3023302HOURS","Current",36,0,"MAAUT",4,0,0,0,0,2723.31,0,0,0,0,0,0,0,0,0,907.77,907.77,907.77]
[20170225,"2016-12-16","CK","Dec",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","AUTABASIC","EARLYYEARS",1,100,-2.5999999999999996,-260,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023313BASICA","Dec3023313AUTABASIC","3023313AUTABASIC","DecAUTABASIC","Dec3023313","MAPriAUTABASIC","I013023313","3023313EARLYYEARS","10284Primary","Dec3023313EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Basic",null,"3023313BASIC",0,-260,0,"10284AUTABASICMAPrimary",-260,"Dec3023313BASIC","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170258,"2016-12-16","CK","Dec",3023512,"Rosh Pinah","Primary","MA",400093,10112,0,null,"VA","AUTAFLEX","EARLYYEARS",1,95,0,0,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023512FLEXA","Dec3023512AUTAFLEX","3023512AUTAFLEX","DecAUTAFLEX","Dec3023512","MAPriAUTAFLEX","I013023512","3023512EARLYYEARS","10284Primary","Dec3023512EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Flexibility",null,"3023512FLEX",0,0,0,"10284AUTAFLEXMAPrimary",0,"Dec3023512FLEX","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170291,"2016-12-16","CK","Dec",3025948,"Mathilda Marks-Kennedy School","Primary","MA",400112,10125,0,null,"VA","AUTAHOURS","EARLYYEARS",1,3.76,166.28571428571377,625.23,10284,543965,"I01",0,0,0,0,0,0,"AUT","3025948HOURSB","Dec3025948AUTAHOURS","3025948AUTAHOURS","DecAUTAHOURS","Dec3025948","MAPriAUTAHOURS","I013025948","3025948EARLYYEARS","10284Primary","Dec3025948EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3025948HOURS",0,0,0,"10284AUTAHOURSMAPrimary",625.23,"Dec3025948HOURS","Current",36,0,"MAAUT",4,0,0,0,0,625.23,0,0,0,0,0,0,0,0,0,208.41,208.41,208.41]
[20170306,"2016-12-16","CK","Dec",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","AUTAEYPP","EARLYYEARS",1,0.53,189,100.17,11579,543965,"I01",0,0,0,0,0,0,"AUT","3022031EYPPA","Dec3022031AUTAEYPP","3022031AUTAEYPP","DecAUTAEYPP","Dec3022031","MAPriAUTAEYPP","I013022031","3022031EARLYYEARS","11579Primary","Dec3022031EARLYYEARS",0,0,1,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Early Years Pupil Premium",null,"3022031EYPP",0,100.17,0,"11579AUTAEYPPMAPrimary",100.17,"Dec3022031EYPP","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170326,"2016-12-19","CK","Dec",3022001,"Etz Chaim Jewish Primary School","Primary","RA",143691,"Academy",0,null,"FREE","AUTABASIC","EARLYYEARS",1,100,-0.74211000000000005,-74.209999999999994,10284,516500,"I01",0,0,0,0,0,0,"AUT","3022001BASICAcademy","Dec3022001AUTABASIC","3022001AUTABASIC","DecAUTABASIC","Dec3022001","RAPriAUTABASIC","I013022001","3022001EARLYYEARS","10284Primary","Dec3022001EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",-74.209999999999994,0,0,0,0,0,0,0,0,-74.209999999999994,0,0,0,"Autumn Actual Basic",null,"3022001BASIC",0,0,0,"10284AUTABASICRAPrimary",-74.209999999999994,"Dec3022001BASIC","Current",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170351,"2016-12-16","CK","Dec",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,null,"ACAD","AUTAFLEX","EARLYYEARS",1,95,-7.1,-674.5,10284,516500,"I01",0,0,0,0,0,0,"AUT","3023522FLEXAcademy","Dec3023522AUTAFLEX","3023522AUTAFLEX","DecAUTAFLEX","Dec3023522","RAPriAUTAFLEX","I013023522","3023522EARLYYEARS","10284Primary","Dec3023522EARLYYEARS",0,0,1,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",-674.5,0,0,0,0,0,0,0,0,-674.5,0,0,0,"Autumn Actual Flexibility",null,"3023522FLEX",0,0,0,"10284AUTAFLEXRAPrimary",-674.5,"Dec3023522FLEX","Current",12,0,"RAAUT",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171015,"2017-01-11","CK","Jan",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","AUTAFLEX","EARLYYEARS",1,95,-0.58646616541352614,-55.71,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022023FLEXC","Jan3022023AUTAFLEX","3022023AUTAFLEX","JanAUTAFLEX","Jan3022023","MAPriAUTAFLEX","I013022023","3022023EARLYYEARS","10284Primary","Jan3022023EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Flexibility",null,"3022023FLEX",0,0,0,"10284AUTAFLEXMAPrimary",-55.71,"Jan3022023FLEX","Current",36,0,"MAAUT",4,0,0,0,0,-55.71,0,0,0,0,0,0,0,0,0,0,-27.86,-27.86]
[20170373,"2017-01-11","CK","Jan",3022037,"Manorside Primary School","Primary","MA",400030,10075,0,null,"COM","AUTAHOURS","EARLYYEARS",1,3.76,-308.99999999999909,-1161.8399999999999,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022037HOURSA","Jan3022037AUTAHOURS","3022037AUTAHOURS","JanAUTAHOURS","Jan3022037","MAPriAUTAHOURS","I013022037","3022037EARLYYEARS","10284Primary","Jan3022037EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3022037HOURS",0,-1161.8399999999999,0,"10284AUTAHOURSMAPrimary",-1161.8399999999999,"Jan3022037HOURS","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20170386,"2017-01-11","CK","Jan",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","AUTAHOURS","EARLYYEARS",1,3.76,-218.57142857143117,-821.83,10284,543965,"I01",0,0,0,0,0,0,"AUT","3022079HOURSA","Jan3022079AUTAHOURS","3022079AUTAHOURS","JanAUTAHOURS","Jan3022079","MAPriAUTAHOURS","I013022079","3022079EARLYYEARS","10284Primary","Jan3022079EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3022079HOURS",0,-821.83,0,"10284AUTAHOURSMAPrimary",-821.83,"Jan3022079HOURS","Current",36,0,"MAAUT",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20171049,"2017-01-11","CK","Jan",3023521,"St Mary's & St John's CE School","All through","MA",400135,10698,0,null,"VA","AUTAHOURS","EARLYYEARS",1,3.76,-17.142857142855974,-64.459999999999994,10284,543965,"I01",0,0,0,0,0,0,"AUT","3023521HOURSB","Jan3023521AUTAHOURS","3023521AUTAHOURS","JanAUTAHOURS","Jan3023521","MAAllAUTAHOURS","I013023521","3023521EARLYYEARS","10284All through","Jan3023521EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Hours",null,"3023521HOURS",0,0,0,"10284AUTAHOURSMAAll through",-64.459999999999994,"Jan3023521HOURS","Current",36,0,"MAAUT",4,0,0,0,0,-64.459999999999994,0,0,0,0,0,0,0,0,0,0,-32.229999999999997,-32.229999999999997]
[20170421,"2017-01-19","CK","Jan",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","RBASELINE","ADDGRANT",1,"Various",460.1,460.1,10166,543965,"I18",1,0,0,0,460.1,0,0,"3022077RBASELINEA","Jan3022077RBASELINE","3022077RBASELINE","JanRBASELINE","Jan3022077","MAPriRBASELINE","I183022077","3022077ADDGRANT","10166Primary","Jan3022077ADDGRANT",0,0,0,1,"SF Grants Paid To Primary Schools","AddGrants",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Reception Baseline Assessment",null,"3022077RBASELINE",0,0,0,"10166RBASELINEMAPrimary",460.1,"Jan3022077RBASELINE","Current",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172030,"2017-02-07","CG","Feb",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","ARPPY","HIGHNEEDS",1,"Various",0,0,11422,516500,"I03",0,0,0,0,0,0,0,"3023519ARPPYAcademy","Feb3023519ARPPY","3023519ARPPY","FebARPPY","Feb3023519","RAPriARPPY","I033023519","3023519HIGHNEEDS","11422Primary","Feb3023519HIGHNEEDS",0,0,0,1,"ARP topups - Barnet academies - primary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups - Prior Year",null,"3023519ARPPY",0,0,0,"11422ARPPYRAPrimary",0,"Feb3023519ARPPY","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172042,"2017-02-07","CG","Feb",3025400,"Hendon School","Secondary","RA",145169,"Academy",0,null,"ACAD","ARPTOPUP","HIGHNEEDS",1,"Various",3.3333332976326346E-3,0,11423,516500,"I03",0,0,0,0,0,0,0,"3025400ARPTOPUPAcademy","Feb3025400ARPTOPUP","3025400ARPTOPUP","FebARPTOPUP","Feb3025400","RASecARPTOPUP","I033025400","3025400HIGHNEEDS","11423Secondary","Feb3025400HIGHNEEDS",0,0,0,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (R-Y11)",null,"3025400ARPTOPUP",0,0,0,"11423ARPTOPUPRASecondary",0,"Feb3025400ARPTOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172065,"2017-02-07","CG","Feb",3022021,"Dollis Infant School","Primary","MA",400042,10061,0,null,"COM","NURSERYTOPUP","HIGHNEEDS",1,"Various",0,0,11436,543965,"I03",0,0,0,0,0,0,0,"3022021NURSERYTOPUPA","Feb3022021NURSERYTOPUP","3022021NURSERYTOPUP","FebNURSERYTOPUP","Feb3022021","MAPriNURSERYTOPUP","I033022021","3022021HIGHNEEDS","11436Primary","Feb3022021HIGHNEEDS",0,0,0,1,"Statements - Barnet maintained nursery classes","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups (Nursery)",null,"3022021NURSERYTOPUP",0,0,0,"11436NURSERYTOPUPMAPrimary",0,"Feb3022021NURSERYTOPUP","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172098,"2017-02-07","CG","Feb",3022079,"Beis Yaakov","Primary","MA",400070,10128,0,null,"VA","othertopup","HIGHNEEDS",1,"Various",-14875.58,-14875.58,11411,543965,"I03",0,0,0,0,0,0,0,"3022079othertopupA","Feb3022079othertopup","3022079othertopup","Febothertopup","Feb3022079","MAPriothertopup","I033022079","3022079HIGHNEEDS","11411Primary","Feb3022079HIGHNEEDS",0,0,0,1,"Medical Pathways - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Other Top-ups",null,"3022079othertopup",0,-14875.58,0,"11411othertopupMAPrimary",-14875.58,"Feb3022079othertopup","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172107,"2017-02-07","CG","Feb",3025400,"Hendon School","Secondary","RA",145169,"Academy",0,null,"ACAD","POST16ARPTOPUP","HIGHNEEDS",1,"Various",-3.3333333267364651E-3,0,11423,516500,"I03",0,0,0,0,0,0,0,"3025400POST16ARPTOPUPAcademy","Feb3025400POST16ARPTOPUP","3025400POST16ARPTOPUP","FebPOST16ARPTOPUP","Feb3025400","RASecPOST16ARPTOPUP","I033025400","3025400HIGHNEEDS","11423Secondary","Feb3025400HIGHNEEDS",0,0,0,1,"ARP topups - Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"ARP - Top-ups (Post 16)",null,"3025400POST16ARPTOPUP",0,0,0,"11423POST16ARPTOPUPRASecondary",0,"Feb3025400POST16ARPTOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172132,"2017-02-07","CG","Feb",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","POST16TOPUP","HIGHNEEDS",1,"Various",-3.3333333340124227E-3,0,11442,516500,"I03",0,0,0,0,0,0,0,"3026906POST16TOPUPAcademy","Feb3026906POST16TOPUP","3026906POST16TOPUP","FebPOST16TOPUP","Feb3026906","RAAllPOST16TOPUP","I033026906","3026906HIGHNEEDS","11442All through","Feb3026906HIGHNEEDS",0,0,0,1,"Statement topups: Barnet academies - secondary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"StatementTop-ups (Post 16)",null,"3026906POST16TOPUP",0,0,0,"11442POST16TOPUPRAAll through",0,"Feb3026906POST16TOPUP","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172155,"2017-02-07","CG","Feb",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,null,"COM","STMTPY","HIGHNEEDS",1,"Various",-3.3333333340124227E-3,0,11431,543965,"I03",0,0,0,0,0,0,0,"3022067STMTPYA","Feb3022067STMTPY","3022067STMTPY","FebSTMTPY","Feb3022067","MAPriSTMTPY","I033022067","3022067HIGHNEEDS","11431Primary","Feb3022067HIGHNEEDS",0,0,0,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement topup adjustments from previous year",null,"3022067STMTPY",0,0,0,"11431STMTPYMAPrimary",0,"Feb3022067STMTPY","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172191,"2017-02-07","CG","Feb",3022015,"Coppetts Wood","Primary","MA",400059,10055,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",0,0,11431,543965,"I03",0,0,0,0,0,0,0,"3022015STMTTOPUPPRIA","Feb3022015STMTTOPUPPRI","3022015STMTTOPUPPRI","FebSTMTTOPUPPRI","Feb3022015","MAPriSTMTTOPUPPRI","I033022015","3022015HIGHNEEDS","11431Primary","Feb3022015HIGHNEEDS",0,0,0,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022015STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",0,"Feb3022015STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172224,"2017-02-07","CG","Feb",3022071,"Queenswell Infant and Nursery School","Primary","MA",400010,10119,0,null,"COM","STMTTOPUPPRI","HIGHNEEDS",1,"Various",3.3333333340124227E-3,0,11431,543965,"I03",0,0,0,0,0,0,0,"3022071STMTTOPUPPRIC","Feb3022071STMTTOPUPPRI","3022071STMTTOPUPPRI","FebSTMTTOPUPPRI","Feb3022071","MAPriSTMTTOPUPPRI","I033022071","3022071HIGHNEEDS","11431Primary","Feb3022071HIGHNEEDS",0,0,0,1,"Statement topups: Barnet maintained primary","1.2.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022071STMTTOPUPPRI",0,0,0,"11431STMTTOPUPPRIMAPrimary",0,"Feb3022071STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172233,"2017-02-07","CG","Feb",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","STMTTOPUPPRI","HIGHNEEDS",1,"Various",4103.75,4103.75,11431,543965,"I03",0,0,0,0,0,0,0,"3023304STMTTOPUPPRIA","Feb3023304STMTTOPUPPRI","3023304STMTTOPUPPRI","FebSTMTTOPUPPRI","Feb3023304","MAPriSTMTTOPUPPRI","I033023304","3023304HIGHNEEDS","11431Primary","Feb3023304HIGHNEEDS",0,0,0,1,"Statement topups: Barnet maintained primary","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023304STMTTOPUPPRI",0,4103.75,0,"11431STMTTOPUPPRIMAPrimary",4103.75,"Feb3023304STMTTOPUPPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172254,"2017-02-07","CG","Feb",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","STMTTOPUPPRI","HIGHNEEDS",1,"Various",0,0,11443,516500,"I03",0,0,0,0,0,0,0,"3023515STMTTOPUPPRIAcademy","Feb3023515STMTTOPUPPRI","3023515STMTTOPUPPRI","FebSTMTTOPUPPRI","Feb3023515","RAPriSTMTTOPUPPRI","I033023515","3023515HIGHNEEDS","11443Primary","Feb3023515HIGHNEEDS",0,0,0,1,"Statement topups: Barnet academies - primary","1.2.2",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3023515STMTTOPUPPRI",0,0,0,"11443STMTTOPUPPRIRAPrimary",0,"Feb3023515STMTTOPUPPRI","Current",36,0,"RA0",3,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172292,"2017-02-07","CG","Feb",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","STMTtopupPRI","HIGHNEEDS",1,"Various",0,0,11431,543965,"I03",0,0,0,0,0,0,0,"3022023STMTtopupPRIC","Feb3022023STMTtopupPRI","3022023STMTtopupPRI","FebSTMTtopupPRI","Feb3022023","MAPriSTMTtopupPRI","I033022023","3022023HIGHNEEDS","11431Primary","Feb3022023HIGHNEEDS",0,0,0,1,"Statement topups: Barnet maintained primary","1.2.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Statement top-ups - Pri",null,"3022023STMTtopupPRI",0,0,0,"11431STMTtopupPRIMAPrimary",0,"Feb3022023STMTtopupPRI","Current",36,0,"MA0",4,0,0,"Topup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20172301,"2017-02-07","CG","Feb",3022042,"Monkfrith School","Primary","MA",400048,10079,0,null,"COM","NOTIONALSEN","HIGHNEEDS",1,"Various",7267,7267,11411,543965,"I03",0,0,0,0,0,0,0,"3022042NOTIONALSEND","Feb3022042NOTIONALSEN","3022042NOTIONALSEN","FebNOTIONALSEN","Feb3022042","MAPriNOTIONALSEN","I033022042","3022042HIGHNEEDS","11411Primary","Feb3022042HIGHNEEDS",0,0,0,1,"Medical Pathways - Barnet maintained schools","1.2.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Additional Notional SEN",null,"3022042NOTIONALSEN",0,0,0,"11411NOTIONALSENMAPrimary",7267,"Feb3022042NOTIONALSEN","Current",36,0,"MA0",4,0,0,"Topup",0,7267,0,0,0,0,0,0,0,0,0,0,0,7267]
[20172326,"2017-02-24","CK","Feb",3021100,"Pavilion","PRU","MA",400156,10188,0,null,"COM","PRUTOPUP","HIGHNEEDS",1,"Various",24891.670000000042,24891.67,11425,543965,"I03",0,0,0,0,0,0,0,"3021100PRUTOPUPA","Feb3021100PRUTOPUP","3021100PRUTOPUP","FebPRUTOPUP","Feb3021100","MAPRUPRUTOPUP","I033021100","3021100HIGHNEEDS","11425PRU","Feb3021100HIGHNEEDS",0,0,0,1,"PRU Top-ups","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PRU - Top-ups",null,"3021100PRUTOPUP",0,24891.67,0,"11425PRUTOPUPMAPRU",24891.67,"Feb3021100PRUTOPUP","Current",36,0,"MA0",4,0,0,"PRUTopup",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173032,"2017-03-02","CK","Mar",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","Y7CATCHUP","PUPILPREMIUM",1,"Various",8043,8043,11333,543965,"I06",1,0,0,0,8043,0,0,"3025427Y7CATCHUPA","Mar3025427Y7CATCHUP","3025427Y7CATCHUP","MarY7CATCHUP","Mar3025427","MASecY7CATCHUP","I063025427","3025427PUPILPREMIUM","11333Secondary","Mar3025427PUPILPREMIUM",0,0,0,1,"Pupil Premium Secondary","PP",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Year 7 Catchup",null,"3025427Y7CATCHUP",0,0,0,"11333Y7CATCHUPMASecondary",8043,"Mar3025427Y7CATCHUP","tba",36,0,"MA0",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173065,"2017-03-03","CK","Mar",3022002,"Barnfield School","Primary","MA",400005,10044,0,null,"COM","SPRAEYPP","EARLYYEARS",1,0.53,885,469.05,11579,543965,"I01",0,0,0,0,0,0,"SPR","3022002EYPPD","Mar3022002SPRAEYPP","3022002SPRAEYPP","MarSPRAEYPP","Mar3022002","MAPriSPRAEYPP","I013022002","3022002EARLYYEARS","11579Primary","Mar3022002EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Early Years Pupil Premium",null,"3022002EYPP",0,0,0,"11579SPRAEYPPMAPrimary",469.05,"Mar3022002EYPP","Current",36,0,"MASPR",4,0,0,0,0,469.05,0,0,0,0,0,0,0,0,0,0,0,469.05]
[20173091,"2017-03-03","CK","Mar",3022014,"Colindale School","Primary","MA",400050,10054,0,null,"COM","SPRAEYPP","EARLYYEARS",1,0.53,5132.9999999999991,2720.49,11579,543965,"I01",0,0,0,0,0,0,"SPR","3022014EYPPA","Mar3022014SPRAEYPP","3022014SPRAEYPP","MarSPRAEYPP","Mar3022014","MAPriSPRAEYPP","I013022014","3022014EARLYYEARS","11579Primary","Mar3022014EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Early Years Pupil Premium",null,"3022014EYPP",0,2720.49,0,"11579SPRAEYPPMAPrimary",2720.49,"Mar3022014EYPP","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173100,"2017-03-03","CK","Mar",3022019,"Deansbrook Infant School","Primary","MA",400036,10059,0,null,"COM","SPRABASIC","EARLYYEARS",1,100,0.63160000000000083,63.16,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022019BASICA","Mar3022019SPRABASIC","3022019SPRABASIC","MarSPRABASIC","Mar3022019","MAPriSPRABASIC","I013022019","3022019EARLYYEARS","10284Primary","Mar3022019EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Basic",null,"3022019BASIC",0,63.16,0,"10284SPRABASICMAPrimary",63.16,"Mar3022019BASIC","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173125,"2017-03-03","CK","Mar",3022026,"Frith Manor School","Primary","MA",400082,10066,0,null,"COM","SPRAHOURS","EARLYYEARS",1,3.76,-131.14361702127621,-493.1,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022026HOURSA","Mar3022026SPRAHOURS","3022026SPRAHOURS","MarSPRAHOURS","Mar3022026","MAPriSPRAHOURS","I013022026","3022026EARLYYEARS","10284Primary","Mar3022026EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Hours",null,"3022026HOURS",0,-493.1,0,"10284SPRAHOURSMAPrimary",-493.1,"Mar3022026HOURS","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173143,"2017-03-03","CK","Mar",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","SPRABASIC","EARLYYEARS",1,100,0.63160000000000083,63.16,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022036BASICA","Mar3022036SPRABASIC","3022036SPRABASIC","MarSPRABASIC","Mar3022036","MAPriSPRABASIC","I013022036","3022036EARLYYEARS","10284Primary","Mar3022036EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Basic",null,"3022036BASIC",0,63.16,0,"10284SPRABASICMAPrimary",63.16,"Mar3022036BASIC","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173184,"2017-03-03","CK","Mar",3022055,"Tudor School","Primary","MA",400101,10101,0,null,"COM","SPRAIDACI","EARLYYEARS",1,470,-0.29806382978723411,-140.09,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022055IDACIA","Mar3022055SPRAIDACI","3022055SPRAIDACI","MarSPRAIDACI","Mar3022055","MAPriSPRAIDACI","I013022055","3022055EARLYYEARS","10284Primary","Mar3022055EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual IDACI",null,"3022055IDACI",0,-140.09,0,"10284SPRAIDACIMAPrimary",-140.09,"Mar3022055IDACI","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173193,"2017-03-03","CK","Mar",3022060,"Whitings Hill Primary School","Primary","MA",400011,10105,0,null,"COM","SPRAFLEX","EARLYYEARS",1,95,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3022060FLEXA","Mar3022060SPRAFLEX","3022060SPRAFLEX","MarSPRAFLEX","Mar3022060","MAPriSPRAFLEX","I013022060","3022060EARLYYEARS","10284Primary","Mar3022060EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Flexibility",null,"3022060FLEX",0,0,0,"10284SPRAFLEXMAPrimary",0,"Mar3022060FLEX","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173226,"2017-03-03","CK","Mar",3023304,"Holy Trinity School","Primary","MA",400008,10073,0,null,"VA","SPRABASIC","EARLYYEARS",1,100,-1.2315999999999996,-123.16,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023304BASICA","Mar3023304SPRABASIC","3023304SPRABASIC","MarSPRABASIC","Mar3023304","MAPriSPRABASIC","I013023304","3023304EARLYYEARS","10284Primary","Mar3023304EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Basic",null,"3023304BASIC",0,-123.16,0,"10284SPRABASICMAPrimary",-123.16,"Mar3023304BASIC","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173251,"2017-03-03","CK","Mar",3023317,"All Saints' CE Primary School, N20","Primary","MA",400015,10042,0,null,"VA","SPRAEYPP","EARLYYEARS",1,0.53,177,93.81,11579,543965,"I01",0,0,0,0,0,0,"SPR","3023317EYPPA","Mar3023317SPRAEYPP","3023317SPRAEYPP","MarSPRAEYPP","Mar3023317","MAPriSPRAEYPP","I013023317","3023317EARLYYEARS","11579Primary","Mar3023317EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Early Years Pupil Premium",null,"3023317EYPP",0,93.81,0,"11579SPRAEYPPMAPrimary",93.81,"Mar3023317EYPP","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173281,"2017-03-03","CK","Mar",3023511,"Blessed Dominic School","Primary","MA",400024,10115,0,null,"VA","SPRAEYPP","EARLYYEARS",1,0.53,1416,750.48,11579,543965,"I01",0,0,0,0,0,0,"SPR","3023511EYPPA","Mar3023511SPRAEYPP","3023511SPRAEYPP","MarSPRAEYPP","Mar3023511","MAPriSPRAEYPP","I013023511","3023511EARLYYEARS","11579Primary","Mar3023511EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Early Years Pupil Premium",null,"3023511EYPP",0,750.48,0,"11579SPRAEYPPMAPrimary",750.48,"Mar3023511EYPP","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173294,"2017-03-03","CK","Mar",3023516,"Hasmonean Primary School","Primary","MA",400108,10121,0,null,"VA","SPRAEYPP","EARLYYEARS",1,0.53,885,469.05,11579,543965,"I01",0,0,0,0,0,0,"SPR","3023516EYPPA","Mar3023516SPRAEYPP","3023516SPRAEYPP","MarSPRAEYPP","Mar3023516","MAPriSPRAEYPP","I013023516","3023516EARLYYEARS","11579Primary","Mar3023516EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Early Years Pupil Premium",null,"3023516EYPP",0,469.05,0,"11579SPRAEYPPMAPrimary",469.05,"Mar3023516EYPP","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173319,"2017-03-03","CK","Mar",3023524,"Beit Shvidler Primary School","Primary","MA",400150,11278,0,null,"VA","SPRAFLEX","EARLYYEARS",1,95,0,0,10284,543965,"I01",0,0,0,0,0,0,"SPR","3023524FLEXC","Mar3023524SPRAFLEX","3023524SPRAFLEX","MarSPRAFLEX","Mar3023524","MAPriSPRAFLEX","I013023524","3023524EARLYYEARS","10284Primary","Mar3023524EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Spring Actual Flexibility",null,"3023524FLEX",0,0,0,"10284SPRAFLEXMAPrimary",0,"Mar3023524FLEX","Current",36,0,"MASPR",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173352,"2017-03-03","CK","Mar",3022031,"Hollickwood JMI School","Primary","MA",400026,10071,0,null,"FOU","BACKDATEDAEYPP","EARLYYEARS",1,0.53,355.5,188.42,11579,543965,"I01",0,0,0,0,0,0,"BAC","3022031EYPPA","Mar3022031BACKDATEDAEYPP","3022031BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3022031","MAPriBACKDATEDAEYPP","I013022031","3022031EARLYYEARS","11579Primary","Mar3022031EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3022031EYPP",0,188.42,0,"11579BACKDATEDAEYPPMAPrimary",188.42,"Mar3022031EYPP","Current",36,0,"MABAC",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173380,"2017-03-03","CK","Mar",3023522,"Claremont Academy","Primary","RA",156151,"Academy",0,null,"ACAD","BACKDATEDAEYPP","EARLYYEARS",1,0.53,1374,728.22,11579,516500,"I01",0,0,0,0,0,0,"BAC","3023522EYPPAcademy","Mar3023522BACKDATEDAEYPP","3023522BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3023522","RAPriBACKDATEDAEYPP","I013023522","3023522EARLYYEARS","11579Primary","Mar3023522EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"Academy",728.22,0,0,0,0,0,0,0,0,0,0,0,728.22,"Autumn Actual Backdated Early Years Pupil Premium",null,"3023522EYPP",0,0,0,"11579BACKDATEDAEYPPRAPrimary",728.22,"Mar3023522EYPP","Current",36,0,"RABAC",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173384,"2017-03-06","CK","Mar",3024003,"Friern Barnet School","Secondary","MA",400033,10139,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3024003PPLOOKEDAFTERD","Mar3024003PPLOOKEDAFTER","3024003PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3024003","MASecPPLOOKEDAFTER","I053024003","3024003PUPILPREMIUM","11499Secondary","Mar3024003PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3024003PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMASecondary",500,"Mar3024003PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173385,"2017-03-06","CK","Mar",3026906,"Wren Academy","All through","RA",128957,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1000,1000,11499,516500,"I05",0,0,0,0,0,0,0,"3026906PPLOOKEDAFTERAcademy","Mar3026906PPLOOKEDAFTER","3026906PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3026906","RAAllPPLOOKEDAFTER","I053026906","3026906PUPILPREMIUM","11499All through","Mar3026906PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",1000,0,0,0,0,0,0,0,0,0,0,0,1000,"Pupil Premium - Looked After Children",null,"3026906PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAAll through",1000,"Mar3026906PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173386,"2017-03-06","CK","Mar",3024003,"Friern Barnet School","Secondary","MA",400033,10139,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1000,1000,11499,543965,"I05",1,0,0,0,1000,0,0,"3024003PPLOOKEDAFTERD","Mar3024003PPLOOKEDAFTER","3024003PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3024003","MASecPPLOOKEDAFTER","I053024003","3024003PUPILPREMIUM","11499Secondary","Mar3024003PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3024003PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMASecondary",1000,"Mar3024003PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173387,"2017-03-06","CK","Mar",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3022072PPLOOKEDAFTERC","Mar3022072PPLOOKEDAFTER","3022072PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022072","MAPriPPLOOKEDAFTER","I053022072","3022072PUPILPREMIUM","11499Primary","Mar3022072PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022072PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Mar3022072PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173388,"2017-03-06","CK","Mar",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3022072PPLOOKEDAFTERC","Mar3022072PPLOOKEDAFTER","3022072PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022072","MAPriPPLOOKEDAFTER","I053022072","3022072PUPILPREMIUM","11499Primary","Mar3022072PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022072PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Mar3022072PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173389,"2017-03-06","CK","Mar",3024003,"Friern Barnet School","Secondary","MA",400033,10139,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3024003PPLOOKEDAFTERD","Mar3024003PPLOOKEDAFTER","3024003PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3024003","MASecPPLOOKEDAFTER","I053024003","3024003PUPILPREMIUM","11499Secondary","Mar3024003PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3024003PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMASecondary",500,"Mar3024003PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173390,"2017-03-06","CK","Mar",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3023519PPLOOKEDAFTERAcademy","Mar3023519PPLOOKEDAFTER","3023519PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3023519","RAPriPPLOOKEDAFTER","I053023519","3023519PUPILPREMIUM","11499Primary","Mar3023519PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,0,0,0,0,0,0,500,"Pupil Premium - Looked After Children",null,"3023519PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAPrimary",500,"Mar3023519PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173391,"2017-03-06","CK","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",480,480,11499,543965,"I05",1,0,0,0,480,0,0,"3022073PPLOOKEDAFTERB","Mar3022073PPLOOKEDAFTER","3022073PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022073","MAPriPPLOOKEDAFTER","I053022073","3022073PUPILPREMIUM","11499Primary","Mar3022073PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022073PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",480,"Mar3022073PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173392,"2017-03-06","CK","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",800,800,11499,543965,"I05",1,0,0,0,800,0,0,"3022073PPLOOKEDAFTERB","Mar3022073PPLOOKEDAFTER","3022073PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022073","MAPriPPLOOKEDAFTER","I053022073","3022073PUPILPREMIUM","11499Primary","Mar3022073PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022073PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",800,"Mar3022073PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173393,"2017-03-06","CK","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",908,908,11499,543965,"I05",1,0,0,0,908,0,0,"3022073PPLOOKEDAFTERB","Mar3022073PPLOOKEDAFTER","3022073PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022073","MAPriPPLOOKEDAFTER","I053022073","3022073PUPILPREMIUM","11499Primary","Mar3022073PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022073PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",908,"Mar3022073PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173394,"2017-03-06","CK","Mar",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",200,200,11499,543965,"I05",1,0,0,0,200,0,0,"3022077PPLOOKEDAFTERA","Mar3022077PPLOOKEDAFTER","3022077PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022077","MAPriPPLOOKEDAFTER","I053022077","3022077PUPILPREMIUM","11499Primary","Mar3022077PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022077PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",200,"Mar3022077PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173395,"2017-03-06","CK","Mar",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3022077PPLOOKEDAFTERA","Mar3022077PPLOOKEDAFTER","3022077PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022077","MAPriPPLOOKEDAFTER","I053022077","3022077PUPILPREMIUM","11499Primary","Mar3022077PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022077PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Mar3022077PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173396,"2017-03-06","CK","Mar",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3022072PPLOOKEDAFTERC","Mar3022072PPLOOKEDAFTER","3022072PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022072","MAPriPPLOOKEDAFTER","I053022072","3022072PUPILPREMIUM","11499Primary","Mar3022072PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022072PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Mar3022072PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173397,"2017-03-06","CK","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","NNDR","MAIN",1,"Various",-1033,-1033,10162,543965,"I01",0,0,0,0,0,0,0,"3022073NNDRB","Mar3022073NNDR","3022073NNDR","MarNNDR","Mar3022073","MAPriNNDR","I013022073","3022073MAIN","10162Primary","Mar3022073MAIN",0,0,0,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates",null,"3022073NNDR",0,0,0,"10162NNDRMAPrimary",-1033,"Mar3022073NNDR","Current",36,0,"MA0",4,0,0,0,0,-1033,0,0,0,0,0,0,0,0,0,0,0,-1033]
[20173398,"2017-03-06","CK","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,"2015/16","COM","NNDRPY","MAIN",1,"Various",15461.919999999998,15461.92,10162,543965,"I01",0,0,0,0,0,0,0,"3022073NNDRPYB","Mar3022073NNDRPY","3022073NNDRPY","MarNNDRPY","Mar3022073","MAPriNNDRPY","I013022073","3022073MAIN","10162Primary","Mar3022073MAIN",0,0,0,1,"Budget Shares - Primary","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"National Non-Domestic Rates - Prior Year",null,"3022073NNDRPY",0,0,0,"10162NNDRPYMAPrimary",15461.92,"Mar3022073NNDRPY","Current",36,0,"MA0",4,0,0,0,0,15461.92,0,0,0,0,0,0,0,0,0,0,0,15461.92]
[20173399,"2017-03-06","CK","Mar",3023515,"Independent Jewish Day School","Primary","RA",143982,"Academy",0,null,"ACAD","SUMAIDACI","EARLYYEARS",1,470,null,null,10284,516500,"I01",0,0,0,0,0,0,"SUM","3023515IDACIAcademy","Mar3023515SUMAIDACI","3023515SUMAIDACI","MarSUMAIDACI","Mar3023515","RAPriSUMAIDACI","I013023515","3023515EARLYYEARS","10284Primary","Mar3023515EARLYYEARS",0,0,0,1,"Funding for 3 & 4 year olds","1.0.1",0,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,"Summer Actual IDACI",null,"3023515IDACI",0,0,0,"10284SUMAIDACIRAPrimary",0,"Mar3023515IDACI","Current",12,0,"RASUM",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173400,"2017-03-06","CG","Mar",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","PRUTOPUP","HIGHNEEDS",1,"Various",21228,21228,11425,543965,"I03",0,0,0,0,0,0,0,"3022077PRUTOPUPA","Mar3022077PRUTOPUP","3022077PRUTOPUP","MarPRUTOPUP","Mar3022077","MAPriPRUTOPUP","I033022077","3022077HIGHNEEDS","11425Primary","Mar3022077HIGHNEEDS",0,0,0,1,"PRU Top-ups","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"PRU - Top-ups",null,"3022077PRUTOPUP",0,21228,0,"11425PRUTOPUPMAPrimary",21228,"Mar3022077PRUTOPUP","Current",36,0,"MA0",4,0,0,"PRUTopup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173401,"2017-03-06","CG","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PRUTOPUP","HIGHNEEDS",1,"Various",21228,21228,11425,543965,"I03",0,0,0,0,0,0,0,"3022073PRUTOPUPB","Mar3022073PRUTOPUP","3022073PRUTOPUP","MarPRUTOPUP","Mar3022073","MAPriPRUTOPUP","I033022073","3022073HIGHNEEDS","11425Primary","Mar3022073HIGHNEEDS",0,0,0,1,"PRU Top-ups","1.2.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"PRU - Top-ups",null,"3022073PRUTOPUP",0,0,0,"11425PRUTOPUPMAPrimary",21228,"Mar3022073PRUTOPUP","Current",36,0,"MA0",4,0,0,"PRUTopup",null,21228,0,0,0,0,0,0,0,0,0,0,0,21228]
[20173402,"2017-03-07","CK","Mar",3021100,"Pavilion","PRU","MA",400156,10188,0,"for exclusions","COM","PPFSMSEC","PUPILPREMIUM",1,935,1.7882352941176471,1672,11332,543965,"I05",1,0,0,0,1672,0,0,"3021100PPFSMSECA","Mar3021100PPFSMSEC","3021100PPFSMSEC","MarPPFSMSEC","Mar3021100","MAPRUPPFSMSEC","I053021100","3021100PUPILPREMIUM","11332PRU","Mar3021100PUPILPREMIUM",0,0,0,1,"Pupil Premium Special","PP",20000978,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3021100PPFSMSEC",0,0,0,"11332PPFSMSECMAPRU",1672,"Mar3021100PPFSMSEC","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173403,"2017-03-07","CK","Mar",3025405,"Finchley Catholic High School","Secondary","MA",400041,10145,0,"for exclusions","VA","PPFSMSEC","PUPILPREMIUM",1,935,-0.90374331550802134,-845,11333,543965,"I05",1,0,0,0,-845,0,0,"3025405PPFSMSECB","Mar3025405PPFSMSEC","3025405PPFSMSEC","MarPPFSMSEC","Mar3025405","MASecPPFSMSEC","I053025405","3025405PUPILPREMIUM","11333Secondary","Mar3025405PUPILPREMIUM",0,0,0,1,"Pupil Premium Secondary","PP",20000978,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Free School Meals Sec",null,"3025405PPFSMSEC",0,0,0,"11333PPFSMSECMASecondary",-845,"Mar3025405PPFSMSEC","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173404,"2017-03-07","CK","Mar",3025498,"Bishop Douglass Academy","Secondary","RA",156628,"Academy",0,"for exclusions","ACAD","PPFSMSEC","PUPILPREMIUM",1,935,-0.8844919786096257,-827,"EFA",516500,"I05",0,0,0,0,0,0,0,"3025498PPFSMSECAcademy","Mar3025498PPFSMSEC","3025498PPFSMSEC","MarPPFSMSEC","Mar3025498","RASecPPFSMSEC","I053025498","3025498PUPILPREMIUM","EFASecondary","Mar3025498PUPILPREMIUM",0,0,0,1,"Education Funding Agency","None",20000978,"Academy",0,0,0,0,0,0,0,0,0,0,0,0,-827,"Pupil Premium - Free School Meals Sec",null,"3025498PPFSMSEC",0,0,0,"EFAPPFSMSECRASecondary",-827,"Mar3025498PPFSMSEC","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173405,"2017-03-07","CK","Mar",3022003,"Bell Lane Primary School","Primary","MA",400051,10045,0,null,"COM","BACKDATEDAEYPP","EARLYYEARS",1,0.53,2997.8571428571427,1588.86,11579,543965,"I01",0,0,0,0,0,0,"BAC","3022003EYPPA","Mar3022003BACKDATEDAEYPP","3022003BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3022003","MAPriBACKDATEDAEYPP","I013022003","3022003EARLYYEARS","11579Primary","Mar3022003EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3022003EYPP",0,1588.86,0,"11579BACKDATEDAEYPPMAPrimary",1588.86,"Mar3022003EYPP","Current",36,0,"MABAC",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173406,"2017-03-07","CK","Mar",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","BACKDATEDAEYPP","EARLYYEARS",1,0.53,2458.2857142857138,1302.8900000000001,11579,543965,"I01",0,0,0,0,0,0,"BAC","3022029EYPPA","Mar3022029BACKDATEDAEYPP","3022029BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3022029","MAPriBACKDATEDAEYPP","I013022029","3022029EARLYYEARS","11579Primary","Mar3022029EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3022029EYPP",0,1302.8900000000001,0,"11579BACKDATEDAEYPPMAPrimary",1302.8900000000001,"Mar3022029EYPP","Current",36,0,"MABAC",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173407,"2017-03-07","CK","Mar",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","BACKDATEDAEYPP","EARLYYEARS",1,0.53,1188,629.64,11579,543965,"I01",0,0,0,0,0,0,"BAC","3022036EYPPA","Mar3022036BACKDATEDAEYPP","3022036BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3022036","MAPriBACKDATEDAEYPP","I013022036","3022036EARLYYEARS","11579Primary","Mar3022036EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3022036EYPP",0,629.64,0,"11579BACKDATEDAEYPPMAPrimary",629.64,"Mar3022036EYPP","Current",36,0,"MABAC",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173408,"2017-03-07","CK","Mar",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","BACKDATEDAEYPP","EARLYYEARS",1,0.53,6106.7142857142853,3236.56,11579,543965,"I01",0,0,0,0,0,0,"BAC","3022077EYPPA","Mar3022077BACKDATEDAEYPP","3022077BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3022077","MAPriBACKDATEDAEYPP","I013022077","3022077EARLYYEARS","11579Primary","Mar3022077EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3022077EYPP",0,3236.56,0,"11579BACKDATEDAEYPPMAPrimary",3236.56,"Mar3022077EYPP","Current",36,0,"MABAC",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173409,"2017-03-07","CK","Mar",3023313,"St Paul's School, N11","Primary","MA",400006,10094,0,null,"VA","BACKDATEDAEYPP","EARLYYEARS",1,0.53,387.85714285714289,205.56,11579,543965,"I01",0,0,0,0,0,0,"BAC","3023313EYPPA","Mar3023313BACKDATEDAEYPP","3023313BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3023313","MAPriBACKDATEDAEYPP","I013023313","3023313EARLYYEARS","11579Primary","Mar3023313EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3023313EYPP",0,205.56,0,"11579BACKDATEDAEYPPMAPrimary",205.56,"Mar3023313EYPP","Current",36,0,"MABAC",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173410,"2017-03-07","CK","Mar",3023523,"Martin Primary School","Primary","MA",400130,11093,0,null,"COM","BACKDATEDAEYPP","EARLYYEARS",1,0.53,1396.7142857142858,740.26,11579,543965,"I01",0,0,0,0,0,0,"BAC","3023523EYPPB","Mar3023523BACKDATEDAEYPP","3023523BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3023523","MAPriBACKDATEDAEYPP","I013023523","3023523EARLYYEARS","11579Primary","Mar3023523EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3023523EYPP",0,0,0,"11579BACKDATEDAEYPPMAPrimary",740.26,"Mar3023523EYPP","Current",36,0,"MABAC",4,0,0,0,null,740.26,0,0,0,0,0,0,0,0,0,0,0,740.26]
[20173411,"2017-03-07","CK","Mar",3027009,"Oakleigh","Special","MA",400091,10158,0,null,"COM","BACKDATEDAEYPP","EARLYYEARS",1,0.53,1770,938.1,11579,543965,"I01",0,0,0,0,0,0,"BAC","3027009EYPPA","Mar3027009BACKDATEDAEYPP","3027009BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3027009","MASpeBACKDATEDAEYPP","I013027009","3027009EARLYYEARS","11579Special","Mar3027009EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3027009EYPP",0,938.1,0,"11579BACKDATEDAEYPPMASpecial",938.1,"Mar3027009EYPP","Current",36,0,"MABAC",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173412,"2017-03-07","CK","Mar",3027009,"Oakleigh","Special","MA",400091,10158,0,null,"COM","BACKDATEDAEYPP","EARLYYEARS",1,0.53,1944.43,1030.55,11579,543965,"I01",0,0,0,0,0,0,"BAC","3027009EYPPA","Mar3027009BACKDATEDAEYPP","3027009BACKDATEDAEYPP","MarBACKDATEDAEYPP","Mar3027009","MASpeBACKDATEDAEYPP","I013027009","3027009EARLYYEARS","11579Special","Mar3027009EARLYYEARS",0,0,0,1,"Early Years Pupil Premium","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Autumn Actual Backdated Early Years Pupil Premium",null,"3027009EYPP",0,1030.55,0,"11579BACKDATEDAEYPPMASpecial",1030.55,"Mar3027009EYPP","Current",36,0,"MABAC",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173413,"2017-03-08","CG","Mar",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","EFAPROG","POST16",1,1,171342,171342,11441,543965,"I02",0,0,0,0,0,0,0,"3025427EFAPROGA","Mar3025427EFAPROG","3025427EFAPROG","MarEFAPROG","Mar3025427","MASecEFAPROG","I023025427","3025427POST16","11441Secondary","Mar3025427POST16",0,0,0,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA Programme",null,"3025427EFAPROG",0,171342,0,"11441EFAPROGMASecondary",171342,"Mar3025427EFAPROG","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173414,"2017-03-08","CG","Mar",3025427,"JCoSS","Secondary","MA",400140,11174,0,null,"VA","BURSARY","POST16",1,1,8367.3366666666352,8367.34,11441,543965,"I02",0,0,0,0,0,0,0,"3025427BURSARYA","Mar3025427BURSARY","3025427BURSARY","MarBURSARY","Mar3025427","MASecBURSARY","I023025427","3025427POST16","11441Secondary","Mar3025427POST16",0,0,0,1,"Post 16 learner funding - maintained secondaries","1.0.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Post 16 Bursaries",null,"3025427BURSARY",0,8367.34,0,"11441BURSARYMASecondary",8367.34,"Mar3025427BURSARY","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173415,"2017-03-17","CK","Mar",3021100,"Pavilion","PRU","MA",400156,10188,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1000,1000,11499,543965,"I05",1,0,0,0,1000,0,0,"3021100PPLOOKEDAFTERA","Mar3021100PPLOOKEDAFTER","3021100PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3021100","MAPRUPPLOOKEDAFTER","I053021100","3021100PUPILPREMIUM","11499PRU","Mar3021100PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3021100PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPRU",1000,"Mar3021100PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173416,"2017-03-17","CK","Mar",3022017,"Cromer Road Primary School","Primary","MA",400080,10057,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3022017PPLOOKEDAFTERA","Mar3022017PPLOOKEDAFTER","3022017PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022017","MAPriPPLOOKEDAFTER","I053022017","3022017PUPILPREMIUM","11499Primary","Mar3022017PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022017PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Mar3022017PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173417,"2017-03-17","CK","Mar",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3022036PPLOOKEDAFTERA","Mar3022036PPLOOKEDAFTER","3022036PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022036","MAPriPPLOOKEDAFTER","I053022036","3022036PUPILPREMIUM","11499Primary","Mar3022036PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022036PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Mar3022036PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173418,"2017-03-17","CK","Mar",3023518,"Woodcroft Primary School","Primary","MA",400117,10123,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3023518PPLOOKEDAFTERA","Mar3023518PPLOOKEDAFTER","3023518PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3023518","MAPriPPLOOKEDAFTER","I053023518","3023518PUPILPREMIUM","11499Primary","Mar3023518PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3023518PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Mar3023518PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173419,"2017-03-17","CK","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1000,1000,11499,543965,"I05",1,0,0,0,1000,0,0,"3022073PPLOOKEDAFTERB","Mar3022073PPLOOKEDAFTER","3022073PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022073","MAPriPPLOOKEDAFTER","I053022073","3022073PUPILPREMIUM","11499Primary","Mar3022073PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022073PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",1000,"Mar3022073PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173420,"2017-03-17","CK","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",300,300,11499,543965,"I05",1,0,0,0,300,0,0,"3022073PPLOOKEDAFTERB","Mar3022073PPLOOKEDAFTER","3022073PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022073","MAPriPPLOOKEDAFTER","I053022073","3022073PUPILPREMIUM","11499Primary","Mar3022073PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022073PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",300,"Mar3022073PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173421,"2017-03-17","CK","Mar",3022073,"Danegrove JMI School","Primary","MA",400105,10083,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",700,700,11499,543965,"I05",1,0,0,0,700,0,0,"3022073PPLOOKEDAFTERB","Mar3022073PPLOOKEDAFTER","3022073PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022073","MAPriPPLOOKEDAFTER","I053022073","3022073PUPILPREMIUM","11499Primary","Mar3022073PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022073PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",700,"Mar3022073PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173422,"2017-03-17","CK","Mar",3022047,"Hyde School","Primary","RA",151702,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",250,250,11499,516500,"I05",0,0,0,0,0,0,0,"3022047PPLOOKEDAFTERAcademy","Mar3022047PPLOOKEDAFTER","3022047PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022047","RAPriPPLOOKEDAFTER","I053022047","3022047PUPILPREMIUM","11499Primary","Mar3022047PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",250,0,0,0,0,0,0,0,0,0,0,0,250,"Pupil Premium - Looked After Children",null,"3022047PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAPrimary",250,"Mar3022047PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173423,"2017-03-17","CK","Mar",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,543965,"I05",1,0,0,0,500,0,0,"3022077PPLOOKEDAFTERA","Mar3022077PPLOOKEDAFTER","3022077PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022077","MAPriPPLOOKEDAFTER","I053022077","3022077PUPILPREMIUM","11499Primary","Mar3022077PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022077PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",500,"Mar3022077PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173424,"2017-03-17","CK","Mar",3025400,"Hendon School","Secondary","RA",145169,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1000,1000,11499,516500,"I05",0,0,0,0,0,0,0,"3025400PPLOOKEDAFTERAcademy","Mar3025400PPLOOKEDAFTER","3025400PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3025400","RASecPPLOOKEDAFTER","I053025400","3025400PUPILPREMIUM","11499Secondary","Mar3025400PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",1000,0,0,0,0,0,0,0,0,0,0,0,1000,"Pupil Premium - Looked After Children",null,"3025400PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",1000,"Mar3025400PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173425,"2017-03-17","CK","Mar",3022029,"Goldbeaters Primary School","Primary","MA",400035,10069,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",300,300,11499,543965,"I05",1,0,0,0,300,0,0,"3022029PPLOOKEDAFTERA","Mar3022029PPLOOKEDAFTER","3022029PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022029","MAPriPPLOOKEDAFTER","I053022029","3022029PUPILPREMIUM","11499Primary","Mar3022029PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022029PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",300,"Mar3022029PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173426,"2017-03-17","CK","Mar",3023519,"Broadfields Primary School","Primary","RA",152128,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1500,1500,11499,516500,"I05",0,0,0,0,0,0,0,"3023519PPLOOKEDAFTERAcademy","Mar3023519PPLOOKEDAFTER","3023519PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3023519","RAPriPPLOOKEDAFTER","I053023519","3023519PUPILPREMIUM","11499Primary","Mar3023519PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",1500,0,0,0,0,0,0,0,0,0,0,0,1500,"Pupil Premium - Looked After Children",null,"3023519PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAPrimary",1500,"Mar3023519PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173427,"2017-03-17","CK","Mar",3021100,"Pavilion","PRU","MA",400156,10188,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",11100,11100,11499,543965,"I05",1,0,0,0,11100,0,0,"3021100PPLOOKEDAFTERA","Mar3021100PPLOOKEDAFTER","3021100PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3021100","MAPRUPPLOOKEDAFTER","I053021100","3021100PUPILPREMIUM","11499PRU","Mar3021100PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3021100PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPRU",11100,"Mar3021100PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173428,"2017-03-17","CK","Mar",3024212,"East Barnet School","Secondary","RA",143727,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",11100,11100,11499,516500,"I05",0,0,0,0,0,0,0,"3024212PPLOOKEDAFTERAcademy","Mar3024212PPLOOKEDAFTER","3024212PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3024212","RASecPPLOOKEDAFTER","I053024212","3024212PUPILPREMIUM","11499Secondary","Mar3024212PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",11100,0,0,0,0,0,0,0,0,0,0,0,11100,"Pupil Premium - Looked After Children",null,"3024212PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",11100,"Mar3024212PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173429,"2017-03-17","CK","Mar",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",16500,16500,11499,516500,"I05",0,0,0,0,0,0,0,"3022030PPLOOKEDAFTERAcademy","Mar3022030PPLOOKEDAFTER","3022030PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022030","RAPriPPLOOKEDAFTER","I053022030","3022030PUPILPREMIUM","11499Primary","Mar3022030PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",16500,0,0,0,0,0,0,0,0,0,0,0,16500,"Pupil Premium - Looked After Children",null,"3022030PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAPrimary",16500,"Mar3022030PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173430,"2017-03-17","CK","Mar",3025400,"Hendon School","Secondary","RA",145169,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",8730,8730,11499,516500,"I05",0,0,0,0,0,0,0,"3025400PPLOOKEDAFTERAcademy","Mar3025400PPLOOKEDAFTER","3025400PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3025400","RASecPPLOOKEDAFTER","I053025400","3025400PUPILPREMIUM","11499Secondary","Mar3025400PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",8730,0,0,0,0,0,0,0,0,0,0,0,8730,"Pupil Premium - Looked After Children",null,"3025400PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",8730,"Mar3025400PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173431,"2017-03-17","CK","Mar",3022067,"Chalgrove Primary School","Primary","MA",400065,10118,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1500,1500,11499,543965,"I05",1,0,0,0,1500,0,0,"3022067PPLOOKEDAFTERA","Mar3022067PPLOOKEDAFTER","3022067PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022067","MAPriPPLOOKEDAFTER","I053022067","3022067PUPILPREMIUM","11499Primary","Mar3022067PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022067PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",1500,"Mar3022067PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173432,"2017-03-17","CK","Mar",3022057,"Underhill School","Primary","MA",400053,10103,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",6500,6500,11499,543965,"I05",1,0,0,0,6500,0,0,"3022057PPLOOKEDAFTERB","Mar3022057PPLOOKEDAFTER","3022057PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022057","MAPriPPLOOKEDAFTER","I053022057","3022057PUPILPREMIUM","11499Primary","Mar3022057PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022057PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",6500,"Mar3022057PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173433,"2017-03-17","CK","Mar",3024003,"Friern Barnet School","Secondary","MA",400033,10139,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",8750,8750,11499,543965,"I05",1,0,0,0,8750,0,0,"3024003PPLOOKEDAFTERD","Mar3024003PPLOOKEDAFTER","3024003PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3024003","MASecPPLOOKEDAFTER","I053024003","3024003PUPILPREMIUM","11499Secondary","Mar3024003PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"D",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3024003PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMASecondary",8750,"Mar3024003PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173434,"2017-03-17","CK","Mar",3022023,"Edgware Primary School","Primary","MA",400159,10063,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1500,1500,11499,543965,"I05",1,0,0,0,1500,0,0,"3022023PPLOOKEDAFTERC","Mar3022023PPLOOKEDAFTER","3022023PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022023","MAPriPPLOOKEDAFTER","I053022023","3022023PUPILPREMIUM","11499Primary","Mar3022023PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022023PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",1500,"Mar3022023PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173435,"2017-03-17","CK","Mar",3026905,"London Academy","All through","RA",400116,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",10250,10250,11499,516500,"I05",0,0,0,0,0,0,0,"3026905PPLOOKEDAFTERAcademy","Mar3026905PPLOOKEDAFTER","3026905PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3026905","RAAllPPLOOKEDAFTER","I053026905","3026905PUPILPREMIUM","11499All through","Mar3026905PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",10250,0,0,0,0,0,0,0,0,0,0,0,10250,"Pupil Premium - Looked After Children",null,"3026905PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAAll through",10250,"Mar3026905PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173436,"2017-03-17","CK","Mar",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",3000,3000,11499,543965,"I05",1,0,0,0,3000,0,0,"3025407PPLOOKEDAFTERB","Mar3025407PPLOOKEDAFTER","3025407PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3025407","MASecPPLOOKEDAFTER","I053025407","3025407PUPILPREMIUM","11499Secondary","Mar3025407PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3025407PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMASecondary",3000,"Mar3025407PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173437,"2017-03-17","CK","Mar",3022077,"Orion Primary School","Primary","MA",400113,10127,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1500,1500,11499,543965,"I05",1,0,0,0,1500,0,0,"3022077PPLOOKEDAFTERA","Mar3022077PPLOOKEDAFTER","3022077PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022077","MAPriPPLOOKEDAFTER","I053022077","3022077PUPILPREMIUM","11499Primary","Mar3022077PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022077PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",1500,"Mar3022077PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173438,"2017-03-17","CK","Mar",3024012,"Whitefield School","Secondary","RA",144062,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",16100,16100,11499,516500,"I05",0,0,0,0,0,0,0,"3024012PPLOOKEDAFTERAcademy","Mar3024012PPLOOKEDAFTER","3024012PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3024012","RASecPPLOOKEDAFTER","I053024012","3024012PUPILPREMIUM","11499Secondary","Mar3024012PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",16100,0,0,0,0,0,0,0,0,0,0,0,16100,"Pupil Premium - Looked After Children",null,"3024012PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",16100,"Mar3024012PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173439,"2017-03-17","CK","Mar",3022072,"Queenswell Junior School","Primary","MA",400012,10086,0,null,"COM","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1500,1500,11499,543965,"I05",1,0,0,0,1500,0,0,"3022072PPLOOKEDAFTERC","Mar3022072PPLOOKEDAFTER","3022072PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022072","MAPriPPLOOKEDAFTER","I053022072","3022072PUPILPREMIUM","11499Primary","Mar3022072PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"C",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3022072PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMAPrimary",1500,"Mar3022072PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173440,"2017-03-17","CK","Mar",3024010,"Totteridge Academy","Secondary","RA",144388,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",1500,1500,11499,516500,"I05",0,0,0,0,0,0,0,"3024010PPLOOKEDAFTERAcademy","Mar3024010PPLOOKEDAFTER","3024010PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3024010","RASecPPLOOKEDAFTER","I053024010","3024010PUPILPREMIUM","11499Secondary","Mar3024010PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",1500,0,0,0,0,0,0,0,0,0,0,0,1500,"Pupil Premium - Looked After Children",null,"3024010PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",1500,"Mar3024010PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173441,"2017-03-17","CK","Mar",3024215,"Compton School","Secondary","RA",140894,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",3000,3000,11499,516500,"I05",0,0,0,0,0,0,0,"3024215PPLOOKEDAFTERAcademy","Mar3024215PPLOOKEDAFTER","3024215PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3024215","RASecPPLOOKEDAFTER","I053024215","3024215PUPILPREMIUM","11499Secondary","Mar3024215PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",3000,0,0,0,0,0,0,0,0,0,0,0,3000,"Pupil Premium - Looked After Children",null,"3024215PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",3000,"Mar3024215PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173442,"2017-03-17","CK","Mar",3022030,"Grasvenor Avenue Infants","Primary","RA",148347,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",3492,3492,11499,516500,"I05",0,0,0,0,0,0,0,"3022030PPLOOKEDAFTERAcademy","Mar3022030PPLOOKEDAFTER","3022030PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3022030","RAPriPPLOOKEDAFTER","I053022030","3022030PUPILPREMIUM","11499Primary","Mar3022030PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",3492,0,0,0,0,0,0,0,0,0,0,0,3492,"Pupil Premium - Looked After Children",null,"3022030PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRAPrimary",3492,"Mar3022030PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173443,"2017-03-17","CK","Mar",3025400,"Hendon School","Secondary","RA",145169,"Academy",0,null,"ACAD","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",500,500,11499,516500,"I05",0,0,0,0,0,0,0,"3025400PPLOOKEDAFTERAcademy","Mar3025400PPLOOKEDAFTER","3025400PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3025400","RASecPPLOOKEDAFTER","I053025400","3025400PUPILPREMIUM","11499Secondary","Mar3025400PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"Academy",500,0,0,0,0,0,0,0,0,0,0,0,500,"Pupil Premium - Looked After Children",null,"3025400PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERRASecondary",500,"Mar3025400PPLOOKEDAFTER","Current",36,0,"RA0",3,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173444,"2017-03-17","CK","Mar",3025407,"St. James' Catholic High School","Secondary","MA",400013,10142,0,null,"VA","PPLOOKEDAFTER","PUPILPREMIUM",1,"Various",615,615,11499,543965,"I05",1,0,0,0,615,0,0,"3025407PPLOOKEDAFTERB","Mar3025407PPLOOKEDAFTER","3025407PPLOOKEDAFTER","MarPPLOOKEDAFTER","Mar3025407","MASecPPLOOKEDAFTER","I053025407","3025407PUPILPREMIUM","11499Secondary","Mar3025407PUPILPREMIUM",0,0,0,1,"Pupil Premium - Looked After Children","None",20000979,"B",0,0,0,0,0,0,0,0,0,0,0,0,0,"Pupil Premium - Looked After Children",null,"3025407PPLOOKEDAFTER",0,0,0,"11499PPLOOKEDAFTERMASecondary",615,"Mar3025407PPLOOKEDAFTER","Current",36,0,"MA0",4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20173445,"2017-03-21","CK","Mar",3022036,"Livingstone School","Primary","MA",400046,10074,0,null,"COM","OTHERTOPUP","HIGHNEEDS",1,"Various",43187,43187,11411,543965,"I03",0,0,0,0,0,0,0,"3022036OTHERTOPUPA","Mar3022036OTHERTOPUP","3022036OTHERTOPUP","MarOTHERTOPUP","Mar3022036","MAPriOTHERTOPUP","I033022036","3022036HIGHNEEDS","11411Primary","Mar3022036HIGHNEEDS",0,0,0,1,"Medical Pathways - Barnet maintained schools","1.2.1",0,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,"Other Top-ups",null,"3022036OTHERTOPUP",0,43187,0,"11411OTHERTOPUPMAPrimary",43187,"Mar3022036OTHERTOPUP","Current",36,0,"MA0",4,0,0,"Topup",null,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Compare","index":65,"n_rows":157,"n_cols":45,"rows_kept":157,"cut":false,"hidden":false,"merged":[[22,10,22,11],[11,9,11,19],[12,8,13,9],[18,8,20,11]]}
[{"$f":"CELL(\"filename\",B1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Compare"}]
[1,2,3,4,5,null,6,7,8,9,10,11,12,13,14,15,16,17,18,19,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,"blandk",null,null,null,null,null,null,null,null,null,null,"spare"]
[null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,"TRANS"]
[null,null,null,null,null,null,"Subsheet"]
[null,null,null,null,null,null,{"$f":"IF(H7>0,\"Errors\",\"No Errors\")","v":"No Errors"},{"$f":"SUM(I7:T7)","v":0},{"$f":"IF(SUM(I4:I6)/3=I4,\"0\",1)","v":"0"},{"$f":"IF(SUM(J4:J6)/3=J4,\"0\",1)","v":"0"},"0","0","0","0","0","0","0","0","0","0"]
[]
[]
[]
[null,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,{"$f":"Home!M12","v":"Barnet School Funding Allocation April 2018-March 2019 - May Adjustments"}]
[null,null,null,null,null,null,null,null,"Compare",null,"Released",{"$f":"Home!M14","v":"2018-06-01"},null,null,{"$f":"HYPERLINK(\"#home!j21\",\"Home\")","v":"Home"}]
[null,null,null,null,null,null,null,null,null,null,"Printed",{"$f":"Home!M15","v":"2018-06-01T10:54:13"},null,null,{"$f":"HYPERLINK(\"#News!f4\",\"Check News\")","v":"Check News"}]
[null,null,null,null,null,null,"blank",null,null,null,null,null,null,null,{"$f":"Version","v":"Version 3.0"}]
[]
[null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,null,null,null,null,"Use this report to compare funding allocations for different schools.  Choose a type of funding from the drop down box."]
[]
[]
[]
[null,null,null,null,null,null,"blank",null,"Type of funding","(All)"]
[]
[null,null,null,null,null,null,null,null,"Sum of Funding",null,"RUN"]
[null,null,null,null,null,null,null,null,"Phase","School","Original","Apr","May","Grand Total"]
[null,null,null,null,null,null,null,null,"Nursery","Brookhill Nursery",377405.05,null,8424.2099999999991,385829.26]
[null,null,null,null,null,null,null,null,null,"Hampden Way Nursery",350266.42999999993,null,7071.68,357338.10999999993]
[null,null,null,null,null,null,null,null,null,"Moss Hall Nursery",459732.47000000003,null,null,459732.47000000003]
[null,null,null,null,null,null,null,null,null,"St Margaret's Nursery",395632.80000000005,null,13493.57,409126.37000000005]
[null,null,null,null,null,null,null,null,"Nursery Total",null,1583036.75,null,28989.46,1612026.21]
[null,null,null,null,null,null,null,null,"Primary","Akiva School",1718205.1400000001,null,13904.92,1732110.06]
[null,null,null,null,null,null,null,null,null,"All Saints' CE Primary School NW2",1102670.21,null,-8492.5,1094177.71]
[null,null,null,null,null,null,null,null,null,"All Saints' CE Primary School, N20",1305094.6300000001,null,-1699.2600000000002,1303395.3700000001]
[null,null,null,null,null,null,null,null,null,"Alma Primary",746246.62,null,5767.92,752014.54]
[null,null,null,null,null,null,null,null,null,"Annunciation Catholic Infant School",1044968.1,null,4957.25,1049925.3500000001]
[null,null,null,null,null,null,null,null,null,"Annunciation Catholic Junior School",1063996.5,null,4068.5,1068065]
[null,null,null,null,null,null,null,null,null,"Ashmole Primary School",693862.70000000007,null,null,693862.70000000007]
[null,null,null,null,null,null,null,null,null,"Barnfield School",2765029.9800000004,0,-7724.09,2757305.8900000006]
[null,null,null,null,null,null,null,null,null,"Beis Yaakov",2023318.47,null,12126.12,2035444.59]
[null,null,null,null,null,null,null,null,null,"Beit Shvidler Primary School",1068633.23,null,-5206.17,1063427.06]
[null,null,null,null,null,null,null,null,null,"Bell Lane Primary School",2295139.4899999998,null,-1285.1800000000003,2293854.3099999996]
[null,null,null,null,null,null,null,null,null,"Blessed Dominic School",2345109.5999999992,null,-14968.75,2330140.8499999992]
[null,null,null,null,null,null,null,null,null,"Broadfields Primary School",4104280.3699999987,null,9136.7199999999993,4113417.0899999989]
[null,null,null,null,null,null,null,null,null,"Brookland Infant  & Nursery School",1551066.5999999999,null,11926.18,1562992.7799999998]
[null,null,null,null,null,null,null,null,null,"Brookland Junior School",1633743.9500000002,null,8004.75,1641748.7000000002]
[null,null,null,null,null,null,null,null,null,"Brunswick Park Primary & Nursery School",2350272.3100000005,1050,24134.58,2375456.8900000006]
[null,null,null,null,null,null,null,null,null,"Chalgrove Primary School",1365135.6400000001,null,68242.83,1433378.4700000002]
[null,null,null,null,null,null,null,null,null,"Child's Hill School",2465331.9,null,40086.17,2505418.0699999998]
[null,null,null,null,null,null,null,null,null,"Christ Church CE Primary School",1068321.04,null,6080.9000000000005,1074401.94]
[null,null,null,null,null,null,null,null,null,"Church Hill Primary School",1094393.0299999998,null,1091.67,1095484.6999999997]
[null,null,null,null,null,null,null,null,null,"Claremont Academy",2300731.83,null,13694.58,2314426.41]
[null,null,null,null,null,null,null,null,null,"Colindale School",3833819.9,null,48049.990000000005,3881869.89]
[null,null,null,null,null,null,null,null,null,"Coppetts Wood",1681266.69,5167.1099999999997,4526.38,1690960.18]
[null,null,null,null,null,null,null,null,null,"Courtland School",1065739.44,null,3100.6,1068840.04]
[null,null,null,null,null,null,null,null,null,"Cromer Road Primary School",1988512.4899999998,null,-3523.33,1984989.1599999997]
[null,null,null,null,null,null,null,null,null,"Danegrove JMI School",3152460.16,null,-307.67000000000007,3152152.49]
[null,null,null,null,null,null,null,null,null,"Deansbrook Infant School",1681086.5199999993,null,-6948.67,1674137.8499999994]
[null,null,null,null,null,null,null,null,null,"Deansbrook Junior School",2066664.9599999997,null,-8956,2057708.9599999997]
[null,null,null,null,null,null,null,null,null,"Dollis Infant School",1482109.7400000002,null,11657.25,1493766.9900000002]
[null,null,null,null,null,null,null,null,null,"Dollis Junior School",1935528.12,null,-6789.25,1928738.87]
[null,null,null,null,null,null,null,null,null,"Edgware Primary School",3263357.5100000002,null,-335.97999999999956,3263021.5300000003]
[null,null,null,null,null,null,null,null,null,"Etz Chaim Jewish Primary School",941919.13000000024,null,2307.16,944226.29000000027]
[null,null,null,null,null,null,null,null,null,"Fairway Primary School",1603344.58,null,32362.36,1635706.9400000002]
[null,null,null,null,null,null,null,null,null,"Foulds",1395052.78,null,0.5,1395053.28]
[null,null,null,null,null,null,null,null,null,"Frith Manor School",2931960.3499999996,null,-14275.33,2917685.0199999996]
[null,null,null,null,null,null,null,null,null,"Garden Suburb Infant School",1339835.46,null,-3590.48,1336244.98]
[null,null,null,null,null,null,null,null,null,"Garden Suburb Junior",1682901.0899999999,null,-17881.310000000001,1665019.7799999998]
[null,null,null,null,null,null,null,null,null,"Goldbeaters Primary School",2648096.48,null,10450.969999999999,2658547.4500000002]
[null,null,null,null,null,null,null,null,null,"Grasvenor Avenue Infants",535865.46,null,-13024.25,522841.20999999996]
[null,null,null,null,null,null,null,null,null,"Hasmonean Primary School",1086652.51,null,1892.9099999999999,1088545.42]
[null,null,null,null,null,null,null,null,null,"Hollickwood JMI School",1269296.02,null,1460.32,1270756.3400000001]
[null,null,null,null,null,null,null,null,null,"Holly Park School",2535834.5799999996,null,-1196.93,2534637.6499999994]
[null,null,null,null,null,null,null,null,null,"Holy Trinity School",1283502.3699999999,null,-2965.37,1280536.9999999998]
[null,null,null,null,null,null,null,null,null,"Hyde School",2539496.52,null,12257.21,2551753.73]
[null,null,null,null,null,null,null,null,null,"Independent Jewish Day School",1006183.4600000002,null,11192.58,1017376.0400000002]
[null,null,null,null,null,null,null,null,null,"Livingstone School",2276306.4500000002,null,-20351.330000000002,2255955.12]
[null,null,null,null,null,null,null,null,null,"Manorside Primary School",1609252.89,null,9631.4500000000007,1618884.3399999999]
[null,null,null,null,null,null,null,null,null,"Martin Primary School",3329293.9199999995,null,-4358.34,3324935.5799999996]
[null,null,null,null,null,null,null,null,null,"Mathilda Marks-Kennedy School",1041073.2000000001,null,5127.38,1046200.5800000001]
[null,null,null,null,null,null,null,null,null,"Menorah Foundation School",1765207.9900000002,null,10109.33,1775317.3200000003]
[null,null,null,null,null,null,null,null,null,"Menorah Primary School",1845811.2000000004,198.27,-4656.03,1841353.4400000004]
[null,null,null,null,null,null,null,null,null,"Millbrook Park CE Primary School",1454412.0200000003,null,5494.67,1459906.6900000002]
[null,null,null,null,null,null,null,null,null,"Monken Hadley C E Primary School",665977.28,null,null,665977.28]
[null,null,null,null,null,null,null,null,null,"Monkfrith School",1625633.1999999997,null,-18114,1607519.1999999997]
[null,null,null,null,null,null,null,null,null,"Moss Hall Infant School",1830186.81,null,-11080.25,1819106.56]
[null,null,null,null,null,null,null,null,null,"Moss Hall Junior School",2109356.63,null,10374.25,2119730.88]
[null,null,null,null,null,null,null,null,null,"Northside School",1471040.5399999998,null,8783.48,1479824.0199999998]
[null,null,null,null,null,null,null,null,null,"Orion Primary School",6132036.5299999984,null,-8484.66,6123551.8699999982]
[null,null,null,null,null,null,null,null,null,"Osidge Primary School",1770391.01,414.36,23503.42,1794308.79]
[null,null,null,null,null,null,null,null,null,"Our Lady of Lourdes School",1138681.0899999999,null,15074.67,1153755.7599999998]
[null,null,null,null,null,null,null,null,null,"Pardes House School",1421589.59,null,3712.55,1425302.1400000001]
[null,null,null,null,null,null,null,null,null,"Parkfield Primary School",2274027.8200000003,null,10971.45,2284999.2700000005]
[null,null,null,null,null,null,null,null,null,"Queenswell Infant and Nursery School",1522102.9999999998,null,8209.33,1530312.3299999998]
[null,null,null,null,null,null,null,null,null,"Queenswell Junior School",1900631.9600000002,null,12644.71,1913276.6700000002]
[null,null,null,null,null,null,null,null,null,"Rimon Jewish Primary School",880369.82,null,-4278.75,876091.07]
[null,null,null,null,null,null,null,null,null,"Rosh Pinah",1835790.3900000001,null,-1180.92,1834609.4700000002]
[null,null,null,null,null,null,null,null,null,"Sacks Morasha Jewish Primary School",878166.45,null,3082.92,881249.37]
[null,null,null,null,null,null,null,null,null,"Sacred Heart School",1807677.7,null,2202.08,1809879.78]
[null,null,null,null,null,null,null,null,null,"St Agnes RC Primary School",1781361.07,null,8550.5,1789911.57]
[null,null,null,null,null,null,null,null,null,"St Andrew's C E",964984.6599999998,null,3390.42,968375.07999999984]
[null,null,null,null,null,null,null,null,null,"St Catherines R C Primary",2215339.21,null,-2895.92,2212443.29]
[null,null,null,null,null,null,null,null,null,"St Johns CE N20",1069325.3799999999,null,-810.67,1068514.71]
[null,null,null,null,null,null,null,null,null,"St John's CE School N11",1094576.4000000001,null,-9853.1200000000008,1084723.28]
[null,null,null,null,null,null,null,null,null,"St Joseph's Primary School",2501366.5700000003,null,-15058.83,2486307.7400000002]
[null,null,null,null,null,null,null,null,null,"St Mary's C E Primary School N3",2021256.8499999999,null,18214.310000000001,2039471.16]
[null,null,null,null,null,null,null,null,null,"St Mary's School EN4",1014670.1499999999,null,-4376.5,1010293.6499999999]
[null,null,null,null,null,null,null,null,null,"St Pauls CE Primary, NW7",987099.54999999993,null,-5767.92,981331.62999999989]
[null,null,null,null,null,null,null,null,null,"St Paul's School, N11",1102044.7199999997,null,10382.25,1112426.9699999997]
[null,null,null,null,null,null,null,null,null,"St Theresa's R.C. Primary School",1058738.06,null,5285,1064023.06]
[null,null,null,null,null,null,null,null,null,"St Vincent's Catholic Primary School",1471402.2399999998,null,4614,1476016.2399999998]
[null,null,null,null,null,null,null,null,null,"Sunnyfields Primary School",1465904.86,null,-4266.5,1461638.36]
[null,null,null,null,null,null,null,null,null,"Trent  C of E Primary School",926045.27000000014,null,null,926045.27000000014]
[null,null,null,null,null,null,null,null,null,"Tudor School",1452888.9400000004,null,12956.46,1465845.4000000004]
[null,null,null,null,null,null,null,null,null,"Underhill School",3285277.0200000009,null,-1063.75,3284213.2700000009]
[null,null,null,null,null,null,null,null,null,"Watling Park Free School",1197134.9700000004,null,null,1197134.9700000004]
[null,null,null,null,null,null,null,null,null,"Wessex  Gardens Primary School",2298732.0699999998,null,3072.46,2301804.5299999998]
[null,null,null,null,null,null,null,null,null,"Whitings Hill Primary School",2672960.9899999988,null,14688.5,2687649.4899999988]
[null,null,null,null,null,null,null,null,null,"Woodcroft Primary School",2523365.4799999995,null,-8277.67,2515087.8099999996]
[null,null,null,null,null,null,null,null,null,"Woodridge  Primary School",1011922.59,3437.99,3726.65,1019087.23]
[null,null,null,null,null,null,null,null,"Primary Total",null,157757452.20000005,10267.73,332237.88000000012,158099957.81000006]
[null,null,null,null,null,null,null,null,"All through","London Academy",7754680.9699999997,null,38570.009999999995,7793250.9799999995]
[null,null,null,null,null,null,null,null,null,"St Mary's & St John's CE School",6629697.7299999977,126731.38,19999.53,6776428.6399999978]
[null,null,null,null,null,null,null,null,null,"Wren Academy",6222174.5899999999,null,14926.25,6237100.8399999999]
[null,null,null,null,null,null,null,null,"All through Total",null,20606553.289999999,126731.38,73495.789999999994,20806780.459999997]
[null,null,null,null,null,null,null,null,"Secondary","Archer Academy",4631879.59,null,34479.58,4666359.17]
[null,null,null,null,null,null,null,null,null,"Ashmole Academy",6867145.9100000011,null,19911.080000000002,6887056.9900000012]
[null,null,null,null,null,null,null,null,null,"Bishop Douglass Academy",3803620.2100000004,null,1628.75,3805248.9600000004]
[null,null,null,null,null,null,null,null,null,"Christ's College Finchley",3715753.5399999991,null,21875.25,3737628.7899999991]
[null,null,null,null,null,null,null,null,null,"Compton School",6605164.5699999984,null,-545.84000000000015,6604618.7299999986]
[null,null,null,null,null,null,null,null,null,"Copthall School",5257483.1100000003,null,8471.8300000000017,5265954.9400000004]
[null,null,null,null,null,null,null,null,null,"East Barnet School",6524392.0399999991,null,-28937.16,6495454.879999999]
[null,null,null,null,null,null,null,null,null,"Finchley Catholic High School",6345034.0800000001,7006,-1363.75,6350676.3300000001]
[null,null,null,null,null,null,null,null,null,"Friern Barnet School",5312475.6599999983,1596,-7621.92,5306449.7399999984]
[null,null,null,null,null,null,null,null,null,"Hasmonean High School",5001147.5199999986,null,9626.4999999999982,5010774.0199999986]
[null,null,null,null,null,null,null,null,null,"Hendon School",7653584.5999999996,null,-9540.41,7644044.1899999995]
[null,null,null,null,null,null,null,null,null,"Henrietta Barnett School",2689886.59,null,null,2689886.59]
[null,null,null,null,null,null,null,null,null,"JCoSS",8489970.2100000009,-452.66999999999996,21048.04,8510565.5800000001]
[null,null,null,null,null,null,null,null,null,"Menorah High School (Girls)",1415140.8399999999,75760.039999999994,32739.08,1523639.96]
[null,null,null,null,null,null,null,null,null,"Mill Hill County High School",7421166.629999998,null,85618.25,7506784.879999998]
[null,null,null,null,null,null,null,null,null,"Queen Elizabeth's Girls' School",5290734.2700000014,null,1188.75,5291923.0200000014]
[null,null,null,null,null,null,null,null,null,"Queen Elizabeth's School (Boys)",4847854.7799999993,null,null,4847854.7799999993]
[null,null,null,null,null,null,null,null,null,"St Andrew the Apostle Greek Orthodox School",3618850.6199999996,null,649.91999999999996,3619500.5399999996]
[null,null,null,null,null,null,null,null,null,"St Michaels Catholic Grammar School",4079693.9899999998,-169662,null,3910031.9899999998]
[null,null,null,null,null,null,null,null,null,"St. James' Catholic High School",6393790.5999999978,-92315.33,8437.34,6309912.6099999975]
[null,null,null,null,null,null,null,null,null,"Totteridge Academy",3493721.18,null,2279.58,3496000.7600000002]
[null,null,null,null,null,null,null,null,null,"Whitefield School",5053825.42,null,12206.25,5066031.67]
[null,null,null,null,null,null,null,null,"Secondary Total",null,114512315.95999999,-178067.96000000002,212151.12000000002,114546399.11999999]
[null,null,null,null,null,null,null,null,"Special","Mapledown",2569653,0,-23189.75,2546463.25]
[null,null,null,null,null,null,null,null,null,"Northway",2385167,41666.67,65273.58,2492107.25]
[null,null,null,null,null,null,null,null,null,"Oak Hill School",851666.66999999993,null,116954,968620.66999999993]
[null,null,null,null,null,null,null,null,null,"Oak Lodge Academy",4013644.5,null,111635.58,4125280.08]
[null,null,null,null,null,null,null,null,null,"Oakleigh",3088886.5,null,-2692.09,3086194.41]
[null,null,null,null,null,null,null,null,"Special Total",null,12909017.67,41666.67,267981.32,13218665.66]
[null,null,null,null,null,null,null,null,"PRU","Northgate",412311,null,47139,459450]
[null,null,null,null,null,null,null,null,null,"Pavilion",2210449.91,30000,null,2240449.91]
[null,null,null,null,null,null,null,null,"PRU Total",null,2622760.91,30000,47139,2699899.91]

{"sheet":"CostCentres","index":66,"n_rows":123,"n_cols":10,"rows_kept":123,"cut":false,"hidden":true,"merged":[[0,0,0,11],[1,9,2,9],[4,1,5,4],[4,6,5,10]]}
["Standard Header for 2014/15 School Funding System"]
["Setup:",null,null,null,null,null,null,null,null,{"$f":"IF(K145=0,\"OK\",\"Errors\")","v":"OK"}]
["File:",{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]CostCentres"}]
["Date:",{"$f":"NOW()","v":"2018-06-01T10:54:13"}]
["Sheet:",{"$f":"RIGHT(B3,LEN(B3)-FIND(\"]\",B3,1))","v":"CostCentres"},null,null,null,null,{"$f":"MID(B3,FIND(\"[\",B3,1)+1,FIND(\"]\",B3,1)-FIND(\"[\",B3,1)-1)","v":"2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm"}]
[]
[]
[]
[null,"Cost Centre","Cost centre name","S251"]
[null,10041,"Post 16 learner funding - maintained secondaries","1.7.4"]
[null,10104,"School Contingency","1.1.1"]
[null,10160,"Excluded Pupils (Income and Expenditure)","1.0.1"]
[null,10161,"Special base funding - Barnet maintained schools","1.0.1"]
[null,10162,"Budget Shares - Primary","1.0.1"]
[null,10163,"Budget Shares - Secondary","1.0.1"]
[]
[null,10166,"SF Grants Paid To Primary Schools","AddGrants"]
[null,10167,"SF Grants Paid To Secondary Schools","AddGrants"]
[null,10168,"SF Grants Paid To Special Schools","AddGrants"]
[null,10177,"SF Grants Paid To Lea Centres","AddGrants"]
[null,10183,"Specialist Team Management","1.2.5"]
[null,10184,"Area SENCOs (Early Years)","1.2.5"]
[null,10187,"Children in Care (Education)","1.2.5"]
[null,10190,"SEN Advisory Team","1.2.5"]
[null,10194,"SEN Therapies","1.2.5"]
[null,10195,"Oakleigh Pre School Teaching","1.2.5"]
[null,10196,"CC no longer needed - budget to be moved","1.2.2"]
[null,10199,"Statements - Children's Centres","1.2.1"]
[null,10201,"Hospital Tuition Recoupment","1.2.6"]
[null,10211,"Specialist Packages","1.2.3","Not used"]
[null,10213,"SEN Transport (contribution)","1.4.11"]
[null,10238,"Early Years Standards Team","1.3.1"]
[null,10256,"Admissions to School","1.4.2"]
[null,10265,"SEN Inclusion  - 3 and 4 year olds","1.2.5"]
[null,10284,"Funding for 3 & 4 year olds","1.0.1"]
[null,10285,"EY Vulnerable Children","1.3.1"]
[null,10289,"Special Schools - Insurance","1.2.5"]
[null,10290,"Recoupment - Primary - Current Year","1.2.1"]
[null,10291,"Recoupment - Secondary - Current Year","1.2.1"]
[null,10292,"Recoupment - Special - Current Year","1.2.1"]
[null,10694,"SF Grant from DFES","AddGrants"]
[null,10708,"Tracker Project","1.2.5"]
[null,10712,"Hard to Place Pupils","1.4.13"]
[null,10931,"Dedicated Schools Grant","1.7.1"]
[null,10932,"Schools Forum","1.4.3"]
[null,10936,"Safer Families","1.4.1"]
[null,10963,"SEN Training (Early Years)","1.2.5"]
[null,10977,"Barnet Early Autism Model","1.2.5"]
[null,10978,"Small Circles","1.2.5"]
[null,11281,"External Residential Care Contribution","1.2.3"]
[null,11283,"Teachers in Children's Centres","1.3.1"]
[null,11296,"Multi Agency Support","1.4.1"]
[null,11298,"Pupil Premium Nursery/Early Years","PP"]
[null,11299,"DSG Trade Union Facilities Time","1.1.9"]
[null,11306,"Troubled Families DSG","1.4.1"]
[null,11311,"Making Good Progress DSG","1.2.8"]
[null,11312,"Narrowing the Gap (De-delegated DSG)","1.1.3"]
[null,11327,"DFC Grants Paid To Nursery Schools","DFC"]
[null,11328,"DFC Grant Inc - Partnerships for Schls","DFC"]
[null,11331,"DFC Grants Paid To Primary Schools","DFC"]
[null,11332,"Pupil Premium Special","PP"]
[null,11333,"Pupil Premium Secondary","PP"]
[null,11334,"Pupil Premium Primary","PP"]
[null,11336,"Hospital funding","1.2.6"]
[null,11339,"DFC Grants Paid To Secondary Schools ","DFC"]
[null,11340,"DFC Grants Paid To Special Schools","DFC"]
[null,11392,"PRU Base Funding","1.0.1"]
[null,11397,"SEN Inclusion - 2 year olds","1.2.5"]
[null,11402,"High Incidence Support Team","1.2.5"]
[null,11410,"Specialist Packages","1.2.3","Changed July 14 - previously ARP base funding - primary"]
[null,11411,"Medical Pathways - Barnet maintained schools","1.2.1"]
[null,11412,"Salary Safeguarding DSG","1.1.8"]
[null,11413,"Special topups - OOB maintained schools (includes LAC)","1.2.1"]
[null,11414,"Special Topups  - NMSS Residential","1.2.3"]
[null,11415,"Special School Fees - Independent Residential","1.2.3"]
[null,11416,"Statement topups - Post 16 FE","1.2.2"]
[null,11417,"Statement topups - OOB academy secondary","1.2.2"]
[null,11418,"Statement topups - OOB academy primary","1.2.2"]
[null,11419,"SEN contingency - academies","1.2.2"]
[null,11420,"Special topups - OOB academies (includes LAC)","1.2.2"]
[null,11421,"SEN contingency - maintained schools","1.2.1"]
[null,11422,"ARP topups - Barnet academies - primary","1.2.2"]
[null,11423,"ARP topups - Barnet academies - secondary","1.2.2"]
[null,11424,"Medical Pathways - Barnet academies","1.2.2"]
[null,11425,"PRU Top-ups","1.2.1"]
[null,11426,"Not needed (recoupment only)","1.0.1"]
[null,11427,"Special Topups  - NMSS Day ","1.2.3"]
[null,11428,"Statement topups - Post 16 Independent Specialist Providers","1.2.3"]
[null,11429,"Special School Fees - Independent Day","1.2.3"]
[null,11431,"Statement topups: Barnet maintained primary","1.2.1"]
[null,11432,"ARP topups - Barnet maintained primary","1.2.1"]
[null,11433,"Special topups - Barnet maintained schools","1.2.1"]
[null,11434,"ARP topups - Barnet maintained secondary","1.2.1"]
[null,11435,"Statement topups: Barnet maintained secondary","1.2.1"]
[null,11436,"Statements - Barnet maintained nursery classes","1.2.1"]
[null,11437,"Statement topups - OOB maintained primary","1.2.1"]
[null,11438,"ARP base funding - primary & secondary","1.0.1","changed July 14 - previously only secondary"]
[null,11439,"Statements - Barnet Nursery Schools","1.2.1"]
[null,11440,"Statement topups - OOB maintained secondary","1.2.1"]
[null,11441,"Post 16 learner funding - maintained secondaries","1.0.1"]
[null,11442,"Statement topups: Barnet academies - secondary","1.2.2"]
[null,11443,"Statement topups: Barnet academies - primary","1.2.2"]
[null,11444,"Statements - Private Early Years Providers","1.2.3"]
[null,11445,"Statements - Independent Mainstream","1.2.3"]
[null,11447,"Two Year olds free entitlement","1.0.1"]
[null,11448,"Growth Fund","1.4.10"]
[null,11450,"Two Year olds - capacity building","1.3.1"]
[null,11451,"Statements - Barnet academy nursery classes","1.2.2"]
[null,"1.4.13","Copyright Licensing","1.4.13"]
[null,"10222a","Support Services - DSG","1.1.2"]
[null,"10222b","Support Services - DSG","1.2.5"]
[null,"10222c","Support Services (DSG)","1.4.1"]
[null,"11291a","Behaviour Support (primary dedelegated)","1.1.2"]
[null,"11291b","Education Psychologist Team DSG","1.2.5"]
[null,"Recoup","Academy recoupment from the DSG","1.8.1"]
[null,"reserve","Dedicated Schools Grant b/f from 2013/14","1.7.2"]
[null,0,"None","None"]
[null,11329,"Grants paid to all thru schools","AddGrants"]
[null,"EFA","Education Funding Agency","None"]
[null,11499,"Pupil Premium - Looked After Children","None"]
[null,11510,"Budget Shares - All Through","1.0.1"]
[null,11579,"Early Years Pupil Premium","1.0.1"]
[null,11491,"Special Academies","1.2.2"]

{"sheet":"Autopivot","index":67,"n_rows":330,"n_cols":20,"rows_kept":330,"cut":false,"hidden":true,"merged":[[0,0,0,11],[1,1,1,2],[2,1,2,5],[3,1,3,2],[4,1,5,4],[4,6,5,10],[1,6,2,10]]}
["Standard Header for 2016/17 School Funding System"]
["Setup:","2015-01-07T16:13:53.260",null,null,null,null,"Remember to refresh!"]
["File:",{"$f":"CELL(\"filename\",A1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm]Autopivot"}]
["Date:",{"$f":"NOW()","v":"2018-06-01T10:54:13"}]
["Sheet:",{"$f":"RIGHT(B3,LEN(B3)-FIND(\"]\",B3))","v":"Autopivot"},null,null,null,null,{"$f":"LEFT(B3,FIND(\"]\",B3)-1)","v":"T:\\School Funding\\Cycle 10 - 2018-19\\May Adjustments\\[2018-19 MayReport v3.0 @ 30.05.18 WIP.xlsm"}]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I14:I682)-Autopay1!$C$4","v":0},{"$f":"SUM(J14:J682)-Autopay2!$C$4","v":0},{"$f":"SUM(K14:K682)-Autopay3!$C$4","v":0},{"$f":"SUM(L14:L682)-Autopay4!$C$4","v":0}]
["Autocode","(Multiple Items)",null,null,null,null,null,null,"Autopay1","Autopay2","Autopay3","Autopay4"]
[]
[null,null,null,null,null,null,null,null,"Data"]
["Vendor","School","DfE Number","Fundingtype","INTCC","GLCode","Internal Order","CFR","Sum of Qtr1","Sum of Qtr2","Sum of Qtr3","Sum of Qtr4"]
[400001,"Foulds",3022025,"DFC",11331,543965,20000350,"CI01",1885.94,1885.94,1885.93,1885.94]
[400001,"Foulds",3022025,"PEGRANT",10166,543965,0,"I18",1944.79,1944.8,1944.79,1944.79]
[400001,"Foulds",3022025,"PPFSMPRI",11334,543965,20000978,"I05",5940,5940,5940,5940]
[400001,"Foulds",3022025,"UIFSM",10166,543965,0,"I18",13870,13870,13870,13870]
[400002,"Garden Suburb Junior",3022027,"DFC",11331,543965,20000350,"CI01",2009.69,2009.69,2009.68,2009.69]
[400002,"Garden Suburb Junior",3022027,"PEGRANT",10166,543965,0,"I18",2039.58,2039.59,2039.58,2039.58]
[400002,"Garden Suburb Junior",3022027,"PPFSMPRI",11334,543965,20000978,"I05",27720,27720,27720,27720]
[400003,"Our Lady of Lourdes School",3023501,"PEGRANT",10166,543965,0,"I18",1855.21,1855.21,1855.2,1855.21]
[400003,"Our Lady of Lourdes School",3023501,"PPFSMPRI",11334,543965,20000978,"I05",14520,14520,14520,14520]
[400003,"Our Lady of Lourdes School",3023501,"UIFSM",10166,543965,0,"I18",8562.5,8562.5,8562.5,8562.5]
[400004,"Woodridge  Primary School",3022054,"DFC",11331,543965,20000350,"CI01",1672.19,1672.19,1672.18,1672.19]
[400004,"Woodridge  Primary School",3022054,"PEGRANT",10166,543965,0,"I18",1883.33,1883.34,1883.33,1883.33]
[400004,"Woodridge  Primary School",3022054,"PPFSMPRI",11334,543965,20000978,"I05",7260,7260,7260,7260]
[400004,"Woodridge  Primary School",3022054,"UIFSM",10166,543965,0,"I18",8517.1299999999992,8517.1200000000008,8517.1299999999992,8517.1200000000008]
[400005,"Barnfield School",3022002,"DFC",11331,543965,20000350,"CI01",2459.69,2459.69,2459.6799999999998,2459.69]
[400005,"Barnfield School",3022002,"PEGRANT",10166,543965,0,"I18",2096.88,2096.87,2096.88,2096.87]
[400005,"Barnfield School",3022002,"PPFSMPRI",11334,543965,20000978,"I05",84480,84480,84480,84480]
[400005,"Barnfield School",3022002,"UIFSM",10166,543965,0,"I18",17170.5,17170.5,17170.5,17170.5]
[400006,"St Paul's School, N11",3023313,"PEGRANT",10166,543965,0,"I18",1852.08,1852.09,1852.08,1852.08]
[400006,"St Paul's School, N11",3023313,"PPFSMPRI",11334,543965,20000978,"I05",16500,16500,16500,16500]
[400006,"St Paul's School, N11",3023313,"UIFSM",10166,543965,0,"I18",6568.5,6568.5,6568.5,6568.5]
[400007,"Menorah Primary School",3023513,"PEGRANT",10166,543965,0,"I18",2013.54,2013.55,2013.54,2013.54]
[400007,"Menorah Primary School",3023513,"PPFSMPRI",11334,543965,20000978,"I05",8250,8250,8250,8250]
[400007,"Menorah Primary School",3023513,"UIFSM",10166,543965,0,"I18",15286,15286,15286,15286]
[400008,"Holy Trinity School",3023304,"PEGRANT",10166,543965,0,"I18",1869.79,1869.8,1869.79,1869.79]
[400008,"Holy Trinity School",3023304,"PPFSMPRI",11334,543965,20000978,"I05",23100,23100,23100,23100]
[400008,"Holy Trinity School",3023304,"UIFSM",10166,543965,0,"I18",4911.63,4911.62,4911.63,4911.62]
[400009,"St Vincent's Catholic Primary School",3023506,"PEGRANT",10166,543965,0,"I18",1963.54,1963.55,1963.54,1963.54]
[400009,"St Vincent's Catholic Primary School",3023506,"PPFSMPRI",11334,543965,20000978,"I05",16830,16830,16830,16830]
[400009,"St Vincent's Catholic Primary School",3023506,"UIFSM",10166,543965,0,"I18",7770.38,7770.37,7770.38,7770.37]
[400010,"Queenswell Infant and Nursery School",3022071,"DFC",11331,543965,20000350,"CI01",1849.94,1849.94,1849.93,1849.94]
[400010,"Queenswell Infant and Nursery School",3022071,"PEGRANT",10166,543965,0,"I18",1848.96,1848.96,1848.95,1848.96]
[400010,"Queenswell Infant and Nursery School",3022071,"PPFSMPRI",11334,543965,20000978,"I05",25080,25080,25080,25080]
[400010,"Queenswell Infant and Nursery School",3022071,"ppservice",11334,543965,20000980,"I05",150,150,150,150]
[400010,"Queenswell Infant and Nursery School",3022071,"UIFSM",10166,543965,0,"I18",23980.38,23980.37,23980.38,23980.37]
[400011,"Whitings Hill Primary School",3022060,"DFC",11331,543965,20000350,"CI01",2254.94,2254.94,2254.9299999999998,2254.94]
[400011,"Whitings Hill Primary School",3022060,"PEGRANT",10166,543965,0,"I18",2041.67,2041.67,2041.66,2041.67]
[400011,"Whitings Hill Primary School",3022060,"PPFSMPRI",11334,543965,20000978,"I05",53460,53460,53460,53460]
[400011,"Whitings Hill Primary School",3022060,"UIFSM",10166,543965,0,"I18",11230,11230,11230,11230]
[400012,"Queenswell Junior School",3022072,"DFC",11331,543965,20000350,"CI01",1956.25,1956.25,1956.25,1956.25]
[400012,"Queenswell Junior School",3022072,"PEGRANT",10166,543965,0,"I18",2029.17,2029.17,2029.16,2029.17]
[400012,"Queenswell Junior School",3022072,"PPFSMPRI",11334,543965,20000978,"I05",45540,45540,45540,45540]
[400012,"Queenswell Junior School",3022072,"ppservice",11334,543965,20000980,"I05",75,75,75,75]
[400013,"St. James' Catholic High School",3025407,"PPFSMSEC",11333,543965,20000978,"I05",58203.75,58203.75,58203.75,58203.75]
[400013,"St. James' Catholic High School",3025407,"NDSecDELConting",10163,543965,0,"E23",-455.5,-455.5,-455.5,-455.5]
[400014,"Pardes House School",3022078,"PEGRANT",10166,543965,0,"I18",1922.92,1922.92,1922.91,1922.92]
[400014,"Pardes House School",3022078,"PPFSMPRI",11334,543965,20000978,"I05",9570,9570,9570,9570]
[400014,"Pardes House School",3022078,"UIFSM",10166,543965,0,"I18",9318.25,9318.25,9318.25,9318.25]
[400015,"All Saints' CE Primary School, N20",3023317,"PEGRANT",10166,543965,0,"I18",1883.33,1883.34,1883.33,1883.33]
[400015,"All Saints' CE Primary School, N20",3023317,"PPFSMPRI",11334,543965,20000978,"I05",18150,18150,18150,18150]
[400015,"All Saints' CE Primary School, N20",3023317,"UIFSM",10166,543965,0,"I18",8225.75,8225.75,8225.75,8225.75]
[400017,"St Mary's School EN4",3023312,"PEGRANT",10166,543965,0,"I18",1860.42,1860.42,1860.41,1860.42]
[400017,"St Mary's School EN4",3023312,"PPFSMPRI",11334,543965,20000978,"I05",9240,9240,9240,9240]
[400017,"St Mary's School EN4",3023312,"UIFSM",10166,543965,0,"I18",9586.6299999999992,9586.6200000000008,9586.6299999999992,9586.6200000000008]
[400020,"Church Hill Primary School",3022011,"DFC",11331,543965,20000350,"CI01",1638.44,1638.44,1638.43,1638.44]
[400020,"Church Hill Primary School",3022011,"PEGRANT",10166,543965,0,"I18",1872.92,1872.92,1872.91,1872.92]
[400020,"Church Hill Primary School",3022011,"PPFSMPRI",11334,543965,20000978,"I05",12870,12870,12870,12870]
[400020,"Church Hill Primary School",3022011,"UIFSM",10166,543965,0,"I18",8357.5,8357.5,8357.5,8357.5]
[400021,"Osidge Primary School",3025201,"DFC",11331,543965,20000350,"CI01",2220.63,2220.62,2220.63,2220.62]
[400021,"Osidge Primary School",3025201,"PEGRANT",10166,543965,0,"I18",2044.79,2044.8,2044.79,2044.79]
[400021,"Osidge Primary School",3025201,"PPFSMPRI",11334,543965,20000978,"I05",19470,19470,19470,19470]
[400021,"Osidge Primary School",3025201,"UIFSM",10166,543965,0,"I18",12695.75,12695.75,12695.75,12695.75]
[400023,"Annunciation Catholic Infant School",3023500,"PEGRANT",10166,543965,0,"I18",1783.33,1783.34,1783.33,1783.33]
[400023,"Annunciation Catholic Infant School",3023500,"PPFSMPRI",11334,543965,20000978,"I05",8580,8580,8580,8580]
[400023,"Annunciation Catholic Infant School",3023500,"UIFSM",10166,543965,0,"I18",15108.25,15108.25,15108.25,15108.25]
[400024,"Blessed Dominic School",3023511,"PEGRANT",10166,543965,0,"I18",2003.13,2003.12,2003.13,2003.12]
[400024,"Blessed Dominic School",3023511,"PPFSMPRI",11334,543965,20000978,"I05",40260,40260,40260,40260]
[400024,"Blessed Dominic School",3023511,"UIFSM",10166,543965,0,"I18",12563.75,12563.75,12563.75,12563.75]
[400026,"Hollickwood JMI School",3022031,"DFC",11331,543965,20000350,"CI01",1624.94,1624.94,1624.93,1624.94]
[400026,"Hollickwood JMI School",3022031,"PEGRANT",10166,543965,0,"I18",1840.63,1840.62,1840.63,1840.62]
[400026,"Hollickwood JMI School",3022031,"PPFSMPRI",11334,543965,20000978,"I05",28380,28380,28380,28380]
[400026,"Hollickwood JMI School",3022031,"UIFSM",10166,543965,0,"I18",6687,6687,6687,6687]
[400029,"St Michaels Catholic Grammar School",3025404,"NCTL",10167,543965,0,"I06",3563.64,3563.65,3563.64,3563.64]
[400029,"St Michaels Catholic Grammar School",3025404,"PPFSMSEC",11333,543965,20000978,"I05",7713.75,7713.75,7713.75,7713.75]
[400029,"St Michaels Catholic Grammar School",3025404,"NDSecDELConting",10163,543965,0,"E23",-239,-239,-239,-239]
[400030,"Manorside Primary School",3022037,"DFC",11331,543965,20000350,"CI01",1924.19,1924.19,1924.18,1924.19]
[400030,"Manorside Primary School",3022037,"PEGRANT",10166,543965,0,"I18",1948.96,1948.96,1948.95,1948.96]
[400030,"Manorside Primary School",3022037,"PPFSMPRI",11334,543965,20000978,"I05",21450,21450,21450,21450]
[400030,"Manorside Primary School",3022037,"UIFSM",10166,543965,0,"I18",13729.13,13729.12,13729.13,13729.12]
[400033,"Friern Barnet School",3024003,"DFC",11339,543965,20000350,"CI01",4324.38,4324.37,4324.38,4324.37]
[400033,"Friern Barnet School",3024003,"PPFSMSEC",11333,543965,20000978,"I05",94902.5,94902.5,94902.5,94902.5]
[400033,"Friern Barnet School",3024003,"ppservice",11333,543965,20000980,"I05",300,300,300,300]
[400033,"Friern Barnet School",3024003,"NDSecDELConting",10163,543965,0,"E23",-395,-395,-395,-395]
[400034,"Northway",3027005,"DFC",11340,543965,20000350,"CI01",1835.31,1835.32,1835.31,1835.31]
[400034,"Northway",3027005,"PEGRANT",10168,543965,0,"I18",1762.5,1762.5,1762.5,1762.5]
[400034,"Northway",3027005,"PPFSMPRI",11332,543965,20000978,"I05",17160,17160,17160,17160]
[400034,"Northway",3027005,"UIFSM",10168,543965,0,"I18",2203.25,2203.25,2203.25,2203.25]
[400035,"Goldbeaters Primary School",3022029,"DFC",11331,543965,20000350,"CI01",2278.56,2278.5700000000002,2278.56,2278.56]
[400035,"Goldbeaters Primary School",3022029,"PEGRANT",10166,543965,0,"I18",2040.63,2040.62,2040.63,2040.62]
[400035,"Goldbeaters Primary School",3022029,"PPFSMPRI",11334,543965,20000978,"I05",65670,65670,65670,65670]
[400035,"Goldbeaters Primary School",3022029,"ppservice",11334,543965,20000980,"I05",75,75,75,75]
[400035,"Goldbeaters Primary School",3022029,"UIFSM",10166,543965,0,"I18",14079.63,14079.62,14079.63,14079.62]
[400036,"Deansbrook Infant School",3022019,"DFC",11331,543965,20000350,"CI01",1870.75,1870.75,1870.75,1870.75]
[400036,"Deansbrook Infant School",3022019,"PEGRANT",10166,543965,0,"I18",1848.96,1848.96,1848.95,1848.96]
[400036,"Deansbrook Infant School",3022019,"PPFSMPRI",11334,543965,20000978,"I05",22770,22770,22770,22770]
[400036,"Deansbrook Infant School",3022019,"UIFSM",10166,543965,0,"I18",26543.13,26543.119999999999,26543.13,26543.119999999999]
[400037,"St Theresa's R.C. Primary School",3023507,"PEGRANT",10166,543965,0,"I18",1883.33,1883.34,1883.33,1883.33]
[400037,"St Theresa's R.C. Primary School",3023507,"PPFSMPRI",11334,543965,20000978,"I05",9900,9900,9900,9900]
[400037,"St Theresa's R.C. Primary School",3023507,"ppservice",11334,543965,20000980,"I05",150,150,150,150]
[400037,"St Theresa's R.C. Primary School",3023507,"UIFSM",10166,543965,0,"I18",7479.13,7479.12,7479.13,7479.12]
[400038,"Sunnyfields Primary School",3022070,"DFC",11331,543965,20000350,"CI01",1654.19,1654.19,1654.18,1654.19]
[400038,"Sunnyfields Primary School",3022070,"PEGRANT",10166,543965,0,"I18",1852.08,1852.09,1852.08,1852.08]
[400038,"Sunnyfields Primary School",3022070,"PPFSMPRI",11334,543965,20000978,"I05",34650,34650,34650,34650]
[400038,"Sunnyfields Primary School",3022070,"UIFSM",10166,543965,0,"I18",5389.63,5389.62,5389.63,5389.62]
[400039,"Christ Church CE Primary School",3023302,"PEGRANT",10166,543965,0,"I18",1848.96,1848.96,1848.95,1848.96]
[400039,"Christ Church CE Primary School",3023302,"PPFSMPRI",11334,543965,20000978,"I05",7590,7590,7590,7590]
[400039,"Christ Church CE Primary School",3023302,"UIFSM",10166,543965,0,"I18",8020.75,8020.75,8020.75,8020.75]
[400040,"Brookland Junior School",3022007,"DFC",11331,543965,20000350,"CI01",2009.69,2009.69,2009.68,2009.69]
[400040,"Brookland Junior School",3022007,"PEGRANT",10166,543965,0,"I18",2036.46,2036.46,2036.45,2036.46]
[400040,"Brookland Junior School",3022007,"PPFSMPRI",11334,543965,20000978,"I05",27720,27720,27720,27720]
[400041,"Finchley Catholic High School",3025405,"PPFSMSEC",11333,543965,20000978,"I05",32491.25,32491.25,32491.25,32491.25]
[400041,"Finchley Catholic High School",3025405,"ppservice",11333,543965,20000980,"I05",75,75,75,75]
[400041,"Finchley Catholic High School",3025405,"NDSecDELConting",10163,543965,0,"E23",-441,-441,-441,-441]
[400042,"Dollis Infant School",3022021,"DFC",11331,543965,20000350,"CI01",1834.75,1834.75,1834.75,1834.75]
[400042,"Dollis Infant School",3022021,"PEGRANT",10166,543965,0,"I18",1841.67,1841.67,1841.66,1841.67]
[400042,"Dollis Infant School",3022021,"PPFSMPRI",11334,543965,20000978,"I05",26070,26070,26070,26070]
[400042,"Dollis Infant School",3022021,"UIFSM",10166,543965,0,"I18",21531.38,21531.37,21531.38,21531.37]
[400043,"Child's Hill School",3022010,"DFC",11331,543965,20000350,"CI01",1993.94,1993.94,1993.93,1993.94]
[400043,"Child's Hill School",3022010,"PEGRANT",10166,543965,0,"I18",1945.83,1945.84,1945.83,1945.83]
[400043,"Child's Hill School",3022010,"PPFSMPRI",11334,543965,20000978,"I05",48180,48180,48180,48180]
[400043,"Child's Hill School",3022010,"UIFSM",10166,543965,0,"I18",12518.25,12518.25,12518.25,12518.25]
[400046,"Livingstone School",3022036,"DFC",11331,543965,20000350,"CI01",1811.69,1811.69,1811.68,1811.69]
[400046,"Livingstone School",3022036,"PEGRANT",10166,543965,0,"I18",1911.46,1911.46,1911.45,1911.46]
[400046,"Livingstone School",3022036,"PPFSMPRI",11334,543965,20000978,"I05",45870,45870,45870,45870]
[400046,"Livingstone School",3022036,"UIFSM",10166,543965,0,"I18",7010.13,7010.12,7010.13,7010.12]
[400047,"Fairway Primary School",3022024,"DFC",11331,543965,20000350,"CI01",1738.56,1738.57,1738.56,1738.56]
[400047,"Fairway Primary School",3022024,"PEGRANT",10166,543965,0,"I18",1884.38,1884.37,1884.38,1884.37]
[400047,"Fairway Primary School",3022024,"PPFSMPRI",11334,543965,20000978,"I05",28710,28710,28710,28710]
[400047,"Fairway Primary School",3022024,"UIFSM",10166,543965,0,"I18",6332,6332,6332,6332]
[400048,"Monkfrith School",3022042,"DFC",11331,543965,20000350,"CI01",1852.19,1852.19,1852.18,1852.19]
[400048,"Monkfrith School",3022042,"PEGRANT",10166,543965,0,"I18",1948.96,1948.96,1948.95,1948.96]
[400048,"Monkfrith School",3022042,"PPFSMPRI",11334,543965,20000978,"I05",17490,17490,17490,17490]
[400048,"Monkfrith School",3022042,"UIFSM",10166,543965,0,"I18",20211.38,20211.37,20211.38,20211.37]
[400049,"Courtland School",3022016,"DFC",11331,543965,20000350,"CI01",1590.63,1590.62,1590.63,1590.62]
[400049,"Courtland School",3022016,"PEGRANT",10166,543965,0,"I18",1856.25,1856.25,1856.25,1856.25]
[400049,"Courtland School",3022016,"PPFSMPRI",11334,543965,20000978,"I05",11880,11880,11880,11880]
[400049,"Courtland School",3022016,"UIFSM",10166,543965,0,"I18",8216.6299999999992,8216.6200000000008,8216.6299999999992,8216.6200000000008]
[400049,"Courtland School",3022016,"DFCLoan",11331,543965,20000350,"CI01",-1000,-1000,-1000,-1000]
[400050,"Colindale School",3022014,"DFC",11331,543965,20000350,"CI01",2987.88,2987.87,2987.88,2987.87]
[400050,"Colindale School",3022014,"PEGRANT",10166,543965,0,"I18",2258.33,2258.34,2258.33,2258.33]
[400050,"Colindale School",3022014,"PPFSMPRI",11334,543965,20000978,"I05",75570,75570,75570,75570]
[400050,"Colindale School",3022014,"UIFSM",10166,543965,0,"I18",19733.25,19733.25,19733.25,19733.25]
[400051,"Bell Lane Primary School",3022003,"DFC",11331,543965,20000350,"CI01",2244.25,2244.25,2244.25,2244.25]
[400051,"Bell Lane Primary School",3022003,"PEGRANT",10166,543965,0,"I18",2015.63,2015.62,2015.63,2015.62]
[400051,"Bell Lane Primary School",3022003,"PPFSMPRI",11334,543965,20000978,"I05",66330,66330,66330,66330]
[400051,"Bell Lane Primary School",3022003,"UIFSM",10166,543965,0,"I18",8676.25,8676.25,8676.25,8676.25]
[400052,"Dollis Junior School",3025200,"DFC",11331,543965,20000350,"CI01",1973.13,1973.12,1973.13,1973.12]
[400052,"Dollis Junior School",3025200,"PEGRANT",10166,543965,0,"I18",2016.67,2016.67,2016.66,2016.67]
[400052,"Dollis Junior School",3025200,"PPFSMPRI",11334,543965,20000978,"I05",56430,56430,56430,56430]
[400053,"Underhill School",3022057,"DFC",11331,543965,20000350,"CI01",2480.0500000000002,2480.0500000000002,2480.0500000000002,2480.0500000000002]
[400053,"Underhill School",3022057,"PEGRANT",10166,543965,0,"I18",2143.75,2143.75,2143.75,2143.75]
[400053,"Underhill School",3022057,"PPFSMPRI",11334,543965,20000978,"I05",90255,90255,90255,90255]
[400053,"Underhill School",3022057,"UIFSM",10166,543965,0,"I18",15290.5,15290.5,15290.5,15290.5]
[400057,"Brookland Infant  & Nursery School",3022008,"DFC",11331,543965,20000350,"CI01",1847.13,1847.12,1847.13,1847.12]
[400057,"Brookland Infant  & Nursery School",3022008,"PEGRANT",10166,543965,0,"I18",1853.13,1853.12,1853.13,1853.12]
[400057,"Brookland Infant  & Nursery School",3022008,"PPFSMPRI",11334,543965,20000978,"I05",12870,12870,12870,12870]
[400057,"Brookland Infant  & Nursery School",3022008,"UIFSM",10166,543965,0,"I18",24986.25,24986.25,24986.25,24986.25]
[400058,"St Mary's C E Primary School N3",3023311,"PEGRANT",10166,543965,0,"I18",2039.58,2039.59,2039.58,2039.58]
[400058,"St Mary's C E Primary School N3",3023311,"PPFSMPRI",11334,543965,20000978,"I05",11880,11880,11880,11880]
[400058,"St Mary's C E Primary School N3",3023311,"UIFSM",10166,543965,0,"I18",15977.75,15977.75,15977.75,15977.75]
[400059,"Coppetts Wood",3022015,"DFC",11331,543965,20000350,"CI01",1762.75,1762.75,1762.75,1762.75]
[400059,"Coppetts Wood",3022015,"PEGRANT",10166,543965,0,"I18",1885.42,1885.42,1885.41,1885.42]
[400059,"Coppetts Wood",3022015,"PPFSMPRI",11334,543965,20000978,"I05",31020,31020,31020,31020]
[400059,"Coppetts Wood",3022015,"UIFSM",10166,543965,0,"I18",5180.38,5180.37,5180.38,5180.37]
[400061,"Brunswick Park Primary & Nursery School",3022009,"DFC",11331,543965,20000350,"CI01",2075.5,2075.5,2075.5,2075.5]
[400061,"Brunswick Park Primary & Nursery School",3022009,"NCTL",10166,543965,0,"I06",4909.1000000000004,4909.1000000000004,4909.1000000000004,4909.1000000000004]
[400061,"Brunswick Park Primary & Nursery School",3022009,"PEGRANT",10166,543965,0,"I18",2012.5,2012.5,2012.5,2012.5]
[400061,"Brunswick Park Primary & Nursery School",3022009,"PPFSMPRI",11334,543965,20000978,"I05",33990,33990,33990,33990]
[400061,"Brunswick Park Primary & Nursery School",3022009,"UIFSM",10166,543965,0,"I18",17680.13,17680.12,17680.13,17680.12]
[400062,"St Andrew's C E",3023315,"PEGRANT",10166,543965,0,"I18",1850,1850,1850,1850]
[400062,"St Andrew's C E",3023315,"PPFSMPRI",11334,543965,20000978,"I05",5940,5940,5940,5940]
[400062,"St Andrew's C E",3023315,"UIFSM",10166,543965,0,"I18",9190.6299999999992,9190.6200000000008,9190.6299999999992,9190.6200000000008]
[400063,"Mapledown",3027010,"DFC",11340,543965,20000350,"CI01",1599.06,1599.07,1599.06,1599.06]
[400063,"Mapledown",3027010,"PPFSMSEC",11332,543965,20000978,"I05",4675,4675,4675,4675]
[400064,"St Catherines R C Primary",3023504,"PEGRANT",10166,543965,0,"I18",2069.79,2069.8000000000002,2069.79,2069.79]
[400064,"St Catherines R C Primary",3023504,"PPFSMPRI",11334,543965,20000978,"I05",22770,22770,22770,22770]
[400064,"St Catherines R C Primary",3023504,"UIFSM",10166,543965,0,"I18",18313,18313,18313,18313]
[400065,"Chalgrove Primary School",3022067,"DFC",11331,543965,20000350,"CI01",1739.69,1739.69,1739.68,1739.69]
[400065,"Chalgrove Primary School",3022067,"PEGRANT",10166,543965,0,"I18",1901.04,1901.05,1901.04,1901.04]
[400065,"Chalgrove Primary School",3022067,"PPFSMPRI",11334,543965,20000978,"I05",22440,22440,22440,22440]
[400065,"Chalgrove Primary School",3022067,"ppservice",11334,543965,20000980,"I05",300,300,300,300]
[400065,"Chalgrove Primary School",3022067,"UIFSM",10166,543965,0,"I18",11671.38,11671.37,11671.38,11671.37]
[400066,"St Joseph's Primary School",3023509,"PEGRANT",10166,543965,0,"I18",2087.5,2087.5,2087.5,2087.5]
[400066,"St Joseph's Primary School",3023509,"PPFSMPRI",11334,543965,20000978,"I05",27060,27060,27060,27060]
[400066,"St Joseph's Primary School",3023509,"UIFSM",10166,543965,0,"I18",18222.13,18222.12,18222.13,18222.12]
[400067,"Garden Suburb Infant School",3022028,"DFC",11331,543965,20000350,"CI01",1756.56,1756.57,1756.56,1756.56]
[400067,"Garden Suburb Infant School",3022028,"PEGRANT",10166,543965,0,"I18",1853.13,1853.12,1853.13,1853.12]
[400067,"Garden Suburb Infant School",3022028,"PPFSMPRI",11334,543965,20000978,"I05",12210,12210,12210,12210]
[400067,"Garden Suburb Infant School",3022028,"UIFSM",10166,543965,0,"I18",23306.75,23306.75,23306.75,23306.75]
[400069,"All Saints' CE Primary School NW2",3023300,"PEGRANT",10166,543965,0,"I18",1851.04,1851.05,1851.04,1851.04]
[400069,"All Saints' CE Primary School NW2",3023300,"PPFSMPRI",11334,543965,20000978,"I05",24090,24090,24090,24090]
[400069,"All Saints' CE Primary School NW2",3023300,"UIFSM",10166,543965,0,"I18",6873.5,6873.5,6873.5,6873.5]
[400070,"Beis Yaakov",3022079,"PEGRANT",10166,543965,0,"I18",2078.13,2078.12,2078.13,2078.12]
[400070,"Beis Yaakov",3022079,"PPFSMPRI",11334,543965,20000978,"I05",16830,16830,16830,16830]
[400070,"Beis Yaakov",3022079,"UIFSM",10166,543965,0,"I18",18859.38,18859.37,18859.38,18859.37]
[400071,"Sacred Heart School",3023510,"PEGRANT",10166,543965,0,"I18",2041.67,2041.67,2041.66,2041.67]
[400071,"Sacred Heart School",3023510,"PPFSMPRI",11334,543965,20000978,"I05",16170,16170,16170,16170]
[400071,"Sacred Heart School",3023510,"UIFSM",10166,543965,0,"I18",16305.5,16305.5,16305.5,16305.5]
[400072,"Moss Hall Nursery",3021002,"DFC",11327,543965,20000350,"CI01",1263.25,1263.25,1263.25,1263.25]
[400080,"Cromer Road Primary School",3022017,"DFC",11331,543965,20000350,"CI01",2164.38,2164.37,2164.38,2164.37]
[400080,"Cromer Road Primary School",3022017,"PEGRANT",10166,543965,0,"I18",2030.21,2030.21,2030.2,2030.21]
[400080,"Cromer Road Primary School",3022017,"PPFSMPRI",11334,543965,20000978,"I05",39600,39600,39600,39600]
[400080,"Cromer Road Primary School",3022017,"UIFSM",10166,543965,0,"I18",15663.75,15663.75,15663.75,15663.75]
[400082,"Frith Manor School",3022026,"DFC",11331,543965,20000350,"CI01",2827,2827,2827,2827]
[400082,"Frith Manor School",3022026,"PEGRANT",10166,543965,0,"I18",2206.25,2206.25,2206.25,2206.25]
[400082,"Frith Manor School",3022026,"PPFSMPRI",11334,543965,20000978,"I05",36300,36300,36300,36300]
[400082,"Frith Manor School",3022026,"UIFSM",10166,543965,0,"I18",27089.25,27089.25,27089.25,27089.25]
[400084,"Holly Park School",3022032,"DFC",11331,543965,20000350,"CI01",2458,2458,2458,2458]
[400084,"Holly Park School",3022032,"PEGRANT",10166,543965,0,"I18",2098.96,2098.96,2098.9499999999998,2098.96]
[400084,"Holly Park School",3022032,"PPFSMPRI",11334,543965,20000978,"I05",40920,40920,40920,40920]
[400084,"Holly Park School",3022032,"UIFSM",10166,543965,0,"I18",14635,14635,14635,14635]
[400086,"Monken Hadley C E Primary School",3023305,"PEGRANT",10166,543965,0,"I18",1791.67,1791.67,1791.66,1791.67]
[400086,"Monken Hadley C E Primary School",3023305,"PPFSMPRI",11334,543965,20000978,"I05",1980,1980,1980,1980]
[400086,"Monken Hadley C E Primary School",3023305,"UIFSM",10166,543965,0,"I18",5289.5,5289.5,5289.5,5289.5]
[400087,"Moss Hall Infant School",3022044,"DFC",11331,543965,20000350,"CI01",2020.94,2020.94,2020.93,2020.94]
[400087,"Moss Hall Infant School",3022044,"PEGRANT",10166,543965,0,"I18",1915.63,1915.62,1915.63,1915.62]
[400087,"Moss Hall Infant School",3022044,"PPFSMPRI",11334,543965,20000978,"I05",20130,20130,20130,20130]
[400087,"Moss Hall Infant School",3022044,"UIFSM",10166,543965,0,"I18",34518.5,34518.5,34518.5,34518.5]
[400088,"Moss Hall Junior School",3022043,"DFC",11331,543965,20000350,"CI01",2161.56,2161.5700000000002,2161.56,2161.56]
[400088,"Moss Hall Junior School",3022043,"PEGRANT",10166,543965,0,"I18",2097.92,2097.92,2097.91,2097.92]
[400088,"Moss Hall Junior School",3022043,"PPFSMPRI",11334,543965,20000978,"I05",29370,29370,29370,29370]
[400089,"Northside School",3022045,"DFC",11331,543965,20000350,"CI01",1758.25,1758.25,1758.25,1758.25]
[400089,"Northside School",3022045,"PEGRANT",10166,543965,0,"I18",1889.58,1889.59,1889.58,1889.58]
[400089,"Northside School",3022045,"PPFSMPRI",11334,543965,20000978,"I05",20130,20130,20130,20130]
[400089,"Northside School",3022045,"ppservice",11334,543965,20000980,"I05",75,75,75,75]
[400089,"Northside School",3022045,"UIFSM",10166,543965,0,"I18",6131.63,6131.62,6131.63,6131.62]
[400091,"Oakleigh",3027009,"DFC",11340,543965,20000350,"CI01",1877.5,1877.5,1877.5,1877.5]
[400091,"Oakleigh",3027009,"PEGRANT",10168,543965,0,"I18",1742.71,1742.71,1742.7,1742.71]
[400091,"Oakleigh",3027009,"PPFSMPRI",11332,543965,20000978,"I05",12870,12870,12870,12870]
[400091,"Oakleigh",3027009,"UIFSM",10168,543965,0,"I18",2235,2235,2235,2235]
[400093,"Rosh Pinah",3023512,"PEGRANT",10166,543965,0,"I18",2022.92,2022.92,2022.91,2022.92]
[400093,"Rosh Pinah",3023512,"PPFSMPRI",11334,543965,20000978,"I05",5280,5280,5280,5280]
[400093,"Rosh Pinah",3023512,"UIFSM",10166,543965,0,"I18",20179.5,20179.5,20179.5,20179.5]
[400094,"St Pauls CE Primary, NW7",3023314,"PEGRANT",10166,543965,0,"I18",1855.21,1855.21,1855.2,1855.21]
[400094,"St Pauls CE Primary, NW7",3023314,"PPFSMPRI",11334,543965,20000978,"I05",5610,5610,5610,5610]
[400094,"St Pauls CE Primary, NW7",3023314,"UIFSM",10166,543965,0,"I18",8216.6299999999992,8216.6200000000008,8216.6299999999992,8216.6200000000008]
[400096,"St Agnes RC Primary School",3023502,"PEGRANT",10166,543965,0,"I18",1942.71,1942.71,1942.7,1942.71]
[400096,"St Agnes RC Primary School",3023502,"PPFSMPRI",11334,543965,20000978,"I05",20130,20130,20130,20130]
[400096,"St Agnes RC Primary School",3023502,"UIFSM",10166,543965,0,"I18",16201,16201,16201,16201]
[400098,"St Johns CE N20",3023309,"PEGRANT",10166,543965,0,"I18",1853.13,1853.12,1853.13,1853.12]
[400098,"St Johns CE N20",3023309,"PPFSMPRI",11334,543965,20000978,"I05",8910,8910,8910,8910]
[400098,"St Johns CE N20",3023309,"ppservice",11334,543965,20000980,"I05",300,300,300,300]
[400098,"St Johns CE N20",3023309,"UIFSM",10166,543965,0,"I18",8202.8799999999992,8202.8700000000008,8202.8799999999992,8202.8700000000008]
[400100,"Trent  C of E Primary School",3023316,"PEGRANT",10166,543965,0,"I18",1852.08,1852.09,1852.08,1852.08]
[400100,"Trent  C of E Primary School",3023316,"PPFSMPRI",11334,543965,20000978,"I05",7590,7590,7590,7590]
[400100,"Trent  C of E Primary School",3023316,"UIFSM",10166,543965,0,"I18",8863,8863,8863,8863]
[400101,"Tudor School",3022055,"DFC",11331,543965,20000350,"CI01",1650.25,1650.25,1650.25,1650.25]
[400101,"Tudor School",3022055,"PEGRANT",10166,543965,0,"I18",1868.75,1868.75,1868.75,1868.75]
[400101,"Tudor School",3022055,"PPFSMPRI",11334,543965,20000978,"I05",27390,27390,27390,27390]
[400101,"Tudor School",3022055,"UIFSM",10166,543965,0,"I18",11889.88,11889.87,11889.88,11889.87]
[400102,"Brookhill Nursery",3021000,"DFC",11327,543965,20000350,"CI01",1179.8900000000001,1179.8900000000001,1179.8800000000001,1179.8900000000001]
[400103,"Hampden Way Nursery",3021001,"DFC",11327,543965,20000350,"CI01",1156.71,1156.72,1156.71,1156.71]
[400104,"St Margaret's Nursery",3021003,"DFC",11327,543965,20000350,"CI01",1200.1400000000001,1200.1400000000001,1200.1300000000001,1200.1400000000001]
[400105,"Danegrove JMI School",3022073,"DFC",11331,543965,20000350,"CI01",2847.81,2847.82,2847.81,2847.81]
[400105,"Danegrove JMI School",3022073,"PEGRANT",10166,543965,0,"I18",2255.21,2255.21,2255.1999999999998,2255.21]
[400105,"Danegrove JMI School",3022073,"PPFSMPRI",11334,543965,20000978,"I05",59730,59730,59730,59730]
[400105,"Danegrove JMI School",3022073,"UIFSM",10166,543965,0,"I18",23474.880000000001,23474.87,23474.880000000001,23474.87]
[400107,"Annunciation Catholic Junior School",3023514,"PEGRANT",10166,543965,0,"I18",1900,1900,1900,1900]
[400107,"Annunciation Catholic Junior School",3023514,"PPFSMPRI",11334,543965,20000978,"I05",17490,17490,17490,17490]
[400108,"Hasmonean Primary School",3023516,"PEGRANT",10166,543965,0,"I18",1853.13,1853.12,1853.13,1853.12]
[400108,"Hasmonean Primary School",3023516,"PPFSMPRI",11334,543965,20000978,"I05",6600,6600,6600,6600]
[400108,"Hasmonean Primary School",3023516,"UIFSM",10166,543965,0,"I18",8644.5,8644.5,8644.5,8644.5]
[400110,"Menorah Foundation School",3025949,"PEGRANT",10166,543965,0,"I18",1945.83,1945.84,1945.83,1945.83]
[400110,"Menorah Foundation School",3025949,"PPFSMPRI",11334,543965,20000978,"I05",6270,6270,6270,6270]
[400110,"Menorah Foundation School",3025949,"UIFSM",10166,543965,0,"I18",16078.13,16078.12,16078.13,16078.12]
[400111,"Wessex  Gardens Primary School",3022076,"DFC",11331,543965,20000350,"CI01",2342.13,2342.12,2342.13,2342.12]
[400111,"Wessex  Gardens Primary School",3022076,"PEGRANT",10166,543965,0,"I18",2025,2025,2025,2025]
[400111,"Wessex  Gardens Primary School",3022076,"PPFSMPRI",11334,543965,20000978,"I05",48510,48510,48510,48510]
[400111,"Wessex  Gardens Primary School",3022076,"UIFSM",10166,543965,0,"I18",14175.25,14175.25,14175.25,14175.25]
[400112,"Mathilda Marks-Kennedy School",3025948,"PEGRANT",10166,543965,0,"I18",1846.88,1846.87,1846.88,1846.87]
[400112,"Mathilda Marks-Kennedy School",3025948,"PPFSMPRI",11334,543965,20000978,"I05",3630,3630,3630,3630]
[400112,"Mathilda Marks-Kennedy School",3025948,"UIFSM",10166,543965,0,"I18",9532.1299999999992,9532.1200000000008,9532.1299999999992,9532.1200000000008]
[400113,"Orion Primary School",3022077,"DFC",11331,543965,20000350,"CI01",3262.38,3262.37,3262.38,3262.37]
[400113,"Orion Primary School",3022077,"PEGRANT",10166,543965,0,"I18",2355.21,2355.21,2355.1999999999998,2355.21]
[400113,"Orion Primary School",3022077,"PPFSMPRI",11334,543965,20000978,"I05",147180,147180,147180,147180]
[400113,"Orion Primary School",3022077,"UIFSM",10166,543965,0,"I18",29238,29238,29238,29238]
[400114,"St John's CE School N11",3023307,"PEGRANT",10166,543965,0,"I18",1854.17,1854.17,1854.16,1854.17]
[400114,"St John's CE School N11",3023307,"PPFSMPRI",11334,543965,20000978,"I05",8580,8580,8580,8580]
[400114,"St John's CE School N11",3023307,"UIFSM",10166,543965,0,"I18",9190.6299999999992,9190.6200000000008,9190.6299999999992,9190.6200000000008]
[400117,"Woodcroft Primary School",3023518,"DFC",11331,543965,20000350,"CI01",2339.88,2339.87,2339.88,2339.87]
[400117,"Woodcroft Primary School",3023518,"PEGRANT",10166,543965,0,"I18",2069.79,2069.8000000000002,2069.79,2069.79]
[400117,"Woodcroft Primary School",3023518,"PPFSMPRI",11334,543965,20000978,"I05",72270,72270,72270,72270]
[400117,"Woodcroft Primary School",3023518,"UIFSM",10166,543965,0,"I18",8193.6299999999992,8193.6200000000008,8193.6299999999992,8193.6200000000008]
[400125,"Akiva School",3023520,"PEGRANT",10166,543965,0,"I18",2041.67,2041.67,2041.66,2041.67]
[400125,"Akiva School",3023520,"PPFSMPRI",11334,543965,20000978,"I05",660,660,660,660]
[400125,"Akiva School",3023520,"UIFSM",10166,543965,0,"I18",19232.5,19232.5,19232.5,19232.5]
[400130,"Martin Primary School",3023523,"DFC",11331,543965,20000350,"CI01",2764,2764,2764,2764]
[400130,"Martin Primary School",3023523,"PEGRANT",10166,543965,0,"I18",2190.63,2190.62,2190.63,2190.62]
[400130,"Martin Primary School",3023523,"PPFSMPRI",11334,543965,20000978,"I05",41580,41580,41580,41580]
[400130,"Martin Primary School",3023523,"UIFSM",10166,543965,0,"I18",25336.880000000001,25336.87,25336.880000000001,25336.87]
[400135,"St Mary's & St John's CE School",3023521,"PEGRANT",11329,543965,0,"I18",2157.29,2157.3000000000002,2157.29,2157.29]
[400135,"St Mary's & St John's CE School",3023521,"PPFSMPRI",11334,543965,20000978,"I05",40920,40920,40920,40920]
[400135,"St Mary's & St John's CE School",3023521,"PPFSMSEC",11333,543965,20000978,"I05",27115,27115,27115,27115]
[400135,"St Mary's & St John's CE School",3023521,"UIFSM",11329,543965,0,"I18",18650,18650,18650,18650]
[400135,"St Mary's & St John's CE School",3023521,"NDSecDELConting",11510,543965,0,"E23",-316.5,-316.5,-316.5,-316.5]
[400140,"JCoSS",3025427,"PPFSMSEC",11333,543965,20000978,"I05",19167.5,19167.5,19167.5,19167.5]
[400140,"JCoSS",3025427,"NDSecDELConting",10163,543965,0,"E23",-478.5,-478.5,-478.5,-478.5]
[400150,"Beit Shvidler Primary School",3023524,"PEGRANT",10166,543965,0,"I18",1846.88,1846.87,1846.88,1846.87]
[400150,"Beit Shvidler Primary School",3023524,"PPFSMPRI",11334,543965,20000978,"I05",6270,6270,6270,6270]
[400150,"Beit Shvidler Primary School",3023524,"UIFSM",10166,543965,0,"I18",8052.88,8052.87,8052.88,8052.87]
[400155,"Sacks Morasha Jewish Primary School",3022041,"PEGRANT",10166,543965,0,"I18",1852.08,1852.09,1852.08,1852.08]
[400155,"Sacks Morasha Jewish Primary School",3022041,"PPFSMPRI",11334,543965,20000978,"I05",1320,1320,1320,1320]
[400155,"Sacks Morasha Jewish Primary School",3022041,"UIFSM",10166,543965,0,"I18",9409,9409,9409,9409]
[400156,"Pavilion",3021100,"DFC",11340,543965,20000350,"CI01",1666.56,1666.57,1666.56,1666.56]
[400156,"Pavilion",3021100,"PEGRANT",10168,543965,0,"I18",208.33,208.34,208.33,208.33]
[400156,"Pavilion",3021100,"PPFSMPRI",11332,543965,20000978,"I05",660,660,660,660]
[400156,"Pavilion",3021100,"PPFSMSEC",11332,543965,20000978,"I05",11921.25,11921.25,11921.25,11921.25]
[400156,"Pavilion",3021100,"UIFSM",10168,543965,0,"I18",127.5,127.5,127.5,127.5]
[400157,"Northgate",3021102,"DFC",11340,543965,20000350,"CI01",1033.75,1033.75,1033.75,1033.75]
[400157,"Northgate",3021102,"PPFSMSEC",11332,543965,20000978,"I05",467.5,467.5,467.5,467.5]
[400159,"Edgware Primary School",3022023,"DFC",11331,543965,20000350,"CI01",2809.85,2809.84,2809.85,2809.84]
[400159,"Edgware Primary School",3022023,"PEGRANT",10166,543965,0,"I18",2184.38,2184.37,2184.38,2184.37]
[400159,"Edgware Primary School",3022023,"PPFSMPRI",11334,543965,20000978,"I05",63360,63360,63360,63360]
[400159,"Edgware Primary School",3022023,"UIFSM",10166,543965,0,"I18",19109.75,19109.75,19109.75,19109.75]
["(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)"]
[107953,"Menorah High School (Girls)",3024004,"PPFSMSEC",11333,543965,20000978,"I05",2103.75,2103.75,2103.75,2103.75]
[107953,"Menorah High School (Girls)",3024004,"NDSecDELConting",10163,543965,0,"E23",-115.5,-115.5,-115.5,-115.5]

{"sheet":"Autopay1","index":68,"n_rows":879,"n_cols":9,"rows_kept":879,"cut":false,"hidden":true,"merged":[[1,1,1,8],[5,4,5,7],[9,1,9,8]]}
[]
[null,"Schedule of payments to schools - June 2018"]
[]
[{"$f":"ROUND(SUM(TRANS!X:X),2)-C4","v":4.6566128730773926E-9},"Total",{"$f":"SUM(G13:G1090)","v":3696713.9399999953},null,{"$f":"IF(ROUND(A4,2)=0,\"OK\",\"Error in Totals\")","v":"OK"}]
[null,"Date issued:"]
[null,"To reach school bank accounts by:","Jun 31 2018","Q1"]
[null,"Authorised by:"]
[null,"Compiled by:"]
[]
[null,"Submitted electronically"]
[]
["Reference","Vendor ","School","GL Code","Integra Cost Centre to charge","Internal Order Number","Amount £","Remittance Text","Document Number"]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C14-3020000&Autopivot!D14,20)","v":"Q1162025DFC"},{"$f":"Autopivot!A14","v":400001},{"$f":"Autopivot!B14","v":"Foulds"},{"$f":"Autopivot!F14","v":543965},{"$f":"Autopivot!E14","v":11331},{"$f":"IF(Autopivot!G14=0,\"\",Autopivot!G14)","v":20000350},{"$f":"ROUND(Autopivot!I14,2)","v":1885.94},{"$f":"LEFT(LEFT(C13,15)&\"-\"&LEFT(Autopivot!D14,14)&\"-\"&Autopivot!H14&\"-\"&$D$6,40)","v":"Foulds-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C15-3020000&Autopivot!D15,20)","v":"Q1162025PEGRANT"},{"$f":"Autopivot!A15","v":400001},{"$f":"Autopivot!B15","v":"Foulds"},{"$f":"Autopivot!F15","v":543965},{"$f":"Autopivot!E15","v":10166},{"$f":"IF(Autopivot!G15=0,\"\",Autopivot!G15)","v":""},{"$f":"ROUND(Autopivot!I15,2)","v":1944.79},{"$f":"LEFT(LEFT(C14,15)&\"-\"&LEFT(Autopivot!D15,14)&\"-\"&Autopivot!H15&\"-\"&$D$6,40)","v":"Foulds-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C16-3020000&Autopivot!D16,20)","v":"Q1162025PPFSMPRI"},{"$f":"Autopivot!A16","v":400001},{"$f":"Autopivot!B16","v":"Foulds"},{"$f":"Autopivot!F16","v":543965},{"$f":"Autopivot!E16","v":11334},{"$f":"IF(Autopivot!G16=0,\"\",Autopivot!G16)","v":20000978},{"$f":"ROUND(Autopivot!I16,2)","v":5940},{"$f":"LEFT(LEFT(C15,15)&\"-\"&LEFT(Autopivot!D16,14)&\"-\"&Autopivot!H16&\"-\"&$D$6,40)","v":"Foulds-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C17-3020000&Autopivot!D17,20)","v":"Q1162025UIFSM"},{"$f":"Autopivot!A17","v":400001},{"$f":"Autopivot!B17","v":"Foulds"},{"$f":"Autopivot!F17","v":543965},{"$f":"Autopivot!E17","v":10166},{"$f":"IF(Autopivot!G17=0,\"\",Autopivot!G17)","v":""},{"$f":"ROUND(Autopivot!I17,2)","v":13870},{"$f":"LEFT(LEFT(C16,15)&\"-\"&LEFT(Autopivot!D17,14)&\"-\"&Autopivot!H17&\"-\"&$D$6,40)","v":"Foulds-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C18-3020000&Autopivot!D18,20)","v":"Q1162027DFC"},{"$f":"Autopivot!A18","v":400002},{"$f":"Autopivot!B18","v":"Garden Suburb Junior"},{"$f":"Autopivot!F18","v":543965},{"$f":"Autopivot!E18","v":11331},{"$f":"IF(Autopivot!G18=0,\"\",Autopivot!G18)","v":20000350},{"$f":"ROUND(Autopivot!I18,2)","v":2009.69},{"$f":"LEFT(LEFT(C17,15)&\"-\"&LEFT(Autopivot!D18,14)&\"-\"&Autopivot!H18&\"-\"&$D$6,40)","v":"Garden Suburb J-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C19-3020000&Autopivot!D19,20)","v":"Q1162027PEGRANT"},{"$f":"Autopivot!A19","v":400002},{"$f":"Autopivot!B19","v":"Garden Suburb Junior"},{"$f":"Autopivot!F19","v":543965},{"$f":"Autopivot!E19","v":10166},{"$f":"IF(Autopivot!G19=0,\"\",Autopivot!G19)","v":""},{"$f":"ROUND(Autopivot!I19,2)","v":2039.58},{"$f":"LEFT(LEFT(C18,15)&\"-\"&LEFT(Autopivot!D19,14)&\"-\"&Autopivot!H19&\"-\"&$D$6,40)","v":"Garden Suburb J-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C20-3020000&Autopivot!D20,20)","v":"Q1162027PPFSMPRI"},{"$f":"Autopivot!A20","v":400002},{"$f":"Autopivot!B20","v":"Garden Suburb Junior"},{"$f":"Autopivot!F20","v":543965},{"$f":"Autopivot!E20","v":11334},{"$f":"IF(Autopivot!G20=0,\"\",Autopivot!G20)","v":20000978},{"$f":"ROUND(Autopivot!I20,2)","v":27720},{"$f":"LEFT(LEFT(C19,15)&\"-\"&LEFT(Autopivot!D20,14)&\"-\"&Autopivot!H20&\"-\"&$D$6,40)","v":"Garden Suburb J-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C21-3020000&Autopivot!D21,20)","v":"Q1163501PEGRANT"},{"$f":"Autopivot!A21","v":400003},{"$f":"Autopivot!B21","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F21","v":543965},{"$f":"Autopivot!E21","v":10166},{"$f":"IF(Autopivot!G21=0,\"\",Autopivot!G21)","v":""},{"$f":"ROUND(Autopivot!I21,2)","v":1855.21},{"$f":"LEFT(LEFT(C20,15)&\"-\"&LEFT(Autopivot!D21,14)&\"-\"&Autopivot!H21&\"-\"&$D$6,40)","v":"Our Lady of Lou-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C22-3020000&Autopivot!D22,20)","v":"Q1163501PPFSMPRI"},{"$f":"Autopivot!A22","v":400003},{"$f":"Autopivot!B22","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F22","v":543965},{"$f":"Autopivot!E22","v":11334},{"$f":"IF(Autopivot!G22=0,\"\",Autopivot!G22)","v":20000978},{"$f":"ROUND(Autopivot!I22,2)","v":14520},{"$f":"LEFT(LEFT(C21,15)&\"-\"&LEFT(Autopivot!D22,14)&\"-\"&Autopivot!H22&\"-\"&$D$6,40)","v":"Our Lady of Lou-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C23-3020000&Autopivot!D23,20)","v":"Q1163501UIFSM"},{"$f":"Autopivot!A23","v":400003},{"$f":"Autopivot!B23","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F23","v":543965},{"$f":"Autopivot!E23","v":10166},{"$f":"IF(Autopivot!G23=0,\"\",Autopivot!G23)","v":""},{"$f":"ROUND(Autopivot!I23,2)","v":8562.5},{"$f":"LEFT(LEFT(C22,15)&\"-\"&LEFT(Autopivot!D23,14)&\"-\"&Autopivot!H23&\"-\"&$D$6,40)","v":"Our Lady of Lou-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C24-3020000&Autopivot!D24,20)","v":"Q1162054DFC"},{"$f":"Autopivot!A24","v":400004},{"$f":"Autopivot!B24","v":"Woodridge  Primary School"},{"$f":"Autopivot!F24","v":543965},{"$f":"Autopivot!E24","v":11331},{"$f":"IF(Autopivot!G24=0,\"\",Autopivot!G24)","v":20000350},{"$f":"ROUND(Autopivot!I24,2)","v":1672.19},{"$f":"LEFT(LEFT(C23,15)&\"-\"&LEFT(Autopivot!D24,14)&\"-\"&Autopivot!H24&\"-\"&$D$6,40)","v":"Woodridge  Prim-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C25-3020000&Autopivot!D25,20)","v":"Q1162054PEGRANT"},{"$f":"Autopivot!A25","v":400004},{"$f":"Autopivot!B25","v":"Woodridge  Primary School"},{"$f":"Autopivot!F25","v":543965},{"$f":"Autopivot!E25","v":10166},{"$f":"IF(Autopivot!G25=0,\"\",Autopivot!G25)","v":""},{"$f":"ROUND(Autopivot!I25,2)","v":1883.33},{"$f":"LEFT(LEFT(C24,15)&\"-\"&LEFT(Autopivot!D25,14)&\"-\"&Autopivot!H25&\"-\"&$D$6,40)","v":"Woodridge  Prim-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C26-3020000&Autopivot!D26,20)","v":"Q1162054PPFSMPRI"},{"$f":"Autopivot!A26","v":400004},{"$f":"Autopivot!B26","v":"Woodridge  Primary School"},{"$f":"Autopivot!F26","v":543965},{"$f":"Autopivot!E26","v":11334},{"$f":"IF(Autopivot!G26=0,\"\",Autopivot!G26)","v":20000978},{"$f":"ROUND(Autopivot!I26,2)","v":7260},{"$f":"LEFT(LEFT(C25,15)&\"-\"&LEFT(Autopivot!D26,14)&\"-\"&Autopivot!H26&\"-\"&$D$6,40)","v":"Woodridge  Prim-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C27-3020000&Autopivot!D27,20)","v":"Q1162054UIFSM"},{"$f":"Autopivot!A27","v":400004},{"$f":"Autopivot!B27","v":"Woodridge  Primary School"},{"$f":"Autopivot!F27","v":543965},{"$f":"Autopivot!E27","v":10166},{"$f":"IF(Autopivot!G27=0,\"\",Autopivot!G27)","v":""},{"$f":"ROUND(Autopivot!I27,2)","v":8517.1299999999992},{"$f":"LEFT(LEFT(C26,15)&\"-\"&LEFT(Autopivot!D27,14)&\"-\"&Autopivot!H27&\"-\"&$D$6,40)","v":"Woodridge  Prim-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C28-3020000&Autopivot!D28,20)","v":"Q1162002DFC"},{"$f":"Autopivot!A28","v":400005},{"$f":"Autopivot!B28","v":"Barnfield School"},{"$f":"Autopivot!F28","v":543965},{"$f":"Autopivot!E28","v":11331},{"$f":"IF(Autopivot!G28=0,\"\",Autopivot!G28)","v":20000350},{"$f":"ROUND(Autopivot!I28,2)","v":2459.69},{"$f":"LEFT(LEFT(C27,15)&\"-\"&LEFT(Autopivot!D28,14)&\"-\"&Autopivot!H28&\"-\"&$D$6,40)","v":"Barnfield Schoo-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C29-3020000&Autopivot!D29,20)","v":"Q1162002PEGRANT"},{"$f":"Autopivot!A29","v":400005},{"$f":"Autopivot!B29","v":"Barnfield School"},{"$f":"Autopivot!F29","v":543965},{"$f":"Autopivot!E29","v":10166},{"$f":"IF(Autopivot!G29=0,\"\",Autopivot!G29)","v":""},{"$f":"ROUND(Autopivot!I29,2)","v":2096.88},{"$f":"LEFT(LEFT(C28,15)&\"-\"&LEFT(Autopivot!D29,14)&\"-\"&Autopivot!H29&\"-\"&$D$6,40)","v":"Barnfield Schoo-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C30-3020000&Autopivot!D30,20)","v":"Q1162002PPFSMPRI"},{"$f":"Autopivot!A30","v":400005},{"$f":"Autopivot!B30","v":"Barnfield School"},{"$f":"Autopivot!F30","v":543965},{"$f":"Autopivot!E30","v":11334},{"$f":"IF(Autopivot!G30=0,\"\",Autopivot!G30)","v":20000978},{"$f":"ROUND(Autopivot!I30,2)","v":84480},{"$f":"LEFT(LEFT(C29,15)&\"-\"&LEFT(Autopivot!D30,14)&\"-\"&Autopivot!H30&\"-\"&$D$6,40)","v":"Barnfield Schoo-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C31-3020000&Autopivot!D31,20)","v":"Q1162002UIFSM"},{"$f":"Autopivot!A31","v":400005},{"$f":"Autopivot!B31","v":"Barnfield School"},{"$f":"Autopivot!F31","v":543965},{"$f":"Autopivot!E31","v":10166},{"$f":"IF(Autopivot!G31=0,\"\",Autopivot!G31)","v":""},{"$f":"ROUND(Autopivot!I31,2)","v":17170.5},{"$f":"LEFT(LEFT(C30,15)&\"-\"&LEFT(Autopivot!D31,14)&\"-\"&Autopivot!H31&\"-\"&$D$6,40)","v":"Barnfield Schoo-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C32-3020000&Autopivot!D32,20)","v":"Q1163313PEGRANT"},{"$f":"Autopivot!A32","v":400006},{"$f":"Autopivot!B32","v":"St Paul's School, N11"},{"$f":"Autopivot!F32","v":543965},{"$f":"Autopivot!E32","v":10166},{"$f":"IF(Autopivot!G32=0,\"\",Autopivot!G32)","v":""},{"$f":"ROUND(Autopivot!I32,2)","v":1852.08},{"$f":"LEFT(LEFT(C31,15)&\"-\"&LEFT(Autopivot!D32,14)&\"-\"&Autopivot!H32&\"-\"&$D$6,40)","v":"St Paul's Schoo-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C33-3020000&Autopivot!D33,20)","v":"Q1163313PPFSMPRI"},{"$f":"Autopivot!A33","v":400006},{"$f":"Autopivot!B33","v":"St Paul's School, N11"},{"$f":"Autopivot!F33","v":543965},{"$f":"Autopivot!E33","v":11334},{"$f":"IF(Autopivot!G33=0,\"\",Autopivot!G33)","v":20000978},{"$f":"ROUND(Autopivot!I33,2)","v":16500},{"$f":"LEFT(LEFT(C32,15)&\"-\"&LEFT(Autopivot!D33,14)&\"-\"&Autopivot!H33&\"-\"&$D$6,40)","v":"St Paul's Schoo-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C34-3020000&Autopivot!D34,20)","v":"Q1163313UIFSM"},{"$f":"Autopivot!A34","v":400006},{"$f":"Autopivot!B34","v":"St Paul's School, N11"},{"$f":"Autopivot!F34","v":543965},{"$f":"Autopivot!E34","v":10166},{"$f":"IF(Autopivot!G34=0,\"\",Autopivot!G34)","v":""},{"$f":"ROUND(Autopivot!I34,2)","v":6568.5},{"$f":"LEFT(LEFT(C33,15)&\"-\"&LEFT(Autopivot!D34,14)&\"-\"&Autopivot!H34&\"-\"&$D$6,40)","v":"St Paul's Schoo-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C35-3020000&Autopivot!D35,20)","v":"Q1163513PEGRANT"},{"$f":"Autopivot!A35","v":400007},{"$f":"Autopivot!B35","v":"Menorah Primary School"},{"$f":"Autopivot!F35","v":543965},{"$f":"Autopivot!E35","v":10166},{"$f":"IF(Autopivot!G35=0,\"\",Autopivot!G35)","v":""},{"$f":"ROUND(Autopivot!I35,2)","v":2013.54},{"$f":"LEFT(LEFT(C34,15)&\"-\"&LEFT(Autopivot!D35,14)&\"-\"&Autopivot!H35&\"-\"&$D$6,40)","v":"Menorah Primary-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C36-3020000&Autopivot!D36,20)","v":"Q1163513PPFSMPRI"},{"$f":"Autopivot!A36","v":400007},{"$f":"Autopivot!B36","v":"Menorah Primary School"},{"$f":"Autopivot!F36","v":543965},{"$f":"Autopivot!E36","v":11334},{"$f":"IF(Autopivot!G36=0,\"\",Autopivot!G36)","v":20000978},{"$f":"ROUND(Autopivot!I36,2)","v":8250},{"$f":"LEFT(LEFT(C35,15)&\"-\"&LEFT(Autopivot!D36,14)&\"-\"&Autopivot!H36&\"-\"&$D$6,40)","v":"Menorah Primary-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C37-3020000&Autopivot!D37,20)","v":"Q1163513UIFSM"},{"$f":"Autopivot!A37","v":400007},{"$f":"Autopivot!B37","v":"Menorah Primary School"},{"$f":"Autopivot!F37","v":543965},{"$f":"Autopivot!E37","v":10166},{"$f":"IF(Autopivot!G37=0,\"\",Autopivot!G37)","v":""},{"$f":"ROUND(Autopivot!I37,2)","v":15286},{"$f":"LEFT(LEFT(C36,15)&\"-\"&LEFT(Autopivot!D37,14)&\"-\"&Autopivot!H37&\"-\"&$D$6,40)","v":"Menorah Primary-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C38-3020000&Autopivot!D38,20)","v":"Q1163304PEGRANT"},{"$f":"Autopivot!A38","v":400008},{"$f":"Autopivot!B38","v":"Holy Trinity School"},{"$f":"Autopivot!F38","v":543965},{"$f":"Autopivot!E38","v":10166},{"$f":"IF(Autopivot!G38=0,\"\",Autopivot!G38)","v":""},{"$f":"ROUND(Autopivot!I38,2)","v":1869.79},{"$f":"LEFT(LEFT(C37,15)&\"-\"&LEFT(Autopivot!D38,14)&\"-\"&Autopivot!H38&\"-\"&$D$6,40)","v":"Holy Trinity Sc-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C39-3020000&Autopivot!D39,20)","v":"Q1163304PPFSMPRI"},{"$f":"Autopivot!A39","v":400008},{"$f":"Autopivot!B39","v":"Holy Trinity School"},{"$f":"Autopivot!F39","v":543965},{"$f":"Autopivot!E39","v":11334},{"$f":"IF(Autopivot!G39=0,\"\",Autopivot!G39)","v":20000978},{"$f":"ROUND(Autopivot!I39,2)","v":23100},{"$f":"LEFT(LEFT(C38,15)&\"-\"&LEFT(Autopivot!D39,14)&\"-\"&Autopivot!H39&\"-\"&$D$6,40)","v":"Holy Trinity Sc-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C40-3020000&Autopivot!D40,20)","v":"Q1163304UIFSM"},{"$f":"Autopivot!A40","v":400008},{"$f":"Autopivot!B40","v":"Holy Trinity School"},{"$f":"Autopivot!F40","v":543965},{"$f":"Autopivot!E40","v":10166},{"$f":"IF(Autopivot!G40=0,\"\",Autopivot!G40)","v":""},{"$f":"ROUND(Autopivot!I40,2)","v":4911.63},{"$f":"LEFT(LEFT(C39,15)&\"-\"&LEFT(Autopivot!D40,14)&\"-\"&Autopivot!H40&\"-\"&$D$6,40)","v":"Holy Trinity Sc-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C41-3020000&Autopivot!D41,20)","v":"Q1163506PEGRANT"},{"$f":"Autopivot!A41","v":400009},{"$f":"Autopivot!B41","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F41","v":543965},{"$f":"Autopivot!E41","v":10166},{"$f":"IF(Autopivot!G41=0,\"\",Autopivot!G41)","v":""},{"$f":"ROUND(Autopivot!I41,2)","v":1963.54},{"$f":"LEFT(LEFT(C40,15)&\"-\"&LEFT(Autopivot!D41,14)&\"-\"&Autopivot!H41&\"-\"&$D$6,40)","v":"St Vincent's Ca-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C42-3020000&Autopivot!D42,20)","v":"Q1163506PPFSMPRI"},{"$f":"Autopivot!A42","v":400009},{"$f":"Autopivot!B42","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F42","v":543965},{"$f":"Autopivot!E42","v":11334},{"$f":"IF(Autopivot!G42=0,\"\",Autopivot!G42)","v":20000978},{"$f":"ROUND(Autopivot!I42,2)","v":16830},{"$f":"LEFT(LEFT(C41,15)&\"-\"&LEFT(Autopivot!D42,14)&\"-\"&Autopivot!H42&\"-\"&$D$6,40)","v":"St Vincent's Ca-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C43-3020000&Autopivot!D43,20)","v":"Q1163506UIFSM"},{"$f":"Autopivot!A43","v":400009},{"$f":"Autopivot!B43","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F43","v":543965},{"$f":"Autopivot!E43","v":10166},{"$f":"IF(Autopivot!G43=0,\"\",Autopivot!G43)","v":""},{"$f":"ROUND(Autopivot!I43,2)","v":7770.38},{"$f":"LEFT(LEFT(C42,15)&\"-\"&LEFT(Autopivot!D43,14)&\"-\"&Autopivot!H43&\"-\"&$D$6,40)","v":"St Vincent's Ca-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C44-3020000&Autopivot!D44,20)","v":"Q1162071DFC"},{"$f":"Autopivot!A44","v":400010},{"$f":"Autopivot!B44","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F44","v":543965},{"$f":"Autopivot!E44","v":11331},{"$f":"IF(Autopivot!G44=0,\"\",Autopivot!G44)","v":20000350},{"$f":"ROUND(Autopivot!I44,2)","v":1849.94},{"$f":"LEFT(LEFT(C43,15)&\"-\"&LEFT(Autopivot!D44,14)&\"-\"&Autopivot!H44&\"-\"&$D$6,40)","v":"Queenswell Infa-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C45-3020000&Autopivot!D45,20)","v":"Q1162071PEGRANT"},{"$f":"Autopivot!A45","v":400010},{"$f":"Autopivot!B45","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F45","v":543965},{"$f":"Autopivot!E45","v":10166},{"$f":"IF(Autopivot!G45=0,\"\",Autopivot!G45)","v":""},{"$f":"ROUND(Autopivot!I45,2)","v":1848.96},{"$f":"LEFT(LEFT(C44,15)&\"-\"&LEFT(Autopivot!D45,14)&\"-\"&Autopivot!H45&\"-\"&$D$6,40)","v":"Queenswell Infa-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C46-3020000&Autopivot!D46,20)","v":"Q1162071PPFSMPRI"},{"$f":"Autopivot!A46","v":400010},{"$f":"Autopivot!B46","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F46","v":543965},{"$f":"Autopivot!E46","v":11334},{"$f":"IF(Autopivot!G46=0,\"\",Autopivot!G46)","v":20000978},{"$f":"ROUND(Autopivot!I46,2)","v":25080},{"$f":"LEFT(LEFT(C45,15)&\"-\"&LEFT(Autopivot!D46,14)&\"-\"&Autopivot!H46&\"-\"&$D$6,40)","v":"Queenswell Infa-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C47-3020000&Autopivot!D47,20)","v":"Q1162071ppservice"},{"$f":"Autopivot!A47","v":400010},{"$f":"Autopivot!B47","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F47","v":543965},{"$f":"Autopivot!E47","v":11334},{"$f":"IF(Autopivot!G47=0,\"\",Autopivot!G47)","v":20000980},{"$f":"ROUND(Autopivot!I47,2)","v":150},{"$f":"LEFT(LEFT(C46,15)&\"-\"&LEFT(Autopivot!D47,14)&\"-\"&Autopivot!H47&\"-\"&$D$6,40)","v":"Queenswell Infa-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C48-3020000&Autopivot!D48,20)","v":"Q1162071UIFSM"},{"$f":"Autopivot!A48","v":400010},{"$f":"Autopivot!B48","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F48","v":543965},{"$f":"Autopivot!E48","v":10166},{"$f":"IF(Autopivot!G48=0,\"\",Autopivot!G48)","v":""},{"$f":"ROUND(Autopivot!I48,2)","v":23980.38},{"$f":"LEFT(LEFT(C47,15)&\"-\"&LEFT(Autopivot!D48,14)&\"-\"&Autopivot!H48&\"-\"&$D$6,40)","v":"Queenswell Infa-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C49-3020000&Autopivot!D49,20)","v":"Q1162060DFC"},{"$f":"Autopivot!A49","v":400011},{"$f":"Autopivot!B49","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F49","v":543965},{"$f":"Autopivot!E49","v":11331},{"$f":"IF(Autopivot!G49=0,\"\",Autopivot!G49)","v":20000350},{"$f":"ROUND(Autopivot!I49,2)","v":2254.94},{"$f":"LEFT(LEFT(C48,15)&\"-\"&LEFT(Autopivot!D49,14)&\"-\"&Autopivot!H49&\"-\"&$D$6,40)","v":"Whitings Hill P-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C50-3020000&Autopivot!D50,20)","v":"Q1162060PEGRANT"},{"$f":"Autopivot!A50","v":400011},{"$f":"Autopivot!B50","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F50","v":543965},{"$f":"Autopivot!E50","v":10166},{"$f":"IF(Autopivot!G50=0,\"\",Autopivot!G50)","v":""},{"$f":"ROUND(Autopivot!I50,2)","v":2041.67},{"$f":"LEFT(LEFT(C49,15)&\"-\"&LEFT(Autopivot!D50,14)&\"-\"&Autopivot!H50&\"-\"&$D$6,40)","v":"Whitings Hill P-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C51-3020000&Autopivot!D51,20)","v":"Q1162060PPFSMPRI"},{"$f":"Autopivot!A51","v":400011},{"$f":"Autopivot!B51","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F51","v":543965},{"$f":"Autopivot!E51","v":11334},{"$f":"IF(Autopivot!G51=0,\"\",Autopivot!G51)","v":20000978},{"$f":"ROUND(Autopivot!I51,2)","v":53460},{"$f":"LEFT(LEFT(C50,15)&\"-\"&LEFT(Autopivot!D51,14)&\"-\"&Autopivot!H51&\"-\"&$D$6,40)","v":"Whitings Hill P-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C52-3020000&Autopivot!D52,20)","v":"Q1162060UIFSM"},{"$f":"Autopivot!A52","v":400011},{"$f":"Autopivot!B52","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F52","v":543965},{"$f":"Autopivot!E52","v":10166},{"$f":"IF(Autopivot!G52=0,\"\",Autopivot!G52)","v":""},{"$f":"ROUND(Autopivot!I52,2)","v":11230},{"$f":"LEFT(LEFT(C51,15)&\"-\"&LEFT(Autopivot!D52,14)&\"-\"&Autopivot!H52&\"-\"&$D$6,40)","v":"Whitings Hill P-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C53-3020000&Autopivot!D53,20)","v":"Q1162072DFC"},{"$f":"Autopivot!A53","v":400012},{"$f":"Autopivot!B53","v":"Queenswell Junior School"},{"$f":"Autopivot!F53","v":543965},{"$f":"Autopivot!E53","v":11331},{"$f":"IF(Autopivot!G53=0,\"\",Autopivot!G53)","v":20000350},{"$f":"ROUND(Autopivot!I53,2)","v":1956.25},{"$f":"LEFT(LEFT(C52,15)&\"-\"&LEFT(Autopivot!D53,14)&\"-\"&Autopivot!H53&\"-\"&$D$6,40)","v":"Queenswell Juni-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C54-3020000&Autopivot!D54,20)","v":"Q1162072PEGRANT"},{"$f":"Autopivot!A54","v":400012},{"$f":"Autopivot!B54","v":"Queenswell Junior School"},{"$f":"Autopivot!F54","v":543965},{"$f":"Autopivot!E54","v":10166},{"$f":"IF(Autopivot!G54=0,\"\",Autopivot!G54)","v":""},{"$f":"ROUND(Autopivot!I54,2)","v":2029.17},{"$f":"LEFT(LEFT(C53,15)&\"-\"&LEFT(Autopivot!D54,14)&\"-\"&Autopivot!H54&\"-\"&$D$6,40)","v":"Queenswell Juni-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C55-3020000&Autopivot!D55,20)","v":"Q1162072PPFSMPRI"},{"$f":"Autopivot!A55","v":400012},{"$f":"Autopivot!B55","v":"Queenswell Junior School"},{"$f":"Autopivot!F55","v":543965},{"$f":"Autopivot!E55","v":11334},{"$f":"IF(Autopivot!G55=0,\"\",Autopivot!G55)","v":20000978},{"$f":"ROUND(Autopivot!I55,2)","v":45540},{"$f":"LEFT(LEFT(C54,15)&\"-\"&LEFT(Autopivot!D55,14)&\"-\"&Autopivot!H55&\"-\"&$D$6,40)","v":"Queenswell Juni-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C56-3020000&Autopivot!D56,20)","v":"Q1162072ppservice"},{"$f":"Autopivot!A56","v":400012},{"$f":"Autopivot!B56","v":"Queenswell Junior School"},{"$f":"Autopivot!F56","v":543965},{"$f":"Autopivot!E56","v":11334},{"$f":"IF(Autopivot!G56=0,\"\",Autopivot!G56)","v":20000980},{"$f":"ROUND(Autopivot!I56,2)","v":75},{"$f":"LEFT(LEFT(C55,15)&\"-\"&LEFT(Autopivot!D56,14)&\"-\"&Autopivot!H56&\"-\"&$D$6,40)","v":"Queenswell Juni-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C57-3020000&Autopivot!D57,20)","v":"Q1165407PPFSMSEC"},{"$f":"Autopivot!A57","v":400013},{"$f":"Autopivot!B57","v":"St. James' Catholic High School"},{"$f":"Autopivot!F57","v":543965},{"$f":"Autopivot!E57","v":11333},{"$f":"IF(Autopivot!G57=0,\"\",Autopivot!G57)","v":20000978},{"$f":"ROUND(Autopivot!I57,2)","v":58203.75},{"$f":"LEFT(LEFT(C56,15)&\"-\"&LEFT(Autopivot!D57,14)&\"-\"&Autopivot!H57&\"-\"&$D$6,40)","v":"St. James' Cath-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C58-3020000&Autopivot!D58,20)","v":"Q1165407NDSecDELCont"},{"$f":"Autopivot!A58","v":400013},{"$f":"Autopivot!B58","v":"St. James' Catholic High School"},{"$f":"Autopivot!F58","v":543965},{"$f":"Autopivot!E58","v":10163},{"$f":"IF(Autopivot!G58=0,\"\",Autopivot!G58)","v":""},{"$f":"ROUND(Autopivot!I58,2)","v":-455.5},{"$f":"LEFT(LEFT(C57,15)&\"-\"&LEFT(Autopivot!D58,14)&\"-\"&Autopivot!H58&\"-\"&$D$6,40)","v":"St. James' Cath-NDSecDELContin-E23-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C59-3020000&Autopivot!D59,20)","v":"Q1162078PEGRANT"},{"$f":"Autopivot!A59","v":400014},{"$f":"Autopivot!B59","v":"Pardes House School"},{"$f":"Autopivot!F59","v":543965},{"$f":"Autopivot!E59","v":10166},{"$f":"IF(Autopivot!G59=0,\"\",Autopivot!G59)","v":""},{"$f":"ROUND(Autopivot!I59,2)","v":1922.92},{"$f":"LEFT(LEFT(C58,15)&\"-\"&LEFT(Autopivot!D59,14)&\"-\"&Autopivot!H59&\"-\"&$D$6,40)","v":"Pardes House Sc-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C60-3020000&Autopivot!D60,20)","v":"Q1162078PPFSMPRI"},{"$f":"Autopivot!A60","v":400014},{"$f":"Autopivot!B60","v":"Pardes House School"},{"$f":"Autopivot!F60","v":543965},{"$f":"Autopivot!E60","v":11334},{"$f":"IF(Autopivot!G60=0,\"\",Autopivot!G60)","v":20000978},{"$f":"ROUND(Autopivot!I60,2)","v":9570},{"$f":"LEFT(LEFT(C59,15)&\"-\"&LEFT(Autopivot!D60,14)&\"-\"&Autopivot!H60&\"-\"&$D$6,40)","v":"Pardes House Sc-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C61-3020000&Autopivot!D61,20)","v":"Q1162078UIFSM"},{"$f":"Autopivot!A61","v":400014},{"$f":"Autopivot!B61","v":"Pardes House School"},{"$f":"Autopivot!F61","v":543965},{"$f":"Autopivot!E61","v":10166},{"$f":"IF(Autopivot!G61=0,\"\",Autopivot!G61)","v":""},{"$f":"ROUND(Autopivot!I61,2)","v":9318.25},{"$f":"LEFT(LEFT(C60,15)&\"-\"&LEFT(Autopivot!D61,14)&\"-\"&Autopivot!H61&\"-\"&$D$6,40)","v":"Pardes House Sc-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C62-3020000&Autopivot!D62,20)","v":"Q1163317PEGRANT"},{"$f":"Autopivot!A62","v":400015},{"$f":"Autopivot!B62","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F62","v":543965},{"$f":"Autopivot!E62","v":10166},{"$f":"IF(Autopivot!G62=0,\"\",Autopivot!G62)","v":""},{"$f":"ROUND(Autopivot!I62,2)","v":1883.33},{"$f":"LEFT(LEFT(C61,15)&\"-\"&LEFT(Autopivot!D62,14)&\"-\"&Autopivot!H62&\"-\"&$D$6,40)","v":"All Saints' CE -PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C63-3020000&Autopivot!D63,20)","v":"Q1163317PPFSMPRI"},{"$f":"Autopivot!A63","v":400015},{"$f":"Autopivot!B63","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F63","v":543965},{"$f":"Autopivot!E63","v":11334},{"$f":"IF(Autopivot!G63=0,\"\",Autopivot!G63)","v":20000978},{"$f":"ROUND(Autopivot!I63,2)","v":18150},{"$f":"LEFT(LEFT(C62,15)&\"-\"&LEFT(Autopivot!D63,14)&\"-\"&Autopivot!H63&\"-\"&$D$6,40)","v":"All Saints' CE -PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C64-3020000&Autopivot!D64,20)","v":"Q1163317UIFSM"},{"$f":"Autopivot!A64","v":400015},{"$f":"Autopivot!B64","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F64","v":543965},{"$f":"Autopivot!E64","v":10166},{"$f":"IF(Autopivot!G64=0,\"\",Autopivot!G64)","v":""},{"$f":"ROUND(Autopivot!I64,2)","v":8225.75},{"$f":"LEFT(LEFT(C63,15)&\"-\"&LEFT(Autopivot!D64,14)&\"-\"&Autopivot!H64&\"-\"&$D$6,40)","v":"All Saints' CE -UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C65-3020000&Autopivot!D65,20)","v":"Q1163312PEGRANT"},{"$f":"Autopivot!A65","v":400017},{"$f":"Autopivot!B65","v":"St Mary's School EN4"},{"$f":"Autopivot!F65","v":543965},{"$f":"Autopivot!E65","v":10166},{"$f":"IF(Autopivot!G65=0,\"\",Autopivot!G65)","v":""},{"$f":"ROUND(Autopivot!I65,2)","v":1860.42},{"$f":"LEFT(LEFT(C64,15)&\"-\"&LEFT(Autopivot!D65,14)&\"-\"&Autopivot!H65&\"-\"&$D$6,40)","v":"St Mary's Schoo-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C66-3020000&Autopivot!D66,20)","v":"Q1163312PPFSMPRI"},{"$f":"Autopivot!A66","v":400017},{"$f":"Autopivot!B66","v":"St Mary's School EN4"},{"$f":"Autopivot!F66","v":543965},{"$f":"Autopivot!E66","v":11334},{"$f":"IF(Autopivot!G66=0,\"\",Autopivot!G66)","v":20000978},{"$f":"ROUND(Autopivot!I66,2)","v":9240},{"$f":"LEFT(LEFT(C65,15)&\"-\"&LEFT(Autopivot!D66,14)&\"-\"&Autopivot!H66&\"-\"&$D$6,40)","v":"St Mary's Schoo-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C67-3020000&Autopivot!D67,20)","v":"Q1163312UIFSM"},{"$f":"Autopivot!A67","v":400017},{"$f":"Autopivot!B67","v":"St Mary's School EN4"},{"$f":"Autopivot!F67","v":543965},{"$f":"Autopivot!E67","v":10166},{"$f":"IF(Autopivot!G67=0,\"\",Autopivot!G67)","v":""},{"$f":"ROUND(Autopivot!I67,2)","v":9586.6299999999992},{"$f":"LEFT(LEFT(C66,15)&\"-\"&LEFT(Autopivot!D67,14)&\"-\"&Autopivot!H67&\"-\"&$D$6,40)","v":"St Mary's Schoo-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C68-3020000&Autopivot!D68,20)","v":"Q1162011DFC"},{"$f":"Autopivot!A68","v":400020},{"$f":"Autopivot!B68","v":"Church Hill Primary School"},{"$f":"Autopivot!F68","v":543965},{"$f":"Autopivot!E68","v":11331},{"$f":"IF(Autopivot!G68=0,\"\",Autopivot!G68)","v":20000350},{"$f":"ROUND(Autopivot!I68,2)","v":1638.44},{"$f":"LEFT(LEFT(C67,15)&\"-\"&LEFT(Autopivot!D68,14)&\"-\"&Autopivot!H68&\"-\"&$D$6,40)","v":"Church Hill Pri-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C69-3020000&Autopivot!D69,20)","v":"Q1162011PEGRANT"},{"$f":"Autopivot!A69","v":400020},{"$f":"Autopivot!B69","v":"Church Hill Primary School"},{"$f":"Autopivot!F69","v":543965},{"$f":"Autopivot!E69","v":10166},{"$f":"IF(Autopivot!G69=0,\"\",Autopivot!G69)","v":""},{"$f":"ROUND(Autopivot!I69,2)","v":1872.92},{"$f":"LEFT(LEFT(C68,15)&\"-\"&LEFT(Autopivot!D69,14)&\"-\"&Autopivot!H69&\"-\"&$D$6,40)","v":"Church Hill Pri-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C70-3020000&Autopivot!D70,20)","v":"Q1162011PPFSMPRI"},{"$f":"Autopivot!A70","v":400020},{"$f":"Autopivot!B70","v":"Church Hill Primary School"},{"$f":"Autopivot!F70","v":543965},{"$f":"Autopivot!E70","v":11334},{"$f":"IF(Autopivot!G70=0,\"\",Autopivot!G70)","v":20000978},{"$f":"ROUND(Autopivot!I70,2)","v":12870},{"$f":"LEFT(LEFT(C69,15)&\"-\"&LEFT(Autopivot!D70,14)&\"-\"&Autopivot!H70&\"-\"&$D$6,40)","v":"Church Hill Pri-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C71-3020000&Autopivot!D71,20)","v":"Q1162011UIFSM"},{"$f":"Autopivot!A71","v":400020},{"$f":"Autopivot!B71","v":"Church Hill Primary School"},{"$f":"Autopivot!F71","v":543965},{"$f":"Autopivot!E71","v":10166},{"$f":"IF(Autopivot!G71=0,\"\",Autopivot!G71)","v":""},{"$f":"ROUND(Autopivot!I71,2)","v":8357.5},{"$f":"LEFT(LEFT(C70,15)&\"-\"&LEFT(Autopivot!D71,14)&\"-\"&Autopivot!H71&\"-\"&$D$6,40)","v":"Church Hill Pri-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C72-3020000&Autopivot!D72,20)","v":"Q1165201DFC"},{"$f":"Autopivot!A72","v":400021},{"$f":"Autopivot!B72","v":"Osidge Primary School"},{"$f":"Autopivot!F72","v":543965},{"$f":"Autopivot!E72","v":11331},{"$f":"IF(Autopivot!G72=0,\"\",Autopivot!G72)","v":20000350},{"$f":"ROUND(Autopivot!I72,2)","v":2220.63},{"$f":"LEFT(LEFT(C71,15)&\"-\"&LEFT(Autopivot!D72,14)&\"-\"&Autopivot!H72&\"-\"&$D$6,40)","v":"Osidge Primary -DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C73-3020000&Autopivot!D73,20)","v":"Q1165201PEGRANT"},{"$f":"Autopivot!A73","v":400021},{"$f":"Autopivot!B73","v":"Osidge Primary School"},{"$f":"Autopivot!F73","v":543965},{"$f":"Autopivot!E73","v":10166},{"$f":"IF(Autopivot!G73=0,\"\",Autopivot!G73)","v":""},{"$f":"ROUND(Autopivot!I73,2)","v":2044.79},{"$f":"LEFT(LEFT(C72,15)&\"-\"&LEFT(Autopivot!D73,14)&\"-\"&Autopivot!H73&\"-\"&$D$6,40)","v":"Osidge Primary -PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C74-3020000&Autopivot!D74,20)","v":"Q1165201PPFSMPRI"},{"$f":"Autopivot!A74","v":400021},{"$f":"Autopivot!B74","v":"Osidge Primary School"},{"$f":"Autopivot!F74","v":543965},{"$f":"Autopivot!E74","v":11334},{"$f":"IF(Autopivot!G74=0,\"\",Autopivot!G74)","v":20000978},{"$f":"ROUND(Autopivot!I74,2)","v":19470},{"$f":"LEFT(LEFT(C73,15)&\"-\"&LEFT(Autopivot!D74,14)&\"-\"&Autopivot!H74&\"-\"&$D$6,40)","v":"Osidge Primary -PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C75-3020000&Autopivot!D75,20)","v":"Q1165201UIFSM"},{"$f":"Autopivot!A75","v":400021},{"$f":"Autopivot!B75","v":"Osidge Primary School"},{"$f":"Autopivot!F75","v":543965},{"$f":"Autopivot!E75","v":10166},{"$f":"IF(Autopivot!G75=0,\"\",Autopivot!G75)","v":""},{"$f":"ROUND(Autopivot!I75,2)","v":12695.75},{"$f":"LEFT(LEFT(C74,15)&\"-\"&LEFT(Autopivot!D75,14)&\"-\"&Autopivot!H75&\"-\"&$D$6,40)","v":"Osidge Primary -UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C76-3020000&Autopivot!D76,20)","v":"Q1163500PEGRANT"},{"$f":"Autopivot!A76","v":400023},{"$f":"Autopivot!B76","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F76","v":543965},{"$f":"Autopivot!E76","v":10166},{"$f":"IF(Autopivot!G76=0,\"\",Autopivot!G76)","v":""},{"$f":"ROUND(Autopivot!I76,2)","v":1783.33},{"$f":"LEFT(LEFT(C75,15)&\"-\"&LEFT(Autopivot!D76,14)&\"-\"&Autopivot!H76&\"-\"&$D$6,40)","v":"Annunciation Ca-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C77-3020000&Autopivot!D77,20)","v":"Q1163500PPFSMPRI"},{"$f":"Autopivot!A77","v":400023},{"$f":"Autopivot!B77","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F77","v":543965},{"$f":"Autopivot!E77","v":11334},{"$f":"IF(Autopivot!G77=0,\"\",Autopivot!G77)","v":20000978},{"$f":"ROUND(Autopivot!I77,2)","v":8580},{"$f":"LEFT(LEFT(C76,15)&\"-\"&LEFT(Autopivot!D77,14)&\"-\"&Autopivot!H77&\"-\"&$D$6,40)","v":"Annunciation Ca-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C78-3020000&Autopivot!D78,20)","v":"Q1163500UIFSM"},{"$f":"Autopivot!A78","v":400023},{"$f":"Autopivot!B78","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F78","v":543965},{"$f":"Autopivot!E78","v":10166},{"$f":"IF(Autopivot!G78=0,\"\",Autopivot!G78)","v":""},{"$f":"ROUND(Autopivot!I78,2)","v":15108.25},{"$f":"LEFT(LEFT(C77,15)&\"-\"&LEFT(Autopivot!D78,14)&\"-\"&Autopivot!H78&\"-\"&$D$6,40)","v":"Annunciation Ca-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C79-3020000&Autopivot!D79,20)","v":"Q1163511PEGRANT"},{"$f":"Autopivot!A79","v":400024},{"$f":"Autopivot!B79","v":"Blessed Dominic School"},{"$f":"Autopivot!F79","v":543965},{"$f":"Autopivot!E79","v":10166},{"$f":"IF(Autopivot!G79=0,\"\",Autopivot!G79)","v":""},{"$f":"ROUND(Autopivot!I79,2)","v":2003.13},{"$f":"LEFT(LEFT(C78,15)&\"-\"&LEFT(Autopivot!D79,14)&\"-\"&Autopivot!H79&\"-\"&$D$6,40)","v":"Blessed Dominic-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C80-3020000&Autopivot!D80,20)","v":"Q1163511PPFSMPRI"},{"$f":"Autopivot!A80","v":400024},{"$f":"Autopivot!B80","v":"Blessed Dominic School"},{"$f":"Autopivot!F80","v":543965},{"$f":"Autopivot!E80","v":11334},{"$f":"IF(Autopivot!G80=0,\"\",Autopivot!G80)","v":20000978},{"$f":"ROUND(Autopivot!I80,2)","v":40260},{"$f":"LEFT(LEFT(C79,15)&\"-\"&LEFT(Autopivot!D80,14)&\"-\"&Autopivot!H80&\"-\"&$D$6,40)","v":"Blessed Dominic-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C81-3020000&Autopivot!D81,20)","v":"Q1163511UIFSM"},{"$f":"Autopivot!A81","v":400024},{"$f":"Autopivot!B81","v":"Blessed Dominic School"},{"$f":"Autopivot!F81","v":543965},{"$f":"Autopivot!E81","v":10166},{"$f":"IF(Autopivot!G81=0,\"\",Autopivot!G81)","v":""},{"$f":"ROUND(Autopivot!I81,2)","v":12563.75},{"$f":"LEFT(LEFT(C80,15)&\"-\"&LEFT(Autopivot!D81,14)&\"-\"&Autopivot!H81&\"-\"&$D$6,40)","v":"Blessed Dominic-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C82-3020000&Autopivot!D82,20)","v":"Q1162031DFC"},{"$f":"Autopivot!A82","v":400026},{"$f":"Autopivot!B82","v":"Hollickwood JMI School"},{"$f":"Autopivot!F82","v":543965},{"$f":"Autopivot!E82","v":11331},{"$f":"IF(Autopivot!G82=0,\"\",Autopivot!G82)","v":20000350},{"$f":"ROUND(Autopivot!I82,2)","v":1624.94},{"$f":"LEFT(LEFT(C81,15)&\"-\"&LEFT(Autopivot!D82,14)&\"-\"&Autopivot!H82&\"-\"&$D$6,40)","v":"Hollickwood JMI-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C83-3020000&Autopivot!D83,20)","v":"Q1162031PEGRANT"},{"$f":"Autopivot!A83","v":400026},{"$f":"Autopivot!B83","v":"Hollickwood JMI School"},{"$f":"Autopivot!F83","v":543965},{"$f":"Autopivot!E83","v":10166},{"$f":"IF(Autopivot!G83=0,\"\",Autopivot!G83)","v":""},{"$f":"ROUND(Autopivot!I83,2)","v":1840.63},{"$f":"LEFT(LEFT(C82,15)&\"-\"&LEFT(Autopivot!D83,14)&\"-\"&Autopivot!H83&\"-\"&$D$6,40)","v":"Hollickwood JMI-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C84-3020000&Autopivot!D84,20)","v":"Q1162031PPFSMPRI"},{"$f":"Autopivot!A84","v":400026},{"$f":"Autopivot!B84","v":"Hollickwood JMI School"},{"$f":"Autopivot!F84","v":543965},{"$f":"Autopivot!E84","v":11334},{"$f":"IF(Autopivot!G84=0,\"\",Autopivot!G84)","v":20000978},{"$f":"ROUND(Autopivot!I84,2)","v":28380},{"$f":"LEFT(LEFT(C83,15)&\"-\"&LEFT(Autopivot!D84,14)&\"-\"&Autopivot!H84&\"-\"&$D$6,40)","v":"Hollickwood JMI-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C85-3020000&Autopivot!D85,20)","v":"Q1162031UIFSM"},{"$f":"Autopivot!A85","v":400026},{"$f":"Autopivot!B85","v":"Hollickwood JMI School"},{"$f":"Autopivot!F85","v":543965},{"$f":"Autopivot!E85","v":10166},{"$f":"IF(Autopivot!G85=0,\"\",Autopivot!G85)","v":""},{"$f":"ROUND(Autopivot!I85,2)","v":6687},{"$f":"LEFT(LEFT(C84,15)&\"-\"&LEFT(Autopivot!D85,14)&\"-\"&Autopivot!H85&\"-\"&$D$6,40)","v":"Hollickwood JMI-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C86-3020000&Autopivot!D86,20)","v":"Q1165404NCTL"},{"$f":"Autopivot!A86","v":400029},{"$f":"Autopivot!B86","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F86","v":543965},{"$f":"Autopivot!E86","v":10167},{"$f":"IF(Autopivot!G86=0,\"\",Autopivot!G86)","v":""},{"$f":"ROUND(Autopivot!I86,2)","v":3563.64},{"$f":"LEFT(LEFT(C85,15)&\"-\"&LEFT(Autopivot!D86,14)&\"-\"&Autopivot!H86&\"-\"&$D$6,40)","v":"St Michaels Cat-NCTL-I06-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C87-3020000&Autopivot!D87,20)","v":"Q1165404PPFSMSEC"},{"$f":"Autopivot!A87","v":400029},{"$f":"Autopivot!B87","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F87","v":543965},{"$f":"Autopivot!E87","v":11333},{"$f":"IF(Autopivot!G87=0,\"\",Autopivot!G87)","v":20000978},{"$f":"ROUND(Autopivot!I87,2)","v":7713.75},{"$f":"LEFT(LEFT(C86,15)&\"-\"&LEFT(Autopivot!D87,14)&\"-\"&Autopivot!H87&\"-\"&$D$6,40)","v":"St Michaels Cat-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C88-3020000&Autopivot!D88,20)","v":"Q1165404NDSecDELCont"},{"$f":"Autopivot!A88","v":400029},{"$f":"Autopivot!B88","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F88","v":543965},{"$f":"Autopivot!E88","v":10163},{"$f":"IF(Autopivot!G88=0,\"\",Autopivot!G88)","v":""},{"$f":"ROUND(Autopivot!I88,2)","v":-239},{"$f":"LEFT(LEFT(C87,15)&\"-\"&LEFT(Autopivot!D88,14)&\"-\"&Autopivot!H88&\"-\"&$D$6,40)","v":"St Michaels Cat-NDSecDELContin-E23-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C89-3020000&Autopivot!D89,20)","v":"Q1162037DFC"},{"$f":"Autopivot!A89","v":400030},{"$f":"Autopivot!B89","v":"Manorside Primary School"},{"$f":"Autopivot!F89","v":543965},{"$f":"Autopivot!E89","v":11331},{"$f":"IF(Autopivot!G89=0,\"\",Autopivot!G89)","v":20000350},{"$f":"ROUND(Autopivot!I89,2)","v":1924.19},{"$f":"LEFT(LEFT(C88,15)&\"-\"&LEFT(Autopivot!D89,14)&\"-\"&Autopivot!H89&\"-\"&$D$6,40)","v":"Manorside Prima-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C90-3020000&Autopivot!D90,20)","v":"Q1162037PEGRANT"},{"$f":"Autopivot!A90","v":400030},{"$f":"Autopivot!B90","v":"Manorside Primary School"},{"$f":"Autopivot!F90","v":543965},{"$f":"Autopivot!E90","v":10166},{"$f":"IF(Autopivot!G90=0,\"\",Autopivot!G90)","v":""},{"$f":"ROUND(Autopivot!I90,2)","v":1948.96},{"$f":"LEFT(LEFT(C89,15)&\"-\"&LEFT(Autopivot!D90,14)&\"-\"&Autopivot!H90&\"-\"&$D$6,40)","v":"Manorside Prima-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C91-3020000&Autopivot!D91,20)","v":"Q1162037PPFSMPRI"},{"$f":"Autopivot!A91","v":400030},{"$f":"Autopivot!B91","v":"Manorside Primary School"},{"$f":"Autopivot!F91","v":543965},{"$f":"Autopivot!E91","v":11334},{"$f":"IF(Autopivot!G91=0,\"\",Autopivot!G91)","v":20000978},{"$f":"ROUND(Autopivot!I91,2)","v":21450},{"$f":"LEFT(LEFT(C90,15)&\"-\"&LEFT(Autopivot!D91,14)&\"-\"&Autopivot!H91&\"-\"&$D$6,40)","v":"Manorside Prima-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C92-3020000&Autopivot!D92,20)","v":"Q1162037UIFSM"},{"$f":"Autopivot!A92","v":400030},{"$f":"Autopivot!B92","v":"Manorside Primary School"},{"$f":"Autopivot!F92","v":543965},{"$f":"Autopivot!E92","v":10166},{"$f":"IF(Autopivot!G92=0,\"\",Autopivot!G92)","v":""},{"$f":"ROUND(Autopivot!I92,2)","v":13729.13},{"$f":"LEFT(LEFT(C91,15)&\"-\"&LEFT(Autopivot!D92,14)&\"-\"&Autopivot!H92&\"-\"&$D$6,40)","v":"Manorside Prima-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C93-3020000&Autopivot!D93,20)","v":"Q1164003DFC"},{"$f":"Autopivot!A93","v":400033},{"$f":"Autopivot!B93","v":"Friern Barnet School"},{"$f":"Autopivot!F93","v":543965},{"$f":"Autopivot!E93","v":11339},{"$f":"IF(Autopivot!G93=0,\"\",Autopivot!G93)","v":20000350},{"$f":"ROUND(Autopivot!I93,2)","v":4324.38},{"$f":"LEFT(LEFT(C92,15)&\"-\"&LEFT(Autopivot!D93,14)&\"-\"&Autopivot!H93&\"-\"&$D$6,40)","v":"Friern Barnet S-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C94-3020000&Autopivot!D94,20)","v":"Q1164003PPFSMSEC"},{"$f":"Autopivot!A94","v":400033},{"$f":"Autopivot!B94","v":"Friern Barnet School"},{"$f":"Autopivot!F94","v":543965},{"$f":"Autopivot!E94","v":11333},{"$f":"IF(Autopivot!G94=0,\"\",Autopivot!G94)","v":20000978},{"$f":"ROUND(Autopivot!I94,2)","v":94902.5},{"$f":"LEFT(LEFT(C93,15)&\"-\"&LEFT(Autopivot!D94,14)&\"-\"&Autopivot!H94&\"-\"&$D$6,40)","v":"Friern Barnet S-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C95-3020000&Autopivot!D95,20)","v":"Q1164003ppservice"},{"$f":"Autopivot!A95","v":400033},{"$f":"Autopivot!B95","v":"Friern Barnet School"},{"$f":"Autopivot!F95","v":543965},{"$f":"Autopivot!E95","v":11333},{"$f":"IF(Autopivot!G95=0,\"\",Autopivot!G95)","v":20000980},{"$f":"ROUND(Autopivot!I95,2)","v":300},{"$f":"LEFT(LEFT(C94,15)&\"-\"&LEFT(Autopivot!D95,14)&\"-\"&Autopivot!H95&\"-\"&$D$6,40)","v":"Friern Barnet S-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C96-3020000&Autopivot!D96,20)","v":"Q1164003NDSecDELCont"},{"$f":"Autopivot!A96","v":400033},{"$f":"Autopivot!B96","v":"Friern Barnet School"},{"$f":"Autopivot!F96","v":543965},{"$f":"Autopivot!E96","v":10163},{"$f":"IF(Autopivot!G96=0,\"\",Autopivot!G96)","v":""},{"$f":"ROUND(Autopivot!I96,2)","v":-395},{"$f":"LEFT(LEFT(C95,15)&\"-\"&LEFT(Autopivot!D96,14)&\"-\"&Autopivot!H96&\"-\"&$D$6,40)","v":"Friern Barnet S-NDSecDELContin-E23-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C97-3020000&Autopivot!D97,20)","v":"Q1167005DFC"},{"$f":"Autopivot!A97","v":400034},{"$f":"Autopivot!B97","v":"Northway"},{"$f":"Autopivot!F97","v":543965},{"$f":"Autopivot!E97","v":11340},{"$f":"IF(Autopivot!G97=0,\"\",Autopivot!G97)","v":20000350},{"$f":"ROUND(Autopivot!I97,2)","v":1835.31},{"$f":"LEFT(LEFT(C96,15)&\"-\"&LEFT(Autopivot!D97,14)&\"-\"&Autopivot!H97&\"-\"&$D$6,40)","v":"Northway-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C98-3020000&Autopivot!D98,20)","v":"Q1167005PEGRANT"},{"$f":"Autopivot!A98","v":400034},{"$f":"Autopivot!B98","v":"Northway"},{"$f":"Autopivot!F98","v":543965},{"$f":"Autopivot!E98","v":10168},{"$f":"IF(Autopivot!G98=0,\"\",Autopivot!G98)","v":""},{"$f":"ROUND(Autopivot!I98,2)","v":1762.5},{"$f":"LEFT(LEFT(C97,15)&\"-\"&LEFT(Autopivot!D98,14)&\"-\"&Autopivot!H98&\"-\"&$D$6,40)","v":"Northway-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C99-3020000&Autopivot!D99,20)","v":"Q1167005PPFSMPRI"},{"$f":"Autopivot!A99","v":400034},{"$f":"Autopivot!B99","v":"Northway"},{"$f":"Autopivot!F99","v":543965},{"$f":"Autopivot!E99","v":11332},{"$f":"IF(Autopivot!G99=0,\"\",Autopivot!G99)","v":20000978},{"$f":"ROUND(Autopivot!I99,2)","v":17160},{"$f":"LEFT(LEFT(C98,15)&\"-\"&LEFT(Autopivot!D99,14)&\"-\"&Autopivot!H99&\"-\"&$D$6,40)","v":"Northway-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C100-3020000&Autopivot!D100,20)","v":"Q1167005UIFSM"},{"$f":"Autopivot!A100","v":400034},{"$f":"Autopivot!B100","v":"Northway"},{"$f":"Autopivot!F100","v":543965},{"$f":"Autopivot!E100","v":10168},{"$f":"IF(Autopivot!G100=0,\"\",Autopivot!G100)","v":""},{"$f":"ROUND(Autopivot!I100,2)","v":2203.25},{"$f":"LEFT(LEFT(C99,15)&\"-\"&LEFT(Autopivot!D100,14)&\"-\"&Autopivot!H100&\"-\"&$D$6,40)","v":"Northway-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C101-3020000&Autopivot!D101,20)","v":"Q1162029DFC"},{"$f":"Autopivot!A101","v":400035},{"$f":"Autopivot!B101","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F101","v":543965},{"$f":"Autopivot!E101","v":11331},{"$f":"IF(Autopivot!G101=0,\"\",Autopivot!G101)","v":20000350},{"$f":"ROUND(Autopivot!I101,2)","v":2278.56},{"$f":"LEFT(LEFT(C100,15)&\"-\"&LEFT(Autopivot!D101,14)&\"-\"&Autopivot!H101&\"-\"&$D$6,40)","v":"Goldbeaters Pri-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C102-3020000&Autopivot!D102,20)","v":"Q1162029PEGRANT"},{"$f":"Autopivot!A102","v":400035},{"$f":"Autopivot!B102","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F102","v":543965},{"$f":"Autopivot!E102","v":10166},{"$f":"IF(Autopivot!G102=0,\"\",Autopivot!G102)","v":""},{"$f":"ROUND(Autopivot!I102,2)","v":2040.63},{"$f":"LEFT(LEFT(C101,15)&\"-\"&LEFT(Autopivot!D102,14)&\"-\"&Autopivot!H102&\"-\"&$D$6,40)","v":"Goldbeaters Pri-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C103-3020000&Autopivot!D103,20)","v":"Q1162029PPFSMPRI"},{"$f":"Autopivot!A103","v":400035},{"$f":"Autopivot!B103","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F103","v":543965},{"$f":"Autopivot!E103","v":11334},{"$f":"IF(Autopivot!G103=0,\"\",Autopivot!G103)","v":20000978},{"$f":"ROUND(Autopivot!I103,2)","v":65670},{"$f":"LEFT(LEFT(C102,15)&\"-\"&LEFT(Autopivot!D103,14)&\"-\"&Autopivot!H103&\"-\"&$D$6,40)","v":"Goldbeaters Pri-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C104-3020000&Autopivot!D104,20)","v":"Q1162029ppservice"},{"$f":"Autopivot!A104","v":400035},{"$f":"Autopivot!B104","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F104","v":543965},{"$f":"Autopivot!E104","v":11334},{"$f":"IF(Autopivot!G104=0,\"\",Autopivot!G104)","v":20000980},{"$f":"ROUND(Autopivot!I104,2)","v":75},{"$f":"LEFT(LEFT(C103,15)&\"-\"&LEFT(Autopivot!D104,14)&\"-\"&Autopivot!H104&\"-\"&$D$6,40)","v":"Goldbeaters Pri-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C105-3020000&Autopivot!D105,20)","v":"Q1162029UIFSM"},{"$f":"Autopivot!A105","v":400035},{"$f":"Autopivot!B105","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F105","v":543965},{"$f":"Autopivot!E105","v":10166},{"$f":"IF(Autopivot!G105=0,\"\",Autopivot!G105)","v":""},{"$f":"ROUND(Autopivot!I105,2)","v":14079.63},{"$f":"LEFT(LEFT(C104,15)&\"-\"&LEFT(Autopivot!D105,14)&\"-\"&Autopivot!H105&\"-\"&$D$6,40)","v":"Goldbeaters Pri-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C106-3020000&Autopivot!D106,20)","v":"Q1162019DFC"},{"$f":"Autopivot!A106","v":400036},{"$f":"Autopivot!B106","v":"Deansbrook Infant School"},{"$f":"Autopivot!F106","v":543965},{"$f":"Autopivot!E106","v":11331},{"$f":"IF(Autopivot!G106=0,\"\",Autopivot!G106)","v":20000350},{"$f":"ROUND(Autopivot!I106,2)","v":1870.75},{"$f":"LEFT(LEFT(C105,15)&\"-\"&LEFT(Autopivot!D106,14)&\"-\"&Autopivot!H106&\"-\"&$D$6,40)","v":"Deansbrook Infa-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C107-3020000&Autopivot!D107,20)","v":"Q1162019PEGRANT"},{"$f":"Autopivot!A107","v":400036},{"$f":"Autopivot!B107","v":"Deansbrook Infant School"},{"$f":"Autopivot!F107","v":543965},{"$f":"Autopivot!E107","v":10166},{"$f":"IF(Autopivot!G107=0,\"\",Autopivot!G107)","v":""},{"$f":"ROUND(Autopivot!I107,2)","v":1848.96},{"$f":"LEFT(LEFT(C106,15)&\"-\"&LEFT(Autopivot!D107,14)&\"-\"&Autopivot!H107&\"-\"&$D$6,40)","v":"Deansbrook Infa-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C108-3020000&Autopivot!D108,20)","v":"Q1162019PPFSMPRI"},{"$f":"Autopivot!A108","v":400036},{"$f":"Autopivot!B108","v":"Deansbrook Infant School"},{"$f":"Autopivot!F108","v":543965},{"$f":"Autopivot!E108","v":11334},{"$f":"IF(Autopivot!G108=0,\"\",Autopivot!G108)","v":20000978},{"$f":"ROUND(Autopivot!I108,2)","v":22770},{"$f":"LEFT(LEFT(C107,15)&\"-\"&LEFT(Autopivot!D108,14)&\"-\"&Autopivot!H108&\"-\"&$D$6,40)","v":"Deansbrook Infa-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C109-3020000&Autopivot!D109,20)","v":"Q1162019UIFSM"},{"$f":"Autopivot!A109","v":400036},{"$f":"Autopivot!B109","v":"Deansbrook Infant School"},{"$f":"Autopivot!F109","v":543965},{"$f":"Autopivot!E109","v":10166},{"$f":"IF(Autopivot!G109=0,\"\",Autopivot!G109)","v":""},{"$f":"ROUND(Autopivot!I109,2)","v":26543.13},{"$f":"LEFT(LEFT(C108,15)&\"-\"&LEFT(Autopivot!D109,14)&\"-\"&Autopivot!H109&\"-\"&$D$6,40)","v":"Deansbrook Infa-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C110-3020000&Autopivot!D110,20)","v":"Q1163507PEGRANT"},{"$f":"Autopivot!A110","v":400037},{"$f":"Autopivot!B110","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F110","v":543965},{"$f":"Autopivot!E110","v":10166},{"$f":"IF(Autopivot!G110=0,\"\",Autopivot!G110)","v":""},{"$f":"ROUND(Autopivot!I110,2)","v":1883.33},{"$f":"LEFT(LEFT(C109,15)&\"-\"&LEFT(Autopivot!D110,14)&\"-\"&Autopivot!H110&\"-\"&$D$6,40)","v":"St Theresa's R.-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C111-3020000&Autopivot!D111,20)","v":"Q1163507PPFSMPRI"},{"$f":"Autopivot!A111","v":400037},{"$f":"Autopivot!B111","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F111","v":543965},{"$f":"Autopivot!E111","v":11334},{"$f":"IF(Autopivot!G111=0,\"\",Autopivot!G111)","v":20000978},{"$f":"ROUND(Autopivot!I111,2)","v":9900},{"$f":"LEFT(LEFT(C110,15)&\"-\"&LEFT(Autopivot!D111,14)&\"-\"&Autopivot!H111&\"-\"&$D$6,40)","v":"St Theresa's R.-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C112-3020000&Autopivot!D112,20)","v":"Q1163507ppservice"},{"$f":"Autopivot!A112","v":400037},{"$f":"Autopivot!B112","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F112","v":543965},{"$f":"Autopivot!E112","v":11334},{"$f":"IF(Autopivot!G112=0,\"\",Autopivot!G112)","v":20000980},{"$f":"ROUND(Autopivot!I112,2)","v":150},{"$f":"LEFT(LEFT(C111,15)&\"-\"&LEFT(Autopivot!D112,14)&\"-\"&Autopivot!H112&\"-\"&$D$6,40)","v":"St Theresa's R.-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C113-3020000&Autopivot!D113,20)","v":"Q1163507UIFSM"},{"$f":"Autopivot!A113","v":400037},{"$f":"Autopivot!B113","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F113","v":543965},{"$f":"Autopivot!E113","v":10166},{"$f":"IF(Autopivot!G113=0,\"\",Autopivot!G113)","v":""},{"$f":"ROUND(Autopivot!I113,2)","v":7479.13},{"$f":"LEFT(LEFT(C112,15)&\"-\"&LEFT(Autopivot!D113,14)&\"-\"&Autopivot!H113&\"-\"&$D$6,40)","v":"St Theresa's R.-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C114-3020000&Autopivot!D114,20)","v":"Q1162070DFC"},{"$f":"Autopivot!A114","v":400038},{"$f":"Autopivot!B114","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F114","v":543965},{"$f":"Autopivot!E114","v":11331},{"$f":"IF(Autopivot!G114=0,\"\",Autopivot!G114)","v":20000350},{"$f":"ROUND(Autopivot!I114,2)","v":1654.19},{"$f":"LEFT(LEFT(C113,15)&\"-\"&LEFT(Autopivot!D114,14)&\"-\"&Autopivot!H114&\"-\"&$D$6,40)","v":"Sunnyfields Pri-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C115-3020000&Autopivot!D115,20)","v":"Q1162070PEGRANT"},{"$f":"Autopivot!A115","v":400038},{"$f":"Autopivot!B115","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F115","v":543965},{"$f":"Autopivot!E115","v":10166},{"$f":"IF(Autopivot!G115=0,\"\",Autopivot!G115)","v":""},{"$f":"ROUND(Autopivot!I115,2)","v":1852.08},{"$f":"LEFT(LEFT(C114,15)&\"-\"&LEFT(Autopivot!D115,14)&\"-\"&Autopivot!H115&\"-\"&$D$6,40)","v":"Sunnyfields Pri-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C116-3020000&Autopivot!D116,20)","v":"Q1162070PPFSMPRI"},{"$f":"Autopivot!A116","v":400038},{"$f":"Autopivot!B116","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F116","v":543965},{"$f":"Autopivot!E116","v":11334},{"$f":"IF(Autopivot!G116=0,\"\",Autopivot!G116)","v":20000978},{"$f":"ROUND(Autopivot!I116,2)","v":34650},{"$f":"LEFT(LEFT(C115,15)&\"-\"&LEFT(Autopivot!D116,14)&\"-\"&Autopivot!H116&\"-\"&$D$6,40)","v":"Sunnyfields Pri-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C117-3020000&Autopivot!D117,20)","v":"Q1162070UIFSM"},{"$f":"Autopivot!A117","v":400038},{"$f":"Autopivot!B117","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F117","v":543965},{"$f":"Autopivot!E117","v":10166},{"$f":"IF(Autopivot!G117=0,\"\",Autopivot!G117)","v":""},{"$f":"ROUND(Autopivot!I117,2)","v":5389.63},{"$f":"LEFT(LEFT(C116,15)&\"-\"&LEFT(Autopivot!D117,14)&\"-\"&Autopivot!H117&\"-\"&$D$6,40)","v":"Sunnyfields Pri-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C118-3020000&Autopivot!D118,20)","v":"Q1163302PEGRANT"},{"$f":"Autopivot!A118","v":400039},{"$f":"Autopivot!B118","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F118","v":543965},{"$f":"Autopivot!E118","v":10166},{"$f":"IF(Autopivot!G118=0,\"\",Autopivot!G118)","v":""},{"$f":"ROUND(Autopivot!I118,2)","v":1848.96},{"$f":"LEFT(LEFT(C117,15)&\"-\"&LEFT(Autopivot!D118,14)&\"-\"&Autopivot!H118&\"-\"&$D$6,40)","v":"Christ Church C-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C119-3020000&Autopivot!D119,20)","v":"Q1163302PPFSMPRI"},{"$f":"Autopivot!A119","v":400039},{"$f":"Autopivot!B119","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F119","v":543965},{"$f":"Autopivot!E119","v":11334},{"$f":"IF(Autopivot!G119=0,\"\",Autopivot!G119)","v":20000978},{"$f":"ROUND(Autopivot!I119,2)","v":7590},{"$f":"LEFT(LEFT(C118,15)&\"-\"&LEFT(Autopivot!D119,14)&\"-\"&Autopivot!H119&\"-\"&$D$6,40)","v":"Christ Church C-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C120-3020000&Autopivot!D120,20)","v":"Q1163302UIFSM"},{"$f":"Autopivot!A120","v":400039},{"$f":"Autopivot!B120","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F120","v":543965},{"$f":"Autopivot!E120","v":10166},{"$f":"IF(Autopivot!G120=0,\"\",Autopivot!G120)","v":""},{"$f":"ROUND(Autopivot!I120,2)","v":8020.75},{"$f":"LEFT(LEFT(C119,15)&\"-\"&LEFT(Autopivot!D120,14)&\"-\"&Autopivot!H120&\"-\"&$D$6,40)","v":"Christ Church C-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C121-3020000&Autopivot!D121,20)","v":"Q1162007DFC"},{"$f":"Autopivot!A121","v":400040},{"$f":"Autopivot!B121","v":"Brookland Junior School"},{"$f":"Autopivot!F121","v":543965},{"$f":"Autopivot!E121","v":11331},{"$f":"IF(Autopivot!G121=0,\"\",Autopivot!G121)","v":20000350},{"$f":"ROUND(Autopivot!I121,2)","v":2009.69},{"$f":"LEFT(LEFT(C120,15)&\"-\"&LEFT(Autopivot!D121,14)&\"-\"&Autopivot!H121&\"-\"&$D$6,40)","v":"Brookland Junio-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C122-3020000&Autopivot!D122,20)","v":"Q1162007PEGRANT"},{"$f":"Autopivot!A122","v":400040},{"$f":"Autopivot!B122","v":"Brookland Junior School"},{"$f":"Autopivot!F122","v":543965},{"$f":"Autopivot!E122","v":10166},{"$f":"IF(Autopivot!G122=0,\"\",Autopivot!G122)","v":""},{"$f":"ROUND(Autopivot!I122,2)","v":2036.46},{"$f":"LEFT(LEFT(C121,15)&\"-\"&LEFT(Autopivot!D122,14)&\"-\"&Autopivot!H122&\"-\"&$D$6,40)","v":"Brookland Junio-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C123-3020000&Autopivot!D123,20)","v":"Q1162007PPFSMPRI"},{"$f":"Autopivot!A123","v":400040},{"$f":"Autopivot!B123","v":"Brookland Junior School"},{"$f":"Autopivot!F123","v":543965},{"$f":"Autopivot!E123","v":11334},{"$f":"IF(Autopivot!G123=0,\"\",Autopivot!G123)","v":20000978},{"$f":"ROUND(Autopivot!I123,2)","v":27720},{"$f":"LEFT(LEFT(C122,15)&\"-\"&LEFT(Autopivot!D123,14)&\"-\"&Autopivot!H123&\"-\"&$D$6,40)","v":"Brookland Junio-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C124-3020000&Autopivot!D124,20)","v":"Q1165405PPFSMSEC"},{"$f":"Autopivot!A124","v":400041},{"$f":"Autopivot!B124","v":"Finchley Catholic High School"},{"$f":"Autopivot!F124","v":543965},{"$f":"Autopivot!E124","v":11333},{"$f":"IF(Autopivot!G124=0,\"\",Autopivot!G124)","v":20000978},{"$f":"ROUND(Autopivot!I124,2)","v":32491.25},{"$f":"LEFT(LEFT(C123,15)&\"-\"&LEFT(Autopivot!D124,14)&\"-\"&Autopivot!H124&\"-\"&$D$6,40)","v":"Finchley Cathol-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C125-3020000&Autopivot!D125,20)","v":"Q1165405ppservice"},{"$f":"Autopivot!A125","v":400041},{"$f":"Autopivot!B125","v":"Finchley Catholic High School"},{"$f":"Autopivot!F125","v":543965},{"$f":"Autopivot!E125","v":11333},{"$f":"IF(Autopivot!G125=0,\"\",Autopivot!G125)","v":20000980},{"$f":"ROUND(Autopivot!I125,2)","v":75},{"$f":"LEFT(LEFT(C124,15)&\"-\"&LEFT(Autopivot!D125,14)&\"-\"&Autopivot!H125&\"-\"&$D$6,40)","v":"Finchley Cathol-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C126-3020000&Autopivot!D126,20)","v":"Q1165405NDSecDELCont"},{"$f":"Autopivot!A126","v":400041},{"$f":"Autopivot!B126","v":"Finchley Catholic High School"},{"$f":"Autopivot!F126","v":543965},{"$f":"Autopivot!E126","v":10163},{"$f":"IF(Autopivot!G126=0,\"\",Autopivot!G126)","v":""},{"$f":"ROUND(Autopivot!I126,2)","v":-441},{"$f":"LEFT(LEFT(C125,15)&\"-\"&LEFT(Autopivot!D126,14)&\"-\"&Autopivot!H126&\"-\"&$D$6,40)","v":"Finchley Cathol-NDSecDELContin-E23-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C127-3020000&Autopivot!D127,20)","v":"Q1162021DFC"},{"$f":"Autopivot!A127","v":400042},{"$f":"Autopivot!B127","v":"Dollis Infant School"},{"$f":"Autopivot!F127","v":543965},{"$f":"Autopivot!E127","v":11331},{"$f":"IF(Autopivot!G127=0,\"\",Autopivot!G127)","v":20000350},{"$f":"ROUND(Autopivot!I127,2)","v":1834.75},{"$f":"LEFT(LEFT(C126,15)&\"-\"&LEFT(Autopivot!D127,14)&\"-\"&Autopivot!H127&\"-\"&$D$6,40)","v":"Dollis Infant S-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C128-3020000&Autopivot!D128,20)","v":"Q1162021PEGRANT"},{"$f":"Autopivot!A128","v":400042},{"$f":"Autopivot!B128","v":"Dollis Infant School"},{"$f":"Autopivot!F128","v":543965},{"$f":"Autopivot!E128","v":10166},{"$f":"IF(Autopivot!G128=0,\"\",Autopivot!G128)","v":""},{"$f":"ROUND(Autopivot!I128,2)","v":1841.67},{"$f":"LEFT(LEFT(C127,15)&\"-\"&LEFT(Autopivot!D128,14)&\"-\"&Autopivot!H128&\"-\"&$D$6,40)","v":"Dollis Infant S-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C129-3020000&Autopivot!D129,20)","v":"Q1162021PPFSMPRI"},{"$f":"Autopivot!A129","v":400042},{"$f":"Autopivot!B129","v":"Dollis Infant School"},{"$f":"Autopivot!F129","v":543965},{"$f":"Autopivot!E129","v":11334},{"$f":"IF(Autopivot!G129=0,\"\",Autopivot!G129)","v":20000978},{"$f":"ROUND(Autopivot!I129,2)","v":26070},{"$f":"LEFT(LEFT(C128,15)&\"-\"&LEFT(Autopivot!D129,14)&\"-\"&Autopivot!H129&\"-\"&$D$6,40)","v":"Dollis Infant S-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C130-3020000&Autopivot!D130,20)","v":"Q1162021UIFSM"},{"$f":"Autopivot!A130","v":400042},{"$f":"Autopivot!B130","v":"Dollis Infant School"},{"$f":"Autopivot!F130","v":543965},{"$f":"Autopivot!E130","v":10166},{"$f":"IF(Autopivot!G130=0,\"\",Autopivot!G130)","v":""},{"$f":"ROUND(Autopivot!I130,2)","v":21531.38},{"$f":"LEFT(LEFT(C129,15)&\"-\"&LEFT(Autopivot!D130,14)&\"-\"&Autopivot!H130&\"-\"&$D$6,40)","v":"Dollis Infant S-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C131-3020000&Autopivot!D131,20)","v":"Q1162010DFC"},{"$f":"Autopivot!A131","v":400043},{"$f":"Autopivot!B131","v":"Child's Hill School"},{"$f":"Autopivot!F131","v":543965},{"$f":"Autopivot!E131","v":11331},{"$f":"IF(Autopivot!G131=0,\"\",Autopivot!G131)","v":20000350},{"$f":"ROUND(Autopivot!I131,2)","v":1993.94},{"$f":"LEFT(LEFT(C130,15)&\"-\"&LEFT(Autopivot!D131,14)&\"-\"&Autopivot!H131&\"-\"&$D$6,40)","v":"Child's Hill Sc-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C132-3020000&Autopivot!D132,20)","v":"Q1162010PEGRANT"},{"$f":"Autopivot!A132","v":400043},{"$f":"Autopivot!B132","v":"Child's Hill School"},{"$f":"Autopivot!F132","v":543965},{"$f":"Autopivot!E132","v":10166},{"$f":"IF(Autopivot!G132=0,\"\",Autopivot!G132)","v":""},{"$f":"ROUND(Autopivot!I132,2)","v":1945.83},{"$f":"LEFT(LEFT(C131,15)&\"-\"&LEFT(Autopivot!D132,14)&\"-\"&Autopivot!H132&\"-\"&$D$6,40)","v":"Child's Hill Sc-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C133-3020000&Autopivot!D133,20)","v":"Q1162010PPFSMPRI"},{"$f":"Autopivot!A133","v":400043},{"$f":"Autopivot!B133","v":"Child's Hill School"},{"$f":"Autopivot!F133","v":543965},{"$f":"Autopivot!E133","v":11334},{"$f":"IF(Autopivot!G133=0,\"\",Autopivot!G133)","v":20000978},{"$f":"ROUND(Autopivot!I133,2)","v":48180},{"$f":"LEFT(LEFT(C132,15)&\"-\"&LEFT(Autopivot!D133,14)&\"-\"&Autopivot!H133&\"-\"&$D$6,40)","v":"Child's Hill Sc-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C134-3020000&Autopivot!D134,20)","v":"Q1162010UIFSM"},{"$f":"Autopivot!A134","v":400043},{"$f":"Autopivot!B134","v":"Child's Hill School"},{"$f":"Autopivot!F134","v":543965},{"$f":"Autopivot!E134","v":10166},{"$f":"IF(Autopivot!G134=0,\"\",Autopivot!G134)","v":""},{"$f":"ROUND(Autopivot!I134,2)","v":12518.25},{"$f":"LEFT(LEFT(C133,15)&\"-\"&LEFT(Autopivot!D134,14)&\"-\"&Autopivot!H134&\"-\"&$D$6,40)","v":"Child's Hill Sc-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C135-3020000&Autopivot!D135,20)","v":"Q1162036DFC"},{"$f":"Autopivot!A135","v":400046},{"$f":"Autopivot!B135","v":"Livingstone School"},{"$f":"Autopivot!F135","v":543965},{"$f":"Autopivot!E135","v":11331},{"$f":"IF(Autopivot!G135=0,\"\",Autopivot!G135)","v":20000350},{"$f":"ROUND(Autopivot!I135,2)","v":1811.69},{"$f":"LEFT(LEFT(C134,15)&\"-\"&LEFT(Autopivot!D135,14)&\"-\"&Autopivot!H135&\"-\"&$D$6,40)","v":"Livingstone Sch-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C136-3020000&Autopivot!D136,20)","v":"Q1162036PEGRANT"},{"$f":"Autopivot!A136","v":400046},{"$f":"Autopivot!B136","v":"Livingstone School"},{"$f":"Autopivot!F136","v":543965},{"$f":"Autopivot!E136","v":10166},{"$f":"IF(Autopivot!G136=0,\"\",Autopivot!G136)","v":""},{"$f":"ROUND(Autopivot!I136,2)","v":1911.46},{"$f":"LEFT(LEFT(C135,15)&\"-\"&LEFT(Autopivot!D136,14)&\"-\"&Autopivot!H136&\"-\"&$D$6,40)","v":"Livingstone Sch-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C137-3020000&Autopivot!D137,20)","v":"Q1162036PPFSMPRI"},{"$f":"Autopivot!A137","v":400046},{"$f":"Autopivot!B137","v":"Livingstone School"},{"$f":"Autopivot!F137","v":543965},{"$f":"Autopivot!E137","v":11334},{"$f":"IF(Autopivot!G137=0,\"\",Autopivot!G137)","v":20000978},{"$f":"ROUND(Autopivot!I137,2)","v":45870},{"$f":"LEFT(LEFT(C136,15)&\"-\"&LEFT(Autopivot!D137,14)&\"-\"&Autopivot!H137&\"-\"&$D$6,40)","v":"Livingstone Sch-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C138-3020000&Autopivot!D138,20)","v":"Q1162036UIFSM"},{"$f":"Autopivot!A138","v":400046},{"$f":"Autopivot!B138","v":"Livingstone School"},{"$f":"Autopivot!F138","v":543965},{"$f":"Autopivot!E138","v":10166},{"$f":"IF(Autopivot!G138=0,\"\",Autopivot!G138)","v":""},{"$f":"ROUND(Autopivot!I138,2)","v":7010.13},{"$f":"LEFT(LEFT(C137,15)&\"-\"&LEFT(Autopivot!D138,14)&\"-\"&Autopivot!H138&\"-\"&$D$6,40)","v":"Livingstone Sch-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C139-3020000&Autopivot!D139,20)","v":"Q1162024DFC"},{"$f":"Autopivot!A139","v":400047},{"$f":"Autopivot!B139","v":"Fairway Primary School"},{"$f":"Autopivot!F139","v":543965},{"$f":"Autopivot!E139","v":11331},{"$f":"IF(Autopivot!G139=0,\"\",Autopivot!G139)","v":20000350},{"$f":"ROUND(Autopivot!I139,2)","v":1738.56},{"$f":"LEFT(LEFT(C138,15)&\"-\"&LEFT(Autopivot!D139,14)&\"-\"&Autopivot!H139&\"-\"&$D$6,40)","v":"Fairway Primary-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C140-3020000&Autopivot!D140,20)","v":"Q1162024PEGRANT"},{"$f":"Autopivot!A140","v":400047},{"$f":"Autopivot!B140","v":"Fairway Primary School"},{"$f":"Autopivot!F140","v":543965},{"$f":"Autopivot!E140","v":10166},{"$f":"IF(Autopivot!G140=0,\"\",Autopivot!G140)","v":""},{"$f":"ROUND(Autopivot!I140,2)","v":1884.38},{"$f":"LEFT(LEFT(C139,15)&\"-\"&LEFT(Autopivot!D140,14)&\"-\"&Autopivot!H140&\"-\"&$D$6,40)","v":"Fairway Primary-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C141-3020000&Autopivot!D141,20)","v":"Q1162024PPFSMPRI"},{"$f":"Autopivot!A141","v":400047},{"$f":"Autopivot!B141","v":"Fairway Primary School"},{"$f":"Autopivot!F141","v":543965},{"$f":"Autopivot!E141","v":11334},{"$f":"IF(Autopivot!G141=0,\"\",Autopivot!G141)","v":20000978},{"$f":"ROUND(Autopivot!I141,2)","v":28710},{"$f":"LEFT(LEFT(C140,15)&\"-\"&LEFT(Autopivot!D141,14)&\"-\"&Autopivot!H141&\"-\"&$D$6,40)","v":"Fairway Primary-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C142-3020000&Autopivot!D142,20)","v":"Q1162024UIFSM"},{"$f":"Autopivot!A142","v":400047},{"$f":"Autopivot!B142","v":"Fairway Primary School"},{"$f":"Autopivot!F142","v":543965},{"$f":"Autopivot!E142","v":10166},{"$f":"IF(Autopivot!G142=0,\"\",Autopivot!G142)","v":""},{"$f":"ROUND(Autopivot!I142,2)","v":6332},{"$f":"LEFT(LEFT(C141,15)&\"-\"&LEFT(Autopivot!D142,14)&\"-\"&Autopivot!H142&\"-\"&$D$6,40)","v":"Fairway Primary-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C143-3020000&Autopivot!D143,20)","v":"Q1162042DFC"},{"$f":"Autopivot!A143","v":400048},{"$f":"Autopivot!B143","v":"Monkfrith School"},{"$f":"Autopivot!F143","v":543965},{"$f":"Autopivot!E143","v":11331},{"$f":"IF(Autopivot!G143=0,\"\",Autopivot!G143)","v":20000350},{"$f":"ROUND(Autopivot!I143,2)","v":1852.19},{"$f":"LEFT(LEFT(C142,15)&\"-\"&LEFT(Autopivot!D143,14)&\"-\"&Autopivot!H143&\"-\"&$D$6,40)","v":"Monkfrith Schoo-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C144-3020000&Autopivot!D144,20)","v":"Q1162042PEGRANT"},{"$f":"Autopivot!A144","v":400048},{"$f":"Autopivot!B144","v":"Monkfrith School"},{"$f":"Autopivot!F144","v":543965},{"$f":"Autopivot!E144","v":10166},{"$f":"IF(Autopivot!G144=0,\"\",Autopivot!G144)","v":""},{"$f":"ROUND(Autopivot!I144,2)","v":1948.96},{"$f":"LEFT(LEFT(C143,15)&\"-\"&LEFT(Autopivot!D144,14)&\"-\"&Autopivot!H144&\"-\"&$D$6,40)","v":"Monkfrith Schoo-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C145-3020000&Autopivot!D145,20)","v":"Q1162042PPFSMPRI"},{"$f":"Autopivot!A145","v":400048},{"$f":"Autopivot!B145","v":"Monkfrith School"},{"$f":"Autopivot!F145","v":543965},{"$f":"Autopivot!E145","v":11334},{"$f":"IF(Autopivot!G145=0,\"\",Autopivot!G145)","v":20000978},{"$f":"ROUND(Autopivot!I145,2)","v":17490},{"$f":"LEFT(LEFT(C144,15)&\"-\"&LEFT(Autopivot!D145,14)&\"-\"&Autopivot!H145&\"-\"&$D$6,40)","v":"Monkfrith Schoo-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C146-3020000&Autopivot!D146,20)","v":"Q1162042UIFSM"},{"$f":"Autopivot!A146","v":400048},{"$f":"Autopivot!B146","v":"Monkfrith School"},{"$f":"Autopivot!F146","v":543965},{"$f":"Autopivot!E146","v":10166},{"$f":"IF(Autopivot!G146=0,\"\",Autopivot!G146)","v":""},{"$f":"ROUND(Autopivot!I146,2)","v":20211.38},{"$f":"LEFT(LEFT(C145,15)&\"-\"&LEFT(Autopivot!D146,14)&\"-\"&Autopivot!H146&\"-\"&$D$6,40)","v":"Monkfrith Schoo-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C147-3020000&Autopivot!D147,20)","v":"Q1162016DFC"},{"$f":"Autopivot!A147","v":400049},{"$f":"Autopivot!B147","v":"Courtland School"},{"$f":"Autopivot!F147","v":543965},{"$f":"Autopivot!E147","v":11331},{"$f":"IF(Autopivot!G147=0,\"\",Autopivot!G147)","v":20000350},{"$f":"ROUND(Autopivot!I147,2)","v":1590.63},{"$f":"LEFT(LEFT(C146,15)&\"-\"&LEFT(Autopivot!D147,14)&\"-\"&Autopivot!H147&\"-\"&$D$6,40)","v":"Courtland Schoo-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C148-3020000&Autopivot!D148,20)","v":"Q1162016PEGRANT"},{"$f":"Autopivot!A148","v":400049},{"$f":"Autopivot!B148","v":"Courtland School"},{"$f":"Autopivot!F148","v":543965},{"$f":"Autopivot!E148","v":10166},{"$f":"IF(Autopivot!G148=0,\"\",Autopivot!G148)","v":""},{"$f":"ROUND(Autopivot!I148,2)","v":1856.25},{"$f":"LEFT(LEFT(C147,15)&\"-\"&LEFT(Autopivot!D148,14)&\"-\"&Autopivot!H148&\"-\"&$D$6,40)","v":"Courtland Schoo-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C149-3020000&Autopivot!D149,20)","v":"Q1162016PPFSMPRI"},{"$f":"Autopivot!A149","v":400049},{"$f":"Autopivot!B149","v":"Courtland School"},{"$f":"Autopivot!F149","v":543965},{"$f":"Autopivot!E149","v":11334},{"$f":"IF(Autopivot!G149=0,\"\",Autopivot!G149)","v":20000978},{"$f":"ROUND(Autopivot!I149,2)","v":11880},{"$f":"LEFT(LEFT(C148,15)&\"-\"&LEFT(Autopivot!D149,14)&\"-\"&Autopivot!H149&\"-\"&$D$6,40)","v":"Courtland Schoo-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C150-3020000&Autopivot!D150,20)","v":"Q1162016UIFSM"},{"$f":"Autopivot!A150","v":400049},{"$f":"Autopivot!B150","v":"Courtland School"},{"$f":"Autopivot!F150","v":543965},{"$f":"Autopivot!E150","v":10166},{"$f":"IF(Autopivot!G150=0,\"\",Autopivot!G150)","v":""},{"$f":"ROUND(Autopivot!I150,2)","v":8216.6299999999992},{"$f":"LEFT(LEFT(C149,15)&\"-\"&LEFT(Autopivot!D150,14)&\"-\"&Autopivot!H150&\"-\"&$D$6,40)","v":"Courtland Schoo-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C151-3020000&Autopivot!D151,20)","v":"Q1162016DFCLoan"},{"$f":"Autopivot!A151","v":400049},{"$f":"Autopivot!B151","v":"Courtland School"},{"$f":"Autopivot!F151","v":543965},{"$f":"Autopivot!E151","v":11331},{"$f":"IF(Autopivot!G151=0,\"\",Autopivot!G151)","v":20000350},{"$f":"ROUND(Autopivot!I151,2)","v":-1000},{"$f":"LEFT(LEFT(C150,15)&\"-\"&LEFT(Autopivot!D151,14)&\"-\"&Autopivot!H151&\"-\"&$D$6,40)","v":"Courtland Schoo-DFCLoan-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C152-3020000&Autopivot!D152,20)","v":"Q1162014DFC"},{"$f":"Autopivot!A152","v":400050},{"$f":"Autopivot!B152","v":"Colindale School"},{"$f":"Autopivot!F152","v":543965},{"$f":"Autopivot!E152","v":11331},{"$f":"IF(Autopivot!G152=0,\"\",Autopivot!G152)","v":20000350},{"$f":"ROUND(Autopivot!I152,2)","v":2987.88},{"$f":"LEFT(LEFT(C151,15)&\"-\"&LEFT(Autopivot!D152,14)&\"-\"&Autopivot!H152&\"-\"&$D$6,40)","v":"Colindale Schoo-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C153-3020000&Autopivot!D153,20)","v":"Q1162014PEGRANT"},{"$f":"Autopivot!A153","v":400050},{"$f":"Autopivot!B153","v":"Colindale School"},{"$f":"Autopivot!F153","v":543965},{"$f":"Autopivot!E153","v":10166},{"$f":"IF(Autopivot!G153=0,\"\",Autopivot!G153)","v":""},{"$f":"ROUND(Autopivot!I153,2)","v":2258.33},{"$f":"LEFT(LEFT(C152,15)&\"-\"&LEFT(Autopivot!D153,14)&\"-\"&Autopivot!H153&\"-\"&$D$6,40)","v":"Colindale Schoo-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C154-3020000&Autopivot!D154,20)","v":"Q1162014PPFSMPRI"},{"$f":"Autopivot!A154","v":400050},{"$f":"Autopivot!B154","v":"Colindale School"},{"$f":"Autopivot!F154","v":543965},{"$f":"Autopivot!E154","v":11334},{"$f":"IF(Autopivot!G154=0,\"\",Autopivot!G154)","v":20000978},{"$f":"ROUND(Autopivot!I154,2)","v":75570},{"$f":"LEFT(LEFT(C153,15)&\"-\"&LEFT(Autopivot!D154,14)&\"-\"&Autopivot!H154&\"-\"&$D$6,40)","v":"Colindale Schoo-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C155-3020000&Autopivot!D155,20)","v":"Q1162014UIFSM"},{"$f":"Autopivot!A155","v":400050},{"$f":"Autopivot!B155","v":"Colindale School"},{"$f":"Autopivot!F155","v":543965},{"$f":"Autopivot!E155","v":10166},{"$f":"IF(Autopivot!G155=0,\"\",Autopivot!G155)","v":""},{"$f":"ROUND(Autopivot!I155,2)","v":19733.25},{"$f":"LEFT(LEFT(C154,15)&\"-\"&LEFT(Autopivot!D155,14)&\"-\"&Autopivot!H155&\"-\"&$D$6,40)","v":"Colindale Schoo-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C156-3020000&Autopivot!D156,20)","v":"Q1162003DFC"},{"$f":"Autopivot!A156","v":400051},{"$f":"Autopivot!B156","v":"Bell Lane Primary School"},{"$f":"Autopivot!F156","v":543965},{"$f":"Autopivot!E156","v":11331},{"$f":"IF(Autopivot!G156=0,\"\",Autopivot!G156)","v":20000350},{"$f":"ROUND(Autopivot!I156,2)","v":2244.25},{"$f":"LEFT(LEFT(C155,15)&\"-\"&LEFT(Autopivot!D156,14)&\"-\"&Autopivot!H156&\"-\"&$D$6,40)","v":"Bell Lane Prima-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C157-3020000&Autopivot!D157,20)","v":"Q1162003PEGRANT"},{"$f":"Autopivot!A157","v":400051},{"$f":"Autopivot!B157","v":"Bell Lane Primary School"},{"$f":"Autopivot!F157","v":543965},{"$f":"Autopivot!E157","v":10166},{"$f":"IF(Autopivot!G157=0,\"\",Autopivot!G157)","v":""},{"$f":"ROUND(Autopivot!I157,2)","v":2015.63},{"$f":"LEFT(LEFT(C156,15)&\"-\"&LEFT(Autopivot!D157,14)&\"-\"&Autopivot!H157&\"-\"&$D$6,40)","v":"Bell Lane Prima-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C158-3020000&Autopivot!D158,20)","v":"Q1162003PPFSMPRI"},{"$f":"Autopivot!A158","v":400051},{"$f":"Autopivot!B158","v":"Bell Lane Primary School"},{"$f":"Autopivot!F158","v":543965},{"$f":"Autopivot!E158","v":11334},{"$f":"IF(Autopivot!G158=0,\"\",Autopivot!G158)","v":20000978},{"$f":"ROUND(Autopivot!I158,2)","v":66330},{"$f":"LEFT(LEFT(C157,15)&\"-\"&LEFT(Autopivot!D158,14)&\"-\"&Autopivot!H158&\"-\"&$D$6,40)","v":"Bell Lane Prima-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C159-3020000&Autopivot!D159,20)","v":"Q1162003UIFSM"},{"$f":"Autopivot!A159","v":400051},{"$f":"Autopivot!B159","v":"Bell Lane Primary School"},{"$f":"Autopivot!F159","v":543965},{"$f":"Autopivot!E159","v":10166},{"$f":"IF(Autopivot!G159=0,\"\",Autopivot!G159)","v":""},{"$f":"ROUND(Autopivot!I159,2)","v":8676.25},{"$f":"LEFT(LEFT(C158,15)&\"-\"&LEFT(Autopivot!D159,14)&\"-\"&Autopivot!H159&\"-\"&$D$6,40)","v":"Bell Lane Prima-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C160-3020000&Autopivot!D160,20)","v":"Q1165200DFC"},{"$f":"Autopivot!A160","v":400052},{"$f":"Autopivot!B160","v":"Dollis Junior School"},{"$f":"Autopivot!F160","v":543965},{"$f":"Autopivot!E160","v":11331},{"$f":"IF(Autopivot!G160=0,\"\",Autopivot!G160)","v":20000350},{"$f":"ROUND(Autopivot!I160,2)","v":1973.13},{"$f":"LEFT(LEFT(C159,15)&\"-\"&LEFT(Autopivot!D160,14)&\"-\"&Autopivot!H160&\"-\"&$D$6,40)","v":"Dollis Junior S-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C161-3020000&Autopivot!D161,20)","v":"Q1165200PEGRANT"},{"$f":"Autopivot!A161","v":400052},{"$f":"Autopivot!B161","v":"Dollis Junior School"},{"$f":"Autopivot!F161","v":543965},{"$f":"Autopivot!E161","v":10166},{"$f":"IF(Autopivot!G161=0,\"\",Autopivot!G161)","v":""},{"$f":"ROUND(Autopivot!I161,2)","v":2016.67},{"$f":"LEFT(LEFT(C160,15)&\"-\"&LEFT(Autopivot!D161,14)&\"-\"&Autopivot!H161&\"-\"&$D$6,40)","v":"Dollis Junior S-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C162-3020000&Autopivot!D162,20)","v":"Q1165200PPFSMPRI"},{"$f":"Autopivot!A162","v":400052},{"$f":"Autopivot!B162","v":"Dollis Junior School"},{"$f":"Autopivot!F162","v":543965},{"$f":"Autopivot!E162","v":11334},{"$f":"IF(Autopivot!G162=0,\"\",Autopivot!G162)","v":20000978},{"$f":"ROUND(Autopivot!I162,2)","v":56430},{"$f":"LEFT(LEFT(C161,15)&\"-\"&LEFT(Autopivot!D162,14)&\"-\"&Autopivot!H162&\"-\"&$D$6,40)","v":"Dollis Junior S-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C163-3020000&Autopivot!D163,20)","v":"Q1162057DFC"},{"$f":"Autopivot!A163","v":400053},{"$f":"Autopivot!B163","v":"Underhill School"},{"$f":"Autopivot!F163","v":543965},{"$f":"Autopivot!E163","v":11331},{"$f":"IF(Autopivot!G163=0,\"\",Autopivot!G163)","v":20000350},{"$f":"ROUND(Autopivot!I163,2)","v":2480.0500000000002},{"$f":"LEFT(LEFT(C162,15)&\"-\"&LEFT(Autopivot!D163,14)&\"-\"&Autopivot!H163&\"-\"&$D$6,40)","v":"Underhill Schoo-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C164-3020000&Autopivot!D164,20)","v":"Q1162057PEGRANT"},{"$f":"Autopivot!A164","v":400053},{"$f":"Autopivot!B164","v":"Underhill School"},{"$f":"Autopivot!F164","v":543965},{"$f":"Autopivot!E164","v":10166},{"$f":"IF(Autopivot!G164=0,\"\",Autopivot!G164)","v":""},{"$f":"ROUND(Autopivot!I164,2)","v":2143.75},{"$f":"LEFT(LEFT(C163,15)&\"-\"&LEFT(Autopivot!D164,14)&\"-\"&Autopivot!H164&\"-\"&$D$6,40)","v":"Underhill Schoo-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C165-3020000&Autopivot!D165,20)","v":"Q1162057PPFSMPRI"},{"$f":"Autopivot!A165","v":400053},{"$f":"Autopivot!B165","v":"Underhill School"},{"$f":"Autopivot!F165","v":543965},{"$f":"Autopivot!E165","v":11334},{"$f":"IF(Autopivot!G165=0,\"\",Autopivot!G165)","v":20000978},{"$f":"ROUND(Autopivot!I165,2)","v":90255},{"$f":"LEFT(LEFT(C164,15)&\"-\"&LEFT(Autopivot!D165,14)&\"-\"&Autopivot!H165&\"-\"&$D$6,40)","v":"Underhill Schoo-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C166-3020000&Autopivot!D166,20)","v":"Q1162057UIFSM"},{"$f":"Autopivot!A166","v":400053},{"$f":"Autopivot!B166","v":"Underhill School"},{"$f":"Autopivot!F166","v":543965},{"$f":"Autopivot!E166","v":10166},{"$f":"IF(Autopivot!G166=0,\"\",Autopivot!G166)","v":""},{"$f":"ROUND(Autopivot!I166,2)","v":15290.5},{"$f":"LEFT(LEFT(C165,15)&\"-\"&LEFT(Autopivot!D166,14)&\"-\"&Autopivot!H166&\"-\"&$D$6,40)","v":"Underhill Schoo-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C167-3020000&Autopivot!D167,20)","v":"Q1162008DFC"},{"$f":"Autopivot!A167","v":400057},{"$f":"Autopivot!B167","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F167","v":543965},{"$f":"Autopivot!E167","v":11331},{"$f":"IF(Autopivot!G167=0,\"\",Autopivot!G167)","v":20000350},{"$f":"ROUND(Autopivot!I167,2)","v":1847.13},{"$f":"LEFT(LEFT(C166,15)&\"-\"&LEFT(Autopivot!D167,14)&\"-\"&Autopivot!H167&\"-\"&$D$6,40)","v":"Brookland Infan-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C168-3020000&Autopivot!D168,20)","v":"Q1162008PEGRANT"},{"$f":"Autopivot!A168","v":400057},{"$f":"Autopivot!B168","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F168","v":543965},{"$f":"Autopivot!E168","v":10166},{"$f":"IF(Autopivot!G168=0,\"\",Autopivot!G168)","v":""},{"$f":"ROUND(Autopivot!I168,2)","v":1853.13},{"$f":"LEFT(LEFT(C167,15)&\"-\"&LEFT(Autopivot!D168,14)&\"-\"&Autopivot!H168&\"-\"&$D$6,40)","v":"Brookland Infan-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C169-3020000&Autopivot!D169,20)","v":"Q1162008PPFSMPRI"},{"$f":"Autopivot!A169","v":400057},{"$f":"Autopivot!B169","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F169","v":543965},{"$f":"Autopivot!E169","v":11334},{"$f":"IF(Autopivot!G169=0,\"\",Autopivot!G169)","v":20000978},{"$f":"ROUND(Autopivot!I169,2)","v":12870},{"$f":"LEFT(LEFT(C168,15)&\"-\"&LEFT(Autopivot!D169,14)&\"-\"&Autopivot!H169&\"-\"&$D$6,40)","v":"Brookland Infan-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C170-3020000&Autopivot!D170,20)","v":"Q1162008UIFSM"},{"$f":"Autopivot!A170","v":400057},{"$f":"Autopivot!B170","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F170","v":543965},{"$f":"Autopivot!E170","v":10166},{"$f":"IF(Autopivot!G170=0,\"\",Autopivot!G170)","v":""},{"$f":"ROUND(Autopivot!I170,2)","v":24986.25},{"$f":"LEFT(LEFT(C169,15)&\"-\"&LEFT(Autopivot!D170,14)&\"-\"&Autopivot!H170&\"-\"&$D$6,40)","v":"Brookland Infan-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C171-3020000&Autopivot!D171,20)","v":"Q1163311PEGRANT"},{"$f":"Autopivot!A171","v":400058},{"$f":"Autopivot!B171","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F171","v":543965},{"$f":"Autopivot!E171","v":10166},{"$f":"IF(Autopivot!G171=0,\"\",Autopivot!G171)","v":""},{"$f":"ROUND(Autopivot!I171,2)","v":2039.58},{"$f":"LEFT(LEFT(C170,15)&\"-\"&LEFT(Autopivot!D171,14)&\"-\"&Autopivot!H171&\"-\"&$D$6,40)","v":"St Mary's C E P-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C172-3020000&Autopivot!D172,20)","v":"Q1163311PPFSMPRI"},{"$f":"Autopivot!A172","v":400058},{"$f":"Autopivot!B172","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F172","v":543965},{"$f":"Autopivot!E172","v":11334},{"$f":"IF(Autopivot!G172=0,\"\",Autopivot!G172)","v":20000978},{"$f":"ROUND(Autopivot!I172,2)","v":11880},{"$f":"LEFT(LEFT(C171,15)&\"-\"&LEFT(Autopivot!D172,14)&\"-\"&Autopivot!H172&\"-\"&$D$6,40)","v":"St Mary's C E P-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C173-3020000&Autopivot!D173,20)","v":"Q1163311UIFSM"},{"$f":"Autopivot!A173","v":400058},{"$f":"Autopivot!B173","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F173","v":543965},{"$f":"Autopivot!E173","v":10166},{"$f":"IF(Autopivot!G173=0,\"\",Autopivot!G173)","v":""},{"$f":"ROUND(Autopivot!I173,2)","v":15977.75},{"$f":"LEFT(LEFT(C172,15)&\"-\"&LEFT(Autopivot!D173,14)&\"-\"&Autopivot!H173&\"-\"&$D$6,40)","v":"St Mary's C E P-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C174-3020000&Autopivot!D174,20)","v":"Q1162015DFC"},{"$f":"Autopivot!A174","v":400059},{"$f":"Autopivot!B174","v":"Coppetts Wood"},{"$f":"Autopivot!F174","v":543965},{"$f":"Autopivot!E174","v":11331},{"$f":"IF(Autopivot!G174=0,\"\",Autopivot!G174)","v":20000350},{"$f":"ROUND(Autopivot!I174,2)","v":1762.75},{"$f":"LEFT(LEFT(C173,15)&\"-\"&LEFT(Autopivot!D174,14)&\"-\"&Autopivot!H174&\"-\"&$D$6,40)","v":"Coppetts Wood-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C175-3020000&Autopivot!D175,20)","v":"Q1162015PEGRANT"},{"$f":"Autopivot!A175","v":400059},{"$f":"Autopivot!B175","v":"Coppetts Wood"},{"$f":"Autopivot!F175","v":543965},{"$f":"Autopivot!E175","v":10166},{"$f":"IF(Autopivot!G175=0,\"\",Autopivot!G175)","v":""},{"$f":"ROUND(Autopivot!I175,2)","v":1885.42},{"$f":"LEFT(LEFT(C174,15)&\"-\"&LEFT(Autopivot!D175,14)&\"-\"&Autopivot!H175&\"-\"&$D$6,40)","v":"Coppetts Wood-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C176-3020000&Autopivot!D176,20)","v":"Q1162015PPFSMPRI"},{"$f":"Autopivot!A176","v":400059},{"$f":"Autopivot!B176","v":"Coppetts Wood"},{"$f":"Autopivot!F176","v":543965},{"$f":"Autopivot!E176","v":11334},{"$f":"IF(Autopivot!G176=0,\"\",Autopivot!G176)","v":20000978},{"$f":"ROUND(Autopivot!I176,2)","v":31020},{"$f":"LEFT(LEFT(C175,15)&\"-\"&LEFT(Autopivot!D176,14)&\"-\"&Autopivot!H176&\"-\"&$D$6,40)","v":"Coppetts Wood-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C177-3020000&Autopivot!D177,20)","v":"Q1162015UIFSM"},{"$f":"Autopivot!A177","v":400059},{"$f":"Autopivot!B177","v":"Coppetts Wood"},{"$f":"Autopivot!F177","v":543965},{"$f":"Autopivot!E177","v":10166},{"$f":"IF(Autopivot!G177=0,\"\",Autopivot!G177)","v":""},{"$f":"ROUND(Autopivot!I177,2)","v":5180.38},{"$f":"LEFT(LEFT(C176,15)&\"-\"&LEFT(Autopivot!D177,14)&\"-\"&Autopivot!H177&\"-\"&$D$6,40)","v":"Coppetts Wood-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C178-3020000&Autopivot!D178,20)","v":"Q1162009DFC"},{"$f":"Autopivot!A178","v":400061},{"$f":"Autopivot!B178","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F178","v":543965},{"$f":"Autopivot!E178","v":11331},{"$f":"IF(Autopivot!G178=0,\"\",Autopivot!G178)","v":20000350},{"$f":"ROUND(Autopivot!I178,2)","v":2075.5},{"$f":"LEFT(LEFT(C177,15)&\"-\"&LEFT(Autopivot!D178,14)&\"-\"&Autopivot!H178&\"-\"&$D$6,40)","v":"Brunswick Park -DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C179-3020000&Autopivot!D179,20)","v":"Q1162009NCTL"},{"$f":"Autopivot!A179","v":400061},{"$f":"Autopivot!B179","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F179","v":543965},{"$f":"Autopivot!E179","v":10166},{"$f":"IF(Autopivot!G179=0,\"\",Autopivot!G179)","v":""},{"$f":"ROUND(Autopivot!I179,2)","v":4909.1000000000004},{"$f":"LEFT(LEFT(C178,15)&\"-\"&LEFT(Autopivot!D179,14)&\"-\"&Autopivot!H179&\"-\"&$D$6,40)","v":"Brunswick Park -NCTL-I06-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C180-3020000&Autopivot!D180,20)","v":"Q1162009PEGRANT"},{"$f":"Autopivot!A180","v":400061},{"$f":"Autopivot!B180","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F180","v":543965},{"$f":"Autopivot!E180","v":10166},{"$f":"IF(Autopivot!G180=0,\"\",Autopivot!G180)","v":""},{"$f":"ROUND(Autopivot!I180,2)","v":2012.5},{"$f":"LEFT(LEFT(C179,15)&\"-\"&LEFT(Autopivot!D180,14)&\"-\"&Autopivot!H180&\"-\"&$D$6,40)","v":"Brunswick Park -PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C181-3020000&Autopivot!D181,20)","v":"Q1162009PPFSMPRI"},{"$f":"Autopivot!A181","v":400061},{"$f":"Autopivot!B181","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F181","v":543965},{"$f":"Autopivot!E181","v":11334},{"$f":"IF(Autopivot!G181=0,\"\",Autopivot!G181)","v":20000978},{"$f":"ROUND(Autopivot!I181,2)","v":33990},{"$f":"LEFT(LEFT(C180,15)&\"-\"&LEFT(Autopivot!D181,14)&\"-\"&Autopivot!H181&\"-\"&$D$6,40)","v":"Brunswick Park -PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C182-3020000&Autopivot!D182,20)","v":"Q1162009UIFSM"},{"$f":"Autopivot!A182","v":400061},{"$f":"Autopivot!B182","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F182","v":543965},{"$f":"Autopivot!E182","v":10166},{"$f":"IF(Autopivot!G182=0,\"\",Autopivot!G182)","v":""},{"$f":"ROUND(Autopivot!I182,2)","v":17680.13},{"$f":"LEFT(LEFT(C181,15)&\"-\"&LEFT(Autopivot!D182,14)&\"-\"&Autopivot!H182&\"-\"&$D$6,40)","v":"Brunswick Park -UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C183-3020000&Autopivot!D183,20)","v":"Q1163315PEGRANT"},{"$f":"Autopivot!A183","v":400062},{"$f":"Autopivot!B183","v":"St Andrew's C E"},{"$f":"Autopivot!F183","v":543965},{"$f":"Autopivot!E183","v":10166},{"$f":"IF(Autopivot!G183=0,\"\",Autopivot!G183)","v":""},{"$f":"ROUND(Autopivot!I183,2)","v":1850},{"$f":"LEFT(LEFT(C182,15)&\"-\"&LEFT(Autopivot!D183,14)&\"-\"&Autopivot!H183&\"-\"&$D$6,40)","v":"St Andrew's C E-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C184-3020000&Autopivot!D184,20)","v":"Q1163315PPFSMPRI"},{"$f":"Autopivot!A184","v":400062},{"$f":"Autopivot!B184","v":"St Andrew's C E"},{"$f":"Autopivot!F184","v":543965},{"$f":"Autopivot!E184","v":11334},{"$f":"IF(Autopivot!G184=0,\"\",Autopivot!G184)","v":20000978},{"$f":"ROUND(Autopivot!I184,2)","v":5940},{"$f":"LEFT(LEFT(C183,15)&\"-\"&LEFT(Autopivot!D184,14)&\"-\"&Autopivot!H184&\"-\"&$D$6,40)","v":"St Andrew's C E-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C185-3020000&Autopivot!D185,20)","v":"Q1163315UIFSM"},{"$f":"Autopivot!A185","v":400062},{"$f":"Autopivot!B185","v":"St Andrew's C E"},{"$f":"Autopivot!F185","v":543965},{"$f":"Autopivot!E185","v":10166},{"$f":"IF(Autopivot!G185=0,\"\",Autopivot!G185)","v":""},{"$f":"ROUND(Autopivot!I185,2)","v":9190.6299999999992},{"$f":"LEFT(LEFT(C184,15)&\"-\"&LEFT(Autopivot!D185,14)&\"-\"&Autopivot!H185&\"-\"&$D$6,40)","v":"St Andrew's C E-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C186-3020000&Autopivot!D186,20)","v":"Q1167010DFC"},{"$f":"Autopivot!A186","v":400063},{"$f":"Autopivot!B186","v":"Mapledown"},{"$f":"Autopivot!F186","v":543965},{"$f":"Autopivot!E186","v":11340},{"$f":"IF(Autopivot!G186=0,\"\",Autopivot!G186)","v":20000350},{"$f":"ROUND(Autopivot!I186,2)","v":1599.06},{"$f":"LEFT(LEFT(C185,15)&\"-\"&LEFT(Autopivot!D186,14)&\"-\"&Autopivot!H186&\"-\"&$D$6,40)","v":"Mapledown-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C187-3020000&Autopivot!D187,20)","v":"Q1167010PPFSMSEC"},{"$f":"Autopivot!A187","v":400063},{"$f":"Autopivot!B187","v":"Mapledown"},{"$f":"Autopivot!F187","v":543965},{"$f":"Autopivot!E187","v":11332},{"$f":"IF(Autopivot!G187=0,\"\",Autopivot!G187)","v":20000978},{"$f":"ROUND(Autopivot!I187,2)","v":4675},{"$f":"LEFT(LEFT(C186,15)&\"-\"&LEFT(Autopivot!D187,14)&\"-\"&Autopivot!H187&\"-\"&$D$6,40)","v":"Mapledown-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C188-3020000&Autopivot!D188,20)","v":"Q1163504PEGRANT"},{"$f":"Autopivot!A188","v":400064},{"$f":"Autopivot!B188","v":"St Catherines R C Primary"},{"$f":"Autopivot!F188","v":543965},{"$f":"Autopivot!E188","v":10166},{"$f":"IF(Autopivot!G188=0,\"\",Autopivot!G188)","v":""},{"$f":"ROUND(Autopivot!I188,2)","v":2069.79},{"$f":"LEFT(LEFT(C187,15)&\"-\"&LEFT(Autopivot!D188,14)&\"-\"&Autopivot!H188&\"-\"&$D$6,40)","v":"St Catherines R-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C189-3020000&Autopivot!D189,20)","v":"Q1163504PPFSMPRI"},{"$f":"Autopivot!A189","v":400064},{"$f":"Autopivot!B189","v":"St Catherines R C Primary"},{"$f":"Autopivot!F189","v":543965},{"$f":"Autopivot!E189","v":11334},{"$f":"IF(Autopivot!G189=0,\"\",Autopivot!G189)","v":20000978},{"$f":"ROUND(Autopivot!I189,2)","v":22770},{"$f":"LEFT(LEFT(C188,15)&\"-\"&LEFT(Autopivot!D189,14)&\"-\"&Autopivot!H189&\"-\"&$D$6,40)","v":"St Catherines R-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C190-3020000&Autopivot!D190,20)","v":"Q1163504UIFSM"},{"$f":"Autopivot!A190","v":400064},{"$f":"Autopivot!B190","v":"St Catherines R C Primary"},{"$f":"Autopivot!F190","v":543965},{"$f":"Autopivot!E190","v":10166},{"$f":"IF(Autopivot!G190=0,\"\",Autopivot!G190)","v":""},{"$f":"ROUND(Autopivot!I190,2)","v":18313},{"$f":"LEFT(LEFT(C189,15)&\"-\"&LEFT(Autopivot!D190,14)&\"-\"&Autopivot!H190&\"-\"&$D$6,40)","v":"St Catherines R-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C191-3020000&Autopivot!D191,20)","v":"Q1162067DFC"},{"$f":"Autopivot!A191","v":400065},{"$f":"Autopivot!B191","v":"Chalgrove Primary School"},{"$f":"Autopivot!F191","v":543965},{"$f":"Autopivot!E191","v":11331},{"$f":"IF(Autopivot!G191=0,\"\",Autopivot!G191)","v":20000350},{"$f":"ROUND(Autopivot!I191,2)","v":1739.69},{"$f":"LEFT(LEFT(C190,15)&\"-\"&LEFT(Autopivot!D191,14)&\"-\"&Autopivot!H191&\"-\"&$D$6,40)","v":"Chalgrove Prima-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C192-3020000&Autopivot!D192,20)","v":"Q1162067PEGRANT"},{"$f":"Autopivot!A192","v":400065},{"$f":"Autopivot!B192","v":"Chalgrove Primary School"},{"$f":"Autopivot!F192","v":543965},{"$f":"Autopivot!E192","v":10166},{"$f":"IF(Autopivot!G192=0,\"\",Autopivot!G192)","v":""},{"$f":"ROUND(Autopivot!I192,2)","v":1901.04},{"$f":"LEFT(LEFT(C191,15)&\"-\"&LEFT(Autopivot!D192,14)&\"-\"&Autopivot!H192&\"-\"&$D$6,40)","v":"Chalgrove Prima-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C193-3020000&Autopivot!D193,20)","v":"Q1162067PPFSMPRI"},{"$f":"Autopivot!A193","v":400065},{"$f":"Autopivot!B193","v":"Chalgrove Primary School"},{"$f":"Autopivot!F193","v":543965},{"$f":"Autopivot!E193","v":11334},{"$f":"IF(Autopivot!G193=0,\"\",Autopivot!G193)","v":20000978},{"$f":"ROUND(Autopivot!I193,2)","v":22440},{"$f":"LEFT(LEFT(C192,15)&\"-\"&LEFT(Autopivot!D193,14)&\"-\"&Autopivot!H193&\"-\"&$D$6,40)","v":"Chalgrove Prima-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C194-3020000&Autopivot!D194,20)","v":"Q1162067ppservice"},{"$f":"Autopivot!A194","v":400065},{"$f":"Autopivot!B194","v":"Chalgrove Primary School"},{"$f":"Autopivot!F194","v":543965},{"$f":"Autopivot!E194","v":11334},{"$f":"IF(Autopivot!G194=0,\"\",Autopivot!G194)","v":20000980},{"$f":"ROUND(Autopivot!I194,2)","v":300},{"$f":"LEFT(LEFT(C193,15)&\"-\"&LEFT(Autopivot!D194,14)&\"-\"&Autopivot!H194&\"-\"&$D$6,40)","v":"Chalgrove Prima-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C195-3020000&Autopivot!D195,20)","v":"Q1162067UIFSM"},{"$f":"Autopivot!A195","v":400065},{"$f":"Autopivot!B195","v":"Chalgrove Primary School"},{"$f":"Autopivot!F195","v":543965},{"$f":"Autopivot!E195","v":10166},{"$f":"IF(Autopivot!G195=0,\"\",Autopivot!G195)","v":""},{"$f":"ROUND(Autopivot!I195,2)","v":11671.38},{"$f":"LEFT(LEFT(C194,15)&\"-\"&LEFT(Autopivot!D195,14)&\"-\"&Autopivot!H195&\"-\"&$D$6,40)","v":"Chalgrove Prima-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C196-3020000&Autopivot!D196,20)","v":"Q1163509PEGRANT"},{"$f":"Autopivot!A196","v":400066},{"$f":"Autopivot!B196","v":"St Joseph's Primary School"},{"$f":"Autopivot!F196","v":543965},{"$f":"Autopivot!E196","v":10166},{"$f":"IF(Autopivot!G196=0,\"\",Autopivot!G196)","v":""},{"$f":"ROUND(Autopivot!I196,2)","v":2087.5},{"$f":"LEFT(LEFT(C195,15)&\"-\"&LEFT(Autopivot!D196,14)&\"-\"&Autopivot!H196&\"-\"&$D$6,40)","v":"St Joseph's Pri-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C197-3020000&Autopivot!D197,20)","v":"Q1163509PPFSMPRI"},{"$f":"Autopivot!A197","v":400066},{"$f":"Autopivot!B197","v":"St Joseph's Primary School"},{"$f":"Autopivot!F197","v":543965},{"$f":"Autopivot!E197","v":11334},{"$f":"IF(Autopivot!G197=0,\"\",Autopivot!G197)","v":20000978},{"$f":"ROUND(Autopivot!I197,2)","v":27060},{"$f":"LEFT(LEFT(C196,15)&\"-\"&LEFT(Autopivot!D197,14)&\"-\"&Autopivot!H197&\"-\"&$D$6,40)","v":"St Joseph's Pri-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C198-3020000&Autopivot!D198,20)","v":"Q1163509UIFSM"},{"$f":"Autopivot!A198","v":400066},{"$f":"Autopivot!B198","v":"St Joseph's Primary School"},{"$f":"Autopivot!F198","v":543965},{"$f":"Autopivot!E198","v":10166},{"$f":"IF(Autopivot!G198=0,\"\",Autopivot!G198)","v":""},{"$f":"ROUND(Autopivot!I198,2)","v":18222.13},{"$f":"LEFT(LEFT(C197,15)&\"-\"&LEFT(Autopivot!D198,14)&\"-\"&Autopivot!H198&\"-\"&$D$6,40)","v":"St Joseph's Pri-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C199-3020000&Autopivot!D199,20)","v":"Q1162028DFC"},{"$f":"Autopivot!A199","v":400067},{"$f":"Autopivot!B199","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F199","v":543965},{"$f":"Autopivot!E199","v":11331},{"$f":"IF(Autopivot!G199=0,\"\",Autopivot!G199)","v":20000350},{"$f":"ROUND(Autopivot!I199,2)","v":1756.56},{"$f":"LEFT(LEFT(C198,15)&\"-\"&LEFT(Autopivot!D199,14)&\"-\"&Autopivot!H199&\"-\"&$D$6,40)","v":"Garden Suburb I-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C200-3020000&Autopivot!D200,20)","v":"Q1162028PEGRANT"},{"$f":"Autopivot!A200","v":400067},{"$f":"Autopivot!B200","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F200","v":543965},{"$f":"Autopivot!E200","v":10166},{"$f":"IF(Autopivot!G200=0,\"\",Autopivot!G200)","v":""},{"$f":"ROUND(Autopivot!I200,2)","v":1853.13},{"$f":"LEFT(LEFT(C199,15)&\"-\"&LEFT(Autopivot!D200,14)&\"-\"&Autopivot!H200&\"-\"&$D$6,40)","v":"Garden Suburb I-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C201-3020000&Autopivot!D201,20)","v":"Q1162028PPFSMPRI"},{"$f":"Autopivot!A201","v":400067},{"$f":"Autopivot!B201","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F201","v":543965},{"$f":"Autopivot!E201","v":11334},{"$f":"IF(Autopivot!G201=0,\"\",Autopivot!G201)","v":20000978},{"$f":"ROUND(Autopivot!I201,2)","v":12210},{"$f":"LEFT(LEFT(C200,15)&\"-\"&LEFT(Autopivot!D201,14)&\"-\"&Autopivot!H201&\"-\"&$D$6,40)","v":"Garden Suburb I-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C202-3020000&Autopivot!D202,20)","v":"Q1162028UIFSM"},{"$f":"Autopivot!A202","v":400067},{"$f":"Autopivot!B202","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F202","v":543965},{"$f":"Autopivot!E202","v":10166},{"$f":"IF(Autopivot!G202=0,\"\",Autopivot!G202)","v":""},{"$f":"ROUND(Autopivot!I202,2)","v":23306.75},{"$f":"LEFT(LEFT(C201,15)&\"-\"&LEFT(Autopivot!D202,14)&\"-\"&Autopivot!H202&\"-\"&$D$6,40)","v":"Garden Suburb I-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C203-3020000&Autopivot!D203,20)","v":"Q1163300PEGRANT"},{"$f":"Autopivot!A203","v":400069},{"$f":"Autopivot!B203","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F203","v":543965},{"$f":"Autopivot!E203","v":10166},{"$f":"IF(Autopivot!G203=0,\"\",Autopivot!G203)","v":""},{"$f":"ROUND(Autopivot!I203,2)","v":1851.04},{"$f":"LEFT(LEFT(C202,15)&\"-\"&LEFT(Autopivot!D203,14)&\"-\"&Autopivot!H203&\"-\"&$D$6,40)","v":"All Saints' CE -PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C204-3020000&Autopivot!D204,20)","v":"Q1163300PPFSMPRI"},{"$f":"Autopivot!A204","v":400069},{"$f":"Autopivot!B204","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F204","v":543965},{"$f":"Autopivot!E204","v":11334},{"$f":"IF(Autopivot!G204=0,\"\",Autopivot!G204)","v":20000978},{"$f":"ROUND(Autopivot!I204,2)","v":24090},{"$f":"LEFT(LEFT(C203,15)&\"-\"&LEFT(Autopivot!D204,14)&\"-\"&Autopivot!H204&\"-\"&$D$6,40)","v":"All Saints' CE -PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C205-3020000&Autopivot!D205,20)","v":"Q1163300UIFSM"},{"$f":"Autopivot!A205","v":400069},{"$f":"Autopivot!B205","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F205","v":543965},{"$f":"Autopivot!E205","v":10166},{"$f":"IF(Autopivot!G205=0,\"\",Autopivot!G205)","v":""},{"$f":"ROUND(Autopivot!I205,2)","v":6873.5},{"$f":"LEFT(LEFT(C204,15)&\"-\"&LEFT(Autopivot!D205,14)&\"-\"&Autopivot!H205&\"-\"&$D$6,40)","v":"All Saints' CE -UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C206-3020000&Autopivot!D206,20)","v":"Q1162079PEGRANT"},{"$f":"Autopivot!A206","v":400070},{"$f":"Autopivot!B206","v":"Beis Yaakov"},{"$f":"Autopivot!F206","v":543965},{"$f":"Autopivot!E206","v":10166},{"$f":"IF(Autopivot!G206=0,\"\",Autopivot!G206)","v":""},{"$f":"ROUND(Autopivot!I206,2)","v":2078.13},{"$f":"LEFT(LEFT(C205,15)&\"-\"&LEFT(Autopivot!D206,14)&\"-\"&Autopivot!H206&\"-\"&$D$6,40)","v":"Beis Yaakov-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C207-3020000&Autopivot!D207,20)","v":"Q1162079PPFSMPRI"},{"$f":"Autopivot!A207","v":400070},{"$f":"Autopivot!B207","v":"Beis Yaakov"},{"$f":"Autopivot!F207","v":543965},{"$f":"Autopivot!E207","v":11334},{"$f":"IF(Autopivot!G207=0,\"\",Autopivot!G207)","v":20000978},{"$f":"ROUND(Autopivot!I207,2)","v":16830},{"$f":"LEFT(LEFT(C206,15)&\"-\"&LEFT(Autopivot!D207,14)&\"-\"&Autopivot!H207&\"-\"&$D$6,40)","v":"Beis Yaakov-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C208-3020000&Autopivot!D208,20)","v":"Q1162079UIFSM"},{"$f":"Autopivot!A208","v":400070},{"$f":"Autopivot!B208","v":"Beis Yaakov"},{"$f":"Autopivot!F208","v":543965},{"$f":"Autopivot!E208","v":10166},{"$f":"IF(Autopivot!G208=0,\"\",Autopivot!G208)","v":""},{"$f":"ROUND(Autopivot!I208,2)","v":18859.38},{"$f":"LEFT(LEFT(C207,15)&\"-\"&LEFT(Autopivot!D208,14)&\"-\"&Autopivot!H208&\"-\"&$D$6,40)","v":"Beis Yaakov-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C209-3020000&Autopivot!D209,20)","v":"Q1163510PEGRANT"},{"$f":"Autopivot!A209","v":400071},{"$f":"Autopivot!B209","v":"Sacred Heart School"},{"$f":"Autopivot!F209","v":543965},{"$f":"Autopivot!E209","v":10166},{"$f":"IF(Autopivot!G209=0,\"\",Autopivot!G209)","v":""},{"$f":"ROUND(Autopivot!I209,2)","v":2041.67},{"$f":"LEFT(LEFT(C208,15)&\"-\"&LEFT(Autopivot!D209,14)&\"-\"&Autopivot!H209&\"-\"&$D$6,40)","v":"Sacred Heart Sc-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C210-3020000&Autopivot!D210,20)","v":"Q1163510PPFSMPRI"},{"$f":"Autopivot!A210","v":400071},{"$f":"Autopivot!B210","v":"Sacred Heart School"},{"$f":"Autopivot!F210","v":543965},{"$f":"Autopivot!E210","v":11334},{"$f":"IF(Autopivot!G210=0,\"\",Autopivot!G210)","v":20000978},{"$f":"ROUND(Autopivot!I210,2)","v":16170},{"$f":"LEFT(LEFT(C209,15)&\"-\"&LEFT(Autopivot!D210,14)&\"-\"&Autopivot!H210&\"-\"&$D$6,40)","v":"Sacred Heart Sc-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C211-3020000&Autopivot!D211,20)","v":"Q1163510UIFSM"},{"$f":"Autopivot!A211","v":400071},{"$f":"Autopivot!B211","v":"Sacred Heart School"},{"$f":"Autopivot!F211","v":543965},{"$f":"Autopivot!E211","v":10166},{"$f":"IF(Autopivot!G211=0,\"\",Autopivot!G211)","v":""},{"$f":"ROUND(Autopivot!I211,2)","v":16305.5},{"$f":"LEFT(LEFT(C210,15)&\"-\"&LEFT(Autopivot!D211,14)&\"-\"&Autopivot!H211&\"-\"&$D$6,40)","v":"Sacred Heart Sc-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C212-3020000&Autopivot!D212,20)","v":"Q1161002DFC"},{"$f":"Autopivot!A212","v":400072},{"$f":"Autopivot!B212","v":"Moss Hall Nursery"},{"$f":"Autopivot!F212","v":543965},{"$f":"Autopivot!E212","v":11327},{"$f":"IF(Autopivot!G212=0,\"\",Autopivot!G212)","v":20000350},{"$f":"ROUND(Autopivot!I212,2)","v":1263.25},{"$f":"LEFT(LEFT(C211,15)&\"-\"&LEFT(Autopivot!D212,14)&\"-\"&Autopivot!H212&\"-\"&$D$6,40)","v":"Moss Hall Nurse-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C213-3020000&Autopivot!D213,20)","v":"Q1162017DFC"},{"$f":"Autopivot!A213","v":400080},{"$f":"Autopivot!B213","v":"Cromer Road Primary School"},{"$f":"Autopivot!F213","v":543965},{"$f":"Autopivot!E213","v":11331},{"$f":"IF(Autopivot!G213=0,\"\",Autopivot!G213)","v":20000350},{"$f":"ROUND(Autopivot!I213,2)","v":2164.38},{"$f":"LEFT(LEFT(C212,15)&\"-\"&LEFT(Autopivot!D213,14)&\"-\"&Autopivot!H213&\"-\"&$D$6,40)","v":"Cromer Road Pri-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C214-3020000&Autopivot!D214,20)","v":"Q1162017PEGRANT"},{"$f":"Autopivot!A214","v":400080},{"$f":"Autopivot!B214","v":"Cromer Road Primary School"},{"$f":"Autopivot!F214","v":543965},{"$f":"Autopivot!E214","v":10166},{"$f":"IF(Autopivot!G214=0,\"\",Autopivot!G214)","v":""},{"$f":"ROUND(Autopivot!I214,2)","v":2030.21},{"$f":"LEFT(LEFT(C213,15)&\"-\"&LEFT(Autopivot!D214,14)&\"-\"&Autopivot!H214&\"-\"&$D$6,40)","v":"Cromer Road Pri-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C215-3020000&Autopivot!D215,20)","v":"Q1162017PPFSMPRI"},{"$f":"Autopivot!A215","v":400080},{"$f":"Autopivot!B215","v":"Cromer Road Primary School"},{"$f":"Autopivot!F215","v":543965},{"$f":"Autopivot!E215","v":11334},{"$f":"IF(Autopivot!G215=0,\"\",Autopivot!G215)","v":20000978},{"$f":"ROUND(Autopivot!I215,2)","v":39600},{"$f":"LEFT(LEFT(C214,15)&\"-\"&LEFT(Autopivot!D215,14)&\"-\"&Autopivot!H215&\"-\"&$D$6,40)","v":"Cromer Road Pri-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C216-3020000&Autopivot!D216,20)","v":"Q1162017UIFSM"},{"$f":"Autopivot!A216","v":400080},{"$f":"Autopivot!B216","v":"Cromer Road Primary School"},{"$f":"Autopivot!F216","v":543965},{"$f":"Autopivot!E216","v":10166},{"$f":"IF(Autopivot!G216=0,\"\",Autopivot!G216)","v":""},{"$f":"ROUND(Autopivot!I216,2)","v":15663.75},{"$f":"LEFT(LEFT(C215,15)&\"-\"&LEFT(Autopivot!D216,14)&\"-\"&Autopivot!H216&\"-\"&$D$6,40)","v":"Cromer Road Pri-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C217-3020000&Autopivot!D217,20)","v":"Q1162026DFC"},{"$f":"Autopivot!A217","v":400082},{"$f":"Autopivot!B217","v":"Frith Manor School"},{"$f":"Autopivot!F217","v":543965},{"$f":"Autopivot!E217","v":11331},{"$f":"IF(Autopivot!G217=0,\"\",Autopivot!G217)","v":20000350},{"$f":"ROUND(Autopivot!I217,2)","v":2827},{"$f":"LEFT(LEFT(C216,15)&\"-\"&LEFT(Autopivot!D217,14)&\"-\"&Autopivot!H217&\"-\"&$D$6,40)","v":"Frith Manor Sch-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C218-3020000&Autopivot!D218,20)","v":"Q1162026PEGRANT"},{"$f":"Autopivot!A218","v":400082},{"$f":"Autopivot!B218","v":"Frith Manor School"},{"$f":"Autopivot!F218","v":543965},{"$f":"Autopivot!E218","v":10166},{"$f":"IF(Autopivot!G218=0,\"\",Autopivot!G218)","v":""},{"$f":"ROUND(Autopivot!I218,2)","v":2206.25},{"$f":"LEFT(LEFT(C217,15)&\"-\"&LEFT(Autopivot!D218,14)&\"-\"&Autopivot!H218&\"-\"&$D$6,40)","v":"Frith Manor Sch-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C219-3020000&Autopivot!D219,20)","v":"Q1162026PPFSMPRI"},{"$f":"Autopivot!A219","v":400082},{"$f":"Autopivot!B219","v":"Frith Manor School"},{"$f":"Autopivot!F219","v":543965},{"$f":"Autopivot!E219","v":11334},{"$f":"IF(Autopivot!G219=0,\"\",Autopivot!G219)","v":20000978},{"$f":"ROUND(Autopivot!I219,2)","v":36300},{"$f":"LEFT(LEFT(C218,15)&\"-\"&LEFT(Autopivot!D219,14)&\"-\"&Autopivot!H219&\"-\"&$D$6,40)","v":"Frith Manor Sch-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C220-3020000&Autopivot!D220,20)","v":"Q1162026UIFSM"},{"$f":"Autopivot!A220","v":400082},{"$f":"Autopivot!B220","v":"Frith Manor School"},{"$f":"Autopivot!F220","v":543965},{"$f":"Autopivot!E220","v":10166},{"$f":"IF(Autopivot!G220=0,\"\",Autopivot!G220)","v":""},{"$f":"ROUND(Autopivot!I220,2)","v":27089.25},{"$f":"LEFT(LEFT(C219,15)&\"-\"&LEFT(Autopivot!D220,14)&\"-\"&Autopivot!H220&\"-\"&$D$6,40)","v":"Frith Manor Sch-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C221-3020000&Autopivot!D221,20)","v":"Q1162032DFC"},{"$f":"Autopivot!A221","v":400084},{"$f":"Autopivot!B221","v":"Holly Park School"},{"$f":"Autopivot!F221","v":543965},{"$f":"Autopivot!E221","v":11331},{"$f":"IF(Autopivot!G221=0,\"\",Autopivot!G221)","v":20000350},{"$f":"ROUND(Autopivot!I221,2)","v":2458},{"$f":"LEFT(LEFT(C220,15)&\"-\"&LEFT(Autopivot!D221,14)&\"-\"&Autopivot!H221&\"-\"&$D$6,40)","v":"Holly Park Scho-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C222-3020000&Autopivot!D222,20)","v":"Q1162032PEGRANT"},{"$f":"Autopivot!A222","v":400084},{"$f":"Autopivot!B222","v":"Holly Park School"},{"$f":"Autopivot!F222","v":543965},{"$f":"Autopivot!E222","v":10166},{"$f":"IF(Autopivot!G222=0,\"\",Autopivot!G222)","v":""},{"$f":"ROUND(Autopivot!I222,2)","v":2098.96},{"$f":"LEFT(LEFT(C221,15)&\"-\"&LEFT(Autopivot!D222,14)&\"-\"&Autopivot!H222&\"-\"&$D$6,40)","v":"Holly Park Scho-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C223-3020000&Autopivot!D223,20)","v":"Q1162032PPFSMPRI"},{"$f":"Autopivot!A223","v":400084},{"$f":"Autopivot!B223","v":"Holly Park School"},{"$f":"Autopivot!F223","v":543965},{"$f":"Autopivot!E223","v":11334},{"$f":"IF(Autopivot!G223=0,\"\",Autopivot!G223)","v":20000978},{"$f":"ROUND(Autopivot!I223,2)","v":40920},{"$f":"LEFT(LEFT(C222,15)&\"-\"&LEFT(Autopivot!D223,14)&\"-\"&Autopivot!H223&\"-\"&$D$6,40)","v":"Holly Park Scho-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C224-3020000&Autopivot!D224,20)","v":"Q1162032UIFSM"},{"$f":"Autopivot!A224","v":400084},{"$f":"Autopivot!B224","v":"Holly Park School"},{"$f":"Autopivot!F224","v":543965},{"$f":"Autopivot!E224","v":10166},{"$f":"IF(Autopivot!G224=0,\"\",Autopivot!G224)","v":""},{"$f":"ROUND(Autopivot!I224,2)","v":14635},{"$f":"LEFT(LEFT(C223,15)&\"-\"&LEFT(Autopivot!D224,14)&\"-\"&Autopivot!H224&\"-\"&$D$6,40)","v":"Holly Park Scho-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C225-3020000&Autopivot!D225,20)","v":"Q1163305PEGRANT"},{"$f":"Autopivot!A225","v":400086},{"$f":"Autopivot!B225","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F225","v":543965},{"$f":"Autopivot!E225","v":10166},{"$f":"IF(Autopivot!G225=0,\"\",Autopivot!G225)","v":""},{"$f":"ROUND(Autopivot!I225,2)","v":1791.67},{"$f":"LEFT(LEFT(C224,15)&\"-\"&LEFT(Autopivot!D225,14)&\"-\"&Autopivot!H225&\"-\"&$D$6,40)","v":"Monken Hadley C-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C226-3020000&Autopivot!D226,20)","v":"Q1163305PPFSMPRI"},{"$f":"Autopivot!A226","v":400086},{"$f":"Autopivot!B226","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F226","v":543965},{"$f":"Autopivot!E226","v":11334},{"$f":"IF(Autopivot!G226=0,\"\",Autopivot!G226)","v":20000978},{"$f":"ROUND(Autopivot!I226,2)","v":1980},{"$f":"LEFT(LEFT(C225,15)&\"-\"&LEFT(Autopivot!D226,14)&\"-\"&Autopivot!H226&\"-\"&$D$6,40)","v":"Monken Hadley C-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C227-3020000&Autopivot!D227,20)","v":"Q1163305UIFSM"},{"$f":"Autopivot!A227","v":400086},{"$f":"Autopivot!B227","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F227","v":543965},{"$f":"Autopivot!E227","v":10166},{"$f":"IF(Autopivot!G227=0,\"\",Autopivot!G227)","v":""},{"$f":"ROUND(Autopivot!I227,2)","v":5289.5},{"$f":"LEFT(LEFT(C226,15)&\"-\"&LEFT(Autopivot!D227,14)&\"-\"&Autopivot!H227&\"-\"&$D$6,40)","v":"Monken Hadley C-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C228-3020000&Autopivot!D228,20)","v":"Q1162044DFC"},{"$f":"Autopivot!A228","v":400087},{"$f":"Autopivot!B228","v":"Moss Hall Infant School"},{"$f":"Autopivot!F228","v":543965},{"$f":"Autopivot!E228","v":11331},{"$f":"IF(Autopivot!G228=0,\"\",Autopivot!G228)","v":20000350},{"$f":"ROUND(Autopivot!I228,2)","v":2020.94},{"$f":"LEFT(LEFT(C227,15)&\"-\"&LEFT(Autopivot!D228,14)&\"-\"&Autopivot!H228&\"-\"&$D$6,40)","v":"Moss Hall Infan-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C229-3020000&Autopivot!D229,20)","v":"Q1162044PEGRANT"},{"$f":"Autopivot!A229","v":400087},{"$f":"Autopivot!B229","v":"Moss Hall Infant School"},{"$f":"Autopivot!F229","v":543965},{"$f":"Autopivot!E229","v":10166},{"$f":"IF(Autopivot!G229=0,\"\",Autopivot!G229)","v":""},{"$f":"ROUND(Autopivot!I229,2)","v":1915.63},{"$f":"LEFT(LEFT(C228,15)&\"-\"&LEFT(Autopivot!D229,14)&\"-\"&Autopivot!H229&\"-\"&$D$6,40)","v":"Moss Hall Infan-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C230-3020000&Autopivot!D230,20)","v":"Q1162044PPFSMPRI"},{"$f":"Autopivot!A230","v":400087},{"$f":"Autopivot!B230","v":"Moss Hall Infant School"},{"$f":"Autopivot!F230","v":543965},{"$f":"Autopivot!E230","v":11334},{"$f":"IF(Autopivot!G230=0,\"\",Autopivot!G230)","v":20000978},{"$f":"ROUND(Autopivot!I230,2)","v":20130},{"$f":"LEFT(LEFT(C229,15)&\"-\"&LEFT(Autopivot!D230,14)&\"-\"&Autopivot!H230&\"-\"&$D$6,40)","v":"Moss Hall Infan-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C231-3020000&Autopivot!D231,20)","v":"Q1162044UIFSM"},{"$f":"Autopivot!A231","v":400087},{"$f":"Autopivot!B231","v":"Moss Hall Infant School"},{"$f":"Autopivot!F231","v":543965},{"$f":"Autopivot!E231","v":10166},{"$f":"IF(Autopivot!G231=0,\"\",Autopivot!G231)","v":""},{"$f":"ROUND(Autopivot!I231,2)","v":34518.5},{"$f":"LEFT(LEFT(C230,15)&\"-\"&LEFT(Autopivot!D231,14)&\"-\"&Autopivot!H231&\"-\"&$D$6,40)","v":"Moss Hall Infan-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C232-3020000&Autopivot!D232,20)","v":"Q1162043DFC"},{"$f":"Autopivot!A232","v":400088},{"$f":"Autopivot!B232","v":"Moss Hall Junior School"},{"$f":"Autopivot!F232","v":543965},{"$f":"Autopivot!E232","v":11331},{"$f":"IF(Autopivot!G232=0,\"\",Autopivot!G232)","v":20000350},{"$f":"ROUND(Autopivot!I232,2)","v":2161.56},{"$f":"LEFT(LEFT(C231,15)&\"-\"&LEFT(Autopivot!D232,14)&\"-\"&Autopivot!H232&\"-\"&$D$6,40)","v":"Moss Hall Junio-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C233-3020000&Autopivot!D233,20)","v":"Q1162043PEGRANT"},{"$f":"Autopivot!A233","v":400088},{"$f":"Autopivot!B233","v":"Moss Hall Junior School"},{"$f":"Autopivot!F233","v":543965},{"$f":"Autopivot!E233","v":10166},{"$f":"IF(Autopivot!G233=0,\"\",Autopivot!G233)","v":""},{"$f":"ROUND(Autopivot!I233,2)","v":2097.92},{"$f":"LEFT(LEFT(C232,15)&\"-\"&LEFT(Autopivot!D233,14)&\"-\"&Autopivot!H233&\"-\"&$D$6,40)","v":"Moss Hall Junio-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C234-3020000&Autopivot!D234,20)","v":"Q1162043PPFSMPRI"},{"$f":"Autopivot!A234","v":400088},{"$f":"Autopivot!B234","v":"Moss Hall Junior School"},{"$f":"Autopivot!F234","v":543965},{"$f":"Autopivot!E234","v":11334},{"$f":"IF(Autopivot!G234=0,\"\",Autopivot!G234)","v":20000978},{"$f":"ROUND(Autopivot!I234,2)","v":29370},{"$f":"LEFT(LEFT(C233,15)&\"-\"&LEFT(Autopivot!D234,14)&\"-\"&Autopivot!H234&\"-\"&$D$6,40)","v":"Moss Hall Junio-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C235-3020000&Autopivot!D235,20)","v":"Q1162045DFC"},{"$f":"Autopivot!A235","v":400089},{"$f":"Autopivot!B235","v":"Northside School"},{"$f":"Autopivot!F235","v":543965},{"$f":"Autopivot!E235","v":11331},{"$f":"IF(Autopivot!G235=0,\"\",Autopivot!G235)","v":20000350},{"$f":"ROUND(Autopivot!I235,2)","v":1758.25},{"$f":"LEFT(LEFT(C234,15)&\"-\"&LEFT(Autopivot!D235,14)&\"-\"&Autopivot!H235&\"-\"&$D$6,40)","v":"Northside Schoo-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C236-3020000&Autopivot!D236,20)","v":"Q1162045PEGRANT"},{"$f":"Autopivot!A236","v":400089},{"$f":"Autopivot!B236","v":"Northside School"},{"$f":"Autopivot!F236","v":543965},{"$f":"Autopivot!E236","v":10166},{"$f":"IF(Autopivot!G236=0,\"\",Autopivot!G236)","v":""},{"$f":"ROUND(Autopivot!I236,2)","v":1889.58},{"$f":"LEFT(LEFT(C235,15)&\"-\"&LEFT(Autopivot!D236,14)&\"-\"&Autopivot!H236&\"-\"&$D$6,40)","v":"Northside Schoo-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C237-3020000&Autopivot!D237,20)","v":"Q1162045PPFSMPRI"},{"$f":"Autopivot!A237","v":400089},{"$f":"Autopivot!B237","v":"Northside School"},{"$f":"Autopivot!F237","v":543965},{"$f":"Autopivot!E237","v":11334},{"$f":"IF(Autopivot!G237=0,\"\",Autopivot!G237)","v":20000978},{"$f":"ROUND(Autopivot!I237,2)","v":20130},{"$f":"LEFT(LEFT(C236,15)&\"-\"&LEFT(Autopivot!D237,14)&\"-\"&Autopivot!H237&\"-\"&$D$6,40)","v":"Northside Schoo-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C238-3020000&Autopivot!D238,20)","v":"Q1162045ppservice"},{"$f":"Autopivot!A238","v":400089},{"$f":"Autopivot!B238","v":"Northside School"},{"$f":"Autopivot!F238","v":543965},{"$f":"Autopivot!E238","v":11334},{"$f":"IF(Autopivot!G238=0,\"\",Autopivot!G238)","v":20000980},{"$f":"ROUND(Autopivot!I238,2)","v":75},{"$f":"LEFT(LEFT(C237,15)&\"-\"&LEFT(Autopivot!D238,14)&\"-\"&Autopivot!H238&\"-\"&$D$6,40)","v":"Northside Schoo-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C239-3020000&Autopivot!D239,20)","v":"Q1162045UIFSM"},{"$f":"Autopivot!A239","v":400089},{"$f":"Autopivot!B239","v":"Northside School"},{"$f":"Autopivot!F239","v":543965},{"$f":"Autopivot!E239","v":10166},{"$f":"IF(Autopivot!G239=0,\"\",Autopivot!G239)","v":""},{"$f":"ROUND(Autopivot!I239,2)","v":6131.63},{"$f":"LEFT(LEFT(C238,15)&\"-\"&LEFT(Autopivot!D239,14)&\"-\"&Autopivot!H239&\"-\"&$D$6,40)","v":"Northside Schoo-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C240-3020000&Autopivot!D240,20)","v":"Q1167009DFC"},{"$f":"Autopivot!A240","v":400091},{"$f":"Autopivot!B240","v":"Oakleigh"},{"$f":"Autopivot!F240","v":543965},{"$f":"Autopivot!E240","v":11340},{"$f":"IF(Autopivot!G240=0,\"\",Autopivot!G240)","v":20000350},{"$f":"ROUND(Autopivot!I240,2)","v":1877.5},{"$f":"LEFT(LEFT(C239,15)&\"-\"&LEFT(Autopivot!D240,14)&\"-\"&Autopivot!H240&\"-\"&$D$6,40)","v":"Oakleigh-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C241-3020000&Autopivot!D241,20)","v":"Q1167009PEGRANT"},{"$f":"Autopivot!A241","v":400091},{"$f":"Autopivot!B241","v":"Oakleigh"},{"$f":"Autopivot!F241","v":543965},{"$f":"Autopivot!E241","v":10168},{"$f":"IF(Autopivot!G241=0,\"\",Autopivot!G241)","v":""},{"$f":"ROUND(Autopivot!I241,2)","v":1742.71},{"$f":"LEFT(LEFT(C240,15)&\"-\"&LEFT(Autopivot!D241,14)&\"-\"&Autopivot!H241&\"-\"&$D$6,40)","v":"Oakleigh-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C242-3020000&Autopivot!D242,20)","v":"Q1167009PPFSMPRI"},{"$f":"Autopivot!A242","v":400091},{"$f":"Autopivot!B242","v":"Oakleigh"},{"$f":"Autopivot!F242","v":543965},{"$f":"Autopivot!E242","v":11332},{"$f":"IF(Autopivot!G242=0,\"\",Autopivot!G242)","v":20000978},{"$f":"ROUND(Autopivot!I242,2)","v":12870},{"$f":"LEFT(LEFT(C241,15)&\"-\"&LEFT(Autopivot!D242,14)&\"-\"&Autopivot!H242&\"-\"&$D$6,40)","v":"Oakleigh-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C243-3020000&Autopivot!D243,20)","v":"Q1167009UIFSM"},{"$f":"Autopivot!A243","v":400091},{"$f":"Autopivot!B243","v":"Oakleigh"},{"$f":"Autopivot!F243","v":543965},{"$f":"Autopivot!E243","v":10168},{"$f":"IF(Autopivot!G243=0,\"\",Autopivot!G243)","v":""},{"$f":"ROUND(Autopivot!I243,2)","v":2235},{"$f":"LEFT(LEFT(C242,15)&\"-\"&LEFT(Autopivot!D243,14)&\"-\"&Autopivot!H243&\"-\"&$D$6,40)","v":"Oakleigh-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C244-3020000&Autopivot!D244,20)","v":"Q1163512PEGRANT"},{"$f":"Autopivot!A244","v":400093},{"$f":"Autopivot!B244","v":"Rosh Pinah"},{"$f":"Autopivot!F244","v":543965},{"$f":"Autopivot!E244","v":10166},{"$f":"IF(Autopivot!G244=0,\"\",Autopivot!G244)","v":""},{"$f":"ROUND(Autopivot!I244,2)","v":2022.92},{"$f":"LEFT(LEFT(C243,15)&\"-\"&LEFT(Autopivot!D244,14)&\"-\"&Autopivot!H244&\"-\"&$D$6,40)","v":"Rosh Pinah-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C245-3020000&Autopivot!D245,20)","v":"Q1163512PPFSMPRI"},{"$f":"Autopivot!A245","v":400093},{"$f":"Autopivot!B245","v":"Rosh Pinah"},{"$f":"Autopivot!F245","v":543965},{"$f":"Autopivot!E245","v":11334},{"$f":"IF(Autopivot!G245=0,\"\",Autopivot!G245)","v":20000978},{"$f":"ROUND(Autopivot!I245,2)","v":5280},{"$f":"LEFT(LEFT(C244,15)&\"-\"&LEFT(Autopivot!D245,14)&\"-\"&Autopivot!H245&\"-\"&$D$6,40)","v":"Rosh Pinah-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C246-3020000&Autopivot!D246,20)","v":"Q1163512UIFSM"},{"$f":"Autopivot!A246","v":400093},{"$f":"Autopivot!B246","v":"Rosh Pinah"},{"$f":"Autopivot!F246","v":543965},{"$f":"Autopivot!E246","v":10166},{"$f":"IF(Autopivot!G246=0,\"\",Autopivot!G246)","v":""},{"$f":"ROUND(Autopivot!I246,2)","v":20179.5},{"$f":"LEFT(LEFT(C245,15)&\"-\"&LEFT(Autopivot!D246,14)&\"-\"&Autopivot!H246&\"-\"&$D$6,40)","v":"Rosh Pinah-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C247-3020000&Autopivot!D247,20)","v":"Q1163314PEGRANT"},{"$f":"Autopivot!A247","v":400094},{"$f":"Autopivot!B247","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F247","v":543965},{"$f":"Autopivot!E247","v":10166},{"$f":"IF(Autopivot!G247=0,\"\",Autopivot!G247)","v":""},{"$f":"ROUND(Autopivot!I247,2)","v":1855.21},{"$f":"LEFT(LEFT(C246,15)&\"-\"&LEFT(Autopivot!D247,14)&\"-\"&Autopivot!H247&\"-\"&$D$6,40)","v":"St Pauls CE Pri-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C248-3020000&Autopivot!D248,20)","v":"Q1163314PPFSMPRI"},{"$f":"Autopivot!A248","v":400094},{"$f":"Autopivot!B248","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F248","v":543965},{"$f":"Autopivot!E248","v":11334},{"$f":"IF(Autopivot!G248=0,\"\",Autopivot!G248)","v":20000978},{"$f":"ROUND(Autopivot!I248,2)","v":5610},{"$f":"LEFT(LEFT(C247,15)&\"-\"&LEFT(Autopivot!D248,14)&\"-\"&Autopivot!H248&\"-\"&$D$6,40)","v":"St Pauls CE Pri-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C249-3020000&Autopivot!D249,20)","v":"Q1163314UIFSM"},{"$f":"Autopivot!A249","v":400094},{"$f":"Autopivot!B249","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F249","v":543965},{"$f":"Autopivot!E249","v":10166},{"$f":"IF(Autopivot!G249=0,\"\",Autopivot!G249)","v":""},{"$f":"ROUND(Autopivot!I249,2)","v":8216.6299999999992},{"$f":"LEFT(LEFT(C248,15)&\"-\"&LEFT(Autopivot!D249,14)&\"-\"&Autopivot!H249&\"-\"&$D$6,40)","v":"St Pauls CE Pri-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C250-3020000&Autopivot!D250,20)","v":"Q1163502PEGRANT"},{"$f":"Autopivot!A250","v":400096},{"$f":"Autopivot!B250","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F250","v":543965},{"$f":"Autopivot!E250","v":10166},{"$f":"IF(Autopivot!G250=0,\"\",Autopivot!G250)","v":""},{"$f":"ROUND(Autopivot!I250,2)","v":1942.71},{"$f":"LEFT(LEFT(C249,15)&\"-\"&LEFT(Autopivot!D250,14)&\"-\"&Autopivot!H250&\"-\"&$D$6,40)","v":"St Agnes RC Pri-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C251-3020000&Autopivot!D251,20)","v":"Q1163502PPFSMPRI"},{"$f":"Autopivot!A251","v":400096},{"$f":"Autopivot!B251","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F251","v":543965},{"$f":"Autopivot!E251","v":11334},{"$f":"IF(Autopivot!G251=0,\"\",Autopivot!G251)","v":20000978},{"$f":"ROUND(Autopivot!I251,2)","v":20130},{"$f":"LEFT(LEFT(C250,15)&\"-\"&LEFT(Autopivot!D251,14)&\"-\"&Autopivot!H251&\"-\"&$D$6,40)","v":"St Agnes RC Pri-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C252-3020000&Autopivot!D252,20)","v":"Q1163502UIFSM"},{"$f":"Autopivot!A252","v":400096},{"$f":"Autopivot!B252","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F252","v":543965},{"$f":"Autopivot!E252","v":10166},{"$f":"IF(Autopivot!G252=0,\"\",Autopivot!G252)","v":""},{"$f":"ROUND(Autopivot!I252,2)","v":16201},{"$f":"LEFT(LEFT(C251,15)&\"-\"&LEFT(Autopivot!D252,14)&\"-\"&Autopivot!H252&\"-\"&$D$6,40)","v":"St Agnes RC Pri-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C253-3020000&Autopivot!D253,20)","v":"Q1163309PEGRANT"},{"$f":"Autopivot!A253","v":400098},{"$f":"Autopivot!B253","v":"St Johns CE N20"},{"$f":"Autopivot!F253","v":543965},{"$f":"Autopivot!E253","v":10166},{"$f":"IF(Autopivot!G253=0,\"\",Autopivot!G253)","v":""},{"$f":"ROUND(Autopivot!I253,2)","v":1853.13},{"$f":"LEFT(LEFT(C252,15)&\"-\"&LEFT(Autopivot!D253,14)&\"-\"&Autopivot!H253&\"-\"&$D$6,40)","v":"St Johns CE N20-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C254-3020000&Autopivot!D254,20)","v":"Q1163309PPFSMPRI"},{"$f":"Autopivot!A254","v":400098},{"$f":"Autopivot!B254","v":"St Johns CE N20"},{"$f":"Autopivot!F254","v":543965},{"$f":"Autopivot!E254","v":11334},{"$f":"IF(Autopivot!G254=0,\"\",Autopivot!G254)","v":20000978},{"$f":"ROUND(Autopivot!I254,2)","v":8910},{"$f":"LEFT(LEFT(C253,15)&\"-\"&LEFT(Autopivot!D254,14)&\"-\"&Autopivot!H254&\"-\"&$D$6,40)","v":"St Johns CE N20-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C255-3020000&Autopivot!D255,20)","v":"Q1163309ppservice"},{"$f":"Autopivot!A255","v":400098},{"$f":"Autopivot!B255","v":"St Johns CE N20"},{"$f":"Autopivot!F255","v":543965},{"$f":"Autopivot!E255","v":11334},{"$f":"IF(Autopivot!G255=0,\"\",Autopivot!G255)","v":20000980},{"$f":"ROUND(Autopivot!I255,2)","v":300},{"$f":"LEFT(LEFT(C254,15)&\"-\"&LEFT(Autopivot!D255,14)&\"-\"&Autopivot!H255&\"-\"&$D$6,40)","v":"St Johns CE N20-ppservice-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C256-3020000&Autopivot!D256,20)","v":"Q1163309UIFSM"},{"$f":"Autopivot!A256","v":400098},{"$f":"Autopivot!B256","v":"St Johns CE N20"},{"$f":"Autopivot!F256","v":543965},{"$f":"Autopivot!E256","v":10166},{"$f":"IF(Autopivot!G256=0,\"\",Autopivot!G256)","v":""},{"$f":"ROUND(Autopivot!I256,2)","v":8202.8799999999992},{"$f":"LEFT(LEFT(C255,15)&\"-\"&LEFT(Autopivot!D256,14)&\"-\"&Autopivot!H256&\"-\"&$D$6,40)","v":"St Johns CE N20-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C257-3020000&Autopivot!D257,20)","v":"Q1163316PEGRANT"},{"$f":"Autopivot!A257","v":400100},{"$f":"Autopivot!B257","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F257","v":543965},{"$f":"Autopivot!E257","v":10166},{"$f":"IF(Autopivot!G257=0,\"\",Autopivot!G257)","v":""},{"$f":"ROUND(Autopivot!I257,2)","v":1852.08},{"$f":"LEFT(LEFT(C256,15)&\"-\"&LEFT(Autopivot!D257,14)&\"-\"&Autopivot!H257&\"-\"&$D$6,40)","v":"Trent  C of E P-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C258-3020000&Autopivot!D258,20)","v":"Q1163316PPFSMPRI"},{"$f":"Autopivot!A258","v":400100},{"$f":"Autopivot!B258","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F258","v":543965},{"$f":"Autopivot!E258","v":11334},{"$f":"IF(Autopivot!G258=0,\"\",Autopivot!G258)","v":20000978},{"$f":"ROUND(Autopivot!I258,2)","v":7590},{"$f":"LEFT(LEFT(C257,15)&\"-\"&LEFT(Autopivot!D258,14)&\"-\"&Autopivot!H258&\"-\"&$D$6,40)","v":"Trent  C of E P-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C259-3020000&Autopivot!D259,20)","v":"Q1163316UIFSM"},{"$f":"Autopivot!A259","v":400100},{"$f":"Autopivot!B259","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F259","v":543965},{"$f":"Autopivot!E259","v":10166},{"$f":"IF(Autopivot!G259=0,\"\",Autopivot!G259)","v":""},{"$f":"ROUND(Autopivot!I259,2)","v":8863},{"$f":"LEFT(LEFT(C258,15)&\"-\"&LEFT(Autopivot!D259,14)&\"-\"&Autopivot!H259&\"-\"&$D$6,40)","v":"Trent  C of E P-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C260-3020000&Autopivot!D260,20)","v":"Q1162055DFC"},{"$f":"Autopivot!A260","v":400101},{"$f":"Autopivot!B260","v":"Tudor School"},{"$f":"Autopivot!F260","v":543965},{"$f":"Autopivot!E260","v":11331},{"$f":"IF(Autopivot!G260=0,\"\",Autopivot!G260)","v":20000350},{"$f":"ROUND(Autopivot!I260,2)","v":1650.25},{"$f":"LEFT(LEFT(C259,15)&\"-\"&LEFT(Autopivot!D260,14)&\"-\"&Autopivot!H260&\"-\"&$D$6,40)","v":"Tudor School-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C261-3020000&Autopivot!D261,20)","v":"Q1162055PEGRANT"},{"$f":"Autopivot!A261","v":400101},{"$f":"Autopivot!B261","v":"Tudor School"},{"$f":"Autopivot!F261","v":543965},{"$f":"Autopivot!E261","v":10166},{"$f":"IF(Autopivot!G261=0,\"\",Autopivot!G261)","v":""},{"$f":"ROUND(Autopivot!I261,2)","v":1868.75},{"$f":"LEFT(LEFT(C260,15)&\"-\"&LEFT(Autopivot!D261,14)&\"-\"&Autopivot!H261&\"-\"&$D$6,40)","v":"Tudor School-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C262-3020000&Autopivot!D262,20)","v":"Q1162055PPFSMPRI"},{"$f":"Autopivot!A262","v":400101},{"$f":"Autopivot!B262","v":"Tudor School"},{"$f":"Autopivot!F262","v":543965},{"$f":"Autopivot!E262","v":11334},{"$f":"IF(Autopivot!G262=0,\"\",Autopivot!G262)","v":20000978},{"$f":"ROUND(Autopivot!I262,2)","v":27390},{"$f":"LEFT(LEFT(C261,15)&\"-\"&LEFT(Autopivot!D262,14)&\"-\"&Autopivot!H262&\"-\"&$D$6,40)","v":"Tudor School-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C263-3020000&Autopivot!D263,20)","v":"Q1162055UIFSM"},{"$f":"Autopivot!A263","v":400101},{"$f":"Autopivot!B263","v":"Tudor School"},{"$f":"Autopivot!F263","v":543965},{"$f":"Autopivot!E263","v":10166},{"$f":"IF(Autopivot!G263=0,\"\",Autopivot!G263)","v":""},{"$f":"ROUND(Autopivot!I263,2)","v":11889.88},{"$f":"LEFT(LEFT(C262,15)&\"-\"&LEFT(Autopivot!D263,14)&\"-\"&Autopivot!H263&\"-\"&$D$6,40)","v":"Tudor School-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C264-3020000&Autopivot!D264,20)","v":"Q1161000DFC"},{"$f":"Autopivot!A264","v":400102},{"$f":"Autopivot!B264","v":"Brookhill Nursery"},{"$f":"Autopivot!F264","v":543965},{"$f":"Autopivot!E264","v":11327},{"$f":"IF(Autopivot!G264=0,\"\",Autopivot!G264)","v":20000350},{"$f":"ROUND(Autopivot!I264,2)","v":1179.8900000000001},{"$f":"LEFT(LEFT(C263,15)&\"-\"&LEFT(Autopivot!D264,14)&\"-\"&Autopivot!H264&\"-\"&$D$6,40)","v":"Brookhill Nurse-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C265-3020000&Autopivot!D265,20)","v":"Q1161001DFC"},{"$f":"Autopivot!A265","v":400103},{"$f":"Autopivot!B265","v":"Hampden Way Nursery"},{"$f":"Autopivot!F265","v":543965},{"$f":"Autopivot!E265","v":11327},{"$f":"IF(Autopivot!G265=0,\"\",Autopivot!G265)","v":20000350},{"$f":"ROUND(Autopivot!I265,2)","v":1156.71},{"$f":"LEFT(LEFT(C264,15)&\"-\"&LEFT(Autopivot!D265,14)&\"-\"&Autopivot!H265&\"-\"&$D$6,40)","v":"Hampden Way Nur-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C266-3020000&Autopivot!D266,20)","v":"Q1161003DFC"},{"$f":"Autopivot!A266","v":400104},{"$f":"Autopivot!B266","v":"St Margaret's Nursery"},{"$f":"Autopivot!F266","v":543965},{"$f":"Autopivot!E266","v":11327},{"$f":"IF(Autopivot!G266=0,\"\",Autopivot!G266)","v":20000350},{"$f":"ROUND(Autopivot!I266,2)","v":1200.1400000000001},{"$f":"LEFT(LEFT(C265,15)&\"-\"&LEFT(Autopivot!D266,14)&\"-\"&Autopivot!H266&\"-\"&$D$6,40)","v":"St Margaret's N-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C267-3020000&Autopivot!D267,20)","v":"Q1162073DFC"},{"$f":"Autopivot!A267","v":400105},{"$f":"Autopivot!B267","v":"Danegrove JMI School"},{"$f":"Autopivot!F267","v":543965},{"$f":"Autopivot!E267","v":11331},{"$f":"IF(Autopivot!G267=0,\"\",Autopivot!G267)","v":20000350},{"$f":"ROUND(Autopivot!I267,2)","v":2847.81},{"$f":"LEFT(LEFT(C266,15)&\"-\"&LEFT(Autopivot!D267,14)&\"-\"&Autopivot!H267&\"-\"&$D$6,40)","v":"Danegrove JMI S-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C268-3020000&Autopivot!D268,20)","v":"Q1162073PEGRANT"},{"$f":"Autopivot!A268","v":400105},{"$f":"Autopivot!B268","v":"Danegrove JMI School"},{"$f":"Autopivot!F268","v":543965},{"$f":"Autopivot!E268","v":10166},{"$f":"IF(Autopivot!G268=0,\"\",Autopivot!G268)","v":""},{"$f":"ROUND(Autopivot!I268,2)","v":2255.21},{"$f":"LEFT(LEFT(C267,15)&\"-\"&LEFT(Autopivot!D268,14)&\"-\"&Autopivot!H268&\"-\"&$D$6,40)","v":"Danegrove JMI S-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C269-3020000&Autopivot!D269,20)","v":"Q1162073PPFSMPRI"},{"$f":"Autopivot!A269","v":400105},{"$f":"Autopivot!B269","v":"Danegrove JMI School"},{"$f":"Autopivot!F269","v":543965},{"$f":"Autopivot!E269","v":11334},{"$f":"IF(Autopivot!G269=0,\"\",Autopivot!G269)","v":20000978},{"$f":"ROUND(Autopivot!I269,2)","v":59730},{"$f":"LEFT(LEFT(C268,15)&\"-\"&LEFT(Autopivot!D269,14)&\"-\"&Autopivot!H269&\"-\"&$D$6,40)","v":"Danegrove JMI S-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C270-3020000&Autopivot!D270,20)","v":"Q1162073UIFSM"},{"$f":"Autopivot!A270","v":400105},{"$f":"Autopivot!B270","v":"Danegrove JMI School"},{"$f":"Autopivot!F270","v":543965},{"$f":"Autopivot!E270","v":10166},{"$f":"IF(Autopivot!G270=0,\"\",Autopivot!G270)","v":""},{"$f":"ROUND(Autopivot!I270,2)","v":23474.880000000001},{"$f":"LEFT(LEFT(C269,15)&\"-\"&LEFT(Autopivot!D270,14)&\"-\"&Autopivot!H270&\"-\"&$D$6,40)","v":"Danegrove JMI S-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C271-3020000&Autopivot!D271,20)","v":"Q1163514PEGRANT"},{"$f":"Autopivot!A271","v":400107},{"$f":"Autopivot!B271","v":"Annunciation Catholic Junior School"},{"$f":"Autopivot!F271","v":543965},{"$f":"Autopivot!E271","v":10166},{"$f":"IF(Autopivot!G271=0,\"\",Autopivot!G271)","v":""},{"$f":"ROUND(Autopivot!I271,2)","v":1900},{"$f":"LEFT(LEFT(C270,15)&\"-\"&LEFT(Autopivot!D271,14)&\"-\"&Autopivot!H271&\"-\"&$D$6,40)","v":"Annunciation Ca-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C272-3020000&Autopivot!D272,20)","v":"Q1163514PPFSMPRI"},{"$f":"Autopivot!A272","v":400107},{"$f":"Autopivot!B272","v":"Annunciation Catholic Junior School"},{"$f":"Autopivot!F272","v":543965},{"$f":"Autopivot!E272","v":11334},{"$f":"IF(Autopivot!G272=0,\"\",Autopivot!G272)","v":20000978},{"$f":"ROUND(Autopivot!I272,2)","v":17490},{"$f":"LEFT(LEFT(C271,15)&\"-\"&LEFT(Autopivot!D272,14)&\"-\"&Autopivot!H272&\"-\"&$D$6,40)","v":"Annunciation Ca-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C273-3020000&Autopivot!D273,20)","v":"Q1163516PEGRANT"},{"$f":"Autopivot!A273","v":400108},{"$f":"Autopivot!B273","v":"Hasmonean Primary School"},{"$f":"Autopivot!F273","v":543965},{"$f":"Autopivot!E273","v":10166},{"$f":"IF(Autopivot!G273=0,\"\",Autopivot!G273)","v":""},{"$f":"ROUND(Autopivot!I273,2)","v":1853.13},{"$f":"LEFT(LEFT(C272,15)&\"-\"&LEFT(Autopivot!D273,14)&\"-\"&Autopivot!H273&\"-\"&$D$6,40)","v":"Hasmonean Prima-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C274-3020000&Autopivot!D274,20)","v":"Q1163516PPFSMPRI"},{"$f":"Autopivot!A274","v":400108},{"$f":"Autopivot!B274","v":"Hasmonean Primary School"},{"$f":"Autopivot!F274","v":543965},{"$f":"Autopivot!E274","v":11334},{"$f":"IF(Autopivot!G274=0,\"\",Autopivot!G274)","v":20000978},{"$f":"ROUND(Autopivot!I274,2)","v":6600},{"$f":"LEFT(LEFT(C273,15)&\"-\"&LEFT(Autopivot!D274,14)&\"-\"&Autopivot!H274&\"-\"&$D$6,40)","v":"Hasmonean Prima-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C275-3020000&Autopivot!D275,20)","v":"Q1163516UIFSM"},{"$f":"Autopivot!A275","v":400108},{"$f":"Autopivot!B275","v":"Hasmonean Primary School"},{"$f":"Autopivot!F275","v":543965},{"$f":"Autopivot!E275","v":10166},{"$f":"IF(Autopivot!G275=0,\"\",Autopivot!G275)","v":""},{"$f":"ROUND(Autopivot!I275,2)","v":8644.5},{"$f":"LEFT(LEFT(C274,15)&\"-\"&LEFT(Autopivot!D275,14)&\"-\"&Autopivot!H275&\"-\"&$D$6,40)","v":"Hasmonean Prima-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C276-3020000&Autopivot!D276,20)","v":"Q1165949PEGRANT"},{"$f":"Autopivot!A276","v":400110},{"$f":"Autopivot!B276","v":"Menorah Foundation School"},{"$f":"Autopivot!F276","v":543965},{"$f":"Autopivot!E276","v":10166},{"$f":"IF(Autopivot!G276=0,\"\",Autopivot!G276)","v":""},{"$f":"ROUND(Autopivot!I276,2)","v":1945.83},{"$f":"LEFT(LEFT(C275,15)&\"-\"&LEFT(Autopivot!D276,14)&\"-\"&Autopivot!H276&\"-\"&$D$6,40)","v":"Menorah Foundat-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C277-3020000&Autopivot!D277,20)","v":"Q1165949PPFSMPRI"},{"$f":"Autopivot!A277","v":400110},{"$f":"Autopivot!B277","v":"Menorah Foundation School"},{"$f":"Autopivot!F277","v":543965},{"$f":"Autopivot!E277","v":11334},{"$f":"IF(Autopivot!G277=0,\"\",Autopivot!G277)","v":20000978},{"$f":"ROUND(Autopivot!I277,2)","v":6270},{"$f":"LEFT(LEFT(C276,15)&\"-\"&LEFT(Autopivot!D277,14)&\"-\"&Autopivot!H277&\"-\"&$D$6,40)","v":"Menorah Foundat-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C278-3020000&Autopivot!D278,20)","v":"Q1165949UIFSM"},{"$f":"Autopivot!A278","v":400110},{"$f":"Autopivot!B278","v":"Menorah Foundation School"},{"$f":"Autopivot!F278","v":543965},{"$f":"Autopivot!E278","v":10166},{"$f":"IF(Autopivot!G278=0,\"\",Autopivot!G278)","v":""},{"$f":"ROUND(Autopivot!I278,2)","v":16078.13},{"$f":"LEFT(LEFT(C277,15)&\"-\"&LEFT(Autopivot!D278,14)&\"-\"&Autopivot!H278&\"-\"&$D$6,40)","v":"Menorah Foundat-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C279-3020000&Autopivot!D279,20)","v":"Q1162076DFC"},{"$f":"Autopivot!A279","v":400111},{"$f":"Autopivot!B279","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F279","v":543965},{"$f":"Autopivot!E279","v":11331},{"$f":"IF(Autopivot!G279=0,\"\",Autopivot!G279)","v":20000350},{"$f":"ROUND(Autopivot!I279,2)","v":2342.13},{"$f":"LEFT(LEFT(C278,15)&\"-\"&LEFT(Autopivot!D279,14)&\"-\"&Autopivot!H279&\"-\"&$D$6,40)","v":"Wessex  Gardens-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C280-3020000&Autopivot!D280,20)","v":"Q1162076PEGRANT"},{"$f":"Autopivot!A280","v":400111},{"$f":"Autopivot!B280","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F280","v":543965},{"$f":"Autopivot!E280","v":10166},{"$f":"IF(Autopivot!G280=0,\"\",Autopivot!G280)","v":""},{"$f":"ROUND(Autopivot!I280,2)","v":2025},{"$f":"LEFT(LEFT(C279,15)&\"-\"&LEFT(Autopivot!D280,14)&\"-\"&Autopivot!H280&\"-\"&$D$6,40)","v":"Wessex  Gardens-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C281-3020000&Autopivot!D281,20)","v":"Q1162076PPFSMPRI"},{"$f":"Autopivot!A281","v":400111},{"$f":"Autopivot!B281","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F281","v":543965},{"$f":"Autopivot!E281","v":11334},{"$f":"IF(Autopivot!G281=0,\"\",Autopivot!G281)","v":20000978},{"$f":"ROUND(Autopivot!I281,2)","v":48510},{"$f":"LEFT(LEFT(C280,15)&\"-\"&LEFT(Autopivot!D281,14)&\"-\"&Autopivot!H281&\"-\"&$D$6,40)","v":"Wessex  Gardens-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C282-3020000&Autopivot!D282,20)","v":"Q1162076UIFSM"},{"$f":"Autopivot!A282","v":400111},{"$f":"Autopivot!B282","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F282","v":543965},{"$f":"Autopivot!E282","v":10166},{"$f":"IF(Autopivot!G282=0,\"\",Autopivot!G282)","v":""},{"$f":"ROUND(Autopivot!I282,2)","v":14175.25},{"$f":"LEFT(LEFT(C281,15)&\"-\"&LEFT(Autopivot!D282,14)&\"-\"&Autopivot!H282&\"-\"&$D$6,40)","v":"Wessex  Gardens-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C283-3020000&Autopivot!D283,20)","v":"Q1165948PEGRANT"},{"$f":"Autopivot!A283","v":400112},{"$f":"Autopivot!B283","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F283","v":543965},{"$f":"Autopivot!E283","v":10166},{"$f":"IF(Autopivot!G283=0,\"\",Autopivot!G283)","v":""},{"$f":"ROUND(Autopivot!I283,2)","v":1846.88},{"$f":"LEFT(LEFT(C282,15)&\"-\"&LEFT(Autopivot!D283,14)&\"-\"&Autopivot!H283&\"-\"&$D$6,40)","v":"Mathilda Marks--PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C284-3020000&Autopivot!D284,20)","v":"Q1165948PPFSMPRI"},{"$f":"Autopivot!A284","v":400112},{"$f":"Autopivot!B284","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F284","v":543965},{"$f":"Autopivot!E284","v":11334},{"$f":"IF(Autopivot!G284=0,\"\",Autopivot!G284)","v":20000978},{"$f":"ROUND(Autopivot!I284,2)","v":3630},{"$f":"LEFT(LEFT(C283,15)&\"-\"&LEFT(Autopivot!D284,14)&\"-\"&Autopivot!H284&\"-\"&$D$6,40)","v":"Mathilda Marks--PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C285-3020000&Autopivot!D285,20)","v":"Q1165948UIFSM"},{"$f":"Autopivot!A285","v":400112},{"$f":"Autopivot!B285","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F285","v":543965},{"$f":"Autopivot!E285","v":10166},{"$f":"IF(Autopivot!G285=0,\"\",Autopivot!G285)","v":""},{"$f":"ROUND(Autopivot!I285,2)","v":9532.1299999999992},{"$f":"LEFT(LEFT(C284,15)&\"-\"&LEFT(Autopivot!D285,14)&\"-\"&Autopivot!H285&\"-\"&$D$6,40)","v":"Mathilda Marks--UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C286-3020000&Autopivot!D286,20)","v":"Q1162077DFC"},{"$f":"Autopivot!A286","v":400113},{"$f":"Autopivot!B286","v":"Orion Primary School"},{"$f":"Autopivot!F286","v":543965},{"$f":"Autopivot!E286","v":11331},{"$f":"IF(Autopivot!G286=0,\"\",Autopivot!G286)","v":20000350},{"$f":"ROUND(Autopivot!I286,2)","v":3262.38},{"$f":"LEFT(LEFT(C285,15)&\"-\"&LEFT(Autopivot!D286,14)&\"-\"&Autopivot!H286&\"-\"&$D$6,40)","v":"Orion Primary S-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C287-3020000&Autopivot!D287,20)","v":"Q1162077PEGRANT"},{"$f":"Autopivot!A287","v":400113},{"$f":"Autopivot!B287","v":"Orion Primary School"},{"$f":"Autopivot!F287","v":543965},{"$f":"Autopivot!E287","v":10166},{"$f":"IF(Autopivot!G287=0,\"\",Autopivot!G287)","v":""},{"$f":"ROUND(Autopivot!I287,2)","v":2355.21},{"$f":"LEFT(LEFT(C286,15)&\"-\"&LEFT(Autopivot!D287,14)&\"-\"&Autopivot!H287&\"-\"&$D$6,40)","v":"Orion Primary S-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C288-3020000&Autopivot!D288,20)","v":"Q1162077PPFSMPRI"},{"$f":"Autopivot!A288","v":400113},{"$f":"Autopivot!B288","v":"Orion Primary School"},{"$f":"Autopivot!F288","v":543965},{"$f":"Autopivot!E288","v":11334},{"$f":"IF(Autopivot!G288=0,\"\",Autopivot!G288)","v":20000978},{"$f":"ROUND(Autopivot!I288,2)","v":147180},{"$f":"LEFT(LEFT(C287,15)&\"-\"&LEFT(Autopivot!D288,14)&\"-\"&Autopivot!H288&\"-\"&$D$6,40)","v":"Orion Primary S-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C289-3020000&Autopivot!D289,20)","v":"Q1162077UIFSM"},{"$f":"Autopivot!A289","v":400113},{"$f":"Autopivot!B289","v":"Orion Primary School"},{"$f":"Autopivot!F289","v":543965},{"$f":"Autopivot!E289","v":10166},{"$f":"IF(Autopivot!G289=0,\"\",Autopivot!G289)","v":""},{"$f":"ROUND(Autopivot!I289,2)","v":29238},{"$f":"LEFT(LEFT(C288,15)&\"-\"&LEFT(Autopivot!D289,14)&\"-\"&Autopivot!H289&\"-\"&$D$6,40)","v":"Orion Primary S-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C290-3020000&Autopivot!D290,20)","v":"Q1163307PEGRANT"},{"$f":"Autopivot!A290","v":400114},{"$f":"Autopivot!B290","v":"St John's CE School N11"},{"$f":"Autopivot!F290","v":543965},{"$f":"Autopivot!E290","v":10166},{"$f":"IF(Autopivot!G290=0,\"\",Autopivot!G290)","v":""},{"$f":"ROUND(Autopivot!I290,2)","v":1854.17},{"$f":"LEFT(LEFT(C289,15)&\"-\"&LEFT(Autopivot!D290,14)&\"-\"&Autopivot!H290&\"-\"&$D$6,40)","v":"St John's CE Sc-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C291-3020000&Autopivot!D291,20)","v":"Q1163307PPFSMPRI"},{"$f":"Autopivot!A291","v":400114},{"$f":"Autopivot!B291","v":"St John's CE School N11"},{"$f":"Autopivot!F291","v":543965},{"$f":"Autopivot!E291","v":11334},{"$f":"IF(Autopivot!G291=0,\"\",Autopivot!G291)","v":20000978},{"$f":"ROUND(Autopivot!I291,2)","v":8580},{"$f":"LEFT(LEFT(C290,15)&\"-\"&LEFT(Autopivot!D291,14)&\"-\"&Autopivot!H291&\"-\"&$D$6,40)","v":"St John's CE Sc-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C292-3020000&Autopivot!D292,20)","v":"Q1163307UIFSM"},{"$f":"Autopivot!A292","v":400114},{"$f":"Autopivot!B292","v":"St John's CE School N11"},{"$f":"Autopivot!F292","v":543965},{"$f":"Autopivot!E292","v":10166},{"$f":"IF(Autopivot!G292=0,\"\",Autopivot!G292)","v":""},{"$f":"ROUND(Autopivot!I292,2)","v":9190.6299999999992},{"$f":"LEFT(LEFT(C291,15)&\"-\"&LEFT(Autopivot!D292,14)&\"-\"&Autopivot!H292&\"-\"&$D$6,40)","v":"St John's CE Sc-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C293-3020000&Autopivot!D293,20)","v":"Q1163518DFC"},{"$f":"Autopivot!A293","v":400117},{"$f":"Autopivot!B293","v":"Woodcroft Primary School"},{"$f":"Autopivot!F293","v":543965},{"$f":"Autopivot!E293","v":11331},{"$f":"IF(Autopivot!G293=0,\"\",Autopivot!G293)","v":20000350},{"$f":"ROUND(Autopivot!I293,2)","v":2339.88},{"$f":"LEFT(LEFT(C292,15)&\"-\"&LEFT(Autopivot!D293,14)&\"-\"&Autopivot!H293&\"-\"&$D$6,40)","v":"Woodcroft Prima-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C294-3020000&Autopivot!D294,20)","v":"Q1163518PEGRANT"},{"$f":"Autopivot!A294","v":400117},{"$f":"Autopivot!B294","v":"Woodcroft Primary School"},{"$f":"Autopivot!F294","v":543965},{"$f":"Autopivot!E294","v":10166},{"$f":"IF(Autopivot!G294=0,\"\",Autopivot!G294)","v":""},{"$f":"ROUND(Autopivot!I294,2)","v":2069.79},{"$f":"LEFT(LEFT(C293,15)&\"-\"&LEFT(Autopivot!D294,14)&\"-\"&Autopivot!H294&\"-\"&$D$6,40)","v":"Woodcroft Prima-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C295-3020000&Autopivot!D295,20)","v":"Q1163518PPFSMPRI"},{"$f":"Autopivot!A295","v":400117},{"$f":"Autopivot!B295","v":"Woodcroft Primary School"},{"$f":"Autopivot!F295","v":543965},{"$f":"Autopivot!E295","v":11334},{"$f":"IF(Autopivot!G295=0,\"\",Autopivot!G295)","v":20000978},{"$f":"ROUND(Autopivot!I295,2)","v":72270},{"$f":"LEFT(LEFT(C294,15)&\"-\"&LEFT(Autopivot!D295,14)&\"-\"&Autopivot!H295&\"-\"&$D$6,40)","v":"Woodcroft Prima-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C296-3020000&Autopivot!D296,20)","v":"Q1163518UIFSM"},{"$f":"Autopivot!A296","v":400117},{"$f":"Autopivot!B296","v":"Woodcroft Primary School"},{"$f":"Autopivot!F296","v":543965},{"$f":"Autopivot!E296","v":10166},{"$f":"IF(Autopivot!G296=0,\"\",Autopivot!G296)","v":""},{"$f":"ROUND(Autopivot!I296,2)","v":8193.6299999999992},{"$f":"LEFT(LEFT(C295,15)&\"-\"&LEFT(Autopivot!D296,14)&\"-\"&Autopivot!H296&\"-\"&$D$6,40)","v":"Woodcroft Prima-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C297-3020000&Autopivot!D297,20)","v":"Q1163520PEGRANT"},{"$f":"Autopivot!A297","v":400125},{"$f":"Autopivot!B297","v":"Akiva School"},{"$f":"Autopivot!F297","v":543965},{"$f":"Autopivot!E297","v":10166},{"$f":"IF(Autopivot!G297=0,\"\",Autopivot!G297)","v":""},{"$f":"ROUND(Autopivot!I297,2)","v":2041.67},{"$f":"LEFT(LEFT(C296,15)&\"-\"&LEFT(Autopivot!D297,14)&\"-\"&Autopivot!H297&\"-\"&$D$6,40)","v":"Akiva School-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C298-3020000&Autopivot!D298,20)","v":"Q1163520PPFSMPRI"},{"$f":"Autopivot!A298","v":400125},{"$f":"Autopivot!B298","v":"Akiva School"},{"$f":"Autopivot!F298","v":543965},{"$f":"Autopivot!E298","v":11334},{"$f":"IF(Autopivot!G298=0,\"\",Autopivot!G298)","v":20000978},{"$f":"ROUND(Autopivot!I298,2)","v":660},{"$f":"LEFT(LEFT(C297,15)&\"-\"&LEFT(Autopivot!D298,14)&\"-\"&Autopivot!H298&\"-\"&$D$6,40)","v":"Akiva School-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C299-3020000&Autopivot!D299,20)","v":"Q1163520UIFSM"},{"$f":"Autopivot!A299","v":400125},{"$f":"Autopivot!B299","v":"Akiva School"},{"$f":"Autopivot!F299","v":543965},{"$f":"Autopivot!E299","v":10166},{"$f":"IF(Autopivot!G299=0,\"\",Autopivot!G299)","v":""},{"$f":"ROUND(Autopivot!I299,2)","v":19232.5},{"$f":"LEFT(LEFT(C298,15)&\"-\"&LEFT(Autopivot!D299,14)&\"-\"&Autopivot!H299&\"-\"&$D$6,40)","v":"Akiva School-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C300-3020000&Autopivot!D300,20)","v":"Q1163523DFC"},{"$f":"Autopivot!A300","v":400130},{"$f":"Autopivot!B300","v":"Martin Primary School"},{"$f":"Autopivot!F300","v":543965},{"$f":"Autopivot!E300","v":11331},{"$f":"IF(Autopivot!G300=0,\"\",Autopivot!G300)","v":20000350},{"$f":"ROUND(Autopivot!I300,2)","v":2764},{"$f":"LEFT(LEFT(C299,15)&\"-\"&LEFT(Autopivot!D300,14)&\"-\"&Autopivot!H300&\"-\"&$D$6,40)","v":"Martin Primary -DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C301-3020000&Autopivot!D301,20)","v":"Q1163523PEGRANT"},{"$f":"Autopivot!A301","v":400130},{"$f":"Autopivot!B301","v":"Martin Primary School"},{"$f":"Autopivot!F301","v":543965},{"$f":"Autopivot!E301","v":10166},{"$f":"IF(Autopivot!G301=0,\"\",Autopivot!G301)","v":""},{"$f":"ROUND(Autopivot!I301,2)","v":2190.63},{"$f":"LEFT(LEFT(C300,15)&\"-\"&LEFT(Autopivot!D301,14)&\"-\"&Autopivot!H301&\"-\"&$D$6,40)","v":"Martin Primary -PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C302-3020000&Autopivot!D302,20)","v":"Q1163523PPFSMPRI"},{"$f":"Autopivot!A302","v":400130},{"$f":"Autopivot!B302","v":"Martin Primary School"},{"$f":"Autopivot!F302","v":543965},{"$f":"Autopivot!E302","v":11334},{"$f":"IF(Autopivot!G302=0,\"\",Autopivot!G302)","v":20000978},{"$f":"ROUND(Autopivot!I302,2)","v":41580},{"$f":"LEFT(LEFT(C301,15)&\"-\"&LEFT(Autopivot!D302,14)&\"-\"&Autopivot!H302&\"-\"&$D$6,40)","v":"Martin Primary -PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C303-3020000&Autopivot!D303,20)","v":"Q1163523UIFSM"},{"$f":"Autopivot!A303","v":400130},{"$f":"Autopivot!B303","v":"Martin Primary School"},{"$f":"Autopivot!F303","v":543965},{"$f":"Autopivot!E303","v":10166},{"$f":"IF(Autopivot!G303=0,\"\",Autopivot!G303)","v":""},{"$f":"ROUND(Autopivot!I303,2)","v":25336.880000000001},{"$f":"LEFT(LEFT(C302,15)&\"-\"&LEFT(Autopivot!D303,14)&\"-\"&Autopivot!H303&\"-\"&$D$6,40)","v":"Martin Primary -UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C304-3020000&Autopivot!D304,20)","v":"Q1163521PEGRANT"},{"$f":"Autopivot!A304","v":400135},{"$f":"Autopivot!B304","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F304","v":543965},{"$f":"Autopivot!E304","v":11329},{"$f":"IF(Autopivot!G304=0,\"\",Autopivot!G304)","v":""},{"$f":"ROUND(Autopivot!I304,2)","v":2157.29},{"$f":"LEFT(LEFT(C303,15)&\"-\"&LEFT(Autopivot!D304,14)&\"-\"&Autopivot!H304&\"-\"&$D$6,40)","v":"St Mary's & St -PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C305-3020000&Autopivot!D305,20)","v":"Q1163521PPFSMPRI"},{"$f":"Autopivot!A305","v":400135},{"$f":"Autopivot!B305","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F305","v":543965},{"$f":"Autopivot!E305","v":11334},{"$f":"IF(Autopivot!G305=0,\"\",Autopivot!G305)","v":20000978},{"$f":"ROUND(Autopivot!I305,2)","v":40920},{"$f":"LEFT(LEFT(C304,15)&\"-\"&LEFT(Autopivot!D305,14)&\"-\"&Autopivot!H305&\"-\"&$D$6,40)","v":"St Mary's & St -PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C306-3020000&Autopivot!D306,20)","v":"Q1163521PPFSMSEC"},{"$f":"Autopivot!A306","v":400135},{"$f":"Autopivot!B306","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F306","v":543965},{"$f":"Autopivot!E306","v":11333},{"$f":"IF(Autopivot!G306=0,\"\",Autopivot!G306)","v":20000978},{"$f":"ROUND(Autopivot!I306,2)","v":27115},{"$f":"LEFT(LEFT(C305,15)&\"-\"&LEFT(Autopivot!D306,14)&\"-\"&Autopivot!H306&\"-\"&$D$6,40)","v":"St Mary's & St -PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C307-3020000&Autopivot!D307,20)","v":"Q1163521UIFSM"},{"$f":"Autopivot!A307","v":400135},{"$f":"Autopivot!B307","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F307","v":543965},{"$f":"Autopivot!E307","v":11329},{"$f":"IF(Autopivot!G307=0,\"\",Autopivot!G307)","v":""},{"$f":"ROUND(Autopivot!I307,2)","v":18650},{"$f":"LEFT(LEFT(C306,15)&\"-\"&LEFT(Autopivot!D307,14)&\"-\"&Autopivot!H307&\"-\"&$D$6,40)","v":"St Mary's & St -UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C308-3020000&Autopivot!D308,20)","v":"Q1163521NDSecDELCont"},{"$f":"Autopivot!A308","v":400135},{"$f":"Autopivot!B308","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F308","v":543965},{"$f":"Autopivot!E308","v":11510},{"$f":"IF(Autopivot!G308=0,\"\",Autopivot!G308)","v":""},{"$f":"ROUND(Autopivot!I308,2)","v":-316.5},{"$f":"LEFT(LEFT(C307,15)&\"-\"&LEFT(Autopivot!D308,14)&\"-\"&Autopivot!H308&\"-\"&$D$6,40)","v":"St Mary's & St -NDSecDELContin-E23-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C309-3020000&Autopivot!D309,20)","v":"Q1165427PPFSMSEC"},{"$f":"Autopivot!A309","v":400140},{"$f":"Autopivot!B309","v":"JCoSS"},{"$f":"Autopivot!F309","v":543965},{"$f":"Autopivot!E309","v":11333},{"$f":"IF(Autopivot!G309=0,\"\",Autopivot!G309)","v":20000978},{"$f":"ROUND(Autopivot!I309,2)","v":19167.5},{"$f":"LEFT(LEFT(C308,15)&\"-\"&LEFT(Autopivot!D309,14)&\"-\"&Autopivot!H309&\"-\"&$D$6,40)","v":"JCoSS-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C310-3020000&Autopivot!D310,20)","v":"Q1165427NDSecDELCont"},{"$f":"Autopivot!A310","v":400140},{"$f":"Autopivot!B310","v":"JCoSS"},{"$f":"Autopivot!F310","v":543965},{"$f":"Autopivot!E310","v":10163},{"$f":"IF(Autopivot!G310=0,\"\",Autopivot!G310)","v":""},{"$f":"ROUND(Autopivot!I310,2)","v":-478.5},{"$f":"LEFT(LEFT(C309,15)&\"-\"&LEFT(Autopivot!D310,14)&\"-\"&Autopivot!H310&\"-\"&$D$6,40)","v":"JCoSS-NDSecDELContin-E23-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C311-3020000&Autopivot!D311,20)","v":"Q1163524PEGRANT"},{"$f":"Autopivot!A311","v":400150},{"$f":"Autopivot!B311","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F311","v":543965},{"$f":"Autopivot!E311","v":10166},{"$f":"IF(Autopivot!G311=0,\"\",Autopivot!G311)","v":""},{"$f":"ROUND(Autopivot!I311,2)","v":1846.88},{"$f":"LEFT(LEFT(C310,15)&\"-\"&LEFT(Autopivot!D311,14)&\"-\"&Autopivot!H311&\"-\"&$D$6,40)","v":"Beit Shvidler P-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C312-3020000&Autopivot!D312,20)","v":"Q1163524PPFSMPRI"},{"$f":"Autopivot!A312","v":400150},{"$f":"Autopivot!B312","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F312","v":543965},{"$f":"Autopivot!E312","v":11334},{"$f":"IF(Autopivot!G312=0,\"\",Autopivot!G312)","v":20000978},{"$f":"ROUND(Autopivot!I312,2)","v":6270},{"$f":"LEFT(LEFT(C311,15)&\"-\"&LEFT(Autopivot!D312,14)&\"-\"&Autopivot!H312&\"-\"&$D$6,40)","v":"Beit Shvidler P-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C313-3020000&Autopivot!D313,20)","v":"Q1163524UIFSM"},{"$f":"Autopivot!A313","v":400150},{"$f":"Autopivot!B313","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F313","v":543965},{"$f":"Autopivot!E313","v":10166},{"$f":"IF(Autopivot!G313=0,\"\",Autopivot!G313)","v":""},{"$f":"ROUND(Autopivot!I313,2)","v":8052.88},{"$f":"LEFT(LEFT(C312,15)&\"-\"&LEFT(Autopivot!D313,14)&\"-\"&Autopivot!H313&\"-\"&$D$6,40)","v":"Beit Shvidler P-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C314-3020000&Autopivot!D314,20)","v":"Q1162041PEGRANT"},{"$f":"Autopivot!A314","v":400155},{"$f":"Autopivot!B314","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F314","v":543965},{"$f":"Autopivot!E314","v":10166},{"$f":"IF(Autopivot!G314=0,\"\",Autopivot!G314)","v":""},{"$f":"ROUND(Autopivot!I314,2)","v":1852.08},{"$f":"LEFT(LEFT(C313,15)&\"-\"&LEFT(Autopivot!D314,14)&\"-\"&Autopivot!H314&\"-\"&$D$6,40)","v":"Sacks Morasha J-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C315-3020000&Autopivot!D315,20)","v":"Q1162041PPFSMPRI"},{"$f":"Autopivot!A315","v":400155},{"$f":"Autopivot!B315","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F315","v":543965},{"$f":"Autopivot!E315","v":11334},{"$f":"IF(Autopivot!G315=0,\"\",Autopivot!G315)","v":20000978},{"$f":"ROUND(Autopivot!I315,2)","v":1320},{"$f":"LEFT(LEFT(C314,15)&\"-\"&LEFT(Autopivot!D315,14)&\"-\"&Autopivot!H315&\"-\"&$D$6,40)","v":"Sacks Morasha J-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C316-3020000&Autopivot!D316,20)","v":"Q1162041UIFSM"},{"$f":"Autopivot!A316","v":400155},{"$f":"Autopivot!B316","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F316","v":543965},{"$f":"Autopivot!E316","v":10166},{"$f":"IF(Autopivot!G316=0,\"\",Autopivot!G316)","v":""},{"$f":"ROUND(Autopivot!I316,2)","v":9409},{"$f":"LEFT(LEFT(C315,15)&\"-\"&LEFT(Autopivot!D316,14)&\"-\"&Autopivot!H316&\"-\"&$D$6,40)","v":"Sacks Morasha J-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C317-3020000&Autopivot!D317,20)","v":"Q1161100DFC"},{"$f":"Autopivot!A317","v":400156},{"$f":"Autopivot!B317","v":"Pavilion"},{"$f":"Autopivot!F317","v":543965},{"$f":"Autopivot!E317","v":11340},{"$f":"IF(Autopivot!G317=0,\"\",Autopivot!G317)","v":20000350},{"$f":"ROUND(Autopivot!I317,2)","v":1666.56},{"$f":"LEFT(LEFT(C316,15)&\"-\"&LEFT(Autopivot!D317,14)&\"-\"&Autopivot!H317&\"-\"&$D$6,40)","v":"Pavilion-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C318-3020000&Autopivot!D318,20)","v":"Q1161100PEGRANT"},{"$f":"Autopivot!A318","v":400156},{"$f":"Autopivot!B318","v":"Pavilion"},{"$f":"Autopivot!F318","v":543965},{"$f":"Autopivot!E318","v":10168},{"$f":"IF(Autopivot!G318=0,\"\",Autopivot!G318)","v":""},{"$f":"ROUND(Autopivot!I318,2)","v":208.33},{"$f":"LEFT(LEFT(C317,15)&\"-\"&LEFT(Autopivot!D318,14)&\"-\"&Autopivot!H318&\"-\"&$D$6,40)","v":"Pavilion-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C319-3020000&Autopivot!D319,20)","v":"Q1161100PPFSMPRI"},{"$f":"Autopivot!A319","v":400156},{"$f":"Autopivot!B319","v":"Pavilion"},{"$f":"Autopivot!F319","v":543965},{"$f":"Autopivot!E319","v":11332},{"$f":"IF(Autopivot!G319=0,\"\",Autopivot!G319)","v":20000978},{"$f":"ROUND(Autopivot!I319,2)","v":660},{"$f":"LEFT(LEFT(C318,15)&\"-\"&LEFT(Autopivot!D319,14)&\"-\"&Autopivot!H319&\"-\"&$D$6,40)","v":"Pavilion-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C320-3020000&Autopivot!D320,20)","v":"Q1161100PPFSMSEC"},{"$f":"Autopivot!A320","v":400156},{"$f":"Autopivot!B320","v":"Pavilion"},{"$f":"Autopivot!F320","v":543965},{"$f":"Autopivot!E320","v":11332},{"$f":"IF(Autopivot!G320=0,\"\",Autopivot!G320)","v":20000978},{"$f":"ROUND(Autopivot!I320,2)","v":11921.25},{"$f":"LEFT(LEFT(C319,15)&\"-\"&LEFT(Autopivot!D320,14)&\"-\"&Autopivot!H320&\"-\"&$D$6,40)","v":"Pavilion-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C321-3020000&Autopivot!D321,20)","v":"Q1161100UIFSM"},{"$f":"Autopivot!A321","v":400156},{"$f":"Autopivot!B321","v":"Pavilion"},{"$f":"Autopivot!F321","v":543965},{"$f":"Autopivot!E321","v":10168},{"$f":"IF(Autopivot!G321=0,\"\",Autopivot!G321)","v":""},{"$f":"ROUND(Autopivot!I321,2)","v":127.5},{"$f":"LEFT(LEFT(C320,15)&\"-\"&LEFT(Autopivot!D321,14)&\"-\"&Autopivot!H321&\"-\"&$D$6,40)","v":"Pavilion-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C322-3020000&Autopivot!D322,20)","v":"Q1161102DFC"},{"$f":"Autopivot!A322","v":400157},{"$f":"Autopivot!B322","v":"Northgate"},{"$f":"Autopivot!F322","v":543965},{"$f":"Autopivot!E322","v":11340},{"$f":"IF(Autopivot!G322=0,\"\",Autopivot!G322)","v":20000350},{"$f":"ROUND(Autopivot!I322,2)","v":1033.75},{"$f":"LEFT(LEFT(C321,15)&\"-\"&LEFT(Autopivot!D322,14)&\"-\"&Autopivot!H322&\"-\"&$D$6,40)","v":"Northgate-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C323-3020000&Autopivot!D323,20)","v":"Q1161102PPFSMSEC"},{"$f":"Autopivot!A323","v":400157},{"$f":"Autopivot!B323","v":"Northgate"},{"$f":"Autopivot!F323","v":543965},{"$f":"Autopivot!E323","v":11332},{"$f":"IF(Autopivot!G323=0,\"\",Autopivot!G323)","v":20000978},{"$f":"ROUND(Autopivot!I323,2)","v":467.5},{"$f":"LEFT(LEFT(C322,15)&\"-\"&LEFT(Autopivot!D323,14)&\"-\"&Autopivot!H323&\"-\"&$D$6,40)","v":"Northgate-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C324-3020000&Autopivot!D324,20)","v":"Q1162023DFC"},{"$f":"Autopivot!A324","v":400159},{"$f":"Autopivot!B324","v":"Edgware Primary School"},{"$f":"Autopivot!F324","v":543965},{"$f":"Autopivot!E324","v":11331},{"$f":"IF(Autopivot!G324=0,\"\",Autopivot!G324)","v":20000350},{"$f":"ROUND(Autopivot!I324,2)","v":2809.85},{"$f":"LEFT(LEFT(C323,15)&\"-\"&LEFT(Autopivot!D324,14)&\"-\"&Autopivot!H324&\"-\"&$D$6,40)","v":"Edgware Primary-DFC-CI01-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C325-3020000&Autopivot!D325,20)","v":"Q1162023PEGRANT"},{"$f":"Autopivot!A325","v":400159},{"$f":"Autopivot!B325","v":"Edgware Primary School"},{"$f":"Autopivot!F325","v":543965},{"$f":"Autopivot!E325","v":10166},{"$f":"IF(Autopivot!G325=0,\"\",Autopivot!G325)","v":""},{"$f":"ROUND(Autopivot!I325,2)","v":2184.38},{"$f":"LEFT(LEFT(C324,15)&\"-\"&LEFT(Autopivot!D325,14)&\"-\"&Autopivot!H325&\"-\"&$D$6,40)","v":"Edgware Primary-PEGRANT-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C326-3020000&Autopivot!D326,20)","v":"Q1162023PPFSMPRI"},{"$f":"Autopivot!A326","v":400159},{"$f":"Autopivot!B326","v":"Edgware Primary School"},{"$f":"Autopivot!F326","v":543965},{"$f":"Autopivot!E326","v":11334},{"$f":"IF(Autopivot!G326=0,\"\",Autopivot!G326)","v":20000978},{"$f":"ROUND(Autopivot!I326,2)","v":63360},{"$f":"LEFT(LEFT(C325,15)&\"-\"&LEFT(Autopivot!D326,14)&\"-\"&Autopivot!H326&\"-\"&$D$6,40)","v":"Edgware Primary-PPFSMPRI-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C327-3020000&Autopivot!D327,20)","v":"Q1162023UIFSM"},{"$f":"Autopivot!A327","v":400159},{"$f":"Autopivot!B327","v":"Edgware Primary School"},{"$f":"Autopivot!F327","v":543965},{"$f":"Autopivot!E327","v":10166},{"$f":"IF(Autopivot!G327=0,\"\",Autopivot!G327)","v":""},{"$f":"ROUND(Autopivot!I327,2)","v":19109.75},{"$f":"LEFT(LEFT(C326,15)&\"-\"&LEFT(Autopivot!D327,14)&\"-\"&Autopivot!H327&\"-\"&$D$6,40)","v":"Edgware Primary-UIFSM-I18-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C328-3020000&Autopivot!D328,20)","v":{"$error":"#VALUE!"}},{"$f":"Autopivot!A328","v":"(blank)"},{"$f":"Autopivot!B328","v":"(blank)"},{"$f":"Autopivot!F328","v":"(blank)"},{"$f":"Autopivot!E328","v":"(blank)"},{"$f":"IF(Autopivot!G328=0,\"\",Autopivot!G328)","v":"(blank)"},{"$f":"ROUND(Autopivot!I328,2)","v":0},{"$f":"LEFT(LEFT(C327,15)&\"-\"&LEFT(Autopivot!D328,14)&\"-\"&Autopivot!H328&\"-\"&$D$6,40)","v":"(blank)-(blank)-(blank)-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C329-3020000&Autopivot!D329,20)","v":"Q1164004PPFSMSEC"},{"$f":"Autopivot!A329","v":107953},{"$f":"Autopivot!B329","v":"Menorah High School (Girls)"},{"$f":"Autopivot!F329","v":543965},{"$f":"Autopivot!E329","v":11333},{"$f":"IF(Autopivot!G329=0,\"\",Autopivot!G329)","v":20000978},{"$f":"ROUND(Autopivot!I329,2)","v":2103.75},{"$f":"LEFT(LEFT(C328,15)&\"-\"&LEFT(Autopivot!D329,14)&\"-\"&Autopivot!H329&\"-\"&$D$6,40)","v":"Menorah High Sc-PPFSMSEC-I05-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C330-3020000&Autopivot!D330,20)","v":"Q1164004NDSecDELCont"},{"$f":"Autopivot!A330","v":107953},{"$f":"Autopivot!B330","v":"Menorah High School (Girls)"},{"$f":"Autopivot!F330","v":543965},{"$f":"Autopivot!E330","v":10163},{"$f":"IF(Autopivot!G330=0,\"\",Autopivot!G330)","v":""},{"$f":"ROUND(Autopivot!I330,2)","v":-115.5},{"$f":"LEFT(LEFT(C329,15)&\"-\"&LEFT(Autopivot!D330,14)&\"-\"&Autopivot!H330&\"-\"&$D$6,40)","v":"Menorah High Sc-NDSecDELContin-E23-Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C331-3020000&Autopivot!D331,20)","v":"Q116-3020000"},{"$f":"Autopivot!A331","v":0},{"$f":"Autopivot!B331","v":0},{"$f":"Autopivot!F331","v":0},{"$f":"Autopivot!E331","v":0},{"$f":"IF(Autopivot!G331=0,\"\",Autopivot!G331)","v":""},{"$f":"ROUND(Autopivot!I331,2)","v":0},{"$f":"LEFT(LEFT(C330,15)&\"-\"&LEFT(Autopivot!D331,14)&\"-\"&Autopivot!H331&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C332-3020000&Autopivot!D332,20)","v":"Q116-3020000"},{"$f":"Autopivot!A332","v":0},{"$f":"Autopivot!B332","v":0},{"$f":"Autopivot!F332","v":0},{"$f":"Autopivot!E332","v":0},{"$f":"IF(Autopivot!G332=0,\"\",Autopivot!G332)","v":""},{"$f":"ROUND(Autopivot!I332,2)","v":0},{"$f":"LEFT(LEFT(C331,15)&\"-\"&LEFT(Autopivot!D332,14)&\"-\"&Autopivot!H332&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C333-3020000&Autopivot!D333,20)","v":"Q116-3020000"},{"$f":"Autopivot!A333","v":0},{"$f":"Autopivot!B333","v":0},{"$f":"Autopivot!F333","v":0},{"$f":"Autopivot!E333","v":0},{"$f":"IF(Autopivot!G333=0,\"\",Autopivot!G333)","v":""},{"$f":"ROUND(Autopivot!I333,2)","v":0},{"$f":"LEFT(LEFT(C332,15)&\"-\"&LEFT(Autopivot!D333,14)&\"-\"&Autopivot!H333&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C334-3020000&Autopivot!D334,20)","v":"Q116-3020000"},{"$f":"Autopivot!A334","v":0},{"$f":"Autopivot!B334","v":0},{"$f":"Autopivot!F334","v":0},{"$f":"Autopivot!E334","v":0},{"$f":"IF(Autopivot!G334=0,\"\",Autopivot!G334)","v":""},{"$f":"ROUND(Autopivot!I334,2)","v":0},{"$f":"LEFT(LEFT(C333,15)&\"-\"&LEFT(Autopivot!D334,14)&\"-\"&Autopivot!H334&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C335-3020000&Autopivot!D335,20)","v":"Q116-3020000"},{"$f":"Autopivot!A335","v":0},{"$f":"Autopivot!B335","v":0},{"$f":"Autopivot!F335","v":0},{"$f":"Autopivot!E335","v":0},{"$f":"IF(Autopivot!G335=0,\"\",Autopivot!G335)","v":""},{"$f":"ROUND(Autopivot!I335,2)","v":0},{"$f":"LEFT(LEFT(C334,15)&\"-\"&LEFT(Autopivot!D335,14)&\"-\"&Autopivot!H335&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C336-3020000&Autopivot!D336,20)","v":"Q116-3020000"},{"$f":"Autopivot!A336","v":0},{"$f":"Autopivot!B336","v":0},{"$f":"Autopivot!F336","v":0},{"$f":"Autopivot!E336","v":0},{"$f":"IF(Autopivot!G336=0,\"\",Autopivot!G336)","v":""},{"$f":"ROUND(Autopivot!I336,2)","v":0},{"$f":"LEFT(LEFT(C335,15)&\"-\"&LEFT(Autopivot!D336,14)&\"-\"&Autopivot!H336&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C337-3020000&Autopivot!D337,20)","v":"Q116-3020000"},{"$f":"Autopivot!A337","v":0},{"$f":"Autopivot!B337","v":0},{"$f":"Autopivot!F337","v":0},{"$f":"Autopivot!E337","v":0},{"$f":"IF(Autopivot!G337=0,\"\",Autopivot!G337)","v":""},{"$f":"ROUND(Autopivot!I337,2)","v":0},{"$f":"LEFT(LEFT(C336,15)&\"-\"&LEFT(Autopivot!D337,14)&\"-\"&Autopivot!H337&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C338-3020000&Autopivot!D338,20)","v":"Q116-3020000"},{"$f":"Autopivot!A338","v":0},{"$f":"Autopivot!B338","v":0},{"$f":"Autopivot!F338","v":0},{"$f":"Autopivot!E338","v":0},{"$f":"IF(Autopivot!G338=0,\"\",Autopivot!G338)","v":""},{"$f":"ROUND(Autopivot!I338,2)","v":0},{"$f":"LEFT(LEFT(C337,15)&\"-\"&LEFT(Autopivot!D338,14)&\"-\"&Autopivot!H338&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C339-3020000&Autopivot!D339,20)","v":"Q116-3020000"},{"$f":"Autopivot!A339","v":0},{"$f":"Autopivot!B339","v":0},{"$f":"Autopivot!F339","v":0},{"$f":"Autopivot!E339","v":0},{"$f":"IF(Autopivot!G339=0,\"\",Autopivot!G339)","v":""},{"$f":"ROUND(Autopivot!I339,2)","v":0},{"$f":"LEFT(LEFT(C338,15)&\"-\"&LEFT(Autopivot!D339,14)&\"-\"&Autopivot!H339&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C340-3020000&Autopivot!D340,20)","v":"Q116-3020000"},{"$f":"Autopivot!A340","v":0},{"$f":"Autopivot!B340","v":0},{"$f":"Autopivot!F340","v":0},{"$f":"Autopivot!E340","v":0},{"$f":"IF(Autopivot!G340=0,\"\",Autopivot!G340)","v":""},{"$f":"ROUND(Autopivot!I340,2)","v":0},{"$f":"LEFT(LEFT(C339,15)&\"-\"&LEFT(Autopivot!D340,14)&\"-\"&Autopivot!H340&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C341-3020000&Autopivot!D341,20)","v":"Q116-3020000"},{"$f":"Autopivot!A341","v":0},{"$f":"Autopivot!B341","v":0},{"$f":"Autopivot!F341","v":0},{"$f":"Autopivot!E341","v":0},{"$f":"IF(Autopivot!G341=0,\"\",Autopivot!G341)","v":""},{"$f":"ROUND(Autopivot!I341,2)","v":0},{"$f":"LEFT(LEFT(C340,15)&\"-\"&LEFT(Autopivot!D341,14)&\"-\"&Autopivot!H341&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C342-3020000&Autopivot!D342,20)","v":"Q116-3020000"},{"$f":"Autopivot!A342","v":0},{"$f":"Autopivot!B342","v":0},{"$f":"Autopivot!F342","v":0},{"$f":"Autopivot!E342","v":0},{"$f":"IF(Autopivot!G342=0,\"\",Autopivot!G342)","v":""},{"$f":"ROUND(Autopivot!I342,2)","v":0},{"$f":"LEFT(LEFT(C341,15)&\"-\"&LEFT(Autopivot!D342,14)&\"-\"&Autopivot!H342&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C343-3020000&Autopivot!D343,20)","v":"Q116-3020000"},{"$f":"Autopivot!A343","v":0},{"$f":"Autopivot!B343","v":0},{"$f":"Autopivot!F343","v":0},{"$f":"Autopivot!E343","v":0},{"$f":"IF(Autopivot!G343=0,\"\",Autopivot!G343)","v":""},{"$f":"ROUND(Autopivot!I343,2)","v":0},{"$f":"LEFT(LEFT(C342,15)&\"-\"&LEFT(Autopivot!D343,14)&\"-\"&Autopivot!H343&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C344-3020000&Autopivot!D344,20)","v":"Q116-3020000"},{"$f":"Autopivot!A344","v":0},{"$f":"Autopivot!B344","v":0},{"$f":"Autopivot!F344","v":0},{"$f":"Autopivot!E344","v":0},{"$f":"IF(Autopivot!G344=0,\"\",Autopivot!G344)","v":""},{"$f":"ROUND(Autopivot!I344,2)","v":0},{"$f":"LEFT(LEFT(C343,15)&\"-\"&LEFT(Autopivot!D344,14)&\"-\"&Autopivot!H344&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C345-3020000&Autopivot!D345,20)","v":"Q116-3020000"},{"$f":"Autopivot!A345","v":0},{"$f":"Autopivot!B345","v":0},{"$f":"Autopivot!F345","v":0},{"$f":"Autopivot!E345","v":0},{"$f":"IF(Autopivot!G345=0,\"\",Autopivot!G345)","v":""},{"$f":"ROUND(Autopivot!I345,2)","v":0},{"$f":"LEFT(LEFT(C344,15)&\"-\"&LEFT(Autopivot!D345,14)&\"-\"&Autopivot!H345&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C346-3020000&Autopivot!D346,20)","v":"Q116-3020000"},{"$f":"Autopivot!A346","v":0},{"$f":"Autopivot!B346","v":0},{"$f":"Autopivot!F346","v":0},{"$f":"Autopivot!E346","v":0},{"$f":"IF(Autopivot!G346=0,\"\",Autopivot!G346)","v":""},{"$f":"ROUND(Autopivot!I346,2)","v":0},{"$f":"LEFT(LEFT(C345,15)&\"-\"&LEFT(Autopivot!D346,14)&\"-\"&Autopivot!H346&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C347-3020000&Autopivot!D347,20)","v":"Q116-3020000"},{"$f":"Autopivot!A347","v":0},{"$f":"Autopivot!B347","v":0},{"$f":"Autopivot!F347","v":0},{"$f":"Autopivot!E347","v":0},{"$f":"IF(Autopivot!G347=0,\"\",Autopivot!G347)","v":""},{"$f":"ROUND(Autopivot!I347,2)","v":0},{"$f":"LEFT(LEFT(C346,15)&\"-\"&LEFT(Autopivot!D347,14)&\"-\"&Autopivot!H347&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C348-3020000&Autopivot!D348,20)","v":"Q116-3020000"},{"$f":"Autopivot!A348","v":0},{"$f":"Autopivot!B348","v":0},{"$f":"Autopivot!F348","v":0},{"$f":"Autopivot!E348","v":0},{"$f":"IF(Autopivot!G348=0,\"\",Autopivot!G348)","v":""},{"$f":"ROUND(Autopivot!I348,2)","v":0},{"$f":"LEFT(LEFT(C347,15)&\"-\"&LEFT(Autopivot!D348,14)&\"-\"&Autopivot!H348&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C349-3020000&Autopivot!D349,20)","v":"Q116-3020000"},{"$f":"Autopivot!A349","v":0},{"$f":"Autopivot!B349","v":0},{"$f":"Autopivot!F349","v":0},{"$f":"Autopivot!E349","v":0},{"$f":"IF(Autopivot!G349=0,\"\",Autopivot!G349)","v":""},{"$f":"ROUND(Autopivot!I349,2)","v":0},{"$f":"LEFT(LEFT(C348,15)&\"-\"&LEFT(Autopivot!D349,14)&\"-\"&Autopivot!H349&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C350-3020000&Autopivot!D350,20)","v":"Q116-3020000"},{"$f":"Autopivot!A350","v":0},{"$f":"Autopivot!B350","v":0},{"$f":"Autopivot!F350","v":0},{"$f":"Autopivot!E350","v":0},{"$f":"IF(Autopivot!G350=0,\"\",Autopivot!G350)","v":""},{"$f":"ROUND(Autopivot!I350,2)","v":0},{"$f":"LEFT(LEFT(C349,15)&\"-\"&LEFT(Autopivot!D350,14)&\"-\"&Autopivot!H350&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C351-3020000&Autopivot!D351,20)","v":"Q116-3020000"},{"$f":"Autopivot!A351","v":0},{"$f":"Autopivot!B351","v":0},{"$f":"Autopivot!F351","v":0},{"$f":"Autopivot!E351","v":0},{"$f":"IF(Autopivot!G351=0,\"\",Autopivot!G351)","v":""},{"$f":"ROUND(Autopivot!I351,2)","v":0},{"$f":"LEFT(LEFT(C350,15)&\"-\"&LEFT(Autopivot!D351,14)&\"-\"&Autopivot!H351&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C352-3020000&Autopivot!D352,20)","v":"Q116-3020000"},{"$f":"Autopivot!A352","v":0},{"$f":"Autopivot!B352","v":0},{"$f":"Autopivot!F352","v":0},{"$f":"Autopivot!E352","v":0},{"$f":"IF(Autopivot!G352=0,\"\",Autopivot!G352)","v":""},{"$f":"ROUND(Autopivot!I352,2)","v":0},{"$f":"LEFT(LEFT(C351,15)&\"-\"&LEFT(Autopivot!D352,14)&\"-\"&Autopivot!H352&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C353-3020000&Autopivot!D353,20)","v":"Q116-3020000"},{"$f":"Autopivot!A353","v":0},{"$f":"Autopivot!B353","v":0},{"$f":"Autopivot!F353","v":0},{"$f":"Autopivot!E353","v":0},{"$f":"IF(Autopivot!G353=0,\"\",Autopivot!G353)","v":""},{"$f":"ROUND(Autopivot!I353,2)","v":0},{"$f":"LEFT(LEFT(C352,15)&\"-\"&LEFT(Autopivot!D353,14)&\"-\"&Autopivot!H353&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C354-3020000&Autopivot!D354,20)","v":"Q116-3020000"},{"$f":"Autopivot!A354","v":0},{"$f":"Autopivot!B354","v":0},{"$f":"Autopivot!F354","v":0},{"$f":"Autopivot!E354","v":0},{"$f":"IF(Autopivot!G354=0,\"\",Autopivot!G354)","v":""},{"$f":"ROUND(Autopivot!I354,2)","v":0},{"$f":"LEFT(LEFT(C353,15)&\"-\"&LEFT(Autopivot!D354,14)&\"-\"&Autopivot!H354&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C355-3020000&Autopivot!D355,20)","v":"Q116-3020000"},{"$f":"Autopivot!A355","v":0},{"$f":"Autopivot!B355","v":0},{"$f":"Autopivot!F355","v":0},{"$f":"Autopivot!E355","v":0},{"$f":"IF(Autopivot!G355=0,\"\",Autopivot!G355)","v":""},{"$f":"ROUND(Autopivot!I355,2)","v":0},{"$f":"LEFT(LEFT(C354,15)&\"-\"&LEFT(Autopivot!D355,14)&\"-\"&Autopivot!H355&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C356-3020000&Autopivot!D356,20)","v":"Q116-3020000"},{"$f":"Autopivot!A356","v":0},{"$f":"Autopivot!B356","v":0},{"$f":"Autopivot!F356","v":0},{"$f":"Autopivot!E356","v":0},{"$f":"IF(Autopivot!G356=0,\"\",Autopivot!G356)","v":""},{"$f":"ROUND(Autopivot!I356,2)","v":0},{"$f":"LEFT(LEFT(C355,15)&\"-\"&LEFT(Autopivot!D356,14)&\"-\"&Autopivot!H356&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C357-3020000&Autopivot!D357,20)","v":"Q116-3020000"},{"$f":"Autopivot!A357","v":0},{"$f":"Autopivot!B357","v":0},{"$f":"Autopivot!F357","v":0},{"$f":"Autopivot!E357","v":0},{"$f":"IF(Autopivot!G357=0,\"\",Autopivot!G357)","v":""},{"$f":"ROUND(Autopivot!I357,2)","v":0},{"$f":"LEFT(LEFT(C356,15)&\"-\"&LEFT(Autopivot!D357,14)&\"-\"&Autopivot!H357&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C358-3020000&Autopivot!D358,20)","v":"Q116-3020000"},{"$f":"Autopivot!A358","v":0},{"$f":"Autopivot!B358","v":0},{"$f":"Autopivot!F358","v":0},{"$f":"Autopivot!E358","v":0},{"$f":"IF(Autopivot!G358=0,\"\",Autopivot!G358)","v":""},{"$f":"ROUND(Autopivot!I358,2)","v":0},{"$f":"LEFT(LEFT(C357,15)&\"-\"&LEFT(Autopivot!D358,14)&\"-\"&Autopivot!H358&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C359-3020000&Autopivot!D359,20)","v":"Q116-3020000"},{"$f":"Autopivot!A359","v":0},{"$f":"Autopivot!B359","v":0},{"$f":"Autopivot!F359","v":0},{"$f":"Autopivot!E359","v":0},{"$f":"IF(Autopivot!G359=0,\"\",Autopivot!G359)","v":""},{"$f":"ROUND(Autopivot!I359,2)","v":0},{"$f":"LEFT(LEFT(C358,15)&\"-\"&LEFT(Autopivot!D359,14)&\"-\"&Autopivot!H359&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C360-3020000&Autopivot!D360,20)","v":"Q116-3020000"},{"$f":"Autopivot!A360","v":0},{"$f":"Autopivot!B360","v":0},{"$f":"Autopivot!F360","v":0},{"$f":"Autopivot!E360","v":0},{"$f":"IF(Autopivot!G360=0,\"\",Autopivot!G360)","v":""},{"$f":"ROUND(Autopivot!I360,2)","v":0},{"$f":"LEFT(LEFT(C359,15)&\"-\"&LEFT(Autopivot!D360,14)&\"-\"&Autopivot!H360&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C361-3020000&Autopivot!D361,20)","v":"Q116-3020000"},{"$f":"Autopivot!A361","v":0},{"$f":"Autopivot!B361","v":0},{"$f":"Autopivot!F361","v":0},{"$f":"Autopivot!E361","v":0},{"$f":"IF(Autopivot!G361=0,\"\",Autopivot!G361)","v":""},{"$f":"ROUND(Autopivot!I361,2)","v":0},{"$f":"LEFT(LEFT(C360,15)&\"-\"&LEFT(Autopivot!D361,14)&\"-\"&Autopivot!H361&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C362-3020000&Autopivot!D362,20)","v":"Q116-3020000"},{"$f":"Autopivot!A362","v":0},{"$f":"Autopivot!B362","v":0},{"$f":"Autopivot!F362","v":0},{"$f":"Autopivot!E362","v":0},{"$f":"IF(Autopivot!G362=0,\"\",Autopivot!G362)","v":""},{"$f":"ROUND(Autopivot!I362,2)","v":0},{"$f":"LEFT(LEFT(C361,15)&\"-\"&LEFT(Autopivot!D362,14)&\"-\"&Autopivot!H362&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C363-3020000&Autopivot!D363,20)","v":"Q116-3020000"},{"$f":"Autopivot!A363","v":0},{"$f":"Autopivot!B363","v":0},{"$f":"Autopivot!F363","v":0},{"$f":"Autopivot!E363","v":0},{"$f":"IF(Autopivot!G363=0,\"\",Autopivot!G363)","v":""},{"$f":"ROUND(Autopivot!I363,2)","v":0},{"$f":"LEFT(LEFT(C362,15)&\"-\"&LEFT(Autopivot!D363,14)&\"-\"&Autopivot!H363&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C364-3020000&Autopivot!D364,20)","v":"Q116-3020000"},{"$f":"Autopivot!A364","v":0},{"$f":"Autopivot!B364","v":0},{"$f":"Autopivot!F364","v":0},{"$f":"Autopivot!E364","v":0},{"$f":"IF(Autopivot!G364=0,\"\",Autopivot!G364)","v":""},{"$f":"ROUND(Autopivot!I364,2)","v":0},{"$f":"LEFT(LEFT(C363,15)&\"-\"&LEFT(Autopivot!D364,14)&\"-\"&Autopivot!H364&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C365-3020000&Autopivot!D365,20)","v":"Q116-3020000"},{"$f":"Autopivot!A365","v":0},{"$f":"Autopivot!B365","v":0},{"$f":"Autopivot!F365","v":0},{"$f":"Autopivot!E365","v":0},{"$f":"IF(Autopivot!G365=0,\"\",Autopivot!G365)","v":""},{"$f":"ROUND(Autopivot!I365,2)","v":0},{"$f":"LEFT(LEFT(C364,15)&\"-\"&LEFT(Autopivot!D365,14)&\"-\"&Autopivot!H365&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C366-3020000&Autopivot!D366,20)","v":"Q116-3020000"},{"$f":"Autopivot!A366","v":0},{"$f":"Autopivot!B366","v":0},{"$f":"Autopivot!F366","v":0},{"$f":"Autopivot!E366","v":0},{"$f":"IF(Autopivot!G366=0,\"\",Autopivot!G366)","v":""},{"$f":"ROUND(Autopivot!I366,2)","v":0},{"$f":"LEFT(LEFT(C365,15)&\"-\"&LEFT(Autopivot!D366,14)&\"-\"&Autopivot!H366&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C367-3020000&Autopivot!D367,20)","v":"Q116-3020000"},{"$f":"Autopivot!A367","v":0},{"$f":"Autopivot!B367","v":0},{"$f":"Autopivot!F367","v":0},{"$f":"Autopivot!E367","v":0},{"$f":"IF(Autopivot!G367=0,\"\",Autopivot!G367)","v":""},{"$f":"ROUND(Autopivot!I367,2)","v":0},{"$f":"LEFT(LEFT(C366,15)&\"-\"&LEFT(Autopivot!D367,14)&\"-\"&Autopivot!H367&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C368-3020000&Autopivot!D368,20)","v":"Q116-3020000"},{"$f":"Autopivot!A368","v":0},{"$f":"Autopivot!B368","v":0},{"$f":"Autopivot!F368","v":0},{"$f":"Autopivot!E368","v":0},{"$f":"IF(Autopivot!G368=0,\"\",Autopivot!G368)","v":""},{"$f":"ROUND(Autopivot!I368,2)","v":0},{"$f":"LEFT(LEFT(C367,15)&\"-\"&LEFT(Autopivot!D368,14)&\"-\"&Autopivot!H368&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C369-3020000&Autopivot!D369,20)","v":"Q116-3020000"},{"$f":"Autopivot!A369","v":0},{"$f":"Autopivot!B369","v":0},{"$f":"Autopivot!F369","v":0},{"$f":"Autopivot!E369","v":0},{"$f":"IF(Autopivot!G369=0,\"\",Autopivot!G369)","v":""},{"$f":"ROUND(Autopivot!I369,2)","v":0},{"$f":"LEFT(LEFT(C368,15)&\"-\"&LEFT(Autopivot!D369,14)&\"-\"&Autopivot!H369&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C370-3020000&Autopivot!D370,20)","v":"Q116-3020000"},{"$f":"Autopivot!A370","v":0},{"$f":"Autopivot!B370","v":0},{"$f":"Autopivot!F370","v":0},{"$f":"Autopivot!E370","v":0},{"$f":"IF(Autopivot!G370=0,\"\",Autopivot!G370)","v":""},{"$f":"ROUND(Autopivot!I370,2)","v":0},{"$f":"LEFT(LEFT(C369,15)&\"-\"&LEFT(Autopivot!D370,14)&\"-\"&Autopivot!H370&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C371-3020000&Autopivot!D371,20)","v":"Q116-3020000"},{"$f":"Autopivot!A371","v":0},{"$f":"Autopivot!B371","v":0},{"$f":"Autopivot!F371","v":0},{"$f":"Autopivot!E371","v":0},{"$f":"IF(Autopivot!G371=0,\"\",Autopivot!G371)","v":""},{"$f":"ROUND(Autopivot!I371,2)","v":0},{"$f":"LEFT(LEFT(C370,15)&\"-\"&LEFT(Autopivot!D371,14)&\"-\"&Autopivot!H371&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C372-3020000&Autopivot!D372,20)","v":"Q116-3020000"},{"$f":"Autopivot!A372","v":0},{"$f":"Autopivot!B372","v":0},{"$f":"Autopivot!F372","v":0},{"$f":"Autopivot!E372","v":0},{"$f":"IF(Autopivot!G372=0,\"\",Autopivot!G372)","v":""},{"$f":"ROUND(Autopivot!I372,2)","v":0},{"$f":"LEFT(LEFT(C371,15)&\"-\"&LEFT(Autopivot!D372,14)&\"-\"&Autopivot!H372&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C373-3020000&Autopivot!D373,20)","v":"Q116-3020000"},{"$f":"Autopivot!A373","v":0},{"$f":"Autopivot!B373","v":0},{"$f":"Autopivot!F373","v":0},{"$f":"Autopivot!E373","v":0},{"$f":"IF(Autopivot!G373=0,\"\",Autopivot!G373)","v":""},{"$f":"ROUND(Autopivot!I373,2)","v":0},{"$f":"LEFT(LEFT(C372,15)&\"-\"&LEFT(Autopivot!D373,14)&\"-\"&Autopivot!H373&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C374-3020000&Autopivot!D374,20)","v":"Q116-3020000"},{"$f":"Autopivot!A374","v":0},{"$f":"Autopivot!B374","v":0},{"$f":"Autopivot!F374","v":0},{"$f":"Autopivot!E374","v":0},{"$f":"IF(Autopivot!G374=0,\"\",Autopivot!G374)","v":""},{"$f":"ROUND(Autopivot!I374,2)","v":0},{"$f":"LEFT(LEFT(C373,15)&\"-\"&LEFT(Autopivot!D374,14)&\"-\"&Autopivot!H374&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C375-3020000&Autopivot!D375,20)","v":"Q116-3020000"},{"$f":"Autopivot!A375","v":0},{"$f":"Autopivot!B375","v":0},{"$f":"Autopivot!F375","v":0},{"$f":"Autopivot!E375","v":0},{"$f":"IF(Autopivot!G375=0,\"\",Autopivot!G375)","v":""},{"$f":"ROUND(Autopivot!I375,2)","v":0},{"$f":"LEFT(LEFT(C374,15)&\"-\"&LEFT(Autopivot!D375,14)&\"-\"&Autopivot!H375&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C376-3020000&Autopivot!D376,20)","v":"Q116-3020000"},{"$f":"Autopivot!A376","v":0},{"$f":"Autopivot!B376","v":0},{"$f":"Autopivot!F376","v":0},{"$f":"Autopivot!E376","v":0},{"$f":"IF(Autopivot!G376=0,\"\",Autopivot!G376)","v":""},{"$f":"ROUND(Autopivot!I376,2)","v":0},{"$f":"LEFT(LEFT(C375,15)&\"-\"&LEFT(Autopivot!D376,14)&\"-\"&Autopivot!H376&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C377-3020000&Autopivot!D377,20)","v":"Q116-3020000"},{"$f":"Autopivot!A377","v":0},{"$f":"Autopivot!B377","v":0},{"$f":"Autopivot!F377","v":0},{"$f":"Autopivot!E377","v":0},{"$f":"IF(Autopivot!G377=0,\"\",Autopivot!G377)","v":""},{"$f":"ROUND(Autopivot!I377,2)","v":0},{"$f":"LEFT(LEFT(C376,15)&\"-\"&LEFT(Autopivot!D377,14)&\"-\"&Autopivot!H377&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C378-3020000&Autopivot!D378,20)","v":"Q116-3020000"},{"$f":"Autopivot!A378","v":0},{"$f":"Autopivot!B378","v":0},{"$f":"Autopivot!F378","v":0},{"$f":"Autopivot!E378","v":0},{"$f":"IF(Autopivot!G378=0,\"\",Autopivot!G378)","v":""},{"$f":"ROUND(Autopivot!I378,2)","v":0},{"$f":"LEFT(LEFT(C377,15)&\"-\"&LEFT(Autopivot!D378,14)&\"-\"&Autopivot!H378&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C379-3020000&Autopivot!D379,20)","v":"Q116-3020000"},{"$f":"Autopivot!A379","v":0},{"$f":"Autopivot!B379","v":0},{"$f":"Autopivot!F379","v":0},{"$f":"Autopivot!E379","v":0},{"$f":"IF(Autopivot!G379=0,\"\",Autopivot!G379)","v":""},{"$f":"ROUND(Autopivot!I379,2)","v":0},{"$f":"LEFT(LEFT(C378,15)&\"-\"&LEFT(Autopivot!D379,14)&\"-\"&Autopivot!H379&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C380-3020000&Autopivot!D380,20)","v":"Q116-3020000"},{"$f":"Autopivot!A380","v":0},{"$f":"Autopivot!B380","v":0},{"$f":"Autopivot!F380","v":0},{"$f":"Autopivot!E380","v":0},{"$f":"IF(Autopivot!G380=0,\"\",Autopivot!G380)","v":""},{"$f":"ROUND(Autopivot!I380,2)","v":0},{"$f":"LEFT(LEFT(C379,15)&\"-\"&LEFT(Autopivot!D380,14)&\"-\"&Autopivot!H380&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C381-3020000&Autopivot!D381,20)","v":"Q116-3020000"},{"$f":"Autopivot!A381","v":0},{"$f":"Autopivot!B381","v":0},{"$f":"Autopivot!F381","v":0},{"$f":"Autopivot!E381","v":0},{"$f":"IF(Autopivot!G381=0,\"\",Autopivot!G381)","v":""},{"$f":"ROUND(Autopivot!I381,2)","v":0},{"$f":"LEFT(LEFT(C380,15)&\"-\"&LEFT(Autopivot!D381,14)&\"-\"&Autopivot!H381&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C382-3020000&Autopivot!D382,20)","v":"Q116-3020000"},{"$f":"Autopivot!A382","v":0},{"$f":"Autopivot!B382","v":0},{"$f":"Autopivot!F382","v":0},{"$f":"Autopivot!E382","v":0},{"$f":"IF(Autopivot!G382=0,\"\",Autopivot!G382)","v":""},{"$f":"ROUND(Autopivot!I382,2)","v":0},{"$f":"LEFT(LEFT(C381,15)&\"-\"&LEFT(Autopivot!D382,14)&\"-\"&Autopivot!H382&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C383-3020000&Autopivot!D383,20)","v":"Q116-3020000"},{"$f":"Autopivot!A383","v":0},{"$f":"Autopivot!B383","v":0},{"$f":"Autopivot!F383","v":0},{"$f":"Autopivot!E383","v":0},{"$f":"IF(Autopivot!G383=0,\"\",Autopivot!G383)","v":""},{"$f":"ROUND(Autopivot!I383,2)","v":0},{"$f":"LEFT(LEFT(C382,15)&\"-\"&LEFT(Autopivot!D383,14)&\"-\"&Autopivot!H383&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C384-3020000&Autopivot!D384,20)","v":"Q116-3020000"},{"$f":"Autopivot!A384","v":0},{"$f":"Autopivot!B384","v":0},{"$f":"Autopivot!F384","v":0},{"$f":"Autopivot!E384","v":0},{"$f":"IF(Autopivot!G384=0,\"\",Autopivot!G384)","v":""},{"$f":"ROUND(Autopivot!I384,2)","v":0},{"$f":"LEFT(LEFT(C383,15)&\"-\"&LEFT(Autopivot!D384,14)&\"-\"&Autopivot!H384&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C385-3020000&Autopivot!D385,20)","v":"Q116-3020000"},{"$f":"Autopivot!A385","v":0},{"$f":"Autopivot!B385","v":0},{"$f":"Autopivot!F385","v":0},{"$f":"Autopivot!E385","v":0},{"$f":"IF(Autopivot!G385=0,\"\",Autopivot!G385)","v":""},{"$f":"ROUND(Autopivot!I385,2)","v":0},{"$f":"LEFT(LEFT(C384,15)&\"-\"&LEFT(Autopivot!D385,14)&\"-\"&Autopivot!H385&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C386-3020000&Autopivot!D386,20)","v":"Q116-3020000"},{"$f":"Autopivot!A386","v":0},{"$f":"Autopivot!B386","v":0},{"$f":"Autopivot!F386","v":0},{"$f":"Autopivot!E386","v":0},{"$f":"IF(Autopivot!G386=0,\"\",Autopivot!G386)","v":""},{"$f":"ROUND(Autopivot!I386,2)","v":0},{"$f":"LEFT(LEFT(C385,15)&\"-\"&LEFT(Autopivot!D386,14)&\"-\"&Autopivot!H386&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C387-3020000&Autopivot!D387,20)","v":"Q116-3020000"},{"$f":"Autopivot!A387","v":0},{"$f":"Autopivot!B387","v":0},{"$f":"Autopivot!F387","v":0},{"$f":"Autopivot!E387","v":0},{"$f":"IF(Autopivot!G387=0,\"\",Autopivot!G387)","v":""},{"$f":"ROUND(Autopivot!I387,2)","v":0},{"$f":"LEFT(LEFT(C386,15)&\"-\"&LEFT(Autopivot!D387,14)&\"-\"&Autopivot!H387&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C388-3020000&Autopivot!D388,20)","v":"Q116-3020000"},{"$f":"Autopivot!A388","v":0},{"$f":"Autopivot!B388","v":0},{"$f":"Autopivot!F388","v":0},{"$f":"Autopivot!E388","v":0},{"$f":"IF(Autopivot!G388=0,\"\",Autopivot!G388)","v":""},{"$f":"ROUND(Autopivot!I388,2)","v":0},{"$f":"LEFT(LEFT(C387,15)&\"-\"&LEFT(Autopivot!D388,14)&\"-\"&Autopivot!H388&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C389-3020000&Autopivot!D389,20)","v":"Q116-3020000"},{"$f":"Autopivot!A389","v":0},{"$f":"Autopivot!B389","v":0},{"$f":"Autopivot!F389","v":0},{"$f":"Autopivot!E389","v":0},{"$f":"IF(Autopivot!G389=0,\"\",Autopivot!G389)","v":""},{"$f":"ROUND(Autopivot!I389,2)","v":0},{"$f":"LEFT(LEFT(C388,15)&\"-\"&LEFT(Autopivot!D389,14)&\"-\"&Autopivot!H389&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C390-3020000&Autopivot!D390,20)","v":"Q116-3020000"},{"$f":"Autopivot!A390","v":0},{"$f":"Autopivot!B390","v":0},{"$f":"Autopivot!F390","v":0},{"$f":"Autopivot!E390","v":0},{"$f":"IF(Autopivot!G390=0,\"\",Autopivot!G390)","v":""},{"$f":"ROUND(Autopivot!I390,2)","v":0},{"$f":"LEFT(LEFT(C389,15)&\"-\"&LEFT(Autopivot!D390,14)&\"-\"&Autopivot!H390&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C391-3020000&Autopivot!D391,20)","v":"Q116-3020000"},{"$f":"Autopivot!A391","v":0},{"$f":"Autopivot!B391","v":0},{"$f":"Autopivot!F391","v":0},{"$f":"Autopivot!E391","v":0},{"$f":"IF(Autopivot!G391=0,\"\",Autopivot!G391)","v":""},{"$f":"ROUND(Autopivot!I391,2)","v":0},{"$f":"LEFT(LEFT(C390,15)&\"-\"&LEFT(Autopivot!D391,14)&\"-\"&Autopivot!H391&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C392-3020000&Autopivot!D392,20)","v":"Q116-3020000"},{"$f":"Autopivot!A392","v":0},{"$f":"Autopivot!B392","v":0},{"$f":"Autopivot!F392","v":0},{"$f":"Autopivot!E392","v":0},{"$f":"IF(Autopivot!G392=0,\"\",Autopivot!G392)","v":""},{"$f":"ROUND(Autopivot!I392,2)","v":0},{"$f":"LEFT(LEFT(C391,15)&\"-\"&LEFT(Autopivot!D392,14)&\"-\"&Autopivot!H392&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C393-3020000&Autopivot!D393,20)","v":"Q116-3020000"},{"$f":"Autopivot!A393","v":0},{"$f":"Autopivot!B393","v":0},{"$f":"Autopivot!F393","v":0},{"$f":"Autopivot!E393","v":0},{"$f":"IF(Autopivot!G393=0,\"\",Autopivot!G393)","v":""},{"$f":"ROUND(Autopivot!I393,2)","v":0},{"$f":"LEFT(LEFT(C392,15)&\"-\"&LEFT(Autopivot!D393,14)&\"-\"&Autopivot!H393&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C394-3020000&Autopivot!D394,20)","v":"Q116-3020000"},{"$f":"Autopivot!A394","v":0},{"$f":"Autopivot!B394","v":0},{"$f":"Autopivot!F394","v":0},{"$f":"Autopivot!E394","v":0},{"$f":"IF(Autopivot!G394=0,\"\",Autopivot!G394)","v":""},{"$f":"ROUND(Autopivot!I394,2)","v":0},{"$f":"LEFT(LEFT(C393,15)&\"-\"&LEFT(Autopivot!D394,14)&\"-\"&Autopivot!H394&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C395-3020000&Autopivot!D395,20)","v":"Q116-3020000"},{"$f":"Autopivot!A395","v":0},{"$f":"Autopivot!B395","v":0},{"$f":"Autopivot!F395","v":0},{"$f":"Autopivot!E395","v":0},{"$f":"IF(Autopivot!G395=0,\"\",Autopivot!G395)","v":""},{"$f":"ROUND(Autopivot!I395,2)","v":0},{"$f":"LEFT(LEFT(C394,15)&\"-\"&LEFT(Autopivot!D395,14)&\"-\"&Autopivot!H395&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C396-3020000&Autopivot!D396,20)","v":"Q116-3020000"},{"$f":"Autopivot!A396","v":0},{"$f":"Autopivot!B396","v":0},{"$f":"Autopivot!F396","v":0},{"$f":"Autopivot!E396","v":0},{"$f":"IF(Autopivot!G396=0,\"\",Autopivot!G396)","v":""},{"$f":"ROUND(Autopivot!I396,2)","v":0},{"$f":"LEFT(LEFT(C395,15)&\"-\"&LEFT(Autopivot!D396,14)&\"-\"&Autopivot!H396&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C397-3020000&Autopivot!D397,20)","v":"Q116-3020000"},{"$f":"Autopivot!A397","v":0},{"$f":"Autopivot!B397","v":0},{"$f":"Autopivot!F397","v":0},{"$f":"Autopivot!E397","v":0},{"$f":"IF(Autopivot!G397=0,\"\",Autopivot!G397)","v":""},{"$f":"ROUND(Autopivot!I397,2)","v":0},{"$f":"LEFT(LEFT(C396,15)&\"-\"&LEFT(Autopivot!D397,14)&\"-\"&Autopivot!H397&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C398-3020000&Autopivot!D398,20)","v":"Q116-3020000"},{"$f":"Autopivot!A398","v":0},{"$f":"Autopivot!B398","v":0},{"$f":"Autopivot!F398","v":0},{"$f":"Autopivot!E398","v":0},{"$f":"IF(Autopivot!G398=0,\"\",Autopivot!G398)","v":""},{"$f":"ROUND(Autopivot!I398,2)","v":0},{"$f":"LEFT(LEFT(C397,15)&\"-\"&LEFT(Autopivot!D398,14)&\"-\"&Autopivot!H398&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C399-3020000&Autopivot!D399,20)","v":"Q116-3020000"},{"$f":"Autopivot!A399","v":0},{"$f":"Autopivot!B399","v":0},{"$f":"Autopivot!F399","v":0},{"$f":"Autopivot!E399","v":0},{"$f":"IF(Autopivot!G399=0,\"\",Autopivot!G399)","v":""},{"$f":"ROUND(Autopivot!I399,2)","v":0},{"$f":"LEFT(LEFT(C398,15)&\"-\"&LEFT(Autopivot!D399,14)&\"-\"&Autopivot!H399&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C400-3020000&Autopivot!D400,20)","v":"Q116-3020000"},{"$f":"Autopivot!A400","v":0},{"$f":"Autopivot!B400","v":0},{"$f":"Autopivot!F400","v":0},{"$f":"Autopivot!E400","v":0},{"$f":"IF(Autopivot!G400=0,\"\",Autopivot!G400)","v":""},{"$f":"ROUND(Autopivot!I400,2)","v":0},{"$f":"LEFT(LEFT(C399,15)&\"-\"&LEFT(Autopivot!D400,14)&\"-\"&Autopivot!H400&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C401-3020000&Autopivot!D401,20)","v":"Q116-3020000"},{"$f":"Autopivot!A401","v":0},{"$f":"Autopivot!B401","v":0},{"$f":"Autopivot!F401","v":0},{"$f":"Autopivot!E401","v":0},{"$f":"IF(Autopivot!G401=0,\"\",Autopivot!G401)","v":""},{"$f":"ROUND(Autopivot!I401,2)","v":0},{"$f":"LEFT(LEFT(C400,15)&\"-\"&LEFT(Autopivot!D401,14)&\"-\"&Autopivot!H401&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C402-3020000&Autopivot!D402,20)","v":"Q116-3020000"},{"$f":"Autopivot!A402","v":0},{"$f":"Autopivot!B402","v":0},{"$f":"Autopivot!F402","v":0},{"$f":"Autopivot!E402","v":0},{"$f":"IF(Autopivot!G402=0,\"\",Autopivot!G402)","v":""},{"$f":"ROUND(Autopivot!I402,2)","v":0},{"$f":"LEFT(LEFT(C401,15)&\"-\"&LEFT(Autopivot!D402,14)&\"-\"&Autopivot!H402&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C403-3020000&Autopivot!D403,20)","v":"Q116-3020000"},{"$f":"Autopivot!A403","v":0},{"$f":"Autopivot!B403","v":0},{"$f":"Autopivot!F403","v":0},{"$f":"Autopivot!E403","v":0},{"$f":"IF(Autopivot!G403=0,\"\",Autopivot!G403)","v":""},{"$f":"ROUND(Autopivot!I403,2)","v":0},{"$f":"LEFT(LEFT(C402,15)&\"-\"&LEFT(Autopivot!D403,14)&\"-\"&Autopivot!H403&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C404-3020000&Autopivot!D404,20)","v":"Q116-3020000"},{"$f":"Autopivot!A404","v":0},{"$f":"Autopivot!B404","v":0},{"$f":"Autopivot!F404","v":0},{"$f":"Autopivot!E404","v":0},{"$f":"IF(Autopivot!G404=0,\"\",Autopivot!G404)","v":""},{"$f":"ROUND(Autopivot!I404,2)","v":0},{"$f":"LEFT(LEFT(C403,15)&\"-\"&LEFT(Autopivot!D404,14)&\"-\"&Autopivot!H404&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C405-3020000&Autopivot!D405,20)","v":"Q116-3020000"},{"$f":"Autopivot!A405","v":0},{"$f":"Autopivot!B405","v":0},{"$f":"Autopivot!F405","v":0},{"$f":"Autopivot!E405","v":0},{"$f":"IF(Autopivot!G405=0,\"\",Autopivot!G405)","v":""},{"$f":"ROUND(Autopivot!I405,2)","v":0},{"$f":"LEFT(LEFT(C404,15)&\"-\"&LEFT(Autopivot!D405,14)&\"-\"&Autopivot!H405&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C406-3020000&Autopivot!D406,20)","v":"Q116-3020000"},{"$f":"Autopivot!A406","v":0},{"$f":"Autopivot!B406","v":0},{"$f":"Autopivot!F406","v":0},{"$f":"Autopivot!E406","v":0},{"$f":"IF(Autopivot!G406=0,\"\",Autopivot!G406)","v":""},{"$f":"ROUND(Autopivot!I406,2)","v":0},{"$f":"LEFT(LEFT(C405,15)&\"-\"&LEFT(Autopivot!D406,14)&\"-\"&Autopivot!H406&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C407-3020000&Autopivot!D407,20)","v":"Q116-3020000"},{"$f":"Autopivot!A407","v":0},{"$f":"Autopivot!B407","v":0},{"$f":"Autopivot!F407","v":0},{"$f":"Autopivot!E407","v":0},{"$f":"IF(Autopivot!G407=0,\"\",Autopivot!G407)","v":""},{"$f":"ROUND(Autopivot!I407,2)","v":0},{"$f":"LEFT(LEFT(C406,15)&\"-\"&LEFT(Autopivot!D407,14)&\"-\"&Autopivot!H407&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C408-3020000&Autopivot!D408,20)","v":"Q116-3020000"},{"$f":"Autopivot!A408","v":0},{"$f":"Autopivot!B408","v":0},{"$f":"Autopivot!F408","v":0},{"$f":"Autopivot!E408","v":0},{"$f":"IF(Autopivot!G408=0,\"\",Autopivot!G408)","v":""},{"$f":"ROUND(Autopivot!I408,2)","v":0},{"$f":"LEFT(LEFT(C407,15)&\"-\"&LEFT(Autopivot!D408,14)&\"-\"&Autopivot!H408&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C409-3020000&Autopivot!D409,20)","v":"Q116-3020000"},{"$f":"Autopivot!A409","v":0},{"$f":"Autopivot!B409","v":0},{"$f":"Autopivot!F409","v":0},{"$f":"Autopivot!E409","v":0},{"$f":"IF(Autopivot!G409=0,\"\",Autopivot!G409)","v":""},{"$f":"ROUND(Autopivot!I409,2)","v":0},{"$f":"LEFT(LEFT(C408,15)&\"-\"&LEFT(Autopivot!D409,14)&\"-\"&Autopivot!H409&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C410-3020000&Autopivot!D410,20)","v":"Q116-3020000"},{"$f":"Autopivot!A410","v":0},{"$f":"Autopivot!B410","v":0},{"$f":"Autopivot!F410","v":0},{"$f":"Autopivot!E410","v":0},{"$f":"IF(Autopivot!G410=0,\"\",Autopivot!G410)","v":""},{"$f":"ROUND(Autopivot!I410,2)","v":0},{"$f":"LEFT(LEFT(C409,15)&\"-\"&LEFT(Autopivot!D410,14)&\"-\"&Autopivot!H410&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C411-3020000&Autopivot!D411,20)","v":"Q116-3020000"},{"$f":"Autopivot!A411","v":0},{"$f":"Autopivot!B411","v":0},{"$f":"Autopivot!F411","v":0},{"$f":"Autopivot!E411","v":0},{"$f":"IF(Autopivot!G411=0,\"\",Autopivot!G411)","v":""},{"$f":"ROUND(Autopivot!I411,2)","v":0},{"$f":"LEFT(LEFT(C410,15)&\"-\"&LEFT(Autopivot!D411,14)&\"-\"&Autopivot!H411&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C412-3020000&Autopivot!D412,20)","v":"Q116-3020000"},{"$f":"Autopivot!A412","v":0},{"$f":"Autopivot!B412","v":0},{"$f":"Autopivot!F412","v":0},{"$f":"Autopivot!E412","v":0},{"$f":"IF(Autopivot!G412=0,\"\",Autopivot!G412)","v":""},{"$f":"ROUND(Autopivot!I412,2)","v":0},{"$f":"LEFT(LEFT(C411,15)&\"-\"&LEFT(Autopivot!D412,14)&\"-\"&Autopivot!H412&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C413-3020000&Autopivot!D413,20)","v":"Q116-3020000"},{"$f":"Autopivot!A413","v":0},{"$f":"Autopivot!B413","v":0},{"$f":"Autopivot!F413","v":0},{"$f":"Autopivot!E413","v":0},{"$f":"IF(Autopivot!G413=0,\"\",Autopivot!G413)","v":""},{"$f":"ROUND(Autopivot!I413,2)","v":0},{"$f":"LEFT(LEFT(C412,15)&\"-\"&LEFT(Autopivot!D413,14)&\"-\"&Autopivot!H413&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C414-3020000&Autopivot!D414,20)","v":"Q116-3020000"},{"$f":"Autopivot!A414","v":0},{"$f":"Autopivot!B414","v":0},{"$f":"Autopivot!F414","v":0},{"$f":"Autopivot!E414","v":0},{"$f":"IF(Autopivot!G414=0,\"\",Autopivot!G414)","v":""},{"$f":"ROUND(Autopivot!I414,2)","v":0},{"$f":"LEFT(LEFT(C413,15)&\"-\"&LEFT(Autopivot!D414,14)&\"-\"&Autopivot!H414&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C415-3020000&Autopivot!D415,20)","v":"Q116-3020000"},{"$f":"Autopivot!A415","v":0},{"$f":"Autopivot!B415","v":0},{"$f":"Autopivot!F415","v":0},{"$f":"Autopivot!E415","v":0},{"$f":"IF(Autopivot!G415=0,\"\",Autopivot!G415)","v":""},{"$f":"ROUND(Autopivot!I415,2)","v":0},{"$f":"LEFT(LEFT(C414,15)&\"-\"&LEFT(Autopivot!D415,14)&\"-\"&Autopivot!H415&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C416-3020000&Autopivot!D416,20)","v":"Q116-3020000"},{"$f":"Autopivot!A416","v":0},{"$f":"Autopivot!B416","v":0},{"$f":"Autopivot!F416","v":0},{"$f":"Autopivot!E416","v":0},{"$f":"IF(Autopivot!G416=0,\"\",Autopivot!G416)","v":""},{"$f":"ROUND(Autopivot!I416,2)","v":0},{"$f":"LEFT(LEFT(C415,15)&\"-\"&LEFT(Autopivot!D416,14)&\"-\"&Autopivot!H416&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C417-3020000&Autopivot!D417,20)","v":"Q116-3020000"},{"$f":"Autopivot!A417","v":0},{"$f":"Autopivot!B417","v":0},{"$f":"Autopivot!F417","v":0},{"$f":"Autopivot!E417","v":0},{"$f":"IF(Autopivot!G417=0,\"\",Autopivot!G417)","v":""},{"$f":"ROUND(Autopivot!I417,2)","v":0},{"$f":"LEFT(LEFT(C416,15)&\"-\"&LEFT(Autopivot!D417,14)&\"-\"&Autopivot!H417&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C418-3020000&Autopivot!D418,20)","v":"Q116-3020000"},{"$f":"Autopivot!A418","v":0},{"$f":"Autopivot!B418","v":0},{"$f":"Autopivot!F418","v":0},{"$f":"Autopivot!E418","v":0},{"$f":"IF(Autopivot!G418=0,\"\",Autopivot!G418)","v":""},{"$f":"ROUND(Autopivot!I418,2)","v":0},{"$f":"LEFT(LEFT(C417,15)&\"-\"&LEFT(Autopivot!D418,14)&\"-\"&Autopivot!H418&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C419-3020000&Autopivot!D419,20)","v":"Q116-3020000"},{"$f":"Autopivot!A419","v":0},{"$f":"Autopivot!B419","v":0},{"$f":"Autopivot!F419","v":0},{"$f":"Autopivot!E419","v":0},{"$f":"IF(Autopivot!G419=0,\"\",Autopivot!G419)","v":""},{"$f":"ROUND(Autopivot!I419,2)","v":0},{"$f":"LEFT(LEFT(C418,15)&\"-\"&LEFT(Autopivot!D419,14)&\"-\"&Autopivot!H419&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C420-3020000&Autopivot!D420,20)","v":"Q116-3020000"},{"$f":"Autopivot!A420","v":0},{"$f":"Autopivot!B420","v":0},{"$f":"Autopivot!F420","v":0},{"$f":"Autopivot!E420","v":0},{"$f":"IF(Autopivot!G420=0,\"\",Autopivot!G420)","v":""},{"$f":"ROUND(Autopivot!I420,2)","v":0},{"$f":"LEFT(LEFT(C419,15)&\"-\"&LEFT(Autopivot!D420,14)&\"-\"&Autopivot!H420&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C421-3020000&Autopivot!D421,20)","v":"Q116-3020000"},{"$f":"Autopivot!A421","v":0},{"$f":"Autopivot!B421","v":0},{"$f":"Autopivot!F421","v":0},{"$f":"Autopivot!E421","v":0},{"$f":"IF(Autopivot!G421=0,\"\",Autopivot!G421)","v":""},{"$f":"ROUND(Autopivot!I421,2)","v":0},{"$f":"LEFT(LEFT(C420,15)&\"-\"&LEFT(Autopivot!D421,14)&\"-\"&Autopivot!H421&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C422-3020000&Autopivot!D422,20)","v":"Q116-3020000"},{"$f":"Autopivot!A422","v":0},{"$f":"Autopivot!B422","v":0},{"$f":"Autopivot!F422","v":0},{"$f":"Autopivot!E422","v":0},{"$f":"IF(Autopivot!G422=0,\"\",Autopivot!G422)","v":""},{"$f":"ROUND(Autopivot!I422,2)","v":0},{"$f":"LEFT(LEFT(C421,15)&\"-\"&LEFT(Autopivot!D422,14)&\"-\"&Autopivot!H422&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C423-3020000&Autopivot!D423,20)","v":"Q116-3020000"},{"$f":"Autopivot!A423","v":0},{"$f":"Autopivot!B423","v":0},{"$f":"Autopivot!F423","v":0},{"$f":"Autopivot!E423","v":0},{"$f":"IF(Autopivot!G423=0,\"\",Autopivot!G423)","v":""},{"$f":"ROUND(Autopivot!I423,2)","v":0},{"$f":"LEFT(LEFT(C422,15)&\"-\"&LEFT(Autopivot!D423,14)&\"-\"&Autopivot!H423&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C424-3020000&Autopivot!D424,20)","v":"Q116-3020000"},{"$f":"Autopivot!A424","v":0},{"$f":"Autopivot!B424","v":0},{"$f":"Autopivot!F424","v":0},{"$f":"Autopivot!E424","v":0},{"$f":"IF(Autopivot!G424=0,\"\",Autopivot!G424)","v":""},{"$f":"ROUND(Autopivot!I424,2)","v":0},{"$f":"LEFT(LEFT(C423,15)&\"-\"&LEFT(Autopivot!D424,14)&\"-\"&Autopivot!H424&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C425-3020000&Autopivot!D425,20)","v":"Q116-3020000"},{"$f":"Autopivot!A425","v":0},{"$f":"Autopivot!B425","v":0},{"$f":"Autopivot!F425","v":0},{"$f":"Autopivot!E425","v":0},{"$f":"IF(Autopivot!G425=0,\"\",Autopivot!G425)","v":""},{"$f":"ROUND(Autopivot!I425,2)","v":0},{"$f":"LEFT(LEFT(C424,15)&\"-\"&LEFT(Autopivot!D425,14)&\"-\"&Autopivot!H425&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C426-3020000&Autopivot!D426,20)","v":"Q116-3020000"},{"$f":"Autopivot!A426","v":0},{"$f":"Autopivot!B426","v":0},{"$f":"Autopivot!F426","v":0},{"$f":"Autopivot!E426","v":0},{"$f":"IF(Autopivot!G426=0,\"\",Autopivot!G426)","v":""},{"$f":"ROUND(Autopivot!I426,2)","v":0},{"$f":"LEFT(LEFT(C425,15)&\"-\"&LEFT(Autopivot!D426,14)&\"-\"&Autopivot!H426&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C427-3020000&Autopivot!D427,20)","v":"Q116-3020000"},{"$f":"Autopivot!A427","v":0},{"$f":"Autopivot!B427","v":0},{"$f":"Autopivot!F427","v":0},{"$f":"Autopivot!E427","v":0},{"$f":"IF(Autopivot!G427=0,\"\",Autopivot!G427)","v":""},{"$f":"ROUND(Autopivot!I427,2)","v":0},{"$f":"LEFT(LEFT(C426,15)&\"-\"&LEFT(Autopivot!D427,14)&\"-\"&Autopivot!H427&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C428-3020000&Autopivot!D428,20)","v":"Q116-3020000"},{"$f":"Autopivot!A428","v":0},{"$f":"Autopivot!B428","v":0},{"$f":"Autopivot!F428","v":0},{"$f":"Autopivot!E428","v":0},{"$f":"IF(Autopivot!G428=0,\"\",Autopivot!G428)","v":""},{"$f":"ROUND(Autopivot!I428,2)","v":0},{"$f":"LEFT(LEFT(C427,15)&\"-\"&LEFT(Autopivot!D428,14)&\"-\"&Autopivot!H428&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C429-3020000&Autopivot!D429,20)","v":"Q116-3020000"},{"$f":"Autopivot!A429","v":0},{"$f":"Autopivot!B429","v":0},{"$f":"Autopivot!F429","v":0},{"$f":"Autopivot!E429","v":0},{"$f":"IF(Autopivot!G429=0,\"\",Autopivot!G429)","v":""},{"$f":"ROUND(Autopivot!I429,2)","v":0},{"$f":"LEFT(LEFT(C428,15)&\"-\"&LEFT(Autopivot!D429,14)&\"-\"&Autopivot!H429&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C430-3020000&Autopivot!D430,20)","v":"Q116-3020000"},{"$f":"Autopivot!A430","v":0},{"$f":"Autopivot!B430","v":0},{"$f":"Autopivot!F430","v":0},{"$f":"Autopivot!E430","v":0},{"$f":"IF(Autopivot!G430=0,\"\",Autopivot!G430)","v":""},{"$f":"ROUND(Autopivot!I430,2)","v":0},{"$f":"LEFT(LEFT(C429,15)&\"-\"&LEFT(Autopivot!D430,14)&\"-\"&Autopivot!H430&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C431-3020000&Autopivot!D431,20)","v":"Q116-3020000"},{"$f":"Autopivot!A431","v":0},{"$f":"Autopivot!B431","v":0},{"$f":"Autopivot!F431","v":0},{"$f":"Autopivot!E431","v":0},{"$f":"IF(Autopivot!G431=0,\"\",Autopivot!G431)","v":""},{"$f":"ROUND(Autopivot!I431,2)","v":0},{"$f":"LEFT(LEFT(C430,15)&\"-\"&LEFT(Autopivot!D431,14)&\"-\"&Autopivot!H431&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C432-3020000&Autopivot!D432,20)","v":"Q116-3020000"},{"$f":"Autopivot!A432","v":0},{"$f":"Autopivot!B432","v":0},{"$f":"Autopivot!F432","v":0},{"$f":"Autopivot!E432","v":0},{"$f":"IF(Autopivot!G432=0,\"\",Autopivot!G432)","v":""},{"$f":"ROUND(Autopivot!I432,2)","v":0},{"$f":"LEFT(LEFT(C431,15)&\"-\"&LEFT(Autopivot!D432,14)&\"-\"&Autopivot!H432&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C433-3020000&Autopivot!D433,20)","v":"Q116-3020000"},{"$f":"Autopivot!A433","v":0},{"$f":"Autopivot!B433","v":0},{"$f":"Autopivot!F433","v":0},{"$f":"Autopivot!E433","v":0},{"$f":"IF(Autopivot!G433=0,\"\",Autopivot!G433)","v":""},{"$f":"ROUND(Autopivot!I433,2)","v":0},{"$f":"LEFT(LEFT(C432,15)&\"-\"&LEFT(Autopivot!D433,14)&\"-\"&Autopivot!H433&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C434-3020000&Autopivot!D434,20)","v":"Q116-3020000"},{"$f":"Autopivot!A434","v":0},{"$f":"Autopivot!B434","v":0},{"$f":"Autopivot!F434","v":0},{"$f":"Autopivot!E434","v":0},{"$f":"IF(Autopivot!G434=0,\"\",Autopivot!G434)","v":""},{"$f":"ROUND(Autopivot!I434,2)","v":0},{"$f":"LEFT(LEFT(C433,15)&\"-\"&LEFT(Autopivot!D434,14)&\"-\"&Autopivot!H434&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C435-3020000&Autopivot!D435,20)","v":"Q116-3020000"},{"$f":"Autopivot!A435","v":0},{"$f":"Autopivot!B435","v":0},{"$f":"Autopivot!F435","v":0},{"$f":"Autopivot!E435","v":0},{"$f":"IF(Autopivot!G435=0,\"\",Autopivot!G435)","v":""},{"$f":"ROUND(Autopivot!I435,2)","v":0},{"$f":"LEFT(LEFT(C434,15)&\"-\"&LEFT(Autopivot!D435,14)&\"-\"&Autopivot!H435&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C436-3020000&Autopivot!D436,20)","v":"Q116-3020000"},{"$f":"Autopivot!A436","v":0},{"$f":"Autopivot!B436","v":0},{"$f":"Autopivot!F436","v":0},{"$f":"Autopivot!E436","v":0},{"$f":"IF(Autopivot!G436=0,\"\",Autopivot!G436)","v":""},{"$f":"ROUND(Autopivot!I436,2)","v":0},{"$f":"LEFT(LEFT(C435,15)&\"-\"&LEFT(Autopivot!D436,14)&\"-\"&Autopivot!H436&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C437-3020000&Autopivot!D437,20)","v":"Q116-3020000"},{"$f":"Autopivot!A437","v":0},{"$f":"Autopivot!B437","v":0},{"$f":"Autopivot!F437","v":0},{"$f":"Autopivot!E437","v":0},{"$f":"IF(Autopivot!G437=0,\"\",Autopivot!G437)","v":""},{"$f":"ROUND(Autopivot!I437,2)","v":0},{"$f":"LEFT(LEFT(C436,15)&\"-\"&LEFT(Autopivot!D437,14)&\"-\"&Autopivot!H437&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C438-3020000&Autopivot!D438,20)","v":"Q116-3020000"},{"$f":"Autopivot!A438","v":0},{"$f":"Autopivot!B438","v":0},{"$f":"Autopivot!F438","v":0},{"$f":"Autopivot!E438","v":0},{"$f":"IF(Autopivot!G438=0,\"\",Autopivot!G438)","v":""},{"$f":"ROUND(Autopivot!I438,2)","v":0},{"$f":"LEFT(LEFT(C437,15)&\"-\"&LEFT(Autopivot!D438,14)&\"-\"&Autopivot!H438&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C439-3020000&Autopivot!D439,20)","v":"Q116-3020000"},{"$f":"Autopivot!A439","v":0},{"$f":"Autopivot!B439","v":0},{"$f":"Autopivot!F439","v":0},{"$f":"Autopivot!E439","v":0},{"$f":"IF(Autopivot!G439=0,\"\",Autopivot!G439)","v":""},{"$f":"ROUND(Autopivot!I439,2)","v":0},{"$f":"LEFT(LEFT(C438,15)&\"-\"&LEFT(Autopivot!D439,14)&\"-\"&Autopivot!H439&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C440-3020000&Autopivot!D440,20)","v":"Q116-3020000"},{"$f":"Autopivot!A440","v":0},{"$f":"Autopivot!B440","v":0},{"$f":"Autopivot!F440","v":0},{"$f":"Autopivot!E440","v":0},{"$f":"IF(Autopivot!G440=0,\"\",Autopivot!G440)","v":""},{"$f":"ROUND(Autopivot!I440,2)","v":0},{"$f":"LEFT(LEFT(C439,15)&\"-\"&LEFT(Autopivot!D440,14)&\"-\"&Autopivot!H440&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C441-3020000&Autopivot!D441,20)","v":"Q116-3020000"},{"$f":"Autopivot!A441","v":0},{"$f":"Autopivot!B441","v":0},{"$f":"Autopivot!F441","v":0},{"$f":"Autopivot!E441","v":0},{"$f":"IF(Autopivot!G441=0,\"\",Autopivot!G441)","v":""},{"$f":"ROUND(Autopivot!I441,2)","v":0},{"$f":"LEFT(LEFT(C440,15)&\"-\"&LEFT(Autopivot!D441,14)&\"-\"&Autopivot!H441&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C442-3020000&Autopivot!D442,20)","v":"Q116-3020000"},{"$f":"Autopivot!A442","v":0},{"$f":"Autopivot!B442","v":0},{"$f":"Autopivot!F442","v":0},{"$f":"Autopivot!E442","v":0},{"$f":"IF(Autopivot!G442=0,\"\",Autopivot!G442)","v":""},{"$f":"ROUND(Autopivot!I442,2)","v":0},{"$f":"LEFT(LEFT(C441,15)&\"-\"&LEFT(Autopivot!D442,14)&\"-\"&Autopivot!H442&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C443-3020000&Autopivot!D443,20)","v":"Q116-3020000"},{"$f":"Autopivot!A443","v":0},{"$f":"Autopivot!B443","v":0},{"$f":"Autopivot!F443","v":0},{"$f":"Autopivot!E443","v":0},{"$f":"IF(Autopivot!G443=0,\"\",Autopivot!G443)","v":""},{"$f":"ROUND(Autopivot!I443,2)","v":0},{"$f":"LEFT(LEFT(C442,15)&\"-\"&LEFT(Autopivot!D443,14)&\"-\"&Autopivot!H443&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C444-3020000&Autopivot!D444,20)","v":"Q116-3020000"},{"$f":"Autopivot!A444","v":0},{"$f":"Autopivot!B444","v":0},{"$f":"Autopivot!F444","v":0},{"$f":"Autopivot!E444","v":0},{"$f":"IF(Autopivot!G444=0,\"\",Autopivot!G444)","v":""},{"$f":"ROUND(Autopivot!I444,2)","v":0},{"$f":"LEFT(LEFT(C443,15)&\"-\"&LEFT(Autopivot!D444,14)&\"-\"&Autopivot!H444&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C445-3020000&Autopivot!D445,20)","v":"Q116-3020000"},{"$f":"Autopivot!A445","v":0},{"$f":"Autopivot!B445","v":0},{"$f":"Autopivot!F445","v":0},{"$f":"Autopivot!E445","v":0},{"$f":"IF(Autopivot!G445=0,\"\",Autopivot!G445)","v":""},{"$f":"ROUND(Autopivot!I445,2)","v":0},{"$f":"LEFT(LEFT(C444,15)&\"-\"&LEFT(Autopivot!D445,14)&\"-\"&Autopivot!H445&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C446-3020000&Autopivot!D446,20)","v":"Q116-3020000"},{"$f":"Autopivot!A446","v":0},{"$f":"Autopivot!B446","v":0},{"$f":"Autopivot!F446","v":0},{"$f":"Autopivot!E446","v":0},{"$f":"IF(Autopivot!G446=0,\"\",Autopivot!G446)","v":""},{"$f":"ROUND(Autopivot!I446,2)","v":0},{"$f":"LEFT(LEFT(C445,15)&\"-\"&LEFT(Autopivot!D446,14)&\"-\"&Autopivot!H446&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C447-3020000&Autopivot!D447,20)","v":"Q116-3020000"},{"$f":"Autopivot!A447","v":0},{"$f":"Autopivot!B447","v":0},{"$f":"Autopivot!F447","v":0},{"$f":"Autopivot!E447","v":0},{"$f":"IF(Autopivot!G447=0,\"\",Autopivot!G447)","v":""},{"$f":"ROUND(Autopivot!I447,2)","v":0},{"$f":"LEFT(LEFT(C446,15)&\"-\"&LEFT(Autopivot!D447,14)&\"-\"&Autopivot!H447&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C448-3020000&Autopivot!D448,20)","v":"Q116-3020000"},{"$f":"Autopivot!A448","v":0},{"$f":"Autopivot!B448","v":0},{"$f":"Autopivot!F448","v":0},{"$f":"Autopivot!E448","v":0},{"$f":"IF(Autopivot!G448=0,\"\",Autopivot!G448)","v":""},{"$f":"ROUND(Autopivot!I448,2)","v":0},{"$f":"LEFT(LEFT(C447,15)&\"-\"&LEFT(Autopivot!D448,14)&\"-\"&Autopivot!H448&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C449-3020000&Autopivot!D449,20)","v":"Q116-3020000"},{"$f":"Autopivot!A449","v":0},{"$f":"Autopivot!B449","v":0},{"$f":"Autopivot!F449","v":0},{"$f":"Autopivot!E449","v":0},{"$f":"IF(Autopivot!G449=0,\"\",Autopivot!G449)","v":""},{"$f":"ROUND(Autopivot!I449,2)","v":0},{"$f":"LEFT(LEFT(C448,15)&\"-\"&LEFT(Autopivot!D449,14)&\"-\"&Autopivot!H449&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C450-3020000&Autopivot!D450,20)","v":"Q116-3020000"},{"$f":"Autopivot!A450","v":0},{"$f":"Autopivot!B450","v":0},{"$f":"Autopivot!F450","v":0},{"$f":"Autopivot!E450","v":0},{"$f":"IF(Autopivot!G450=0,\"\",Autopivot!G450)","v":""},{"$f":"ROUND(Autopivot!I450,2)","v":0},{"$f":"LEFT(LEFT(C449,15)&\"-\"&LEFT(Autopivot!D450,14)&\"-\"&Autopivot!H450&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C451-3020000&Autopivot!D451,20)","v":"Q116-3020000"},{"$f":"Autopivot!A451","v":0},{"$f":"Autopivot!B451","v":0},{"$f":"Autopivot!F451","v":0},{"$f":"Autopivot!E451","v":0},{"$f":"IF(Autopivot!G451=0,\"\",Autopivot!G451)","v":""},{"$f":"ROUND(Autopivot!I451,2)","v":0},{"$f":"LEFT(LEFT(C450,15)&\"-\"&LEFT(Autopivot!D451,14)&\"-\"&Autopivot!H451&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C452-3020000&Autopivot!D452,20)","v":"Q116-3020000"},{"$f":"Autopivot!A452","v":0},{"$f":"Autopivot!B452","v":0},{"$f":"Autopivot!F452","v":0},{"$f":"Autopivot!E452","v":0},{"$f":"IF(Autopivot!G452=0,\"\",Autopivot!G452)","v":""},{"$f":"ROUND(Autopivot!I452,2)","v":0},{"$f":"LEFT(LEFT(C451,15)&\"-\"&LEFT(Autopivot!D452,14)&\"-\"&Autopivot!H452&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C453-3020000&Autopivot!D453,20)","v":"Q116-3020000"},{"$f":"Autopivot!A453","v":0},{"$f":"Autopivot!B453","v":0},{"$f":"Autopivot!F453","v":0},{"$f":"Autopivot!E453","v":0},{"$f":"IF(Autopivot!G453=0,\"\",Autopivot!G453)","v":""},{"$f":"ROUND(Autopivot!I453,2)","v":0},{"$f":"LEFT(LEFT(C452,15)&\"-\"&LEFT(Autopivot!D453,14)&\"-\"&Autopivot!H453&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C454-3020000&Autopivot!D454,20)","v":"Q116-3020000"},{"$f":"Autopivot!A454","v":0},{"$f":"Autopivot!B454","v":0},{"$f":"Autopivot!F454","v":0},{"$f":"Autopivot!E454","v":0},{"$f":"IF(Autopivot!G454=0,\"\",Autopivot!G454)","v":""},{"$f":"ROUND(Autopivot!I454,2)","v":0},{"$f":"LEFT(LEFT(C453,15)&\"-\"&LEFT(Autopivot!D454,14)&\"-\"&Autopivot!H454&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C455-3020000&Autopivot!D455,20)","v":"Q116-3020000"},{"$f":"Autopivot!A455","v":0},{"$f":"Autopivot!B455","v":0},{"$f":"Autopivot!F455","v":0},{"$f":"Autopivot!E455","v":0},{"$f":"IF(Autopivot!G455=0,\"\",Autopivot!G455)","v":""},{"$f":"ROUND(Autopivot!I455,2)","v":0},{"$f":"LEFT(LEFT(C454,15)&\"-\"&LEFT(Autopivot!D455,14)&\"-\"&Autopivot!H455&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C456-3020000&Autopivot!D456,20)","v":"Q116-3020000"},{"$f":"Autopivot!A456","v":0},{"$f":"Autopivot!B456","v":0},{"$f":"Autopivot!F456","v":0},{"$f":"Autopivot!E456","v":0},{"$f":"IF(Autopivot!G456=0,\"\",Autopivot!G456)","v":""},{"$f":"ROUND(Autopivot!I456,2)","v":0},{"$f":"LEFT(LEFT(C455,15)&\"-\"&LEFT(Autopivot!D456,14)&\"-\"&Autopivot!H456&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C457-3020000&Autopivot!D457,20)","v":"Q116-3020000"},{"$f":"Autopivot!A457","v":0},{"$f":"Autopivot!B457","v":0},{"$f":"Autopivot!F457","v":0},{"$f":"Autopivot!E457","v":0},{"$f":"IF(Autopivot!G457=0,\"\",Autopivot!G457)","v":""},{"$f":"ROUND(Autopivot!I457,2)","v":0},{"$f":"LEFT(LEFT(C456,15)&\"-\"&LEFT(Autopivot!D457,14)&\"-\"&Autopivot!H457&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C458-3020000&Autopivot!D458,20)","v":"Q116-3020000"},{"$f":"Autopivot!A458","v":0},{"$f":"Autopivot!B458","v":0},{"$f":"Autopivot!F458","v":0},{"$f":"Autopivot!E458","v":0},{"$f":"IF(Autopivot!G458=0,\"\",Autopivot!G458)","v":""},{"$f":"ROUND(Autopivot!I458,2)","v":0},{"$f":"LEFT(LEFT(C457,15)&\"-\"&LEFT(Autopivot!D458,14)&\"-\"&Autopivot!H458&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C459-3020000&Autopivot!D459,20)","v":"Q116-3020000"},{"$f":"Autopivot!A459","v":0},{"$f":"Autopivot!B459","v":0},{"$f":"Autopivot!F459","v":0},{"$f":"Autopivot!E459","v":0},{"$f":"IF(Autopivot!G459=0,\"\",Autopivot!G459)","v":""},{"$f":"ROUND(Autopivot!I459,2)","v":0},{"$f":"LEFT(LEFT(C458,15)&\"-\"&LEFT(Autopivot!D459,14)&\"-\"&Autopivot!H459&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C460-3020000&Autopivot!D460,20)","v":"Q116-3020000"},{"$f":"Autopivot!A460","v":0},{"$f":"Autopivot!B460","v":0},{"$f":"Autopivot!F460","v":0},{"$f":"Autopivot!E460","v":0},{"$f":"IF(Autopivot!G460=0,\"\",Autopivot!G460)","v":""},{"$f":"ROUND(Autopivot!I460,2)","v":0},{"$f":"LEFT(LEFT(C459,15)&\"-\"&LEFT(Autopivot!D460,14)&\"-\"&Autopivot!H460&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C461-3020000&Autopivot!D461,20)","v":"Q116-3020000"},{"$f":"Autopivot!A461","v":0},{"$f":"Autopivot!B461","v":0},{"$f":"Autopivot!F461","v":0},{"$f":"Autopivot!E461","v":0},{"$f":"IF(Autopivot!G461=0,\"\",Autopivot!G461)","v":""},{"$f":"ROUND(Autopivot!I461,2)","v":0},{"$f":"LEFT(LEFT(C460,15)&\"-\"&LEFT(Autopivot!D461,14)&\"-\"&Autopivot!H461&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C462-3020000&Autopivot!D462,20)","v":"Q116-3020000"},{"$f":"Autopivot!A462","v":0},{"$f":"Autopivot!B462","v":0},{"$f":"Autopivot!F462","v":0},{"$f":"Autopivot!E462","v":0},{"$f":"IF(Autopivot!G462=0,\"\",Autopivot!G462)","v":""},{"$f":"ROUND(Autopivot!I462,2)","v":0},{"$f":"LEFT(LEFT(C461,15)&\"-\"&LEFT(Autopivot!D462,14)&\"-\"&Autopivot!H462&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C463-3020000&Autopivot!D463,20)","v":"Q116-3020000"},{"$f":"Autopivot!A463","v":0},{"$f":"Autopivot!B463","v":0},{"$f":"Autopivot!F463","v":0},{"$f":"Autopivot!E463","v":0},{"$f":"IF(Autopivot!G463=0,\"\",Autopivot!G463)","v":""},{"$f":"ROUND(Autopivot!I463,2)","v":0},{"$f":"LEFT(LEFT(C462,15)&\"-\"&LEFT(Autopivot!D463,14)&\"-\"&Autopivot!H463&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C464-3020000&Autopivot!D464,20)","v":"Q116-3020000"},{"$f":"Autopivot!A464","v":0},{"$f":"Autopivot!B464","v":0},{"$f":"Autopivot!F464","v":0},{"$f":"Autopivot!E464","v":0},{"$f":"IF(Autopivot!G464=0,\"\",Autopivot!G464)","v":""},{"$f":"ROUND(Autopivot!I464,2)","v":0},{"$f":"LEFT(LEFT(C463,15)&\"-\"&LEFT(Autopivot!D464,14)&\"-\"&Autopivot!H464&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C465-3020000&Autopivot!D465,20)","v":"Q116-3020000"},{"$f":"Autopivot!A465","v":0},{"$f":"Autopivot!B465","v":0},{"$f":"Autopivot!F465","v":0},{"$f":"Autopivot!E465","v":0},{"$f":"IF(Autopivot!G465=0,\"\",Autopivot!G465)","v":""},{"$f":"ROUND(Autopivot!I465,2)","v":0},{"$f":"LEFT(LEFT(C464,15)&\"-\"&LEFT(Autopivot!D465,14)&\"-\"&Autopivot!H465&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C466-3020000&Autopivot!D466,20)","v":"Q116-3020000"},{"$f":"Autopivot!A466","v":0},{"$f":"Autopivot!B466","v":0},{"$f":"Autopivot!F466","v":0},{"$f":"Autopivot!E466","v":0},{"$f":"IF(Autopivot!G466=0,\"\",Autopivot!G466)","v":""},{"$f":"ROUND(Autopivot!I466,2)","v":0},{"$f":"LEFT(LEFT(C465,15)&\"-\"&LEFT(Autopivot!D466,14)&\"-\"&Autopivot!H466&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C467-3020000&Autopivot!D467,20)","v":"Q116-3020000"},{"$f":"Autopivot!A467","v":0},{"$f":"Autopivot!B467","v":0},{"$f":"Autopivot!F467","v":0},{"$f":"Autopivot!E467","v":0},{"$f":"IF(Autopivot!G467=0,\"\",Autopivot!G467)","v":""},{"$f":"ROUND(Autopivot!I467,2)","v":0},{"$f":"LEFT(LEFT(C466,15)&\"-\"&LEFT(Autopivot!D467,14)&\"-\"&Autopivot!H467&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C468-3020000&Autopivot!D468,20)","v":"Q116-3020000"},{"$f":"Autopivot!A468","v":0},{"$f":"Autopivot!B468","v":0},{"$f":"Autopivot!F468","v":0},{"$f":"Autopivot!E468","v":0},{"$f":"IF(Autopivot!G468=0,\"\",Autopivot!G468)","v":""},{"$f":"ROUND(Autopivot!I468,2)","v":0},{"$f":"LEFT(LEFT(C467,15)&\"-\"&LEFT(Autopivot!D468,14)&\"-\"&Autopivot!H468&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C469-3020000&Autopivot!D469,20)","v":"Q116-3020000"},{"$f":"Autopivot!A469","v":0},{"$f":"Autopivot!B469","v":0},{"$f":"Autopivot!F469","v":0},{"$f":"Autopivot!E469","v":0},{"$f":"IF(Autopivot!G469=0,\"\",Autopivot!G469)","v":""},{"$f":"ROUND(Autopivot!I469,2)","v":0},{"$f":"LEFT(LEFT(C468,15)&\"-\"&LEFT(Autopivot!D469,14)&\"-\"&Autopivot!H469&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C470-3020000&Autopivot!D470,20)","v":"Q116-3020000"},{"$f":"Autopivot!A470","v":0},{"$f":"Autopivot!B470","v":0},{"$f":"Autopivot!F470","v":0},{"$f":"Autopivot!E470","v":0},{"$f":"IF(Autopivot!G470=0,\"\",Autopivot!G470)","v":""},{"$f":"ROUND(Autopivot!I470,2)","v":0},{"$f":"LEFT(LEFT(C469,15)&\"-\"&LEFT(Autopivot!D470,14)&\"-\"&Autopivot!H470&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C471-3020000&Autopivot!D471,20)","v":"Q116-3020000"},{"$f":"Autopivot!A471","v":0},{"$f":"Autopivot!B471","v":0},{"$f":"Autopivot!F471","v":0},{"$f":"Autopivot!E471","v":0},{"$f":"IF(Autopivot!G471=0,\"\",Autopivot!G471)","v":""},{"$f":"ROUND(Autopivot!I471,2)","v":0},{"$f":"LEFT(LEFT(C470,15)&\"-\"&LEFT(Autopivot!D471,14)&\"-\"&Autopivot!H471&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C472-3020000&Autopivot!D472,20)","v":"Q116-3020000"},{"$f":"Autopivot!A472","v":0},{"$f":"Autopivot!B472","v":0},{"$f":"Autopivot!F472","v":0},{"$f":"Autopivot!E472","v":0},{"$f":"IF(Autopivot!G472=0,\"\",Autopivot!G472)","v":""},{"$f":"ROUND(Autopivot!I472,2)","v":0},{"$f":"LEFT(LEFT(C471,15)&\"-\"&LEFT(Autopivot!D472,14)&\"-\"&Autopivot!H472&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C473-3020000&Autopivot!D473,20)","v":"Q116-3020000"},{"$f":"Autopivot!A473","v":0},{"$f":"Autopivot!B473","v":0},{"$f":"Autopivot!F473","v":0},{"$f":"Autopivot!E473","v":0},{"$f":"IF(Autopivot!G473=0,\"\",Autopivot!G473)","v":""},{"$f":"ROUND(Autopivot!I473,2)","v":0},{"$f":"LEFT(LEFT(C472,15)&\"-\"&LEFT(Autopivot!D473,14)&\"-\"&Autopivot!H473&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C474-3020000&Autopivot!D474,20)","v":"Q116-3020000"},{"$f":"Autopivot!A474","v":0},{"$f":"Autopivot!B474","v":0},{"$f":"Autopivot!F474","v":0},{"$f":"Autopivot!E474","v":0},{"$f":"IF(Autopivot!G474=0,\"\",Autopivot!G474)","v":""},{"$f":"ROUND(Autopivot!I474,2)","v":0},{"$f":"LEFT(LEFT(C473,15)&\"-\"&LEFT(Autopivot!D474,14)&\"-\"&Autopivot!H474&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C475-3020000&Autopivot!D475,20)","v":"Q116-3020000"},{"$f":"Autopivot!A475","v":0},{"$f":"Autopivot!B475","v":0},{"$f":"Autopivot!F475","v":0},{"$f":"Autopivot!E475","v":0},{"$f":"IF(Autopivot!G475=0,\"\",Autopivot!G475)","v":""},{"$f":"ROUND(Autopivot!I475,2)","v":0},{"$f":"LEFT(LEFT(C474,15)&\"-\"&LEFT(Autopivot!D475,14)&\"-\"&Autopivot!H475&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C476-3020000&Autopivot!D476,20)","v":"Q116-3020000"},{"$f":"Autopivot!A476","v":0},{"$f":"Autopivot!B476","v":0},{"$f":"Autopivot!F476","v":0},{"$f":"Autopivot!E476","v":0},{"$f":"IF(Autopivot!G476=0,\"\",Autopivot!G476)","v":""},{"$f":"ROUND(Autopivot!I476,2)","v":0},{"$f":"LEFT(LEFT(C475,15)&\"-\"&LEFT(Autopivot!D476,14)&\"-\"&Autopivot!H476&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C477-3020000&Autopivot!D477,20)","v":"Q116-3020000"},{"$f":"Autopivot!A477","v":0},{"$f":"Autopivot!B477","v":0},{"$f":"Autopivot!F477","v":0},{"$f":"Autopivot!E477","v":0},{"$f":"IF(Autopivot!G477=0,\"\",Autopivot!G477)","v":""},{"$f":"ROUND(Autopivot!I477,2)","v":0},{"$f":"LEFT(LEFT(C476,15)&\"-\"&LEFT(Autopivot!D477,14)&\"-\"&Autopivot!H477&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C478-3020000&Autopivot!D478,20)","v":"Q116-3020000"},{"$f":"Autopivot!A478","v":0},{"$f":"Autopivot!B478","v":0},{"$f":"Autopivot!F478","v":0},{"$f":"Autopivot!E478","v":0},{"$f":"IF(Autopivot!G478=0,\"\",Autopivot!G478)","v":""},{"$f":"ROUND(Autopivot!I478,2)","v":0},{"$f":"LEFT(LEFT(C477,15)&\"-\"&LEFT(Autopivot!D478,14)&\"-\"&Autopivot!H478&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C479-3020000&Autopivot!D479,20)","v":"Q116-3020000"},{"$f":"Autopivot!A479","v":0},{"$f":"Autopivot!B479","v":0},{"$f":"Autopivot!F479","v":0},{"$f":"Autopivot!E479","v":0},{"$f":"IF(Autopivot!G479=0,\"\",Autopivot!G479)","v":""},{"$f":"ROUND(Autopivot!I479,2)","v":0},{"$f":"LEFT(LEFT(C478,15)&\"-\"&LEFT(Autopivot!D479,14)&\"-\"&Autopivot!H479&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C480-3020000&Autopivot!D480,20)","v":"Q116-3020000"},{"$f":"Autopivot!A480","v":0},{"$f":"Autopivot!B480","v":0},{"$f":"Autopivot!F480","v":0},{"$f":"Autopivot!E480","v":0},{"$f":"IF(Autopivot!G480=0,\"\",Autopivot!G480)","v":""},{"$f":"ROUND(Autopivot!I480,2)","v":0},{"$f":"LEFT(LEFT(C479,15)&\"-\"&LEFT(Autopivot!D480,14)&\"-\"&Autopivot!H480&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C481-3020000&Autopivot!D481,20)","v":"Q116-3020000"},{"$f":"Autopivot!A481","v":0},{"$f":"Autopivot!B481","v":0},{"$f":"Autopivot!F481","v":0},{"$f":"Autopivot!E481","v":0},{"$f":"IF(Autopivot!G481=0,\"\",Autopivot!G481)","v":""},{"$f":"ROUND(Autopivot!I481,2)","v":0},{"$f":"LEFT(LEFT(C480,15)&\"-\"&LEFT(Autopivot!D481,14)&\"-\"&Autopivot!H481&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C482-3020000&Autopivot!D482,20)","v":"Q116-3020000"},{"$f":"Autopivot!A482","v":0},{"$f":"Autopivot!B482","v":0},{"$f":"Autopivot!F482","v":0},{"$f":"Autopivot!E482","v":0},{"$f":"IF(Autopivot!G482=0,\"\",Autopivot!G482)","v":""},{"$f":"ROUND(Autopivot!I482,2)","v":0},{"$f":"LEFT(LEFT(C481,15)&\"-\"&LEFT(Autopivot!D482,14)&\"-\"&Autopivot!H482&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C483-3020000&Autopivot!D483,20)","v":"Q116-3020000"},{"$f":"Autopivot!A483","v":0},{"$f":"Autopivot!B483","v":0},{"$f":"Autopivot!F483","v":0},{"$f":"Autopivot!E483","v":0},{"$f":"IF(Autopivot!G483=0,\"\",Autopivot!G483)","v":""},{"$f":"ROUND(Autopivot!I483,2)","v":0},{"$f":"LEFT(LEFT(C482,15)&\"-\"&LEFT(Autopivot!D483,14)&\"-\"&Autopivot!H483&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C484-3020000&Autopivot!D484,20)","v":"Q116-3020000"},{"$f":"Autopivot!A484","v":0},{"$f":"Autopivot!B484","v":0},{"$f":"Autopivot!F484","v":0},{"$f":"Autopivot!E484","v":0},{"$f":"IF(Autopivot!G484=0,\"\",Autopivot!G484)","v":""},{"$f":"ROUND(Autopivot!I484,2)","v":0},{"$f":"LEFT(LEFT(C483,15)&\"-\"&LEFT(Autopivot!D484,14)&\"-\"&Autopivot!H484&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C485-3020000&Autopivot!D485,20)","v":"Q116-3020000"},{"$f":"Autopivot!A485","v":0},{"$f":"Autopivot!B485","v":0},{"$f":"Autopivot!F485","v":0},{"$f":"Autopivot!E485","v":0},{"$f":"IF(Autopivot!G485=0,\"\",Autopivot!G485)","v":""},{"$f":"ROUND(Autopivot!I485,2)","v":0},{"$f":"LEFT(LEFT(C484,15)&\"-\"&LEFT(Autopivot!D485,14)&\"-\"&Autopivot!H485&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C486-3020000&Autopivot!D486,20)","v":"Q116-3020000"},{"$f":"Autopivot!A486","v":0},{"$f":"Autopivot!B486","v":0},{"$f":"Autopivot!F486","v":0},{"$f":"Autopivot!E486","v":0},{"$f":"IF(Autopivot!G486=0,\"\",Autopivot!G486)","v":""},{"$f":"ROUND(Autopivot!I486,2)","v":0},{"$f":"LEFT(LEFT(C485,15)&\"-\"&LEFT(Autopivot!D486,14)&\"-\"&Autopivot!H486&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C487-3020000&Autopivot!D487,20)","v":"Q116-3020000"},{"$f":"Autopivot!A487","v":0},{"$f":"Autopivot!B487","v":0},{"$f":"Autopivot!F487","v":0},{"$f":"Autopivot!E487","v":0},{"$f":"IF(Autopivot!G487=0,\"\",Autopivot!G487)","v":""},{"$f":"ROUND(Autopivot!I487,2)","v":0},{"$f":"LEFT(LEFT(C486,15)&\"-\"&LEFT(Autopivot!D487,14)&\"-\"&Autopivot!H487&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C488-3020000&Autopivot!D488,20)","v":"Q116-3020000"},{"$f":"Autopivot!A488","v":0},{"$f":"Autopivot!B488","v":0},{"$f":"Autopivot!F488","v":0},{"$f":"Autopivot!E488","v":0},{"$f":"IF(Autopivot!G488=0,\"\",Autopivot!G488)","v":""},{"$f":"ROUND(Autopivot!I488,2)","v":0},{"$f":"LEFT(LEFT(C487,15)&\"-\"&LEFT(Autopivot!D488,14)&\"-\"&Autopivot!H488&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C489-3020000&Autopivot!D489,20)","v":"Q116-3020000"},{"$f":"Autopivot!A489","v":0},{"$f":"Autopivot!B489","v":0},{"$f":"Autopivot!F489","v":0},{"$f":"Autopivot!E489","v":0},{"$f":"IF(Autopivot!G489=0,\"\",Autopivot!G489)","v":""},{"$f":"ROUND(Autopivot!I489,2)","v":0},{"$f":"LEFT(LEFT(C488,15)&\"-\"&LEFT(Autopivot!D489,14)&\"-\"&Autopivot!H489&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C490-3020000&Autopivot!D490,20)","v":"Q116-3020000"},{"$f":"Autopivot!A490","v":0},{"$f":"Autopivot!B490","v":0},{"$f":"Autopivot!F490","v":0},{"$f":"Autopivot!E490","v":0},{"$f":"IF(Autopivot!G490=0,\"\",Autopivot!G490)","v":""},{"$f":"ROUND(Autopivot!I490,2)","v":0},{"$f":"LEFT(LEFT(C489,15)&\"-\"&LEFT(Autopivot!D490,14)&\"-\"&Autopivot!H490&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C491-3020000&Autopivot!D491,20)","v":"Q116-3020000"},{"$f":"Autopivot!A491","v":0},{"$f":"Autopivot!B491","v":0},{"$f":"Autopivot!F491","v":0},{"$f":"Autopivot!E491","v":0},{"$f":"IF(Autopivot!G491=0,\"\",Autopivot!G491)","v":""},{"$f":"ROUND(Autopivot!I491,2)","v":0},{"$f":"LEFT(LEFT(C490,15)&\"-\"&LEFT(Autopivot!D491,14)&\"-\"&Autopivot!H491&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C492-3020000&Autopivot!D492,20)","v":"Q116-3020000"},{"$f":"Autopivot!A492","v":0},{"$f":"Autopivot!B492","v":0},{"$f":"Autopivot!F492","v":0},{"$f":"Autopivot!E492","v":0},{"$f":"IF(Autopivot!G492=0,\"\",Autopivot!G492)","v":""},{"$f":"ROUND(Autopivot!I492,2)","v":0},{"$f":"LEFT(LEFT(C491,15)&\"-\"&LEFT(Autopivot!D492,14)&\"-\"&Autopivot!H492&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C493-3020000&Autopivot!D493,20)","v":"Q116-3020000"},{"$f":"Autopivot!A493","v":0},{"$f":"Autopivot!B493","v":0},{"$f":"Autopivot!F493","v":0},{"$f":"Autopivot!E493","v":0},{"$f":"IF(Autopivot!G493=0,\"\",Autopivot!G493)","v":""},{"$f":"ROUND(Autopivot!I493,2)","v":0},{"$f":"LEFT(LEFT(C492,15)&\"-\"&LEFT(Autopivot!D493,14)&\"-\"&Autopivot!H493&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C494-3020000&Autopivot!D494,20)","v":"Q116-3020000"},{"$f":"Autopivot!A494","v":0},{"$f":"Autopivot!B494","v":0},{"$f":"Autopivot!F494","v":0},{"$f":"Autopivot!E494","v":0},{"$f":"IF(Autopivot!G494=0,\"\",Autopivot!G494)","v":""},{"$f":"ROUND(Autopivot!I494,2)","v":0},{"$f":"LEFT(LEFT(C493,15)&\"-\"&LEFT(Autopivot!D494,14)&\"-\"&Autopivot!H494&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C495-3020000&Autopivot!D495,20)","v":"Q116-3020000"},{"$f":"Autopivot!A495","v":0},{"$f":"Autopivot!B495","v":0},{"$f":"Autopivot!F495","v":0},{"$f":"Autopivot!E495","v":0},{"$f":"IF(Autopivot!G495=0,\"\",Autopivot!G495)","v":""},{"$f":"ROUND(Autopivot!I495,2)","v":0},{"$f":"LEFT(LEFT(C494,15)&\"-\"&LEFT(Autopivot!D495,14)&\"-\"&Autopivot!H495&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C496-3020000&Autopivot!D496,20)","v":"Q116-3020000"},{"$f":"Autopivot!A496","v":0},{"$f":"Autopivot!B496","v":0},{"$f":"Autopivot!F496","v":0},{"$f":"Autopivot!E496","v":0},{"$f":"IF(Autopivot!G496=0,\"\",Autopivot!G496)","v":""},{"$f":"ROUND(Autopivot!I496,2)","v":0},{"$f":"LEFT(LEFT(C495,15)&\"-\"&LEFT(Autopivot!D496,14)&\"-\"&Autopivot!H496&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C497-3020000&Autopivot!D497,20)","v":"Q116-3020000"},{"$f":"Autopivot!A497","v":0},{"$f":"Autopivot!B497","v":0},{"$f":"Autopivot!F497","v":0},{"$f":"Autopivot!E497","v":0},{"$f":"IF(Autopivot!G497=0,\"\",Autopivot!G497)","v":""},{"$f":"ROUND(Autopivot!I497,2)","v":0},{"$f":"LEFT(LEFT(C496,15)&\"-\"&LEFT(Autopivot!D497,14)&\"-\"&Autopivot!H497&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C498-3020000&Autopivot!D498,20)","v":"Q116-3020000"},{"$f":"Autopivot!A498","v":0},{"$f":"Autopivot!B498","v":0},{"$f":"Autopivot!F498","v":0},{"$f":"Autopivot!E498","v":0},{"$f":"IF(Autopivot!G498=0,\"\",Autopivot!G498)","v":""},{"$f":"ROUND(Autopivot!I498,2)","v":0},{"$f":"LEFT(LEFT(C497,15)&\"-\"&LEFT(Autopivot!D498,14)&\"-\"&Autopivot!H498&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C499-3020000&Autopivot!D499,20)","v":"Q116-3020000"},{"$f":"Autopivot!A499","v":0},{"$f":"Autopivot!B499","v":0},{"$f":"Autopivot!F499","v":0},{"$f":"Autopivot!E499","v":0},{"$f":"IF(Autopivot!G499=0,\"\",Autopivot!G499)","v":""},{"$f":"ROUND(Autopivot!I499,2)","v":0},{"$f":"LEFT(LEFT(C498,15)&\"-\"&LEFT(Autopivot!D499,14)&\"-\"&Autopivot!H499&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C500-3020000&Autopivot!D500,20)","v":"Q116-3020000"},{"$f":"Autopivot!A500","v":0},{"$f":"Autopivot!B500","v":0},{"$f":"Autopivot!F500","v":0},{"$f":"Autopivot!E500","v":0},{"$f":"IF(Autopivot!G500=0,\"\",Autopivot!G500)","v":""},{"$f":"ROUND(Autopivot!I500,2)","v":0},{"$f":"LEFT(LEFT(C499,15)&\"-\"&LEFT(Autopivot!D500,14)&\"-\"&Autopivot!H500&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C501-3020000&Autopivot!D501,20)","v":"Q116-3020000"},{"$f":"Autopivot!A501","v":0},{"$f":"Autopivot!B501","v":0},{"$f":"Autopivot!F501","v":0},{"$f":"Autopivot!E501","v":0},{"$f":"IF(Autopivot!G501=0,\"\",Autopivot!G501)","v":""},{"$f":"ROUND(Autopivot!I501,2)","v":0},{"$f":"LEFT(LEFT(C500,15)&\"-\"&LEFT(Autopivot!D501,14)&\"-\"&Autopivot!H501&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C502-3020000&Autopivot!D502,20)","v":"Q116-3020000"},{"$f":"Autopivot!A502","v":0},{"$f":"Autopivot!B502","v":0},{"$f":"Autopivot!F502","v":0},{"$f":"Autopivot!E502","v":0},{"$f":"IF(Autopivot!G502=0,\"\",Autopivot!G502)","v":""},{"$f":"ROUND(Autopivot!I502,2)","v":0},{"$f":"LEFT(LEFT(C501,15)&\"-\"&LEFT(Autopivot!D502,14)&\"-\"&Autopivot!H502&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C503-3020000&Autopivot!D503,20)","v":"Q116-3020000"},{"$f":"Autopivot!A503","v":0},{"$f":"Autopivot!B503","v":0},{"$f":"Autopivot!F503","v":0},{"$f":"Autopivot!E503","v":0},{"$f":"IF(Autopivot!G503=0,\"\",Autopivot!G503)","v":""},{"$f":"ROUND(Autopivot!I503,2)","v":0},{"$f":"LEFT(LEFT(C502,15)&\"-\"&LEFT(Autopivot!D503,14)&\"-\"&Autopivot!H503&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C504-3020000&Autopivot!D504,20)","v":"Q116-3020000"},{"$f":"Autopivot!A504","v":0},{"$f":"Autopivot!B504","v":0},{"$f":"Autopivot!F504","v":0},{"$f":"Autopivot!E504","v":0},{"$f":"IF(Autopivot!G504=0,\"\",Autopivot!G504)","v":""},{"$f":"ROUND(Autopivot!I504,2)","v":0},{"$f":"LEFT(LEFT(C503,15)&\"-\"&LEFT(Autopivot!D504,14)&\"-\"&Autopivot!H504&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C505-3020000&Autopivot!D505,20)","v":"Q116-3020000"},{"$f":"Autopivot!A505","v":0},{"$f":"Autopivot!B505","v":0},{"$f":"Autopivot!F505","v":0},{"$f":"Autopivot!E505","v":0},{"$f":"IF(Autopivot!G505=0,\"\",Autopivot!G505)","v":""},{"$f":"ROUND(Autopivot!I505,2)","v":0},{"$f":"LEFT(LEFT(C504,15)&\"-\"&LEFT(Autopivot!D505,14)&\"-\"&Autopivot!H505&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C506-3020000&Autopivot!D506,20)","v":"Q116-3020000"},{"$f":"Autopivot!A506","v":0},{"$f":"Autopivot!B506","v":0},{"$f":"Autopivot!F506","v":0},{"$f":"Autopivot!E506","v":0},{"$f":"IF(Autopivot!G506=0,\"\",Autopivot!G506)","v":""},{"$f":"ROUND(Autopivot!I506,2)","v":0},{"$f":"LEFT(LEFT(C505,15)&\"-\"&LEFT(Autopivot!D506,14)&\"-\"&Autopivot!H506&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C507-3020000&Autopivot!D507,20)","v":"Q116-3020000"},{"$f":"Autopivot!A507","v":0},{"$f":"Autopivot!B507","v":0},{"$f":"Autopivot!F507","v":0},{"$f":"Autopivot!E507","v":0},{"$f":"IF(Autopivot!G507=0,\"\",Autopivot!G507)","v":""},{"$f":"ROUND(Autopivot!I507,2)","v":0},{"$f":"LEFT(LEFT(C506,15)&\"-\"&LEFT(Autopivot!D507,14)&\"-\"&Autopivot!H507&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C508-3020000&Autopivot!D508,20)","v":"Q116-3020000"},{"$f":"Autopivot!A508","v":0},{"$f":"Autopivot!B508","v":0},{"$f":"Autopivot!F508","v":0},{"$f":"Autopivot!E508","v":0},{"$f":"IF(Autopivot!G508=0,\"\",Autopivot!G508)","v":""},{"$f":"ROUND(Autopivot!I508,2)","v":0},{"$f":"LEFT(LEFT(C507,15)&\"-\"&LEFT(Autopivot!D508,14)&\"-\"&Autopivot!H508&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C509-3020000&Autopivot!D509,20)","v":"Q116-3020000"},{"$f":"Autopivot!A509","v":0},{"$f":"Autopivot!B509","v":0},{"$f":"Autopivot!F509","v":0},{"$f":"Autopivot!E509","v":0},{"$f":"IF(Autopivot!G509=0,\"\",Autopivot!G509)","v":""},{"$f":"ROUND(Autopivot!I509,2)","v":0},{"$f":"LEFT(LEFT(C508,15)&\"-\"&LEFT(Autopivot!D509,14)&\"-\"&Autopivot!H509&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C510-3020000&Autopivot!D510,20)","v":"Q116-3020000"},{"$f":"Autopivot!A510","v":0},{"$f":"Autopivot!B510","v":0},{"$f":"Autopivot!F510","v":0},{"$f":"Autopivot!E510","v":0},{"$f":"IF(Autopivot!G510=0,\"\",Autopivot!G510)","v":""},{"$f":"ROUND(Autopivot!I510,2)","v":0},{"$f":"LEFT(LEFT(C509,15)&\"-\"&LEFT(Autopivot!D510,14)&\"-\"&Autopivot!H510&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C511-3020000&Autopivot!D511,20)","v":"Q116-3020000"},{"$f":"Autopivot!A511","v":0},{"$f":"Autopivot!B511","v":0},{"$f":"Autopivot!F511","v":0},{"$f":"Autopivot!E511","v":0},{"$f":"IF(Autopivot!G511=0,\"\",Autopivot!G511)","v":""},{"$f":"ROUND(Autopivot!I511,2)","v":0},{"$f":"LEFT(LEFT(C510,15)&\"-\"&LEFT(Autopivot!D511,14)&\"-\"&Autopivot!H511&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C512-3020000&Autopivot!D512,20)","v":"Q116-3020000"},{"$f":"Autopivot!A512","v":0},{"$f":"Autopivot!B512","v":0},{"$f":"Autopivot!F512","v":0},{"$f":"Autopivot!E512","v":0},{"$f":"IF(Autopivot!G512=0,\"\",Autopivot!G512)","v":""},{"$f":"ROUND(Autopivot!I512,2)","v":0},{"$f":"LEFT(LEFT(C511,15)&\"-\"&LEFT(Autopivot!D512,14)&\"-\"&Autopivot!H512&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C513-3020000&Autopivot!D513,20)","v":"Q116-3020000"},{"$f":"Autopivot!A513","v":0},{"$f":"Autopivot!B513","v":0},{"$f":"Autopivot!F513","v":0},{"$f":"Autopivot!E513","v":0},{"$f":"IF(Autopivot!G513=0,\"\",Autopivot!G513)","v":""},{"$f":"ROUND(Autopivot!I513,2)","v":0},{"$f":"LEFT(LEFT(C512,15)&\"-\"&LEFT(Autopivot!D513,14)&\"-\"&Autopivot!H513&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C514-3020000&Autopivot!D514,20)","v":"Q116-3020000"},{"$f":"Autopivot!A514","v":0},{"$f":"Autopivot!B514","v":0},{"$f":"Autopivot!F514","v":0},{"$f":"Autopivot!E514","v":0},{"$f":"IF(Autopivot!G514=0,\"\",Autopivot!G514)","v":""},{"$f":"ROUND(Autopivot!I514,2)","v":0},{"$f":"LEFT(LEFT(C513,15)&\"-\"&LEFT(Autopivot!D514,14)&\"-\"&Autopivot!H514&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C515-3020000&Autopivot!D515,20)","v":"Q116-3020000"},{"$f":"Autopivot!A515","v":0},{"$f":"Autopivot!B515","v":0},{"$f":"Autopivot!F515","v":0},{"$f":"Autopivot!E515","v":0},{"$f":"IF(Autopivot!G515=0,\"\",Autopivot!G515)","v":""},{"$f":"ROUND(Autopivot!I515,2)","v":0},{"$f":"LEFT(LEFT(C514,15)&\"-\"&LEFT(Autopivot!D515,14)&\"-\"&Autopivot!H515&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C516-3020000&Autopivot!D516,20)","v":"Q116-3020000"},{"$f":"Autopivot!A516","v":0},{"$f":"Autopivot!B516","v":0},{"$f":"Autopivot!F516","v":0},{"$f":"Autopivot!E516","v":0},{"$f":"IF(Autopivot!G516=0,\"\",Autopivot!G516)","v":""},{"$f":"ROUND(Autopivot!I516,2)","v":0},{"$f":"LEFT(LEFT(C515,15)&\"-\"&LEFT(Autopivot!D516,14)&\"-\"&Autopivot!H516&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C517-3020000&Autopivot!D517,20)","v":"Q116-3020000"},{"$f":"Autopivot!A517","v":0},{"$f":"Autopivot!B517","v":0},{"$f":"Autopivot!F517","v":0},{"$f":"Autopivot!E517","v":0},{"$f":"IF(Autopivot!G517=0,\"\",Autopivot!G517)","v":""},{"$f":"ROUND(Autopivot!I517,2)","v":0},{"$f":"LEFT(LEFT(C516,15)&\"-\"&LEFT(Autopivot!D517,14)&\"-\"&Autopivot!H517&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C518-3020000&Autopivot!D518,20)","v":"Q116-3020000"},{"$f":"Autopivot!A518","v":0},{"$f":"Autopivot!B518","v":0},{"$f":"Autopivot!F518","v":0},{"$f":"Autopivot!E518","v":0},{"$f":"IF(Autopivot!G518=0,\"\",Autopivot!G518)","v":""},{"$f":"ROUND(Autopivot!I518,2)","v":0},{"$f":"LEFT(LEFT(C517,15)&\"-\"&LEFT(Autopivot!D518,14)&\"-\"&Autopivot!H518&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C519-3020000&Autopivot!D519,20)","v":"Q116-3020000"},{"$f":"Autopivot!A519","v":0},{"$f":"Autopivot!B519","v":0},{"$f":"Autopivot!F519","v":0},{"$f":"Autopivot!E519","v":0},{"$f":"IF(Autopivot!G519=0,\"\",Autopivot!G519)","v":""},{"$f":"ROUND(Autopivot!I519,2)","v":0},{"$f":"LEFT(LEFT(C518,15)&\"-\"&LEFT(Autopivot!D519,14)&\"-\"&Autopivot!H519&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C520-3020000&Autopivot!D520,20)","v":"Q116-3020000"},{"$f":"Autopivot!A520","v":0},{"$f":"Autopivot!B520","v":0},{"$f":"Autopivot!F520","v":0},{"$f":"Autopivot!E520","v":0},{"$f":"IF(Autopivot!G520=0,\"\",Autopivot!G520)","v":""},{"$f":"ROUND(Autopivot!I520,2)","v":0},{"$f":"LEFT(LEFT(C519,15)&\"-\"&LEFT(Autopivot!D520,14)&\"-\"&Autopivot!H520&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C521-3020000&Autopivot!D521,20)","v":"Q116-3020000"},{"$f":"Autopivot!A521","v":0},{"$f":"Autopivot!B521","v":0},{"$f":"Autopivot!F521","v":0},{"$f":"Autopivot!E521","v":0},{"$f":"IF(Autopivot!G521=0,\"\",Autopivot!G521)","v":""},{"$f":"ROUND(Autopivot!I521,2)","v":0},{"$f":"LEFT(LEFT(C520,15)&\"-\"&LEFT(Autopivot!D521,14)&\"-\"&Autopivot!H521&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C522-3020000&Autopivot!D522,20)","v":"Q116-3020000"},{"$f":"Autopivot!A522","v":0},{"$f":"Autopivot!B522","v":0},{"$f":"Autopivot!F522","v":0},{"$f":"Autopivot!E522","v":0},{"$f":"IF(Autopivot!G522=0,\"\",Autopivot!G522)","v":""},{"$f":"ROUND(Autopivot!I522,2)","v":0},{"$f":"LEFT(LEFT(C521,15)&\"-\"&LEFT(Autopivot!D522,14)&\"-\"&Autopivot!H522&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C523-3020000&Autopivot!D523,20)","v":"Q116-3020000"},{"$f":"Autopivot!A523","v":0},{"$f":"Autopivot!B523","v":0},{"$f":"Autopivot!F523","v":0},{"$f":"Autopivot!E523","v":0},{"$f":"IF(Autopivot!G523=0,\"\",Autopivot!G523)","v":""},{"$f":"ROUND(Autopivot!I523,2)","v":0},{"$f":"LEFT(LEFT(C522,15)&\"-\"&LEFT(Autopivot!D523,14)&\"-\"&Autopivot!H523&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C524-3020000&Autopivot!D524,20)","v":"Q116-3020000"},{"$f":"Autopivot!A524","v":0},{"$f":"Autopivot!B524","v":0},{"$f":"Autopivot!F524","v":0},{"$f":"Autopivot!E524","v":0},{"$f":"IF(Autopivot!G524=0,\"\",Autopivot!G524)","v":""},{"$f":"ROUND(Autopivot!I524,2)","v":0},{"$f":"LEFT(LEFT(C523,15)&\"-\"&LEFT(Autopivot!D524,14)&\"-\"&Autopivot!H524&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C525-3020000&Autopivot!D525,20)","v":"Q116-3020000"},{"$f":"Autopivot!A525","v":0},{"$f":"Autopivot!B525","v":0},{"$f":"Autopivot!F525","v":0},{"$f":"Autopivot!E525","v":0},{"$f":"IF(Autopivot!G525=0,\"\",Autopivot!G525)","v":""},{"$f":"ROUND(Autopivot!I525,2)","v":0},{"$f":"LEFT(LEFT(C524,15)&\"-\"&LEFT(Autopivot!D525,14)&\"-\"&Autopivot!H525&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C526-3020000&Autopivot!D526,20)","v":"Q116-3020000"},{"$f":"Autopivot!A526","v":0},{"$f":"Autopivot!B526","v":0},{"$f":"Autopivot!F526","v":0},{"$f":"Autopivot!E526","v":0},{"$f":"IF(Autopivot!G526=0,\"\",Autopivot!G526)","v":""},{"$f":"ROUND(Autopivot!I526,2)","v":0},{"$f":"LEFT(LEFT(C525,15)&\"-\"&LEFT(Autopivot!D526,14)&\"-\"&Autopivot!H526&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C527-3020000&Autopivot!D527,20)","v":"Q116-3020000"},{"$f":"Autopivot!A527","v":0},{"$f":"Autopivot!B527","v":0},{"$f":"Autopivot!F527","v":0},{"$f":"Autopivot!E527","v":0},{"$f":"IF(Autopivot!G527=0,\"\",Autopivot!G527)","v":""},{"$f":"ROUND(Autopivot!I527,2)","v":0},{"$f":"LEFT(LEFT(C526,15)&\"-\"&LEFT(Autopivot!D527,14)&\"-\"&Autopivot!H527&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C528-3020000&Autopivot!D528,20)","v":"Q116-3020000"},{"$f":"Autopivot!A528","v":0},{"$f":"Autopivot!B528","v":0},{"$f":"Autopivot!F528","v":0},{"$f":"Autopivot!E528","v":0},{"$f":"IF(Autopivot!G528=0,\"\",Autopivot!G528)","v":""},{"$f":"ROUND(Autopivot!I528,2)","v":0},{"$f":"LEFT(LEFT(C527,15)&\"-\"&LEFT(Autopivot!D528,14)&\"-\"&Autopivot!H528&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C529-3020000&Autopivot!D529,20)","v":"Q116-3020000"},{"$f":"Autopivot!A529","v":0},{"$f":"Autopivot!B529","v":0},{"$f":"Autopivot!F529","v":0},{"$f":"Autopivot!E529","v":0},{"$f":"IF(Autopivot!G529=0,\"\",Autopivot!G529)","v":""},{"$f":"ROUND(Autopivot!I529,2)","v":0},{"$f":"LEFT(LEFT(C528,15)&\"-\"&LEFT(Autopivot!D529,14)&\"-\"&Autopivot!H529&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C530-3020000&Autopivot!D530,20)","v":"Q116-3020000"},{"$f":"Autopivot!A530","v":0},{"$f":"Autopivot!B530","v":0},{"$f":"Autopivot!F530","v":0},{"$f":"Autopivot!E530","v":0},{"$f":"IF(Autopivot!G530=0,\"\",Autopivot!G530)","v":""},{"$f":"ROUND(Autopivot!I530,2)","v":0},{"$f":"LEFT(LEFT(C529,15)&\"-\"&LEFT(Autopivot!D530,14)&\"-\"&Autopivot!H530&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C531-3020000&Autopivot!D531,20)","v":"Q116-3020000"},{"$f":"Autopivot!A531","v":0},{"$f":"Autopivot!B531","v":0},{"$f":"Autopivot!F531","v":0},{"$f":"Autopivot!E531","v":0},{"$f":"IF(Autopivot!G531=0,\"\",Autopivot!G531)","v":""},{"$f":"ROUND(Autopivot!I531,2)","v":0},{"$f":"LEFT(LEFT(C530,15)&\"-\"&LEFT(Autopivot!D531,14)&\"-\"&Autopivot!H531&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C532-3020000&Autopivot!D532,20)","v":"Q116-3020000"},{"$f":"Autopivot!A532","v":0},{"$f":"Autopivot!B532","v":0},{"$f":"Autopivot!F532","v":0},{"$f":"Autopivot!E532","v":0},{"$f":"IF(Autopivot!G532=0,\"\",Autopivot!G532)","v":""},{"$f":"ROUND(Autopivot!I532,2)","v":0},{"$f":"LEFT(LEFT(C531,15)&\"-\"&LEFT(Autopivot!D532,14)&\"-\"&Autopivot!H532&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C533-3020000&Autopivot!D533,20)","v":"Q116-3020000"},{"$f":"Autopivot!A533","v":0},{"$f":"Autopivot!B533","v":0},{"$f":"Autopivot!F533","v":0},{"$f":"Autopivot!E533","v":0},{"$f":"IF(Autopivot!G533=0,\"\",Autopivot!G533)","v":""},{"$f":"ROUND(Autopivot!I533,2)","v":0},{"$f":"LEFT(LEFT(C532,15)&\"-\"&LEFT(Autopivot!D533,14)&\"-\"&Autopivot!H533&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C534-3020000&Autopivot!D534,20)","v":"Q116-3020000"},{"$f":"Autopivot!A534","v":0},{"$f":"Autopivot!B534","v":0},{"$f":"Autopivot!F534","v":0},{"$f":"Autopivot!E534","v":0},{"$f":"IF(Autopivot!G534=0,\"\",Autopivot!G534)","v":""},{"$f":"ROUND(Autopivot!I534,2)","v":0},{"$f":"LEFT(LEFT(C533,15)&\"-\"&LEFT(Autopivot!D534,14)&\"-\"&Autopivot!H534&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C535-3020000&Autopivot!D535,20)","v":"Q116-3020000"},{"$f":"Autopivot!A535","v":0},{"$f":"Autopivot!B535","v":0},{"$f":"Autopivot!F535","v":0},{"$f":"Autopivot!E535","v":0},{"$f":"IF(Autopivot!G535=0,\"\",Autopivot!G535)","v":""},{"$f":"ROUND(Autopivot!I535,2)","v":0},{"$f":"LEFT(LEFT(C534,15)&\"-\"&LEFT(Autopivot!D535,14)&\"-\"&Autopivot!H535&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C536-3020000&Autopivot!D536,20)","v":"Q116-3020000"},{"$f":"Autopivot!A536","v":0},{"$f":"Autopivot!B536","v":0},{"$f":"Autopivot!F536","v":0},{"$f":"Autopivot!E536","v":0},{"$f":"IF(Autopivot!G536=0,\"\",Autopivot!G536)","v":""},{"$f":"ROUND(Autopivot!I536,2)","v":0},{"$f":"LEFT(LEFT(C535,15)&\"-\"&LEFT(Autopivot!D536,14)&\"-\"&Autopivot!H536&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C537-3020000&Autopivot!D537,20)","v":"Q116-3020000"},{"$f":"Autopivot!A537","v":0},{"$f":"Autopivot!B537","v":0},{"$f":"Autopivot!F537","v":0},{"$f":"Autopivot!E537","v":0},{"$f":"IF(Autopivot!G537=0,\"\",Autopivot!G537)","v":""},{"$f":"ROUND(Autopivot!I537,2)","v":0},{"$f":"LEFT(LEFT(C536,15)&\"-\"&LEFT(Autopivot!D537,14)&\"-\"&Autopivot!H537&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C538-3020000&Autopivot!D538,20)","v":"Q116-3020000"},{"$f":"Autopivot!A538","v":0},{"$f":"Autopivot!B538","v":0},{"$f":"Autopivot!F538","v":0},{"$f":"Autopivot!E538","v":0},{"$f":"IF(Autopivot!G538=0,\"\",Autopivot!G538)","v":""},{"$f":"ROUND(Autopivot!I538,2)","v":0},{"$f":"LEFT(LEFT(C537,15)&\"-\"&LEFT(Autopivot!D538,14)&\"-\"&Autopivot!H538&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C539-3020000&Autopivot!D539,20)","v":"Q116-3020000"},{"$f":"Autopivot!A539","v":0},{"$f":"Autopivot!B539","v":0},{"$f":"Autopivot!F539","v":0},{"$f":"Autopivot!E539","v":0},{"$f":"IF(Autopivot!G539=0,\"\",Autopivot!G539)","v":""},{"$f":"ROUND(Autopivot!I539,2)","v":0},{"$f":"LEFT(LEFT(C538,15)&\"-\"&LEFT(Autopivot!D539,14)&\"-\"&Autopivot!H539&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C540-3020000&Autopivot!D540,20)","v":"Q116-3020000"},{"$f":"Autopivot!A540","v":0},{"$f":"Autopivot!B540","v":0},{"$f":"Autopivot!F540","v":0},{"$f":"Autopivot!E540","v":0},{"$f":"IF(Autopivot!G540=0,\"\",Autopivot!G540)","v":""},{"$f":"ROUND(Autopivot!I540,2)","v":0},{"$f":"LEFT(LEFT(C539,15)&\"-\"&LEFT(Autopivot!D540,14)&\"-\"&Autopivot!H540&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C541-3020000&Autopivot!D541,20)","v":"Q116-3020000"},{"$f":"Autopivot!A541","v":0},{"$f":"Autopivot!B541","v":0},{"$f":"Autopivot!F541","v":0},{"$f":"Autopivot!E541","v":0},{"$f":"IF(Autopivot!G541=0,\"\",Autopivot!G541)","v":""},{"$f":"ROUND(Autopivot!I541,2)","v":0},{"$f":"LEFT(LEFT(C540,15)&\"-\"&LEFT(Autopivot!D541,14)&\"-\"&Autopivot!H541&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C542-3020000&Autopivot!D542,20)","v":"Q116-3020000"},{"$f":"Autopivot!A542","v":0},{"$f":"Autopivot!B542","v":0},{"$f":"Autopivot!F542","v":0},{"$f":"Autopivot!E542","v":0},{"$f":"IF(Autopivot!G542=0,\"\",Autopivot!G542)","v":""},{"$f":"ROUND(Autopivot!I542,2)","v":0},{"$f":"LEFT(LEFT(C541,15)&\"-\"&LEFT(Autopivot!D542,14)&\"-\"&Autopivot!H542&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C543-3020000&Autopivot!D543,20)","v":"Q116-3020000"},{"$f":"Autopivot!A543","v":0},{"$f":"Autopivot!B543","v":0},{"$f":"Autopivot!F543","v":0},{"$f":"Autopivot!E543","v":0},{"$f":"IF(Autopivot!G543=0,\"\",Autopivot!G543)","v":""},{"$f":"ROUND(Autopivot!I543,2)","v":0},{"$f":"LEFT(LEFT(C542,15)&\"-\"&LEFT(Autopivot!D543,14)&\"-\"&Autopivot!H543&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C544-3020000&Autopivot!D544,20)","v":"Q116-3020000"},{"$f":"Autopivot!A544","v":0},{"$f":"Autopivot!B544","v":0},{"$f":"Autopivot!F544","v":0},{"$f":"Autopivot!E544","v":0},{"$f":"IF(Autopivot!G544=0,\"\",Autopivot!G544)","v":""},{"$f":"ROUND(Autopivot!I544,2)","v":0},{"$f":"LEFT(LEFT(C543,15)&\"-\"&LEFT(Autopivot!D544,14)&\"-\"&Autopivot!H544&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C545-3020000&Autopivot!D545,20)","v":"Q116-3020000"},{"$f":"Autopivot!A545","v":0},{"$f":"Autopivot!B545","v":0},{"$f":"Autopivot!F545","v":0},{"$f":"Autopivot!E545","v":0},{"$f":"IF(Autopivot!G545=0,\"\",Autopivot!G545)","v":""},{"$f":"ROUND(Autopivot!I545,2)","v":0},{"$f":"LEFT(LEFT(C544,15)&\"-\"&LEFT(Autopivot!D545,14)&\"-\"&Autopivot!H545&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C546-3020000&Autopivot!D546,20)","v":"Q116-3020000"},{"$f":"Autopivot!A546","v":0},{"$f":"Autopivot!B546","v":0},{"$f":"Autopivot!F546","v":0},{"$f":"Autopivot!E546","v":0},{"$f":"IF(Autopivot!G546=0,\"\",Autopivot!G546)","v":""},{"$f":"ROUND(Autopivot!I546,2)","v":0},{"$f":"LEFT(LEFT(C545,15)&\"-\"&LEFT(Autopivot!D546,14)&\"-\"&Autopivot!H546&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C547-3020000&Autopivot!D547,20)","v":"Q116-3020000"},{"$f":"Autopivot!A547","v":0},{"$f":"Autopivot!B547","v":0},{"$f":"Autopivot!F547","v":0},{"$f":"Autopivot!E547","v":0},{"$f":"IF(Autopivot!G547=0,\"\",Autopivot!G547)","v":""},{"$f":"ROUND(Autopivot!I547,2)","v":0},{"$f":"LEFT(LEFT(C546,15)&\"-\"&LEFT(Autopivot!D547,14)&\"-\"&Autopivot!H547&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C548-3020000&Autopivot!D548,20)","v":"Q116-3020000"},{"$f":"Autopivot!A548","v":0},{"$f":"Autopivot!B548","v":0},{"$f":"Autopivot!F548","v":0},{"$f":"Autopivot!E548","v":0},{"$f":"IF(Autopivot!G548=0,\"\",Autopivot!G548)","v":""},{"$f":"ROUND(Autopivot!I548,2)","v":0},{"$f":"LEFT(LEFT(C547,15)&\"-\"&LEFT(Autopivot!D548,14)&\"-\"&Autopivot!H548&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C549-3020000&Autopivot!D549,20)","v":"Q116-3020000"},{"$f":"Autopivot!A549","v":0},{"$f":"Autopivot!B549","v":0},{"$f":"Autopivot!F549","v":0},{"$f":"Autopivot!E549","v":0},{"$f":"IF(Autopivot!G549=0,\"\",Autopivot!G549)","v":""},{"$f":"ROUND(Autopivot!I549,2)","v":0},{"$f":"LEFT(LEFT(C548,15)&\"-\"&LEFT(Autopivot!D549,14)&\"-\"&Autopivot!H549&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C550-3020000&Autopivot!D550,20)","v":"Q116-3020000"},{"$f":"Autopivot!A550","v":0},{"$f":"Autopivot!B550","v":0},{"$f":"Autopivot!F550","v":0},{"$f":"Autopivot!E550","v":0},{"$f":"IF(Autopivot!G550=0,\"\",Autopivot!G550)","v":""},{"$f":"ROUND(Autopivot!I550,2)","v":0},{"$f":"LEFT(LEFT(C549,15)&\"-\"&LEFT(Autopivot!D550,14)&\"-\"&Autopivot!H550&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C551-3020000&Autopivot!D551,20)","v":"Q116-3020000"},{"$f":"Autopivot!A551","v":0},{"$f":"Autopivot!B551","v":0},{"$f":"Autopivot!F551","v":0},{"$f":"Autopivot!E551","v":0},{"$f":"IF(Autopivot!G551=0,\"\",Autopivot!G551)","v":""},{"$f":"ROUND(Autopivot!I551,2)","v":0},{"$f":"LEFT(LEFT(C550,15)&\"-\"&LEFT(Autopivot!D551,14)&\"-\"&Autopivot!H551&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C552-3020000&Autopivot!D552,20)","v":"Q116-3020000"},{"$f":"Autopivot!A552","v":0},{"$f":"Autopivot!B552","v":0},{"$f":"Autopivot!F552","v":0},{"$f":"Autopivot!E552","v":0},{"$f":"IF(Autopivot!G552=0,\"\",Autopivot!G552)","v":""},{"$f":"ROUND(Autopivot!I552,2)","v":0},{"$f":"LEFT(LEFT(C551,15)&\"-\"&LEFT(Autopivot!D552,14)&\"-\"&Autopivot!H552&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C553-3020000&Autopivot!D553,20)","v":"Q116-3020000"},{"$f":"Autopivot!A553","v":0},{"$f":"Autopivot!B553","v":0},{"$f":"Autopivot!F553","v":0},{"$f":"Autopivot!E553","v":0},{"$f":"IF(Autopivot!G553=0,\"\",Autopivot!G553)","v":""},{"$f":"ROUND(Autopivot!I553,2)","v":0},{"$f":"LEFT(LEFT(C552,15)&\"-\"&LEFT(Autopivot!D553,14)&\"-\"&Autopivot!H553&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C554-3020000&Autopivot!D554,20)","v":"Q116-3020000"},{"$f":"Autopivot!A554","v":0},{"$f":"Autopivot!B554","v":0},{"$f":"Autopivot!F554","v":0},{"$f":"Autopivot!E554","v":0},{"$f":"IF(Autopivot!G554=0,\"\",Autopivot!G554)","v":""},{"$f":"ROUND(Autopivot!I554,2)","v":0},{"$f":"LEFT(LEFT(C553,15)&\"-\"&LEFT(Autopivot!D554,14)&\"-\"&Autopivot!H554&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C555-3020000&Autopivot!D555,20)","v":"Q116-3020000"},{"$f":"Autopivot!A555","v":0},{"$f":"Autopivot!B555","v":0},{"$f":"Autopivot!F555","v":0},{"$f":"Autopivot!E555","v":0},{"$f":"IF(Autopivot!G555=0,\"\",Autopivot!G555)","v":""},{"$f":"ROUND(Autopivot!I555,2)","v":0},{"$f":"LEFT(LEFT(C554,15)&\"-\"&LEFT(Autopivot!D555,14)&\"-\"&Autopivot!H555&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C556-3020000&Autopivot!D556,20)","v":"Q116-3020000"},{"$f":"Autopivot!A556","v":0},{"$f":"Autopivot!B556","v":0},{"$f":"Autopivot!F556","v":0},{"$f":"Autopivot!E556","v":0},{"$f":"IF(Autopivot!G556=0,\"\",Autopivot!G556)","v":""},{"$f":"ROUND(Autopivot!I556,2)","v":0},{"$f":"LEFT(LEFT(C555,15)&\"-\"&LEFT(Autopivot!D556,14)&\"-\"&Autopivot!H556&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C557-3020000&Autopivot!D557,20)","v":"Q116-3020000"},{"$f":"Autopivot!A557","v":0},{"$f":"Autopivot!B557","v":0},{"$f":"Autopivot!F557","v":0},{"$f":"Autopivot!E557","v":0},{"$f":"IF(Autopivot!G557=0,\"\",Autopivot!G557)","v":""},{"$f":"ROUND(Autopivot!I557,2)","v":0},{"$f":"LEFT(LEFT(C556,15)&\"-\"&LEFT(Autopivot!D557,14)&\"-\"&Autopivot!H557&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C558-3020000&Autopivot!D558,20)","v":"Q116-3020000"},{"$f":"Autopivot!A558","v":0},{"$f":"Autopivot!B558","v":0},{"$f":"Autopivot!F558","v":0},{"$f":"Autopivot!E558","v":0},{"$f":"IF(Autopivot!G558=0,\"\",Autopivot!G558)","v":""},{"$f":"ROUND(Autopivot!I558,2)","v":0},{"$f":"LEFT(LEFT(C557,15)&\"-\"&LEFT(Autopivot!D558,14)&\"-\"&Autopivot!H558&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C559-3020000&Autopivot!D559,20)","v":"Q116-3020000"},{"$f":"Autopivot!A559","v":0},{"$f":"Autopivot!B559","v":0},{"$f":"Autopivot!F559","v":0},{"$f":"Autopivot!E559","v":0},{"$f":"IF(Autopivot!G559=0,\"\",Autopivot!G559)","v":""},{"$f":"ROUND(Autopivot!I559,2)","v":0},{"$f":"LEFT(LEFT(C558,15)&\"-\"&LEFT(Autopivot!D559,14)&\"-\"&Autopivot!H559&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C560-3020000&Autopivot!D560,20)","v":"Q116-3020000"},{"$f":"Autopivot!A560","v":0},{"$f":"Autopivot!B560","v":0},{"$f":"Autopivot!F560","v":0},{"$f":"Autopivot!E560","v":0},{"$f":"IF(Autopivot!G560=0,\"\",Autopivot!G560)","v":""},{"$f":"ROUND(Autopivot!I560,2)","v":0},{"$f":"LEFT(LEFT(C559,15)&\"-\"&LEFT(Autopivot!D560,14)&\"-\"&Autopivot!H560&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C561-3020000&Autopivot!D561,20)","v":"Q116-3020000"},{"$f":"Autopivot!A561","v":0},{"$f":"Autopivot!B561","v":0},{"$f":"Autopivot!F561","v":0},{"$f":"Autopivot!E561","v":0},{"$f":"IF(Autopivot!G561=0,\"\",Autopivot!G561)","v":""},{"$f":"ROUND(Autopivot!I561,2)","v":0},{"$f":"LEFT(LEFT(C560,15)&\"-\"&LEFT(Autopivot!D561,14)&\"-\"&Autopivot!H561&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C562-3020000&Autopivot!D562,20)","v":"Q116-3020000"},{"$f":"Autopivot!A562","v":0},{"$f":"Autopivot!B562","v":0},{"$f":"Autopivot!F562","v":0},{"$f":"Autopivot!E562","v":0},{"$f":"IF(Autopivot!G562=0,\"\",Autopivot!G562)","v":""},{"$f":"ROUND(Autopivot!I562,2)","v":0},{"$f":"LEFT(LEFT(C561,15)&\"-\"&LEFT(Autopivot!D562,14)&\"-\"&Autopivot!H562&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C563-3020000&Autopivot!D563,20)","v":"Q116-3020000"},{"$f":"Autopivot!A563","v":0},{"$f":"Autopivot!B563","v":0},{"$f":"Autopivot!F563","v":0},{"$f":"Autopivot!E563","v":0},{"$f":"IF(Autopivot!G563=0,\"\",Autopivot!G563)","v":""},{"$f":"ROUND(Autopivot!I563,2)","v":0},{"$f":"LEFT(LEFT(C562,15)&\"-\"&LEFT(Autopivot!D563,14)&\"-\"&Autopivot!H563&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C564-3020000&Autopivot!D564,20)","v":"Q116-3020000"},{"$f":"Autopivot!A564","v":0},{"$f":"Autopivot!B564","v":0},{"$f":"Autopivot!F564","v":0},{"$f":"Autopivot!E564","v":0},{"$f":"IF(Autopivot!G564=0,\"\",Autopivot!G564)","v":""},{"$f":"ROUND(Autopivot!I564,2)","v":0},{"$f":"LEFT(LEFT(C563,15)&\"-\"&LEFT(Autopivot!D564,14)&\"-\"&Autopivot!H564&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C565-3020000&Autopivot!D565,20)","v":"Q116-3020000"},{"$f":"Autopivot!A565","v":0},{"$f":"Autopivot!B565","v":0},{"$f":"Autopivot!F565","v":0},{"$f":"Autopivot!E565","v":0},{"$f":"IF(Autopivot!G565=0,\"\",Autopivot!G565)","v":""},{"$f":"ROUND(Autopivot!I565,2)","v":0},{"$f":"LEFT(LEFT(C564,15)&\"-\"&LEFT(Autopivot!D565,14)&\"-\"&Autopivot!H565&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C566-3020000&Autopivot!D566,20)","v":"Q116-3020000"},{"$f":"Autopivot!A566","v":0},{"$f":"Autopivot!B566","v":0},{"$f":"Autopivot!F566","v":0},{"$f":"Autopivot!E566","v":0},{"$f":"IF(Autopivot!G566=0,\"\",Autopivot!G566)","v":""},{"$f":"ROUND(Autopivot!I566,2)","v":0},{"$f":"LEFT(LEFT(C565,15)&\"-\"&LEFT(Autopivot!D566,14)&\"-\"&Autopivot!H566&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C567-3020000&Autopivot!D567,20)","v":"Q116-3020000"},{"$f":"Autopivot!A567","v":0},{"$f":"Autopivot!B567","v":0},{"$f":"Autopivot!F567","v":0},{"$f":"Autopivot!E567","v":0},{"$f":"IF(Autopivot!G567=0,\"\",Autopivot!G567)","v":""},{"$f":"ROUND(Autopivot!I567,2)","v":0},{"$f":"LEFT(LEFT(C566,15)&\"-\"&LEFT(Autopivot!D567,14)&\"-\"&Autopivot!H567&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C568-3020000&Autopivot!D568,20)","v":"Q116-3020000"},{"$f":"Autopivot!A568","v":0},{"$f":"Autopivot!B568","v":0},{"$f":"Autopivot!F568","v":0},{"$f":"Autopivot!E568","v":0},{"$f":"IF(Autopivot!G568=0,\"\",Autopivot!G568)","v":""},{"$f":"ROUND(Autopivot!I568,2)","v":0},{"$f":"LEFT(LEFT(C567,15)&\"-\"&LEFT(Autopivot!D568,14)&\"-\"&Autopivot!H568&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C569-3020000&Autopivot!D569,20)","v":"Q116-3020000"},{"$f":"Autopivot!A569","v":0},{"$f":"Autopivot!B569","v":0},{"$f":"Autopivot!F569","v":0},{"$f":"Autopivot!E569","v":0},{"$f":"IF(Autopivot!G569=0,\"\",Autopivot!G569)","v":""},{"$f":"ROUND(Autopivot!I569,2)","v":0},{"$f":"LEFT(LEFT(C568,15)&\"-\"&LEFT(Autopivot!D569,14)&\"-\"&Autopivot!H569&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C570-3020000&Autopivot!D570,20)","v":"Q116-3020000"},{"$f":"Autopivot!A570","v":0},{"$f":"Autopivot!B570","v":0},{"$f":"Autopivot!F570","v":0},{"$f":"Autopivot!E570","v":0},{"$f":"IF(Autopivot!G570=0,\"\",Autopivot!G570)","v":""},{"$f":"ROUND(Autopivot!I570,2)","v":0},{"$f":"LEFT(LEFT(C569,15)&\"-\"&LEFT(Autopivot!D570,14)&\"-\"&Autopivot!H570&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C571-3020000&Autopivot!D571,20)","v":"Q116-3020000"},{"$f":"Autopivot!A571","v":0},{"$f":"Autopivot!B571","v":0},{"$f":"Autopivot!F571","v":0},{"$f":"Autopivot!E571","v":0},{"$f":"IF(Autopivot!G571=0,\"\",Autopivot!G571)","v":""},{"$f":"ROUND(Autopivot!I571,2)","v":0},{"$f":"LEFT(LEFT(C570,15)&\"-\"&LEFT(Autopivot!D571,14)&\"-\"&Autopivot!H571&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C572-3020000&Autopivot!D572,20)","v":"Q116-3020000"},{"$f":"Autopivot!A572","v":0},{"$f":"Autopivot!B572","v":0},{"$f":"Autopivot!F572","v":0},{"$f":"Autopivot!E572","v":0},{"$f":"IF(Autopivot!G572=0,\"\",Autopivot!G572)","v":""},{"$f":"ROUND(Autopivot!I572,2)","v":0},{"$f":"LEFT(LEFT(C571,15)&\"-\"&LEFT(Autopivot!D572,14)&\"-\"&Autopivot!H572&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C573-3020000&Autopivot!D573,20)","v":"Q116-3020000"},{"$f":"Autopivot!A573","v":0},{"$f":"Autopivot!B573","v":0},{"$f":"Autopivot!F573","v":0},{"$f":"Autopivot!E573","v":0},{"$f":"IF(Autopivot!G573=0,\"\",Autopivot!G573)","v":""},{"$f":"ROUND(Autopivot!I573,2)","v":0},{"$f":"LEFT(LEFT(C572,15)&\"-\"&LEFT(Autopivot!D573,14)&\"-\"&Autopivot!H573&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C574-3020000&Autopivot!D574,20)","v":"Q116-3020000"},{"$f":"Autopivot!A574","v":0},{"$f":"Autopivot!B574","v":0},{"$f":"Autopivot!F574","v":0},{"$f":"Autopivot!E574","v":0},{"$f":"IF(Autopivot!G574=0,\"\",Autopivot!G574)","v":""},{"$f":"ROUND(Autopivot!I574,2)","v":0},{"$f":"LEFT(LEFT(C573,15)&\"-\"&LEFT(Autopivot!D574,14)&\"-\"&Autopivot!H574&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C575-3020000&Autopivot!D575,20)","v":"Q116-3020000"},{"$f":"Autopivot!A575","v":0},{"$f":"Autopivot!B575","v":0},{"$f":"Autopivot!F575","v":0},{"$f":"Autopivot!E575","v":0},{"$f":"IF(Autopivot!G575=0,\"\",Autopivot!G575)","v":""},{"$f":"ROUND(Autopivot!I575,2)","v":0},{"$f":"LEFT(LEFT(C574,15)&\"-\"&LEFT(Autopivot!D575,14)&\"-\"&Autopivot!H575&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C576-3020000&Autopivot!D576,20)","v":"Q116-3020000"},{"$f":"Autopivot!A576","v":0},{"$f":"Autopivot!B576","v":0},{"$f":"Autopivot!F576","v":0},{"$f":"Autopivot!E576","v":0},{"$f":"IF(Autopivot!G576=0,\"\",Autopivot!G576)","v":""},{"$f":"ROUND(Autopivot!I576,2)","v":0},{"$f":"LEFT(LEFT(C575,15)&\"-\"&LEFT(Autopivot!D576,14)&\"-\"&Autopivot!H576&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C577-3020000&Autopivot!D577,20)","v":"Q116-3020000"},{"$f":"Autopivot!A577","v":0},{"$f":"Autopivot!B577","v":0},{"$f":"Autopivot!F577","v":0},{"$f":"Autopivot!E577","v":0},{"$f":"IF(Autopivot!G577=0,\"\",Autopivot!G577)","v":""},{"$f":"ROUND(Autopivot!I577,2)","v":0},{"$f":"LEFT(LEFT(C576,15)&\"-\"&LEFT(Autopivot!D577,14)&\"-\"&Autopivot!H577&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C578-3020000&Autopivot!D578,20)","v":"Q116-3020000"},{"$f":"Autopivot!A578","v":0},{"$f":"Autopivot!B578","v":0},{"$f":"Autopivot!F578","v":0},{"$f":"Autopivot!E578","v":0},{"$f":"IF(Autopivot!G578=0,\"\",Autopivot!G578)","v":""},{"$f":"ROUND(Autopivot!I578,2)","v":0},{"$f":"LEFT(LEFT(C577,15)&\"-\"&LEFT(Autopivot!D578,14)&\"-\"&Autopivot!H578&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C579-3020000&Autopivot!D579,20)","v":"Q116-3020000"},{"$f":"Autopivot!A579","v":0},{"$f":"Autopivot!B579","v":0},{"$f":"Autopivot!F579","v":0},{"$f":"Autopivot!E579","v":0},{"$f":"IF(Autopivot!G579=0,\"\",Autopivot!G579)","v":""},{"$f":"ROUND(Autopivot!I579,2)","v":0},{"$f":"LEFT(LEFT(C578,15)&\"-\"&LEFT(Autopivot!D579,14)&\"-\"&Autopivot!H579&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C580-3020000&Autopivot!D580,20)","v":"Q116-3020000"},{"$f":"Autopivot!A580","v":0},{"$f":"Autopivot!B580","v":0},{"$f":"Autopivot!F580","v":0},{"$f":"Autopivot!E580","v":0},{"$f":"IF(Autopivot!G580=0,\"\",Autopivot!G580)","v":""},{"$f":"ROUND(Autopivot!I580,2)","v":0},{"$f":"LEFT(LEFT(C579,15)&\"-\"&LEFT(Autopivot!D580,14)&\"-\"&Autopivot!H580&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C581-3020000&Autopivot!D581,20)","v":"Q116-3020000"},{"$f":"Autopivot!A581","v":0},{"$f":"Autopivot!B581","v":0},{"$f":"Autopivot!F581","v":0},{"$f":"Autopivot!E581","v":0},{"$f":"IF(Autopivot!G581=0,\"\",Autopivot!G581)","v":""},{"$f":"ROUND(Autopivot!I581,2)","v":0},{"$f":"LEFT(LEFT(C580,15)&\"-\"&LEFT(Autopivot!D581,14)&\"-\"&Autopivot!H581&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C582-3020000&Autopivot!D582,20)","v":"Q116-3020000"},{"$f":"Autopivot!A582","v":0},{"$f":"Autopivot!B582","v":0},{"$f":"Autopivot!F582","v":0},{"$f":"Autopivot!E582","v":0},{"$f":"IF(Autopivot!G582=0,\"\",Autopivot!G582)","v":""},{"$f":"ROUND(Autopivot!I582,2)","v":0},{"$f":"LEFT(LEFT(C581,15)&\"-\"&LEFT(Autopivot!D582,14)&\"-\"&Autopivot!H582&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C583-3020000&Autopivot!D583,20)","v":"Q116-3020000"},{"$f":"Autopivot!A583","v":0},{"$f":"Autopivot!B583","v":0},{"$f":"Autopivot!F583","v":0},{"$f":"Autopivot!E583","v":0},{"$f":"IF(Autopivot!G583=0,\"\",Autopivot!G583)","v":""},{"$f":"ROUND(Autopivot!I583,2)","v":0},{"$f":"LEFT(LEFT(C582,15)&\"-\"&LEFT(Autopivot!D583,14)&\"-\"&Autopivot!H583&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C584-3020000&Autopivot!D584,20)","v":"Q116-3020000"},{"$f":"Autopivot!A584","v":0},{"$f":"Autopivot!B584","v":0},{"$f":"Autopivot!F584","v":0},{"$f":"Autopivot!E584","v":0},{"$f":"IF(Autopivot!G584=0,\"\",Autopivot!G584)","v":""},{"$f":"ROUND(Autopivot!I584,2)","v":0},{"$f":"LEFT(LEFT(C583,15)&\"-\"&LEFT(Autopivot!D584,14)&\"-\"&Autopivot!H584&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C585-3020000&Autopivot!D585,20)","v":"Q116-3020000"},{"$f":"Autopivot!A585","v":0},{"$f":"Autopivot!B585","v":0},{"$f":"Autopivot!F585","v":0},{"$f":"Autopivot!E585","v":0},{"$f":"IF(Autopivot!G585=0,\"\",Autopivot!G585)","v":""},{"$f":"ROUND(Autopivot!I585,2)","v":0},{"$f":"LEFT(LEFT(C584,15)&\"-\"&LEFT(Autopivot!D585,14)&\"-\"&Autopivot!H585&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C586-3020000&Autopivot!D586,20)","v":"Q116-3020000"},{"$f":"Autopivot!A586","v":0},{"$f":"Autopivot!B586","v":0},{"$f":"Autopivot!F586","v":0},{"$f":"Autopivot!E586","v":0},{"$f":"IF(Autopivot!G586=0,\"\",Autopivot!G586)","v":""},{"$f":"ROUND(Autopivot!I586,2)","v":0},{"$f":"LEFT(LEFT(C585,15)&\"-\"&LEFT(Autopivot!D586,14)&\"-\"&Autopivot!H586&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C587-3020000&Autopivot!D587,20)","v":"Q116-3020000"},{"$f":"Autopivot!A587","v":0},{"$f":"Autopivot!B587","v":0},{"$f":"Autopivot!F587","v":0},{"$f":"Autopivot!E587","v":0},{"$f":"IF(Autopivot!G587=0,\"\",Autopivot!G587)","v":""},{"$f":"ROUND(Autopivot!I587,2)","v":0},{"$f":"LEFT(LEFT(C586,15)&\"-\"&LEFT(Autopivot!D587,14)&\"-\"&Autopivot!H587&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C588-3020000&Autopivot!D588,20)","v":"Q116-3020000"},{"$f":"Autopivot!A588","v":0},{"$f":"Autopivot!B588","v":0},{"$f":"Autopivot!F588","v":0},{"$f":"Autopivot!E588","v":0},{"$f":"IF(Autopivot!G588=0,\"\",Autopivot!G588)","v":""},{"$f":"ROUND(Autopivot!I588,2)","v":0},{"$f":"LEFT(LEFT(C587,15)&\"-\"&LEFT(Autopivot!D588,14)&\"-\"&Autopivot!H588&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C589-3020000&Autopivot!D589,20)","v":"Q116-3020000"},{"$f":"Autopivot!A589","v":0},{"$f":"Autopivot!B589","v":0},{"$f":"Autopivot!F589","v":0},{"$f":"Autopivot!E589","v":0},{"$f":"IF(Autopivot!G589=0,\"\",Autopivot!G589)","v":""},{"$f":"ROUND(Autopivot!I589,2)","v":0},{"$f":"LEFT(LEFT(C588,15)&\"-\"&LEFT(Autopivot!D589,14)&\"-\"&Autopivot!H589&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C590-3020000&Autopivot!D590,20)","v":"Q116-3020000"},{"$f":"Autopivot!A590","v":0},{"$f":"Autopivot!B590","v":0},{"$f":"Autopivot!F590","v":0},{"$f":"Autopivot!E590","v":0},{"$f":"IF(Autopivot!G590=0,\"\",Autopivot!G590)","v":""},{"$f":"ROUND(Autopivot!I590,2)","v":0},{"$f":"LEFT(LEFT(C589,15)&\"-\"&LEFT(Autopivot!D590,14)&\"-\"&Autopivot!H590&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C591-3020000&Autopivot!D591,20)","v":"Q116-3020000"},{"$f":"Autopivot!A591","v":0},{"$f":"Autopivot!B591","v":0},{"$f":"Autopivot!F591","v":0},{"$f":"Autopivot!E591","v":0},{"$f":"IF(Autopivot!G591=0,\"\",Autopivot!G591)","v":""},{"$f":"ROUND(Autopivot!I591,2)","v":0},{"$f":"LEFT(LEFT(C590,15)&\"-\"&LEFT(Autopivot!D591,14)&\"-\"&Autopivot!H591&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C592-3020000&Autopivot!D592,20)","v":"Q116-3020000"},{"$f":"Autopivot!A592","v":0},{"$f":"Autopivot!B592","v":0},{"$f":"Autopivot!F592","v":0},{"$f":"Autopivot!E592","v":0},{"$f":"IF(Autopivot!G592=0,\"\",Autopivot!G592)","v":""},{"$f":"ROUND(Autopivot!I592,2)","v":0},{"$f":"LEFT(LEFT(C591,15)&\"-\"&LEFT(Autopivot!D592,14)&\"-\"&Autopivot!H592&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C593-3020000&Autopivot!D593,20)","v":"Q116-3020000"},{"$f":"Autopivot!A593","v":0},{"$f":"Autopivot!B593","v":0},{"$f":"Autopivot!F593","v":0},{"$f":"Autopivot!E593","v":0},{"$f":"IF(Autopivot!G593=0,\"\",Autopivot!G593)","v":""},{"$f":"ROUND(Autopivot!I593,2)","v":0},{"$f":"LEFT(LEFT(C592,15)&\"-\"&LEFT(Autopivot!D593,14)&\"-\"&Autopivot!H593&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C594-3020000&Autopivot!D594,20)","v":"Q116-3020000"},{"$f":"Autopivot!A594","v":0},{"$f":"Autopivot!B594","v":0},{"$f":"Autopivot!F594","v":0},{"$f":"Autopivot!E594","v":0},{"$f":"IF(Autopivot!G594=0,\"\",Autopivot!G594)","v":""},{"$f":"ROUND(Autopivot!I594,2)","v":0},{"$f":"LEFT(LEFT(C593,15)&\"-\"&LEFT(Autopivot!D594,14)&\"-\"&Autopivot!H594&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C595-3020000&Autopivot!D595,20)","v":"Q116-3020000"},{"$f":"Autopivot!A595","v":0},{"$f":"Autopivot!B595","v":0},{"$f":"Autopivot!F595","v":0},{"$f":"Autopivot!E595","v":0},{"$f":"IF(Autopivot!G595=0,\"\",Autopivot!G595)","v":""},{"$f":"ROUND(Autopivot!I595,2)","v":0},{"$f":"LEFT(LEFT(C594,15)&\"-\"&LEFT(Autopivot!D595,14)&\"-\"&Autopivot!H595&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C596-3020000&Autopivot!D596,20)","v":"Q116-3020000"},{"$f":"Autopivot!A596","v":0},{"$f":"Autopivot!B596","v":0},{"$f":"Autopivot!F596","v":0},{"$f":"Autopivot!E596","v":0},{"$f":"IF(Autopivot!G596=0,\"\",Autopivot!G596)","v":""},{"$f":"ROUND(Autopivot!I596,2)","v":0},{"$f":"LEFT(LEFT(C595,15)&\"-\"&LEFT(Autopivot!D596,14)&\"-\"&Autopivot!H596&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C597-3020000&Autopivot!D597,20)","v":"Q116-3020000"},{"$f":"Autopivot!A597","v":0},{"$f":"Autopivot!B597","v":0},{"$f":"Autopivot!F597","v":0},{"$f":"Autopivot!E597","v":0},{"$f":"IF(Autopivot!G597=0,\"\",Autopivot!G597)","v":""},{"$f":"ROUND(Autopivot!I597,2)","v":0},{"$f":"LEFT(LEFT(C596,15)&\"-\"&LEFT(Autopivot!D597,14)&\"-\"&Autopivot!H597&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C598-3020000&Autopivot!D598,20)","v":"Q116-3020000"},{"$f":"Autopivot!A598","v":0},{"$f":"Autopivot!B598","v":0},{"$f":"Autopivot!F598","v":0},{"$f":"Autopivot!E598","v":0},{"$f":"IF(Autopivot!G598=0,\"\",Autopivot!G598)","v":""},{"$f":"ROUND(Autopivot!I598,2)","v":0},{"$f":"LEFT(LEFT(C597,15)&\"-\"&LEFT(Autopivot!D598,14)&\"-\"&Autopivot!H598&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C599-3020000&Autopivot!D599,20)","v":"Q116-3020000"},{"$f":"Autopivot!A599","v":0},{"$f":"Autopivot!B599","v":0},{"$f":"Autopivot!F599","v":0},{"$f":"Autopivot!E599","v":0},{"$f":"IF(Autopivot!G599=0,\"\",Autopivot!G599)","v":""},{"$f":"ROUND(Autopivot!I599,2)","v":0},{"$f":"LEFT(LEFT(C598,15)&\"-\"&LEFT(Autopivot!D599,14)&\"-\"&Autopivot!H599&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C600-3020000&Autopivot!D600,20)","v":"Q116-3020000"},{"$f":"Autopivot!A600","v":0},{"$f":"Autopivot!B600","v":0},{"$f":"Autopivot!F600","v":0},{"$f":"Autopivot!E600","v":0},{"$f":"IF(Autopivot!G600=0,\"\",Autopivot!G600)","v":""},{"$f":"ROUND(Autopivot!I600,2)","v":0},{"$f":"LEFT(LEFT(C599,15)&\"-\"&LEFT(Autopivot!D600,14)&\"-\"&Autopivot!H600&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C601-3020000&Autopivot!D601,20)","v":"Q116-3020000"},{"$f":"Autopivot!A601","v":0},{"$f":"Autopivot!B601","v":0},{"$f":"Autopivot!F601","v":0},{"$f":"Autopivot!E601","v":0},{"$f":"IF(Autopivot!G601=0,\"\",Autopivot!G601)","v":""},{"$f":"ROUND(Autopivot!I601,2)","v":0},{"$f":"LEFT(LEFT(C600,15)&\"-\"&LEFT(Autopivot!D601,14)&\"-\"&Autopivot!H601&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C602-3020000&Autopivot!D602,20)","v":"Q116-3020000"},{"$f":"Autopivot!A602","v":0},{"$f":"Autopivot!B602","v":0},{"$f":"Autopivot!F602","v":0},{"$f":"Autopivot!E602","v":0},{"$f":"IF(Autopivot!G602=0,\"\",Autopivot!G602)","v":""},{"$f":"ROUND(Autopivot!I602,2)","v":0},{"$f":"LEFT(LEFT(C601,15)&\"-\"&LEFT(Autopivot!D602,14)&\"-\"&Autopivot!H602&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C603-3020000&Autopivot!D603,20)","v":"Q116-3020000"},{"$f":"Autopivot!A603","v":0},{"$f":"Autopivot!B603","v":0},{"$f":"Autopivot!F603","v":0},{"$f":"Autopivot!E603","v":0},{"$f":"IF(Autopivot!G603=0,\"\",Autopivot!G603)","v":""},{"$f":"ROUND(Autopivot!I603,2)","v":0},{"$f":"LEFT(LEFT(C602,15)&\"-\"&LEFT(Autopivot!D603,14)&\"-\"&Autopivot!H603&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C604-3020000&Autopivot!D604,20)","v":"Q116-3020000"},{"$f":"Autopivot!A604","v":0},{"$f":"Autopivot!B604","v":0},{"$f":"Autopivot!F604","v":0},{"$f":"Autopivot!E604","v":0},{"$f":"IF(Autopivot!G604=0,\"\",Autopivot!G604)","v":""},{"$f":"ROUND(Autopivot!I604,2)","v":0},{"$f":"LEFT(LEFT(C603,15)&\"-\"&LEFT(Autopivot!D604,14)&\"-\"&Autopivot!H604&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C605-3020000&Autopivot!D605,20)","v":"Q116-3020000"},{"$f":"Autopivot!A605","v":0},{"$f":"Autopivot!B605","v":0},{"$f":"Autopivot!F605","v":0},{"$f":"Autopivot!E605","v":0},{"$f":"IF(Autopivot!G605=0,\"\",Autopivot!G605)","v":""},{"$f":"ROUND(Autopivot!I605,2)","v":0},{"$f":"LEFT(LEFT(C604,15)&\"-\"&LEFT(Autopivot!D605,14)&\"-\"&Autopivot!H605&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C606-3020000&Autopivot!D606,20)","v":"Q116-3020000"},{"$f":"Autopivot!A606","v":0},{"$f":"Autopivot!B606","v":0},{"$f":"Autopivot!F606","v":0},{"$f":"Autopivot!E606","v":0},{"$f":"IF(Autopivot!G606=0,\"\",Autopivot!G606)","v":""},{"$f":"ROUND(Autopivot!I606,2)","v":0},{"$f":"LEFT(LEFT(C605,15)&\"-\"&LEFT(Autopivot!D606,14)&\"-\"&Autopivot!H606&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C607-3020000&Autopivot!D607,20)","v":"Q116-3020000"},{"$f":"Autopivot!A607","v":0},{"$f":"Autopivot!B607","v":0},{"$f":"Autopivot!F607","v":0},{"$f":"Autopivot!E607","v":0},{"$f":"IF(Autopivot!G607=0,\"\",Autopivot!G607)","v":""},{"$f":"ROUND(Autopivot!I607,2)","v":0},{"$f":"LEFT(LEFT(C606,15)&\"-\"&LEFT(Autopivot!D607,14)&\"-\"&Autopivot!H607&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C608-3020000&Autopivot!D608,20)","v":"Q116-3020000"},{"$f":"Autopivot!A608","v":0},{"$f":"Autopivot!B608","v":0},{"$f":"Autopivot!F608","v":0},{"$f":"Autopivot!E608","v":0},{"$f":"IF(Autopivot!G608=0,\"\",Autopivot!G608)","v":""},{"$f":"ROUND(Autopivot!I608,2)","v":0},{"$f":"LEFT(LEFT(C607,15)&\"-\"&LEFT(Autopivot!D608,14)&\"-\"&Autopivot!H608&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C609-3020000&Autopivot!D609,20)","v":"Q116-3020000"},{"$f":"Autopivot!A609","v":0},{"$f":"Autopivot!B609","v":0},{"$f":"Autopivot!F609","v":0},{"$f":"Autopivot!E609","v":0},{"$f":"IF(Autopivot!G609=0,\"\",Autopivot!G609)","v":""},{"$f":"ROUND(Autopivot!I609,2)","v":0},{"$f":"LEFT(LEFT(C608,15)&\"-\"&LEFT(Autopivot!D609,14)&\"-\"&Autopivot!H609&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C610-3020000&Autopivot!D610,20)","v":"Q116-3020000"},{"$f":"Autopivot!A610","v":0},{"$f":"Autopivot!B610","v":0},{"$f":"Autopivot!F610","v":0},{"$f":"Autopivot!E610","v":0},{"$f":"IF(Autopivot!G610=0,\"\",Autopivot!G610)","v":""},{"$f":"ROUND(Autopivot!I610,2)","v":0},{"$f":"LEFT(LEFT(C609,15)&\"-\"&LEFT(Autopivot!D610,14)&\"-\"&Autopivot!H610&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C611-3020000&Autopivot!D611,20)","v":"Q116-3020000"},{"$f":"Autopivot!A611","v":0},{"$f":"Autopivot!B611","v":0},{"$f":"Autopivot!F611","v":0},{"$f":"Autopivot!E611","v":0},{"$f":"IF(Autopivot!G611=0,\"\",Autopivot!G611)","v":""},{"$f":"ROUND(Autopivot!I611,2)","v":0},{"$f":"LEFT(LEFT(C610,15)&\"-\"&LEFT(Autopivot!D611,14)&\"-\"&Autopivot!H611&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C612-3020000&Autopivot!D612,20)","v":"Q116-3020000"},{"$f":"Autopivot!A612","v":0},{"$f":"Autopivot!B612","v":0},{"$f":"Autopivot!F612","v":0},{"$f":"Autopivot!E612","v":0},{"$f":"IF(Autopivot!G612=0,\"\",Autopivot!G612)","v":""},{"$f":"ROUND(Autopivot!I612,2)","v":0},{"$f":"LEFT(LEFT(C611,15)&\"-\"&LEFT(Autopivot!D612,14)&\"-\"&Autopivot!H612&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C613-3020000&Autopivot!D613,20)","v":"Q116-3020000"},{"$f":"Autopivot!A613","v":0},{"$f":"Autopivot!B613","v":0},{"$f":"Autopivot!F613","v":0},{"$f":"Autopivot!E613","v":0},{"$f":"IF(Autopivot!G613=0,\"\",Autopivot!G613)","v":""},{"$f":"ROUND(Autopivot!I613,2)","v":0},{"$f":"LEFT(LEFT(C612,15)&\"-\"&LEFT(Autopivot!D613,14)&\"-\"&Autopivot!H613&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C614-3020000&Autopivot!D614,20)","v":"Q116-3020000"},{"$f":"Autopivot!A614","v":0},{"$f":"Autopivot!B614","v":0},{"$f":"Autopivot!F614","v":0},{"$f":"Autopivot!E614","v":0},{"$f":"IF(Autopivot!G614=0,\"\",Autopivot!G614)","v":""},{"$f":"ROUND(Autopivot!I614,2)","v":0},{"$f":"LEFT(LEFT(C613,15)&\"-\"&LEFT(Autopivot!D614,14)&\"-\"&Autopivot!H614&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C615-3020000&Autopivot!D615,20)","v":"Q116-3020000"},{"$f":"Autopivot!A615","v":0},{"$f":"Autopivot!B615","v":0},{"$f":"Autopivot!F615","v":0},{"$f":"Autopivot!E615","v":0},{"$f":"IF(Autopivot!G615=0,\"\",Autopivot!G615)","v":""},{"$f":"ROUND(Autopivot!I615,2)","v":0},{"$f":"LEFT(LEFT(C614,15)&\"-\"&LEFT(Autopivot!D615,14)&\"-\"&Autopivot!H615&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C616-3020000&Autopivot!D616,20)","v":"Q116-3020000"},{"$f":"Autopivot!A616","v":0},{"$f":"Autopivot!B616","v":0},{"$f":"Autopivot!F616","v":0},{"$f":"Autopivot!E616","v":0},{"$f":"IF(Autopivot!G616=0,\"\",Autopivot!G616)","v":""},{"$f":"ROUND(Autopivot!I616,2)","v":0},{"$f":"LEFT(LEFT(C615,15)&\"-\"&LEFT(Autopivot!D616,14)&\"-\"&Autopivot!H616&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C617-3020000&Autopivot!D617,20)","v":"Q116-3020000"},{"$f":"Autopivot!A617","v":0},{"$f":"Autopivot!B617","v":0},{"$f":"Autopivot!F617","v":0},{"$f":"Autopivot!E617","v":0},{"$f":"IF(Autopivot!G617=0,\"\",Autopivot!G617)","v":""},{"$f":"ROUND(Autopivot!I617,2)","v":0},{"$f":"LEFT(LEFT(C616,15)&\"-\"&LEFT(Autopivot!D617,14)&\"-\"&Autopivot!H617&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C618-3020000&Autopivot!D618,20)","v":"Q116-3020000"},{"$f":"Autopivot!A618","v":0},{"$f":"Autopivot!B618","v":0},{"$f":"Autopivot!F618","v":0},{"$f":"Autopivot!E618","v":0},{"$f":"IF(Autopivot!G618=0,\"\",Autopivot!G618)","v":""},{"$f":"ROUND(Autopivot!I618,2)","v":0},{"$f":"LEFT(LEFT(C617,15)&\"-\"&LEFT(Autopivot!D618,14)&\"-\"&Autopivot!H618&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C619-3020000&Autopivot!D619,20)","v":"Q116-3020000"},{"$f":"Autopivot!A619","v":0},{"$f":"Autopivot!B619","v":0},{"$f":"Autopivot!F619","v":0},{"$f":"Autopivot!E619","v":0},{"$f":"IF(Autopivot!G619=0,\"\",Autopivot!G619)","v":""},{"$f":"ROUND(Autopivot!I619,2)","v":0},{"$f":"LEFT(LEFT(C618,15)&\"-\"&LEFT(Autopivot!D619,14)&\"-\"&Autopivot!H619&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C620-3020000&Autopivot!D620,20)","v":"Q116-3020000"},{"$f":"Autopivot!A620","v":0},{"$f":"Autopivot!B620","v":0},{"$f":"Autopivot!F620","v":0},{"$f":"Autopivot!E620","v":0},{"$f":"IF(Autopivot!G620=0,\"\",Autopivot!G620)","v":""},{"$f":"ROUND(Autopivot!I620,2)","v":0},{"$f":"LEFT(LEFT(C619,15)&\"-\"&LEFT(Autopivot!D620,14)&\"-\"&Autopivot!H620&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C621-3020000&Autopivot!D621,20)","v":"Q116-3020000"},{"$f":"Autopivot!A621","v":0},{"$f":"Autopivot!B621","v":0},{"$f":"Autopivot!F621","v":0},{"$f":"Autopivot!E621","v":0},{"$f":"IF(Autopivot!G621=0,\"\",Autopivot!G621)","v":""},{"$f":"ROUND(Autopivot!I621,2)","v":0},{"$f":"LEFT(LEFT(C620,15)&\"-\"&LEFT(Autopivot!D621,14)&\"-\"&Autopivot!H621&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C622-3020000&Autopivot!D622,20)","v":"Q116-3020000"},{"$f":"Autopivot!A622","v":0},{"$f":"Autopivot!B622","v":0},{"$f":"Autopivot!F622","v":0},{"$f":"Autopivot!E622","v":0},{"$f":"IF(Autopivot!G622=0,\"\",Autopivot!G622)","v":""},{"$f":"ROUND(Autopivot!I622,2)","v":0},{"$f":"LEFT(LEFT(C621,15)&\"-\"&LEFT(Autopivot!D622,14)&\"-\"&Autopivot!H622&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C623-3020000&Autopivot!D623,20)","v":"Q116-3020000"},{"$f":"Autopivot!A623","v":0},{"$f":"Autopivot!B623","v":0},{"$f":"Autopivot!F623","v":0},{"$f":"Autopivot!E623","v":0},{"$f":"IF(Autopivot!G623=0,\"\",Autopivot!G623)","v":""},{"$f":"ROUND(Autopivot!I623,2)","v":0},{"$f":"LEFT(LEFT(C622,15)&\"-\"&LEFT(Autopivot!D623,14)&\"-\"&Autopivot!H623&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C624-3020000&Autopivot!D624,20)","v":"Q116-3020000"},{"$f":"Autopivot!A624","v":0},{"$f":"Autopivot!B624","v":0},{"$f":"Autopivot!F624","v":0},{"$f":"Autopivot!E624","v":0},{"$f":"IF(Autopivot!G624=0,\"\",Autopivot!G624)","v":""},{"$f":"ROUND(Autopivot!I624,2)","v":0},{"$f":"LEFT(LEFT(C623,15)&\"-\"&LEFT(Autopivot!D624,14)&\"-\"&Autopivot!H624&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C625-3020000&Autopivot!D625,20)","v":"Q116-3020000"},{"$f":"Autopivot!A625","v":0},{"$f":"Autopivot!B625","v":0},{"$f":"Autopivot!F625","v":0},{"$f":"Autopivot!E625","v":0},{"$f":"IF(Autopivot!G625=0,\"\",Autopivot!G625)","v":""},{"$f":"ROUND(Autopivot!I625,2)","v":0},{"$f":"LEFT(LEFT(C624,15)&\"-\"&LEFT(Autopivot!D625,14)&\"-\"&Autopivot!H625&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C626-3020000&Autopivot!D626,20)","v":"Q116-3020000"},{"$f":"Autopivot!A626","v":0},{"$f":"Autopivot!B626","v":0},{"$f":"Autopivot!F626","v":0},{"$f":"Autopivot!E626","v":0},{"$f":"IF(Autopivot!G626=0,\"\",Autopivot!G626)","v":""},{"$f":"ROUND(Autopivot!I626,2)","v":0},{"$f":"LEFT(LEFT(C625,15)&\"-\"&LEFT(Autopivot!D626,14)&\"-\"&Autopivot!H626&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C627-3020000&Autopivot!D627,20)","v":"Q116-3020000"},{"$f":"Autopivot!A627","v":0},{"$f":"Autopivot!B627","v":0},{"$f":"Autopivot!F627","v":0},{"$f":"Autopivot!E627","v":0},{"$f":"IF(Autopivot!G627=0,\"\",Autopivot!G627)","v":""},{"$f":"ROUND(Autopivot!I627,2)","v":0},{"$f":"LEFT(LEFT(C626,15)&\"-\"&LEFT(Autopivot!D627,14)&\"-\"&Autopivot!H627&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C628-3020000&Autopivot!D628,20)","v":"Q116-3020000"},{"$f":"Autopivot!A628","v":0},{"$f":"Autopivot!B628","v":0},{"$f":"Autopivot!F628","v":0},{"$f":"Autopivot!E628","v":0},{"$f":"IF(Autopivot!G628=0,\"\",Autopivot!G628)","v":""},{"$f":"ROUND(Autopivot!I628,2)","v":0},{"$f":"LEFT(LEFT(C627,15)&\"-\"&LEFT(Autopivot!D628,14)&\"-\"&Autopivot!H628&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C629-3020000&Autopivot!D629,20)","v":"Q116-3020000"},{"$f":"Autopivot!A629","v":0},{"$f":"Autopivot!B629","v":0},{"$f":"Autopivot!F629","v":0},{"$f":"Autopivot!E629","v":0},{"$f":"IF(Autopivot!G629=0,\"\",Autopivot!G629)","v":""},{"$f":"ROUND(Autopivot!I629,2)","v":0},{"$f":"LEFT(LEFT(C628,15)&\"-\"&LEFT(Autopivot!D629,14)&\"-\"&Autopivot!H629&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C630-3020000&Autopivot!D630,20)","v":"Q116-3020000"},{"$f":"Autopivot!A630","v":0},{"$f":"Autopivot!B630","v":0},{"$f":"Autopivot!F630","v":0},{"$f":"Autopivot!E630","v":0},{"$f":"IF(Autopivot!G630=0,\"\",Autopivot!G630)","v":""},{"$f":"ROUND(Autopivot!I630,2)","v":0},{"$f":"LEFT(LEFT(C629,15)&\"-\"&LEFT(Autopivot!D630,14)&\"-\"&Autopivot!H630&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C631-3020000&Autopivot!D631,20)","v":"Q116-3020000"},{"$f":"Autopivot!A631","v":0},{"$f":"Autopivot!B631","v":0},{"$f":"Autopivot!F631","v":0},{"$f":"Autopivot!E631","v":0},{"$f":"IF(Autopivot!G631=0,\"\",Autopivot!G631)","v":""},{"$f":"ROUND(Autopivot!I631,2)","v":0},{"$f":"LEFT(LEFT(C630,15)&\"-\"&LEFT(Autopivot!D631,14)&\"-\"&Autopivot!H631&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C632-3020000&Autopivot!D632,20)","v":"Q116-3020000"},{"$f":"Autopivot!A632","v":0},{"$f":"Autopivot!B632","v":0},{"$f":"Autopivot!F632","v":0},{"$f":"Autopivot!E632","v":0},{"$f":"IF(Autopivot!G632=0,\"\",Autopivot!G632)","v":""},{"$f":"ROUND(Autopivot!I632,2)","v":0},{"$f":"LEFT(LEFT(C631,15)&\"-\"&LEFT(Autopivot!D632,14)&\"-\"&Autopivot!H632&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C633-3020000&Autopivot!D633,20)","v":"Q116-3020000"},{"$f":"Autopivot!A633","v":0},{"$f":"Autopivot!B633","v":0},{"$f":"Autopivot!F633","v":0},{"$f":"Autopivot!E633","v":0},{"$f":"IF(Autopivot!G633=0,\"\",Autopivot!G633)","v":""},{"$f":"ROUND(Autopivot!I633,2)","v":0},{"$f":"LEFT(LEFT(C632,15)&\"-\"&LEFT(Autopivot!D633,14)&\"-\"&Autopivot!H633&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C634-3020000&Autopivot!D634,20)","v":"Q116-3020000"},{"$f":"Autopivot!A634","v":0},{"$f":"Autopivot!B634","v":0},{"$f":"Autopivot!F634","v":0},{"$f":"Autopivot!E634","v":0},{"$f":"IF(Autopivot!G634=0,\"\",Autopivot!G634)","v":""},{"$f":"ROUND(Autopivot!I634,2)","v":0},{"$f":"LEFT(LEFT(C633,15)&\"-\"&LEFT(Autopivot!D634,14)&\"-\"&Autopivot!H634&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C635-3020000&Autopivot!D635,20)","v":"Q116-3020000"},{"$f":"Autopivot!A635","v":0},{"$f":"Autopivot!B635","v":0},{"$f":"Autopivot!F635","v":0},{"$f":"Autopivot!E635","v":0},{"$f":"IF(Autopivot!G635=0,\"\",Autopivot!G635)","v":""},{"$f":"ROUND(Autopivot!I635,2)","v":0},{"$f":"LEFT(LEFT(C634,15)&\"-\"&LEFT(Autopivot!D635,14)&\"-\"&Autopivot!H635&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C636-3020000&Autopivot!D636,20)","v":"Q116-3020000"},{"$f":"Autopivot!A636","v":0},{"$f":"Autopivot!B636","v":0},{"$f":"Autopivot!F636","v":0},{"$f":"Autopivot!E636","v":0},{"$f":"IF(Autopivot!G636=0,\"\",Autopivot!G636)","v":""},{"$f":"ROUND(Autopivot!I636,2)","v":0},{"$f":"LEFT(LEFT(C635,15)&\"-\"&LEFT(Autopivot!D636,14)&\"-\"&Autopivot!H636&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C637-3020000&Autopivot!D637,20)","v":"Q116-3020000"},{"$f":"Autopivot!A637","v":0},{"$f":"Autopivot!B637","v":0},{"$f":"Autopivot!F637","v":0},{"$f":"Autopivot!E637","v":0},{"$f":"IF(Autopivot!G637=0,\"\",Autopivot!G637)","v":""},{"$f":"ROUND(Autopivot!I637,2)","v":0},{"$f":"LEFT(LEFT(C636,15)&\"-\"&LEFT(Autopivot!D637,14)&\"-\"&Autopivot!H637&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C638-3020000&Autopivot!D638,20)","v":"Q116-3020000"},{"$f":"Autopivot!A638","v":0},{"$f":"Autopivot!B638","v":0},{"$f":"Autopivot!F638","v":0},{"$f":"Autopivot!E638","v":0},{"$f":"IF(Autopivot!G638=0,\"\",Autopivot!G638)","v":""},{"$f":"ROUND(Autopivot!I638,2)","v":0},{"$f":"LEFT(LEFT(C637,15)&\"-\"&LEFT(Autopivot!D638,14)&\"-\"&Autopivot!H638&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C639-3020000&Autopivot!D639,20)","v":"Q116-3020000"},{"$f":"Autopivot!A639","v":0},{"$f":"Autopivot!B639","v":0},{"$f":"Autopivot!F639","v":0},{"$f":"Autopivot!E639","v":0},{"$f":"IF(Autopivot!G639=0,\"\",Autopivot!G639)","v":""},{"$f":"ROUND(Autopivot!I639,2)","v":0},{"$f":"LEFT(LEFT(C638,15)&\"-\"&LEFT(Autopivot!D639,14)&\"-\"&Autopivot!H639&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C640-3020000&Autopivot!D640,20)","v":"Q116-3020000"},{"$f":"Autopivot!A640","v":0},{"$f":"Autopivot!B640","v":0},{"$f":"Autopivot!F640","v":0},{"$f":"Autopivot!E640","v":0},{"$f":"IF(Autopivot!G640=0,\"\",Autopivot!G640)","v":""},{"$f":"ROUND(Autopivot!I640,2)","v":0},{"$f":"LEFT(LEFT(C639,15)&\"-\"&LEFT(Autopivot!D640,14)&\"-\"&Autopivot!H640&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C641-3020000&Autopivot!D641,20)","v":"Q116-3020000"},{"$f":"Autopivot!A641","v":0},{"$f":"Autopivot!B641","v":0},{"$f":"Autopivot!F641","v":0},{"$f":"Autopivot!E641","v":0},{"$f":"IF(Autopivot!G641=0,\"\",Autopivot!G641)","v":""},{"$f":"ROUND(Autopivot!I641,2)","v":0},{"$f":"LEFT(LEFT(C640,15)&\"-\"&LEFT(Autopivot!D641,14)&\"-\"&Autopivot!H641&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C642-3020000&Autopivot!D642,20)","v":"Q116-3020000"},{"$f":"Autopivot!A642","v":0},{"$f":"Autopivot!B642","v":0},{"$f":"Autopivot!F642","v":0},{"$f":"Autopivot!E642","v":0},{"$f":"IF(Autopivot!G642=0,\"\",Autopivot!G642)","v":""},{"$f":"ROUND(Autopivot!I642,2)","v":0},{"$f":"LEFT(LEFT(C641,15)&\"-\"&LEFT(Autopivot!D642,14)&\"-\"&Autopivot!H642&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C643-3020000&Autopivot!D643,20)","v":"Q116-3020000"},{"$f":"Autopivot!A643","v":0},{"$f":"Autopivot!B643","v":0},{"$f":"Autopivot!F643","v":0},{"$f":"Autopivot!E643","v":0},{"$f":"IF(Autopivot!G643=0,\"\",Autopivot!G643)","v":""},{"$f":"ROUND(Autopivot!I643,2)","v":0},{"$f":"LEFT(LEFT(C642,15)&\"-\"&LEFT(Autopivot!D643,14)&\"-\"&Autopivot!H643&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C644-3020000&Autopivot!D644,20)","v":"Q116-3020000"},{"$f":"Autopivot!A644","v":0},{"$f":"Autopivot!B644","v":0},{"$f":"Autopivot!F644","v":0},{"$f":"Autopivot!E644","v":0},{"$f":"IF(Autopivot!G644=0,\"\",Autopivot!G644)","v":""},{"$f":"ROUND(Autopivot!I644,2)","v":0},{"$f":"LEFT(LEFT(C643,15)&\"-\"&LEFT(Autopivot!D644,14)&\"-\"&Autopivot!H644&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C645-3020000&Autopivot!D645,20)","v":"Q116-3020000"},{"$f":"Autopivot!A645","v":0},{"$f":"Autopivot!B645","v":0},{"$f":"Autopivot!F645","v":0},{"$f":"Autopivot!E645","v":0},{"$f":"IF(Autopivot!G645=0,\"\",Autopivot!G645)","v":""},{"$f":"ROUND(Autopivot!I645,2)","v":0},{"$f":"LEFT(LEFT(C644,15)&\"-\"&LEFT(Autopivot!D645,14)&\"-\"&Autopivot!H645&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C646-3020000&Autopivot!D646,20)","v":"Q116-3020000"},{"$f":"Autopivot!A646","v":0},{"$f":"Autopivot!B646","v":0},{"$f":"Autopivot!F646","v":0},{"$f":"Autopivot!E646","v":0},{"$f":"IF(Autopivot!G646=0,\"\",Autopivot!G646)","v":""},{"$f":"ROUND(Autopivot!I646,2)","v":0},{"$f":"LEFT(LEFT(C645,15)&\"-\"&LEFT(Autopivot!D646,14)&\"-\"&Autopivot!H646&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C647-3020000&Autopivot!D647,20)","v":"Q116-3020000"},{"$f":"Autopivot!A647","v":0},{"$f":"Autopivot!B647","v":0},{"$f":"Autopivot!F647","v":0},{"$f":"Autopivot!E647","v":0},{"$f":"IF(Autopivot!G647=0,\"\",Autopivot!G647)","v":""},{"$f":"ROUND(Autopivot!I647,2)","v":0},{"$f":"LEFT(LEFT(C646,15)&\"-\"&LEFT(Autopivot!D647,14)&\"-\"&Autopivot!H647&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C648-3020000&Autopivot!D648,20)","v":"Q116-3020000"},{"$f":"Autopivot!A648","v":0},{"$f":"Autopivot!B648","v":0},{"$f":"Autopivot!F648","v":0},{"$f":"Autopivot!E648","v":0},{"$f":"IF(Autopivot!G648=0,\"\",Autopivot!G648)","v":""},{"$f":"ROUND(Autopivot!I648,2)","v":0},{"$f":"LEFT(LEFT(C647,15)&\"-\"&LEFT(Autopivot!D648,14)&\"-\"&Autopivot!H648&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C649-3020000&Autopivot!D649,20)","v":"Q116-3020000"},{"$f":"Autopivot!A649","v":0},{"$f":"Autopivot!B649","v":0},{"$f":"Autopivot!F649","v":0},{"$f":"Autopivot!E649","v":0},{"$f":"IF(Autopivot!G649=0,\"\",Autopivot!G649)","v":""},{"$f":"ROUND(Autopivot!I649,2)","v":0},{"$f":"LEFT(LEFT(C648,15)&\"-\"&LEFT(Autopivot!D649,14)&\"-\"&Autopivot!H649&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C650-3020000&Autopivot!D650,20)","v":"Q116-3020000"},{"$f":"Autopivot!A650","v":0},{"$f":"Autopivot!B650","v":0},{"$f":"Autopivot!F650","v":0},{"$f":"Autopivot!E650","v":0},{"$f":"IF(Autopivot!G650=0,\"\",Autopivot!G650)","v":""},{"$f":"ROUND(Autopivot!I650,2)","v":0},{"$f":"LEFT(LEFT(C649,15)&\"-\"&LEFT(Autopivot!D650,14)&\"-\"&Autopivot!H650&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C651-3020000&Autopivot!D651,20)","v":"Q116-3020000"},{"$f":"Autopivot!A651","v":0},{"$f":"Autopivot!B651","v":0},{"$f":"Autopivot!F651","v":0},{"$f":"Autopivot!E651","v":0},{"$f":"IF(Autopivot!G651=0,\"\",Autopivot!G651)","v":""},{"$f":"ROUND(Autopivot!I651,2)","v":0},{"$f":"LEFT(LEFT(C650,15)&\"-\"&LEFT(Autopivot!D651,14)&\"-\"&Autopivot!H651&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C652-3020000&Autopivot!D652,20)","v":"Q116-3020000"},{"$f":"Autopivot!A652","v":0},{"$f":"Autopivot!B652","v":0},{"$f":"Autopivot!F652","v":0},{"$f":"Autopivot!E652","v":0},{"$f":"IF(Autopivot!G652=0,\"\",Autopivot!G652)","v":""},{"$f":"ROUND(Autopivot!I652,2)","v":0},{"$f":"LEFT(LEFT(C651,15)&\"-\"&LEFT(Autopivot!D652,14)&\"-\"&Autopivot!H652&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C653-3020000&Autopivot!D653,20)","v":"Q116-3020000"},{"$f":"Autopivot!A653","v":0},{"$f":"Autopivot!B653","v":0},{"$f":"Autopivot!F653","v":0},{"$f":"Autopivot!E653","v":0},{"$f":"IF(Autopivot!G653=0,\"\",Autopivot!G653)","v":""},{"$f":"ROUND(Autopivot!I653,2)","v":0},{"$f":"LEFT(LEFT(C652,15)&\"-\"&LEFT(Autopivot!D653,14)&\"-\"&Autopivot!H653&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C654-3020000&Autopivot!D654,20)","v":"Q116-3020000"},{"$f":"Autopivot!A654","v":0},{"$f":"Autopivot!B654","v":0},{"$f":"Autopivot!F654","v":0},{"$f":"Autopivot!E654","v":0},{"$f":"IF(Autopivot!G654=0,\"\",Autopivot!G654)","v":""},{"$f":"ROUND(Autopivot!I654,2)","v":0},{"$f":"LEFT(LEFT(C653,15)&\"-\"&LEFT(Autopivot!D654,14)&\"-\"&Autopivot!H654&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C655-3020000&Autopivot!D655,20)","v":"Q116-3020000"},{"$f":"Autopivot!A655","v":0},{"$f":"Autopivot!B655","v":0},{"$f":"Autopivot!F655","v":0},{"$f":"Autopivot!E655","v":0},{"$f":"IF(Autopivot!G655=0,\"\",Autopivot!G655)","v":""},{"$f":"ROUND(Autopivot!I655,2)","v":0},{"$f":"LEFT(LEFT(C654,15)&\"-\"&LEFT(Autopivot!D655,14)&\"-\"&Autopivot!H655&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C656-3020000&Autopivot!D656,20)","v":"Q116-3020000"},{"$f":"Autopivot!A656","v":0},{"$f":"Autopivot!B656","v":0},{"$f":"Autopivot!F656","v":0},{"$f":"Autopivot!E656","v":0},{"$f":"IF(Autopivot!G656=0,\"\",Autopivot!G656)","v":""},{"$f":"ROUND(Autopivot!I656,2)","v":0},{"$f":"LEFT(LEFT(C655,15)&\"-\"&LEFT(Autopivot!D656,14)&\"-\"&Autopivot!H656&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C657-3020000&Autopivot!D657,20)","v":"Q116-3020000"},{"$f":"Autopivot!A657","v":0},{"$f":"Autopivot!B657","v":0},{"$f":"Autopivot!F657","v":0},{"$f":"Autopivot!E657","v":0},{"$f":"IF(Autopivot!G657=0,\"\",Autopivot!G657)","v":""},{"$f":"ROUND(Autopivot!I657,2)","v":0},{"$f":"LEFT(LEFT(C656,15)&\"-\"&LEFT(Autopivot!D657,14)&\"-\"&Autopivot!H657&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C658-3020000&Autopivot!D658,20)","v":"Q116-3020000"},{"$f":"Autopivot!A658","v":0},{"$f":"Autopivot!B658","v":0},{"$f":"Autopivot!F658","v":0},{"$f":"Autopivot!E658","v":0},{"$f":"IF(Autopivot!G658=0,\"\",Autopivot!G658)","v":""},{"$f":"ROUND(Autopivot!I658,2)","v":0},{"$f":"LEFT(LEFT(C657,15)&\"-\"&LEFT(Autopivot!D658,14)&\"-\"&Autopivot!H658&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C659-3020000&Autopivot!D659,20)","v":"Q116-3020000"},{"$f":"Autopivot!A659","v":0},{"$f":"Autopivot!B659","v":0},{"$f":"Autopivot!F659","v":0},{"$f":"Autopivot!E659","v":0},{"$f":"IF(Autopivot!G659=0,\"\",Autopivot!G659)","v":""},{"$f":"ROUND(Autopivot!I659,2)","v":0},{"$f":"LEFT(LEFT(C658,15)&\"-\"&LEFT(Autopivot!D659,14)&\"-\"&Autopivot!H659&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C660-3020000&Autopivot!D660,20)","v":"Q116-3020000"},{"$f":"Autopivot!A660","v":0},{"$f":"Autopivot!B660","v":0},{"$f":"Autopivot!F660","v":0},{"$f":"Autopivot!E660","v":0},{"$f":"IF(Autopivot!G660=0,\"\",Autopivot!G660)","v":""},{"$f":"ROUND(Autopivot!I660,2)","v":0},{"$f":"LEFT(LEFT(C659,15)&\"-\"&LEFT(Autopivot!D660,14)&\"-\"&Autopivot!H660&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C661-3020000&Autopivot!D661,20)","v":"Q116-3020000"},{"$f":"Autopivot!A661","v":0},{"$f":"Autopivot!B661","v":0},{"$f":"Autopivot!F661","v":0},{"$f":"Autopivot!E661","v":0},{"$f":"IF(Autopivot!G661=0,\"\",Autopivot!G661)","v":""},{"$f":"ROUND(Autopivot!I661,2)","v":0},{"$f":"LEFT(LEFT(C660,15)&\"-\"&LEFT(Autopivot!D661,14)&\"-\"&Autopivot!H661&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C662-3020000&Autopivot!D662,20)","v":"Q116-3020000"},{"$f":"Autopivot!A662","v":0},{"$f":"Autopivot!B662","v":0},{"$f":"Autopivot!F662","v":0},{"$f":"Autopivot!E662","v":0},{"$f":"IF(Autopivot!G662=0,\"\",Autopivot!G662)","v":""},{"$f":"ROUND(Autopivot!I662,2)","v":0},{"$f":"LEFT(LEFT(C661,15)&\"-\"&LEFT(Autopivot!D662,14)&\"-\"&Autopivot!H662&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C663-3020000&Autopivot!D663,20)","v":"Q116-3020000"},{"$f":"Autopivot!A663","v":0},{"$f":"Autopivot!B663","v":0},{"$f":"Autopivot!F663","v":0},{"$f":"Autopivot!E663","v":0},{"$f":"IF(Autopivot!G663=0,\"\",Autopivot!G663)","v":""},{"$f":"ROUND(Autopivot!I663,2)","v":0},{"$f":"LEFT(LEFT(C662,15)&\"-\"&LEFT(Autopivot!D663,14)&\"-\"&Autopivot!H663&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C664-3020000&Autopivot!D664,20)","v":"Q116-3020000"},{"$f":"Autopivot!A664","v":0},{"$f":"Autopivot!B664","v":0},{"$f":"Autopivot!F664","v":0},{"$f":"Autopivot!E664","v":0},{"$f":"IF(Autopivot!G664=0,\"\",Autopivot!G664)","v":""},{"$f":"ROUND(Autopivot!I664,2)","v":0},{"$f":"LEFT(LEFT(C663,15)&\"-\"&LEFT(Autopivot!D664,14)&\"-\"&Autopivot!H664&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C665-3020000&Autopivot!D665,20)","v":"Q116-3020000"},{"$f":"Autopivot!A665","v":0},{"$f":"Autopivot!B665","v":0},{"$f":"Autopivot!F665","v":0},{"$f":"Autopivot!E665","v":0},{"$f":"IF(Autopivot!G665=0,\"\",Autopivot!G665)","v":""},{"$f":"ROUND(Autopivot!I665,2)","v":0},{"$f":"LEFT(LEFT(C664,15)&\"-\"&LEFT(Autopivot!D665,14)&\"-\"&Autopivot!H665&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C666-3020000&Autopivot!D666,20)","v":"Q116-3020000"},{"$f":"Autopivot!A666","v":0},{"$f":"Autopivot!B666","v":0},{"$f":"Autopivot!F666","v":0},{"$f":"Autopivot!E666","v":0},{"$f":"IF(Autopivot!G666=0,\"\",Autopivot!G666)","v":""},{"$f":"ROUND(Autopivot!I666,2)","v":0},{"$f":"LEFT(LEFT(C665,15)&\"-\"&LEFT(Autopivot!D666,14)&\"-\"&Autopivot!H666&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C667-3020000&Autopivot!D667,20)","v":"Q116-3020000"},{"$f":"Autopivot!A667","v":0},{"$f":"Autopivot!B667","v":0},{"$f":"Autopivot!F667","v":0},{"$f":"Autopivot!E667","v":0},{"$f":"IF(Autopivot!G667=0,\"\",Autopivot!G667)","v":""},{"$f":"ROUND(Autopivot!I667,2)","v":0},{"$f":"LEFT(LEFT(C666,15)&\"-\"&LEFT(Autopivot!D667,14)&\"-\"&Autopivot!H667&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C668-3020000&Autopivot!D668,20)","v":"Q116-3020000"},{"$f":"Autopivot!A668","v":0},{"$f":"Autopivot!B668","v":0},{"$f":"Autopivot!F668","v":0},{"$f":"Autopivot!E668","v":0},{"$f":"IF(Autopivot!G668=0,\"\",Autopivot!G668)","v":""},{"$f":"ROUND(Autopivot!I668,2)","v":0},{"$f":"LEFT(LEFT(C667,15)&\"-\"&LEFT(Autopivot!D668,14)&\"-\"&Autopivot!H668&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C669-3020000&Autopivot!D669,20)","v":"Q116-3020000"},{"$f":"Autopivot!A669","v":0},{"$f":"Autopivot!B669","v":0},{"$f":"Autopivot!F669","v":0},{"$f":"Autopivot!E669","v":0},{"$f":"IF(Autopivot!G669=0,\"\",Autopivot!G669)","v":""},{"$f":"ROUND(Autopivot!I669,2)","v":0},{"$f":"LEFT(LEFT(C668,15)&\"-\"&LEFT(Autopivot!D669,14)&\"-\"&Autopivot!H669&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C670-3020000&Autopivot!D670,20)","v":"Q116-3020000"},{"$f":"Autopivot!A670","v":0},{"$f":"Autopivot!B670","v":0},{"$f":"Autopivot!F670","v":0},{"$f":"Autopivot!E670","v":0},{"$f":"IF(Autopivot!G670=0,\"\",Autopivot!G670)","v":""},{"$f":"ROUND(Autopivot!I670,2)","v":0},{"$f":"LEFT(LEFT(C669,15)&\"-\"&LEFT(Autopivot!D670,14)&\"-\"&Autopivot!H670&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C671-3020000&Autopivot!D671,20)","v":"Q116-3020000"},{"$f":"Autopivot!A671","v":0},{"$f":"Autopivot!B671","v":0},{"$f":"Autopivot!F671","v":0},{"$f":"Autopivot!E671","v":0},{"$f":"IF(Autopivot!G671=0,\"\",Autopivot!G671)","v":""},{"$f":"ROUND(Autopivot!I671,2)","v":0},{"$f":"LEFT(LEFT(C670,15)&\"-\"&LEFT(Autopivot!D671,14)&\"-\"&Autopivot!H671&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C672-3020000&Autopivot!D672,20)","v":"Q116-3020000"},{"$f":"Autopivot!A672","v":0},{"$f":"Autopivot!B672","v":0},{"$f":"Autopivot!F672","v":0},{"$f":"Autopivot!E672","v":0},{"$f":"IF(Autopivot!G672=0,\"\",Autopivot!G672)","v":""},{"$f":"ROUND(Autopivot!I672,2)","v":0},{"$f":"LEFT(LEFT(C671,15)&\"-\"&LEFT(Autopivot!D672,14)&\"-\"&Autopivot!H672&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C673-3020000&Autopivot!D673,20)","v":"Q116-3020000"},{"$f":"Autopivot!A673","v":0},{"$f":"Autopivot!B673","v":0},{"$f":"Autopivot!F673","v":0},{"$f":"Autopivot!E673","v":0},{"$f":"IF(Autopivot!G673=0,\"\",Autopivot!G673)","v":""},{"$f":"ROUND(Autopivot!I673,2)","v":0},{"$f":"LEFT(LEFT(C672,15)&\"-\"&LEFT(Autopivot!D673,14)&\"-\"&Autopivot!H673&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C674-3020000&Autopivot!D674,20)","v":"Q116-3020000"},{"$f":"Autopivot!A674","v":0},{"$f":"Autopivot!B674","v":0},{"$f":"Autopivot!F674","v":0},{"$f":"Autopivot!E674","v":0},{"$f":"IF(Autopivot!G674=0,\"\",Autopivot!G674)","v":""},{"$f":"ROUND(Autopivot!I674,2)","v":0},{"$f":"LEFT(LEFT(C673,15)&\"-\"&LEFT(Autopivot!D674,14)&\"-\"&Autopivot!H674&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C675-3020000&Autopivot!D675,20)","v":"Q116-3020000"},{"$f":"Autopivot!A675","v":0},{"$f":"Autopivot!B675","v":0},{"$f":"Autopivot!F675","v":0},{"$f":"Autopivot!E675","v":0},{"$f":"IF(Autopivot!G675=0,\"\",Autopivot!G675)","v":""},{"$f":"ROUND(Autopivot!I675,2)","v":0},{"$f":"LEFT(LEFT(C674,15)&\"-\"&LEFT(Autopivot!D675,14)&\"-\"&Autopivot!H675&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C676-3020000&Autopivot!D676,20)","v":"Q116-3020000"},{"$f":"Autopivot!A676","v":0},{"$f":"Autopivot!B676","v":0},{"$f":"Autopivot!F676","v":0},{"$f":"Autopivot!E676","v":0},{"$f":"IF(Autopivot!G676=0,\"\",Autopivot!G676)","v":""},{"$f":"ROUND(Autopivot!I676,2)","v":0},{"$f":"LEFT(LEFT(C675,15)&\"-\"&LEFT(Autopivot!D676,14)&\"-\"&Autopivot!H676&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C677-3020000&Autopivot!D677,20)","v":"Q116-3020000"},{"$f":"Autopivot!A677","v":0},{"$f":"Autopivot!B677","v":0},{"$f":"Autopivot!F677","v":0},{"$f":"Autopivot!E677","v":0},{"$f":"IF(Autopivot!G677=0,\"\",Autopivot!G677)","v":""},{"$f":"ROUND(Autopivot!I677,2)","v":0},{"$f":"LEFT(LEFT(C676,15)&\"-\"&LEFT(Autopivot!D677,14)&\"-\"&Autopivot!H677&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C678-3020000&Autopivot!D678,20)","v":"Q116-3020000"},{"$f":"Autopivot!A678","v":0},{"$f":"Autopivot!B678","v":0},{"$f":"Autopivot!F678","v":0},{"$f":"Autopivot!E678","v":0},{"$f":"IF(Autopivot!G678=0,\"\",Autopivot!G678)","v":""},{"$f":"ROUND(Autopivot!I678,2)","v":0},{"$f":"LEFT(LEFT(C677,15)&\"-\"&LEFT(Autopivot!D678,14)&\"-\"&Autopivot!H678&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C679-3020000&Autopivot!D679,20)","v":"Q116-3020000"},{"$f":"Autopivot!A679","v":0},{"$f":"Autopivot!B679","v":0},{"$f":"Autopivot!F679","v":0},{"$f":"Autopivot!E679","v":0},{"$f":"IF(Autopivot!G679=0,\"\",Autopivot!G679)","v":""},{"$f":"ROUND(Autopivot!I679,2)","v":0},{"$f":"LEFT(LEFT(C678,15)&\"-\"&LEFT(Autopivot!D679,14)&\"-\"&Autopivot!H679&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C680-3020000&Autopivot!D680,20)","v":"Q116-3020000"},{"$f":"Autopivot!A680","v":0},{"$f":"Autopivot!B680","v":0},{"$f":"Autopivot!F680","v":0},{"$f":"Autopivot!E680","v":0},{"$f":"IF(Autopivot!G680=0,\"\",Autopivot!G680)","v":""},{"$f":"ROUND(Autopivot!I680,2)","v":0},{"$f":"LEFT(LEFT(C679,15)&\"-\"&LEFT(Autopivot!D680,14)&\"-\"&Autopivot!H680&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C681-3020000&Autopivot!D681,20)","v":"Q116-3020000"},{"$f":"Autopivot!A681","v":0},{"$f":"Autopivot!B681","v":0},{"$f":"Autopivot!F681","v":0},{"$f":"Autopivot!E681","v":0},{"$f":"IF(Autopivot!G681=0,\"\",Autopivot!G681)","v":""},{"$f":"ROUND(Autopivot!I681,2)","v":0},{"$f":"LEFT(LEFT(C680,15)&\"-\"&LEFT(Autopivot!D681,14)&\"-\"&Autopivot!H681&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C682-3020000&Autopivot!D682,20)","v":"Q116-3020000"},{"$f":"Autopivot!A682","v":0},{"$f":"Autopivot!B682","v":0},{"$f":"Autopivot!F682","v":0},{"$f":"Autopivot!E682","v":0},{"$f":"IF(Autopivot!G682=0,\"\",Autopivot!G682)","v":""},{"$f":"ROUND(Autopivot!I682,2)","v":0},{"$f":"LEFT(LEFT(C681,15)&\"-\"&LEFT(Autopivot!D682,14)&\"-\"&Autopivot!H682&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C683-3020000&Autopivot!D683,20)","v":"Q116-3020000"},{"$f":"Autopivot!A683","v":0},{"$f":"Autopivot!B683","v":0},{"$f":"Autopivot!F683","v":0},{"$f":"Autopivot!E683","v":0},{"$f":"IF(Autopivot!G683=0,\"\",Autopivot!G683)","v":""},{"$f":"ROUND(Autopivot!I683,2)","v":0},{"$f":"LEFT(LEFT(C682,15)&\"-\"&LEFT(Autopivot!D683,14)&\"-\"&Autopivot!H683&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C684-3020000&Autopivot!D684,20)","v":"Q116-3020000"},{"$f":"Autopivot!A684","v":0},{"$f":"Autopivot!B684","v":0},{"$f":"Autopivot!F684","v":0},{"$f":"Autopivot!E684","v":0},{"$f":"IF(Autopivot!G684=0,\"\",Autopivot!G684)","v":""},{"$f":"ROUND(Autopivot!I684,2)","v":0},{"$f":"LEFT(LEFT(C683,15)&\"-\"&LEFT(Autopivot!D684,14)&\"-\"&Autopivot!H684&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C685-3020000&Autopivot!D685,20)","v":"Q116-3020000"},{"$f":"Autopivot!A685","v":0},{"$f":"Autopivot!B685","v":0},{"$f":"Autopivot!F685","v":0},{"$f":"Autopivot!E685","v":0},{"$f":"IF(Autopivot!G685=0,\"\",Autopivot!G685)","v":""},{"$f":"ROUND(Autopivot!I685,2)","v":0},{"$f":"LEFT(LEFT(C684,15)&\"-\"&LEFT(Autopivot!D685,14)&\"-\"&Autopivot!H685&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C686-3020000&Autopivot!D686,20)","v":"Q116-3020000"},{"$f":"Autopivot!A686","v":0},{"$f":"Autopivot!B686","v":0},{"$f":"Autopivot!F686","v":0},{"$f":"Autopivot!E686","v":0},{"$f":"IF(Autopivot!G686=0,\"\",Autopivot!G686)","v":""},{"$f":"ROUND(Autopivot!I686,2)","v":0},{"$f":"LEFT(LEFT(C685,15)&\"-\"&LEFT(Autopivot!D686,14)&\"-\"&Autopivot!H686&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C687-3020000&Autopivot!D687,20)","v":"Q116-3020000"},{"$f":"Autopivot!A687","v":0},{"$f":"Autopivot!B687","v":0},{"$f":"Autopivot!F687","v":0},{"$f":"Autopivot!E687","v":0},{"$f":"IF(Autopivot!G687=0,\"\",Autopivot!G687)","v":""},{"$f":"ROUND(Autopivot!I687,2)","v":0},{"$f":"LEFT(LEFT(C686,15)&\"-\"&LEFT(Autopivot!D687,14)&\"-\"&Autopivot!H687&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C688-3020000&Autopivot!D688,20)","v":"Q116-3020000"},{"$f":"Autopivot!A688","v":0},{"$f":"Autopivot!B688","v":0},{"$f":"Autopivot!F688","v":0},{"$f":"Autopivot!E688","v":0},{"$f":"IF(Autopivot!G688=0,\"\",Autopivot!G688)","v":""},{"$f":"ROUND(Autopivot!I688,2)","v":0},{"$f":"LEFT(LEFT(C687,15)&\"-\"&LEFT(Autopivot!D688,14)&\"-\"&Autopivot!H688&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C689-3020000&Autopivot!D689,20)","v":"Q116-3020000"},{"$f":"Autopivot!A689","v":0},{"$f":"Autopivot!B689","v":0},{"$f":"Autopivot!F689","v":0},{"$f":"Autopivot!E689","v":0},{"$f":"IF(Autopivot!G689=0,\"\",Autopivot!G689)","v":""},{"$f":"ROUND(Autopivot!I689,2)","v":0},{"$f":"LEFT(LEFT(C688,15)&\"-\"&LEFT(Autopivot!D689,14)&\"-\"&Autopivot!H689&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C690-3020000&Autopivot!D690,20)","v":"Q116-3020000"},{"$f":"Autopivot!A690","v":0},{"$f":"Autopivot!B690","v":0},{"$f":"Autopivot!F690","v":0},{"$f":"Autopivot!E690","v":0},{"$f":"IF(Autopivot!G690=0,\"\",Autopivot!G690)","v":""},{"$f":"ROUND(Autopivot!I690,2)","v":0},{"$f":"LEFT(LEFT(C689,15)&\"-\"&LEFT(Autopivot!D690,14)&\"-\"&Autopivot!H690&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C691-3020000&Autopivot!D691,20)","v":"Q116-3020000"},{"$f":"Autopivot!A691","v":0},{"$f":"Autopivot!B691","v":0},{"$f":"Autopivot!F691","v":0},{"$f":"Autopivot!E691","v":0},{"$f":"IF(Autopivot!G691=0,\"\",Autopivot!G691)","v":""},{"$f":"ROUND(Autopivot!I691,2)","v":0},{"$f":"LEFT(LEFT(C690,15)&\"-\"&LEFT(Autopivot!D691,14)&\"-\"&Autopivot!H691&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C692-3020000&Autopivot!D692,20)","v":"Q116-3020000"},{"$f":"Autopivot!A692","v":0},{"$f":"Autopivot!B692","v":0},{"$f":"Autopivot!F692","v":0},{"$f":"Autopivot!E692","v":0},{"$f":"IF(Autopivot!G692=0,\"\",Autopivot!G692)","v":""},{"$f":"ROUND(Autopivot!I692,2)","v":0},{"$f":"LEFT(LEFT(C691,15)&\"-\"&LEFT(Autopivot!D692,14)&\"-\"&Autopivot!H692&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C693-3020000&Autopivot!D693,20)","v":"Q116-3020000"},{"$f":"Autopivot!A693","v":0},{"$f":"Autopivot!B693","v":0},{"$f":"Autopivot!F693","v":0},{"$f":"Autopivot!E693","v":0},{"$f":"IF(Autopivot!G693=0,\"\",Autopivot!G693)","v":""},{"$f":"ROUND(Autopivot!I693,2)","v":0},{"$f":"LEFT(LEFT(C692,15)&\"-\"&LEFT(Autopivot!D693,14)&\"-\"&Autopivot!H693&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C694-3020000&Autopivot!D694,20)","v":"Q116-3020000"},{"$f":"Autopivot!A694","v":0},{"$f":"Autopivot!B694","v":0},{"$f":"Autopivot!F694","v":0},{"$f":"Autopivot!E694","v":0},{"$f":"IF(Autopivot!G694=0,\"\",Autopivot!G694)","v":""},{"$f":"ROUND(Autopivot!I694,2)","v":0},{"$f":"LEFT(LEFT(C693,15)&\"-\"&LEFT(Autopivot!D694,14)&\"-\"&Autopivot!H694&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C695-3020000&Autopivot!D695,20)","v":"Q116-3020000"},{"$f":"Autopivot!A695","v":0},{"$f":"Autopivot!B695","v":0},{"$f":"Autopivot!F695","v":0},{"$f":"Autopivot!E695","v":0},{"$f":"IF(Autopivot!G695=0,\"\",Autopivot!G695)","v":""},{"$f":"ROUND(Autopivot!I695,2)","v":0},{"$f":"LEFT(LEFT(C694,15)&\"-\"&LEFT(Autopivot!D695,14)&\"-\"&Autopivot!H695&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C696-3020000&Autopivot!D696,20)","v":"Q116-3020000"},{"$f":"Autopivot!A696","v":0},{"$f":"Autopivot!B696","v":0},{"$f":"Autopivot!F696","v":0},{"$f":"Autopivot!E696","v":0},{"$f":"IF(Autopivot!G696=0,\"\",Autopivot!G696)","v":""},{"$f":"ROUND(Autopivot!I696,2)","v":0},{"$f":"LEFT(LEFT(C695,15)&\"-\"&LEFT(Autopivot!D696,14)&\"-\"&Autopivot!H696&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C697-3020000&Autopivot!D697,20)","v":"Q116-3020000"},{"$f":"Autopivot!A697","v":0},{"$f":"Autopivot!B697","v":0},{"$f":"Autopivot!F697","v":0},{"$f":"Autopivot!E697","v":0},{"$f":"IF(Autopivot!G697=0,\"\",Autopivot!G697)","v":""},{"$f":"ROUND(Autopivot!I697,2)","v":0},{"$f":"LEFT(LEFT(C696,15)&\"-\"&LEFT(Autopivot!D697,14)&\"-\"&Autopivot!H697&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C698-3020000&Autopivot!D698,20)","v":"Q116-3020000"},{"$f":"Autopivot!A698","v":0},{"$f":"Autopivot!B698","v":0},{"$f":"Autopivot!F698","v":0},{"$f":"Autopivot!E698","v":0},{"$f":"IF(Autopivot!G698=0,\"\",Autopivot!G698)","v":""},{"$f":"ROUND(Autopivot!I698,2)","v":0},{"$f":"LEFT(LEFT(C697,15)&\"-\"&LEFT(Autopivot!D698,14)&\"-\"&Autopivot!H698&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C699-3020000&Autopivot!D699,20)","v":"Q116-3020000"},{"$f":"Autopivot!A699","v":0},{"$f":"Autopivot!B699","v":0},{"$f":"Autopivot!F699","v":0},{"$f":"Autopivot!E699","v":0},{"$f":"IF(Autopivot!G699=0,\"\",Autopivot!G699)","v":""},{"$f":"ROUND(Autopivot!I699,2)","v":0},{"$f":"LEFT(LEFT(C698,15)&\"-\"&LEFT(Autopivot!D699,14)&\"-\"&Autopivot!H699&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C700-3020000&Autopivot!D700,20)","v":"Q116-3020000"},{"$f":"Autopivot!A700","v":0},{"$f":"Autopivot!B700","v":0},{"$f":"Autopivot!F700","v":0},{"$f":"Autopivot!E700","v":0},{"$f":"IF(Autopivot!G700=0,\"\",Autopivot!G700)","v":""},{"$f":"ROUND(Autopivot!I700,2)","v":0},{"$f":"LEFT(LEFT(C699,15)&\"-\"&LEFT(Autopivot!D700,14)&\"-\"&Autopivot!H700&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C701-3020000&Autopivot!D701,20)","v":"Q116-3020000"},{"$f":"Autopivot!A701","v":0},{"$f":"Autopivot!B701","v":0},{"$f":"Autopivot!F701","v":0},{"$f":"Autopivot!E701","v":0},{"$f":"IF(Autopivot!G701=0,\"\",Autopivot!G701)","v":""},{"$f":"ROUND(Autopivot!I701,2)","v":0},{"$f":"LEFT(LEFT(C700,15)&\"-\"&LEFT(Autopivot!D701,14)&\"-\"&Autopivot!H701&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C702-3020000&Autopivot!D702,20)","v":"Q116-3020000"},{"$f":"Autopivot!A702","v":0},{"$f":"Autopivot!B702","v":0},{"$f":"Autopivot!F702","v":0},{"$f":"Autopivot!E702","v":0},{"$f":"IF(Autopivot!G702=0,\"\",Autopivot!G702)","v":""},{"$f":"ROUND(Autopivot!I702,2)","v":0},{"$f":"LEFT(LEFT(C701,15)&\"-\"&LEFT(Autopivot!D702,14)&\"-\"&Autopivot!H702&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C703-3020000&Autopivot!D703,20)","v":"Q116-3020000"},{"$f":"Autopivot!A703","v":0},{"$f":"Autopivot!B703","v":0},{"$f":"Autopivot!F703","v":0},{"$f":"Autopivot!E703","v":0},{"$f":"IF(Autopivot!G703=0,\"\",Autopivot!G703)","v":""},{"$f":"ROUND(Autopivot!I703,2)","v":0},{"$f":"LEFT(LEFT(C702,15)&\"-\"&LEFT(Autopivot!D703,14)&\"-\"&Autopivot!H703&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C704-3020000&Autopivot!D704,20)","v":"Q116-3020000"},{"$f":"Autopivot!A704","v":0},{"$f":"Autopivot!B704","v":0},{"$f":"Autopivot!F704","v":0},{"$f":"Autopivot!E704","v":0},{"$f":"IF(Autopivot!G704=0,\"\",Autopivot!G704)","v":""},{"$f":"ROUND(Autopivot!I704,2)","v":0},{"$f":"LEFT(LEFT(C703,15)&\"-\"&LEFT(Autopivot!D704,14)&\"-\"&Autopivot!H704&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C705-3020000&Autopivot!D705,20)","v":"Q116-3020000"},{"$f":"Autopivot!A705","v":0},{"$f":"Autopivot!B705","v":0},{"$f":"Autopivot!F705","v":0},{"$f":"Autopivot!E705","v":0},{"$f":"IF(Autopivot!G705=0,\"\",Autopivot!G705)","v":""},{"$f":"ROUND(Autopivot!I705,2)","v":0},{"$f":"LEFT(LEFT(C704,15)&\"-\"&LEFT(Autopivot!D705,14)&\"-\"&Autopivot!H705&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C706-3020000&Autopivot!D706,20)","v":"Q116-3020000"},{"$f":"Autopivot!A706","v":0},{"$f":"Autopivot!B706","v":0},{"$f":"Autopivot!F706","v":0},{"$f":"Autopivot!E706","v":0},{"$f":"IF(Autopivot!G706=0,\"\",Autopivot!G706)","v":""},{"$f":"ROUND(Autopivot!I706,2)","v":0},{"$f":"LEFT(LEFT(C705,15)&\"-\"&LEFT(Autopivot!D706,14)&\"-\"&Autopivot!H706&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C707-3020000&Autopivot!D707,20)","v":"Q116-3020000"},{"$f":"Autopivot!A707","v":0},{"$f":"Autopivot!B707","v":0},{"$f":"Autopivot!F707","v":0},{"$f":"Autopivot!E707","v":0},{"$f":"IF(Autopivot!G707=0,\"\",Autopivot!G707)","v":""},{"$f":"ROUND(Autopivot!I707,2)","v":0},{"$f":"LEFT(LEFT(C706,15)&\"-\"&LEFT(Autopivot!D707,14)&\"-\"&Autopivot!H707&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C708-3020000&Autopivot!D708,20)","v":"Q116-3020000"},{"$f":"Autopivot!A708","v":0},{"$f":"Autopivot!B708","v":0},{"$f":"Autopivot!F708","v":0},{"$f":"Autopivot!E708","v":0},{"$f":"IF(Autopivot!G708=0,\"\",Autopivot!G708)","v":""},{"$f":"ROUND(Autopivot!I708,2)","v":0},{"$f":"LEFT(LEFT(C707,15)&\"-\"&LEFT(Autopivot!D708,14)&\"-\"&Autopivot!H708&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C709-3020000&Autopivot!D709,20)","v":"Q116-3020000"},{"$f":"Autopivot!A709","v":0},{"$f":"Autopivot!B709","v":0},{"$f":"Autopivot!F709","v":0},{"$f":"Autopivot!E709","v":0},{"$f":"IF(Autopivot!G709=0,\"\",Autopivot!G709)","v":""},{"$f":"ROUND(Autopivot!I709,2)","v":0},{"$f":"LEFT(LEFT(C708,15)&\"-\"&LEFT(Autopivot!D709,14)&\"-\"&Autopivot!H709&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C710-3020000&Autopivot!D710,20)","v":"Q116-3020000"},{"$f":"Autopivot!A710","v":0},{"$f":"Autopivot!B710","v":0},{"$f":"Autopivot!F710","v":0},{"$f":"Autopivot!E710","v":0},{"$f":"IF(Autopivot!G710=0,\"\",Autopivot!G710)","v":""},{"$f":"ROUND(Autopivot!I710,2)","v":0},{"$f":"LEFT(LEFT(C709,15)&\"-\"&LEFT(Autopivot!D710,14)&\"-\"&Autopivot!H710&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C711-3020000&Autopivot!D711,20)","v":"Q116-3020000"},{"$f":"Autopivot!A711","v":0},{"$f":"Autopivot!B711","v":0},{"$f":"Autopivot!F711","v":0},{"$f":"Autopivot!E711","v":0},{"$f":"IF(Autopivot!G711=0,\"\",Autopivot!G711)","v":""},{"$f":"ROUND(Autopivot!I711,2)","v":0},{"$f":"LEFT(LEFT(C710,15)&\"-\"&LEFT(Autopivot!D711,14)&\"-\"&Autopivot!H711&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C712-3020000&Autopivot!D712,20)","v":"Q116-3020000"},{"$f":"Autopivot!A712","v":0},{"$f":"Autopivot!B712","v":0},{"$f":"Autopivot!F712","v":0},{"$f":"Autopivot!E712","v":0},{"$f":"IF(Autopivot!G712=0,\"\",Autopivot!G712)","v":""},{"$f":"ROUND(Autopivot!I712,2)","v":0},{"$f":"LEFT(LEFT(C711,15)&\"-\"&LEFT(Autopivot!D712,14)&\"-\"&Autopivot!H712&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C713-3020000&Autopivot!D713,20)","v":"Q116-3020000"},{"$f":"Autopivot!A713","v":0},{"$f":"Autopivot!B713","v":0},{"$f":"Autopivot!F713","v":0},{"$f":"Autopivot!E713","v":0},{"$f":"IF(Autopivot!G713=0,\"\",Autopivot!G713)","v":""},{"$f":"ROUND(Autopivot!I713,2)","v":0},{"$f":"LEFT(LEFT(C712,15)&\"-\"&LEFT(Autopivot!D713,14)&\"-\"&Autopivot!H713&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C714-3020000&Autopivot!D714,20)","v":"Q116-3020000"},{"$f":"Autopivot!A714","v":0},{"$f":"Autopivot!B714","v":0},{"$f":"Autopivot!F714","v":0},{"$f":"Autopivot!E714","v":0},{"$f":"IF(Autopivot!G714=0,\"\",Autopivot!G714)","v":""},{"$f":"ROUND(Autopivot!I714,2)","v":0},{"$f":"LEFT(LEFT(C713,15)&\"-\"&LEFT(Autopivot!D714,14)&\"-\"&Autopivot!H714&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C715-3020000&Autopivot!D715,20)","v":"Q116-3020000"},{"$f":"Autopivot!A715","v":0},{"$f":"Autopivot!B715","v":0},{"$f":"Autopivot!F715","v":0},{"$f":"Autopivot!E715","v":0},{"$f":"IF(Autopivot!G715=0,\"\",Autopivot!G715)","v":""},{"$f":"ROUND(Autopivot!I715,2)","v":0},{"$f":"LEFT(LEFT(C714,15)&\"-\"&LEFT(Autopivot!D715,14)&\"-\"&Autopivot!H715&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C716-3020000&Autopivot!D716,20)","v":"Q116-3020000"},{"$f":"Autopivot!A716","v":0},{"$f":"Autopivot!B716","v":0},{"$f":"Autopivot!F716","v":0},{"$f":"Autopivot!E716","v":0},{"$f":"IF(Autopivot!G716=0,\"\",Autopivot!G716)","v":""},{"$f":"ROUND(Autopivot!I716,2)","v":0},{"$f":"LEFT(LEFT(C715,15)&\"-\"&LEFT(Autopivot!D716,14)&\"-\"&Autopivot!H716&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C717-3020000&Autopivot!D717,20)","v":"Q116-3020000"},{"$f":"Autopivot!A717","v":0},{"$f":"Autopivot!B717","v":0},{"$f":"Autopivot!F717","v":0},{"$f":"Autopivot!E717","v":0},{"$f":"IF(Autopivot!G717=0,\"\",Autopivot!G717)","v":""},{"$f":"ROUND(Autopivot!I717,2)","v":0},{"$f":"LEFT(LEFT(C716,15)&\"-\"&LEFT(Autopivot!D717,14)&\"-\"&Autopivot!H717&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C718-3020000&Autopivot!D718,20)","v":"Q116-3020000"},{"$f":"Autopivot!A718","v":0},{"$f":"Autopivot!B718","v":0},{"$f":"Autopivot!F718","v":0},{"$f":"Autopivot!E718","v":0},{"$f":"IF(Autopivot!G718=0,\"\",Autopivot!G718)","v":""},{"$f":"ROUND(Autopivot!I718,2)","v":0},{"$f":"LEFT(LEFT(C717,15)&\"-\"&LEFT(Autopivot!D718,14)&\"-\"&Autopivot!H718&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C719-3020000&Autopivot!D719,20)","v":"Q116-3020000"},{"$f":"Autopivot!A719","v":0},{"$f":"Autopivot!B719","v":0},{"$f":"Autopivot!F719","v":0},{"$f":"Autopivot!E719","v":0},{"$f":"IF(Autopivot!G719=0,\"\",Autopivot!G719)","v":""},{"$f":"ROUND(Autopivot!I719,2)","v":0},{"$f":"LEFT(LEFT(C718,15)&\"-\"&LEFT(Autopivot!D719,14)&\"-\"&Autopivot!H719&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C720-3020000&Autopivot!D720,20)","v":"Q116-3020000"},{"$f":"Autopivot!A720","v":0},{"$f":"Autopivot!B720","v":0},{"$f":"Autopivot!F720","v":0},{"$f":"Autopivot!E720","v":0},{"$f":"IF(Autopivot!G720=0,\"\",Autopivot!G720)","v":""},{"$f":"ROUND(Autopivot!I720,2)","v":0},{"$f":"LEFT(LEFT(C719,15)&\"-\"&LEFT(Autopivot!D720,14)&\"-\"&Autopivot!H720&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C721-3020000&Autopivot!D721,20)","v":"Q116-3020000"},{"$f":"Autopivot!A721","v":0},{"$f":"Autopivot!B721","v":0},{"$f":"Autopivot!F721","v":0},{"$f":"Autopivot!E721","v":0},{"$f":"IF(Autopivot!G721=0,\"\",Autopivot!G721)","v":""},{"$f":"ROUND(Autopivot!I721,2)","v":0},{"$f":"LEFT(LEFT(C720,15)&\"-\"&LEFT(Autopivot!D721,14)&\"-\"&Autopivot!H721&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C722-3020000&Autopivot!D722,20)","v":"Q116-3020000"},{"$f":"Autopivot!A722","v":0},{"$f":"Autopivot!B722","v":0},{"$f":"Autopivot!F722","v":0},{"$f":"Autopivot!E722","v":0},{"$f":"IF(Autopivot!G722=0,\"\",Autopivot!G722)","v":""},{"$f":"ROUND(Autopivot!I722,2)","v":0},{"$f":"LEFT(LEFT(C721,15)&\"-\"&LEFT(Autopivot!D722,14)&\"-\"&Autopivot!H722&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C723-3020000&Autopivot!D723,20)","v":"Q116-3020000"},{"$f":"Autopivot!A723","v":0},{"$f":"Autopivot!B723","v":0},{"$f":"Autopivot!F723","v":0},{"$f":"Autopivot!E723","v":0},{"$f":"IF(Autopivot!G723=0,\"\",Autopivot!G723)","v":""},{"$f":"ROUND(Autopivot!I723,2)","v":0},{"$f":"LEFT(LEFT(C722,15)&\"-\"&LEFT(Autopivot!D723,14)&\"-\"&Autopivot!H723&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C724-3020000&Autopivot!D724,20)","v":"Q116-3020000"},{"$f":"Autopivot!A724","v":0},{"$f":"Autopivot!B724","v":0},{"$f":"Autopivot!F724","v":0},{"$f":"Autopivot!E724","v":0},{"$f":"IF(Autopivot!G724=0,\"\",Autopivot!G724)","v":""},{"$f":"ROUND(Autopivot!I724,2)","v":0},{"$f":"LEFT(LEFT(C723,15)&\"-\"&LEFT(Autopivot!D724,14)&\"-\"&Autopivot!H724&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C725-3020000&Autopivot!D725,20)","v":"Q116-3020000"},{"$f":"Autopivot!A725","v":0},{"$f":"Autopivot!B725","v":0},{"$f":"Autopivot!F725","v":0},{"$f":"Autopivot!E725","v":0},{"$f":"IF(Autopivot!G725=0,\"\",Autopivot!G725)","v":""},{"$f":"ROUND(Autopivot!I725,2)","v":0},{"$f":"LEFT(LEFT(C724,15)&\"-\"&LEFT(Autopivot!D725,14)&\"-\"&Autopivot!H725&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C726-3020000&Autopivot!D726,20)","v":"Q116-3020000"},{"$f":"Autopivot!A726","v":0},{"$f":"Autopivot!B726","v":0},{"$f":"Autopivot!F726","v":0},{"$f":"Autopivot!E726","v":0},{"$f":"IF(Autopivot!G726=0,\"\",Autopivot!G726)","v":""},{"$f":"ROUND(Autopivot!I726,2)","v":0},{"$f":"LEFT(LEFT(C725,15)&\"-\"&LEFT(Autopivot!D726,14)&\"-\"&Autopivot!H726&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C727-3020000&Autopivot!D727,20)","v":"Q116-3020000"},{"$f":"Autopivot!A727","v":0},{"$f":"Autopivot!B727","v":0},{"$f":"Autopivot!F727","v":0},{"$f":"Autopivot!E727","v":0},{"$f":"IF(Autopivot!G727=0,\"\",Autopivot!G727)","v":""},{"$f":"ROUND(Autopivot!I727,2)","v":0},{"$f":"LEFT(LEFT(C726,15)&\"-\"&LEFT(Autopivot!D727,14)&\"-\"&Autopivot!H727&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C728-3020000&Autopivot!D728,20)","v":"Q116-3020000"},{"$f":"Autopivot!A728","v":0},{"$f":"Autopivot!B728","v":0},{"$f":"Autopivot!F728","v":0},{"$f":"Autopivot!E728","v":0},{"$f":"IF(Autopivot!G728=0,\"\",Autopivot!G728)","v":""},{"$f":"ROUND(Autopivot!I728,2)","v":0},{"$f":"LEFT(LEFT(C727,15)&\"-\"&LEFT(Autopivot!D728,14)&\"-\"&Autopivot!H728&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C729-3020000&Autopivot!D729,20)","v":"Q116-3020000"},{"$f":"Autopivot!A729","v":0},{"$f":"Autopivot!B729","v":0},{"$f":"Autopivot!F729","v":0},{"$f":"Autopivot!E729","v":0},{"$f":"IF(Autopivot!G729=0,\"\",Autopivot!G729)","v":""},{"$f":"ROUND(Autopivot!I729,2)","v":0},{"$f":"LEFT(LEFT(C728,15)&\"-\"&LEFT(Autopivot!D729,14)&\"-\"&Autopivot!H729&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C730-3020000&Autopivot!D730,20)","v":"Q116-3020000"},{"$f":"Autopivot!A730","v":0},{"$f":"Autopivot!B730","v":0},{"$f":"Autopivot!F730","v":0},{"$f":"Autopivot!E730","v":0},{"$f":"IF(Autopivot!G730=0,\"\",Autopivot!G730)","v":""},{"$f":"ROUND(Autopivot!I730,2)","v":0},{"$f":"LEFT(LEFT(C729,15)&\"-\"&LEFT(Autopivot!D730,14)&\"-\"&Autopivot!H730&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C731-3020000&Autopivot!D731,20)","v":"Q116-3020000"},{"$f":"Autopivot!A731","v":0},{"$f":"Autopivot!B731","v":0},{"$f":"Autopivot!F731","v":0},{"$f":"Autopivot!E731","v":0},{"$f":"IF(Autopivot!G731=0,\"\",Autopivot!G731)","v":""},{"$f":"ROUND(Autopivot!I731,2)","v":0},{"$f":"LEFT(LEFT(C730,15)&\"-\"&LEFT(Autopivot!D731,14)&\"-\"&Autopivot!H731&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C732-3020000&Autopivot!D732,20)","v":"Q116-3020000"},{"$f":"Autopivot!A732","v":0},{"$f":"Autopivot!B732","v":0},{"$f":"Autopivot!F732","v":0},{"$f":"Autopivot!E732","v":0},{"$f":"IF(Autopivot!G732=0,\"\",Autopivot!G732)","v":""},{"$f":"ROUND(Autopivot!I732,2)","v":0},{"$f":"LEFT(LEFT(C731,15)&\"-\"&LEFT(Autopivot!D732,14)&\"-\"&Autopivot!H732&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C733-3020000&Autopivot!D733,20)","v":"Q116-3020000"},{"$f":"Autopivot!A733","v":0},{"$f":"Autopivot!B733","v":0},{"$f":"Autopivot!F733","v":0},{"$f":"Autopivot!E733","v":0},{"$f":"IF(Autopivot!G733=0,\"\",Autopivot!G733)","v":""},{"$f":"ROUND(Autopivot!I733,2)","v":0},{"$f":"LEFT(LEFT(C732,15)&\"-\"&LEFT(Autopivot!D733,14)&\"-\"&Autopivot!H733&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C734-3020000&Autopivot!D734,20)","v":"Q116-3020000"},{"$f":"Autopivot!A734","v":0},{"$f":"Autopivot!B734","v":0},{"$f":"Autopivot!F734","v":0},{"$f":"Autopivot!E734","v":0},{"$f":"IF(Autopivot!G734=0,\"\",Autopivot!G734)","v":""},{"$f":"ROUND(Autopivot!I734,2)","v":0},{"$f":"LEFT(LEFT(C733,15)&\"-\"&LEFT(Autopivot!D734,14)&\"-\"&Autopivot!H734&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C735-3020000&Autopivot!D735,20)","v":"Q116-3020000"},{"$f":"Autopivot!A735","v":0},{"$f":"Autopivot!B735","v":0},{"$f":"Autopivot!F735","v":0},{"$f":"Autopivot!E735","v":0},{"$f":"IF(Autopivot!G735=0,\"\",Autopivot!G735)","v":""},{"$f":"ROUND(Autopivot!I735,2)","v":0},{"$f":"LEFT(LEFT(C734,15)&\"-\"&LEFT(Autopivot!D735,14)&\"-\"&Autopivot!H735&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C736-3020000&Autopivot!D736,20)","v":"Q116-3020000"},{"$f":"Autopivot!A736","v":0},{"$f":"Autopivot!B736","v":0},{"$f":"Autopivot!F736","v":0},{"$f":"Autopivot!E736","v":0},{"$f":"IF(Autopivot!G736=0,\"\",Autopivot!G736)","v":""},{"$f":"ROUND(Autopivot!I736,2)","v":0},{"$f":"LEFT(LEFT(C735,15)&\"-\"&LEFT(Autopivot!D736,14)&\"-\"&Autopivot!H736&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C737-3020000&Autopivot!D737,20)","v":"Q116-3020000"},{"$f":"Autopivot!A737","v":0},{"$f":"Autopivot!B737","v":0},{"$f":"Autopivot!F737","v":0},{"$f":"Autopivot!E737","v":0},{"$f":"IF(Autopivot!G737=0,\"\",Autopivot!G737)","v":""},{"$f":"ROUND(Autopivot!I737,2)","v":0},{"$f":"LEFT(LEFT(C736,15)&\"-\"&LEFT(Autopivot!D737,14)&\"-\"&Autopivot!H737&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C738-3020000&Autopivot!D738,20)","v":"Q116-3020000"},{"$f":"Autopivot!A738","v":0},{"$f":"Autopivot!B738","v":0},{"$f":"Autopivot!F738","v":0},{"$f":"Autopivot!E738","v":0},{"$f":"IF(Autopivot!G738=0,\"\",Autopivot!G738)","v":""},{"$f":"ROUND(Autopivot!I738,2)","v":0},{"$f":"LEFT(LEFT(C737,15)&\"-\"&LEFT(Autopivot!D738,14)&\"-\"&Autopivot!H738&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C739-3020000&Autopivot!D739,20)","v":"Q116-3020000"},{"$f":"Autopivot!A739","v":0},{"$f":"Autopivot!B739","v":0},{"$f":"Autopivot!F739","v":0},{"$f":"Autopivot!E739","v":0},{"$f":"IF(Autopivot!G739=0,\"\",Autopivot!G739)","v":""},{"$f":"ROUND(Autopivot!I739,2)","v":0},{"$f":"LEFT(LEFT(C738,15)&\"-\"&LEFT(Autopivot!D739,14)&\"-\"&Autopivot!H739&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C740-3020000&Autopivot!D740,20)","v":"Q116-3020000"},{"$f":"Autopivot!A740","v":0},{"$f":"Autopivot!B740","v":0},{"$f":"Autopivot!F740","v":0},{"$f":"Autopivot!E740","v":0},{"$f":"IF(Autopivot!G740=0,\"\",Autopivot!G740)","v":""},{"$f":"ROUND(Autopivot!I740,2)","v":0},{"$f":"LEFT(LEFT(C739,15)&\"-\"&LEFT(Autopivot!D740,14)&\"-\"&Autopivot!H740&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C741-3020000&Autopivot!D741,20)","v":"Q116-3020000"},{"$f":"Autopivot!A741","v":0},{"$f":"Autopivot!B741","v":0},{"$f":"Autopivot!F741","v":0},{"$f":"Autopivot!E741","v":0},{"$f":"IF(Autopivot!G741=0,\"\",Autopivot!G741)","v":""},{"$f":"ROUND(Autopivot!I741,2)","v":0},{"$f":"LEFT(LEFT(C740,15)&\"-\"&LEFT(Autopivot!D741,14)&\"-\"&Autopivot!H741&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C742-3020000&Autopivot!D742,20)","v":"Q116-3020000"},{"$f":"Autopivot!A742","v":0},{"$f":"Autopivot!B742","v":0},{"$f":"Autopivot!F742","v":0},{"$f":"Autopivot!E742","v":0},{"$f":"IF(Autopivot!G742=0,\"\",Autopivot!G742)","v":""},{"$f":"ROUND(Autopivot!I742,2)","v":0},{"$f":"LEFT(LEFT(C741,15)&\"-\"&LEFT(Autopivot!D742,14)&\"-\"&Autopivot!H742&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C743-3020000&Autopivot!D743,20)","v":"Q116-3020000"},{"$f":"Autopivot!A743","v":0},{"$f":"Autopivot!B743","v":0},{"$f":"Autopivot!F743","v":0},{"$f":"Autopivot!E743","v":0},{"$f":"IF(Autopivot!G743=0,\"\",Autopivot!G743)","v":""},{"$f":"ROUND(Autopivot!I743,2)","v":0},{"$f":"LEFT(LEFT(C742,15)&\"-\"&LEFT(Autopivot!D743,14)&\"-\"&Autopivot!H743&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C744-3020000&Autopivot!D744,20)","v":"Q116-3020000"},{"$f":"Autopivot!A744","v":0},{"$f":"Autopivot!B744","v":0},{"$f":"Autopivot!F744","v":0},{"$f":"Autopivot!E744","v":0},{"$f":"IF(Autopivot!G744=0,\"\",Autopivot!G744)","v":""},{"$f":"ROUND(Autopivot!I744,2)","v":0},{"$f":"LEFT(LEFT(C743,15)&\"-\"&LEFT(Autopivot!D744,14)&\"-\"&Autopivot!H744&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C745-3020000&Autopivot!D745,20)","v":"Q116-3020000"},{"$f":"Autopivot!A745","v":0},{"$f":"Autopivot!B745","v":0},{"$f":"Autopivot!F745","v":0},{"$f":"Autopivot!E745","v":0},{"$f":"IF(Autopivot!G745=0,\"\",Autopivot!G745)","v":""},{"$f":"ROUND(Autopivot!I745,2)","v":0},{"$f":"LEFT(LEFT(C744,15)&\"-\"&LEFT(Autopivot!D745,14)&\"-\"&Autopivot!H745&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C746-3020000&Autopivot!D746,20)","v":"Q116-3020000"},{"$f":"Autopivot!A746","v":0},{"$f":"Autopivot!B746","v":0},{"$f":"Autopivot!F746","v":0},{"$f":"Autopivot!E746","v":0},{"$f":"IF(Autopivot!G746=0,\"\",Autopivot!G746)","v":""},{"$f":"ROUND(Autopivot!I746,2)","v":0},{"$f":"LEFT(LEFT(C745,15)&\"-\"&LEFT(Autopivot!D746,14)&\"-\"&Autopivot!H746&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C747-3020000&Autopivot!D747,20)","v":"Q116-3020000"},{"$f":"Autopivot!A747","v":0},{"$f":"Autopivot!B747","v":0},{"$f":"Autopivot!F747","v":0},{"$f":"Autopivot!E747","v":0},{"$f":"IF(Autopivot!G747=0,\"\",Autopivot!G747)","v":""},{"$f":"ROUND(Autopivot!I747,2)","v":0},{"$f":"LEFT(LEFT(C746,15)&\"-\"&LEFT(Autopivot!D747,14)&\"-\"&Autopivot!H747&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C748-3020000&Autopivot!D748,20)","v":"Q116-3020000"},{"$f":"Autopivot!A748","v":0},{"$f":"Autopivot!B748","v":0},{"$f":"Autopivot!F748","v":0},{"$f":"Autopivot!E748","v":0},{"$f":"IF(Autopivot!G748=0,\"\",Autopivot!G748)","v":""},{"$f":"ROUND(Autopivot!I748,2)","v":0},{"$f":"LEFT(LEFT(C747,15)&\"-\"&LEFT(Autopivot!D748,14)&\"-\"&Autopivot!H748&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C749-3020000&Autopivot!D749,20)","v":"Q116-3020000"},{"$f":"Autopivot!A749","v":0},{"$f":"Autopivot!B749","v":0},{"$f":"Autopivot!F749","v":0},{"$f":"Autopivot!E749","v":0},{"$f":"IF(Autopivot!G749=0,\"\",Autopivot!G749)","v":""},{"$f":"ROUND(Autopivot!I749,2)","v":0},{"$f":"LEFT(LEFT(C748,15)&\"-\"&LEFT(Autopivot!D749,14)&\"-\"&Autopivot!H749&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C750-3020000&Autopivot!D750,20)","v":"Q116-3020000"},{"$f":"Autopivot!A750","v":0},{"$f":"Autopivot!B750","v":0},{"$f":"Autopivot!F750","v":0},{"$f":"Autopivot!E750","v":0},{"$f":"IF(Autopivot!G750=0,\"\",Autopivot!G750)","v":""},{"$f":"ROUND(Autopivot!I750,2)","v":0},{"$f":"LEFT(LEFT(C749,15)&\"-\"&LEFT(Autopivot!D750,14)&\"-\"&Autopivot!H750&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C751-3020000&Autopivot!D751,20)","v":"Q116-3020000"},{"$f":"Autopivot!A751","v":0},{"$f":"Autopivot!B751","v":0},{"$f":"Autopivot!F751","v":0},{"$f":"Autopivot!E751","v":0},{"$f":"IF(Autopivot!G751=0,\"\",Autopivot!G751)","v":""},{"$f":"ROUND(Autopivot!I751,2)","v":0},{"$f":"LEFT(LEFT(C750,15)&\"-\"&LEFT(Autopivot!D751,14)&\"-\"&Autopivot!H751&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C752-3020000&Autopivot!D752,20)","v":"Q116-3020000"},{"$f":"Autopivot!A752","v":0},{"$f":"Autopivot!B752","v":0},{"$f":"Autopivot!F752","v":0},{"$f":"Autopivot!E752","v":0},{"$f":"IF(Autopivot!G752=0,\"\",Autopivot!G752)","v":""},{"$f":"ROUND(Autopivot!I752,2)","v":0},{"$f":"LEFT(LEFT(C751,15)&\"-\"&LEFT(Autopivot!D752,14)&\"-\"&Autopivot!H752&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C753-3020000&Autopivot!D753,20)","v":"Q116-3020000"},{"$f":"Autopivot!A753","v":0},{"$f":"Autopivot!B753","v":0},{"$f":"Autopivot!F753","v":0},{"$f":"Autopivot!E753","v":0},{"$f":"IF(Autopivot!G753=0,\"\",Autopivot!G753)","v":""},{"$f":"ROUND(Autopivot!I753,2)","v":0},{"$f":"LEFT(LEFT(C752,15)&\"-\"&LEFT(Autopivot!D753,14)&\"-\"&Autopivot!H753&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C754-3020000&Autopivot!D754,20)","v":"Q116-3020000"},{"$f":"Autopivot!A754","v":0},{"$f":"Autopivot!B754","v":0},{"$f":"Autopivot!F754","v":0},{"$f":"Autopivot!E754","v":0},{"$f":"IF(Autopivot!G754=0,\"\",Autopivot!G754)","v":""},{"$f":"ROUND(Autopivot!I754,2)","v":0},{"$f":"LEFT(LEFT(C753,15)&\"-\"&LEFT(Autopivot!D754,14)&\"-\"&Autopivot!H754&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C755-3020000&Autopivot!D755,20)","v":"Q116-3020000"},{"$f":"Autopivot!A755","v":0},{"$f":"Autopivot!B755","v":0},{"$f":"Autopivot!F755","v":0},{"$f":"Autopivot!E755","v":0},{"$f":"IF(Autopivot!G755=0,\"\",Autopivot!G755)","v":""},{"$f":"ROUND(Autopivot!I755,2)","v":0},{"$f":"LEFT(LEFT(C754,15)&\"-\"&LEFT(Autopivot!D755,14)&\"-\"&Autopivot!H755&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C756-3020000&Autopivot!D756,20)","v":"Q116-3020000"},{"$f":"Autopivot!A756","v":0},{"$f":"Autopivot!B756","v":0},{"$f":"Autopivot!F756","v":0},{"$f":"Autopivot!E756","v":0},{"$f":"IF(Autopivot!G756=0,\"\",Autopivot!G756)","v":""},{"$f":"ROUND(Autopivot!I756,2)","v":0},{"$f":"LEFT(LEFT(C755,15)&\"-\"&LEFT(Autopivot!D756,14)&\"-\"&Autopivot!H756&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C757-3020000&Autopivot!D757,20)","v":"Q116-3020000"},{"$f":"Autopivot!A757","v":0},{"$f":"Autopivot!B757","v":0},{"$f":"Autopivot!F757","v":0},{"$f":"Autopivot!E757","v":0},{"$f":"IF(Autopivot!G757=0,\"\",Autopivot!G757)","v":""},{"$f":"ROUND(Autopivot!I757,2)","v":0},{"$f":"LEFT(LEFT(C756,15)&\"-\"&LEFT(Autopivot!D757,14)&\"-\"&Autopivot!H757&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C758-3020000&Autopivot!D758,20)","v":"Q116-3020000"},{"$f":"Autopivot!A758","v":0},{"$f":"Autopivot!B758","v":0},{"$f":"Autopivot!F758","v":0},{"$f":"Autopivot!E758","v":0},{"$f":"IF(Autopivot!G758=0,\"\",Autopivot!G758)","v":""},{"$f":"ROUND(Autopivot!I758,2)","v":0},{"$f":"LEFT(LEFT(C757,15)&\"-\"&LEFT(Autopivot!D758,14)&\"-\"&Autopivot!H758&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C759-3020000&Autopivot!D759,20)","v":"Q116-3020000"},{"$f":"Autopivot!A759","v":0},{"$f":"Autopivot!B759","v":0},{"$f":"Autopivot!F759","v":0},{"$f":"Autopivot!E759","v":0},{"$f":"IF(Autopivot!G759=0,\"\",Autopivot!G759)","v":""},{"$f":"ROUND(Autopivot!I759,2)","v":0},{"$f":"LEFT(LEFT(C758,15)&\"-\"&LEFT(Autopivot!D759,14)&\"-\"&Autopivot!H759&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C760-3020000&Autopivot!D760,20)","v":"Q116-3020000"},{"$f":"Autopivot!A760","v":0},{"$f":"Autopivot!B760","v":0},{"$f":"Autopivot!F760","v":0},{"$f":"Autopivot!E760","v":0},{"$f":"IF(Autopivot!G760=0,\"\",Autopivot!G760)","v":""},{"$f":"ROUND(Autopivot!I760,2)","v":0},{"$f":"LEFT(LEFT(C759,15)&\"-\"&LEFT(Autopivot!D760,14)&\"-\"&Autopivot!H760&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C761-3020000&Autopivot!D761,20)","v":"Q116-3020000"},{"$f":"Autopivot!A761","v":0},{"$f":"Autopivot!B761","v":0},{"$f":"Autopivot!F761","v":0},{"$f":"Autopivot!E761","v":0},{"$f":"IF(Autopivot!G761=0,\"\",Autopivot!G761)","v":""},{"$f":"ROUND(Autopivot!I761,2)","v":0},{"$f":"LEFT(LEFT(C760,15)&\"-\"&LEFT(Autopivot!D761,14)&\"-\"&Autopivot!H761&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C762-3020000&Autopivot!D762,20)","v":"Q116-3020000"},{"$f":"Autopivot!A762","v":0},{"$f":"Autopivot!B762","v":0},{"$f":"Autopivot!F762","v":0},{"$f":"Autopivot!E762","v":0},{"$f":"IF(Autopivot!G762=0,\"\",Autopivot!G762)","v":""},{"$f":"ROUND(Autopivot!I762,2)","v":0},{"$f":"LEFT(LEFT(C761,15)&\"-\"&LEFT(Autopivot!D762,14)&\"-\"&Autopivot!H762&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C763-3020000&Autopivot!D763,20)","v":"Q116-3020000"},{"$f":"Autopivot!A763","v":0},{"$f":"Autopivot!B763","v":0},{"$f":"Autopivot!F763","v":0},{"$f":"Autopivot!E763","v":0},{"$f":"IF(Autopivot!G763=0,\"\",Autopivot!G763)","v":""},{"$f":"ROUND(Autopivot!I763,2)","v":0},{"$f":"LEFT(LEFT(C762,15)&\"-\"&LEFT(Autopivot!D763,14)&\"-\"&Autopivot!H763&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C764-3020000&Autopivot!D764,20)","v":"Q116-3020000"},{"$f":"Autopivot!A764","v":0},{"$f":"Autopivot!B764","v":0},{"$f":"Autopivot!F764","v":0},{"$f":"Autopivot!E764","v":0},{"$f":"IF(Autopivot!G764=0,\"\",Autopivot!G764)","v":""},{"$f":"ROUND(Autopivot!I764,2)","v":0},{"$f":"LEFT(LEFT(C763,15)&\"-\"&LEFT(Autopivot!D764,14)&\"-\"&Autopivot!H764&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C765-3020000&Autopivot!D765,20)","v":"Q116-3020000"},{"$f":"Autopivot!A765","v":0},{"$f":"Autopivot!B765","v":0},{"$f":"Autopivot!F765","v":0},{"$f":"Autopivot!E765","v":0},{"$f":"IF(Autopivot!G765=0,\"\",Autopivot!G765)","v":""},{"$f":"ROUND(Autopivot!I765,2)","v":0},{"$f":"LEFT(LEFT(C764,15)&\"-\"&LEFT(Autopivot!D765,14)&\"-\"&Autopivot!H765&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C766-3020000&Autopivot!D766,20)","v":"Q116-3020000"},{"$f":"Autopivot!A766","v":0},{"$f":"Autopivot!B766","v":0},{"$f":"Autopivot!F766","v":0},{"$f":"Autopivot!E766","v":0},{"$f":"IF(Autopivot!G766=0,\"\",Autopivot!G766)","v":""},{"$f":"ROUND(Autopivot!I766,2)","v":0},{"$f":"LEFT(LEFT(C765,15)&\"-\"&LEFT(Autopivot!D766,14)&\"-\"&Autopivot!H766&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C767-3020000&Autopivot!D767,20)","v":"Q116-3020000"},{"$f":"Autopivot!A767","v":0},{"$f":"Autopivot!B767","v":0},{"$f":"Autopivot!F767","v":0},{"$f":"Autopivot!E767","v":0},{"$f":"IF(Autopivot!G767=0,\"\",Autopivot!G767)","v":""},{"$f":"ROUND(Autopivot!I767,2)","v":0},{"$f":"LEFT(LEFT(C766,15)&\"-\"&LEFT(Autopivot!D767,14)&\"-\"&Autopivot!H767&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C768-3020000&Autopivot!D768,20)","v":"Q116-3020000"},{"$f":"Autopivot!A768","v":0},{"$f":"Autopivot!B768","v":0},{"$f":"Autopivot!F768","v":0},{"$f":"Autopivot!E768","v":0},{"$f":"IF(Autopivot!G768=0,\"\",Autopivot!G768)","v":""},{"$f":"ROUND(Autopivot!I768,2)","v":0},{"$f":"LEFT(LEFT(C767,15)&\"-\"&LEFT(Autopivot!D768,14)&\"-\"&Autopivot!H768&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C769-3020000&Autopivot!D769,20)","v":"Q116-3020000"},{"$f":"Autopivot!A769","v":0},{"$f":"Autopivot!B769","v":0},{"$f":"Autopivot!F769","v":0},{"$f":"Autopivot!E769","v":0},{"$f":"IF(Autopivot!G769=0,\"\",Autopivot!G769)","v":""},{"$f":"ROUND(Autopivot!I769,2)","v":0},{"$f":"LEFT(LEFT(C768,15)&\"-\"&LEFT(Autopivot!D769,14)&\"-\"&Autopivot!H769&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C770-3020000&Autopivot!D770,20)","v":"Q116-3020000"},{"$f":"Autopivot!A770","v":0},{"$f":"Autopivot!B770","v":0},{"$f":"Autopivot!F770","v":0},{"$f":"Autopivot!E770","v":0},{"$f":"IF(Autopivot!G770=0,\"\",Autopivot!G770)","v":""},{"$f":"ROUND(Autopivot!I770,2)","v":0},{"$f":"LEFT(LEFT(C769,15)&\"-\"&LEFT(Autopivot!D770,14)&\"-\"&Autopivot!H770&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C771-3020000&Autopivot!D771,20)","v":"Q116-3020000"},{"$f":"Autopivot!A771","v":0},{"$f":"Autopivot!B771","v":0},{"$f":"Autopivot!F771","v":0},{"$f":"Autopivot!E771","v":0},{"$f":"IF(Autopivot!G771=0,\"\",Autopivot!G771)","v":""},{"$f":"ROUND(Autopivot!I771,2)","v":0},{"$f":"LEFT(LEFT(C770,15)&\"-\"&LEFT(Autopivot!D771,14)&\"-\"&Autopivot!H771&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C772-3020000&Autopivot!D772,20)","v":"Q116-3020000"},{"$f":"Autopivot!A772","v":0},{"$f":"Autopivot!B772","v":0},{"$f":"Autopivot!F772","v":0},{"$f":"Autopivot!E772","v":0},{"$f":"IF(Autopivot!G772=0,\"\",Autopivot!G772)","v":""},{"$f":"ROUND(Autopivot!I772,2)","v":0},{"$f":"LEFT(LEFT(C771,15)&\"-\"&LEFT(Autopivot!D772,14)&\"-\"&Autopivot!H772&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C773-3020000&Autopivot!D773,20)","v":"Q116-3020000"},{"$f":"Autopivot!A773","v":0},{"$f":"Autopivot!B773","v":0},{"$f":"Autopivot!F773","v":0},{"$f":"Autopivot!E773","v":0},{"$f":"IF(Autopivot!G773=0,\"\",Autopivot!G773)","v":""},{"$f":"ROUND(Autopivot!I773,2)","v":0},{"$f":"LEFT(LEFT(C772,15)&\"-\"&LEFT(Autopivot!D773,14)&\"-\"&Autopivot!H773&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C774-3020000&Autopivot!D774,20)","v":"Q116-3020000"},{"$f":"Autopivot!A774","v":0},{"$f":"Autopivot!B774","v":0},{"$f":"Autopivot!F774","v":0},{"$f":"Autopivot!E774","v":0},{"$f":"IF(Autopivot!G774=0,\"\",Autopivot!G774)","v":""},{"$f":"ROUND(Autopivot!I774,2)","v":0},{"$f":"LEFT(LEFT(C773,15)&\"-\"&LEFT(Autopivot!D774,14)&\"-\"&Autopivot!H774&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C775-3020000&Autopivot!D775,20)","v":"Q116-3020000"},{"$f":"Autopivot!A775","v":0},{"$f":"Autopivot!B775","v":0},{"$f":"Autopivot!F775","v":0},{"$f":"Autopivot!E775","v":0},{"$f":"IF(Autopivot!G775=0,\"\",Autopivot!G775)","v":""},{"$f":"ROUND(Autopivot!I775,2)","v":0},{"$f":"LEFT(LEFT(C774,15)&\"-\"&LEFT(Autopivot!D775,14)&\"-\"&Autopivot!H775&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C776-3020000&Autopivot!D776,20)","v":"Q116-3020000"},{"$f":"Autopivot!A776","v":0},{"$f":"Autopivot!B776","v":0},{"$f":"Autopivot!F776","v":0},{"$f":"Autopivot!E776","v":0},{"$f":"IF(Autopivot!G776=0,\"\",Autopivot!G776)","v":""},{"$f":"ROUND(Autopivot!I776,2)","v":0},{"$f":"LEFT(LEFT(C775,15)&\"-\"&LEFT(Autopivot!D776,14)&\"-\"&Autopivot!H776&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C777-3020000&Autopivot!D777,20)","v":"Q116-3020000"},{"$f":"Autopivot!A777","v":0},{"$f":"Autopivot!B777","v":0},{"$f":"Autopivot!F777","v":0},{"$f":"Autopivot!E777","v":0},{"$f":"IF(Autopivot!G777=0,\"\",Autopivot!G777)","v":""},{"$f":"ROUND(Autopivot!I777,2)","v":0},{"$f":"LEFT(LEFT(C776,15)&\"-\"&LEFT(Autopivot!D777,14)&\"-\"&Autopivot!H777&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C778-3020000&Autopivot!D778,20)","v":"Q116-3020000"},{"$f":"Autopivot!A778","v":0},{"$f":"Autopivot!B778","v":0},{"$f":"Autopivot!F778","v":0},{"$f":"Autopivot!E778","v":0},{"$f":"IF(Autopivot!G778=0,\"\",Autopivot!G778)","v":""},{"$f":"ROUND(Autopivot!I778,2)","v":0},{"$f":"LEFT(LEFT(C777,15)&\"-\"&LEFT(Autopivot!D778,14)&\"-\"&Autopivot!H778&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C779-3020000&Autopivot!D779,20)","v":"Q116-3020000"},{"$f":"Autopivot!A779","v":0},{"$f":"Autopivot!B779","v":0},{"$f":"Autopivot!F779","v":0},{"$f":"Autopivot!E779","v":0},{"$f":"IF(Autopivot!G779=0,\"\",Autopivot!G779)","v":""},{"$f":"ROUND(Autopivot!I779,2)","v":0},{"$f":"LEFT(LEFT(C778,15)&\"-\"&LEFT(Autopivot!D779,14)&\"-\"&Autopivot!H779&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C780-3020000&Autopivot!D780,20)","v":"Q116-3020000"},{"$f":"Autopivot!A780","v":0},{"$f":"Autopivot!B780","v":0},{"$f":"Autopivot!F780","v":0},{"$f":"Autopivot!E780","v":0},{"$f":"IF(Autopivot!G780=0,\"\",Autopivot!G780)","v":""},{"$f":"ROUND(Autopivot!I780,2)","v":0},{"$f":"LEFT(LEFT(C779,15)&\"-\"&LEFT(Autopivot!D780,14)&\"-\"&Autopivot!H780&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C781-3020000&Autopivot!D781,20)","v":"Q116-3020000"},{"$f":"Autopivot!A781","v":0},{"$f":"Autopivot!B781","v":0},{"$f":"Autopivot!F781","v":0},{"$f":"Autopivot!E781","v":0},{"$f":"IF(Autopivot!G781=0,\"\",Autopivot!G781)","v":""},{"$f":"ROUND(Autopivot!I781,2)","v":0},{"$f":"LEFT(LEFT(C780,15)&\"-\"&LEFT(Autopivot!D781,14)&\"-\"&Autopivot!H781&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C782-3020000&Autopivot!D782,20)","v":"Q116-3020000"},{"$f":"Autopivot!A782","v":0},{"$f":"Autopivot!B782","v":0},{"$f":"Autopivot!F782","v":0},{"$f":"Autopivot!E782","v":0},{"$f":"IF(Autopivot!G782=0,\"\",Autopivot!G782)","v":""},{"$f":"ROUND(Autopivot!I782,2)","v":0},{"$f":"LEFT(LEFT(C781,15)&\"-\"&LEFT(Autopivot!D782,14)&\"-\"&Autopivot!H782&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C783-3020000&Autopivot!D783,20)","v":"Q116-3020000"},{"$f":"Autopivot!A783","v":0},{"$f":"Autopivot!B783","v":0},{"$f":"Autopivot!F783","v":0},{"$f":"Autopivot!E783","v":0},{"$f":"IF(Autopivot!G783=0,\"\",Autopivot!G783)","v":""},{"$f":"ROUND(Autopivot!I783,2)","v":0},{"$f":"LEFT(LEFT(C782,15)&\"-\"&LEFT(Autopivot!D783,14)&\"-\"&Autopivot!H783&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C784-3020000&Autopivot!D784,20)","v":"Q116-3020000"},{"$f":"Autopivot!A784","v":0},{"$f":"Autopivot!B784","v":0},{"$f":"Autopivot!F784","v":0},{"$f":"Autopivot!E784","v":0},{"$f":"IF(Autopivot!G784=0,\"\",Autopivot!G784)","v":""},{"$f":"ROUND(Autopivot!I784,2)","v":0},{"$f":"LEFT(LEFT(C783,15)&\"-\"&LEFT(Autopivot!D784,14)&\"-\"&Autopivot!H784&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C785-3020000&Autopivot!D785,20)","v":"Q116-3020000"},{"$f":"Autopivot!A785","v":0},{"$f":"Autopivot!B785","v":0},{"$f":"Autopivot!F785","v":0},{"$f":"Autopivot!E785","v":0},{"$f":"IF(Autopivot!G785=0,\"\",Autopivot!G785)","v":""},{"$f":"ROUND(Autopivot!I785,2)","v":0},{"$f":"LEFT(LEFT(C784,15)&\"-\"&LEFT(Autopivot!D785,14)&\"-\"&Autopivot!H785&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C786-3020000&Autopivot!D786,20)","v":"Q116-3020000"},{"$f":"Autopivot!A786","v":0},{"$f":"Autopivot!B786","v":0},{"$f":"Autopivot!F786","v":0},{"$f":"Autopivot!E786","v":0},{"$f":"IF(Autopivot!G786=0,\"\",Autopivot!G786)","v":""},{"$f":"ROUND(Autopivot!I786,2)","v":0},{"$f":"LEFT(LEFT(C785,15)&\"-\"&LEFT(Autopivot!D786,14)&\"-\"&Autopivot!H786&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C787-3020000&Autopivot!D787,20)","v":"Q116-3020000"},{"$f":"Autopivot!A787","v":0},{"$f":"Autopivot!B787","v":0},{"$f":"Autopivot!F787","v":0},{"$f":"Autopivot!E787","v":0},{"$f":"IF(Autopivot!G787=0,\"\",Autopivot!G787)","v":""},{"$f":"ROUND(Autopivot!I787,2)","v":0},{"$f":"LEFT(LEFT(C786,15)&\"-\"&LEFT(Autopivot!D787,14)&\"-\"&Autopivot!H787&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C788-3020000&Autopivot!D788,20)","v":"Q116-3020000"},{"$f":"Autopivot!A788","v":0},{"$f":"Autopivot!B788","v":0},{"$f":"Autopivot!F788","v":0},{"$f":"Autopivot!E788","v":0},{"$f":"IF(Autopivot!G788=0,\"\",Autopivot!G788)","v":""},{"$f":"ROUND(Autopivot!I788,2)","v":0},{"$f":"LEFT(LEFT(C787,15)&\"-\"&LEFT(Autopivot!D788,14)&\"-\"&Autopivot!H788&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C789-3020000&Autopivot!D789,20)","v":"Q116-3020000"},{"$f":"Autopivot!A789","v":0},{"$f":"Autopivot!B789","v":0},{"$f":"Autopivot!F789","v":0},{"$f":"Autopivot!E789","v":0},{"$f":"IF(Autopivot!G789=0,\"\",Autopivot!G789)","v":""},{"$f":"ROUND(Autopivot!I789,2)","v":0},{"$f":"LEFT(LEFT(C788,15)&\"-\"&LEFT(Autopivot!D789,14)&\"-\"&Autopivot!H789&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C790-3020000&Autopivot!D790,20)","v":"Q116-3020000"},{"$f":"Autopivot!A790","v":0},{"$f":"Autopivot!B790","v":0},{"$f":"Autopivot!F790","v":0},{"$f":"Autopivot!E790","v":0},{"$f":"IF(Autopivot!G790=0,\"\",Autopivot!G790)","v":""},{"$f":"ROUND(Autopivot!I790,2)","v":0},{"$f":"LEFT(LEFT(C789,15)&\"-\"&LEFT(Autopivot!D790,14)&\"-\"&Autopivot!H790&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C791-3020000&Autopivot!D791,20)","v":"Q116-3020000"},{"$f":"Autopivot!A791","v":0},{"$f":"Autopivot!B791","v":0},{"$f":"Autopivot!F791","v":0},{"$f":"Autopivot!E791","v":0},{"$f":"IF(Autopivot!G791=0,\"\",Autopivot!G791)","v":""},{"$f":"ROUND(Autopivot!I791,2)","v":0},{"$f":"LEFT(LEFT(C790,15)&\"-\"&LEFT(Autopivot!D791,14)&\"-\"&Autopivot!H791&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C792-3020000&Autopivot!D792,20)","v":"Q116-3020000"},{"$f":"Autopivot!A792","v":0},{"$f":"Autopivot!B792","v":0},{"$f":"Autopivot!F792","v":0},{"$f":"Autopivot!E792","v":0},{"$f":"IF(Autopivot!G792=0,\"\",Autopivot!G792)","v":""},{"$f":"ROUND(Autopivot!I792,2)","v":0},{"$f":"LEFT(LEFT(C791,15)&\"-\"&LEFT(Autopivot!D792,14)&\"-\"&Autopivot!H792&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C793-3020000&Autopivot!D793,20)","v":"Q116-3020000"},{"$f":"Autopivot!A793","v":0},{"$f":"Autopivot!B793","v":0},{"$f":"Autopivot!F793","v":0},{"$f":"Autopivot!E793","v":0},{"$f":"IF(Autopivot!G793=0,\"\",Autopivot!G793)","v":""},{"$f":"ROUND(Autopivot!I793,2)","v":0},{"$f":"LEFT(LEFT(C792,15)&\"-\"&LEFT(Autopivot!D793,14)&\"-\"&Autopivot!H793&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C794-3020000&Autopivot!D794,20)","v":"Q116-3020000"},{"$f":"Autopivot!A794","v":0},{"$f":"Autopivot!B794","v":0},{"$f":"Autopivot!F794","v":0},{"$f":"Autopivot!E794","v":0},{"$f":"IF(Autopivot!G794=0,\"\",Autopivot!G794)","v":""},{"$f":"ROUND(Autopivot!I794,2)","v":0},{"$f":"LEFT(LEFT(C793,15)&\"-\"&LEFT(Autopivot!D794,14)&\"-\"&Autopivot!H794&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C795-3020000&Autopivot!D795,20)","v":"Q116-3020000"},{"$f":"Autopivot!A795","v":0},{"$f":"Autopivot!B795","v":0},{"$f":"Autopivot!F795","v":0},{"$f":"Autopivot!E795","v":0},{"$f":"IF(Autopivot!G795=0,\"\",Autopivot!G795)","v":""},{"$f":"ROUND(Autopivot!I795,2)","v":0},{"$f":"LEFT(LEFT(C794,15)&\"-\"&LEFT(Autopivot!D795,14)&\"-\"&Autopivot!H795&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C796-3020000&Autopivot!D796,20)","v":"Q116-3020000"},{"$f":"Autopivot!A796","v":0},{"$f":"Autopivot!B796","v":0},{"$f":"Autopivot!F796","v":0},{"$f":"Autopivot!E796","v":0},{"$f":"IF(Autopivot!G796=0,\"\",Autopivot!G796)","v":""},{"$f":"ROUND(Autopivot!I796,2)","v":0},{"$f":"LEFT(LEFT(C795,15)&\"-\"&LEFT(Autopivot!D796,14)&\"-\"&Autopivot!H796&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C797-3020000&Autopivot!D797,20)","v":"Q116-3020000"},{"$f":"Autopivot!A797","v":0},{"$f":"Autopivot!B797","v":0},{"$f":"Autopivot!F797","v":0},{"$f":"Autopivot!E797","v":0},{"$f":"IF(Autopivot!G797=0,\"\",Autopivot!G797)","v":""},{"$f":"ROUND(Autopivot!I797,2)","v":0},{"$f":"LEFT(LEFT(C796,15)&\"-\"&LEFT(Autopivot!D797,14)&\"-\"&Autopivot!H797&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C798-3020000&Autopivot!D798,20)","v":"Q116-3020000"},{"$f":"Autopivot!A798","v":0},{"$f":"Autopivot!B798","v":0},{"$f":"Autopivot!F798","v":0},{"$f":"Autopivot!E798","v":0},{"$f":"IF(Autopivot!G798=0,\"\",Autopivot!G798)","v":""},{"$f":"ROUND(Autopivot!I798,2)","v":0},{"$f":"LEFT(LEFT(C797,15)&\"-\"&LEFT(Autopivot!D798,14)&\"-\"&Autopivot!H798&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C799-3020000&Autopivot!D799,20)","v":"Q116-3020000"},{"$f":"Autopivot!A799","v":0},{"$f":"Autopivot!B799","v":0},{"$f":"Autopivot!F799","v":0},{"$f":"Autopivot!E799","v":0},{"$f":"IF(Autopivot!G799=0,\"\",Autopivot!G799)","v":""},{"$f":"ROUND(Autopivot!I799,2)","v":0},{"$f":"LEFT(LEFT(C798,15)&\"-\"&LEFT(Autopivot!D799,14)&\"-\"&Autopivot!H799&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C800-3020000&Autopivot!D800,20)","v":"Q116-3020000"},{"$f":"Autopivot!A800","v":0},{"$f":"Autopivot!B800","v":0},{"$f":"Autopivot!F800","v":0},{"$f":"Autopivot!E800","v":0},{"$f":"IF(Autopivot!G800=0,\"\",Autopivot!G800)","v":""},{"$f":"ROUND(Autopivot!I800,2)","v":0},{"$f":"LEFT(LEFT(C799,15)&\"-\"&LEFT(Autopivot!D800,14)&\"-\"&Autopivot!H800&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C801-3020000&Autopivot!D801,20)","v":"Q116-3020000"},{"$f":"Autopivot!A801","v":0},{"$f":"Autopivot!B801","v":0},{"$f":"Autopivot!F801","v":0},{"$f":"Autopivot!E801","v":0},{"$f":"IF(Autopivot!G801=0,\"\",Autopivot!G801)","v":""},{"$f":"ROUND(Autopivot!I801,2)","v":0},{"$f":"LEFT(LEFT(C800,15)&\"-\"&LEFT(Autopivot!D801,14)&\"-\"&Autopivot!H801&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C802-3020000&Autopivot!D802,20)","v":"Q116-3020000"},{"$f":"Autopivot!A802","v":0},{"$f":"Autopivot!B802","v":0},{"$f":"Autopivot!F802","v":0},{"$f":"Autopivot!E802","v":0},{"$f":"IF(Autopivot!G802=0,\"\",Autopivot!G802)","v":""},{"$f":"ROUND(Autopivot!I802,2)","v":0},{"$f":"LEFT(LEFT(C801,15)&\"-\"&LEFT(Autopivot!D802,14)&\"-\"&Autopivot!H802&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C803-3020000&Autopivot!D803,20)","v":"Q116-3020000"},{"$f":"Autopivot!A803","v":0},{"$f":"Autopivot!B803","v":0},{"$f":"Autopivot!F803","v":0},{"$f":"Autopivot!E803","v":0},{"$f":"IF(Autopivot!G803=0,\"\",Autopivot!G803)","v":""},{"$f":"ROUND(Autopivot!I803,2)","v":0},{"$f":"LEFT(LEFT(C802,15)&\"-\"&LEFT(Autopivot!D803,14)&\"-\"&Autopivot!H803&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C804-3020000&Autopivot!D804,20)","v":"Q116-3020000"},{"$f":"Autopivot!A804","v":0},{"$f":"Autopivot!B804","v":0},{"$f":"Autopivot!F804","v":0},{"$f":"Autopivot!E804","v":0},{"$f":"IF(Autopivot!G804=0,\"\",Autopivot!G804)","v":""},{"$f":"ROUND(Autopivot!I804,2)","v":0},{"$f":"LEFT(LEFT(C803,15)&\"-\"&LEFT(Autopivot!D804,14)&\"-\"&Autopivot!H804&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C805-3020000&Autopivot!D805,20)","v":"Q116-3020000"},{"$f":"Autopivot!A805","v":0},{"$f":"Autopivot!B805","v":0},{"$f":"Autopivot!F805","v":0},{"$f":"Autopivot!E805","v":0},{"$f":"IF(Autopivot!G805=0,\"\",Autopivot!G805)","v":""},{"$f":"ROUND(Autopivot!I805,2)","v":0},{"$f":"LEFT(LEFT(C804,15)&\"-\"&LEFT(Autopivot!D805,14)&\"-\"&Autopivot!H805&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C806-3020000&Autopivot!D806,20)","v":"Q116-3020000"},{"$f":"Autopivot!A806","v":0},{"$f":"Autopivot!B806","v":0},{"$f":"Autopivot!F806","v":0},{"$f":"Autopivot!E806","v":0},{"$f":"IF(Autopivot!G806=0,\"\",Autopivot!G806)","v":""},{"$f":"ROUND(Autopivot!I806,2)","v":0},{"$f":"LEFT(LEFT(C805,15)&\"-\"&LEFT(Autopivot!D806,14)&\"-\"&Autopivot!H806&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C807-3020000&Autopivot!D807,20)","v":"Q116-3020000"},{"$f":"Autopivot!A807","v":0},{"$f":"Autopivot!B807","v":0},{"$f":"Autopivot!F807","v":0},{"$f":"Autopivot!E807","v":0},{"$f":"IF(Autopivot!G807=0,\"\",Autopivot!G807)","v":""},{"$f":"ROUND(Autopivot!I807,2)","v":0},{"$f":"LEFT(LEFT(C806,15)&\"-\"&LEFT(Autopivot!D807,14)&\"-\"&Autopivot!H807&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C808-3020000&Autopivot!D808,20)","v":"Q116-3020000"},{"$f":"Autopivot!A808","v":0},{"$f":"Autopivot!B808","v":0},{"$f":"Autopivot!F808","v":0},{"$f":"Autopivot!E808","v":0},{"$f":"IF(Autopivot!G808=0,\"\",Autopivot!G808)","v":""},{"$f":"ROUND(Autopivot!I808,2)","v":0},{"$f":"LEFT(LEFT(C807,15)&\"-\"&LEFT(Autopivot!D808,14)&\"-\"&Autopivot!H808&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C809-3020000&Autopivot!D809,20)","v":"Q116-3020000"},{"$f":"Autopivot!A809","v":0},{"$f":"Autopivot!B809","v":0},{"$f":"Autopivot!F809","v":0},{"$f":"Autopivot!E809","v":0},{"$f":"IF(Autopivot!G809=0,\"\",Autopivot!G809)","v":""},{"$f":"ROUND(Autopivot!I809,2)","v":0},{"$f":"LEFT(LEFT(C808,15)&\"-\"&LEFT(Autopivot!D809,14)&\"-\"&Autopivot!H809&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C810-3020000&Autopivot!D810,20)","v":"Q116-3020000"},{"$f":"Autopivot!A810","v":0},{"$f":"Autopivot!B810","v":0},{"$f":"Autopivot!F810","v":0},{"$f":"Autopivot!E810","v":0},{"$f":"IF(Autopivot!G810=0,\"\",Autopivot!G810)","v":""},{"$f":"ROUND(Autopivot!I810,2)","v":0},{"$f":"LEFT(LEFT(C809,15)&\"-\"&LEFT(Autopivot!D810,14)&\"-\"&Autopivot!H810&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C811-3020000&Autopivot!D811,20)","v":"Q116-3020000"},{"$f":"Autopivot!A811","v":0},{"$f":"Autopivot!B811","v":0},{"$f":"Autopivot!F811","v":0},{"$f":"Autopivot!E811","v":0},{"$f":"IF(Autopivot!G811=0,\"\",Autopivot!G811)","v":""},{"$f":"ROUND(Autopivot!I811,2)","v":0},{"$f":"LEFT(LEFT(C810,15)&\"-\"&LEFT(Autopivot!D811,14)&\"-\"&Autopivot!H811&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C812-3020000&Autopivot!D812,20)","v":"Q116-3020000"},{"$f":"Autopivot!A812","v":0},{"$f":"Autopivot!B812","v":0},{"$f":"Autopivot!F812","v":0},{"$f":"Autopivot!E812","v":0},{"$f":"IF(Autopivot!G812=0,\"\",Autopivot!G812)","v":""},{"$f":"ROUND(Autopivot!I812,2)","v":0},{"$f":"LEFT(LEFT(C811,15)&\"-\"&LEFT(Autopivot!D812,14)&\"-\"&Autopivot!H812&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C813-3020000&Autopivot!D813,20)","v":"Q116-3020000"},{"$f":"Autopivot!A813","v":0},{"$f":"Autopivot!B813","v":0},{"$f":"Autopivot!F813","v":0},{"$f":"Autopivot!E813","v":0},{"$f":"IF(Autopivot!G813=0,\"\",Autopivot!G813)","v":""},{"$f":"ROUND(Autopivot!I813,2)","v":0},{"$f":"LEFT(LEFT(C812,15)&\"-\"&LEFT(Autopivot!D813,14)&\"-\"&Autopivot!H813&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C814-3020000&Autopivot!D814,20)","v":"Q116-3020000"},{"$f":"Autopivot!A814","v":0},{"$f":"Autopivot!B814","v":0},{"$f":"Autopivot!F814","v":0},{"$f":"Autopivot!E814","v":0},{"$f":"IF(Autopivot!G814=0,\"\",Autopivot!G814)","v":""},{"$f":"ROUND(Autopivot!I814,2)","v":0},{"$f":"LEFT(LEFT(C813,15)&\"-\"&LEFT(Autopivot!D814,14)&\"-\"&Autopivot!H814&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C815-3020000&Autopivot!D815,20)","v":"Q116-3020000"},{"$f":"Autopivot!A815","v":0},{"$f":"Autopivot!B815","v":0},{"$f":"Autopivot!F815","v":0},{"$f":"Autopivot!E815","v":0},{"$f":"IF(Autopivot!G815=0,\"\",Autopivot!G815)","v":""},{"$f":"ROUND(Autopivot!I815,2)","v":0},{"$f":"LEFT(LEFT(C814,15)&\"-\"&LEFT(Autopivot!D815,14)&\"-\"&Autopivot!H815&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C816-3020000&Autopivot!D816,20)","v":"Q116-3020000"},{"$f":"Autopivot!A816","v":0},{"$f":"Autopivot!B816","v":0},{"$f":"Autopivot!F816","v":0},{"$f":"Autopivot!E816","v":0},{"$f":"IF(Autopivot!G816=0,\"\",Autopivot!G816)","v":""},{"$f":"ROUND(Autopivot!I816,2)","v":0},{"$f":"LEFT(LEFT(C815,15)&\"-\"&LEFT(Autopivot!D816,14)&\"-\"&Autopivot!H816&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C817-3020000&Autopivot!D817,20)","v":"Q116-3020000"},{"$f":"Autopivot!A817","v":0},{"$f":"Autopivot!B817","v":0},{"$f":"Autopivot!F817","v":0},{"$f":"Autopivot!E817","v":0},{"$f":"IF(Autopivot!G817=0,\"\",Autopivot!G817)","v":""},{"$f":"ROUND(Autopivot!I817,2)","v":0},{"$f":"LEFT(LEFT(C816,15)&\"-\"&LEFT(Autopivot!D817,14)&\"-\"&Autopivot!H817&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C818-3020000&Autopivot!D818,20)","v":"Q116-3020000"},{"$f":"Autopivot!A818","v":0},{"$f":"Autopivot!B818","v":0},{"$f":"Autopivot!F818","v":0},{"$f":"Autopivot!E818","v":0},{"$f":"IF(Autopivot!G818=0,\"\",Autopivot!G818)","v":""},{"$f":"ROUND(Autopivot!I818,2)","v":0},{"$f":"LEFT(LEFT(C817,15)&\"-\"&LEFT(Autopivot!D818,14)&\"-\"&Autopivot!H818&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C819-3020000&Autopivot!D819,20)","v":"Q116-3020000"},{"$f":"Autopivot!A819","v":0},{"$f":"Autopivot!B819","v":0},{"$f":"Autopivot!F819","v":0},{"$f":"Autopivot!E819","v":0},{"$f":"IF(Autopivot!G819=0,\"\",Autopivot!G819)","v":""},{"$f":"ROUND(Autopivot!I819,2)","v":0},{"$f":"LEFT(LEFT(C818,15)&\"-\"&LEFT(Autopivot!D819,14)&\"-\"&Autopivot!H819&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C820-3020000&Autopivot!D820,20)","v":"Q116-3020000"},{"$f":"Autopivot!A820","v":0},{"$f":"Autopivot!B820","v":0},{"$f":"Autopivot!F820","v":0},{"$f":"Autopivot!E820","v":0},{"$f":"IF(Autopivot!G820=0,\"\",Autopivot!G820)","v":""},{"$f":"ROUND(Autopivot!I820,2)","v":0},{"$f":"LEFT(LEFT(C819,15)&\"-\"&LEFT(Autopivot!D820,14)&\"-\"&Autopivot!H820&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C821-3020000&Autopivot!D821,20)","v":"Q116-3020000"},{"$f":"Autopivot!A821","v":0},{"$f":"Autopivot!B821","v":0},{"$f":"Autopivot!F821","v":0},{"$f":"Autopivot!E821","v":0},{"$f":"IF(Autopivot!G821=0,\"\",Autopivot!G821)","v":""},{"$f":"ROUND(Autopivot!I821,2)","v":0},{"$f":"LEFT(LEFT(C820,15)&\"-\"&LEFT(Autopivot!D821,14)&\"-\"&Autopivot!H821&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C822-3020000&Autopivot!D822,20)","v":"Q116-3020000"},{"$f":"Autopivot!A822","v":0},{"$f":"Autopivot!B822","v":0},{"$f":"Autopivot!F822","v":0},{"$f":"Autopivot!E822","v":0},{"$f":"IF(Autopivot!G822=0,\"\",Autopivot!G822)","v":""},{"$f":"ROUND(Autopivot!I822,2)","v":0},{"$f":"LEFT(LEFT(C821,15)&\"-\"&LEFT(Autopivot!D822,14)&\"-\"&Autopivot!H822&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C823-3020000&Autopivot!D823,20)","v":"Q116-3020000"},{"$f":"Autopivot!A823","v":0},{"$f":"Autopivot!B823","v":0},{"$f":"Autopivot!F823","v":0},{"$f":"Autopivot!E823","v":0},{"$f":"IF(Autopivot!G823=0,\"\",Autopivot!G823)","v":""},{"$f":"ROUND(Autopivot!I823,2)","v":0},{"$f":"LEFT(LEFT(C822,15)&\"-\"&LEFT(Autopivot!D823,14)&\"-\"&Autopivot!H823&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C824-3020000&Autopivot!D824,20)","v":"Q116-3020000"},{"$f":"Autopivot!A824","v":0},{"$f":"Autopivot!B824","v":0},{"$f":"Autopivot!F824","v":0},{"$f":"Autopivot!E824","v":0},{"$f":"IF(Autopivot!G824=0,\"\",Autopivot!G824)","v":""},{"$f":"ROUND(Autopivot!I824,2)","v":0},{"$f":"LEFT(LEFT(C823,15)&\"-\"&LEFT(Autopivot!D824,14)&\"-\"&Autopivot!H824&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C825-3020000&Autopivot!D825,20)","v":"Q116-3020000"},{"$f":"Autopivot!A825","v":0},{"$f":"Autopivot!B825","v":0},{"$f":"Autopivot!F825","v":0},{"$f":"Autopivot!E825","v":0},{"$f":"IF(Autopivot!G825=0,\"\",Autopivot!G825)","v":""},{"$f":"ROUND(Autopivot!I825,2)","v":0},{"$f":"LEFT(LEFT(C824,15)&\"-\"&LEFT(Autopivot!D825,14)&\"-\"&Autopivot!H825&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C826-3020000&Autopivot!D826,20)","v":"Q116-3020000"},{"$f":"Autopivot!A826","v":0},{"$f":"Autopivot!B826","v":0},{"$f":"Autopivot!F826","v":0},{"$f":"Autopivot!E826","v":0},{"$f":"IF(Autopivot!G826=0,\"\",Autopivot!G826)","v":""},{"$f":"ROUND(Autopivot!I826,2)","v":0},{"$f":"LEFT(LEFT(C825,15)&\"-\"&LEFT(Autopivot!D826,14)&\"-\"&Autopivot!H826&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C827-3020000&Autopivot!D827,20)","v":"Q116-3020000"},{"$f":"Autopivot!A827","v":0},{"$f":"Autopivot!B827","v":0},{"$f":"Autopivot!F827","v":0},{"$f":"Autopivot!E827","v":0},{"$f":"IF(Autopivot!G827=0,\"\",Autopivot!G827)","v":""},{"$f":"ROUND(Autopivot!I827,2)","v":0},{"$f":"LEFT(LEFT(C826,15)&\"-\"&LEFT(Autopivot!D827,14)&\"-\"&Autopivot!H827&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C828-3020000&Autopivot!D828,20)","v":"Q116-3020000"},{"$f":"Autopivot!A828","v":0},{"$f":"Autopivot!B828","v":0},{"$f":"Autopivot!F828","v":0},{"$f":"Autopivot!E828","v":0},{"$f":"IF(Autopivot!G828=0,\"\",Autopivot!G828)","v":""},{"$f":"ROUND(Autopivot!I828,2)","v":0},{"$f":"LEFT(LEFT(C827,15)&\"-\"&LEFT(Autopivot!D828,14)&\"-\"&Autopivot!H828&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C829-3020000&Autopivot!D829,20)","v":"Q116-3020000"},{"$f":"Autopivot!A829","v":0},{"$f":"Autopivot!B829","v":0},{"$f":"Autopivot!F829","v":0},{"$f":"Autopivot!E829","v":0},{"$f":"IF(Autopivot!G829=0,\"\",Autopivot!G829)","v":""},{"$f":"ROUND(Autopivot!I829,2)","v":0},{"$f":"LEFT(LEFT(C828,15)&\"-\"&LEFT(Autopivot!D829,14)&\"-\"&Autopivot!H829&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C830-3020000&Autopivot!D830,20)","v":"Q116-3020000"},{"$f":"Autopivot!A830","v":0},{"$f":"Autopivot!B830","v":0},{"$f":"Autopivot!F830","v":0},{"$f":"Autopivot!E830","v":0},{"$f":"IF(Autopivot!G830=0,\"\",Autopivot!G830)","v":""},{"$f":"ROUND(Autopivot!I830,2)","v":0},{"$f":"LEFT(LEFT(C829,15)&\"-\"&LEFT(Autopivot!D830,14)&\"-\"&Autopivot!H830&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C831-3020000&Autopivot!D831,20)","v":"Q116-3020000"},{"$f":"Autopivot!A831","v":0},{"$f":"Autopivot!B831","v":0},{"$f":"Autopivot!F831","v":0},{"$f":"Autopivot!E831","v":0},{"$f":"IF(Autopivot!G831=0,\"\",Autopivot!G831)","v":""},{"$f":"ROUND(Autopivot!I831,2)","v":0},{"$f":"LEFT(LEFT(C830,15)&\"-\"&LEFT(Autopivot!D831,14)&\"-\"&Autopivot!H831&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C832-3020000&Autopivot!D832,20)","v":"Q116-3020000"},{"$f":"Autopivot!A832","v":0},{"$f":"Autopivot!B832","v":0},{"$f":"Autopivot!F832","v":0},{"$f":"Autopivot!E832","v":0},{"$f":"IF(Autopivot!G832=0,\"\",Autopivot!G832)","v":""},{"$f":"ROUND(Autopivot!I832,2)","v":0},{"$f":"LEFT(LEFT(C831,15)&\"-\"&LEFT(Autopivot!D832,14)&\"-\"&Autopivot!H832&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C833-3020000&Autopivot!D833,20)","v":"Q116-3020000"},{"$f":"Autopivot!A833","v":0},{"$f":"Autopivot!B833","v":0},{"$f":"Autopivot!F833","v":0},{"$f":"Autopivot!E833","v":0},{"$f":"IF(Autopivot!G833=0,\"\",Autopivot!G833)","v":""},{"$f":"ROUND(Autopivot!I833,2)","v":0},{"$f":"LEFT(LEFT(C832,15)&\"-\"&LEFT(Autopivot!D833,14)&\"-\"&Autopivot!H833&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C834-3020000&Autopivot!D834,20)","v":"Q116-3020000"},{"$f":"Autopivot!A834","v":0},{"$f":"Autopivot!B834","v":0},{"$f":"Autopivot!F834","v":0},{"$f":"Autopivot!E834","v":0},{"$f":"IF(Autopivot!G834=0,\"\",Autopivot!G834)","v":""},{"$f":"ROUND(Autopivot!I834,2)","v":0},{"$f":"LEFT(LEFT(C833,15)&\"-\"&LEFT(Autopivot!D834,14)&\"-\"&Autopivot!H834&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C835-3020000&Autopivot!D835,20)","v":"Q116-3020000"},{"$f":"Autopivot!A835","v":0},{"$f":"Autopivot!B835","v":0},{"$f":"Autopivot!F835","v":0},{"$f":"Autopivot!E835","v":0},{"$f":"IF(Autopivot!G835=0,\"\",Autopivot!G835)","v":""},{"$f":"ROUND(Autopivot!I835,2)","v":0},{"$f":"LEFT(LEFT(C834,15)&\"-\"&LEFT(Autopivot!D835,14)&\"-\"&Autopivot!H835&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C836-3020000&Autopivot!D836,20)","v":"Q116-3020000"},{"$f":"Autopivot!A836","v":0},{"$f":"Autopivot!B836","v":0},{"$f":"Autopivot!F836","v":0},{"$f":"Autopivot!E836","v":0},{"$f":"IF(Autopivot!G836=0,\"\",Autopivot!G836)","v":""},{"$f":"ROUND(Autopivot!I836,2)","v":0},{"$f":"LEFT(LEFT(C835,15)&\"-\"&LEFT(Autopivot!D836,14)&\"-\"&Autopivot!H836&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C837-3020000&Autopivot!D837,20)","v":"Q116-3020000"},{"$f":"Autopivot!A837","v":0},{"$f":"Autopivot!B837","v":0},{"$f":"Autopivot!F837","v":0},{"$f":"Autopivot!E837","v":0},{"$f":"IF(Autopivot!G837=0,\"\",Autopivot!G837)","v":""},{"$f":"ROUND(Autopivot!I837,2)","v":0},{"$f":"LEFT(LEFT(C836,15)&\"-\"&LEFT(Autopivot!D837,14)&\"-\"&Autopivot!H837&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C838-3020000&Autopivot!D838,20)","v":"Q116-3020000"},{"$f":"Autopivot!A838","v":0},{"$f":"Autopivot!B838","v":0},{"$f":"Autopivot!F838","v":0},{"$f":"Autopivot!E838","v":0},{"$f":"IF(Autopivot!G838=0,\"\",Autopivot!G838)","v":""},{"$f":"ROUND(Autopivot!I838,2)","v":0},{"$f":"LEFT(LEFT(C837,15)&\"-\"&LEFT(Autopivot!D838,14)&\"-\"&Autopivot!H838&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C839-3020000&Autopivot!D839,20)","v":"Q116-3020000"},{"$f":"Autopivot!A839","v":0},{"$f":"Autopivot!B839","v":0},{"$f":"Autopivot!F839","v":0},{"$f":"Autopivot!E839","v":0},{"$f":"IF(Autopivot!G839=0,\"\",Autopivot!G839)","v":""},{"$f":"ROUND(Autopivot!I839,2)","v":0},{"$f":"LEFT(LEFT(C838,15)&\"-\"&LEFT(Autopivot!D839,14)&\"-\"&Autopivot!H839&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C840-3020000&Autopivot!D840,20)","v":"Q116-3020000"},{"$f":"Autopivot!A840","v":0},{"$f":"Autopivot!B840","v":0},{"$f":"Autopivot!F840","v":0},{"$f":"Autopivot!E840","v":0},{"$f":"IF(Autopivot!G840=0,\"\",Autopivot!G840)","v":""},{"$f":"ROUND(Autopivot!I840,2)","v":0},{"$f":"LEFT(LEFT(C839,15)&\"-\"&LEFT(Autopivot!D840,14)&\"-\"&Autopivot!H840&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C841-3020000&Autopivot!D841,20)","v":"Q116-3020000"},{"$f":"Autopivot!A841","v":0},{"$f":"Autopivot!B841","v":0},{"$f":"Autopivot!F841","v":0},{"$f":"Autopivot!E841","v":0},{"$f":"IF(Autopivot!G841=0,\"\",Autopivot!G841)","v":""},{"$f":"ROUND(Autopivot!I841,2)","v":0},{"$f":"LEFT(LEFT(C840,15)&\"-\"&LEFT(Autopivot!D841,14)&\"-\"&Autopivot!H841&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C842-3020000&Autopivot!D842,20)","v":"Q116-3020000"},{"$f":"Autopivot!A842","v":0},{"$f":"Autopivot!B842","v":0},{"$f":"Autopivot!F842","v":0},{"$f":"Autopivot!E842","v":0},{"$f":"IF(Autopivot!G842=0,\"\",Autopivot!G842)","v":""},{"$f":"ROUND(Autopivot!I842,2)","v":0},{"$f":"LEFT(LEFT(C841,15)&\"-\"&LEFT(Autopivot!D842,14)&\"-\"&Autopivot!H842&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C843-3020000&Autopivot!D843,20)","v":"Q116-3020000"},{"$f":"Autopivot!A843","v":0},{"$f":"Autopivot!B843","v":0},{"$f":"Autopivot!F843","v":0},{"$f":"Autopivot!E843","v":0},{"$f":"IF(Autopivot!G843=0,\"\",Autopivot!G843)","v":""},{"$f":"ROUND(Autopivot!I843,2)","v":0},{"$f":"LEFT(LEFT(C842,15)&\"-\"&LEFT(Autopivot!D843,14)&\"-\"&Autopivot!H843&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C844-3020000&Autopivot!D844,20)","v":"Q116-3020000"},{"$f":"Autopivot!A844","v":0},{"$f":"Autopivot!B844","v":0},{"$f":"Autopivot!F844","v":0},{"$f":"Autopivot!E844","v":0},{"$f":"IF(Autopivot!G844=0,\"\",Autopivot!G844)","v":""},{"$f":"ROUND(Autopivot!I844,2)","v":0},{"$f":"LEFT(LEFT(C843,15)&\"-\"&LEFT(Autopivot!D844,14)&\"-\"&Autopivot!H844&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C845-3020000&Autopivot!D845,20)","v":"Q116-3020000"},{"$f":"Autopivot!A845","v":0},{"$f":"Autopivot!B845","v":0},{"$f":"Autopivot!F845","v":0},{"$f":"Autopivot!E845","v":0},{"$f":"IF(Autopivot!G845=0,\"\",Autopivot!G845)","v":""},{"$f":"ROUND(Autopivot!I845,2)","v":0},{"$f":"LEFT(LEFT(C844,15)&\"-\"&LEFT(Autopivot!D845,14)&\"-\"&Autopivot!H845&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C846-3020000&Autopivot!D846,20)","v":"Q116-3020000"},{"$f":"Autopivot!A846","v":0},{"$f":"Autopivot!B846","v":0},{"$f":"Autopivot!F846","v":0},{"$f":"Autopivot!E846","v":0},{"$f":"IF(Autopivot!G846=0,\"\",Autopivot!G846)","v":""},{"$f":"ROUND(Autopivot!I846,2)","v":0},{"$f":"LEFT(LEFT(C845,15)&\"-\"&LEFT(Autopivot!D846,14)&\"-\"&Autopivot!H846&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C847-3020000&Autopivot!D847,20)","v":"Q116-3020000"},{"$f":"Autopivot!A847","v":0},{"$f":"Autopivot!B847","v":0},{"$f":"Autopivot!F847","v":0},{"$f":"Autopivot!E847","v":0},{"$f":"IF(Autopivot!G847=0,\"\",Autopivot!G847)","v":""},{"$f":"ROUND(Autopivot!I847,2)","v":0},{"$f":"LEFT(LEFT(C846,15)&\"-\"&LEFT(Autopivot!D847,14)&\"-\"&Autopivot!H847&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C848-3020000&Autopivot!D848,20)","v":"Q116-3020000"},{"$f":"Autopivot!A848","v":0},{"$f":"Autopivot!B848","v":0},{"$f":"Autopivot!F848","v":0},{"$f":"Autopivot!E848","v":0},{"$f":"IF(Autopivot!G848=0,\"\",Autopivot!G848)","v":""},{"$f":"ROUND(Autopivot!I848,2)","v":0},{"$f":"LEFT(LEFT(C847,15)&\"-\"&LEFT(Autopivot!D848,14)&\"-\"&Autopivot!H848&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C849-3020000&Autopivot!D849,20)","v":"Q116-3020000"},{"$f":"Autopivot!A849","v":0},{"$f":"Autopivot!B849","v":0},{"$f":"Autopivot!F849","v":0},{"$f":"Autopivot!E849","v":0},{"$f":"IF(Autopivot!G849=0,\"\",Autopivot!G849)","v":""},{"$f":"ROUND(Autopivot!I849,2)","v":0},{"$f":"LEFT(LEFT(C848,15)&\"-\"&LEFT(Autopivot!D849,14)&\"-\"&Autopivot!H849&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C850-3020000&Autopivot!D850,20)","v":"Q116-3020000"},{"$f":"Autopivot!A850","v":0},{"$f":"Autopivot!B850","v":0},{"$f":"Autopivot!F850","v":0},{"$f":"Autopivot!E850","v":0},{"$f":"IF(Autopivot!G850=0,\"\",Autopivot!G850)","v":""},{"$f":"ROUND(Autopivot!I850,2)","v":0},{"$f":"LEFT(LEFT(C849,15)&\"-\"&LEFT(Autopivot!D850,14)&\"-\"&Autopivot!H850&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C851-3020000&Autopivot!D851,20)","v":"Q116-3020000"},{"$f":"Autopivot!A851","v":0},{"$f":"Autopivot!B851","v":0},{"$f":"Autopivot!F851","v":0},{"$f":"Autopivot!E851","v":0},{"$f":"IF(Autopivot!G851=0,\"\",Autopivot!G851)","v":""},{"$f":"ROUND(Autopivot!I851,2)","v":0},{"$f":"LEFT(LEFT(C850,15)&\"-\"&LEFT(Autopivot!D851,14)&\"-\"&Autopivot!H851&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C852-3020000&Autopivot!D852,20)","v":"Q116-3020000"},{"$f":"Autopivot!A852","v":0},{"$f":"Autopivot!B852","v":0},{"$f":"Autopivot!F852","v":0},{"$f":"Autopivot!E852","v":0},{"$f":"IF(Autopivot!G852=0,\"\",Autopivot!G852)","v":""},{"$f":"ROUND(Autopivot!I852,2)","v":0},{"$f":"LEFT(LEFT(C851,15)&\"-\"&LEFT(Autopivot!D852,14)&\"-\"&Autopivot!H852&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C853-3020000&Autopivot!D853,20)","v":"Q116-3020000"},{"$f":"Autopivot!A853","v":0},{"$f":"Autopivot!B853","v":0},{"$f":"Autopivot!F853","v":0},{"$f":"Autopivot!E853","v":0},{"$f":"IF(Autopivot!G853=0,\"\",Autopivot!G853)","v":""},{"$f":"ROUND(Autopivot!I853,2)","v":0},{"$f":"LEFT(LEFT(C852,15)&\"-\"&LEFT(Autopivot!D853,14)&\"-\"&Autopivot!H853&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C854-3020000&Autopivot!D854,20)","v":"Q116-3020000"},{"$f":"Autopivot!A854","v":0},{"$f":"Autopivot!B854","v":0},{"$f":"Autopivot!F854","v":0},{"$f":"Autopivot!E854","v":0},{"$f":"IF(Autopivot!G854=0,\"\",Autopivot!G854)","v":""},{"$f":"ROUND(Autopivot!I854,2)","v":0},{"$f":"LEFT(LEFT(C853,15)&\"-\"&LEFT(Autopivot!D854,14)&\"-\"&Autopivot!H854&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C855-3020000&Autopivot!D855,20)","v":"Q116-3020000"},{"$f":"Autopivot!A855","v":0},{"$f":"Autopivot!B855","v":0},{"$f":"Autopivot!F855","v":0},{"$f":"Autopivot!E855","v":0},{"$f":"IF(Autopivot!G855=0,\"\",Autopivot!G855)","v":""},{"$f":"ROUND(Autopivot!I855,2)","v":0},{"$f":"LEFT(LEFT(C854,15)&\"-\"&LEFT(Autopivot!D855,14)&\"-\"&Autopivot!H855&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C856-3020000&Autopivot!D856,20)","v":"Q116-3020000"},{"$f":"Autopivot!A856","v":0},{"$f":"Autopivot!B856","v":0},{"$f":"Autopivot!F856","v":0},{"$f":"Autopivot!E856","v":0},{"$f":"IF(Autopivot!G856=0,\"\",Autopivot!G856)","v":""},{"$f":"ROUND(Autopivot!I856,2)","v":0},{"$f":"LEFT(LEFT(C855,15)&\"-\"&LEFT(Autopivot!D856,14)&\"-\"&Autopivot!H856&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C857-3020000&Autopivot!D857,20)","v":"Q116-3020000"},{"$f":"Autopivot!A857","v":0},{"$f":"Autopivot!B857","v":0},{"$f":"Autopivot!F857","v":0},{"$f":"Autopivot!E857","v":0},{"$f":"IF(Autopivot!G857=0,\"\",Autopivot!G857)","v":""},{"$f":"ROUND(Autopivot!I857,2)","v":0},{"$f":"LEFT(LEFT(C856,15)&\"-\"&LEFT(Autopivot!D857,14)&\"-\"&Autopivot!H857&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C858-3020000&Autopivot!D858,20)","v":"Q116-3020000"},{"$f":"Autopivot!A858","v":0},{"$f":"Autopivot!B858","v":0},{"$f":"Autopivot!F858","v":0},{"$f":"Autopivot!E858","v":0},{"$f":"IF(Autopivot!G858=0,\"\",Autopivot!G858)","v":""},{"$f":"ROUND(Autopivot!I858,2)","v":0},{"$f":"LEFT(LEFT(C857,15)&\"-\"&LEFT(Autopivot!D858,14)&\"-\"&Autopivot!H858&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C859-3020000&Autopivot!D859,20)","v":"Q116-3020000"},{"$f":"Autopivot!A859","v":0},{"$f":"Autopivot!B859","v":0},{"$f":"Autopivot!F859","v":0},{"$f":"Autopivot!E859","v":0},{"$f":"IF(Autopivot!G859=0,\"\",Autopivot!G859)","v":""},{"$f":"ROUND(Autopivot!I859,2)","v":0},{"$f":"LEFT(LEFT(C858,15)&\"-\"&LEFT(Autopivot!D859,14)&\"-\"&Autopivot!H859&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C860-3020000&Autopivot!D860,20)","v":"Q116-3020000"},{"$f":"Autopivot!A860","v":0},{"$f":"Autopivot!B860","v":0},{"$f":"Autopivot!F860","v":0},{"$f":"Autopivot!E860","v":0},{"$f":"IF(Autopivot!G860=0,\"\",Autopivot!G860)","v":""},{"$f":"ROUND(Autopivot!I860,2)","v":0},{"$f":"LEFT(LEFT(C859,15)&\"-\"&LEFT(Autopivot!D860,14)&\"-\"&Autopivot!H860&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C861-3020000&Autopivot!D861,20)","v":"Q116-3020000"},{"$f":"Autopivot!A861","v":0},{"$f":"Autopivot!B861","v":0},{"$f":"Autopivot!F861","v":0},{"$f":"Autopivot!E861","v":0},{"$f":"IF(Autopivot!G861=0,\"\",Autopivot!G861)","v":""},{"$f":"ROUND(Autopivot!I861,2)","v":0},{"$f":"LEFT(LEFT(C860,15)&\"-\"&LEFT(Autopivot!D861,14)&\"-\"&Autopivot!H861&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C862-3020000&Autopivot!D862,20)","v":"Q116-3020000"},{"$f":"Autopivot!A862","v":0},{"$f":"Autopivot!B862","v":0},{"$f":"Autopivot!F862","v":0},{"$f":"Autopivot!E862","v":0},{"$f":"IF(Autopivot!G862=0,\"\",Autopivot!G862)","v":""},{"$f":"ROUND(Autopivot!I862,2)","v":0},{"$f":"LEFT(LEFT(C861,15)&\"-\"&LEFT(Autopivot!D862,14)&\"-\"&Autopivot!H862&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C863-3020000&Autopivot!D863,20)","v":"Q116-3020000"},{"$f":"Autopivot!A863","v":0},{"$f":"Autopivot!B863","v":0},{"$f":"Autopivot!F863","v":0},{"$f":"Autopivot!E863","v":0},{"$f":"IF(Autopivot!G863=0,\"\",Autopivot!G863)","v":""},{"$f":"ROUND(Autopivot!I863,2)","v":0},{"$f":"LEFT(LEFT(C862,15)&\"-\"&LEFT(Autopivot!D863,14)&\"-\"&Autopivot!H863&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C864-3020000&Autopivot!D864,20)","v":"Q116-3020000"},{"$f":"Autopivot!A864","v":0},{"$f":"Autopivot!B864","v":0},{"$f":"Autopivot!F864","v":0},{"$f":"Autopivot!E864","v":0},{"$f":"IF(Autopivot!G864=0,\"\",Autopivot!G864)","v":""},{"$f":"ROUND(Autopivot!I864,2)","v":0},{"$f":"LEFT(LEFT(C863,15)&\"-\"&LEFT(Autopivot!D864,14)&\"-\"&Autopivot!H864&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C865-3020000&Autopivot!D865,20)","v":"Q116-3020000"},{"$f":"Autopivot!A865","v":0},{"$f":"Autopivot!B865","v":0},{"$f":"Autopivot!F865","v":0},{"$f":"Autopivot!E865","v":0},{"$f":"IF(Autopivot!G865=0,\"\",Autopivot!G865)","v":""},{"$f":"ROUND(Autopivot!I865,2)","v":0},{"$f":"LEFT(LEFT(C864,15)&\"-\"&LEFT(Autopivot!D865,14)&\"-\"&Autopivot!H865&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C866-3020000&Autopivot!D866,20)","v":"Q116-3020000"},{"$f":"Autopivot!A866","v":0},{"$f":"Autopivot!B866","v":0},{"$f":"Autopivot!F866","v":0},{"$f":"Autopivot!E866","v":0},{"$f":"IF(Autopivot!G866=0,\"\",Autopivot!G866)","v":""},{"$f":"ROUND(Autopivot!I866,2)","v":0},{"$f":"LEFT(LEFT(C865,15)&\"-\"&LEFT(Autopivot!D866,14)&\"-\"&Autopivot!H866&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C867-3020000&Autopivot!D867,20)","v":"Q116-3020000"},{"$f":"Autopivot!A867","v":0},{"$f":"Autopivot!B867","v":0},{"$f":"Autopivot!F867","v":0},{"$f":"Autopivot!E867","v":0},{"$f":"IF(Autopivot!G867=0,\"\",Autopivot!G867)","v":""},{"$f":"ROUND(Autopivot!I867,2)","v":0},{"$f":"LEFT(LEFT(C866,15)&\"-\"&LEFT(Autopivot!D867,14)&\"-\"&Autopivot!H867&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C868-3020000&Autopivot!D868,20)","v":"Q116-3020000"},{"$f":"Autopivot!A868","v":0},{"$f":"Autopivot!B868","v":0},{"$f":"Autopivot!F868","v":0},{"$f":"Autopivot!E868","v":0},{"$f":"IF(Autopivot!G868=0,\"\",Autopivot!G868)","v":""},{"$f":"ROUND(Autopivot!I868,2)","v":0},{"$f":"LEFT(LEFT(C867,15)&\"-\"&LEFT(Autopivot!D868,14)&\"-\"&Autopivot!H868&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C869-3020000&Autopivot!D869,20)","v":"Q116-3020000"},{"$f":"Autopivot!A869","v":0},{"$f":"Autopivot!B869","v":0},{"$f":"Autopivot!F869","v":0},{"$f":"Autopivot!E869","v":0},{"$f":"IF(Autopivot!G869=0,\"\",Autopivot!G869)","v":""},{"$f":"ROUND(Autopivot!I869,2)","v":0},{"$f":"LEFT(LEFT(C868,15)&\"-\"&LEFT(Autopivot!D869,14)&\"-\"&Autopivot!H869&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C870-3020000&Autopivot!D870,20)","v":"Q116-3020000"},{"$f":"Autopivot!A870","v":0},{"$f":"Autopivot!B870","v":0},{"$f":"Autopivot!F870","v":0},{"$f":"Autopivot!E870","v":0},{"$f":"IF(Autopivot!G870=0,\"\",Autopivot!G870)","v":""},{"$f":"ROUND(Autopivot!I870,2)","v":0},{"$f":"LEFT(LEFT(C869,15)&\"-\"&LEFT(Autopivot!D870,14)&\"-\"&Autopivot!H870&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C871-3020000&Autopivot!D871,20)","v":"Q116-3020000"},{"$f":"Autopivot!A871","v":0},{"$f":"Autopivot!B871","v":0},{"$f":"Autopivot!F871","v":0},{"$f":"Autopivot!E871","v":0},{"$f":"IF(Autopivot!G871=0,\"\",Autopivot!G871)","v":""},{"$f":"ROUND(Autopivot!I871,2)","v":0},{"$f":"LEFT(LEFT(C870,15)&\"-\"&LEFT(Autopivot!D871,14)&\"-\"&Autopivot!H871&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C872-3020000&Autopivot!D872,20)","v":"Q116-3020000"},{"$f":"Autopivot!A872","v":0},{"$f":"Autopivot!B872","v":0},{"$f":"Autopivot!F872","v":0},{"$f":"Autopivot!E872","v":0},{"$f":"IF(Autopivot!G872=0,\"\",Autopivot!G872)","v":""},{"$f":"ROUND(Autopivot!I872,2)","v":0},{"$f":"LEFT(LEFT(C871,15)&\"-\"&LEFT(Autopivot!D872,14)&\"-\"&Autopivot!H872&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C873-3020000&Autopivot!D873,20)","v":"Q116-3020000"},{"$f":"Autopivot!A873","v":0},{"$f":"Autopivot!B873","v":0},{"$f":"Autopivot!F873","v":0},{"$f":"Autopivot!E873","v":0},{"$f":"IF(Autopivot!G873=0,\"\",Autopivot!G873)","v":""},{"$f":"ROUND(Autopivot!I873,2)","v":0},{"$f":"LEFT(LEFT(C872,15)&\"-\"&LEFT(Autopivot!D873,14)&\"-\"&Autopivot!H873&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C874-3020000&Autopivot!D874,20)","v":"Q116-3020000"},{"$f":"Autopivot!A874","v":0},{"$f":"Autopivot!B874","v":0},{"$f":"Autopivot!F874","v":0},{"$f":"Autopivot!E874","v":0},{"$f":"IF(Autopivot!G874=0,\"\",Autopivot!G874)","v":""},{"$f":"ROUND(Autopivot!I874,2)","v":0},{"$f":"LEFT(LEFT(C873,15)&\"-\"&LEFT(Autopivot!D874,14)&\"-\"&Autopivot!H874&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C875-3020000&Autopivot!D875,20)","v":"Q116-3020000"},{"$f":"Autopivot!A875","v":0},{"$f":"Autopivot!B875","v":0},{"$f":"Autopivot!F875","v":0},{"$f":"Autopivot!E875","v":0},{"$f":"IF(Autopivot!G875=0,\"\",Autopivot!G875)","v":""},{"$f":"ROUND(Autopivot!I875,2)","v":0},{"$f":"LEFT(LEFT(C874,15)&\"-\"&LEFT(Autopivot!D875,14)&\"-\"&Autopivot!H875&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C876-3020000&Autopivot!D876,20)","v":"Q116-3020000"},{"$f":"Autopivot!A876","v":0},{"$f":"Autopivot!B876","v":0},{"$f":"Autopivot!F876","v":0},{"$f":"Autopivot!E876","v":0},{"$f":"IF(Autopivot!G876=0,\"\",Autopivot!G876)","v":""},{"$f":"ROUND(Autopivot!I876,2)","v":0},{"$f":"LEFT(LEFT(C875,15)&\"-\"&LEFT(Autopivot!D876,14)&\"-\"&Autopivot!H876&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C877-3020000&Autopivot!D877,20)","v":"Q116-3020000"},{"$f":"Autopivot!A877","v":0},{"$f":"Autopivot!B877","v":0},{"$f":"Autopivot!F877","v":0},{"$f":"Autopivot!E877","v":0},{"$f":"IF(Autopivot!G877=0,\"\",Autopivot!G877)","v":""},{"$f":"ROUND(Autopivot!I877,2)","v":0},{"$f":"LEFT(LEFT(C876,15)&\"-\"&LEFT(Autopivot!D877,14)&\"-\"&Autopivot!H877&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C878-3020000&Autopivot!D878,20)","v":"Q116-3020000"},{"$f":"Autopivot!A878","v":0},{"$f":"Autopivot!B878","v":0},{"$f":"Autopivot!F878","v":0},{"$f":"Autopivot!E878","v":0},{"$f":"IF(Autopivot!G878=0,\"\",Autopivot!G878)","v":""},{"$f":"ROUND(Autopivot!I878,2)","v":0},{"$f":"LEFT(LEFT(C877,15)&\"-\"&LEFT(Autopivot!D878,14)&\"-\"&Autopivot!H878&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C879-3020000&Autopivot!D879,20)","v":"Q116-3020000"},{"$f":"Autopivot!A879","v":0},{"$f":"Autopivot!B879","v":0},{"$f":"Autopivot!F879","v":0},{"$f":"Autopivot!E879","v":0},{"$f":"IF(Autopivot!G879=0,\"\",Autopivot!G879)","v":""},{"$f":"ROUND(Autopivot!I879,2)","v":0},{"$f":"LEFT(LEFT(C878,15)&\"-\"&LEFT(Autopivot!D879,14)&\"-\"&Autopivot!H879&\"-\"&$D$6,40)","v":"0---Q1"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C880-3020000&Autopivot!D880,20)","v":"Q116-3020000"},{"$f":"Autopivot!A880","v":0},{"$f":"Autopivot!B880","v":0},{"$f":"Autopivot!F880","v":0},{"$f":"Autopivot!E880","v":0},{"$f":"IF(Autopivot!G880=0,\"\",Autopivot!G880)","v":""},{"$f":"ROUND(Autopivot!I880,2)","v":0},{"$f":"LEFT(LEFT(C879,15)&\"-\"&LEFT(Autopivot!D880,14)&\"-\"&Autopivot!H880&\"-\"&$D$6,40)","v":"0---Q1"}]

{"sheet":"Autopay2","index":69,"n_rows":879,"n_cols":9,"rows_kept":879,"cut":false,"hidden":true,"merged":[[1,1,1,8],[5,4,5,7],[9,1,9,8]]}
[]
[null,"Schedule of payments to schools - September 2018"]
[]
[{"$f":"ROUND(SUM(TRANS!Y:Y),2)-C4","v":0},"Total",{"$f":"SUM(G13:G1090)","v":3696713.7100000023},null,{"$f":"IF(A4=0,\"OK\",\"Error in Totals\")","v":"OK"}]
[null,"Date issued:"]
[null,"To reach school bank accounts by:","Sep 31 2018","Q2","PPLOOKEDAFTER ALREADY PAID"]
[null,"Authorised by:"]
[null,"Compiled by:"]
[]
[null,"Submitted electronically"]
[]
["Reference","Vendor ","School","GL Code","Integra Cost Centre to charge","Internal Order Number","Amount £","Remittance Text","Document Number"]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C14-3020000&Autopivot!D14,20)","v":"Q2172025DFC"},{"$f":"Autopivot!A14","v":400001},{"$f":"Autopivot!B14","v":"Foulds"},{"$f":"Autopivot!F14","v":543965},{"$f":"Autopivot!E14","v":11331},{"$f":"IF(Autopivot!G14=0,\"\",Autopivot!G14)","v":20000350},{"$f":"ROUND(Autopivot!J14,2)","v":1885.94},{"$f":"LEFT(LEFT(C13,15)&\"-\"&LEFT(Autopivot!D14,14)&\"-\"&Autopivot!H14&\"-\"&$D$6,40)","v":"Foulds-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C15-3020000&Autopivot!D15,20)","v":"Q2172025PEGRANT"},{"$f":"Autopivot!A15","v":400001},{"$f":"Autopivot!B15","v":"Foulds"},{"$f":"Autopivot!F15","v":543965},{"$f":"Autopivot!E15","v":10166},{"$f":"IF(Autopivot!G15=0,\"\",Autopivot!G15)","v":""},{"$f":"ROUND(Autopivot!J15,2)","v":1944.8},{"$f":"LEFT(LEFT(C14,15)&\"-\"&LEFT(Autopivot!D15,14)&\"-\"&Autopivot!H15&\"-\"&$D$6,40)","v":"Foulds-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C16-3020000&Autopivot!D16,20)","v":"Q2172025PPFSMPRI"},{"$f":"Autopivot!A16","v":400001},{"$f":"Autopivot!B16","v":"Foulds"},{"$f":"Autopivot!F16","v":543965},{"$f":"Autopivot!E16","v":11334},{"$f":"IF(Autopivot!G16=0,\"\",Autopivot!G16)","v":20000978},{"$f":"ROUND(Autopivot!J16,2)","v":5940},{"$f":"LEFT(LEFT(C15,15)&\"-\"&LEFT(Autopivot!D16,14)&\"-\"&Autopivot!H16&\"-\"&$D$6,40)","v":"Foulds-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C17-3020000&Autopivot!D17,20)","v":"Q2172025UIFSM"},{"$f":"Autopivot!A17","v":400001},{"$f":"Autopivot!B17","v":"Foulds"},{"$f":"Autopivot!F17","v":543965},{"$f":"Autopivot!E17","v":10166},{"$f":"IF(Autopivot!G17=0,\"\",Autopivot!G17)","v":""},{"$f":"ROUND(Autopivot!J17,2)","v":13870},{"$f":"LEFT(LEFT(C16,15)&\"-\"&LEFT(Autopivot!D17,14)&\"-\"&Autopivot!H17&\"-\"&$D$6,40)","v":"Foulds-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C18-3020000&Autopivot!D18,20)","v":"Q2172027DFC"},{"$f":"Autopivot!A18","v":400002},{"$f":"Autopivot!B18","v":"Garden Suburb Junior"},{"$f":"Autopivot!F18","v":543965},{"$f":"Autopivot!E18","v":11331},{"$f":"IF(Autopivot!G18=0,\"\",Autopivot!G18)","v":20000350},{"$f":"ROUND(Autopivot!J18,2)","v":2009.69},{"$f":"LEFT(LEFT(C17,15)&\"-\"&LEFT(Autopivot!D18,14)&\"-\"&Autopivot!H18&\"-\"&$D$6,40)","v":"Garden Suburb J-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C19-3020000&Autopivot!D19,20)","v":"Q2172027PEGRANT"},{"$f":"Autopivot!A19","v":400002},{"$f":"Autopivot!B19","v":"Garden Suburb Junior"},{"$f":"Autopivot!F19","v":543965},{"$f":"Autopivot!E19","v":10166},{"$f":"IF(Autopivot!G19=0,\"\",Autopivot!G19)","v":""},{"$f":"ROUND(Autopivot!J19,2)","v":2039.59},{"$f":"LEFT(LEFT(C18,15)&\"-\"&LEFT(Autopivot!D19,14)&\"-\"&Autopivot!H19&\"-\"&$D$6,40)","v":"Garden Suburb J-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C20-3020000&Autopivot!D20,20)","v":"Q2172027PPFSMPRI"},{"$f":"Autopivot!A20","v":400002},{"$f":"Autopivot!B20","v":"Garden Suburb Junior"},{"$f":"Autopivot!F20","v":543965},{"$f":"Autopivot!E20","v":11334},{"$f":"IF(Autopivot!G20=0,\"\",Autopivot!G20)","v":20000978},{"$f":"ROUND(Autopivot!J20,2)","v":27720},{"$f":"LEFT(LEFT(C19,15)&\"-\"&LEFT(Autopivot!D20,14)&\"-\"&Autopivot!H20&\"-\"&$D$6,40)","v":"Garden Suburb J-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C21-3020000&Autopivot!D21,20)","v":"Q2173501PEGRANT"},{"$f":"Autopivot!A21","v":400003},{"$f":"Autopivot!B21","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F21","v":543965},{"$f":"Autopivot!E21","v":10166},{"$f":"IF(Autopivot!G21=0,\"\",Autopivot!G21)","v":""},{"$f":"ROUND(Autopivot!J21,2)","v":1855.21},{"$f":"LEFT(LEFT(C20,15)&\"-\"&LEFT(Autopivot!D21,14)&\"-\"&Autopivot!H21&\"-\"&$D$6,40)","v":"Our Lady of Lou-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C22-3020000&Autopivot!D22,20)","v":"Q2173501PPFSMPRI"},{"$f":"Autopivot!A22","v":400003},{"$f":"Autopivot!B22","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F22","v":543965},{"$f":"Autopivot!E22","v":11334},{"$f":"IF(Autopivot!G22=0,\"\",Autopivot!G22)","v":20000978},{"$f":"ROUND(Autopivot!J22,2)","v":14520},{"$f":"LEFT(LEFT(C21,15)&\"-\"&LEFT(Autopivot!D22,14)&\"-\"&Autopivot!H22&\"-\"&$D$6,40)","v":"Our Lady of Lou-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C23-3020000&Autopivot!D23,20)","v":"Q2173501UIFSM"},{"$f":"Autopivot!A23","v":400003},{"$f":"Autopivot!B23","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F23","v":543965},{"$f":"Autopivot!E23","v":10166},{"$f":"IF(Autopivot!G23=0,\"\",Autopivot!G23)","v":""},{"$f":"ROUND(Autopivot!J23,2)","v":8562.5},{"$f":"LEFT(LEFT(C22,15)&\"-\"&LEFT(Autopivot!D23,14)&\"-\"&Autopivot!H23&\"-\"&$D$6,40)","v":"Our Lady of Lou-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C24-3020000&Autopivot!D24,20)","v":"Q2172054DFC"},{"$f":"Autopivot!A24","v":400004},{"$f":"Autopivot!B24","v":"Woodridge  Primary School"},{"$f":"Autopivot!F24","v":543965},{"$f":"Autopivot!E24","v":11331},{"$f":"IF(Autopivot!G24=0,\"\",Autopivot!G24)","v":20000350},{"$f":"ROUND(Autopivot!J24,2)","v":1672.19},{"$f":"LEFT(LEFT(C23,15)&\"-\"&LEFT(Autopivot!D24,14)&\"-\"&Autopivot!H24&\"-\"&$D$6,40)","v":"Woodridge  Prim-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C25-3020000&Autopivot!D25,20)","v":"Q2172054PEGRANT"},{"$f":"Autopivot!A25","v":400004},{"$f":"Autopivot!B25","v":"Woodridge  Primary School"},{"$f":"Autopivot!F25","v":543965},{"$f":"Autopivot!E25","v":10166},{"$f":"IF(Autopivot!G25=0,\"\",Autopivot!G25)","v":""},{"$f":"ROUND(Autopivot!J25,2)","v":1883.34},{"$f":"LEFT(LEFT(C24,15)&\"-\"&LEFT(Autopivot!D25,14)&\"-\"&Autopivot!H25&\"-\"&$D$6,40)","v":"Woodridge  Prim-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C26-3020000&Autopivot!D26,20)","v":"Q2172054PPFSMPRI"},{"$f":"Autopivot!A26","v":400004},{"$f":"Autopivot!B26","v":"Woodridge  Primary School"},{"$f":"Autopivot!F26","v":543965},{"$f":"Autopivot!E26","v":11334},{"$f":"IF(Autopivot!G26=0,\"\",Autopivot!G26)","v":20000978},{"$f":"ROUND(Autopivot!J26,2)","v":7260},{"$f":"LEFT(LEFT(C25,15)&\"-\"&LEFT(Autopivot!D26,14)&\"-\"&Autopivot!H26&\"-\"&$D$6,40)","v":"Woodridge  Prim-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C27-3020000&Autopivot!D27,20)","v":"Q2172054UIFSM"},{"$f":"Autopivot!A27","v":400004},{"$f":"Autopivot!B27","v":"Woodridge  Primary School"},{"$f":"Autopivot!F27","v":543965},{"$f":"Autopivot!E27","v":10166},{"$f":"IF(Autopivot!G27=0,\"\",Autopivot!G27)","v":""},{"$f":"ROUND(Autopivot!J27,2)","v":8517.1200000000008},{"$f":"LEFT(LEFT(C26,15)&\"-\"&LEFT(Autopivot!D27,14)&\"-\"&Autopivot!H27&\"-\"&$D$6,40)","v":"Woodridge  Prim-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C28-3020000&Autopivot!D28,20)","v":"Q2172002DFC"},{"$f":"Autopivot!A28","v":400005},{"$f":"Autopivot!B28","v":"Barnfield School"},{"$f":"Autopivot!F28","v":543965},{"$f":"Autopivot!E28","v":11331},{"$f":"IF(Autopivot!G28=0,\"\",Autopivot!G28)","v":20000350},{"$f":"ROUND(Autopivot!J28,2)","v":2459.69},{"$f":"LEFT(LEFT(C27,15)&\"-\"&LEFT(Autopivot!D28,14)&\"-\"&Autopivot!H28&\"-\"&$D$6,40)","v":"Barnfield Schoo-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C29-3020000&Autopivot!D29,20)","v":"Q2172002PEGRANT"},{"$f":"Autopivot!A29","v":400005},{"$f":"Autopivot!B29","v":"Barnfield School"},{"$f":"Autopivot!F29","v":543965},{"$f":"Autopivot!E29","v":10166},{"$f":"IF(Autopivot!G29=0,\"\",Autopivot!G29)","v":""},{"$f":"ROUND(Autopivot!J29,2)","v":2096.87},{"$f":"LEFT(LEFT(C28,15)&\"-\"&LEFT(Autopivot!D29,14)&\"-\"&Autopivot!H29&\"-\"&$D$6,40)","v":"Barnfield Schoo-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C30-3020000&Autopivot!D30,20)","v":"Q2172002PPFSMPRI"},{"$f":"Autopivot!A30","v":400005},{"$f":"Autopivot!B30","v":"Barnfield School"},{"$f":"Autopivot!F30","v":543965},{"$f":"Autopivot!E30","v":11334},{"$f":"IF(Autopivot!G30=0,\"\",Autopivot!G30)","v":20000978},{"$f":"ROUND(Autopivot!J30,2)","v":84480},{"$f":"LEFT(LEFT(C29,15)&\"-\"&LEFT(Autopivot!D30,14)&\"-\"&Autopivot!H30&\"-\"&$D$6,40)","v":"Barnfield Schoo-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C31-3020000&Autopivot!D31,20)","v":"Q2172002UIFSM"},{"$f":"Autopivot!A31","v":400005},{"$f":"Autopivot!B31","v":"Barnfield School"},{"$f":"Autopivot!F31","v":543965},{"$f":"Autopivot!E31","v":10166},{"$f":"IF(Autopivot!G31=0,\"\",Autopivot!G31)","v":""},{"$f":"ROUND(Autopivot!J31,2)","v":17170.5},{"$f":"LEFT(LEFT(C30,15)&\"-\"&LEFT(Autopivot!D31,14)&\"-\"&Autopivot!H31&\"-\"&$D$6,40)","v":"Barnfield Schoo-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C32-3020000&Autopivot!D32,20)","v":"Q2173313PEGRANT"},{"$f":"Autopivot!A32","v":400006},{"$f":"Autopivot!B32","v":"St Paul's School, N11"},{"$f":"Autopivot!F32","v":543965},{"$f":"Autopivot!E32","v":10166},{"$f":"IF(Autopivot!G32=0,\"\",Autopivot!G32)","v":""},{"$f":"ROUND(Autopivot!J32,2)","v":1852.09},{"$f":"LEFT(LEFT(C31,15)&\"-\"&LEFT(Autopivot!D32,14)&\"-\"&Autopivot!H32&\"-\"&$D$6,40)","v":"St Paul's Schoo-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C33-3020000&Autopivot!D33,20)","v":"Q2173313PPFSMPRI"},{"$f":"Autopivot!A33","v":400006},{"$f":"Autopivot!B33","v":"St Paul's School, N11"},{"$f":"Autopivot!F33","v":543965},{"$f":"Autopivot!E33","v":11334},{"$f":"IF(Autopivot!G33=0,\"\",Autopivot!G33)","v":20000978},{"$f":"ROUND(Autopivot!J33,2)","v":16500},{"$f":"LEFT(LEFT(C32,15)&\"-\"&LEFT(Autopivot!D33,14)&\"-\"&Autopivot!H33&\"-\"&$D$6,40)","v":"St Paul's Schoo-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C34-3020000&Autopivot!D34,20)","v":"Q2173313UIFSM"},{"$f":"Autopivot!A34","v":400006},{"$f":"Autopivot!B34","v":"St Paul's School, N11"},{"$f":"Autopivot!F34","v":543965},{"$f":"Autopivot!E34","v":10166},{"$f":"IF(Autopivot!G34=0,\"\",Autopivot!G34)","v":""},{"$f":"ROUND(Autopivot!J34,2)","v":6568.5},{"$f":"LEFT(LEFT(C33,15)&\"-\"&LEFT(Autopivot!D34,14)&\"-\"&Autopivot!H34&\"-\"&$D$6,40)","v":"St Paul's Schoo-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C35-3020000&Autopivot!D35,20)","v":"Q2173513PEGRANT"},{"$f":"Autopivot!A35","v":400007},{"$f":"Autopivot!B35","v":"Menorah Primary School"},{"$f":"Autopivot!F35","v":543965},{"$f":"Autopivot!E35","v":10166},{"$f":"IF(Autopivot!G35=0,\"\",Autopivot!G35)","v":""},{"$f":"ROUND(Autopivot!J35,2)","v":2013.55},{"$f":"LEFT(LEFT(C34,15)&\"-\"&LEFT(Autopivot!D35,14)&\"-\"&Autopivot!H35&\"-\"&$D$6,40)","v":"Menorah Primary-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C36-3020000&Autopivot!D36,20)","v":"Q2173513PPFSMPRI"},{"$f":"Autopivot!A36","v":400007},{"$f":"Autopivot!B36","v":"Menorah Primary School"},{"$f":"Autopivot!F36","v":543965},{"$f":"Autopivot!E36","v":11334},{"$f":"IF(Autopivot!G36=0,\"\",Autopivot!G36)","v":20000978},{"$f":"ROUND(Autopivot!J36,2)","v":8250},{"$f":"LEFT(LEFT(C35,15)&\"-\"&LEFT(Autopivot!D36,14)&\"-\"&Autopivot!H36&\"-\"&$D$6,40)","v":"Menorah Primary-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C37-3020000&Autopivot!D37,20)","v":"Q2173513UIFSM"},{"$f":"Autopivot!A37","v":400007},{"$f":"Autopivot!B37","v":"Menorah Primary School"},{"$f":"Autopivot!F37","v":543965},{"$f":"Autopivot!E37","v":10166},{"$f":"IF(Autopivot!G37=0,\"\",Autopivot!G37)","v":""},{"$f":"ROUND(Autopivot!J37,2)","v":15286},{"$f":"LEFT(LEFT(C36,15)&\"-\"&LEFT(Autopivot!D37,14)&\"-\"&Autopivot!H37&\"-\"&$D$6,40)","v":"Menorah Primary-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C38-3020000&Autopivot!D38,20)","v":"Q2173304PEGRANT"},{"$f":"Autopivot!A38","v":400008},{"$f":"Autopivot!B38","v":"Holy Trinity School"},{"$f":"Autopivot!F38","v":543965},{"$f":"Autopivot!E38","v":10166},{"$f":"IF(Autopivot!G38=0,\"\",Autopivot!G38)","v":""},{"$f":"ROUND(Autopivot!J38,2)","v":1869.8},{"$f":"LEFT(LEFT(C37,15)&\"-\"&LEFT(Autopivot!D38,14)&\"-\"&Autopivot!H38&\"-\"&$D$6,40)","v":"Holy Trinity Sc-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C39-3020000&Autopivot!D39,20)","v":"Q2173304PPFSMPRI"},{"$f":"Autopivot!A39","v":400008},{"$f":"Autopivot!B39","v":"Holy Trinity School"},{"$f":"Autopivot!F39","v":543965},{"$f":"Autopivot!E39","v":11334},{"$f":"IF(Autopivot!G39=0,\"\",Autopivot!G39)","v":20000978},{"$f":"ROUND(Autopivot!J39,2)","v":23100},{"$f":"LEFT(LEFT(C38,15)&\"-\"&LEFT(Autopivot!D39,14)&\"-\"&Autopivot!H39&\"-\"&$D$6,40)","v":"Holy Trinity Sc-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C40-3020000&Autopivot!D40,20)","v":"Q2173304UIFSM"},{"$f":"Autopivot!A40","v":400008},{"$f":"Autopivot!B40","v":"Holy Trinity School"},{"$f":"Autopivot!F40","v":543965},{"$f":"Autopivot!E40","v":10166},{"$f":"IF(Autopivot!G40=0,\"\",Autopivot!G40)","v":""},{"$f":"ROUND(Autopivot!J40,2)","v":4911.62},{"$f":"LEFT(LEFT(C39,15)&\"-\"&LEFT(Autopivot!D40,14)&\"-\"&Autopivot!H40&\"-\"&$D$6,40)","v":"Holy Trinity Sc-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C41-3020000&Autopivot!D41,20)","v":"Q2173506PEGRANT"},{"$f":"Autopivot!A41","v":400009},{"$f":"Autopivot!B41","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F41","v":543965},{"$f":"Autopivot!E41","v":10166},{"$f":"IF(Autopivot!G41=0,\"\",Autopivot!G41)","v":""},{"$f":"ROUND(Autopivot!J41,2)","v":1963.55},{"$f":"LEFT(LEFT(C40,15)&\"-\"&LEFT(Autopivot!D41,14)&\"-\"&Autopivot!H41&\"-\"&$D$6,40)","v":"St Vincent's Ca-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C42-3020000&Autopivot!D42,20)","v":"Q2173506PPFSMPRI"},{"$f":"Autopivot!A42","v":400009},{"$f":"Autopivot!B42","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F42","v":543965},{"$f":"Autopivot!E42","v":11334},{"$f":"IF(Autopivot!G42=0,\"\",Autopivot!G42)","v":20000978},{"$f":"ROUND(Autopivot!J42,2)","v":16830},{"$f":"LEFT(LEFT(C41,15)&\"-\"&LEFT(Autopivot!D42,14)&\"-\"&Autopivot!H42&\"-\"&$D$6,40)","v":"St Vincent's Ca-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C43-3020000&Autopivot!D43,20)","v":"Q2173506UIFSM"},{"$f":"Autopivot!A43","v":400009},{"$f":"Autopivot!B43","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F43","v":543965},{"$f":"Autopivot!E43","v":10166},{"$f":"IF(Autopivot!G43=0,\"\",Autopivot!G43)","v":""},{"$f":"ROUND(Autopivot!J43,2)","v":7770.37},{"$f":"LEFT(LEFT(C42,15)&\"-\"&LEFT(Autopivot!D43,14)&\"-\"&Autopivot!H43&\"-\"&$D$6,40)","v":"St Vincent's Ca-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C44-3020000&Autopivot!D44,20)","v":"Q2172071DFC"},{"$f":"Autopivot!A44","v":400010},{"$f":"Autopivot!B44","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F44","v":543965},{"$f":"Autopivot!E44","v":11331},{"$f":"IF(Autopivot!G44=0,\"\",Autopivot!G44)","v":20000350},{"$f":"ROUND(Autopivot!J44,2)","v":1849.94},{"$f":"LEFT(LEFT(C43,15)&\"-\"&LEFT(Autopivot!D44,14)&\"-\"&Autopivot!H44&\"-\"&$D$6,40)","v":"Queenswell Infa-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C45-3020000&Autopivot!D45,20)","v":"Q2172071PEGRANT"},{"$f":"Autopivot!A45","v":400010},{"$f":"Autopivot!B45","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F45","v":543965},{"$f":"Autopivot!E45","v":10166},{"$f":"IF(Autopivot!G45=0,\"\",Autopivot!G45)","v":""},{"$f":"ROUND(Autopivot!J45,2)","v":1848.96},{"$f":"LEFT(LEFT(C44,15)&\"-\"&LEFT(Autopivot!D45,14)&\"-\"&Autopivot!H45&\"-\"&$D$6,40)","v":"Queenswell Infa-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C46-3020000&Autopivot!D46,20)","v":"Q2172071PPFSMPRI"},{"$f":"Autopivot!A46","v":400010},{"$f":"Autopivot!B46","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F46","v":543965},{"$f":"Autopivot!E46","v":11334},{"$f":"IF(Autopivot!G46=0,\"\",Autopivot!G46)","v":20000978},{"$f":"ROUND(Autopivot!J46,2)","v":25080},{"$f":"LEFT(LEFT(C45,15)&\"-\"&LEFT(Autopivot!D46,14)&\"-\"&Autopivot!H46&\"-\"&$D$6,40)","v":"Queenswell Infa-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C47-3020000&Autopivot!D47,20)","v":"Q2172071ppservice"},{"$f":"Autopivot!A47","v":400010},{"$f":"Autopivot!B47","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F47","v":543965},{"$f":"Autopivot!E47","v":11334},{"$f":"IF(Autopivot!G47=0,\"\",Autopivot!G47)","v":20000980},{"$f":"ROUND(Autopivot!J47,2)","v":150},{"$f":"LEFT(LEFT(C46,15)&\"-\"&LEFT(Autopivot!D47,14)&\"-\"&Autopivot!H47&\"-\"&$D$6,40)","v":"Queenswell Infa-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C48-3020000&Autopivot!D48,20)","v":"Q2172071UIFSM"},{"$f":"Autopivot!A48","v":400010},{"$f":"Autopivot!B48","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F48","v":543965},{"$f":"Autopivot!E48","v":10166},{"$f":"IF(Autopivot!G48=0,\"\",Autopivot!G48)","v":""},{"$f":"ROUND(Autopivot!J48,2)","v":23980.37},{"$f":"LEFT(LEFT(C47,15)&\"-\"&LEFT(Autopivot!D48,14)&\"-\"&Autopivot!H48&\"-\"&$D$6,40)","v":"Queenswell Infa-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C49-3020000&Autopivot!D49,20)","v":"Q2172060DFC"},{"$f":"Autopivot!A49","v":400011},{"$f":"Autopivot!B49","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F49","v":543965},{"$f":"Autopivot!E49","v":11331},{"$f":"IF(Autopivot!G49=0,\"\",Autopivot!G49)","v":20000350},{"$f":"ROUND(Autopivot!J49,2)","v":2254.94},{"$f":"LEFT(LEFT(C48,15)&\"-\"&LEFT(Autopivot!D49,14)&\"-\"&Autopivot!H49&\"-\"&$D$6,40)","v":"Whitings Hill P-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C50-3020000&Autopivot!D50,20)","v":"Q2172060PEGRANT"},{"$f":"Autopivot!A50","v":400011},{"$f":"Autopivot!B50","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F50","v":543965},{"$f":"Autopivot!E50","v":10166},{"$f":"IF(Autopivot!G50=0,\"\",Autopivot!G50)","v":""},{"$f":"ROUND(Autopivot!J50,2)","v":2041.67},{"$f":"LEFT(LEFT(C49,15)&\"-\"&LEFT(Autopivot!D50,14)&\"-\"&Autopivot!H50&\"-\"&$D$6,40)","v":"Whitings Hill P-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C51-3020000&Autopivot!D51,20)","v":"Q2172060PPFSMPRI"},{"$f":"Autopivot!A51","v":400011},{"$f":"Autopivot!B51","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F51","v":543965},{"$f":"Autopivot!E51","v":11334},{"$f":"IF(Autopivot!G51=0,\"\",Autopivot!G51)","v":20000978},{"$f":"ROUND(Autopivot!J51,2)","v":53460},{"$f":"LEFT(LEFT(C50,15)&\"-\"&LEFT(Autopivot!D51,14)&\"-\"&Autopivot!H51&\"-\"&$D$6,40)","v":"Whitings Hill P-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C52-3020000&Autopivot!D52,20)","v":"Q2172060UIFSM"},{"$f":"Autopivot!A52","v":400011},{"$f":"Autopivot!B52","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F52","v":543965},{"$f":"Autopivot!E52","v":10166},{"$f":"IF(Autopivot!G52=0,\"\",Autopivot!G52)","v":""},{"$f":"ROUND(Autopivot!J52,2)","v":11230},{"$f":"LEFT(LEFT(C51,15)&\"-\"&LEFT(Autopivot!D52,14)&\"-\"&Autopivot!H52&\"-\"&$D$6,40)","v":"Whitings Hill P-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C53-3020000&Autopivot!D53,20)","v":"Q2172072DFC"},{"$f":"Autopivot!A53","v":400012},{"$f":"Autopivot!B53","v":"Queenswell Junior School"},{"$f":"Autopivot!F53","v":543965},{"$f":"Autopivot!E53","v":11331},{"$f":"IF(Autopivot!G53=0,\"\",Autopivot!G53)","v":20000350},{"$f":"ROUND(Autopivot!J53,2)","v":1956.25},{"$f":"LEFT(LEFT(C52,15)&\"-\"&LEFT(Autopivot!D53,14)&\"-\"&Autopivot!H53&\"-\"&$D$6,40)","v":"Queenswell Juni-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C54-3020000&Autopivot!D54,20)","v":"Q2172072PEGRANT"},{"$f":"Autopivot!A54","v":400012},{"$f":"Autopivot!B54","v":"Queenswell Junior School"},{"$f":"Autopivot!F54","v":543965},{"$f":"Autopivot!E54","v":10166},{"$f":"IF(Autopivot!G54=0,\"\",Autopivot!G54)","v":""},{"$f":"ROUND(Autopivot!J54,2)","v":2029.17},{"$f":"LEFT(LEFT(C53,15)&\"-\"&LEFT(Autopivot!D54,14)&\"-\"&Autopivot!H54&\"-\"&$D$6,40)","v":"Queenswell Juni-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C55-3020000&Autopivot!D55,20)","v":"Q2172072PPFSMPRI"},{"$f":"Autopivot!A55","v":400012},{"$f":"Autopivot!B55","v":"Queenswell Junior School"},{"$f":"Autopivot!F55","v":543965},{"$f":"Autopivot!E55","v":11334},{"$f":"IF(Autopivot!G55=0,\"\",Autopivot!G55)","v":20000978},{"$f":"ROUND(Autopivot!J55,2)","v":45540},{"$f":"LEFT(LEFT(C54,15)&\"-\"&LEFT(Autopivot!D55,14)&\"-\"&Autopivot!H55&\"-\"&$D$6,40)","v":"Queenswell Juni-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C56-3020000&Autopivot!D56,20)","v":"Q2172072ppservice"},{"$f":"Autopivot!A56","v":400012},{"$f":"Autopivot!B56","v":"Queenswell Junior School"},{"$f":"Autopivot!F56","v":543965},{"$f":"Autopivot!E56","v":11334},{"$f":"IF(Autopivot!G56=0,\"\",Autopivot!G56)","v":20000980},{"$f":"ROUND(Autopivot!J56,2)","v":75},{"$f":"LEFT(LEFT(C55,15)&\"-\"&LEFT(Autopivot!D56,14)&\"-\"&Autopivot!H56&\"-\"&$D$6,40)","v":"Queenswell Juni-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C57-3020000&Autopivot!D57,20)","v":"Q2175407PPFSMSEC"},{"$f":"Autopivot!A57","v":400013},{"$f":"Autopivot!B57","v":"St. James' Catholic High School"},{"$f":"Autopivot!F57","v":543965},{"$f":"Autopivot!E57","v":11333},{"$f":"IF(Autopivot!G57=0,\"\",Autopivot!G57)","v":20000978},{"$f":"ROUND(Autopivot!J57,2)","v":58203.75},{"$f":"LEFT(LEFT(C56,15)&\"-\"&LEFT(Autopivot!D57,14)&\"-\"&Autopivot!H57&\"-\"&$D$6,40)","v":"St. James' Cath-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C58-3020000&Autopivot!D58,20)","v":"Q2175407NDSecDELCont"},{"$f":"Autopivot!A58","v":400013},{"$f":"Autopivot!B58","v":"St. James' Catholic High School"},{"$f":"Autopivot!F58","v":543965},{"$f":"Autopivot!E58","v":10163},{"$f":"IF(Autopivot!G58=0,\"\",Autopivot!G58)","v":""},{"$f":"ROUND(Autopivot!J58,2)","v":-455.5},{"$f":"LEFT(LEFT(C57,15)&\"-\"&LEFT(Autopivot!D58,14)&\"-\"&Autopivot!H58&\"-\"&$D$6,40)","v":"St. James' Cath-NDSecDELContin-E23-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C59-3020000&Autopivot!D59,20)","v":"Q2172078PEGRANT"},{"$f":"Autopivot!A59","v":400014},{"$f":"Autopivot!B59","v":"Pardes House School"},{"$f":"Autopivot!F59","v":543965},{"$f":"Autopivot!E59","v":10166},{"$f":"IF(Autopivot!G59=0,\"\",Autopivot!G59)","v":""},{"$f":"ROUND(Autopivot!J59,2)","v":1922.92},{"$f":"LEFT(LEFT(C58,15)&\"-\"&LEFT(Autopivot!D59,14)&\"-\"&Autopivot!H59&\"-\"&$D$6,40)","v":"Pardes House Sc-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C60-3020000&Autopivot!D60,20)","v":"Q2172078PPFSMPRI"},{"$f":"Autopivot!A60","v":400014},{"$f":"Autopivot!B60","v":"Pardes House School"},{"$f":"Autopivot!F60","v":543965},{"$f":"Autopivot!E60","v":11334},{"$f":"IF(Autopivot!G60=0,\"\",Autopivot!G60)","v":20000978},{"$f":"ROUND(Autopivot!J60,2)","v":9570},{"$f":"LEFT(LEFT(C59,15)&\"-\"&LEFT(Autopivot!D60,14)&\"-\"&Autopivot!H60&\"-\"&$D$6,40)","v":"Pardes House Sc-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C61-3020000&Autopivot!D61,20)","v":"Q2172078UIFSM"},{"$f":"Autopivot!A61","v":400014},{"$f":"Autopivot!B61","v":"Pardes House School"},{"$f":"Autopivot!F61","v":543965},{"$f":"Autopivot!E61","v":10166},{"$f":"IF(Autopivot!G61=0,\"\",Autopivot!G61)","v":""},{"$f":"ROUND(Autopivot!J61,2)","v":9318.25},{"$f":"LEFT(LEFT(C60,15)&\"-\"&LEFT(Autopivot!D61,14)&\"-\"&Autopivot!H61&\"-\"&$D$6,40)","v":"Pardes House Sc-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C62-3020000&Autopivot!D62,20)","v":"Q2173317PEGRANT"},{"$f":"Autopivot!A62","v":400015},{"$f":"Autopivot!B62","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F62","v":543965},{"$f":"Autopivot!E62","v":10166},{"$f":"IF(Autopivot!G62=0,\"\",Autopivot!G62)","v":""},{"$f":"ROUND(Autopivot!J62,2)","v":1883.34},{"$f":"LEFT(LEFT(C61,15)&\"-\"&LEFT(Autopivot!D62,14)&\"-\"&Autopivot!H62&\"-\"&$D$6,40)","v":"All Saints' CE -PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C63-3020000&Autopivot!D63,20)","v":"Q2173317PPFSMPRI"},{"$f":"Autopivot!A63","v":400015},{"$f":"Autopivot!B63","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F63","v":543965},{"$f":"Autopivot!E63","v":11334},{"$f":"IF(Autopivot!G63=0,\"\",Autopivot!G63)","v":20000978},{"$f":"ROUND(Autopivot!J63,2)","v":18150},{"$f":"LEFT(LEFT(C62,15)&\"-\"&LEFT(Autopivot!D63,14)&\"-\"&Autopivot!H63&\"-\"&$D$6,40)","v":"All Saints' CE -PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C64-3020000&Autopivot!D64,20)","v":"Q2173317UIFSM"},{"$f":"Autopivot!A64","v":400015},{"$f":"Autopivot!B64","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F64","v":543965},{"$f":"Autopivot!E64","v":10166},{"$f":"IF(Autopivot!G64=0,\"\",Autopivot!G64)","v":""},{"$f":"ROUND(Autopivot!J64,2)","v":8225.75},{"$f":"LEFT(LEFT(C63,15)&\"-\"&LEFT(Autopivot!D64,14)&\"-\"&Autopivot!H64&\"-\"&$D$6,40)","v":"All Saints' CE -UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C65-3020000&Autopivot!D65,20)","v":"Q2173312PEGRANT"},{"$f":"Autopivot!A65","v":400017},{"$f":"Autopivot!B65","v":"St Mary's School EN4"},{"$f":"Autopivot!F65","v":543965},{"$f":"Autopivot!E65","v":10166},{"$f":"IF(Autopivot!G65=0,\"\",Autopivot!G65)","v":""},{"$f":"ROUND(Autopivot!J65,2)","v":1860.42},{"$f":"LEFT(LEFT(C64,15)&\"-\"&LEFT(Autopivot!D65,14)&\"-\"&Autopivot!H65&\"-\"&$D$6,40)","v":"St Mary's Schoo-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C66-3020000&Autopivot!D66,20)","v":"Q2173312PPFSMPRI"},{"$f":"Autopivot!A66","v":400017},{"$f":"Autopivot!B66","v":"St Mary's School EN4"},{"$f":"Autopivot!F66","v":543965},{"$f":"Autopivot!E66","v":11334},{"$f":"IF(Autopivot!G66=0,\"\",Autopivot!G66)","v":20000978},{"$f":"ROUND(Autopivot!J66,2)","v":9240},{"$f":"LEFT(LEFT(C65,15)&\"-\"&LEFT(Autopivot!D66,14)&\"-\"&Autopivot!H66&\"-\"&$D$6,40)","v":"St Mary's Schoo-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C67-3020000&Autopivot!D67,20)","v":"Q2173312UIFSM"},{"$f":"Autopivot!A67","v":400017},{"$f":"Autopivot!B67","v":"St Mary's School EN4"},{"$f":"Autopivot!F67","v":543965},{"$f":"Autopivot!E67","v":10166},{"$f":"IF(Autopivot!G67=0,\"\",Autopivot!G67)","v":""},{"$f":"ROUND(Autopivot!J67,2)","v":9586.6200000000008},{"$f":"LEFT(LEFT(C66,15)&\"-\"&LEFT(Autopivot!D67,14)&\"-\"&Autopivot!H67&\"-\"&$D$6,40)","v":"St Mary's Schoo-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C68-3020000&Autopivot!D68,20)","v":"Q2172011DFC"},{"$f":"Autopivot!A68","v":400020},{"$f":"Autopivot!B68","v":"Church Hill Primary School"},{"$f":"Autopivot!F68","v":543965},{"$f":"Autopivot!E68","v":11331},{"$f":"IF(Autopivot!G68=0,\"\",Autopivot!G68)","v":20000350},{"$f":"ROUND(Autopivot!J68,2)","v":1638.44},{"$f":"LEFT(LEFT(C67,15)&\"-\"&LEFT(Autopivot!D68,14)&\"-\"&Autopivot!H68&\"-\"&$D$6,40)","v":"Church Hill Pri-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C69-3020000&Autopivot!D69,20)","v":"Q2172011PEGRANT"},{"$f":"Autopivot!A69","v":400020},{"$f":"Autopivot!B69","v":"Church Hill Primary School"},{"$f":"Autopivot!F69","v":543965},{"$f":"Autopivot!E69","v":10166},{"$f":"IF(Autopivot!G69=0,\"\",Autopivot!G69)","v":""},{"$f":"ROUND(Autopivot!J69,2)","v":1872.92},{"$f":"LEFT(LEFT(C68,15)&\"-\"&LEFT(Autopivot!D69,14)&\"-\"&Autopivot!H69&\"-\"&$D$6,40)","v":"Church Hill Pri-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C70-3020000&Autopivot!D70,20)","v":"Q2172011PPFSMPRI"},{"$f":"Autopivot!A70","v":400020},{"$f":"Autopivot!B70","v":"Church Hill Primary School"},{"$f":"Autopivot!F70","v":543965},{"$f":"Autopivot!E70","v":11334},{"$f":"IF(Autopivot!G70=0,\"\",Autopivot!G70)","v":20000978},{"$f":"ROUND(Autopivot!J70,2)","v":12870},{"$f":"LEFT(LEFT(C69,15)&\"-\"&LEFT(Autopivot!D70,14)&\"-\"&Autopivot!H70&\"-\"&$D$6,40)","v":"Church Hill Pri-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C71-3020000&Autopivot!D71,20)","v":"Q2172011UIFSM"},{"$f":"Autopivot!A71","v":400020},{"$f":"Autopivot!B71","v":"Church Hill Primary School"},{"$f":"Autopivot!F71","v":543965},{"$f":"Autopivot!E71","v":10166},{"$f":"IF(Autopivot!G71=0,\"\",Autopivot!G71)","v":""},{"$f":"ROUND(Autopivot!J71,2)","v":8357.5},{"$f":"LEFT(LEFT(C70,15)&\"-\"&LEFT(Autopivot!D71,14)&\"-\"&Autopivot!H71&\"-\"&$D$6,40)","v":"Church Hill Pri-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C72-3020000&Autopivot!D72,20)","v":"Q2175201DFC"},{"$f":"Autopivot!A72","v":400021},{"$f":"Autopivot!B72","v":"Osidge Primary School"},{"$f":"Autopivot!F72","v":543965},{"$f":"Autopivot!E72","v":11331},{"$f":"IF(Autopivot!G72=0,\"\",Autopivot!G72)","v":20000350},{"$f":"ROUND(Autopivot!J72,2)","v":2220.62},{"$f":"LEFT(LEFT(C71,15)&\"-\"&LEFT(Autopivot!D72,14)&\"-\"&Autopivot!H72&\"-\"&$D$6,40)","v":"Osidge Primary -DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C73-3020000&Autopivot!D73,20)","v":"Q2175201PEGRANT"},{"$f":"Autopivot!A73","v":400021},{"$f":"Autopivot!B73","v":"Osidge Primary School"},{"$f":"Autopivot!F73","v":543965},{"$f":"Autopivot!E73","v":10166},{"$f":"IF(Autopivot!G73=0,\"\",Autopivot!G73)","v":""},{"$f":"ROUND(Autopivot!J73,2)","v":2044.8},{"$f":"LEFT(LEFT(C72,15)&\"-\"&LEFT(Autopivot!D73,14)&\"-\"&Autopivot!H73&\"-\"&$D$6,40)","v":"Osidge Primary -PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C74-3020000&Autopivot!D74,20)","v":"Q2175201PPFSMPRI"},{"$f":"Autopivot!A74","v":400021},{"$f":"Autopivot!B74","v":"Osidge Primary School"},{"$f":"Autopivot!F74","v":543965},{"$f":"Autopivot!E74","v":11334},{"$f":"IF(Autopivot!G74=0,\"\",Autopivot!G74)","v":20000978},{"$f":"ROUND(Autopivot!J74,2)","v":19470},{"$f":"LEFT(LEFT(C73,15)&\"-\"&LEFT(Autopivot!D74,14)&\"-\"&Autopivot!H74&\"-\"&$D$6,40)","v":"Osidge Primary -PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C75-3020000&Autopivot!D75,20)","v":"Q2175201UIFSM"},{"$f":"Autopivot!A75","v":400021},{"$f":"Autopivot!B75","v":"Osidge Primary School"},{"$f":"Autopivot!F75","v":543965},{"$f":"Autopivot!E75","v":10166},{"$f":"IF(Autopivot!G75=0,\"\",Autopivot!G75)","v":""},{"$f":"ROUND(Autopivot!J75,2)","v":12695.75},{"$f":"LEFT(LEFT(C74,15)&\"-\"&LEFT(Autopivot!D75,14)&\"-\"&Autopivot!H75&\"-\"&$D$6,40)","v":"Osidge Primary -UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C76-3020000&Autopivot!D76,20)","v":"Q2173500PEGRANT"},{"$f":"Autopivot!A76","v":400023},{"$f":"Autopivot!B76","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F76","v":543965},{"$f":"Autopivot!E76","v":10166},{"$f":"IF(Autopivot!G76=0,\"\",Autopivot!G76)","v":""},{"$f":"ROUND(Autopivot!J76,2)","v":1783.34},{"$f":"LEFT(LEFT(C75,15)&\"-\"&LEFT(Autopivot!D76,14)&\"-\"&Autopivot!H76&\"-\"&$D$6,40)","v":"Annunciation Ca-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C77-3020000&Autopivot!D77,20)","v":"Q2173500PPFSMPRI"},{"$f":"Autopivot!A77","v":400023},{"$f":"Autopivot!B77","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F77","v":543965},{"$f":"Autopivot!E77","v":11334},{"$f":"IF(Autopivot!G77=0,\"\",Autopivot!G77)","v":20000978},{"$f":"ROUND(Autopivot!J77,2)","v":8580},{"$f":"LEFT(LEFT(C76,15)&\"-\"&LEFT(Autopivot!D77,14)&\"-\"&Autopivot!H77&\"-\"&$D$6,40)","v":"Annunciation Ca-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C78-3020000&Autopivot!D78,20)","v":"Q2173500UIFSM"},{"$f":"Autopivot!A78","v":400023},{"$f":"Autopivot!B78","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F78","v":543965},{"$f":"Autopivot!E78","v":10166},{"$f":"IF(Autopivot!G78=0,\"\",Autopivot!G78)","v":""},{"$f":"ROUND(Autopivot!J78,2)","v":15108.25},{"$f":"LEFT(LEFT(C77,15)&\"-\"&LEFT(Autopivot!D78,14)&\"-\"&Autopivot!H78&\"-\"&$D$6,40)","v":"Annunciation Ca-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C79-3020000&Autopivot!D79,20)","v":"Q2173511PEGRANT"},{"$f":"Autopivot!A79","v":400024},{"$f":"Autopivot!B79","v":"Blessed Dominic School"},{"$f":"Autopivot!F79","v":543965},{"$f":"Autopivot!E79","v":10166},{"$f":"IF(Autopivot!G79=0,\"\",Autopivot!G79)","v":""},{"$f":"ROUND(Autopivot!J79,2)","v":2003.12},{"$f":"LEFT(LEFT(C78,15)&\"-\"&LEFT(Autopivot!D79,14)&\"-\"&Autopivot!H79&\"-\"&$D$6,40)","v":"Blessed Dominic-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C80-3020000&Autopivot!D80,20)","v":"Q2173511PPFSMPRI"},{"$f":"Autopivot!A80","v":400024},{"$f":"Autopivot!B80","v":"Blessed Dominic School"},{"$f":"Autopivot!F80","v":543965},{"$f":"Autopivot!E80","v":11334},{"$f":"IF(Autopivot!G80=0,\"\",Autopivot!G80)","v":20000978},{"$f":"ROUND(Autopivot!J80,2)","v":40260},{"$f":"LEFT(LEFT(C79,15)&\"-\"&LEFT(Autopivot!D80,14)&\"-\"&Autopivot!H80&\"-\"&$D$6,40)","v":"Blessed Dominic-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C81-3020000&Autopivot!D81,20)","v":"Q2173511UIFSM"},{"$f":"Autopivot!A81","v":400024},{"$f":"Autopivot!B81","v":"Blessed Dominic School"},{"$f":"Autopivot!F81","v":543965},{"$f":"Autopivot!E81","v":10166},{"$f":"IF(Autopivot!G81=0,\"\",Autopivot!G81)","v":""},{"$f":"ROUND(Autopivot!J81,2)","v":12563.75},{"$f":"LEFT(LEFT(C80,15)&\"-\"&LEFT(Autopivot!D81,14)&\"-\"&Autopivot!H81&\"-\"&$D$6,40)","v":"Blessed Dominic-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C82-3020000&Autopivot!D82,20)","v":"Q2172031DFC"},{"$f":"Autopivot!A82","v":400026},{"$f":"Autopivot!B82","v":"Hollickwood JMI School"},{"$f":"Autopivot!F82","v":543965},{"$f":"Autopivot!E82","v":11331},{"$f":"IF(Autopivot!G82=0,\"\",Autopivot!G82)","v":20000350},{"$f":"ROUND(Autopivot!J82,2)","v":1624.94},{"$f":"LEFT(LEFT(C81,15)&\"-\"&LEFT(Autopivot!D82,14)&\"-\"&Autopivot!H82&\"-\"&$D$6,40)","v":"Hollickwood JMI-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C83-3020000&Autopivot!D83,20)","v":"Q2172031PEGRANT"},{"$f":"Autopivot!A83","v":400026},{"$f":"Autopivot!B83","v":"Hollickwood JMI School"},{"$f":"Autopivot!F83","v":543965},{"$f":"Autopivot!E83","v":10166},{"$f":"IF(Autopivot!G83=0,\"\",Autopivot!G83)","v":""},{"$f":"ROUND(Autopivot!J83,2)","v":1840.62},{"$f":"LEFT(LEFT(C82,15)&\"-\"&LEFT(Autopivot!D83,14)&\"-\"&Autopivot!H83&\"-\"&$D$6,40)","v":"Hollickwood JMI-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C84-3020000&Autopivot!D84,20)","v":"Q2172031PPFSMPRI"},{"$f":"Autopivot!A84","v":400026},{"$f":"Autopivot!B84","v":"Hollickwood JMI School"},{"$f":"Autopivot!F84","v":543965},{"$f":"Autopivot!E84","v":11334},{"$f":"IF(Autopivot!G84=0,\"\",Autopivot!G84)","v":20000978},{"$f":"ROUND(Autopivot!J84,2)","v":28380},{"$f":"LEFT(LEFT(C83,15)&\"-\"&LEFT(Autopivot!D84,14)&\"-\"&Autopivot!H84&\"-\"&$D$6,40)","v":"Hollickwood JMI-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C85-3020000&Autopivot!D85,20)","v":"Q2172031UIFSM"},{"$f":"Autopivot!A85","v":400026},{"$f":"Autopivot!B85","v":"Hollickwood JMI School"},{"$f":"Autopivot!F85","v":543965},{"$f":"Autopivot!E85","v":10166},{"$f":"IF(Autopivot!G85=0,\"\",Autopivot!G85)","v":""},{"$f":"ROUND(Autopivot!J85,2)","v":6687},{"$f":"LEFT(LEFT(C84,15)&\"-\"&LEFT(Autopivot!D85,14)&\"-\"&Autopivot!H85&\"-\"&$D$6,40)","v":"Hollickwood JMI-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C86-3020000&Autopivot!D86,20)","v":"Q2175404NCTL"},{"$f":"Autopivot!A86","v":400029},{"$f":"Autopivot!B86","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F86","v":543965},{"$f":"Autopivot!E86","v":10167},{"$f":"IF(Autopivot!G86=0,\"\",Autopivot!G86)","v":""},{"$f":"ROUND(Autopivot!J86,2)","v":3563.65},{"$f":"LEFT(LEFT(C85,15)&\"-\"&LEFT(Autopivot!D86,14)&\"-\"&Autopivot!H86&\"-\"&$D$6,40)","v":"St Michaels Cat-NCTL-I06-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C87-3020000&Autopivot!D87,20)","v":"Q2175404PPFSMSEC"},{"$f":"Autopivot!A87","v":400029},{"$f":"Autopivot!B87","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F87","v":543965},{"$f":"Autopivot!E87","v":11333},{"$f":"IF(Autopivot!G87=0,\"\",Autopivot!G87)","v":20000978},{"$f":"ROUND(Autopivot!J87,2)","v":7713.75},{"$f":"LEFT(LEFT(C86,15)&\"-\"&LEFT(Autopivot!D87,14)&\"-\"&Autopivot!H87&\"-\"&$D$6,40)","v":"St Michaels Cat-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C88-3020000&Autopivot!D88,20)","v":"Q2175404NDSecDELCont"},{"$f":"Autopivot!A88","v":400029},{"$f":"Autopivot!B88","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F88","v":543965},{"$f":"Autopivot!E88","v":10163},{"$f":"IF(Autopivot!G88=0,\"\",Autopivot!G88)","v":""},{"$f":"ROUND(Autopivot!J88,2)","v":-239},{"$f":"LEFT(LEFT(C87,15)&\"-\"&LEFT(Autopivot!D88,14)&\"-\"&Autopivot!H88&\"-\"&$D$6,40)","v":"St Michaels Cat-NDSecDELContin-E23-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C89-3020000&Autopivot!D89,20)","v":"Q2172037DFC"},{"$f":"Autopivot!A89","v":400030},{"$f":"Autopivot!B89","v":"Manorside Primary School"},{"$f":"Autopivot!F89","v":543965},{"$f":"Autopivot!E89","v":11331},{"$f":"IF(Autopivot!G89=0,\"\",Autopivot!G89)","v":20000350},{"$f":"ROUND(Autopivot!J89,2)","v":1924.19},{"$f":"LEFT(LEFT(C88,15)&\"-\"&LEFT(Autopivot!D89,14)&\"-\"&Autopivot!H89&\"-\"&$D$6,40)","v":"Manorside Prima-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C90-3020000&Autopivot!D90,20)","v":"Q2172037PEGRANT"},{"$f":"Autopivot!A90","v":400030},{"$f":"Autopivot!B90","v":"Manorside Primary School"},{"$f":"Autopivot!F90","v":543965},{"$f":"Autopivot!E90","v":10166},{"$f":"IF(Autopivot!G90=0,\"\",Autopivot!G90)","v":""},{"$f":"ROUND(Autopivot!J90,2)","v":1948.96},{"$f":"LEFT(LEFT(C89,15)&\"-\"&LEFT(Autopivot!D90,14)&\"-\"&Autopivot!H90&\"-\"&$D$6,40)","v":"Manorside Prima-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C91-3020000&Autopivot!D91,20)","v":"Q2172037PPFSMPRI"},{"$f":"Autopivot!A91","v":400030},{"$f":"Autopivot!B91","v":"Manorside Primary School"},{"$f":"Autopivot!F91","v":543965},{"$f":"Autopivot!E91","v":11334},{"$f":"IF(Autopivot!G91=0,\"\",Autopivot!G91)","v":20000978},{"$f":"ROUND(Autopivot!J91,2)","v":21450},{"$f":"LEFT(LEFT(C90,15)&\"-\"&LEFT(Autopivot!D91,14)&\"-\"&Autopivot!H91&\"-\"&$D$6,40)","v":"Manorside Prima-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C92-3020000&Autopivot!D92,20)","v":"Q2172037UIFSM"},{"$f":"Autopivot!A92","v":400030},{"$f":"Autopivot!B92","v":"Manorside Primary School"},{"$f":"Autopivot!F92","v":543965},{"$f":"Autopivot!E92","v":10166},{"$f":"IF(Autopivot!G92=0,\"\",Autopivot!G92)","v":""},{"$f":"ROUND(Autopivot!J92,2)","v":13729.12},{"$f":"LEFT(LEFT(C91,15)&\"-\"&LEFT(Autopivot!D92,14)&\"-\"&Autopivot!H92&\"-\"&$D$6,40)","v":"Manorside Prima-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C93-3020000&Autopivot!D93,20)","v":"Q2174003DFC"},{"$f":"Autopivot!A93","v":400033},{"$f":"Autopivot!B93","v":"Friern Barnet School"},{"$f":"Autopivot!F93","v":543965},{"$f":"Autopivot!E93","v":11339},{"$f":"IF(Autopivot!G93=0,\"\",Autopivot!G93)","v":20000350},{"$f":"ROUND(Autopivot!J93,2)","v":4324.37},{"$f":"LEFT(LEFT(C92,15)&\"-\"&LEFT(Autopivot!D93,14)&\"-\"&Autopivot!H93&\"-\"&$D$6,40)","v":"Friern Barnet S-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C94-3020000&Autopivot!D94,20)","v":"Q2174003PPFSMSEC"},{"$f":"Autopivot!A94","v":400033},{"$f":"Autopivot!B94","v":"Friern Barnet School"},{"$f":"Autopivot!F94","v":543965},{"$f":"Autopivot!E94","v":11333},{"$f":"IF(Autopivot!G94=0,\"\",Autopivot!G94)","v":20000978},{"$f":"ROUND(Autopivot!J94,2)","v":94902.5},{"$f":"LEFT(LEFT(C93,15)&\"-\"&LEFT(Autopivot!D94,14)&\"-\"&Autopivot!H94&\"-\"&$D$6,40)","v":"Friern Barnet S-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C95-3020000&Autopivot!D95,20)","v":"Q2174003ppservice"},{"$f":"Autopivot!A95","v":400033},{"$f":"Autopivot!B95","v":"Friern Barnet School"},{"$f":"Autopivot!F95","v":543965},{"$f":"Autopivot!E95","v":11333},{"$f":"IF(Autopivot!G95=0,\"\",Autopivot!G95)","v":20000980},{"$f":"ROUND(Autopivot!J95,2)","v":300},{"$f":"LEFT(LEFT(C94,15)&\"-\"&LEFT(Autopivot!D95,14)&\"-\"&Autopivot!H95&\"-\"&$D$6,40)","v":"Friern Barnet S-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C96-3020000&Autopivot!D96,20)","v":"Q2174003NDSecDELCont"},{"$f":"Autopivot!A96","v":400033},{"$f":"Autopivot!B96","v":"Friern Barnet School"},{"$f":"Autopivot!F96","v":543965},{"$f":"Autopivot!E96","v":10163},{"$f":"IF(Autopivot!G96=0,\"\",Autopivot!G96)","v":""},{"$f":"ROUND(Autopivot!J96,2)","v":-395},{"$f":"LEFT(LEFT(C95,15)&\"-\"&LEFT(Autopivot!D96,14)&\"-\"&Autopivot!H96&\"-\"&$D$6,40)","v":"Friern Barnet S-NDSecDELContin-E23-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C97-3020000&Autopivot!D97,20)","v":"Q2177005DFC"},{"$f":"Autopivot!A97","v":400034},{"$f":"Autopivot!B97","v":"Northway"},{"$f":"Autopivot!F97","v":543965},{"$f":"Autopivot!E97","v":11340},{"$f":"IF(Autopivot!G97=0,\"\",Autopivot!G97)","v":20000350},{"$f":"ROUND(Autopivot!J97,2)","v":1835.32},{"$f":"LEFT(LEFT(C96,15)&\"-\"&LEFT(Autopivot!D97,14)&\"-\"&Autopivot!H97&\"-\"&$D$6,40)","v":"Northway-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C98-3020000&Autopivot!D98,20)","v":"Q2177005PEGRANT"},{"$f":"Autopivot!A98","v":400034},{"$f":"Autopivot!B98","v":"Northway"},{"$f":"Autopivot!F98","v":543965},{"$f":"Autopivot!E98","v":10168},{"$f":"IF(Autopivot!G98=0,\"\",Autopivot!G98)","v":""},{"$f":"ROUND(Autopivot!J98,2)","v":1762.5},{"$f":"LEFT(LEFT(C97,15)&\"-\"&LEFT(Autopivot!D98,14)&\"-\"&Autopivot!H98&\"-\"&$D$6,40)","v":"Northway-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C99-3020000&Autopivot!D99,20)","v":"Q2177005PPFSMPRI"},{"$f":"Autopivot!A99","v":400034},{"$f":"Autopivot!B99","v":"Northway"},{"$f":"Autopivot!F99","v":543965},{"$f":"Autopivot!E99","v":11332},{"$f":"IF(Autopivot!G99=0,\"\",Autopivot!G99)","v":20000978},{"$f":"ROUND(Autopivot!J99,2)","v":17160},{"$f":"LEFT(LEFT(C98,15)&\"-\"&LEFT(Autopivot!D99,14)&\"-\"&Autopivot!H99&\"-\"&$D$6,40)","v":"Northway-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C100-3020000&Autopivot!D100,20)","v":"Q2177005UIFSM"},{"$f":"Autopivot!A100","v":400034},{"$f":"Autopivot!B100","v":"Northway"},{"$f":"Autopivot!F100","v":543965},{"$f":"Autopivot!E100","v":10168},{"$f":"IF(Autopivot!G100=0,\"\",Autopivot!G100)","v":""},{"$f":"ROUND(Autopivot!J100,2)","v":2203.25},{"$f":"LEFT(LEFT(C99,15)&\"-\"&LEFT(Autopivot!D100,14)&\"-\"&Autopivot!H100&\"-\"&$D$6,40)","v":"Northway-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C101-3020000&Autopivot!D101,20)","v":"Q2172029DFC"},{"$f":"Autopivot!A101","v":400035},{"$f":"Autopivot!B101","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F101","v":543965},{"$f":"Autopivot!E101","v":11331},{"$f":"IF(Autopivot!G101=0,\"\",Autopivot!G101)","v":20000350},{"$f":"ROUND(Autopivot!J101,2)","v":2278.5700000000002},{"$f":"LEFT(LEFT(C100,15)&\"-\"&LEFT(Autopivot!D101,14)&\"-\"&Autopivot!H101&\"-\"&$D$6,40)","v":"Goldbeaters Pri-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C102-3020000&Autopivot!D102,20)","v":"Q2172029PEGRANT"},{"$f":"Autopivot!A102","v":400035},{"$f":"Autopivot!B102","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F102","v":543965},{"$f":"Autopivot!E102","v":10166},{"$f":"IF(Autopivot!G102=0,\"\",Autopivot!G102)","v":""},{"$f":"ROUND(Autopivot!J102,2)","v":2040.62},{"$f":"LEFT(LEFT(C101,15)&\"-\"&LEFT(Autopivot!D102,14)&\"-\"&Autopivot!H102&\"-\"&$D$6,40)","v":"Goldbeaters Pri-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C103-3020000&Autopivot!D103,20)","v":"Q2172029PPFSMPRI"},{"$f":"Autopivot!A103","v":400035},{"$f":"Autopivot!B103","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F103","v":543965},{"$f":"Autopivot!E103","v":11334},{"$f":"IF(Autopivot!G103=0,\"\",Autopivot!G103)","v":20000978},{"$f":"ROUND(Autopivot!J103,2)","v":65670},{"$f":"LEFT(LEFT(C102,15)&\"-\"&LEFT(Autopivot!D103,14)&\"-\"&Autopivot!H103&\"-\"&$D$6,40)","v":"Goldbeaters Pri-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C104-3020000&Autopivot!D104,20)","v":"Q2172029ppservice"},{"$f":"Autopivot!A104","v":400035},{"$f":"Autopivot!B104","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F104","v":543965},{"$f":"Autopivot!E104","v":11334},{"$f":"IF(Autopivot!G104=0,\"\",Autopivot!G104)","v":20000980},{"$f":"ROUND(Autopivot!J104,2)","v":75},{"$f":"LEFT(LEFT(C103,15)&\"-\"&LEFT(Autopivot!D104,14)&\"-\"&Autopivot!H104&\"-\"&$D$6,40)","v":"Goldbeaters Pri-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C105-3020000&Autopivot!D105,20)","v":"Q2172029UIFSM"},{"$f":"Autopivot!A105","v":400035},{"$f":"Autopivot!B105","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F105","v":543965},{"$f":"Autopivot!E105","v":10166},{"$f":"IF(Autopivot!G105=0,\"\",Autopivot!G105)","v":""},{"$f":"ROUND(Autopivot!J105,2)","v":14079.62},{"$f":"LEFT(LEFT(C104,15)&\"-\"&LEFT(Autopivot!D105,14)&\"-\"&Autopivot!H105&\"-\"&$D$6,40)","v":"Goldbeaters Pri-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C106-3020000&Autopivot!D106,20)","v":"Q2172019DFC"},{"$f":"Autopivot!A106","v":400036},{"$f":"Autopivot!B106","v":"Deansbrook Infant School"},{"$f":"Autopivot!F106","v":543965},{"$f":"Autopivot!E106","v":11331},{"$f":"IF(Autopivot!G106=0,\"\",Autopivot!G106)","v":20000350},{"$f":"ROUND(Autopivot!J106,2)","v":1870.75},{"$f":"LEFT(LEFT(C105,15)&\"-\"&LEFT(Autopivot!D106,14)&\"-\"&Autopivot!H106&\"-\"&$D$6,40)","v":"Deansbrook Infa-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C107-3020000&Autopivot!D107,20)","v":"Q2172019PEGRANT"},{"$f":"Autopivot!A107","v":400036},{"$f":"Autopivot!B107","v":"Deansbrook Infant School"},{"$f":"Autopivot!F107","v":543965},{"$f":"Autopivot!E107","v":10166},{"$f":"IF(Autopivot!G107=0,\"\",Autopivot!G107)","v":""},{"$f":"ROUND(Autopivot!J107,2)","v":1848.96},{"$f":"LEFT(LEFT(C106,15)&\"-\"&LEFT(Autopivot!D107,14)&\"-\"&Autopivot!H107&\"-\"&$D$6,40)","v":"Deansbrook Infa-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C108-3020000&Autopivot!D108,20)","v":"Q2172019PPFSMPRI"},{"$f":"Autopivot!A108","v":400036},{"$f":"Autopivot!B108","v":"Deansbrook Infant School"},{"$f":"Autopivot!F108","v":543965},{"$f":"Autopivot!E108","v":11334},{"$f":"IF(Autopivot!G108=0,\"\",Autopivot!G108)","v":20000978},{"$f":"ROUND(Autopivot!J108,2)","v":22770},{"$f":"LEFT(LEFT(C107,15)&\"-\"&LEFT(Autopivot!D108,14)&\"-\"&Autopivot!H108&\"-\"&$D$6,40)","v":"Deansbrook Infa-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C109-3020000&Autopivot!D109,20)","v":"Q2172019UIFSM"},{"$f":"Autopivot!A109","v":400036},{"$f":"Autopivot!B109","v":"Deansbrook Infant School"},{"$f":"Autopivot!F109","v":543965},{"$f":"Autopivot!E109","v":10166},{"$f":"IF(Autopivot!G109=0,\"\",Autopivot!G109)","v":""},{"$f":"ROUND(Autopivot!J109,2)","v":26543.119999999999},{"$f":"LEFT(LEFT(C108,15)&\"-\"&LEFT(Autopivot!D109,14)&\"-\"&Autopivot!H109&\"-\"&$D$6,40)","v":"Deansbrook Infa-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C110-3020000&Autopivot!D110,20)","v":"Q2173507PEGRANT"},{"$f":"Autopivot!A110","v":400037},{"$f":"Autopivot!B110","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F110","v":543965},{"$f":"Autopivot!E110","v":10166},{"$f":"IF(Autopivot!G110=0,\"\",Autopivot!G110)","v":""},{"$f":"ROUND(Autopivot!J110,2)","v":1883.34},{"$f":"LEFT(LEFT(C109,15)&\"-\"&LEFT(Autopivot!D110,14)&\"-\"&Autopivot!H110&\"-\"&$D$6,40)","v":"St Theresa's R.-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C111-3020000&Autopivot!D111,20)","v":"Q2173507PPFSMPRI"},{"$f":"Autopivot!A111","v":400037},{"$f":"Autopivot!B111","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F111","v":543965},{"$f":"Autopivot!E111","v":11334},{"$f":"IF(Autopivot!G111=0,\"\",Autopivot!G111)","v":20000978},{"$f":"ROUND(Autopivot!J111,2)","v":9900},{"$f":"LEFT(LEFT(C110,15)&\"-\"&LEFT(Autopivot!D111,14)&\"-\"&Autopivot!H111&\"-\"&$D$6,40)","v":"St Theresa's R.-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C112-3020000&Autopivot!D112,20)","v":"Q2173507ppservice"},{"$f":"Autopivot!A112","v":400037},{"$f":"Autopivot!B112","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F112","v":543965},{"$f":"Autopivot!E112","v":11334},{"$f":"IF(Autopivot!G112=0,\"\",Autopivot!G112)","v":20000980},{"$f":"ROUND(Autopivot!J112,2)","v":150},{"$f":"LEFT(LEFT(C111,15)&\"-\"&LEFT(Autopivot!D112,14)&\"-\"&Autopivot!H112&\"-\"&$D$6,40)","v":"St Theresa's R.-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C113-3020000&Autopivot!D113,20)","v":"Q2173507UIFSM"},{"$f":"Autopivot!A113","v":400037},{"$f":"Autopivot!B113","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F113","v":543965},{"$f":"Autopivot!E113","v":10166},{"$f":"IF(Autopivot!G113=0,\"\",Autopivot!G113)","v":""},{"$f":"ROUND(Autopivot!J113,2)","v":7479.12},{"$f":"LEFT(LEFT(C112,15)&\"-\"&LEFT(Autopivot!D113,14)&\"-\"&Autopivot!H113&\"-\"&$D$6,40)","v":"St Theresa's R.-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C114-3020000&Autopivot!D114,20)","v":"Q2172070DFC"},{"$f":"Autopivot!A114","v":400038},{"$f":"Autopivot!B114","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F114","v":543965},{"$f":"Autopivot!E114","v":11331},{"$f":"IF(Autopivot!G114=0,\"\",Autopivot!G114)","v":20000350},{"$f":"ROUND(Autopivot!J114,2)","v":1654.19},{"$f":"LEFT(LEFT(C113,15)&\"-\"&LEFT(Autopivot!D114,14)&\"-\"&Autopivot!H114&\"-\"&$D$6,40)","v":"Sunnyfields Pri-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C115-3020000&Autopivot!D115,20)","v":"Q2172070PEGRANT"},{"$f":"Autopivot!A115","v":400038},{"$f":"Autopivot!B115","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F115","v":543965},{"$f":"Autopivot!E115","v":10166},{"$f":"IF(Autopivot!G115=0,\"\",Autopivot!G115)","v":""},{"$f":"ROUND(Autopivot!J115,2)","v":1852.09},{"$f":"LEFT(LEFT(C114,15)&\"-\"&LEFT(Autopivot!D115,14)&\"-\"&Autopivot!H115&\"-\"&$D$6,40)","v":"Sunnyfields Pri-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C116-3020000&Autopivot!D116,20)","v":"Q2172070PPFSMPRI"},{"$f":"Autopivot!A116","v":400038},{"$f":"Autopivot!B116","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F116","v":543965},{"$f":"Autopivot!E116","v":11334},{"$f":"IF(Autopivot!G116=0,\"\",Autopivot!G116)","v":20000978},{"$f":"ROUND(Autopivot!J116,2)","v":34650},{"$f":"LEFT(LEFT(C115,15)&\"-\"&LEFT(Autopivot!D116,14)&\"-\"&Autopivot!H116&\"-\"&$D$6,40)","v":"Sunnyfields Pri-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C117-3020000&Autopivot!D117,20)","v":"Q2172070UIFSM"},{"$f":"Autopivot!A117","v":400038},{"$f":"Autopivot!B117","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F117","v":543965},{"$f":"Autopivot!E117","v":10166},{"$f":"IF(Autopivot!G117=0,\"\",Autopivot!G117)","v":""},{"$f":"ROUND(Autopivot!J117,2)","v":5389.62},{"$f":"LEFT(LEFT(C116,15)&\"-\"&LEFT(Autopivot!D117,14)&\"-\"&Autopivot!H117&\"-\"&$D$6,40)","v":"Sunnyfields Pri-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C118-3020000&Autopivot!D118,20)","v":"Q2173302PEGRANT"},{"$f":"Autopivot!A118","v":400039},{"$f":"Autopivot!B118","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F118","v":543965},{"$f":"Autopivot!E118","v":10166},{"$f":"IF(Autopivot!G118=0,\"\",Autopivot!G118)","v":""},{"$f":"ROUND(Autopivot!J118,2)","v":1848.96},{"$f":"LEFT(LEFT(C117,15)&\"-\"&LEFT(Autopivot!D118,14)&\"-\"&Autopivot!H118&\"-\"&$D$6,40)","v":"Christ Church C-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C119-3020000&Autopivot!D119,20)","v":"Q2173302PPFSMPRI"},{"$f":"Autopivot!A119","v":400039},{"$f":"Autopivot!B119","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F119","v":543965},{"$f":"Autopivot!E119","v":11334},{"$f":"IF(Autopivot!G119=0,\"\",Autopivot!G119)","v":20000978},{"$f":"ROUND(Autopivot!J119,2)","v":7590},{"$f":"LEFT(LEFT(C118,15)&\"-\"&LEFT(Autopivot!D119,14)&\"-\"&Autopivot!H119&\"-\"&$D$6,40)","v":"Christ Church C-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C120-3020000&Autopivot!D120,20)","v":"Q2173302UIFSM"},{"$f":"Autopivot!A120","v":400039},{"$f":"Autopivot!B120","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F120","v":543965},{"$f":"Autopivot!E120","v":10166},{"$f":"IF(Autopivot!G120=0,\"\",Autopivot!G120)","v":""},{"$f":"ROUND(Autopivot!J120,2)","v":8020.75},{"$f":"LEFT(LEFT(C119,15)&\"-\"&LEFT(Autopivot!D120,14)&\"-\"&Autopivot!H120&\"-\"&$D$6,40)","v":"Christ Church C-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C121-3020000&Autopivot!D121,20)","v":"Q2172007DFC"},{"$f":"Autopivot!A121","v":400040},{"$f":"Autopivot!B121","v":"Brookland Junior School"},{"$f":"Autopivot!F121","v":543965},{"$f":"Autopivot!E121","v":11331},{"$f":"IF(Autopivot!G121=0,\"\",Autopivot!G121)","v":20000350},{"$f":"ROUND(Autopivot!J121,2)","v":2009.69},{"$f":"LEFT(LEFT(C120,15)&\"-\"&LEFT(Autopivot!D121,14)&\"-\"&Autopivot!H121&\"-\"&$D$6,40)","v":"Brookland Junio-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C122-3020000&Autopivot!D122,20)","v":"Q2172007PEGRANT"},{"$f":"Autopivot!A122","v":400040},{"$f":"Autopivot!B122","v":"Brookland Junior School"},{"$f":"Autopivot!F122","v":543965},{"$f":"Autopivot!E122","v":10166},{"$f":"IF(Autopivot!G122=0,\"\",Autopivot!G122)","v":""},{"$f":"ROUND(Autopivot!J122,2)","v":2036.46},{"$f":"LEFT(LEFT(C121,15)&\"-\"&LEFT(Autopivot!D122,14)&\"-\"&Autopivot!H122&\"-\"&$D$6,40)","v":"Brookland Junio-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C123-3020000&Autopivot!D123,20)","v":"Q2172007PPFSMPRI"},{"$f":"Autopivot!A123","v":400040},{"$f":"Autopivot!B123","v":"Brookland Junior School"},{"$f":"Autopivot!F123","v":543965},{"$f":"Autopivot!E123","v":11334},{"$f":"IF(Autopivot!G123=0,\"\",Autopivot!G123)","v":20000978},{"$f":"ROUND(Autopivot!J123,2)","v":27720},{"$f":"LEFT(LEFT(C122,15)&\"-\"&LEFT(Autopivot!D123,14)&\"-\"&Autopivot!H123&\"-\"&$D$6,40)","v":"Brookland Junio-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C124-3020000&Autopivot!D124,20)","v":"Q2175405PPFSMSEC"},{"$f":"Autopivot!A124","v":400041},{"$f":"Autopivot!B124","v":"Finchley Catholic High School"},{"$f":"Autopivot!F124","v":543965},{"$f":"Autopivot!E124","v":11333},{"$f":"IF(Autopivot!G124=0,\"\",Autopivot!G124)","v":20000978},{"$f":"ROUND(Autopivot!J124,2)","v":32491.25},{"$f":"LEFT(LEFT(C123,15)&\"-\"&LEFT(Autopivot!D124,14)&\"-\"&Autopivot!H124&\"-\"&$D$6,40)","v":"Finchley Cathol-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C125-3020000&Autopivot!D125,20)","v":"Q2175405ppservice"},{"$f":"Autopivot!A125","v":400041},{"$f":"Autopivot!B125","v":"Finchley Catholic High School"},{"$f":"Autopivot!F125","v":543965},{"$f":"Autopivot!E125","v":11333},{"$f":"IF(Autopivot!G125=0,\"\",Autopivot!G125)","v":20000980},{"$f":"ROUND(Autopivot!J125,2)","v":75},{"$f":"LEFT(LEFT(C124,15)&\"-\"&LEFT(Autopivot!D125,14)&\"-\"&Autopivot!H125&\"-\"&$D$6,40)","v":"Finchley Cathol-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C126-3020000&Autopivot!D126,20)","v":"Q2175405NDSecDELCont"},{"$f":"Autopivot!A126","v":400041},{"$f":"Autopivot!B126","v":"Finchley Catholic High School"},{"$f":"Autopivot!F126","v":543965},{"$f":"Autopivot!E126","v":10163},{"$f":"IF(Autopivot!G126=0,\"\",Autopivot!G126)","v":""},{"$f":"ROUND(Autopivot!J126,2)","v":-441},{"$f":"LEFT(LEFT(C125,15)&\"-\"&LEFT(Autopivot!D126,14)&\"-\"&Autopivot!H126&\"-\"&$D$6,40)","v":"Finchley Cathol-NDSecDELContin-E23-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C127-3020000&Autopivot!D127,20)","v":"Q2172021DFC"},{"$f":"Autopivot!A127","v":400042},{"$f":"Autopivot!B127","v":"Dollis Infant School"},{"$f":"Autopivot!F127","v":543965},{"$f":"Autopivot!E127","v":11331},{"$f":"IF(Autopivot!G127=0,\"\",Autopivot!G127)","v":20000350},{"$f":"ROUND(Autopivot!J127,2)","v":1834.75},{"$f":"LEFT(LEFT(C126,15)&\"-\"&LEFT(Autopivot!D127,14)&\"-\"&Autopivot!H127&\"-\"&$D$6,40)","v":"Dollis Infant S-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C128-3020000&Autopivot!D128,20)","v":"Q2172021PEGRANT"},{"$f":"Autopivot!A128","v":400042},{"$f":"Autopivot!B128","v":"Dollis Infant School"},{"$f":"Autopivot!F128","v":543965},{"$f":"Autopivot!E128","v":10166},{"$f":"IF(Autopivot!G128=0,\"\",Autopivot!G128)","v":""},{"$f":"ROUND(Autopivot!J128,2)","v":1841.67},{"$f":"LEFT(LEFT(C127,15)&\"-\"&LEFT(Autopivot!D128,14)&\"-\"&Autopivot!H128&\"-\"&$D$6,40)","v":"Dollis Infant S-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C129-3020000&Autopivot!D129,20)","v":"Q2172021PPFSMPRI"},{"$f":"Autopivot!A129","v":400042},{"$f":"Autopivot!B129","v":"Dollis Infant School"},{"$f":"Autopivot!F129","v":543965},{"$f":"Autopivot!E129","v":11334},{"$f":"IF(Autopivot!G129=0,\"\",Autopivot!G129)","v":20000978},{"$f":"ROUND(Autopivot!J129,2)","v":26070},{"$f":"LEFT(LEFT(C128,15)&\"-\"&LEFT(Autopivot!D129,14)&\"-\"&Autopivot!H129&\"-\"&$D$6,40)","v":"Dollis Infant S-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C130-3020000&Autopivot!D130,20)","v":"Q2172021UIFSM"},{"$f":"Autopivot!A130","v":400042},{"$f":"Autopivot!B130","v":"Dollis Infant School"},{"$f":"Autopivot!F130","v":543965},{"$f":"Autopivot!E130","v":10166},{"$f":"IF(Autopivot!G130=0,\"\",Autopivot!G130)","v":""},{"$f":"ROUND(Autopivot!J130,2)","v":21531.37},{"$f":"LEFT(LEFT(C129,15)&\"-\"&LEFT(Autopivot!D130,14)&\"-\"&Autopivot!H130&\"-\"&$D$6,40)","v":"Dollis Infant S-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C131-3020000&Autopivot!D131,20)","v":"Q2172010DFC"},{"$f":"Autopivot!A131","v":400043},{"$f":"Autopivot!B131","v":"Child's Hill School"},{"$f":"Autopivot!F131","v":543965},{"$f":"Autopivot!E131","v":11331},{"$f":"IF(Autopivot!G131=0,\"\",Autopivot!G131)","v":20000350},{"$f":"ROUND(Autopivot!J131,2)","v":1993.94},{"$f":"LEFT(LEFT(C130,15)&\"-\"&LEFT(Autopivot!D131,14)&\"-\"&Autopivot!H131&\"-\"&$D$6,40)","v":"Child's Hill Sc-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C132-3020000&Autopivot!D132,20)","v":"Q2172010PEGRANT"},{"$f":"Autopivot!A132","v":400043},{"$f":"Autopivot!B132","v":"Child's Hill School"},{"$f":"Autopivot!F132","v":543965},{"$f":"Autopivot!E132","v":10166},{"$f":"IF(Autopivot!G132=0,\"\",Autopivot!G132)","v":""},{"$f":"ROUND(Autopivot!J132,2)","v":1945.84},{"$f":"LEFT(LEFT(C131,15)&\"-\"&LEFT(Autopivot!D132,14)&\"-\"&Autopivot!H132&\"-\"&$D$6,40)","v":"Child's Hill Sc-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C133-3020000&Autopivot!D133,20)","v":"Q2172010PPFSMPRI"},{"$f":"Autopivot!A133","v":400043},{"$f":"Autopivot!B133","v":"Child's Hill School"},{"$f":"Autopivot!F133","v":543965},{"$f":"Autopivot!E133","v":11334},{"$f":"IF(Autopivot!G133=0,\"\",Autopivot!G133)","v":20000978},{"$f":"ROUND(Autopivot!J133,2)","v":48180},{"$f":"LEFT(LEFT(C132,15)&\"-\"&LEFT(Autopivot!D133,14)&\"-\"&Autopivot!H133&\"-\"&$D$6,40)","v":"Child's Hill Sc-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C134-3020000&Autopivot!D134,20)","v":"Q2172010UIFSM"},{"$f":"Autopivot!A134","v":400043},{"$f":"Autopivot!B134","v":"Child's Hill School"},{"$f":"Autopivot!F134","v":543965},{"$f":"Autopivot!E134","v":10166},{"$f":"IF(Autopivot!G134=0,\"\",Autopivot!G134)","v":""},{"$f":"ROUND(Autopivot!J134,2)","v":12518.25},{"$f":"LEFT(LEFT(C133,15)&\"-\"&LEFT(Autopivot!D134,14)&\"-\"&Autopivot!H134&\"-\"&$D$6,40)","v":"Child's Hill Sc-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C135-3020000&Autopivot!D135,20)","v":"Q2172036DFC"},{"$f":"Autopivot!A135","v":400046},{"$f":"Autopivot!B135","v":"Livingstone School"},{"$f":"Autopivot!F135","v":543965},{"$f":"Autopivot!E135","v":11331},{"$f":"IF(Autopivot!G135=0,\"\",Autopivot!G135)","v":20000350},{"$f":"ROUND(Autopivot!J135,2)","v":1811.69},{"$f":"LEFT(LEFT(C134,15)&\"-\"&LEFT(Autopivot!D135,14)&\"-\"&Autopivot!H135&\"-\"&$D$6,40)","v":"Livingstone Sch-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C136-3020000&Autopivot!D136,20)","v":"Q2172036PEGRANT"},{"$f":"Autopivot!A136","v":400046},{"$f":"Autopivot!B136","v":"Livingstone School"},{"$f":"Autopivot!F136","v":543965},{"$f":"Autopivot!E136","v":10166},{"$f":"IF(Autopivot!G136=0,\"\",Autopivot!G136)","v":""},{"$f":"ROUND(Autopivot!J136,2)","v":1911.46},{"$f":"LEFT(LEFT(C135,15)&\"-\"&LEFT(Autopivot!D136,14)&\"-\"&Autopivot!H136&\"-\"&$D$6,40)","v":"Livingstone Sch-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C137-3020000&Autopivot!D137,20)","v":"Q2172036PPFSMPRI"},{"$f":"Autopivot!A137","v":400046},{"$f":"Autopivot!B137","v":"Livingstone School"},{"$f":"Autopivot!F137","v":543965},{"$f":"Autopivot!E137","v":11334},{"$f":"IF(Autopivot!G137=0,\"\",Autopivot!G137)","v":20000978},{"$f":"ROUND(Autopivot!J137,2)","v":45870},{"$f":"LEFT(LEFT(C136,15)&\"-\"&LEFT(Autopivot!D137,14)&\"-\"&Autopivot!H137&\"-\"&$D$6,40)","v":"Livingstone Sch-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C138-3020000&Autopivot!D138,20)","v":"Q2172036UIFSM"},{"$f":"Autopivot!A138","v":400046},{"$f":"Autopivot!B138","v":"Livingstone School"},{"$f":"Autopivot!F138","v":543965},{"$f":"Autopivot!E138","v":10166},{"$f":"IF(Autopivot!G138=0,\"\",Autopivot!G138)","v":""},{"$f":"ROUND(Autopivot!J138,2)","v":7010.12},{"$f":"LEFT(LEFT(C137,15)&\"-\"&LEFT(Autopivot!D138,14)&\"-\"&Autopivot!H138&\"-\"&$D$6,40)","v":"Livingstone Sch-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C139-3020000&Autopivot!D139,20)","v":"Q2172024DFC"},{"$f":"Autopivot!A139","v":400047},{"$f":"Autopivot!B139","v":"Fairway Primary School"},{"$f":"Autopivot!F139","v":543965},{"$f":"Autopivot!E139","v":11331},{"$f":"IF(Autopivot!G139=0,\"\",Autopivot!G139)","v":20000350},{"$f":"ROUND(Autopivot!J139,2)","v":1738.57},{"$f":"LEFT(LEFT(C138,15)&\"-\"&LEFT(Autopivot!D139,14)&\"-\"&Autopivot!H139&\"-\"&$D$6,40)","v":"Fairway Primary-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C140-3020000&Autopivot!D140,20)","v":"Q2172024PEGRANT"},{"$f":"Autopivot!A140","v":400047},{"$f":"Autopivot!B140","v":"Fairway Primary School"},{"$f":"Autopivot!F140","v":543965},{"$f":"Autopivot!E140","v":10166},{"$f":"IF(Autopivot!G140=0,\"\",Autopivot!G140)","v":""},{"$f":"ROUND(Autopivot!J140,2)","v":1884.37},{"$f":"LEFT(LEFT(C139,15)&\"-\"&LEFT(Autopivot!D140,14)&\"-\"&Autopivot!H140&\"-\"&$D$6,40)","v":"Fairway Primary-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C141-3020000&Autopivot!D141,20)","v":"Q2172024PPFSMPRI"},{"$f":"Autopivot!A141","v":400047},{"$f":"Autopivot!B141","v":"Fairway Primary School"},{"$f":"Autopivot!F141","v":543965},{"$f":"Autopivot!E141","v":11334},{"$f":"IF(Autopivot!G141=0,\"\",Autopivot!G141)","v":20000978},{"$f":"ROUND(Autopivot!J141,2)","v":28710},{"$f":"LEFT(LEFT(C140,15)&\"-\"&LEFT(Autopivot!D141,14)&\"-\"&Autopivot!H141&\"-\"&$D$6,40)","v":"Fairway Primary-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C142-3020000&Autopivot!D142,20)","v":"Q2172024UIFSM"},{"$f":"Autopivot!A142","v":400047},{"$f":"Autopivot!B142","v":"Fairway Primary School"},{"$f":"Autopivot!F142","v":543965},{"$f":"Autopivot!E142","v":10166},{"$f":"IF(Autopivot!G142=0,\"\",Autopivot!G142)","v":""},{"$f":"ROUND(Autopivot!J142,2)","v":6332},{"$f":"LEFT(LEFT(C141,15)&\"-\"&LEFT(Autopivot!D142,14)&\"-\"&Autopivot!H142&\"-\"&$D$6,40)","v":"Fairway Primary-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C143-3020000&Autopivot!D143,20)","v":"Q2172042DFC"},{"$f":"Autopivot!A143","v":400048},{"$f":"Autopivot!B143","v":"Monkfrith School"},{"$f":"Autopivot!F143","v":543965},{"$f":"Autopivot!E143","v":11331},{"$f":"IF(Autopivot!G143=0,\"\",Autopivot!G143)","v":20000350},{"$f":"ROUND(Autopivot!J143,2)","v":1852.19},{"$f":"LEFT(LEFT(C142,15)&\"-\"&LEFT(Autopivot!D143,14)&\"-\"&Autopivot!H143&\"-\"&$D$6,40)","v":"Monkfrith Schoo-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C144-3020000&Autopivot!D144,20)","v":"Q2172042PEGRANT"},{"$f":"Autopivot!A144","v":400048},{"$f":"Autopivot!B144","v":"Monkfrith School"},{"$f":"Autopivot!F144","v":543965},{"$f":"Autopivot!E144","v":10166},{"$f":"IF(Autopivot!G144=0,\"\",Autopivot!G144)","v":""},{"$f":"ROUND(Autopivot!J144,2)","v":1948.96},{"$f":"LEFT(LEFT(C143,15)&\"-\"&LEFT(Autopivot!D144,14)&\"-\"&Autopivot!H144&\"-\"&$D$6,40)","v":"Monkfrith Schoo-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C145-3020000&Autopivot!D145,20)","v":"Q2172042PPFSMPRI"},{"$f":"Autopivot!A145","v":400048},{"$f":"Autopivot!B145","v":"Monkfrith School"},{"$f":"Autopivot!F145","v":543965},{"$f":"Autopivot!E145","v":11334},{"$f":"IF(Autopivot!G145=0,\"\",Autopivot!G145)","v":20000978},{"$f":"ROUND(Autopivot!J145,2)","v":17490},{"$f":"LEFT(LEFT(C144,15)&\"-\"&LEFT(Autopivot!D145,14)&\"-\"&Autopivot!H145&\"-\"&$D$6,40)","v":"Monkfrith Schoo-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C146-3020000&Autopivot!D146,20)","v":"Q2172042UIFSM"},{"$f":"Autopivot!A146","v":400048},{"$f":"Autopivot!B146","v":"Monkfrith School"},{"$f":"Autopivot!F146","v":543965},{"$f":"Autopivot!E146","v":10166},{"$f":"IF(Autopivot!G146=0,\"\",Autopivot!G146)","v":""},{"$f":"ROUND(Autopivot!J146,2)","v":20211.37},{"$f":"LEFT(LEFT(C145,15)&\"-\"&LEFT(Autopivot!D146,14)&\"-\"&Autopivot!H146&\"-\"&$D$6,40)","v":"Monkfrith Schoo-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C147-3020000&Autopivot!D147,20)","v":"Q2172016DFC"},{"$f":"Autopivot!A147","v":400049},{"$f":"Autopivot!B147","v":"Courtland School"},{"$f":"Autopivot!F147","v":543965},{"$f":"Autopivot!E147","v":11331},{"$f":"IF(Autopivot!G147=0,\"\",Autopivot!G147)","v":20000350},{"$f":"ROUND(Autopivot!J147,2)","v":1590.62},{"$f":"LEFT(LEFT(C146,15)&\"-\"&LEFT(Autopivot!D147,14)&\"-\"&Autopivot!H147&\"-\"&$D$6,40)","v":"Courtland Schoo-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C148-3020000&Autopivot!D148,20)","v":"Q2172016PEGRANT"},{"$f":"Autopivot!A148","v":400049},{"$f":"Autopivot!B148","v":"Courtland School"},{"$f":"Autopivot!F148","v":543965},{"$f":"Autopivot!E148","v":10166},{"$f":"IF(Autopivot!G148=0,\"\",Autopivot!G148)","v":""},{"$f":"ROUND(Autopivot!J148,2)","v":1856.25},{"$f":"LEFT(LEFT(C147,15)&\"-\"&LEFT(Autopivot!D148,14)&\"-\"&Autopivot!H148&\"-\"&$D$6,40)","v":"Courtland Schoo-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C149-3020000&Autopivot!D149,20)","v":"Q2172016PPFSMPRI"},{"$f":"Autopivot!A149","v":400049},{"$f":"Autopivot!B149","v":"Courtland School"},{"$f":"Autopivot!F149","v":543965},{"$f":"Autopivot!E149","v":11334},{"$f":"IF(Autopivot!G149=0,\"\",Autopivot!G149)","v":20000978},{"$f":"ROUND(Autopivot!J149,2)","v":11880},{"$f":"LEFT(LEFT(C148,15)&\"-\"&LEFT(Autopivot!D149,14)&\"-\"&Autopivot!H149&\"-\"&$D$6,40)","v":"Courtland Schoo-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C150-3020000&Autopivot!D150,20)","v":"Q2172016UIFSM"},{"$f":"Autopivot!A150","v":400049},{"$f":"Autopivot!B150","v":"Courtland School"},{"$f":"Autopivot!F150","v":543965},{"$f":"Autopivot!E150","v":10166},{"$f":"IF(Autopivot!G150=0,\"\",Autopivot!G150)","v":""},{"$f":"ROUND(Autopivot!J150,2)","v":8216.6200000000008},{"$f":"LEFT(LEFT(C149,15)&\"-\"&LEFT(Autopivot!D150,14)&\"-\"&Autopivot!H150&\"-\"&$D$6,40)","v":"Courtland Schoo-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C151-3020000&Autopivot!D151,20)","v":"Q2172016DFCLoan"},{"$f":"Autopivot!A151","v":400049},{"$f":"Autopivot!B151","v":"Courtland School"},{"$f":"Autopivot!F151","v":543965},{"$f":"Autopivot!E151","v":11331},{"$f":"IF(Autopivot!G151=0,\"\",Autopivot!G151)","v":20000350},{"$f":"ROUND(Autopivot!J151,2)","v":-1000},{"$f":"LEFT(LEFT(C150,15)&\"-\"&LEFT(Autopivot!D151,14)&\"-\"&Autopivot!H151&\"-\"&$D$6,40)","v":"Courtland Schoo-DFCLoan-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C152-3020000&Autopivot!D152,20)","v":"Q2172014DFC"},{"$f":"Autopivot!A152","v":400050},{"$f":"Autopivot!B152","v":"Colindale School"},{"$f":"Autopivot!F152","v":543965},{"$f":"Autopivot!E152","v":11331},{"$f":"IF(Autopivot!G152=0,\"\",Autopivot!G152)","v":20000350},{"$f":"ROUND(Autopivot!J152,2)","v":2987.87},{"$f":"LEFT(LEFT(C151,15)&\"-\"&LEFT(Autopivot!D152,14)&\"-\"&Autopivot!H152&\"-\"&$D$6,40)","v":"Colindale Schoo-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C153-3020000&Autopivot!D153,20)","v":"Q2172014PEGRANT"},{"$f":"Autopivot!A153","v":400050},{"$f":"Autopivot!B153","v":"Colindale School"},{"$f":"Autopivot!F153","v":543965},{"$f":"Autopivot!E153","v":10166},{"$f":"IF(Autopivot!G153=0,\"\",Autopivot!G153)","v":""},{"$f":"ROUND(Autopivot!J153,2)","v":2258.34},{"$f":"LEFT(LEFT(C152,15)&\"-\"&LEFT(Autopivot!D153,14)&\"-\"&Autopivot!H153&\"-\"&$D$6,40)","v":"Colindale Schoo-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C154-3020000&Autopivot!D154,20)","v":"Q2172014PPFSMPRI"},{"$f":"Autopivot!A154","v":400050},{"$f":"Autopivot!B154","v":"Colindale School"},{"$f":"Autopivot!F154","v":543965},{"$f":"Autopivot!E154","v":11334},{"$f":"IF(Autopivot!G154=0,\"\",Autopivot!G154)","v":20000978},{"$f":"ROUND(Autopivot!J154,2)","v":75570},{"$f":"LEFT(LEFT(C153,15)&\"-\"&LEFT(Autopivot!D154,14)&\"-\"&Autopivot!H154&\"-\"&$D$6,40)","v":"Colindale Schoo-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C155-3020000&Autopivot!D155,20)","v":"Q2172014UIFSM"},{"$f":"Autopivot!A155","v":400050},{"$f":"Autopivot!B155","v":"Colindale School"},{"$f":"Autopivot!F155","v":543965},{"$f":"Autopivot!E155","v":10166},{"$f":"IF(Autopivot!G155=0,\"\",Autopivot!G155)","v":""},{"$f":"ROUND(Autopivot!J155,2)","v":19733.25},{"$f":"LEFT(LEFT(C154,15)&\"-\"&LEFT(Autopivot!D155,14)&\"-\"&Autopivot!H155&\"-\"&$D$6,40)","v":"Colindale Schoo-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C156-3020000&Autopivot!D156,20)","v":"Q2172003DFC"},{"$f":"Autopivot!A156","v":400051},{"$f":"Autopivot!B156","v":"Bell Lane Primary School"},{"$f":"Autopivot!F156","v":543965},{"$f":"Autopivot!E156","v":11331},{"$f":"IF(Autopivot!G156=0,\"\",Autopivot!G156)","v":20000350},{"$f":"ROUND(Autopivot!J156,2)","v":2244.25},{"$f":"LEFT(LEFT(C155,15)&\"-\"&LEFT(Autopivot!D156,14)&\"-\"&Autopivot!H156&\"-\"&$D$6,40)","v":"Bell Lane Prima-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C157-3020000&Autopivot!D157,20)","v":"Q2172003PEGRANT"},{"$f":"Autopivot!A157","v":400051},{"$f":"Autopivot!B157","v":"Bell Lane Primary School"},{"$f":"Autopivot!F157","v":543965},{"$f":"Autopivot!E157","v":10166},{"$f":"IF(Autopivot!G157=0,\"\",Autopivot!G157)","v":""},{"$f":"ROUND(Autopivot!J157,2)","v":2015.62},{"$f":"LEFT(LEFT(C156,15)&\"-\"&LEFT(Autopivot!D157,14)&\"-\"&Autopivot!H157&\"-\"&$D$6,40)","v":"Bell Lane Prima-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C158-3020000&Autopivot!D158,20)","v":"Q2172003PPFSMPRI"},{"$f":"Autopivot!A158","v":400051},{"$f":"Autopivot!B158","v":"Bell Lane Primary School"},{"$f":"Autopivot!F158","v":543965},{"$f":"Autopivot!E158","v":11334},{"$f":"IF(Autopivot!G158=0,\"\",Autopivot!G158)","v":20000978},{"$f":"ROUND(Autopivot!J158,2)","v":66330},{"$f":"LEFT(LEFT(C157,15)&\"-\"&LEFT(Autopivot!D158,14)&\"-\"&Autopivot!H158&\"-\"&$D$6,40)","v":"Bell Lane Prima-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C159-3020000&Autopivot!D159,20)","v":"Q2172003UIFSM"},{"$f":"Autopivot!A159","v":400051},{"$f":"Autopivot!B159","v":"Bell Lane Primary School"},{"$f":"Autopivot!F159","v":543965},{"$f":"Autopivot!E159","v":10166},{"$f":"IF(Autopivot!G159=0,\"\",Autopivot!G159)","v":""},{"$f":"ROUND(Autopivot!J159,2)","v":8676.25},{"$f":"LEFT(LEFT(C158,15)&\"-\"&LEFT(Autopivot!D159,14)&\"-\"&Autopivot!H159&\"-\"&$D$6,40)","v":"Bell Lane Prima-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C160-3020000&Autopivot!D160,20)","v":"Q2175200DFC"},{"$f":"Autopivot!A160","v":400052},{"$f":"Autopivot!B160","v":"Dollis Junior School"},{"$f":"Autopivot!F160","v":543965},{"$f":"Autopivot!E160","v":11331},{"$f":"IF(Autopivot!G160=0,\"\",Autopivot!G160)","v":20000350},{"$f":"ROUND(Autopivot!J160,2)","v":1973.12},{"$f":"LEFT(LEFT(C159,15)&\"-\"&LEFT(Autopivot!D160,14)&\"-\"&Autopivot!H160&\"-\"&$D$6,40)","v":"Dollis Junior S-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C161-3020000&Autopivot!D161,20)","v":"Q2175200PEGRANT"},{"$f":"Autopivot!A161","v":400052},{"$f":"Autopivot!B161","v":"Dollis Junior School"},{"$f":"Autopivot!F161","v":543965},{"$f":"Autopivot!E161","v":10166},{"$f":"IF(Autopivot!G161=0,\"\",Autopivot!G161)","v":""},{"$f":"ROUND(Autopivot!J161,2)","v":2016.67},{"$f":"LEFT(LEFT(C160,15)&\"-\"&LEFT(Autopivot!D161,14)&\"-\"&Autopivot!H161&\"-\"&$D$6,40)","v":"Dollis Junior S-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C162-3020000&Autopivot!D162,20)","v":"Q2175200PPFSMPRI"},{"$f":"Autopivot!A162","v":400052},{"$f":"Autopivot!B162","v":"Dollis Junior School"},{"$f":"Autopivot!F162","v":543965},{"$f":"Autopivot!E162","v":11334},{"$f":"IF(Autopivot!G162=0,\"\",Autopivot!G162)","v":20000978},{"$f":"ROUND(Autopivot!J162,2)","v":56430},{"$f":"LEFT(LEFT(C161,15)&\"-\"&LEFT(Autopivot!D162,14)&\"-\"&Autopivot!H162&\"-\"&$D$6,40)","v":"Dollis Junior S-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C163-3020000&Autopivot!D163,20)","v":"Q2172057DFC"},{"$f":"Autopivot!A163","v":400053},{"$f":"Autopivot!B163","v":"Underhill School"},{"$f":"Autopivot!F163","v":543965},{"$f":"Autopivot!E163","v":11331},{"$f":"IF(Autopivot!G163=0,\"\",Autopivot!G163)","v":20000350},{"$f":"ROUND(Autopivot!J163,2)","v":2480.0500000000002},{"$f":"LEFT(LEFT(C162,15)&\"-\"&LEFT(Autopivot!D163,14)&\"-\"&Autopivot!H163&\"-\"&$D$6,40)","v":"Underhill Schoo-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C164-3020000&Autopivot!D164,20)","v":"Q2172057PEGRANT"},{"$f":"Autopivot!A164","v":400053},{"$f":"Autopivot!B164","v":"Underhill School"},{"$f":"Autopivot!F164","v":543965},{"$f":"Autopivot!E164","v":10166},{"$f":"IF(Autopivot!G164=0,\"\",Autopivot!G164)","v":""},{"$f":"ROUND(Autopivot!J164,2)","v":2143.75},{"$f":"LEFT(LEFT(C163,15)&\"-\"&LEFT(Autopivot!D164,14)&\"-\"&Autopivot!H164&\"-\"&$D$6,40)","v":"Underhill Schoo-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C165-3020000&Autopivot!D165,20)","v":"Q2172057PPFSMPRI"},{"$f":"Autopivot!A165","v":400053},{"$f":"Autopivot!B165","v":"Underhill School"},{"$f":"Autopivot!F165","v":543965},{"$f":"Autopivot!E165","v":11334},{"$f":"IF(Autopivot!G165=0,\"\",Autopivot!G165)","v":20000978},{"$f":"ROUND(Autopivot!J165,2)","v":90255},{"$f":"LEFT(LEFT(C164,15)&\"-\"&LEFT(Autopivot!D165,14)&\"-\"&Autopivot!H165&\"-\"&$D$6,40)","v":"Underhill Schoo-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C166-3020000&Autopivot!D166,20)","v":"Q2172057UIFSM"},{"$f":"Autopivot!A166","v":400053},{"$f":"Autopivot!B166","v":"Underhill School"},{"$f":"Autopivot!F166","v":543965},{"$f":"Autopivot!E166","v":10166},{"$f":"IF(Autopivot!G166=0,\"\",Autopivot!G166)","v":""},{"$f":"ROUND(Autopivot!J166,2)","v":15290.5},{"$f":"LEFT(LEFT(C165,15)&\"-\"&LEFT(Autopivot!D166,14)&\"-\"&Autopivot!H166&\"-\"&$D$6,40)","v":"Underhill Schoo-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C167-3020000&Autopivot!D167,20)","v":"Q2172008DFC"},{"$f":"Autopivot!A167","v":400057},{"$f":"Autopivot!B167","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F167","v":543965},{"$f":"Autopivot!E167","v":11331},{"$f":"IF(Autopivot!G167=0,\"\",Autopivot!G167)","v":20000350},{"$f":"ROUND(Autopivot!J167,2)","v":1847.12},{"$f":"LEFT(LEFT(C166,15)&\"-\"&LEFT(Autopivot!D167,14)&\"-\"&Autopivot!H167&\"-\"&$D$6,40)","v":"Brookland Infan-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C168-3020000&Autopivot!D168,20)","v":"Q2172008PEGRANT"},{"$f":"Autopivot!A168","v":400057},{"$f":"Autopivot!B168","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F168","v":543965},{"$f":"Autopivot!E168","v":10166},{"$f":"IF(Autopivot!G168=0,\"\",Autopivot!G168)","v":""},{"$f":"ROUND(Autopivot!J168,2)","v":1853.12},{"$f":"LEFT(LEFT(C167,15)&\"-\"&LEFT(Autopivot!D168,14)&\"-\"&Autopivot!H168&\"-\"&$D$6,40)","v":"Brookland Infan-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C169-3020000&Autopivot!D169,20)","v":"Q2172008PPFSMPRI"},{"$f":"Autopivot!A169","v":400057},{"$f":"Autopivot!B169","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F169","v":543965},{"$f":"Autopivot!E169","v":11334},{"$f":"IF(Autopivot!G169=0,\"\",Autopivot!G169)","v":20000978},{"$f":"ROUND(Autopivot!J169,2)","v":12870},{"$f":"LEFT(LEFT(C168,15)&\"-\"&LEFT(Autopivot!D169,14)&\"-\"&Autopivot!H169&\"-\"&$D$6,40)","v":"Brookland Infan-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C170-3020000&Autopivot!D170,20)","v":"Q2172008UIFSM"},{"$f":"Autopivot!A170","v":400057},{"$f":"Autopivot!B170","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F170","v":543965},{"$f":"Autopivot!E170","v":10166},{"$f":"IF(Autopivot!G170=0,\"\",Autopivot!G170)","v":""},{"$f":"ROUND(Autopivot!J170,2)","v":24986.25},{"$f":"LEFT(LEFT(C169,15)&\"-\"&LEFT(Autopivot!D170,14)&\"-\"&Autopivot!H170&\"-\"&$D$6,40)","v":"Brookland Infan-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C171-3020000&Autopivot!D171,20)","v":"Q2173311PEGRANT"},{"$f":"Autopivot!A171","v":400058},{"$f":"Autopivot!B171","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F171","v":543965},{"$f":"Autopivot!E171","v":10166},{"$f":"IF(Autopivot!G171=0,\"\",Autopivot!G171)","v":""},{"$f":"ROUND(Autopivot!J171,2)","v":2039.59},{"$f":"LEFT(LEFT(C170,15)&\"-\"&LEFT(Autopivot!D171,14)&\"-\"&Autopivot!H171&\"-\"&$D$6,40)","v":"St Mary's C E P-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C172-3020000&Autopivot!D172,20)","v":"Q2173311PPFSMPRI"},{"$f":"Autopivot!A172","v":400058},{"$f":"Autopivot!B172","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F172","v":543965},{"$f":"Autopivot!E172","v":11334},{"$f":"IF(Autopivot!G172=0,\"\",Autopivot!G172)","v":20000978},{"$f":"ROUND(Autopivot!J172,2)","v":11880},{"$f":"LEFT(LEFT(C171,15)&\"-\"&LEFT(Autopivot!D172,14)&\"-\"&Autopivot!H172&\"-\"&$D$6,40)","v":"St Mary's C E P-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C173-3020000&Autopivot!D173,20)","v":"Q2173311UIFSM"},{"$f":"Autopivot!A173","v":400058},{"$f":"Autopivot!B173","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F173","v":543965},{"$f":"Autopivot!E173","v":10166},{"$f":"IF(Autopivot!G173=0,\"\",Autopivot!G173)","v":""},{"$f":"ROUND(Autopivot!J173,2)","v":15977.75},{"$f":"LEFT(LEFT(C172,15)&\"-\"&LEFT(Autopivot!D173,14)&\"-\"&Autopivot!H173&\"-\"&$D$6,40)","v":"St Mary's C E P-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C174-3020000&Autopivot!D174,20)","v":"Q2172015DFC"},{"$f":"Autopivot!A174","v":400059},{"$f":"Autopivot!B174","v":"Coppetts Wood"},{"$f":"Autopivot!F174","v":543965},{"$f":"Autopivot!E174","v":11331},{"$f":"IF(Autopivot!G174=0,\"\",Autopivot!G174)","v":20000350},{"$f":"ROUND(Autopivot!J174,2)","v":1762.75},{"$f":"LEFT(LEFT(C173,15)&\"-\"&LEFT(Autopivot!D174,14)&\"-\"&Autopivot!H174&\"-\"&$D$6,40)","v":"Coppetts Wood-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C175-3020000&Autopivot!D175,20)","v":"Q2172015PEGRANT"},{"$f":"Autopivot!A175","v":400059},{"$f":"Autopivot!B175","v":"Coppetts Wood"},{"$f":"Autopivot!F175","v":543965},{"$f":"Autopivot!E175","v":10166},{"$f":"IF(Autopivot!G175=0,\"\",Autopivot!G175)","v":""},{"$f":"ROUND(Autopivot!J175,2)","v":1885.42},{"$f":"LEFT(LEFT(C174,15)&\"-\"&LEFT(Autopivot!D175,14)&\"-\"&Autopivot!H175&\"-\"&$D$6,40)","v":"Coppetts Wood-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C176-3020000&Autopivot!D176,20)","v":"Q2172015PPFSMPRI"},{"$f":"Autopivot!A176","v":400059},{"$f":"Autopivot!B176","v":"Coppetts Wood"},{"$f":"Autopivot!F176","v":543965},{"$f":"Autopivot!E176","v":11334},{"$f":"IF(Autopivot!G176=0,\"\",Autopivot!G176)","v":20000978},{"$f":"ROUND(Autopivot!J176,2)","v":31020},{"$f":"LEFT(LEFT(C175,15)&\"-\"&LEFT(Autopivot!D176,14)&\"-\"&Autopivot!H176&\"-\"&$D$6,40)","v":"Coppetts Wood-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C177-3020000&Autopivot!D177,20)","v":"Q2172015UIFSM"},{"$f":"Autopivot!A177","v":400059},{"$f":"Autopivot!B177","v":"Coppetts Wood"},{"$f":"Autopivot!F177","v":543965},{"$f":"Autopivot!E177","v":10166},{"$f":"IF(Autopivot!G177=0,\"\",Autopivot!G177)","v":""},{"$f":"ROUND(Autopivot!J177,2)","v":5180.37},{"$f":"LEFT(LEFT(C176,15)&\"-\"&LEFT(Autopivot!D177,14)&\"-\"&Autopivot!H177&\"-\"&$D$6,40)","v":"Coppetts Wood-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C178-3020000&Autopivot!D178,20)","v":"Q2172009DFC"},{"$f":"Autopivot!A178","v":400061},{"$f":"Autopivot!B178","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F178","v":543965},{"$f":"Autopivot!E178","v":11331},{"$f":"IF(Autopivot!G178=0,\"\",Autopivot!G178)","v":20000350},{"$f":"ROUND(Autopivot!J178,2)","v":2075.5},{"$f":"LEFT(LEFT(C177,15)&\"-\"&LEFT(Autopivot!D178,14)&\"-\"&Autopivot!H178&\"-\"&$D$6,40)","v":"Brunswick Park -DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C179-3020000&Autopivot!D179,20)","v":"Q2172009NCTL"},{"$f":"Autopivot!A179","v":400061},{"$f":"Autopivot!B179","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F179","v":543965},{"$f":"Autopivot!E179","v":10166},{"$f":"IF(Autopivot!G179=0,\"\",Autopivot!G179)","v":""},{"$f":"ROUND(Autopivot!J179,2)","v":4909.1000000000004},{"$f":"LEFT(LEFT(C178,15)&\"-\"&LEFT(Autopivot!D179,14)&\"-\"&Autopivot!H179&\"-\"&$D$6,40)","v":"Brunswick Park -NCTL-I06-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C180-3020000&Autopivot!D180,20)","v":"Q2172009PEGRANT"},{"$f":"Autopivot!A180","v":400061},{"$f":"Autopivot!B180","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F180","v":543965},{"$f":"Autopivot!E180","v":10166},{"$f":"IF(Autopivot!G180=0,\"\",Autopivot!G180)","v":""},{"$f":"ROUND(Autopivot!J180,2)","v":2012.5},{"$f":"LEFT(LEFT(C179,15)&\"-\"&LEFT(Autopivot!D180,14)&\"-\"&Autopivot!H180&\"-\"&$D$6,40)","v":"Brunswick Park -PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C181-3020000&Autopivot!D181,20)","v":"Q2172009PPFSMPRI"},{"$f":"Autopivot!A181","v":400061},{"$f":"Autopivot!B181","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F181","v":543965},{"$f":"Autopivot!E181","v":11334},{"$f":"IF(Autopivot!G181=0,\"\",Autopivot!G181)","v":20000978},{"$f":"ROUND(Autopivot!J181,2)","v":33990},{"$f":"LEFT(LEFT(C180,15)&\"-\"&LEFT(Autopivot!D181,14)&\"-\"&Autopivot!H181&\"-\"&$D$6,40)","v":"Brunswick Park -PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C182-3020000&Autopivot!D182,20)","v":"Q2172009UIFSM"},{"$f":"Autopivot!A182","v":400061},{"$f":"Autopivot!B182","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F182","v":543965},{"$f":"Autopivot!E182","v":10166},{"$f":"IF(Autopivot!G182=0,\"\",Autopivot!G182)","v":""},{"$f":"ROUND(Autopivot!J182,2)","v":17680.12},{"$f":"LEFT(LEFT(C181,15)&\"-\"&LEFT(Autopivot!D182,14)&\"-\"&Autopivot!H182&\"-\"&$D$6,40)","v":"Brunswick Park -UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C183-3020000&Autopivot!D183,20)","v":"Q2173315PEGRANT"},{"$f":"Autopivot!A183","v":400062},{"$f":"Autopivot!B183","v":"St Andrew's C E"},{"$f":"Autopivot!F183","v":543965},{"$f":"Autopivot!E183","v":10166},{"$f":"IF(Autopivot!G183=0,\"\",Autopivot!G183)","v":""},{"$f":"ROUND(Autopivot!J183,2)","v":1850},{"$f":"LEFT(LEFT(C182,15)&\"-\"&LEFT(Autopivot!D183,14)&\"-\"&Autopivot!H183&\"-\"&$D$6,40)","v":"St Andrew's C E-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C184-3020000&Autopivot!D184,20)","v":"Q2173315PPFSMPRI"},{"$f":"Autopivot!A184","v":400062},{"$f":"Autopivot!B184","v":"St Andrew's C E"},{"$f":"Autopivot!F184","v":543965},{"$f":"Autopivot!E184","v":11334},{"$f":"IF(Autopivot!G184=0,\"\",Autopivot!G184)","v":20000978},{"$f":"ROUND(Autopivot!J184,2)","v":5940},{"$f":"LEFT(LEFT(C183,15)&\"-\"&LEFT(Autopivot!D184,14)&\"-\"&Autopivot!H184&\"-\"&$D$6,40)","v":"St Andrew's C E-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C185-3020000&Autopivot!D185,20)","v":"Q2173315UIFSM"},{"$f":"Autopivot!A185","v":400062},{"$f":"Autopivot!B185","v":"St Andrew's C E"},{"$f":"Autopivot!F185","v":543965},{"$f":"Autopivot!E185","v":10166},{"$f":"IF(Autopivot!G185=0,\"\",Autopivot!G185)","v":""},{"$f":"ROUND(Autopivot!J185,2)","v":9190.6200000000008},{"$f":"LEFT(LEFT(C184,15)&\"-\"&LEFT(Autopivot!D185,14)&\"-\"&Autopivot!H185&\"-\"&$D$6,40)","v":"St Andrew's C E-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C186-3020000&Autopivot!D186,20)","v":"Q2177010DFC"},{"$f":"Autopivot!A186","v":400063},{"$f":"Autopivot!B186","v":"Mapledown"},{"$f":"Autopivot!F186","v":543965},{"$f":"Autopivot!E186","v":11340},{"$f":"IF(Autopivot!G186=0,\"\",Autopivot!G186)","v":20000350},{"$f":"ROUND(Autopivot!J186,2)","v":1599.07},{"$f":"LEFT(LEFT(C185,15)&\"-\"&LEFT(Autopivot!D186,14)&\"-\"&Autopivot!H186&\"-\"&$D$6,40)","v":"Mapledown-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C187-3020000&Autopivot!D187,20)","v":"Q2177010PPFSMSEC"},{"$f":"Autopivot!A187","v":400063},{"$f":"Autopivot!B187","v":"Mapledown"},{"$f":"Autopivot!F187","v":543965},{"$f":"Autopivot!E187","v":11332},{"$f":"IF(Autopivot!G187=0,\"\",Autopivot!G187)","v":20000978},{"$f":"ROUND(Autopivot!J187,2)","v":4675},{"$f":"LEFT(LEFT(C186,15)&\"-\"&LEFT(Autopivot!D187,14)&\"-\"&Autopivot!H187&\"-\"&$D$6,40)","v":"Mapledown-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C188-3020000&Autopivot!D188,20)","v":"Q2173504PEGRANT"},{"$f":"Autopivot!A188","v":400064},{"$f":"Autopivot!B188","v":"St Catherines R C Primary"},{"$f":"Autopivot!F188","v":543965},{"$f":"Autopivot!E188","v":10166},{"$f":"IF(Autopivot!G188=0,\"\",Autopivot!G188)","v":""},{"$f":"ROUND(Autopivot!J188,2)","v":2069.8000000000002},{"$f":"LEFT(LEFT(C187,15)&\"-\"&LEFT(Autopivot!D188,14)&\"-\"&Autopivot!H188&\"-\"&$D$6,40)","v":"St Catherines R-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C189-3020000&Autopivot!D189,20)","v":"Q2173504PPFSMPRI"},{"$f":"Autopivot!A189","v":400064},{"$f":"Autopivot!B189","v":"St Catherines R C Primary"},{"$f":"Autopivot!F189","v":543965},{"$f":"Autopivot!E189","v":11334},{"$f":"IF(Autopivot!G189=0,\"\",Autopivot!G189)","v":20000978},{"$f":"ROUND(Autopivot!J189,2)","v":22770},{"$f":"LEFT(LEFT(C188,15)&\"-\"&LEFT(Autopivot!D189,14)&\"-\"&Autopivot!H189&\"-\"&$D$6,40)","v":"St Catherines R-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C190-3020000&Autopivot!D190,20)","v":"Q2173504UIFSM"},{"$f":"Autopivot!A190","v":400064},{"$f":"Autopivot!B190","v":"St Catherines R C Primary"},{"$f":"Autopivot!F190","v":543965},{"$f":"Autopivot!E190","v":10166},{"$f":"IF(Autopivot!G190=0,\"\",Autopivot!G190)","v":""},{"$f":"ROUND(Autopivot!J190,2)","v":18313},{"$f":"LEFT(LEFT(C189,15)&\"-\"&LEFT(Autopivot!D190,14)&\"-\"&Autopivot!H190&\"-\"&$D$6,40)","v":"St Catherines R-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C191-3020000&Autopivot!D191,20)","v":"Q2172067DFC"},{"$f":"Autopivot!A191","v":400065},{"$f":"Autopivot!B191","v":"Chalgrove Primary School"},{"$f":"Autopivot!F191","v":543965},{"$f":"Autopivot!E191","v":11331},{"$f":"IF(Autopivot!G191=0,\"\",Autopivot!G191)","v":20000350},{"$f":"ROUND(Autopivot!J191,2)","v":1739.69},{"$f":"LEFT(LEFT(C190,15)&\"-\"&LEFT(Autopivot!D191,14)&\"-\"&Autopivot!H191&\"-\"&$D$6,40)","v":"Chalgrove Prima-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C192-3020000&Autopivot!D192,20)","v":"Q2172067PEGRANT"},{"$f":"Autopivot!A192","v":400065},{"$f":"Autopivot!B192","v":"Chalgrove Primary School"},{"$f":"Autopivot!F192","v":543965},{"$f":"Autopivot!E192","v":10166},{"$f":"IF(Autopivot!G192=0,\"\",Autopivot!G192)","v":""},{"$f":"ROUND(Autopivot!J192,2)","v":1901.05},{"$f":"LEFT(LEFT(C191,15)&\"-\"&LEFT(Autopivot!D192,14)&\"-\"&Autopivot!H192&\"-\"&$D$6,40)","v":"Chalgrove Prima-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C193-3020000&Autopivot!D193,20)","v":"Q2172067PPFSMPRI"},{"$f":"Autopivot!A193","v":400065},{"$f":"Autopivot!B193","v":"Chalgrove Primary School"},{"$f":"Autopivot!F193","v":543965},{"$f":"Autopivot!E193","v":11334},{"$f":"IF(Autopivot!G193=0,\"\",Autopivot!G193)","v":20000978},{"$f":"ROUND(Autopivot!J193,2)","v":22440},{"$f":"LEFT(LEFT(C192,15)&\"-\"&LEFT(Autopivot!D193,14)&\"-\"&Autopivot!H193&\"-\"&$D$6,40)","v":"Chalgrove Prima-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C194-3020000&Autopivot!D194,20)","v":"Q2172067ppservice"},{"$f":"Autopivot!A194","v":400065},{"$f":"Autopivot!B194","v":"Chalgrove Primary School"},{"$f":"Autopivot!F194","v":543965},{"$f":"Autopivot!E194","v":11334},{"$f":"IF(Autopivot!G194=0,\"\",Autopivot!G194)","v":20000980},{"$f":"ROUND(Autopivot!J194,2)","v":300},{"$f":"LEFT(LEFT(C193,15)&\"-\"&LEFT(Autopivot!D194,14)&\"-\"&Autopivot!H194&\"-\"&$D$6,40)","v":"Chalgrove Prima-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C195-3020000&Autopivot!D195,20)","v":"Q2172067UIFSM"},{"$f":"Autopivot!A195","v":400065},{"$f":"Autopivot!B195","v":"Chalgrove Primary School"},{"$f":"Autopivot!F195","v":543965},{"$f":"Autopivot!E195","v":10166},{"$f":"IF(Autopivot!G195=0,\"\",Autopivot!G195)","v":""},{"$f":"ROUND(Autopivot!J195,2)","v":11671.37},{"$f":"LEFT(LEFT(C194,15)&\"-\"&LEFT(Autopivot!D195,14)&\"-\"&Autopivot!H195&\"-\"&$D$6,40)","v":"Chalgrove Prima-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C196-3020000&Autopivot!D196,20)","v":"Q2173509PEGRANT"},{"$f":"Autopivot!A196","v":400066},{"$f":"Autopivot!B196","v":"St Joseph's Primary School"},{"$f":"Autopivot!F196","v":543965},{"$f":"Autopivot!E196","v":10166},{"$f":"IF(Autopivot!G196=0,\"\",Autopivot!G196)","v":""},{"$f":"ROUND(Autopivot!J196,2)","v":2087.5},{"$f":"LEFT(LEFT(C195,15)&\"-\"&LEFT(Autopivot!D196,14)&\"-\"&Autopivot!H196&\"-\"&$D$6,40)","v":"St Joseph's Pri-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C197-3020000&Autopivot!D197,20)","v":"Q2173509PPFSMPRI"},{"$f":"Autopivot!A197","v":400066},{"$f":"Autopivot!B197","v":"St Joseph's Primary School"},{"$f":"Autopivot!F197","v":543965},{"$f":"Autopivot!E197","v":11334},{"$f":"IF(Autopivot!G197=0,\"\",Autopivot!G197)","v":20000978},{"$f":"ROUND(Autopivot!J197,2)","v":27060},{"$f":"LEFT(LEFT(C196,15)&\"-\"&LEFT(Autopivot!D197,14)&\"-\"&Autopivot!H197&\"-\"&$D$6,40)","v":"St Joseph's Pri-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C198-3020000&Autopivot!D198,20)","v":"Q2173509UIFSM"},{"$f":"Autopivot!A198","v":400066},{"$f":"Autopivot!B198","v":"St Joseph's Primary School"},{"$f":"Autopivot!F198","v":543965},{"$f":"Autopivot!E198","v":10166},{"$f":"IF(Autopivot!G198=0,\"\",Autopivot!G198)","v":""},{"$f":"ROUND(Autopivot!J198,2)","v":18222.12},{"$f":"LEFT(LEFT(C197,15)&\"-\"&LEFT(Autopivot!D198,14)&\"-\"&Autopivot!H198&\"-\"&$D$6,40)","v":"St Joseph's Pri-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C199-3020000&Autopivot!D199,20)","v":"Q2172028DFC"},{"$f":"Autopivot!A199","v":400067},{"$f":"Autopivot!B199","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F199","v":543965},{"$f":"Autopivot!E199","v":11331},{"$f":"IF(Autopivot!G199=0,\"\",Autopivot!G199)","v":20000350},{"$f":"ROUND(Autopivot!J199,2)","v":1756.57},{"$f":"LEFT(LEFT(C198,15)&\"-\"&LEFT(Autopivot!D199,14)&\"-\"&Autopivot!H199&\"-\"&$D$6,40)","v":"Garden Suburb I-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C200-3020000&Autopivot!D200,20)","v":"Q2172028PEGRANT"},{"$f":"Autopivot!A200","v":400067},{"$f":"Autopivot!B200","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F200","v":543965},{"$f":"Autopivot!E200","v":10166},{"$f":"IF(Autopivot!G200=0,\"\",Autopivot!G200)","v":""},{"$f":"ROUND(Autopivot!J200,2)","v":1853.12},{"$f":"LEFT(LEFT(C199,15)&\"-\"&LEFT(Autopivot!D200,14)&\"-\"&Autopivot!H200&\"-\"&$D$6,40)","v":"Garden Suburb I-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C201-3020000&Autopivot!D201,20)","v":"Q2172028PPFSMPRI"},{"$f":"Autopivot!A201","v":400067},{"$f":"Autopivot!B201","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F201","v":543965},{"$f":"Autopivot!E201","v":11334},{"$f":"IF(Autopivot!G201=0,\"\",Autopivot!G201)","v":20000978},{"$f":"ROUND(Autopivot!J201,2)","v":12210},{"$f":"LEFT(LEFT(C200,15)&\"-\"&LEFT(Autopivot!D201,14)&\"-\"&Autopivot!H201&\"-\"&$D$6,40)","v":"Garden Suburb I-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C202-3020000&Autopivot!D202,20)","v":"Q2172028UIFSM"},{"$f":"Autopivot!A202","v":400067},{"$f":"Autopivot!B202","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F202","v":543965},{"$f":"Autopivot!E202","v":10166},{"$f":"IF(Autopivot!G202=0,\"\",Autopivot!G202)","v":""},{"$f":"ROUND(Autopivot!J202,2)","v":23306.75},{"$f":"LEFT(LEFT(C201,15)&\"-\"&LEFT(Autopivot!D202,14)&\"-\"&Autopivot!H202&\"-\"&$D$6,40)","v":"Garden Suburb I-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C203-3020000&Autopivot!D203,20)","v":"Q2173300PEGRANT"},{"$f":"Autopivot!A203","v":400069},{"$f":"Autopivot!B203","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F203","v":543965},{"$f":"Autopivot!E203","v":10166},{"$f":"IF(Autopivot!G203=0,\"\",Autopivot!G203)","v":""},{"$f":"ROUND(Autopivot!J203,2)","v":1851.05},{"$f":"LEFT(LEFT(C202,15)&\"-\"&LEFT(Autopivot!D203,14)&\"-\"&Autopivot!H203&\"-\"&$D$6,40)","v":"All Saints' CE -PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C204-3020000&Autopivot!D204,20)","v":"Q2173300PPFSMPRI"},{"$f":"Autopivot!A204","v":400069},{"$f":"Autopivot!B204","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F204","v":543965},{"$f":"Autopivot!E204","v":11334},{"$f":"IF(Autopivot!G204=0,\"\",Autopivot!G204)","v":20000978},{"$f":"ROUND(Autopivot!J204,2)","v":24090},{"$f":"LEFT(LEFT(C203,15)&\"-\"&LEFT(Autopivot!D204,14)&\"-\"&Autopivot!H204&\"-\"&$D$6,40)","v":"All Saints' CE -PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C205-3020000&Autopivot!D205,20)","v":"Q2173300UIFSM"},{"$f":"Autopivot!A205","v":400069},{"$f":"Autopivot!B205","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F205","v":543965},{"$f":"Autopivot!E205","v":10166},{"$f":"IF(Autopivot!G205=0,\"\",Autopivot!G205)","v":""},{"$f":"ROUND(Autopivot!J205,2)","v":6873.5},{"$f":"LEFT(LEFT(C204,15)&\"-\"&LEFT(Autopivot!D205,14)&\"-\"&Autopivot!H205&\"-\"&$D$6,40)","v":"All Saints' CE -UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C206-3020000&Autopivot!D206,20)","v":"Q2172079PEGRANT"},{"$f":"Autopivot!A206","v":400070},{"$f":"Autopivot!B206","v":"Beis Yaakov"},{"$f":"Autopivot!F206","v":543965},{"$f":"Autopivot!E206","v":10166},{"$f":"IF(Autopivot!G206=0,\"\",Autopivot!G206)","v":""},{"$f":"ROUND(Autopivot!J206,2)","v":2078.12},{"$f":"LEFT(LEFT(C205,15)&\"-\"&LEFT(Autopivot!D206,14)&\"-\"&Autopivot!H206&\"-\"&$D$6,40)","v":"Beis Yaakov-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C207-3020000&Autopivot!D207,20)","v":"Q2172079PPFSMPRI"},{"$f":"Autopivot!A207","v":400070},{"$f":"Autopivot!B207","v":"Beis Yaakov"},{"$f":"Autopivot!F207","v":543965},{"$f":"Autopivot!E207","v":11334},{"$f":"IF(Autopivot!G207=0,\"\",Autopivot!G207)","v":20000978},{"$f":"ROUND(Autopivot!J207,2)","v":16830},{"$f":"LEFT(LEFT(C206,15)&\"-\"&LEFT(Autopivot!D207,14)&\"-\"&Autopivot!H207&\"-\"&$D$6,40)","v":"Beis Yaakov-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C208-3020000&Autopivot!D208,20)","v":"Q2172079UIFSM"},{"$f":"Autopivot!A208","v":400070},{"$f":"Autopivot!B208","v":"Beis Yaakov"},{"$f":"Autopivot!F208","v":543965},{"$f":"Autopivot!E208","v":10166},{"$f":"IF(Autopivot!G208=0,\"\",Autopivot!G208)","v":""},{"$f":"ROUND(Autopivot!J208,2)","v":18859.37},{"$f":"LEFT(LEFT(C207,15)&\"-\"&LEFT(Autopivot!D208,14)&\"-\"&Autopivot!H208&\"-\"&$D$6,40)","v":"Beis Yaakov-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C209-3020000&Autopivot!D209,20)","v":"Q2173510PEGRANT"},{"$f":"Autopivot!A209","v":400071},{"$f":"Autopivot!B209","v":"Sacred Heart School"},{"$f":"Autopivot!F209","v":543965},{"$f":"Autopivot!E209","v":10166},{"$f":"IF(Autopivot!G209=0,\"\",Autopivot!G209)","v":""},{"$f":"ROUND(Autopivot!J209,2)","v":2041.67},{"$f":"LEFT(LEFT(C208,15)&\"-\"&LEFT(Autopivot!D209,14)&\"-\"&Autopivot!H209&\"-\"&$D$6,40)","v":"Sacred Heart Sc-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C210-3020000&Autopivot!D210,20)","v":"Q2173510PPFSMPRI"},{"$f":"Autopivot!A210","v":400071},{"$f":"Autopivot!B210","v":"Sacred Heart School"},{"$f":"Autopivot!F210","v":543965},{"$f":"Autopivot!E210","v":11334},{"$f":"IF(Autopivot!G210=0,\"\",Autopivot!G210)","v":20000978},{"$f":"ROUND(Autopivot!J210,2)","v":16170},{"$f":"LEFT(LEFT(C209,15)&\"-\"&LEFT(Autopivot!D210,14)&\"-\"&Autopivot!H210&\"-\"&$D$6,40)","v":"Sacred Heart Sc-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C211-3020000&Autopivot!D211,20)","v":"Q2173510UIFSM"},{"$f":"Autopivot!A211","v":400071},{"$f":"Autopivot!B211","v":"Sacred Heart School"},{"$f":"Autopivot!F211","v":543965},{"$f":"Autopivot!E211","v":10166},{"$f":"IF(Autopivot!G211=0,\"\",Autopivot!G211)","v":""},{"$f":"ROUND(Autopivot!J211,2)","v":16305.5},{"$f":"LEFT(LEFT(C210,15)&\"-\"&LEFT(Autopivot!D211,14)&\"-\"&Autopivot!H211&\"-\"&$D$6,40)","v":"Sacred Heart Sc-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C212-3020000&Autopivot!D212,20)","v":"Q2171002DFC"},{"$f":"Autopivot!A212","v":400072},{"$f":"Autopivot!B212","v":"Moss Hall Nursery"},{"$f":"Autopivot!F212","v":543965},{"$f":"Autopivot!E212","v":11327},{"$f":"IF(Autopivot!G212=0,\"\",Autopivot!G212)","v":20000350},{"$f":"ROUND(Autopivot!J212,2)","v":1263.25},{"$f":"LEFT(LEFT(C211,15)&\"-\"&LEFT(Autopivot!D212,14)&\"-\"&Autopivot!H212&\"-\"&$D$6,40)","v":"Moss Hall Nurse-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C213-3020000&Autopivot!D213,20)","v":"Q2172017DFC"},{"$f":"Autopivot!A213","v":400080},{"$f":"Autopivot!B213","v":"Cromer Road Primary School"},{"$f":"Autopivot!F213","v":543965},{"$f":"Autopivot!E213","v":11331},{"$f":"IF(Autopivot!G213=0,\"\",Autopivot!G213)","v":20000350},{"$f":"ROUND(Autopivot!J213,2)","v":2164.37},{"$f":"LEFT(LEFT(C212,15)&\"-\"&LEFT(Autopivot!D213,14)&\"-\"&Autopivot!H213&\"-\"&$D$6,40)","v":"Cromer Road Pri-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C214-3020000&Autopivot!D214,20)","v":"Q2172017PEGRANT"},{"$f":"Autopivot!A214","v":400080},{"$f":"Autopivot!B214","v":"Cromer Road Primary School"},{"$f":"Autopivot!F214","v":543965},{"$f":"Autopivot!E214","v":10166},{"$f":"IF(Autopivot!G214=0,\"\",Autopivot!G214)","v":""},{"$f":"ROUND(Autopivot!J214,2)","v":2030.21},{"$f":"LEFT(LEFT(C213,15)&\"-\"&LEFT(Autopivot!D214,14)&\"-\"&Autopivot!H214&\"-\"&$D$6,40)","v":"Cromer Road Pri-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C215-3020000&Autopivot!D215,20)","v":"Q2172017PPFSMPRI"},{"$f":"Autopivot!A215","v":400080},{"$f":"Autopivot!B215","v":"Cromer Road Primary School"},{"$f":"Autopivot!F215","v":543965},{"$f":"Autopivot!E215","v":11334},{"$f":"IF(Autopivot!G215=0,\"\",Autopivot!G215)","v":20000978},{"$f":"ROUND(Autopivot!J215,2)","v":39600},{"$f":"LEFT(LEFT(C214,15)&\"-\"&LEFT(Autopivot!D215,14)&\"-\"&Autopivot!H215&\"-\"&$D$6,40)","v":"Cromer Road Pri-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C216-3020000&Autopivot!D216,20)","v":"Q2172017UIFSM"},{"$f":"Autopivot!A216","v":400080},{"$f":"Autopivot!B216","v":"Cromer Road Primary School"},{"$f":"Autopivot!F216","v":543965},{"$f":"Autopivot!E216","v":10166},{"$f":"IF(Autopivot!G216=0,\"\",Autopivot!G216)","v":""},{"$f":"ROUND(Autopivot!J216,2)","v":15663.75},{"$f":"LEFT(LEFT(C215,15)&\"-\"&LEFT(Autopivot!D216,14)&\"-\"&Autopivot!H216&\"-\"&$D$6,40)","v":"Cromer Road Pri-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C217-3020000&Autopivot!D217,20)","v":"Q2172026DFC"},{"$f":"Autopivot!A217","v":400082},{"$f":"Autopivot!B217","v":"Frith Manor School"},{"$f":"Autopivot!F217","v":543965},{"$f":"Autopivot!E217","v":11331},{"$f":"IF(Autopivot!G217=0,\"\",Autopivot!G217)","v":20000350},{"$f":"ROUND(Autopivot!J217,2)","v":2827},{"$f":"LEFT(LEFT(C216,15)&\"-\"&LEFT(Autopivot!D217,14)&\"-\"&Autopivot!H217&\"-\"&$D$6,40)","v":"Frith Manor Sch-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C218-3020000&Autopivot!D218,20)","v":"Q2172026PEGRANT"},{"$f":"Autopivot!A218","v":400082},{"$f":"Autopivot!B218","v":"Frith Manor School"},{"$f":"Autopivot!F218","v":543965},{"$f":"Autopivot!E218","v":10166},{"$f":"IF(Autopivot!G218=0,\"\",Autopivot!G218)","v":""},{"$f":"ROUND(Autopivot!J218,2)","v":2206.25},{"$f":"LEFT(LEFT(C217,15)&\"-\"&LEFT(Autopivot!D218,14)&\"-\"&Autopivot!H218&\"-\"&$D$6,40)","v":"Frith Manor Sch-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C219-3020000&Autopivot!D219,20)","v":"Q2172026PPFSMPRI"},{"$f":"Autopivot!A219","v":400082},{"$f":"Autopivot!B219","v":"Frith Manor School"},{"$f":"Autopivot!F219","v":543965},{"$f":"Autopivot!E219","v":11334},{"$f":"IF(Autopivot!G219=0,\"\",Autopivot!G219)","v":20000978},{"$f":"ROUND(Autopivot!J219,2)","v":36300},{"$f":"LEFT(LEFT(C218,15)&\"-\"&LEFT(Autopivot!D219,14)&\"-\"&Autopivot!H219&\"-\"&$D$6,40)","v":"Frith Manor Sch-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C220-3020000&Autopivot!D220,20)","v":"Q2172026UIFSM"},{"$f":"Autopivot!A220","v":400082},{"$f":"Autopivot!B220","v":"Frith Manor School"},{"$f":"Autopivot!F220","v":543965},{"$f":"Autopivot!E220","v":10166},{"$f":"IF(Autopivot!G220=0,\"\",Autopivot!G220)","v":""},{"$f":"ROUND(Autopivot!J220,2)","v":27089.25},{"$f":"LEFT(LEFT(C219,15)&\"-\"&LEFT(Autopivot!D220,14)&\"-\"&Autopivot!H220&\"-\"&$D$6,40)","v":"Frith Manor Sch-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C221-3020000&Autopivot!D221,20)","v":"Q2172032DFC"},{"$f":"Autopivot!A221","v":400084},{"$f":"Autopivot!B221","v":"Holly Park School"},{"$f":"Autopivot!F221","v":543965},{"$f":"Autopivot!E221","v":11331},{"$f":"IF(Autopivot!G221=0,\"\",Autopivot!G221)","v":20000350},{"$f":"ROUND(Autopivot!J221,2)","v":2458},{"$f":"LEFT(LEFT(C220,15)&\"-\"&LEFT(Autopivot!D221,14)&\"-\"&Autopivot!H221&\"-\"&$D$6,40)","v":"Holly Park Scho-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C222-3020000&Autopivot!D222,20)","v":"Q2172032PEGRANT"},{"$f":"Autopivot!A222","v":400084},{"$f":"Autopivot!B222","v":"Holly Park School"},{"$f":"Autopivot!F222","v":543965},{"$f":"Autopivot!E222","v":10166},{"$f":"IF(Autopivot!G222=0,\"\",Autopivot!G222)","v":""},{"$f":"ROUND(Autopivot!J222,2)","v":2098.96},{"$f":"LEFT(LEFT(C221,15)&\"-\"&LEFT(Autopivot!D222,14)&\"-\"&Autopivot!H222&\"-\"&$D$6,40)","v":"Holly Park Scho-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C223-3020000&Autopivot!D223,20)","v":"Q2172032PPFSMPRI"},{"$f":"Autopivot!A223","v":400084},{"$f":"Autopivot!B223","v":"Holly Park School"},{"$f":"Autopivot!F223","v":543965},{"$f":"Autopivot!E223","v":11334},{"$f":"IF(Autopivot!G223=0,\"\",Autopivot!G223)","v":20000978},{"$f":"ROUND(Autopivot!J223,2)","v":40920},{"$f":"LEFT(LEFT(C222,15)&\"-\"&LEFT(Autopivot!D223,14)&\"-\"&Autopivot!H223&\"-\"&$D$6,40)","v":"Holly Park Scho-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C224-3020000&Autopivot!D224,20)","v":"Q2172032UIFSM"},{"$f":"Autopivot!A224","v":400084},{"$f":"Autopivot!B224","v":"Holly Park School"},{"$f":"Autopivot!F224","v":543965},{"$f":"Autopivot!E224","v":10166},{"$f":"IF(Autopivot!G224=0,\"\",Autopivot!G224)","v":""},{"$f":"ROUND(Autopivot!J224,2)","v":14635},{"$f":"LEFT(LEFT(C223,15)&\"-\"&LEFT(Autopivot!D224,14)&\"-\"&Autopivot!H224&\"-\"&$D$6,40)","v":"Holly Park Scho-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C225-3020000&Autopivot!D225,20)","v":"Q2173305PEGRANT"},{"$f":"Autopivot!A225","v":400086},{"$f":"Autopivot!B225","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F225","v":543965},{"$f":"Autopivot!E225","v":10166},{"$f":"IF(Autopivot!G225=0,\"\",Autopivot!G225)","v":""},{"$f":"ROUND(Autopivot!J225,2)","v":1791.67},{"$f":"LEFT(LEFT(C224,15)&\"-\"&LEFT(Autopivot!D225,14)&\"-\"&Autopivot!H225&\"-\"&$D$6,40)","v":"Monken Hadley C-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C226-3020000&Autopivot!D226,20)","v":"Q2173305PPFSMPRI"},{"$f":"Autopivot!A226","v":400086},{"$f":"Autopivot!B226","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F226","v":543965},{"$f":"Autopivot!E226","v":11334},{"$f":"IF(Autopivot!G226=0,\"\",Autopivot!G226)","v":20000978},{"$f":"ROUND(Autopivot!J226,2)","v":1980},{"$f":"LEFT(LEFT(C225,15)&\"-\"&LEFT(Autopivot!D226,14)&\"-\"&Autopivot!H226&\"-\"&$D$6,40)","v":"Monken Hadley C-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C227-3020000&Autopivot!D227,20)","v":"Q2173305UIFSM"},{"$f":"Autopivot!A227","v":400086},{"$f":"Autopivot!B227","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F227","v":543965},{"$f":"Autopivot!E227","v":10166},{"$f":"IF(Autopivot!G227=0,\"\",Autopivot!G227)","v":""},{"$f":"ROUND(Autopivot!J227,2)","v":5289.5},{"$f":"LEFT(LEFT(C226,15)&\"-\"&LEFT(Autopivot!D227,14)&\"-\"&Autopivot!H227&\"-\"&$D$6,40)","v":"Monken Hadley C-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C228-3020000&Autopivot!D228,20)","v":"Q2172044DFC"},{"$f":"Autopivot!A228","v":400087},{"$f":"Autopivot!B228","v":"Moss Hall Infant School"},{"$f":"Autopivot!F228","v":543965},{"$f":"Autopivot!E228","v":11331},{"$f":"IF(Autopivot!G228=0,\"\",Autopivot!G228)","v":20000350},{"$f":"ROUND(Autopivot!J228,2)","v":2020.94},{"$f":"LEFT(LEFT(C227,15)&\"-\"&LEFT(Autopivot!D228,14)&\"-\"&Autopivot!H228&\"-\"&$D$6,40)","v":"Moss Hall Infan-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C229-3020000&Autopivot!D229,20)","v":"Q2172044PEGRANT"},{"$f":"Autopivot!A229","v":400087},{"$f":"Autopivot!B229","v":"Moss Hall Infant School"},{"$f":"Autopivot!F229","v":543965},{"$f":"Autopivot!E229","v":10166},{"$f":"IF(Autopivot!G229=0,\"\",Autopivot!G229)","v":""},{"$f":"ROUND(Autopivot!J229,2)","v":1915.62},{"$f":"LEFT(LEFT(C228,15)&\"-\"&LEFT(Autopivot!D229,14)&\"-\"&Autopivot!H229&\"-\"&$D$6,40)","v":"Moss Hall Infan-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C230-3020000&Autopivot!D230,20)","v":"Q2172044PPFSMPRI"},{"$f":"Autopivot!A230","v":400087},{"$f":"Autopivot!B230","v":"Moss Hall Infant School"},{"$f":"Autopivot!F230","v":543965},{"$f":"Autopivot!E230","v":11334},{"$f":"IF(Autopivot!G230=0,\"\",Autopivot!G230)","v":20000978},{"$f":"ROUND(Autopivot!J230,2)","v":20130},{"$f":"LEFT(LEFT(C229,15)&\"-\"&LEFT(Autopivot!D230,14)&\"-\"&Autopivot!H230&\"-\"&$D$6,40)","v":"Moss Hall Infan-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C231-3020000&Autopivot!D231,20)","v":"Q2172044UIFSM"},{"$f":"Autopivot!A231","v":400087},{"$f":"Autopivot!B231","v":"Moss Hall Infant School"},{"$f":"Autopivot!F231","v":543965},{"$f":"Autopivot!E231","v":10166},{"$f":"IF(Autopivot!G231=0,\"\",Autopivot!G231)","v":""},{"$f":"ROUND(Autopivot!J231,2)","v":34518.5},{"$f":"LEFT(LEFT(C230,15)&\"-\"&LEFT(Autopivot!D231,14)&\"-\"&Autopivot!H231&\"-\"&$D$6,40)","v":"Moss Hall Infan-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C232-3020000&Autopivot!D232,20)","v":"Q2172043DFC"},{"$f":"Autopivot!A232","v":400088},{"$f":"Autopivot!B232","v":"Moss Hall Junior School"},{"$f":"Autopivot!F232","v":543965},{"$f":"Autopivot!E232","v":11331},{"$f":"IF(Autopivot!G232=0,\"\",Autopivot!G232)","v":20000350},{"$f":"ROUND(Autopivot!J232,2)","v":2161.5700000000002},{"$f":"LEFT(LEFT(C231,15)&\"-\"&LEFT(Autopivot!D232,14)&\"-\"&Autopivot!H232&\"-\"&$D$6,40)","v":"Moss Hall Junio-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C233-3020000&Autopivot!D233,20)","v":"Q2172043PEGRANT"},{"$f":"Autopivot!A233","v":400088},{"$f":"Autopivot!B233","v":"Moss Hall Junior School"},{"$f":"Autopivot!F233","v":543965},{"$f":"Autopivot!E233","v":10166},{"$f":"IF(Autopivot!G233=0,\"\",Autopivot!G233)","v":""},{"$f":"ROUND(Autopivot!J233,2)","v":2097.92},{"$f":"LEFT(LEFT(C232,15)&\"-\"&LEFT(Autopivot!D233,14)&\"-\"&Autopivot!H233&\"-\"&$D$6,40)","v":"Moss Hall Junio-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C234-3020000&Autopivot!D234,20)","v":"Q2172043PPFSMPRI"},{"$f":"Autopivot!A234","v":400088},{"$f":"Autopivot!B234","v":"Moss Hall Junior School"},{"$f":"Autopivot!F234","v":543965},{"$f":"Autopivot!E234","v":11334},{"$f":"IF(Autopivot!G234=0,\"\",Autopivot!G234)","v":20000978},{"$f":"ROUND(Autopivot!J234,2)","v":29370},{"$f":"LEFT(LEFT(C233,15)&\"-\"&LEFT(Autopivot!D234,14)&\"-\"&Autopivot!H234&\"-\"&$D$6,40)","v":"Moss Hall Junio-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C235-3020000&Autopivot!D235,20)","v":"Q2172045DFC"},{"$f":"Autopivot!A235","v":400089},{"$f":"Autopivot!B235","v":"Northside School"},{"$f":"Autopivot!F235","v":543965},{"$f":"Autopivot!E235","v":11331},{"$f":"IF(Autopivot!G235=0,\"\",Autopivot!G235)","v":20000350},{"$f":"ROUND(Autopivot!J235,2)","v":1758.25},{"$f":"LEFT(LEFT(C234,15)&\"-\"&LEFT(Autopivot!D235,14)&\"-\"&Autopivot!H235&\"-\"&$D$6,40)","v":"Northside Schoo-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C236-3020000&Autopivot!D236,20)","v":"Q2172045PEGRANT"},{"$f":"Autopivot!A236","v":400089},{"$f":"Autopivot!B236","v":"Northside School"},{"$f":"Autopivot!F236","v":543965},{"$f":"Autopivot!E236","v":10166},{"$f":"IF(Autopivot!G236=0,\"\",Autopivot!G236)","v":""},{"$f":"ROUND(Autopivot!J236,2)","v":1889.59},{"$f":"LEFT(LEFT(C235,15)&\"-\"&LEFT(Autopivot!D236,14)&\"-\"&Autopivot!H236&\"-\"&$D$6,40)","v":"Northside Schoo-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C237-3020000&Autopivot!D237,20)","v":"Q2172045PPFSMPRI"},{"$f":"Autopivot!A237","v":400089},{"$f":"Autopivot!B237","v":"Northside School"},{"$f":"Autopivot!F237","v":543965},{"$f":"Autopivot!E237","v":11334},{"$f":"IF(Autopivot!G237=0,\"\",Autopivot!G237)","v":20000978},{"$f":"ROUND(Autopivot!J237,2)","v":20130},{"$f":"LEFT(LEFT(C236,15)&\"-\"&LEFT(Autopivot!D237,14)&\"-\"&Autopivot!H237&\"-\"&$D$6,40)","v":"Northside Schoo-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C238-3020000&Autopivot!D238,20)","v":"Q2172045ppservice"},{"$f":"Autopivot!A238","v":400089},{"$f":"Autopivot!B238","v":"Northside School"},{"$f":"Autopivot!F238","v":543965},{"$f":"Autopivot!E238","v":11334},{"$f":"IF(Autopivot!G238=0,\"\",Autopivot!G238)","v":20000980},{"$f":"ROUND(Autopivot!J238,2)","v":75},{"$f":"LEFT(LEFT(C237,15)&\"-\"&LEFT(Autopivot!D238,14)&\"-\"&Autopivot!H238&\"-\"&$D$6,40)","v":"Northside Schoo-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C239-3020000&Autopivot!D239,20)","v":"Q2172045UIFSM"},{"$f":"Autopivot!A239","v":400089},{"$f":"Autopivot!B239","v":"Northside School"},{"$f":"Autopivot!F239","v":543965},{"$f":"Autopivot!E239","v":10166},{"$f":"IF(Autopivot!G239=0,\"\",Autopivot!G239)","v":""},{"$f":"ROUND(Autopivot!J239,2)","v":6131.62},{"$f":"LEFT(LEFT(C238,15)&\"-\"&LEFT(Autopivot!D239,14)&\"-\"&Autopivot!H239&\"-\"&$D$6,40)","v":"Northside Schoo-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C240-3020000&Autopivot!D240,20)","v":"Q2177009DFC"},{"$f":"Autopivot!A240","v":400091},{"$f":"Autopivot!B240","v":"Oakleigh"},{"$f":"Autopivot!F240","v":543965},{"$f":"Autopivot!E240","v":11340},{"$f":"IF(Autopivot!G240=0,\"\",Autopivot!G240)","v":20000350},{"$f":"ROUND(Autopivot!J240,2)","v":1877.5},{"$f":"LEFT(LEFT(C239,15)&\"-\"&LEFT(Autopivot!D240,14)&\"-\"&Autopivot!H240&\"-\"&$D$6,40)","v":"Oakleigh-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C241-3020000&Autopivot!D241,20)","v":"Q2177009PEGRANT"},{"$f":"Autopivot!A241","v":400091},{"$f":"Autopivot!B241","v":"Oakleigh"},{"$f":"Autopivot!F241","v":543965},{"$f":"Autopivot!E241","v":10168},{"$f":"IF(Autopivot!G241=0,\"\",Autopivot!G241)","v":""},{"$f":"ROUND(Autopivot!J241,2)","v":1742.71},{"$f":"LEFT(LEFT(C240,15)&\"-\"&LEFT(Autopivot!D241,14)&\"-\"&Autopivot!H241&\"-\"&$D$6,40)","v":"Oakleigh-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C242-3020000&Autopivot!D242,20)","v":"Q2177009PPFSMPRI"},{"$f":"Autopivot!A242","v":400091},{"$f":"Autopivot!B242","v":"Oakleigh"},{"$f":"Autopivot!F242","v":543965},{"$f":"Autopivot!E242","v":11332},{"$f":"IF(Autopivot!G242=0,\"\",Autopivot!G242)","v":20000978},{"$f":"ROUND(Autopivot!J242,2)","v":12870},{"$f":"LEFT(LEFT(C241,15)&\"-\"&LEFT(Autopivot!D242,14)&\"-\"&Autopivot!H242&\"-\"&$D$6,40)","v":"Oakleigh-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C243-3020000&Autopivot!D243,20)","v":"Q2177009UIFSM"},{"$f":"Autopivot!A243","v":400091},{"$f":"Autopivot!B243","v":"Oakleigh"},{"$f":"Autopivot!F243","v":543965},{"$f":"Autopivot!E243","v":10168},{"$f":"IF(Autopivot!G243=0,\"\",Autopivot!G243)","v":""},{"$f":"ROUND(Autopivot!J243,2)","v":2235},{"$f":"LEFT(LEFT(C242,15)&\"-\"&LEFT(Autopivot!D243,14)&\"-\"&Autopivot!H243&\"-\"&$D$6,40)","v":"Oakleigh-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C244-3020000&Autopivot!D244,20)","v":"Q2173512PEGRANT"},{"$f":"Autopivot!A244","v":400093},{"$f":"Autopivot!B244","v":"Rosh Pinah"},{"$f":"Autopivot!F244","v":543965},{"$f":"Autopivot!E244","v":10166},{"$f":"IF(Autopivot!G244=0,\"\",Autopivot!G244)","v":""},{"$f":"ROUND(Autopivot!J244,2)","v":2022.92},{"$f":"LEFT(LEFT(C243,15)&\"-\"&LEFT(Autopivot!D244,14)&\"-\"&Autopivot!H244&\"-\"&$D$6,40)","v":"Rosh Pinah-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C245-3020000&Autopivot!D245,20)","v":"Q2173512PPFSMPRI"},{"$f":"Autopivot!A245","v":400093},{"$f":"Autopivot!B245","v":"Rosh Pinah"},{"$f":"Autopivot!F245","v":543965},{"$f":"Autopivot!E245","v":11334},{"$f":"IF(Autopivot!G245=0,\"\",Autopivot!G245)","v":20000978},{"$f":"ROUND(Autopivot!J245,2)","v":5280},{"$f":"LEFT(LEFT(C244,15)&\"-\"&LEFT(Autopivot!D245,14)&\"-\"&Autopivot!H245&\"-\"&$D$6,40)","v":"Rosh Pinah-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C246-3020000&Autopivot!D246,20)","v":"Q2173512UIFSM"},{"$f":"Autopivot!A246","v":400093},{"$f":"Autopivot!B246","v":"Rosh Pinah"},{"$f":"Autopivot!F246","v":543965},{"$f":"Autopivot!E246","v":10166},{"$f":"IF(Autopivot!G246=0,\"\",Autopivot!G246)","v":""},{"$f":"ROUND(Autopivot!J246,2)","v":20179.5},{"$f":"LEFT(LEFT(C245,15)&\"-\"&LEFT(Autopivot!D246,14)&\"-\"&Autopivot!H246&\"-\"&$D$6,40)","v":"Rosh Pinah-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C247-3020000&Autopivot!D247,20)","v":"Q2173314PEGRANT"},{"$f":"Autopivot!A247","v":400094},{"$f":"Autopivot!B247","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F247","v":543965},{"$f":"Autopivot!E247","v":10166},{"$f":"IF(Autopivot!G247=0,\"\",Autopivot!G247)","v":""},{"$f":"ROUND(Autopivot!J247,2)","v":1855.21},{"$f":"LEFT(LEFT(C246,15)&\"-\"&LEFT(Autopivot!D247,14)&\"-\"&Autopivot!H247&\"-\"&$D$6,40)","v":"St Pauls CE Pri-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C248-3020000&Autopivot!D248,20)","v":"Q2173314PPFSMPRI"},{"$f":"Autopivot!A248","v":400094},{"$f":"Autopivot!B248","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F248","v":543965},{"$f":"Autopivot!E248","v":11334},{"$f":"IF(Autopivot!G248=0,\"\",Autopivot!G248)","v":20000978},{"$f":"ROUND(Autopivot!J248,2)","v":5610},{"$f":"LEFT(LEFT(C247,15)&\"-\"&LEFT(Autopivot!D248,14)&\"-\"&Autopivot!H248&\"-\"&$D$6,40)","v":"St Pauls CE Pri-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C249-3020000&Autopivot!D249,20)","v":"Q2173314UIFSM"},{"$f":"Autopivot!A249","v":400094},{"$f":"Autopivot!B249","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F249","v":543965},{"$f":"Autopivot!E249","v":10166},{"$f":"IF(Autopivot!G249=0,\"\",Autopivot!G249)","v":""},{"$f":"ROUND(Autopivot!J249,2)","v":8216.6200000000008},{"$f":"LEFT(LEFT(C248,15)&\"-\"&LEFT(Autopivot!D249,14)&\"-\"&Autopivot!H249&\"-\"&$D$6,40)","v":"St Pauls CE Pri-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C250-3020000&Autopivot!D250,20)","v":"Q2173502PEGRANT"},{"$f":"Autopivot!A250","v":400096},{"$f":"Autopivot!B250","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F250","v":543965},{"$f":"Autopivot!E250","v":10166},{"$f":"IF(Autopivot!G250=0,\"\",Autopivot!G250)","v":""},{"$f":"ROUND(Autopivot!J250,2)","v":1942.71},{"$f":"LEFT(LEFT(C249,15)&\"-\"&LEFT(Autopivot!D250,14)&\"-\"&Autopivot!H250&\"-\"&$D$6,40)","v":"St Agnes RC Pri-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C251-3020000&Autopivot!D251,20)","v":"Q2173502PPFSMPRI"},{"$f":"Autopivot!A251","v":400096},{"$f":"Autopivot!B251","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F251","v":543965},{"$f":"Autopivot!E251","v":11334},{"$f":"IF(Autopivot!G251=0,\"\",Autopivot!G251)","v":20000978},{"$f":"ROUND(Autopivot!J251,2)","v":20130},{"$f":"LEFT(LEFT(C250,15)&\"-\"&LEFT(Autopivot!D251,14)&\"-\"&Autopivot!H251&\"-\"&$D$6,40)","v":"St Agnes RC Pri-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C252-3020000&Autopivot!D252,20)","v":"Q2173502UIFSM"},{"$f":"Autopivot!A252","v":400096},{"$f":"Autopivot!B252","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F252","v":543965},{"$f":"Autopivot!E252","v":10166},{"$f":"IF(Autopivot!G252=0,\"\",Autopivot!G252)","v":""},{"$f":"ROUND(Autopivot!J252,2)","v":16201},{"$f":"LEFT(LEFT(C251,15)&\"-\"&LEFT(Autopivot!D252,14)&\"-\"&Autopivot!H252&\"-\"&$D$6,40)","v":"St Agnes RC Pri-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C253-3020000&Autopivot!D253,20)","v":"Q2173309PEGRANT"},{"$f":"Autopivot!A253","v":400098},{"$f":"Autopivot!B253","v":"St Johns CE N20"},{"$f":"Autopivot!F253","v":543965},{"$f":"Autopivot!E253","v":10166},{"$f":"IF(Autopivot!G253=0,\"\",Autopivot!G253)","v":""},{"$f":"ROUND(Autopivot!J253,2)","v":1853.12},{"$f":"LEFT(LEFT(C252,15)&\"-\"&LEFT(Autopivot!D253,14)&\"-\"&Autopivot!H253&\"-\"&$D$6,40)","v":"St Johns CE N20-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C254-3020000&Autopivot!D254,20)","v":"Q2173309PPFSMPRI"},{"$f":"Autopivot!A254","v":400098},{"$f":"Autopivot!B254","v":"St Johns CE N20"},{"$f":"Autopivot!F254","v":543965},{"$f":"Autopivot!E254","v":11334},{"$f":"IF(Autopivot!G254=0,\"\",Autopivot!G254)","v":20000978},{"$f":"ROUND(Autopivot!J254,2)","v":8910},{"$f":"LEFT(LEFT(C253,15)&\"-\"&LEFT(Autopivot!D254,14)&\"-\"&Autopivot!H254&\"-\"&$D$6,40)","v":"St Johns CE N20-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C255-3020000&Autopivot!D255,20)","v":"Q2173309ppservice"},{"$f":"Autopivot!A255","v":400098},{"$f":"Autopivot!B255","v":"St Johns CE N20"},{"$f":"Autopivot!F255","v":543965},{"$f":"Autopivot!E255","v":11334},{"$f":"IF(Autopivot!G255=0,\"\",Autopivot!G255)","v":20000980},{"$f":"ROUND(Autopivot!J255,2)","v":300},{"$f":"LEFT(LEFT(C254,15)&\"-\"&LEFT(Autopivot!D255,14)&\"-\"&Autopivot!H255&\"-\"&$D$6,40)","v":"St Johns CE N20-ppservice-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C256-3020000&Autopivot!D256,20)","v":"Q2173309UIFSM"},{"$f":"Autopivot!A256","v":400098},{"$f":"Autopivot!B256","v":"St Johns CE N20"},{"$f":"Autopivot!F256","v":543965},{"$f":"Autopivot!E256","v":10166},{"$f":"IF(Autopivot!G256=0,\"\",Autopivot!G256)","v":""},{"$f":"ROUND(Autopivot!J256,2)","v":8202.8700000000008},{"$f":"LEFT(LEFT(C255,15)&\"-\"&LEFT(Autopivot!D256,14)&\"-\"&Autopivot!H256&\"-\"&$D$6,40)","v":"St Johns CE N20-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C257-3020000&Autopivot!D257,20)","v":"Q2173316PEGRANT"},{"$f":"Autopivot!A257","v":400100},{"$f":"Autopivot!B257","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F257","v":543965},{"$f":"Autopivot!E257","v":10166},{"$f":"IF(Autopivot!G257=0,\"\",Autopivot!G257)","v":""},{"$f":"ROUND(Autopivot!J257,2)","v":1852.09},{"$f":"LEFT(LEFT(C256,15)&\"-\"&LEFT(Autopivot!D257,14)&\"-\"&Autopivot!H257&\"-\"&$D$6,40)","v":"Trent  C of E P-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C258-3020000&Autopivot!D258,20)","v":"Q2173316PPFSMPRI"},{"$f":"Autopivot!A258","v":400100},{"$f":"Autopivot!B258","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F258","v":543965},{"$f":"Autopivot!E258","v":11334},{"$f":"IF(Autopivot!G258=0,\"\",Autopivot!G258)","v":20000978},{"$f":"ROUND(Autopivot!J258,2)","v":7590},{"$f":"LEFT(LEFT(C257,15)&\"-\"&LEFT(Autopivot!D258,14)&\"-\"&Autopivot!H258&\"-\"&$D$6,40)","v":"Trent  C of E P-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C259-3020000&Autopivot!D259,20)","v":"Q2173316UIFSM"},{"$f":"Autopivot!A259","v":400100},{"$f":"Autopivot!B259","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F259","v":543965},{"$f":"Autopivot!E259","v":10166},{"$f":"IF(Autopivot!G259=0,\"\",Autopivot!G259)","v":""},{"$f":"ROUND(Autopivot!J259,2)","v":8863},{"$f":"LEFT(LEFT(C258,15)&\"-\"&LEFT(Autopivot!D259,14)&\"-\"&Autopivot!H259&\"-\"&$D$6,40)","v":"Trent  C of E P-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C260-3020000&Autopivot!D260,20)","v":"Q2172055DFC"},{"$f":"Autopivot!A260","v":400101},{"$f":"Autopivot!B260","v":"Tudor School"},{"$f":"Autopivot!F260","v":543965},{"$f":"Autopivot!E260","v":11331},{"$f":"IF(Autopivot!G260=0,\"\",Autopivot!G260)","v":20000350},{"$f":"ROUND(Autopivot!J260,2)","v":1650.25},{"$f":"LEFT(LEFT(C259,15)&\"-\"&LEFT(Autopivot!D260,14)&\"-\"&Autopivot!H260&\"-\"&$D$6,40)","v":"Tudor School-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C261-3020000&Autopivot!D261,20)","v":"Q2172055PEGRANT"},{"$f":"Autopivot!A261","v":400101},{"$f":"Autopivot!B261","v":"Tudor School"},{"$f":"Autopivot!F261","v":543965},{"$f":"Autopivot!E261","v":10166},{"$f":"IF(Autopivot!G261=0,\"\",Autopivot!G261)","v":""},{"$f":"ROUND(Autopivot!J261,2)","v":1868.75},{"$f":"LEFT(LEFT(C260,15)&\"-\"&LEFT(Autopivot!D261,14)&\"-\"&Autopivot!H261&\"-\"&$D$6,40)","v":"Tudor School-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C262-3020000&Autopivot!D262,20)","v":"Q2172055PPFSMPRI"},{"$f":"Autopivot!A262","v":400101},{"$f":"Autopivot!B262","v":"Tudor School"},{"$f":"Autopivot!F262","v":543965},{"$f":"Autopivot!E262","v":11334},{"$f":"IF(Autopivot!G262=0,\"\",Autopivot!G262)","v":20000978},{"$f":"ROUND(Autopivot!J262,2)","v":27390},{"$f":"LEFT(LEFT(C261,15)&\"-\"&LEFT(Autopivot!D262,14)&\"-\"&Autopivot!H262&\"-\"&$D$6,40)","v":"Tudor School-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C263-3020000&Autopivot!D263,20)","v":"Q2172055UIFSM"},{"$f":"Autopivot!A263","v":400101},{"$f":"Autopivot!B263","v":"Tudor School"},{"$f":"Autopivot!F263","v":543965},{"$f":"Autopivot!E263","v":10166},{"$f":"IF(Autopivot!G263=0,\"\",Autopivot!G263)","v":""},{"$f":"ROUND(Autopivot!J263,2)","v":11889.87},{"$f":"LEFT(LEFT(C262,15)&\"-\"&LEFT(Autopivot!D263,14)&\"-\"&Autopivot!H263&\"-\"&$D$6,40)","v":"Tudor School-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C264-3020000&Autopivot!D264,20)","v":"Q2171000DFC"},{"$f":"Autopivot!A264","v":400102},{"$f":"Autopivot!B264","v":"Brookhill Nursery"},{"$f":"Autopivot!F264","v":543965},{"$f":"Autopivot!E264","v":11327},{"$f":"IF(Autopivot!G264=0,\"\",Autopivot!G264)","v":20000350},{"$f":"ROUND(Autopivot!J264,2)","v":1179.8900000000001},{"$f":"LEFT(LEFT(C263,15)&\"-\"&LEFT(Autopivot!D264,14)&\"-\"&Autopivot!H264&\"-\"&$D$6,40)","v":"Brookhill Nurse-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C265-3020000&Autopivot!D265,20)","v":"Q2171001DFC"},{"$f":"Autopivot!A265","v":400103},{"$f":"Autopivot!B265","v":"Hampden Way Nursery"},{"$f":"Autopivot!F265","v":543965},{"$f":"Autopivot!E265","v":11327},{"$f":"IF(Autopivot!G265=0,\"\",Autopivot!G265)","v":20000350},{"$f":"ROUND(Autopivot!J265,2)","v":1156.72},{"$f":"LEFT(LEFT(C264,15)&\"-\"&LEFT(Autopivot!D265,14)&\"-\"&Autopivot!H265&\"-\"&$D$6,40)","v":"Hampden Way Nur-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C266-3020000&Autopivot!D266,20)","v":"Q2171003DFC"},{"$f":"Autopivot!A266","v":400104},{"$f":"Autopivot!B266","v":"St Margaret's Nursery"},{"$f":"Autopivot!F266","v":543965},{"$f":"Autopivot!E266","v":11327},{"$f":"IF(Autopivot!G266=0,\"\",Autopivot!G266)","v":20000350},{"$f":"ROUND(Autopivot!J266,2)","v":1200.1400000000001},{"$f":"LEFT(LEFT(C265,15)&\"-\"&LEFT(Autopivot!D266,14)&\"-\"&Autopivot!H266&\"-\"&$D$6,40)","v":"St Margaret's N-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C267-3020000&Autopivot!D267,20)","v":"Q2172073DFC"},{"$f":"Autopivot!A267","v":400105},{"$f":"Autopivot!B267","v":"Danegrove JMI School"},{"$f":"Autopivot!F267","v":543965},{"$f":"Autopivot!E267","v":11331},{"$f":"IF(Autopivot!G267=0,\"\",Autopivot!G267)","v":20000350},{"$f":"ROUND(Autopivot!J267,2)","v":2847.82},{"$f":"LEFT(LEFT(C266,15)&\"-\"&LEFT(Autopivot!D267,14)&\"-\"&Autopivot!H267&\"-\"&$D$6,40)","v":"Danegrove JMI S-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C268-3020000&Autopivot!D268,20)","v":"Q2172073PEGRANT"},{"$f":"Autopivot!A268","v":400105},{"$f":"Autopivot!B268","v":"Danegrove JMI School"},{"$f":"Autopivot!F268","v":543965},{"$f":"Autopivot!E268","v":10166},{"$f":"IF(Autopivot!G268=0,\"\",Autopivot!G268)","v":""},{"$f":"ROUND(Autopivot!J268,2)","v":2255.21},{"$f":"LEFT(LEFT(C267,15)&\"-\"&LEFT(Autopivot!D268,14)&\"-\"&Autopivot!H268&\"-\"&$D$6,40)","v":"Danegrove JMI S-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C269-3020000&Autopivot!D269,20)","v":"Q2172073PPFSMPRI"},{"$f":"Autopivot!A269","v":400105},{"$f":"Autopivot!B269","v":"Danegrove JMI School"},{"$f":"Autopivot!F269","v":543965},{"$f":"Autopivot!E269","v":11334},{"$f":"IF(Autopivot!G269=0,\"\",Autopivot!G269)","v":20000978},{"$f":"ROUND(Autopivot!J269,2)","v":59730},{"$f":"LEFT(LEFT(C268,15)&\"-\"&LEFT(Autopivot!D269,14)&\"-\"&Autopivot!H269&\"-\"&$D$6,40)","v":"Danegrove JMI S-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C270-3020000&Autopivot!D270,20)","v":"Q2172073UIFSM"},{"$f":"Autopivot!A270","v":400105},{"$f":"Autopivot!B270","v":"Danegrove JMI School"},{"$f":"Autopivot!F270","v":543965},{"$f":"Autopivot!E270","v":10166},{"$f":"IF(Autopivot!G270=0,\"\",Autopivot!G270)","v":""},{"$f":"ROUND(Autopivot!J270,2)","v":23474.87},{"$f":"LEFT(LEFT(C269,15)&\"-\"&LEFT(Autopivot!D270,14)&\"-\"&Autopivot!H270&\"-\"&$D$6,40)","v":"Danegrove JMI S-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C271-3020000&Autopivot!D271,20)","v":"Q2173514PEGRANT"},{"$f":"Autopivot!A271","v":400107},{"$f":"Autopivot!B271","v":"Annunciation Catholic Junior School"},{"$f":"Autopivot!F271","v":543965},{"$f":"Autopivot!E271","v":10166},{"$f":"IF(Autopivot!G271=0,\"\",Autopivot!G271)","v":""},{"$f":"ROUND(Autopivot!J271,2)","v":1900},{"$f":"LEFT(LEFT(C270,15)&\"-\"&LEFT(Autopivot!D271,14)&\"-\"&Autopivot!H271&\"-\"&$D$6,40)","v":"Annunciation Ca-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C272-3020000&Autopivot!D272,20)","v":"Q2173514PPFSMPRI"},{"$f":"Autopivot!A272","v":400107},{"$f":"Autopivot!B272","v":"Annunciation Catholic Junior School"},{"$f":"Autopivot!F272","v":543965},{"$f":"Autopivot!E272","v":11334},{"$f":"IF(Autopivot!G272=0,\"\",Autopivot!G272)","v":20000978},{"$f":"ROUND(Autopivot!J272,2)","v":17490},{"$f":"LEFT(LEFT(C271,15)&\"-\"&LEFT(Autopivot!D272,14)&\"-\"&Autopivot!H272&\"-\"&$D$6,40)","v":"Annunciation Ca-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C273-3020000&Autopivot!D273,20)","v":"Q2173516PEGRANT"},{"$f":"Autopivot!A273","v":400108},{"$f":"Autopivot!B273","v":"Hasmonean Primary School"},{"$f":"Autopivot!F273","v":543965},{"$f":"Autopivot!E273","v":10166},{"$f":"IF(Autopivot!G273=0,\"\",Autopivot!G273)","v":""},{"$f":"ROUND(Autopivot!J273,2)","v":1853.12},{"$f":"LEFT(LEFT(C272,15)&\"-\"&LEFT(Autopivot!D273,14)&\"-\"&Autopivot!H273&\"-\"&$D$6,40)","v":"Hasmonean Prima-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C274-3020000&Autopivot!D274,20)","v":"Q2173516PPFSMPRI"},{"$f":"Autopivot!A274","v":400108},{"$f":"Autopivot!B274","v":"Hasmonean Primary School"},{"$f":"Autopivot!F274","v":543965},{"$f":"Autopivot!E274","v":11334},{"$f":"IF(Autopivot!G274=0,\"\",Autopivot!G274)","v":20000978},{"$f":"ROUND(Autopivot!J274,2)","v":6600},{"$f":"LEFT(LEFT(C273,15)&\"-\"&LEFT(Autopivot!D274,14)&\"-\"&Autopivot!H274&\"-\"&$D$6,40)","v":"Hasmonean Prima-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C275-3020000&Autopivot!D275,20)","v":"Q2173516UIFSM"},{"$f":"Autopivot!A275","v":400108},{"$f":"Autopivot!B275","v":"Hasmonean Primary School"},{"$f":"Autopivot!F275","v":543965},{"$f":"Autopivot!E275","v":10166},{"$f":"IF(Autopivot!G275=0,\"\",Autopivot!G275)","v":""},{"$f":"ROUND(Autopivot!J275,2)","v":8644.5},{"$f":"LEFT(LEFT(C274,15)&\"-\"&LEFT(Autopivot!D275,14)&\"-\"&Autopivot!H275&\"-\"&$D$6,40)","v":"Hasmonean Prima-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C276-3020000&Autopivot!D276,20)","v":"Q2175949PEGRANT"},{"$f":"Autopivot!A276","v":400110},{"$f":"Autopivot!B276","v":"Menorah Foundation School"},{"$f":"Autopivot!F276","v":543965},{"$f":"Autopivot!E276","v":10166},{"$f":"IF(Autopivot!G276=0,\"\",Autopivot!G276)","v":""},{"$f":"ROUND(Autopivot!J276,2)","v":1945.84},{"$f":"LEFT(LEFT(C275,15)&\"-\"&LEFT(Autopivot!D276,14)&\"-\"&Autopivot!H276&\"-\"&$D$6,40)","v":"Menorah Foundat-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C277-3020000&Autopivot!D277,20)","v":"Q2175949PPFSMPRI"},{"$f":"Autopivot!A277","v":400110},{"$f":"Autopivot!B277","v":"Menorah Foundation School"},{"$f":"Autopivot!F277","v":543965},{"$f":"Autopivot!E277","v":11334},{"$f":"IF(Autopivot!G277=0,\"\",Autopivot!G277)","v":20000978},{"$f":"ROUND(Autopivot!J277,2)","v":6270},{"$f":"LEFT(LEFT(C276,15)&\"-\"&LEFT(Autopivot!D277,14)&\"-\"&Autopivot!H277&\"-\"&$D$6,40)","v":"Menorah Foundat-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C278-3020000&Autopivot!D278,20)","v":"Q2175949UIFSM"},{"$f":"Autopivot!A278","v":400110},{"$f":"Autopivot!B278","v":"Menorah Foundation School"},{"$f":"Autopivot!F278","v":543965},{"$f":"Autopivot!E278","v":10166},{"$f":"IF(Autopivot!G278=0,\"\",Autopivot!G278)","v":""},{"$f":"ROUND(Autopivot!J278,2)","v":16078.12},{"$f":"LEFT(LEFT(C277,15)&\"-\"&LEFT(Autopivot!D278,14)&\"-\"&Autopivot!H278&\"-\"&$D$6,40)","v":"Menorah Foundat-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C279-3020000&Autopivot!D279,20)","v":"Q2172076DFC"},{"$f":"Autopivot!A279","v":400111},{"$f":"Autopivot!B279","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F279","v":543965},{"$f":"Autopivot!E279","v":11331},{"$f":"IF(Autopivot!G279=0,\"\",Autopivot!G279)","v":20000350},{"$f":"ROUND(Autopivot!J279,2)","v":2342.12},{"$f":"LEFT(LEFT(C278,15)&\"-\"&LEFT(Autopivot!D279,14)&\"-\"&Autopivot!H279&\"-\"&$D$6,40)","v":"Wessex  Gardens-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C280-3020000&Autopivot!D280,20)","v":"Q2172076PEGRANT"},{"$f":"Autopivot!A280","v":400111},{"$f":"Autopivot!B280","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F280","v":543965},{"$f":"Autopivot!E280","v":10166},{"$f":"IF(Autopivot!G280=0,\"\",Autopivot!G280)","v":""},{"$f":"ROUND(Autopivot!J280,2)","v":2025},{"$f":"LEFT(LEFT(C279,15)&\"-\"&LEFT(Autopivot!D280,14)&\"-\"&Autopivot!H280&\"-\"&$D$6,40)","v":"Wessex  Gardens-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C281-3020000&Autopivot!D281,20)","v":"Q2172076PPFSMPRI"},{"$f":"Autopivot!A281","v":400111},{"$f":"Autopivot!B281","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F281","v":543965},{"$f":"Autopivot!E281","v":11334},{"$f":"IF(Autopivot!G281=0,\"\",Autopivot!G281)","v":20000978},{"$f":"ROUND(Autopivot!J281,2)","v":48510},{"$f":"LEFT(LEFT(C280,15)&\"-\"&LEFT(Autopivot!D281,14)&\"-\"&Autopivot!H281&\"-\"&$D$6,40)","v":"Wessex  Gardens-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C282-3020000&Autopivot!D282,20)","v":"Q2172076UIFSM"},{"$f":"Autopivot!A282","v":400111},{"$f":"Autopivot!B282","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F282","v":543965},{"$f":"Autopivot!E282","v":10166},{"$f":"IF(Autopivot!G282=0,\"\",Autopivot!G282)","v":""},{"$f":"ROUND(Autopivot!J282,2)","v":14175.25},{"$f":"LEFT(LEFT(C281,15)&\"-\"&LEFT(Autopivot!D282,14)&\"-\"&Autopivot!H282&\"-\"&$D$6,40)","v":"Wessex  Gardens-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C283-3020000&Autopivot!D283,20)","v":"Q2175948PEGRANT"},{"$f":"Autopivot!A283","v":400112},{"$f":"Autopivot!B283","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F283","v":543965},{"$f":"Autopivot!E283","v":10166},{"$f":"IF(Autopivot!G283=0,\"\",Autopivot!G283)","v":""},{"$f":"ROUND(Autopivot!J283,2)","v":1846.87},{"$f":"LEFT(LEFT(C282,15)&\"-\"&LEFT(Autopivot!D283,14)&\"-\"&Autopivot!H283&\"-\"&$D$6,40)","v":"Mathilda Marks--PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C284-3020000&Autopivot!D284,20)","v":"Q2175948PPFSMPRI"},{"$f":"Autopivot!A284","v":400112},{"$f":"Autopivot!B284","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F284","v":543965},{"$f":"Autopivot!E284","v":11334},{"$f":"IF(Autopivot!G284=0,\"\",Autopivot!G284)","v":20000978},{"$f":"ROUND(Autopivot!J284,2)","v":3630},{"$f":"LEFT(LEFT(C283,15)&\"-\"&LEFT(Autopivot!D284,14)&\"-\"&Autopivot!H284&\"-\"&$D$6,40)","v":"Mathilda Marks--PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C285-3020000&Autopivot!D285,20)","v":"Q2175948UIFSM"},{"$f":"Autopivot!A285","v":400112},{"$f":"Autopivot!B285","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F285","v":543965},{"$f":"Autopivot!E285","v":10166},{"$f":"IF(Autopivot!G285=0,\"\",Autopivot!G285)","v":""},{"$f":"ROUND(Autopivot!J285,2)","v":9532.1200000000008},{"$f":"LEFT(LEFT(C284,15)&\"-\"&LEFT(Autopivot!D285,14)&\"-\"&Autopivot!H285&\"-\"&$D$6,40)","v":"Mathilda Marks--UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C286-3020000&Autopivot!D286,20)","v":"Q2172077DFC"},{"$f":"Autopivot!A286","v":400113},{"$f":"Autopivot!B286","v":"Orion Primary School"},{"$f":"Autopivot!F286","v":543965},{"$f":"Autopivot!E286","v":11331},{"$f":"IF(Autopivot!G286=0,\"\",Autopivot!G286)","v":20000350},{"$f":"ROUND(Autopivot!J286,2)","v":3262.37},{"$f":"LEFT(LEFT(C285,15)&\"-\"&LEFT(Autopivot!D286,14)&\"-\"&Autopivot!H286&\"-\"&$D$6,40)","v":"Orion Primary S-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C287-3020000&Autopivot!D287,20)","v":"Q2172077PEGRANT"},{"$f":"Autopivot!A287","v":400113},{"$f":"Autopivot!B287","v":"Orion Primary School"},{"$f":"Autopivot!F287","v":543965},{"$f":"Autopivot!E287","v":10166},{"$f":"IF(Autopivot!G287=0,\"\",Autopivot!G287)","v":""},{"$f":"ROUND(Autopivot!J287,2)","v":2355.21},{"$f":"LEFT(LEFT(C286,15)&\"-\"&LEFT(Autopivot!D287,14)&\"-\"&Autopivot!H287&\"-\"&$D$6,40)","v":"Orion Primary S-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C288-3020000&Autopivot!D288,20)","v":"Q2172077PPFSMPRI"},{"$f":"Autopivot!A288","v":400113},{"$f":"Autopivot!B288","v":"Orion Primary School"},{"$f":"Autopivot!F288","v":543965},{"$f":"Autopivot!E288","v":11334},{"$f":"IF(Autopivot!G288=0,\"\",Autopivot!G288)","v":20000978},{"$f":"ROUND(Autopivot!J288,2)","v":147180},{"$f":"LEFT(LEFT(C287,15)&\"-\"&LEFT(Autopivot!D288,14)&\"-\"&Autopivot!H288&\"-\"&$D$6,40)","v":"Orion Primary S-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C289-3020000&Autopivot!D289,20)","v":"Q2172077UIFSM"},{"$f":"Autopivot!A289","v":400113},{"$f":"Autopivot!B289","v":"Orion Primary School"},{"$f":"Autopivot!F289","v":543965},{"$f":"Autopivot!E289","v":10166},{"$f":"IF(Autopivot!G289=0,\"\",Autopivot!G289)","v":""},{"$f":"ROUND(Autopivot!J289,2)","v":29238},{"$f":"LEFT(LEFT(C288,15)&\"-\"&LEFT(Autopivot!D289,14)&\"-\"&Autopivot!H289&\"-\"&$D$6,40)","v":"Orion Primary S-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C290-3020000&Autopivot!D290,20)","v":"Q2173307PEGRANT"},{"$f":"Autopivot!A290","v":400114},{"$f":"Autopivot!B290","v":"St John's CE School N11"},{"$f":"Autopivot!F290","v":543965},{"$f":"Autopivot!E290","v":10166},{"$f":"IF(Autopivot!G290=0,\"\",Autopivot!G290)","v":""},{"$f":"ROUND(Autopivot!J290,2)","v":1854.17},{"$f":"LEFT(LEFT(C289,15)&\"-\"&LEFT(Autopivot!D290,14)&\"-\"&Autopivot!H290&\"-\"&$D$6,40)","v":"St John's CE Sc-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C291-3020000&Autopivot!D291,20)","v":"Q2173307PPFSMPRI"},{"$f":"Autopivot!A291","v":400114},{"$f":"Autopivot!B291","v":"St John's CE School N11"},{"$f":"Autopivot!F291","v":543965},{"$f":"Autopivot!E291","v":11334},{"$f":"IF(Autopivot!G291=0,\"\",Autopivot!G291)","v":20000978},{"$f":"ROUND(Autopivot!J291,2)","v":8580},{"$f":"LEFT(LEFT(C290,15)&\"-\"&LEFT(Autopivot!D291,14)&\"-\"&Autopivot!H291&\"-\"&$D$6,40)","v":"St John's CE Sc-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C292-3020000&Autopivot!D292,20)","v":"Q2173307UIFSM"},{"$f":"Autopivot!A292","v":400114},{"$f":"Autopivot!B292","v":"St John's CE School N11"},{"$f":"Autopivot!F292","v":543965},{"$f":"Autopivot!E292","v":10166},{"$f":"IF(Autopivot!G292=0,\"\",Autopivot!G292)","v":""},{"$f":"ROUND(Autopivot!J292,2)","v":9190.6200000000008},{"$f":"LEFT(LEFT(C291,15)&\"-\"&LEFT(Autopivot!D292,14)&\"-\"&Autopivot!H292&\"-\"&$D$6,40)","v":"St John's CE Sc-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C293-3020000&Autopivot!D293,20)","v":"Q2173518DFC"},{"$f":"Autopivot!A293","v":400117},{"$f":"Autopivot!B293","v":"Woodcroft Primary School"},{"$f":"Autopivot!F293","v":543965},{"$f":"Autopivot!E293","v":11331},{"$f":"IF(Autopivot!G293=0,\"\",Autopivot!G293)","v":20000350},{"$f":"ROUND(Autopivot!J293,2)","v":2339.87},{"$f":"LEFT(LEFT(C292,15)&\"-\"&LEFT(Autopivot!D293,14)&\"-\"&Autopivot!H293&\"-\"&$D$6,40)","v":"Woodcroft Prima-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C294-3020000&Autopivot!D294,20)","v":"Q2173518PEGRANT"},{"$f":"Autopivot!A294","v":400117},{"$f":"Autopivot!B294","v":"Woodcroft Primary School"},{"$f":"Autopivot!F294","v":543965},{"$f":"Autopivot!E294","v":10166},{"$f":"IF(Autopivot!G294=0,\"\",Autopivot!G294)","v":""},{"$f":"ROUND(Autopivot!J294,2)","v":2069.8000000000002},{"$f":"LEFT(LEFT(C293,15)&\"-\"&LEFT(Autopivot!D294,14)&\"-\"&Autopivot!H294&\"-\"&$D$6,40)","v":"Woodcroft Prima-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C295-3020000&Autopivot!D295,20)","v":"Q2173518PPFSMPRI"},{"$f":"Autopivot!A295","v":400117},{"$f":"Autopivot!B295","v":"Woodcroft Primary School"},{"$f":"Autopivot!F295","v":543965},{"$f":"Autopivot!E295","v":11334},{"$f":"IF(Autopivot!G295=0,\"\",Autopivot!G295)","v":20000978},{"$f":"ROUND(Autopivot!J295,2)","v":72270},{"$f":"LEFT(LEFT(C294,15)&\"-\"&LEFT(Autopivot!D295,14)&\"-\"&Autopivot!H295&\"-\"&$D$6,40)","v":"Woodcroft Prima-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C296-3020000&Autopivot!D296,20)","v":"Q2173518UIFSM"},{"$f":"Autopivot!A296","v":400117},{"$f":"Autopivot!B296","v":"Woodcroft Primary School"},{"$f":"Autopivot!F296","v":543965},{"$f":"Autopivot!E296","v":10166},{"$f":"IF(Autopivot!G296=0,\"\",Autopivot!G296)","v":""},{"$f":"ROUND(Autopivot!J296,2)","v":8193.6200000000008},{"$f":"LEFT(LEFT(C295,15)&\"-\"&LEFT(Autopivot!D296,14)&\"-\"&Autopivot!H296&\"-\"&$D$6,40)","v":"Woodcroft Prima-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C297-3020000&Autopivot!D297,20)","v":"Q2173520PEGRANT"},{"$f":"Autopivot!A297","v":400125},{"$f":"Autopivot!B297","v":"Akiva School"},{"$f":"Autopivot!F297","v":543965},{"$f":"Autopivot!E297","v":10166},{"$f":"IF(Autopivot!G297=0,\"\",Autopivot!G297)","v":""},{"$f":"ROUND(Autopivot!J297,2)","v":2041.67},{"$f":"LEFT(LEFT(C296,15)&\"-\"&LEFT(Autopivot!D297,14)&\"-\"&Autopivot!H297&\"-\"&$D$6,40)","v":"Akiva School-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C298-3020000&Autopivot!D298,20)","v":"Q2173520PPFSMPRI"},{"$f":"Autopivot!A298","v":400125},{"$f":"Autopivot!B298","v":"Akiva School"},{"$f":"Autopivot!F298","v":543965},{"$f":"Autopivot!E298","v":11334},{"$f":"IF(Autopivot!G298=0,\"\",Autopivot!G298)","v":20000978},{"$f":"ROUND(Autopivot!J298,2)","v":660},{"$f":"LEFT(LEFT(C297,15)&\"-\"&LEFT(Autopivot!D298,14)&\"-\"&Autopivot!H298&\"-\"&$D$6,40)","v":"Akiva School-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C299-3020000&Autopivot!D299,20)","v":"Q2173520UIFSM"},{"$f":"Autopivot!A299","v":400125},{"$f":"Autopivot!B299","v":"Akiva School"},{"$f":"Autopivot!F299","v":543965},{"$f":"Autopivot!E299","v":10166},{"$f":"IF(Autopivot!G299=0,\"\",Autopivot!G299)","v":""},{"$f":"ROUND(Autopivot!J299,2)","v":19232.5},{"$f":"LEFT(LEFT(C298,15)&\"-\"&LEFT(Autopivot!D299,14)&\"-\"&Autopivot!H299&\"-\"&$D$6,40)","v":"Akiva School-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C300-3020000&Autopivot!D300,20)","v":"Q2173523DFC"},{"$f":"Autopivot!A300","v":400130},{"$f":"Autopivot!B300","v":"Martin Primary School"},{"$f":"Autopivot!F300","v":543965},{"$f":"Autopivot!E300","v":11331},{"$f":"IF(Autopivot!G300=0,\"\",Autopivot!G300)","v":20000350},{"$f":"ROUND(Autopivot!J300,2)","v":2764},{"$f":"LEFT(LEFT(C299,15)&\"-\"&LEFT(Autopivot!D300,14)&\"-\"&Autopivot!H300&\"-\"&$D$6,40)","v":"Martin Primary -DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C301-3020000&Autopivot!D301,20)","v":"Q2173523PEGRANT"},{"$f":"Autopivot!A301","v":400130},{"$f":"Autopivot!B301","v":"Martin Primary School"},{"$f":"Autopivot!F301","v":543965},{"$f":"Autopivot!E301","v":10166},{"$f":"IF(Autopivot!G301=0,\"\",Autopivot!G301)","v":""},{"$f":"ROUND(Autopivot!J301,2)","v":2190.62},{"$f":"LEFT(LEFT(C300,15)&\"-\"&LEFT(Autopivot!D301,14)&\"-\"&Autopivot!H301&\"-\"&$D$6,40)","v":"Martin Primary -PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C302-3020000&Autopivot!D302,20)","v":"Q2173523PPFSMPRI"},{"$f":"Autopivot!A302","v":400130},{"$f":"Autopivot!B302","v":"Martin Primary School"},{"$f":"Autopivot!F302","v":543965},{"$f":"Autopivot!E302","v":11334},{"$f":"IF(Autopivot!G302=0,\"\",Autopivot!G302)","v":20000978},{"$f":"ROUND(Autopivot!J302,2)","v":41580},{"$f":"LEFT(LEFT(C301,15)&\"-\"&LEFT(Autopivot!D302,14)&\"-\"&Autopivot!H302&\"-\"&$D$6,40)","v":"Martin Primary -PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C303-3020000&Autopivot!D303,20)","v":"Q2173523UIFSM"},{"$f":"Autopivot!A303","v":400130},{"$f":"Autopivot!B303","v":"Martin Primary School"},{"$f":"Autopivot!F303","v":543965},{"$f":"Autopivot!E303","v":10166},{"$f":"IF(Autopivot!G303=0,\"\",Autopivot!G303)","v":""},{"$f":"ROUND(Autopivot!J303,2)","v":25336.87},{"$f":"LEFT(LEFT(C302,15)&\"-\"&LEFT(Autopivot!D303,14)&\"-\"&Autopivot!H303&\"-\"&$D$6,40)","v":"Martin Primary -UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C304-3020000&Autopivot!D304,20)","v":"Q2173521PEGRANT"},{"$f":"Autopivot!A304","v":400135},{"$f":"Autopivot!B304","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F304","v":543965},{"$f":"Autopivot!E304","v":11329},{"$f":"IF(Autopivot!G304=0,\"\",Autopivot!G304)","v":""},{"$f":"ROUND(Autopivot!J304,2)","v":2157.3000000000002},{"$f":"LEFT(LEFT(C303,15)&\"-\"&LEFT(Autopivot!D304,14)&\"-\"&Autopivot!H304&\"-\"&$D$6,40)","v":"St Mary's & St -PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C305-3020000&Autopivot!D305,20)","v":"Q2173521PPFSMPRI"},{"$f":"Autopivot!A305","v":400135},{"$f":"Autopivot!B305","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F305","v":543965},{"$f":"Autopivot!E305","v":11334},{"$f":"IF(Autopivot!G305=0,\"\",Autopivot!G305)","v":20000978},{"$f":"ROUND(Autopivot!J305,2)","v":40920},{"$f":"LEFT(LEFT(C304,15)&\"-\"&LEFT(Autopivot!D305,14)&\"-\"&Autopivot!H305&\"-\"&$D$6,40)","v":"St Mary's & St -PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C306-3020000&Autopivot!D306,20)","v":"Q2173521PPFSMSEC"},{"$f":"Autopivot!A306","v":400135},{"$f":"Autopivot!B306","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F306","v":543965},{"$f":"Autopivot!E306","v":11333},{"$f":"IF(Autopivot!G306=0,\"\",Autopivot!G306)","v":20000978},{"$f":"ROUND(Autopivot!J306,2)","v":27115},{"$f":"LEFT(LEFT(C305,15)&\"-\"&LEFT(Autopivot!D306,14)&\"-\"&Autopivot!H306&\"-\"&$D$6,40)","v":"St Mary's & St -PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C307-3020000&Autopivot!D307,20)","v":"Q2173521UIFSM"},{"$f":"Autopivot!A307","v":400135},{"$f":"Autopivot!B307","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F307","v":543965},{"$f":"Autopivot!E307","v":11329},{"$f":"IF(Autopivot!G307=0,\"\",Autopivot!G307)","v":""},{"$f":"ROUND(Autopivot!J307,2)","v":18650},{"$f":"LEFT(LEFT(C306,15)&\"-\"&LEFT(Autopivot!D307,14)&\"-\"&Autopivot!H307&\"-\"&$D$6,40)","v":"St Mary's & St -UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C308-3020000&Autopivot!D308,20)","v":"Q2173521NDSecDELCont"},{"$f":"Autopivot!A308","v":400135},{"$f":"Autopivot!B308","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F308","v":543965},{"$f":"Autopivot!E308","v":11510},{"$f":"IF(Autopivot!G308=0,\"\",Autopivot!G308)","v":""},{"$f":"ROUND(Autopivot!J308,2)","v":-316.5},{"$f":"LEFT(LEFT(C307,15)&\"-\"&LEFT(Autopivot!D308,14)&\"-\"&Autopivot!H308&\"-\"&$D$6,40)","v":"St Mary's & St -NDSecDELContin-E23-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C309-3020000&Autopivot!D309,20)","v":"Q2175427PPFSMSEC"},{"$f":"Autopivot!A309","v":400140},{"$f":"Autopivot!B309","v":"JCoSS"},{"$f":"Autopivot!F309","v":543965},{"$f":"Autopivot!E309","v":11333},{"$f":"IF(Autopivot!G309=0,\"\",Autopivot!G309)","v":20000978},{"$f":"ROUND(Autopivot!J309,2)","v":19167.5},{"$f":"LEFT(LEFT(C308,15)&\"-\"&LEFT(Autopivot!D309,14)&\"-\"&Autopivot!H309&\"-\"&$D$6,40)","v":"JCoSS-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C310-3020000&Autopivot!D310,20)","v":"Q2175427NDSecDELCont"},{"$f":"Autopivot!A310","v":400140},{"$f":"Autopivot!B310","v":"JCoSS"},{"$f":"Autopivot!F310","v":543965},{"$f":"Autopivot!E310","v":10163},{"$f":"IF(Autopivot!G310=0,\"\",Autopivot!G310)","v":""},{"$f":"ROUND(Autopivot!J310,2)","v":-478.5},{"$f":"LEFT(LEFT(C309,15)&\"-\"&LEFT(Autopivot!D310,14)&\"-\"&Autopivot!H310&\"-\"&$D$6,40)","v":"JCoSS-NDSecDELContin-E23-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C311-3020000&Autopivot!D311,20)","v":"Q2173524PEGRANT"},{"$f":"Autopivot!A311","v":400150},{"$f":"Autopivot!B311","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F311","v":543965},{"$f":"Autopivot!E311","v":10166},{"$f":"IF(Autopivot!G311=0,\"\",Autopivot!G311)","v":""},{"$f":"ROUND(Autopivot!J311,2)","v":1846.87},{"$f":"LEFT(LEFT(C310,15)&\"-\"&LEFT(Autopivot!D311,14)&\"-\"&Autopivot!H311&\"-\"&$D$6,40)","v":"Beit Shvidler P-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C312-3020000&Autopivot!D312,20)","v":"Q2173524PPFSMPRI"},{"$f":"Autopivot!A312","v":400150},{"$f":"Autopivot!B312","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F312","v":543965},{"$f":"Autopivot!E312","v":11334},{"$f":"IF(Autopivot!G312=0,\"\",Autopivot!G312)","v":20000978},{"$f":"ROUND(Autopivot!J312,2)","v":6270},{"$f":"LEFT(LEFT(C311,15)&\"-\"&LEFT(Autopivot!D312,14)&\"-\"&Autopivot!H312&\"-\"&$D$6,40)","v":"Beit Shvidler P-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C313-3020000&Autopivot!D313,20)","v":"Q2173524UIFSM"},{"$f":"Autopivot!A313","v":400150},{"$f":"Autopivot!B313","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F313","v":543965},{"$f":"Autopivot!E313","v":10166},{"$f":"IF(Autopivot!G313=0,\"\",Autopivot!G313)","v":""},{"$f":"ROUND(Autopivot!J313,2)","v":8052.87},{"$f":"LEFT(LEFT(C312,15)&\"-\"&LEFT(Autopivot!D313,14)&\"-\"&Autopivot!H313&\"-\"&$D$6,40)","v":"Beit Shvidler P-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C314-3020000&Autopivot!D314,20)","v":"Q2172041PEGRANT"},{"$f":"Autopivot!A314","v":400155},{"$f":"Autopivot!B314","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F314","v":543965},{"$f":"Autopivot!E314","v":10166},{"$f":"IF(Autopivot!G314=0,\"\",Autopivot!G314)","v":""},{"$f":"ROUND(Autopivot!J314,2)","v":1852.09},{"$f":"LEFT(LEFT(C313,15)&\"-\"&LEFT(Autopivot!D314,14)&\"-\"&Autopivot!H314&\"-\"&$D$6,40)","v":"Sacks Morasha J-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C315-3020000&Autopivot!D315,20)","v":"Q2172041PPFSMPRI"},{"$f":"Autopivot!A315","v":400155},{"$f":"Autopivot!B315","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F315","v":543965},{"$f":"Autopivot!E315","v":11334},{"$f":"IF(Autopivot!G315=0,\"\",Autopivot!G315)","v":20000978},{"$f":"ROUND(Autopivot!J315,2)","v":1320},{"$f":"LEFT(LEFT(C314,15)&\"-\"&LEFT(Autopivot!D315,14)&\"-\"&Autopivot!H315&\"-\"&$D$6,40)","v":"Sacks Morasha J-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C316-3020000&Autopivot!D316,20)","v":"Q2172041UIFSM"},{"$f":"Autopivot!A316","v":400155},{"$f":"Autopivot!B316","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F316","v":543965},{"$f":"Autopivot!E316","v":10166},{"$f":"IF(Autopivot!G316=0,\"\",Autopivot!G316)","v":""},{"$f":"ROUND(Autopivot!J316,2)","v":9409},{"$f":"LEFT(LEFT(C315,15)&\"-\"&LEFT(Autopivot!D316,14)&\"-\"&Autopivot!H316&\"-\"&$D$6,40)","v":"Sacks Morasha J-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C317-3020000&Autopivot!D317,20)","v":"Q2171100DFC"},{"$f":"Autopivot!A317","v":400156},{"$f":"Autopivot!B317","v":"Pavilion"},{"$f":"Autopivot!F317","v":543965},{"$f":"Autopivot!E317","v":11340},{"$f":"IF(Autopivot!G317=0,\"\",Autopivot!G317)","v":20000350},{"$f":"ROUND(Autopivot!J317,2)","v":1666.57},{"$f":"LEFT(LEFT(C316,15)&\"-\"&LEFT(Autopivot!D317,14)&\"-\"&Autopivot!H317&\"-\"&$D$6,40)","v":"Pavilion-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C318-3020000&Autopivot!D318,20)","v":"Q2171100PEGRANT"},{"$f":"Autopivot!A318","v":400156},{"$f":"Autopivot!B318","v":"Pavilion"},{"$f":"Autopivot!F318","v":543965},{"$f":"Autopivot!E318","v":10168},{"$f":"IF(Autopivot!G318=0,\"\",Autopivot!G318)","v":""},{"$f":"ROUND(Autopivot!J318,2)","v":208.34},{"$f":"LEFT(LEFT(C317,15)&\"-\"&LEFT(Autopivot!D318,14)&\"-\"&Autopivot!H318&\"-\"&$D$6,40)","v":"Pavilion-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C319-3020000&Autopivot!D319,20)","v":"Q2171100PPFSMPRI"},{"$f":"Autopivot!A319","v":400156},{"$f":"Autopivot!B319","v":"Pavilion"},{"$f":"Autopivot!F319","v":543965},{"$f":"Autopivot!E319","v":11332},{"$f":"IF(Autopivot!G319=0,\"\",Autopivot!G319)","v":20000978},{"$f":"ROUND(Autopivot!J319,2)","v":660},{"$f":"LEFT(LEFT(C318,15)&\"-\"&LEFT(Autopivot!D319,14)&\"-\"&Autopivot!H319&\"-\"&$D$6,40)","v":"Pavilion-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C320-3020000&Autopivot!D320,20)","v":"Q2171100PPFSMSEC"},{"$f":"Autopivot!A320","v":400156},{"$f":"Autopivot!B320","v":"Pavilion"},{"$f":"Autopivot!F320","v":543965},{"$f":"Autopivot!E320","v":11332},{"$f":"IF(Autopivot!G320=0,\"\",Autopivot!G320)","v":20000978},{"$f":"ROUND(Autopivot!J320,2)","v":11921.25},{"$f":"LEFT(LEFT(C319,15)&\"-\"&LEFT(Autopivot!D320,14)&\"-\"&Autopivot!H320&\"-\"&$D$6,40)","v":"Pavilion-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C321-3020000&Autopivot!D321,20)","v":"Q2171100UIFSM"},{"$f":"Autopivot!A321","v":400156},{"$f":"Autopivot!B321","v":"Pavilion"},{"$f":"Autopivot!F321","v":543965},{"$f":"Autopivot!E321","v":10168},{"$f":"IF(Autopivot!G321=0,\"\",Autopivot!G321)","v":""},{"$f":"ROUND(Autopivot!J321,2)","v":127.5},{"$f":"LEFT(LEFT(C320,15)&\"-\"&LEFT(Autopivot!D321,14)&\"-\"&Autopivot!H321&\"-\"&$D$6,40)","v":"Pavilion-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C322-3020000&Autopivot!D322,20)","v":"Q2171102DFC"},{"$f":"Autopivot!A322","v":400157},{"$f":"Autopivot!B322","v":"Northgate"},{"$f":"Autopivot!F322","v":543965},{"$f":"Autopivot!E322","v":11340},{"$f":"IF(Autopivot!G322=0,\"\",Autopivot!G322)","v":20000350},{"$f":"ROUND(Autopivot!J322,2)","v":1033.75},{"$f":"LEFT(LEFT(C321,15)&\"-\"&LEFT(Autopivot!D322,14)&\"-\"&Autopivot!H322&\"-\"&$D$6,40)","v":"Northgate-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C323-3020000&Autopivot!D323,20)","v":"Q2171102PPFSMSEC"},{"$f":"Autopivot!A323","v":400157},{"$f":"Autopivot!B323","v":"Northgate"},{"$f":"Autopivot!F323","v":543965},{"$f":"Autopivot!E323","v":11332},{"$f":"IF(Autopivot!G323=0,\"\",Autopivot!G323)","v":20000978},{"$f":"ROUND(Autopivot!J323,2)","v":467.5},{"$f":"LEFT(LEFT(C322,15)&\"-\"&LEFT(Autopivot!D323,14)&\"-\"&Autopivot!H323&\"-\"&$D$6,40)","v":"Northgate-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C324-3020000&Autopivot!D324,20)","v":"Q2172023DFC"},{"$f":"Autopivot!A324","v":400159},{"$f":"Autopivot!B324","v":"Edgware Primary School"},{"$f":"Autopivot!F324","v":543965},{"$f":"Autopivot!E324","v":11331},{"$f":"IF(Autopivot!G324=0,\"\",Autopivot!G324)","v":20000350},{"$f":"ROUND(Autopivot!J324,2)","v":2809.84},{"$f":"LEFT(LEFT(C323,15)&\"-\"&LEFT(Autopivot!D324,14)&\"-\"&Autopivot!H324&\"-\"&$D$6,40)","v":"Edgware Primary-DFC-CI01-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C325-3020000&Autopivot!D325,20)","v":"Q2172023PEGRANT"},{"$f":"Autopivot!A325","v":400159},{"$f":"Autopivot!B325","v":"Edgware Primary School"},{"$f":"Autopivot!F325","v":543965},{"$f":"Autopivot!E325","v":10166},{"$f":"IF(Autopivot!G325=0,\"\",Autopivot!G325)","v":""},{"$f":"ROUND(Autopivot!J325,2)","v":2184.37},{"$f":"LEFT(LEFT(C324,15)&\"-\"&LEFT(Autopivot!D325,14)&\"-\"&Autopivot!H325&\"-\"&$D$6,40)","v":"Edgware Primary-PEGRANT-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C326-3020000&Autopivot!D326,20)","v":"Q2172023PPFSMPRI"},{"$f":"Autopivot!A326","v":400159},{"$f":"Autopivot!B326","v":"Edgware Primary School"},{"$f":"Autopivot!F326","v":543965},{"$f":"Autopivot!E326","v":11334},{"$f":"IF(Autopivot!G326=0,\"\",Autopivot!G326)","v":20000978},{"$f":"ROUND(Autopivot!J326,2)","v":63360},{"$f":"LEFT(LEFT(C325,15)&\"-\"&LEFT(Autopivot!D326,14)&\"-\"&Autopivot!H326&\"-\"&$D$6,40)","v":"Edgware Primary-PPFSMPRI-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C327-3020000&Autopivot!D327,20)","v":"Q2172023UIFSM"},{"$f":"Autopivot!A327","v":400159},{"$f":"Autopivot!B327","v":"Edgware Primary School"},{"$f":"Autopivot!F327","v":543965},{"$f":"Autopivot!E327","v":10166},{"$f":"IF(Autopivot!G327=0,\"\",Autopivot!G327)","v":""},{"$f":"ROUND(Autopivot!J327,2)","v":19109.75},{"$f":"LEFT(LEFT(C326,15)&\"-\"&LEFT(Autopivot!D327,14)&\"-\"&Autopivot!H327&\"-\"&$D$6,40)","v":"Edgware Primary-UIFSM-I18-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C328-3020000&Autopivot!D328,20)","v":{"$error":"#VALUE!"}},{"$f":"Autopivot!A328","v":"(blank)"},{"$f":"Autopivot!B328","v":"(blank)"},{"$f":"Autopivot!F328","v":"(blank)"},{"$f":"Autopivot!E328","v":"(blank)"},{"$f":"IF(Autopivot!G328=0,\"\",Autopivot!G328)","v":"(blank)"},{"$f":"ROUND(Autopivot!J328,2)","v":0},{"$f":"LEFT(LEFT(C327,15)&\"-\"&LEFT(Autopivot!D328,14)&\"-\"&Autopivot!H328&\"-\"&$D$6,40)","v":"(blank)-(blank)-(blank)-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C329-3020000&Autopivot!D329,20)","v":"Q2174004PPFSMSEC"},{"$f":"Autopivot!A329","v":107953},{"$f":"Autopivot!B329","v":"Menorah High School (Girls)"},{"$f":"Autopivot!F329","v":543965},{"$f":"Autopivot!E329","v":11333},{"$f":"IF(Autopivot!G329=0,\"\",Autopivot!G329)","v":20000978},{"$f":"ROUND(Autopivot!J329,2)","v":2103.75},{"$f":"LEFT(LEFT(C328,15)&\"-\"&LEFT(Autopivot!D329,14)&\"-\"&Autopivot!H329&\"-\"&$D$6,40)","v":"Menorah High Sc-PPFSMSEC-I05-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C330-3020000&Autopivot!D330,20)","v":"Q2174004NDSecDELCont"},{"$f":"Autopivot!A330","v":107953},{"$f":"Autopivot!B330","v":"Menorah High School (Girls)"},{"$f":"Autopivot!F330","v":543965},{"$f":"Autopivot!E330","v":10163},{"$f":"IF(Autopivot!G330=0,\"\",Autopivot!G330)","v":""},{"$f":"ROUND(Autopivot!J330,2)","v":-115.5},{"$f":"LEFT(LEFT(C329,15)&\"-\"&LEFT(Autopivot!D330,14)&\"-\"&Autopivot!H330&\"-\"&$D$6,40)","v":"Menorah High Sc-NDSecDELContin-E23-Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C331-3020000&Autopivot!D331,20)","v":"Q217-3020000"},{"$f":"Autopivot!A331","v":0},{"$f":"Autopivot!B331","v":0},{"$f":"Autopivot!F331","v":0},{"$f":"Autopivot!E331","v":0},{"$f":"IF(Autopivot!G331=0,\"\",Autopivot!G331)","v":""},{"$f":"ROUND(Autopivot!J331,2)","v":0},{"$f":"LEFT(LEFT(C330,15)&\"-\"&LEFT(Autopivot!D331,14)&\"-\"&Autopivot!H331&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C332-3020000&Autopivot!D332,20)","v":"Q217-3020000"},{"$f":"Autopivot!A332","v":0},{"$f":"Autopivot!B332","v":0},{"$f":"Autopivot!F332","v":0},{"$f":"Autopivot!E332","v":0},{"$f":"IF(Autopivot!G332=0,\"\",Autopivot!G332)","v":""},{"$f":"ROUND(Autopivot!J332,2)","v":0},{"$f":"LEFT(LEFT(C331,15)&\"-\"&LEFT(Autopivot!D332,14)&\"-\"&Autopivot!H332&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C333-3020000&Autopivot!D333,20)","v":"Q217-3020000"},{"$f":"Autopivot!A333","v":0},{"$f":"Autopivot!B333","v":0},{"$f":"Autopivot!F333","v":0},{"$f":"Autopivot!E333","v":0},{"$f":"IF(Autopivot!G333=0,\"\",Autopivot!G333)","v":""},{"$f":"ROUND(Autopivot!J333,2)","v":0},{"$f":"LEFT(LEFT(C332,15)&\"-\"&LEFT(Autopivot!D333,14)&\"-\"&Autopivot!H333&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C334-3020000&Autopivot!D334,20)","v":"Q217-3020000"},{"$f":"Autopivot!A334","v":0},{"$f":"Autopivot!B334","v":0},{"$f":"Autopivot!F334","v":0},{"$f":"Autopivot!E334","v":0},{"$f":"IF(Autopivot!G334=0,\"\",Autopivot!G334)","v":""},{"$f":"ROUND(Autopivot!J334,2)","v":0},{"$f":"LEFT(LEFT(C333,15)&\"-\"&LEFT(Autopivot!D334,14)&\"-\"&Autopivot!H334&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C335-3020000&Autopivot!D335,20)","v":"Q217-3020000"},{"$f":"Autopivot!A335","v":0},{"$f":"Autopivot!B335","v":0},{"$f":"Autopivot!F335","v":0},{"$f":"Autopivot!E335","v":0},{"$f":"IF(Autopivot!G335=0,\"\",Autopivot!G335)","v":""},{"$f":"ROUND(Autopivot!J335,2)","v":0},{"$f":"LEFT(LEFT(C334,15)&\"-\"&LEFT(Autopivot!D335,14)&\"-\"&Autopivot!H335&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C336-3020000&Autopivot!D336,20)","v":"Q217-3020000"},{"$f":"Autopivot!A336","v":0},{"$f":"Autopivot!B336","v":0},{"$f":"Autopivot!F336","v":0},{"$f":"Autopivot!E336","v":0},{"$f":"IF(Autopivot!G336=0,\"\",Autopivot!G336)","v":""},{"$f":"ROUND(Autopivot!J336,2)","v":0},{"$f":"LEFT(LEFT(C335,15)&\"-\"&LEFT(Autopivot!D336,14)&\"-\"&Autopivot!H336&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C337-3020000&Autopivot!D337,20)","v":"Q217-3020000"},{"$f":"Autopivot!A337","v":0},{"$f":"Autopivot!B337","v":0},{"$f":"Autopivot!F337","v":0},{"$f":"Autopivot!E337","v":0},{"$f":"IF(Autopivot!G337=0,\"\",Autopivot!G337)","v":""},{"$f":"ROUND(Autopivot!J337,2)","v":0},{"$f":"LEFT(LEFT(C336,15)&\"-\"&LEFT(Autopivot!D337,14)&\"-\"&Autopivot!H337&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C338-3020000&Autopivot!D338,20)","v":"Q217-3020000"},{"$f":"Autopivot!A338","v":0},{"$f":"Autopivot!B338","v":0},{"$f":"Autopivot!F338","v":0},{"$f":"Autopivot!E338","v":0},{"$f":"IF(Autopivot!G338=0,\"\",Autopivot!G338)","v":""},{"$f":"ROUND(Autopivot!J338,2)","v":0},{"$f":"LEFT(LEFT(C337,15)&\"-\"&LEFT(Autopivot!D338,14)&\"-\"&Autopivot!H338&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C339-3020000&Autopivot!D339,20)","v":"Q217-3020000"},{"$f":"Autopivot!A339","v":0},{"$f":"Autopivot!B339","v":0},{"$f":"Autopivot!F339","v":0},{"$f":"Autopivot!E339","v":0},{"$f":"IF(Autopivot!G339=0,\"\",Autopivot!G339)","v":""},{"$f":"ROUND(Autopivot!J339,2)","v":0},{"$f":"LEFT(LEFT(C338,15)&\"-\"&LEFT(Autopivot!D339,14)&\"-\"&Autopivot!H339&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C340-3020000&Autopivot!D340,20)","v":"Q217-3020000"},{"$f":"Autopivot!A340","v":0},{"$f":"Autopivot!B340","v":0},{"$f":"Autopivot!F340","v":0},{"$f":"Autopivot!E340","v":0},{"$f":"IF(Autopivot!G340=0,\"\",Autopivot!G340)","v":""},{"$f":"ROUND(Autopivot!J340,2)","v":0},{"$f":"LEFT(LEFT(C339,15)&\"-\"&LEFT(Autopivot!D340,14)&\"-\"&Autopivot!H340&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C341-3020000&Autopivot!D341,20)","v":"Q217-3020000"},{"$f":"Autopivot!A341","v":0},{"$f":"Autopivot!B341","v":0},{"$f":"Autopivot!F341","v":0},{"$f":"Autopivot!E341","v":0},{"$f":"IF(Autopivot!G341=0,\"\",Autopivot!G341)","v":""},{"$f":"ROUND(Autopivot!J341,2)","v":0},{"$f":"LEFT(LEFT(C340,15)&\"-\"&LEFT(Autopivot!D341,14)&\"-\"&Autopivot!H341&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C342-3020000&Autopivot!D342,20)","v":"Q217-3020000"},{"$f":"Autopivot!A342","v":0},{"$f":"Autopivot!B342","v":0},{"$f":"Autopivot!F342","v":0},{"$f":"Autopivot!E342","v":0},{"$f":"IF(Autopivot!G342=0,\"\",Autopivot!G342)","v":""},{"$f":"ROUND(Autopivot!J342,2)","v":0},{"$f":"LEFT(LEFT(C341,15)&\"-\"&LEFT(Autopivot!D342,14)&\"-\"&Autopivot!H342&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C343-3020000&Autopivot!D343,20)","v":"Q217-3020000"},{"$f":"Autopivot!A343","v":0},{"$f":"Autopivot!B343","v":0},{"$f":"Autopivot!F343","v":0},{"$f":"Autopivot!E343","v":0},{"$f":"IF(Autopivot!G343=0,\"\",Autopivot!G343)","v":""},{"$f":"ROUND(Autopivot!J343,2)","v":0},{"$f":"LEFT(LEFT(C342,15)&\"-\"&LEFT(Autopivot!D343,14)&\"-\"&Autopivot!H343&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C344-3020000&Autopivot!D344,20)","v":"Q217-3020000"},{"$f":"Autopivot!A344","v":0},{"$f":"Autopivot!B344","v":0},{"$f":"Autopivot!F344","v":0},{"$f":"Autopivot!E344","v":0},{"$f":"IF(Autopivot!G344=0,\"\",Autopivot!G344)","v":""},{"$f":"ROUND(Autopivot!J344,2)","v":0},{"$f":"LEFT(LEFT(C343,15)&\"-\"&LEFT(Autopivot!D344,14)&\"-\"&Autopivot!H344&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C345-3020000&Autopivot!D345,20)","v":"Q217-3020000"},{"$f":"Autopivot!A345","v":0},{"$f":"Autopivot!B345","v":0},{"$f":"Autopivot!F345","v":0},{"$f":"Autopivot!E345","v":0},{"$f":"IF(Autopivot!G345=0,\"\",Autopivot!G345)","v":""},{"$f":"ROUND(Autopivot!J345,2)","v":0},{"$f":"LEFT(LEFT(C344,15)&\"-\"&LEFT(Autopivot!D345,14)&\"-\"&Autopivot!H345&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C346-3020000&Autopivot!D346,20)","v":"Q217-3020000"},{"$f":"Autopivot!A346","v":0},{"$f":"Autopivot!B346","v":0},{"$f":"Autopivot!F346","v":0},{"$f":"Autopivot!E346","v":0},{"$f":"IF(Autopivot!G346=0,\"\",Autopivot!G346)","v":""},{"$f":"ROUND(Autopivot!J346,2)","v":0},{"$f":"LEFT(LEFT(C345,15)&\"-\"&LEFT(Autopivot!D346,14)&\"-\"&Autopivot!H346&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C347-3020000&Autopivot!D347,20)","v":"Q217-3020000"},{"$f":"Autopivot!A347","v":0},{"$f":"Autopivot!B347","v":0},{"$f":"Autopivot!F347","v":0},{"$f":"Autopivot!E347","v":0},{"$f":"IF(Autopivot!G347=0,\"\",Autopivot!G347)","v":""},{"$f":"ROUND(Autopivot!J347,2)","v":0},{"$f":"LEFT(LEFT(C346,15)&\"-\"&LEFT(Autopivot!D347,14)&\"-\"&Autopivot!H347&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C348-3020000&Autopivot!D348,20)","v":"Q217-3020000"},{"$f":"Autopivot!A348","v":0},{"$f":"Autopivot!B348","v":0},{"$f":"Autopivot!F348","v":0},{"$f":"Autopivot!E348","v":0},{"$f":"IF(Autopivot!G348=0,\"\",Autopivot!G348)","v":""},{"$f":"ROUND(Autopivot!J348,2)","v":0},{"$f":"LEFT(LEFT(C347,15)&\"-\"&LEFT(Autopivot!D348,14)&\"-\"&Autopivot!H348&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C349-3020000&Autopivot!D349,20)","v":"Q217-3020000"},{"$f":"Autopivot!A349","v":0},{"$f":"Autopivot!B349","v":0},{"$f":"Autopivot!F349","v":0},{"$f":"Autopivot!E349","v":0},{"$f":"IF(Autopivot!G349=0,\"\",Autopivot!G349)","v":""},{"$f":"ROUND(Autopivot!J349,2)","v":0},{"$f":"LEFT(LEFT(C348,15)&\"-\"&LEFT(Autopivot!D349,14)&\"-\"&Autopivot!H349&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C350-3020000&Autopivot!D350,20)","v":"Q217-3020000"},{"$f":"Autopivot!A350","v":0},{"$f":"Autopivot!B350","v":0},{"$f":"Autopivot!F350","v":0},{"$f":"Autopivot!E350","v":0},{"$f":"IF(Autopivot!G350=0,\"\",Autopivot!G350)","v":""},{"$f":"ROUND(Autopivot!J350,2)","v":0},{"$f":"LEFT(LEFT(C349,15)&\"-\"&LEFT(Autopivot!D350,14)&\"-\"&Autopivot!H350&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C351-3020000&Autopivot!D351,20)","v":"Q217-3020000"},{"$f":"Autopivot!A351","v":0},{"$f":"Autopivot!B351","v":0},{"$f":"Autopivot!F351","v":0},{"$f":"Autopivot!E351","v":0},{"$f":"IF(Autopivot!G351=0,\"\",Autopivot!G351)","v":""},{"$f":"ROUND(Autopivot!J351,2)","v":0},{"$f":"LEFT(LEFT(C350,15)&\"-\"&LEFT(Autopivot!D351,14)&\"-\"&Autopivot!H351&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C352-3020000&Autopivot!D352,20)","v":"Q217-3020000"},{"$f":"Autopivot!A352","v":0},{"$f":"Autopivot!B352","v":0},{"$f":"Autopivot!F352","v":0},{"$f":"Autopivot!E352","v":0},{"$f":"IF(Autopivot!G352=0,\"\",Autopivot!G352)","v":""},{"$f":"ROUND(Autopivot!J352,2)","v":0},{"$f":"LEFT(LEFT(C351,15)&\"-\"&LEFT(Autopivot!D352,14)&\"-\"&Autopivot!H352&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C353-3020000&Autopivot!D353,20)","v":"Q217-3020000"},{"$f":"Autopivot!A353","v":0},{"$f":"Autopivot!B353","v":0},{"$f":"Autopivot!F353","v":0},{"$f":"Autopivot!E353","v":0},{"$f":"IF(Autopivot!G353=0,\"\",Autopivot!G353)","v":""},{"$f":"ROUND(Autopivot!J353,2)","v":0},{"$f":"LEFT(LEFT(C352,15)&\"-\"&LEFT(Autopivot!D353,14)&\"-\"&Autopivot!H353&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C354-3020000&Autopivot!D354,20)","v":"Q217-3020000"},{"$f":"Autopivot!A354","v":0},{"$f":"Autopivot!B354","v":0},{"$f":"Autopivot!F354","v":0},{"$f":"Autopivot!E354","v":0},{"$f":"IF(Autopivot!G354=0,\"\",Autopivot!G354)","v":""},{"$f":"ROUND(Autopivot!J354,2)","v":0},{"$f":"LEFT(LEFT(C353,15)&\"-\"&LEFT(Autopivot!D354,14)&\"-\"&Autopivot!H354&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C355-3020000&Autopivot!D355,20)","v":"Q217-3020000"},{"$f":"Autopivot!A355","v":0},{"$f":"Autopivot!B355","v":0},{"$f":"Autopivot!F355","v":0},{"$f":"Autopivot!E355","v":0},{"$f":"IF(Autopivot!G355=0,\"\",Autopivot!G355)","v":""},{"$f":"ROUND(Autopivot!J355,2)","v":0},{"$f":"LEFT(LEFT(C354,15)&\"-\"&LEFT(Autopivot!D355,14)&\"-\"&Autopivot!H355&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C356-3020000&Autopivot!D356,20)","v":"Q217-3020000"},{"$f":"Autopivot!A356","v":0},{"$f":"Autopivot!B356","v":0},{"$f":"Autopivot!F356","v":0},{"$f":"Autopivot!E356","v":0},{"$f":"IF(Autopivot!G356=0,\"\",Autopivot!G356)","v":""},{"$f":"ROUND(Autopivot!J356,2)","v":0},{"$f":"LEFT(LEFT(C355,15)&\"-\"&LEFT(Autopivot!D356,14)&\"-\"&Autopivot!H356&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C357-3020000&Autopivot!D357,20)","v":"Q217-3020000"},{"$f":"Autopivot!A357","v":0},{"$f":"Autopivot!B357","v":0},{"$f":"Autopivot!F357","v":0},{"$f":"Autopivot!E357","v":0},{"$f":"IF(Autopivot!G357=0,\"\",Autopivot!G357)","v":""},{"$f":"ROUND(Autopivot!J357,2)","v":0},{"$f":"LEFT(LEFT(C356,15)&\"-\"&LEFT(Autopivot!D357,14)&\"-\"&Autopivot!H357&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C358-3020000&Autopivot!D358,20)","v":"Q217-3020000"},{"$f":"Autopivot!A358","v":0},{"$f":"Autopivot!B358","v":0},{"$f":"Autopivot!F358","v":0},{"$f":"Autopivot!E358","v":0},{"$f":"IF(Autopivot!G358=0,\"\",Autopivot!G358)","v":""},{"$f":"ROUND(Autopivot!J358,2)","v":0},{"$f":"LEFT(LEFT(C357,15)&\"-\"&LEFT(Autopivot!D358,14)&\"-\"&Autopivot!H358&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C359-3020000&Autopivot!D359,20)","v":"Q217-3020000"},{"$f":"Autopivot!A359","v":0},{"$f":"Autopivot!B359","v":0},{"$f":"Autopivot!F359","v":0},{"$f":"Autopivot!E359","v":0},{"$f":"IF(Autopivot!G359=0,\"\",Autopivot!G359)","v":""},{"$f":"ROUND(Autopivot!J359,2)","v":0},{"$f":"LEFT(LEFT(C358,15)&\"-\"&LEFT(Autopivot!D359,14)&\"-\"&Autopivot!H359&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C360-3020000&Autopivot!D360,20)","v":"Q217-3020000"},{"$f":"Autopivot!A360","v":0},{"$f":"Autopivot!B360","v":0},{"$f":"Autopivot!F360","v":0},{"$f":"Autopivot!E360","v":0},{"$f":"IF(Autopivot!G360=0,\"\",Autopivot!G360)","v":""},{"$f":"ROUND(Autopivot!J360,2)","v":0},{"$f":"LEFT(LEFT(C359,15)&\"-\"&LEFT(Autopivot!D360,14)&\"-\"&Autopivot!H360&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C361-3020000&Autopivot!D361,20)","v":"Q217-3020000"},{"$f":"Autopivot!A361","v":0},{"$f":"Autopivot!B361","v":0},{"$f":"Autopivot!F361","v":0},{"$f":"Autopivot!E361","v":0},{"$f":"IF(Autopivot!G361=0,\"\",Autopivot!G361)","v":""},{"$f":"ROUND(Autopivot!J361,2)","v":0},{"$f":"LEFT(LEFT(C360,15)&\"-\"&LEFT(Autopivot!D361,14)&\"-\"&Autopivot!H361&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C362-3020000&Autopivot!D362,20)","v":"Q217-3020000"},{"$f":"Autopivot!A362","v":0},{"$f":"Autopivot!B362","v":0},{"$f":"Autopivot!F362","v":0},{"$f":"Autopivot!E362","v":0},{"$f":"IF(Autopivot!G362=0,\"\",Autopivot!G362)","v":""},{"$f":"ROUND(Autopivot!J362,2)","v":0},{"$f":"LEFT(LEFT(C361,15)&\"-\"&LEFT(Autopivot!D362,14)&\"-\"&Autopivot!H362&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C363-3020000&Autopivot!D363,20)","v":"Q217-3020000"},{"$f":"Autopivot!A363","v":0},{"$f":"Autopivot!B363","v":0},{"$f":"Autopivot!F363","v":0},{"$f":"Autopivot!E363","v":0},{"$f":"IF(Autopivot!G363=0,\"\",Autopivot!G363)","v":""},{"$f":"ROUND(Autopivot!J363,2)","v":0},{"$f":"LEFT(LEFT(C362,15)&\"-\"&LEFT(Autopivot!D363,14)&\"-\"&Autopivot!H363&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C364-3020000&Autopivot!D364,20)","v":"Q217-3020000"},{"$f":"Autopivot!A364","v":0},{"$f":"Autopivot!B364","v":0},{"$f":"Autopivot!F364","v":0},{"$f":"Autopivot!E364","v":0},{"$f":"IF(Autopivot!G364=0,\"\",Autopivot!G364)","v":""},{"$f":"ROUND(Autopivot!J364,2)","v":0},{"$f":"LEFT(LEFT(C363,15)&\"-\"&LEFT(Autopivot!D364,14)&\"-\"&Autopivot!H364&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C365-3020000&Autopivot!D365,20)","v":"Q217-3020000"},{"$f":"Autopivot!A365","v":0},{"$f":"Autopivot!B365","v":0},{"$f":"Autopivot!F365","v":0},{"$f":"Autopivot!E365","v":0},{"$f":"IF(Autopivot!G365=0,\"\",Autopivot!G365)","v":""},{"$f":"ROUND(Autopivot!J365,2)","v":0},{"$f":"LEFT(LEFT(C364,15)&\"-\"&LEFT(Autopivot!D365,14)&\"-\"&Autopivot!H365&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C366-3020000&Autopivot!D366,20)","v":"Q217-3020000"},{"$f":"Autopivot!A366","v":0},{"$f":"Autopivot!B366","v":0},{"$f":"Autopivot!F366","v":0},{"$f":"Autopivot!E366","v":0},{"$f":"IF(Autopivot!G366=0,\"\",Autopivot!G366)","v":""},{"$f":"ROUND(Autopivot!J366,2)","v":0},{"$f":"LEFT(LEFT(C365,15)&\"-\"&LEFT(Autopivot!D366,14)&\"-\"&Autopivot!H366&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C367-3020000&Autopivot!D367,20)","v":"Q217-3020000"},{"$f":"Autopivot!A367","v":0},{"$f":"Autopivot!B367","v":0},{"$f":"Autopivot!F367","v":0},{"$f":"Autopivot!E367","v":0},{"$f":"IF(Autopivot!G367=0,\"\",Autopivot!G367)","v":""},{"$f":"ROUND(Autopivot!J367,2)","v":0},{"$f":"LEFT(LEFT(C366,15)&\"-\"&LEFT(Autopivot!D367,14)&\"-\"&Autopivot!H367&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C368-3020000&Autopivot!D368,20)","v":"Q217-3020000"},{"$f":"Autopivot!A368","v":0},{"$f":"Autopivot!B368","v":0},{"$f":"Autopivot!F368","v":0},{"$f":"Autopivot!E368","v":0},{"$f":"IF(Autopivot!G368=0,\"\",Autopivot!G368)","v":""},{"$f":"ROUND(Autopivot!J368,2)","v":0},{"$f":"LEFT(LEFT(C367,15)&\"-\"&LEFT(Autopivot!D368,14)&\"-\"&Autopivot!H368&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C369-3020000&Autopivot!D369,20)","v":"Q217-3020000"},{"$f":"Autopivot!A369","v":0},{"$f":"Autopivot!B369","v":0},{"$f":"Autopivot!F369","v":0},{"$f":"Autopivot!E369","v":0},{"$f":"IF(Autopivot!G369=0,\"\",Autopivot!G369)","v":""},{"$f":"ROUND(Autopivot!J369,2)","v":0},{"$f":"LEFT(LEFT(C368,15)&\"-\"&LEFT(Autopivot!D369,14)&\"-\"&Autopivot!H369&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C370-3020000&Autopivot!D370,20)","v":"Q217-3020000"},{"$f":"Autopivot!A370","v":0},{"$f":"Autopivot!B370","v":0},{"$f":"Autopivot!F370","v":0},{"$f":"Autopivot!E370","v":0},{"$f":"IF(Autopivot!G370=0,\"\",Autopivot!G370)","v":""},{"$f":"ROUND(Autopivot!J370,2)","v":0},{"$f":"LEFT(LEFT(C369,15)&\"-\"&LEFT(Autopivot!D370,14)&\"-\"&Autopivot!H370&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C371-3020000&Autopivot!D371,20)","v":"Q217-3020000"},{"$f":"Autopivot!A371","v":0},{"$f":"Autopivot!B371","v":0},{"$f":"Autopivot!F371","v":0},{"$f":"Autopivot!E371","v":0},{"$f":"IF(Autopivot!G371=0,\"\",Autopivot!G371)","v":""},{"$f":"ROUND(Autopivot!J371,2)","v":0},{"$f":"LEFT(LEFT(C370,15)&\"-\"&LEFT(Autopivot!D371,14)&\"-\"&Autopivot!H371&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C372-3020000&Autopivot!D372,20)","v":"Q217-3020000"},{"$f":"Autopivot!A372","v":0},{"$f":"Autopivot!B372","v":0},{"$f":"Autopivot!F372","v":0},{"$f":"Autopivot!E372","v":0},{"$f":"IF(Autopivot!G372=0,\"\",Autopivot!G372)","v":""},{"$f":"ROUND(Autopivot!J372,2)","v":0},{"$f":"LEFT(LEFT(C371,15)&\"-\"&LEFT(Autopivot!D372,14)&\"-\"&Autopivot!H372&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C373-3020000&Autopivot!D373,20)","v":"Q217-3020000"},{"$f":"Autopivot!A373","v":0},{"$f":"Autopivot!B373","v":0},{"$f":"Autopivot!F373","v":0},{"$f":"Autopivot!E373","v":0},{"$f":"IF(Autopivot!G373=0,\"\",Autopivot!G373)","v":""},{"$f":"ROUND(Autopivot!J373,2)","v":0},{"$f":"LEFT(LEFT(C372,15)&\"-\"&LEFT(Autopivot!D373,14)&\"-\"&Autopivot!H373&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C374-3020000&Autopivot!D374,20)","v":"Q217-3020000"},{"$f":"Autopivot!A374","v":0},{"$f":"Autopivot!B374","v":0},{"$f":"Autopivot!F374","v":0},{"$f":"Autopivot!E374","v":0},{"$f":"IF(Autopivot!G374=0,\"\",Autopivot!G374)","v":""},{"$f":"ROUND(Autopivot!J374,2)","v":0},{"$f":"LEFT(LEFT(C373,15)&\"-\"&LEFT(Autopivot!D374,14)&\"-\"&Autopivot!H374&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C375-3020000&Autopivot!D375,20)","v":"Q217-3020000"},{"$f":"Autopivot!A375","v":0},{"$f":"Autopivot!B375","v":0},{"$f":"Autopivot!F375","v":0},{"$f":"Autopivot!E375","v":0},{"$f":"IF(Autopivot!G375=0,\"\",Autopivot!G375)","v":""},{"$f":"ROUND(Autopivot!J375,2)","v":0},{"$f":"LEFT(LEFT(C374,15)&\"-\"&LEFT(Autopivot!D375,14)&\"-\"&Autopivot!H375&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C376-3020000&Autopivot!D376,20)","v":"Q217-3020000"},{"$f":"Autopivot!A376","v":0},{"$f":"Autopivot!B376","v":0},{"$f":"Autopivot!F376","v":0},{"$f":"Autopivot!E376","v":0},{"$f":"IF(Autopivot!G376=0,\"\",Autopivot!G376)","v":""},{"$f":"ROUND(Autopivot!J376,2)","v":0},{"$f":"LEFT(LEFT(C375,15)&\"-\"&LEFT(Autopivot!D376,14)&\"-\"&Autopivot!H376&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C377-3020000&Autopivot!D377,20)","v":"Q217-3020000"},{"$f":"Autopivot!A377","v":0},{"$f":"Autopivot!B377","v":0},{"$f":"Autopivot!F377","v":0},{"$f":"Autopivot!E377","v":0},{"$f":"IF(Autopivot!G377=0,\"\",Autopivot!G377)","v":""},{"$f":"ROUND(Autopivot!J377,2)","v":0},{"$f":"LEFT(LEFT(C376,15)&\"-\"&LEFT(Autopivot!D377,14)&\"-\"&Autopivot!H377&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C378-3020000&Autopivot!D378,20)","v":"Q217-3020000"},{"$f":"Autopivot!A378","v":0},{"$f":"Autopivot!B378","v":0},{"$f":"Autopivot!F378","v":0},{"$f":"Autopivot!E378","v":0},{"$f":"IF(Autopivot!G378=0,\"\",Autopivot!G378)","v":""},{"$f":"ROUND(Autopivot!J378,2)","v":0},{"$f":"LEFT(LEFT(C377,15)&\"-\"&LEFT(Autopivot!D378,14)&\"-\"&Autopivot!H378&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C379-3020000&Autopivot!D379,20)","v":"Q217-3020000"},{"$f":"Autopivot!A379","v":0},{"$f":"Autopivot!B379","v":0},{"$f":"Autopivot!F379","v":0},{"$f":"Autopivot!E379","v":0},{"$f":"IF(Autopivot!G379=0,\"\",Autopivot!G379)","v":""},{"$f":"ROUND(Autopivot!J379,2)","v":0},{"$f":"LEFT(LEFT(C378,15)&\"-\"&LEFT(Autopivot!D379,14)&\"-\"&Autopivot!H379&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C380-3020000&Autopivot!D380,20)","v":"Q217-3020000"},{"$f":"Autopivot!A380","v":0},{"$f":"Autopivot!B380","v":0},{"$f":"Autopivot!F380","v":0},{"$f":"Autopivot!E380","v":0},{"$f":"IF(Autopivot!G380=0,\"\",Autopivot!G380)","v":""},{"$f":"ROUND(Autopivot!J380,2)","v":0},{"$f":"LEFT(LEFT(C379,15)&\"-\"&LEFT(Autopivot!D380,14)&\"-\"&Autopivot!H380&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C381-3020000&Autopivot!D381,20)","v":"Q217-3020000"},{"$f":"Autopivot!A381","v":0},{"$f":"Autopivot!B381","v":0},{"$f":"Autopivot!F381","v":0},{"$f":"Autopivot!E381","v":0},{"$f":"IF(Autopivot!G381=0,\"\",Autopivot!G381)","v":""},{"$f":"ROUND(Autopivot!J381,2)","v":0},{"$f":"LEFT(LEFT(C380,15)&\"-\"&LEFT(Autopivot!D381,14)&\"-\"&Autopivot!H381&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C382-3020000&Autopivot!D382,20)","v":"Q217-3020000"},{"$f":"Autopivot!A382","v":0},{"$f":"Autopivot!B382","v":0},{"$f":"Autopivot!F382","v":0},{"$f":"Autopivot!E382","v":0},{"$f":"IF(Autopivot!G382=0,\"\",Autopivot!G382)","v":""},{"$f":"ROUND(Autopivot!J382,2)","v":0},{"$f":"LEFT(LEFT(C381,15)&\"-\"&LEFT(Autopivot!D382,14)&\"-\"&Autopivot!H382&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C383-3020000&Autopivot!D383,20)","v":"Q217-3020000"},{"$f":"Autopivot!A383","v":0},{"$f":"Autopivot!B383","v":0},{"$f":"Autopivot!F383","v":0},{"$f":"Autopivot!E383","v":0},{"$f":"IF(Autopivot!G383=0,\"\",Autopivot!G383)","v":""},{"$f":"ROUND(Autopivot!J383,2)","v":0},{"$f":"LEFT(LEFT(C382,15)&\"-\"&LEFT(Autopivot!D383,14)&\"-\"&Autopivot!H383&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C384-3020000&Autopivot!D384,20)","v":"Q217-3020000"},{"$f":"Autopivot!A384","v":0},{"$f":"Autopivot!B384","v":0},{"$f":"Autopivot!F384","v":0},{"$f":"Autopivot!E384","v":0},{"$f":"IF(Autopivot!G384=0,\"\",Autopivot!G384)","v":""},{"$f":"ROUND(Autopivot!J384,2)","v":0},{"$f":"LEFT(LEFT(C383,15)&\"-\"&LEFT(Autopivot!D384,14)&\"-\"&Autopivot!H384&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C385-3020000&Autopivot!D385,20)","v":"Q217-3020000"},{"$f":"Autopivot!A385","v":0},{"$f":"Autopivot!B385","v":0},{"$f":"Autopivot!F385","v":0},{"$f":"Autopivot!E385","v":0},{"$f":"IF(Autopivot!G385=0,\"\",Autopivot!G385)","v":""},{"$f":"ROUND(Autopivot!J385,2)","v":0},{"$f":"LEFT(LEFT(C384,15)&\"-\"&LEFT(Autopivot!D385,14)&\"-\"&Autopivot!H385&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C386-3020000&Autopivot!D386,20)","v":"Q217-3020000"},{"$f":"Autopivot!A386","v":0},{"$f":"Autopivot!B386","v":0},{"$f":"Autopivot!F386","v":0},{"$f":"Autopivot!E386","v":0},{"$f":"IF(Autopivot!G386=0,\"\",Autopivot!G386)","v":""},{"$f":"ROUND(Autopivot!J386,2)","v":0},{"$f":"LEFT(LEFT(C385,15)&\"-\"&LEFT(Autopivot!D386,14)&\"-\"&Autopivot!H386&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C387-3020000&Autopivot!D387,20)","v":"Q217-3020000"},{"$f":"Autopivot!A387","v":0},{"$f":"Autopivot!B387","v":0},{"$f":"Autopivot!F387","v":0},{"$f":"Autopivot!E387","v":0},{"$f":"IF(Autopivot!G387=0,\"\",Autopivot!G387)","v":""},{"$f":"ROUND(Autopivot!J387,2)","v":0},{"$f":"LEFT(LEFT(C386,15)&\"-\"&LEFT(Autopivot!D387,14)&\"-\"&Autopivot!H387&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C388-3020000&Autopivot!D388,20)","v":"Q217-3020000"},{"$f":"Autopivot!A388","v":0},{"$f":"Autopivot!B388","v":0},{"$f":"Autopivot!F388","v":0},{"$f":"Autopivot!E388","v":0},{"$f":"IF(Autopivot!G388=0,\"\",Autopivot!G388)","v":""},{"$f":"ROUND(Autopivot!J388,2)","v":0},{"$f":"LEFT(LEFT(C387,15)&\"-\"&LEFT(Autopivot!D388,14)&\"-\"&Autopivot!H388&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C389-3020000&Autopivot!D389,20)","v":"Q217-3020000"},{"$f":"Autopivot!A389","v":0},{"$f":"Autopivot!B389","v":0},{"$f":"Autopivot!F389","v":0},{"$f":"Autopivot!E389","v":0},{"$f":"IF(Autopivot!G389=0,\"\",Autopivot!G389)","v":""},{"$f":"ROUND(Autopivot!J389,2)","v":0},{"$f":"LEFT(LEFT(C388,15)&\"-\"&LEFT(Autopivot!D389,14)&\"-\"&Autopivot!H389&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C390-3020000&Autopivot!D390,20)","v":"Q217-3020000"},{"$f":"Autopivot!A390","v":0},{"$f":"Autopivot!B390","v":0},{"$f":"Autopivot!F390","v":0},{"$f":"Autopivot!E390","v":0},{"$f":"IF(Autopivot!G390=0,\"\",Autopivot!G390)","v":""},{"$f":"ROUND(Autopivot!J390,2)","v":0},{"$f":"LEFT(LEFT(C389,15)&\"-\"&LEFT(Autopivot!D390,14)&\"-\"&Autopivot!H390&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C391-3020000&Autopivot!D391,20)","v":"Q217-3020000"},{"$f":"Autopivot!A391","v":0},{"$f":"Autopivot!B391","v":0},{"$f":"Autopivot!F391","v":0},{"$f":"Autopivot!E391","v":0},{"$f":"IF(Autopivot!G391=0,\"\",Autopivot!G391)","v":""},{"$f":"ROUND(Autopivot!J391,2)","v":0},{"$f":"LEFT(LEFT(C390,15)&\"-\"&LEFT(Autopivot!D391,14)&\"-\"&Autopivot!H391&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C392-3020000&Autopivot!D392,20)","v":"Q217-3020000"},{"$f":"Autopivot!A392","v":0},{"$f":"Autopivot!B392","v":0},{"$f":"Autopivot!F392","v":0},{"$f":"Autopivot!E392","v":0},{"$f":"IF(Autopivot!G392=0,\"\",Autopivot!G392)","v":""},{"$f":"ROUND(Autopivot!J392,2)","v":0},{"$f":"LEFT(LEFT(C391,15)&\"-\"&LEFT(Autopivot!D392,14)&\"-\"&Autopivot!H392&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C393-3020000&Autopivot!D393,20)","v":"Q217-3020000"},{"$f":"Autopivot!A393","v":0},{"$f":"Autopivot!B393","v":0},{"$f":"Autopivot!F393","v":0},{"$f":"Autopivot!E393","v":0},{"$f":"IF(Autopivot!G393=0,\"\",Autopivot!G393)","v":""},{"$f":"ROUND(Autopivot!J393,2)","v":0},{"$f":"LEFT(LEFT(C392,15)&\"-\"&LEFT(Autopivot!D393,14)&\"-\"&Autopivot!H393&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C394-3020000&Autopivot!D394,20)","v":"Q217-3020000"},{"$f":"Autopivot!A394","v":0},{"$f":"Autopivot!B394","v":0},{"$f":"Autopivot!F394","v":0},{"$f":"Autopivot!E394","v":0},{"$f":"IF(Autopivot!G394=0,\"\",Autopivot!G394)","v":""},{"$f":"ROUND(Autopivot!J394,2)","v":0},{"$f":"LEFT(LEFT(C393,15)&\"-\"&LEFT(Autopivot!D394,14)&\"-\"&Autopivot!H394&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C395-3020000&Autopivot!D395,20)","v":"Q217-3020000"},{"$f":"Autopivot!A395","v":0},{"$f":"Autopivot!B395","v":0},{"$f":"Autopivot!F395","v":0},{"$f":"Autopivot!E395","v":0},{"$f":"IF(Autopivot!G395=0,\"\",Autopivot!G395)","v":""},{"$f":"ROUND(Autopivot!J395,2)","v":0},{"$f":"LEFT(LEFT(C394,15)&\"-\"&LEFT(Autopivot!D395,14)&\"-\"&Autopivot!H395&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C396-3020000&Autopivot!D396,20)","v":"Q217-3020000"},{"$f":"Autopivot!A396","v":0},{"$f":"Autopivot!B396","v":0},{"$f":"Autopivot!F396","v":0},{"$f":"Autopivot!E396","v":0},{"$f":"IF(Autopivot!G396=0,\"\",Autopivot!G396)","v":""},{"$f":"ROUND(Autopivot!J396,2)","v":0},{"$f":"LEFT(LEFT(C395,15)&\"-\"&LEFT(Autopivot!D396,14)&\"-\"&Autopivot!H396&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C397-3020000&Autopivot!D397,20)","v":"Q217-3020000"},{"$f":"Autopivot!A397","v":0},{"$f":"Autopivot!B397","v":0},{"$f":"Autopivot!F397","v":0},{"$f":"Autopivot!E397","v":0},{"$f":"IF(Autopivot!G397=0,\"\",Autopivot!G397)","v":""},{"$f":"ROUND(Autopivot!J397,2)","v":0},{"$f":"LEFT(LEFT(C396,15)&\"-\"&LEFT(Autopivot!D397,14)&\"-\"&Autopivot!H397&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C398-3020000&Autopivot!D398,20)","v":"Q217-3020000"},{"$f":"Autopivot!A398","v":0},{"$f":"Autopivot!B398","v":0},{"$f":"Autopivot!F398","v":0},{"$f":"Autopivot!E398","v":0},{"$f":"IF(Autopivot!G398=0,\"\",Autopivot!G398)","v":""},{"$f":"ROUND(Autopivot!J398,2)","v":0},{"$f":"LEFT(LEFT(C397,15)&\"-\"&LEFT(Autopivot!D398,14)&\"-\"&Autopivot!H398&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C399-3020000&Autopivot!D399,20)","v":"Q217-3020000"},{"$f":"Autopivot!A399","v":0},{"$f":"Autopivot!B399","v":0},{"$f":"Autopivot!F399","v":0},{"$f":"Autopivot!E399","v":0},{"$f":"IF(Autopivot!G399=0,\"\",Autopivot!G399)","v":""},{"$f":"ROUND(Autopivot!J399,2)","v":0},{"$f":"LEFT(LEFT(C398,15)&\"-\"&LEFT(Autopivot!D399,14)&\"-\"&Autopivot!H399&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C400-3020000&Autopivot!D400,20)","v":"Q217-3020000"},{"$f":"Autopivot!A400","v":0},{"$f":"Autopivot!B400","v":0},{"$f":"Autopivot!F400","v":0},{"$f":"Autopivot!E400","v":0},{"$f":"IF(Autopivot!G400=0,\"\",Autopivot!G400)","v":""},{"$f":"ROUND(Autopivot!J400,2)","v":0},{"$f":"LEFT(LEFT(C399,15)&\"-\"&LEFT(Autopivot!D400,14)&\"-\"&Autopivot!H400&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C401-3020000&Autopivot!D401,20)","v":"Q217-3020000"},{"$f":"Autopivot!A401","v":0},{"$f":"Autopivot!B401","v":0},{"$f":"Autopivot!F401","v":0},{"$f":"Autopivot!E401","v":0},{"$f":"IF(Autopivot!G401=0,\"\",Autopivot!G401)","v":""},{"$f":"ROUND(Autopivot!J401,2)","v":0},{"$f":"LEFT(LEFT(C400,15)&\"-\"&LEFT(Autopivot!D401,14)&\"-\"&Autopivot!H401&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C402-3020000&Autopivot!D402,20)","v":"Q217-3020000"},{"$f":"Autopivot!A402","v":0},{"$f":"Autopivot!B402","v":0},{"$f":"Autopivot!F402","v":0},{"$f":"Autopivot!E402","v":0},{"$f":"IF(Autopivot!G402=0,\"\",Autopivot!G402)","v":""},{"$f":"ROUND(Autopivot!J402,2)","v":0},{"$f":"LEFT(LEFT(C401,15)&\"-\"&LEFT(Autopivot!D402,14)&\"-\"&Autopivot!H402&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C403-3020000&Autopivot!D403,20)","v":"Q217-3020000"},{"$f":"Autopivot!A403","v":0},{"$f":"Autopivot!B403","v":0},{"$f":"Autopivot!F403","v":0},{"$f":"Autopivot!E403","v":0},{"$f":"IF(Autopivot!G403=0,\"\",Autopivot!G403)","v":""},{"$f":"ROUND(Autopivot!J403,2)","v":0},{"$f":"LEFT(LEFT(C402,15)&\"-\"&LEFT(Autopivot!D403,14)&\"-\"&Autopivot!H403&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C404-3020000&Autopivot!D404,20)","v":"Q217-3020000"},{"$f":"Autopivot!A404","v":0},{"$f":"Autopivot!B404","v":0},{"$f":"Autopivot!F404","v":0},{"$f":"Autopivot!E404","v":0},{"$f":"IF(Autopivot!G404=0,\"\",Autopivot!G404)","v":""},{"$f":"ROUND(Autopivot!J404,2)","v":0},{"$f":"LEFT(LEFT(C403,15)&\"-\"&LEFT(Autopivot!D404,14)&\"-\"&Autopivot!H404&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C405-3020000&Autopivot!D405,20)","v":"Q217-3020000"},{"$f":"Autopivot!A405","v":0},{"$f":"Autopivot!B405","v":0},{"$f":"Autopivot!F405","v":0},{"$f":"Autopivot!E405","v":0},{"$f":"IF(Autopivot!G405=0,\"\",Autopivot!G405)","v":""},{"$f":"ROUND(Autopivot!J405,2)","v":0},{"$f":"LEFT(LEFT(C404,15)&\"-\"&LEFT(Autopivot!D405,14)&\"-\"&Autopivot!H405&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C406-3020000&Autopivot!D406,20)","v":"Q217-3020000"},{"$f":"Autopivot!A406","v":0},{"$f":"Autopivot!B406","v":0},{"$f":"Autopivot!F406","v":0},{"$f":"Autopivot!E406","v":0},{"$f":"IF(Autopivot!G406=0,\"\",Autopivot!G406)","v":""},{"$f":"ROUND(Autopivot!J406,2)","v":0},{"$f":"LEFT(LEFT(C405,15)&\"-\"&LEFT(Autopivot!D406,14)&\"-\"&Autopivot!H406&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C407-3020000&Autopivot!D407,20)","v":"Q217-3020000"},{"$f":"Autopivot!A407","v":0},{"$f":"Autopivot!B407","v":0},{"$f":"Autopivot!F407","v":0},{"$f":"Autopivot!E407","v":0},{"$f":"IF(Autopivot!G407=0,\"\",Autopivot!G407)","v":""},{"$f":"ROUND(Autopivot!J407,2)","v":0},{"$f":"LEFT(LEFT(C406,15)&\"-\"&LEFT(Autopivot!D407,14)&\"-\"&Autopivot!H407&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C408-3020000&Autopivot!D408,20)","v":"Q217-3020000"},{"$f":"Autopivot!A408","v":0},{"$f":"Autopivot!B408","v":0},{"$f":"Autopivot!F408","v":0},{"$f":"Autopivot!E408","v":0},{"$f":"IF(Autopivot!G408=0,\"\",Autopivot!G408)","v":""},{"$f":"ROUND(Autopivot!J408,2)","v":0},{"$f":"LEFT(LEFT(C407,15)&\"-\"&LEFT(Autopivot!D408,14)&\"-\"&Autopivot!H408&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C409-3020000&Autopivot!D409,20)","v":"Q217-3020000"},{"$f":"Autopivot!A409","v":0},{"$f":"Autopivot!B409","v":0},{"$f":"Autopivot!F409","v":0},{"$f":"Autopivot!E409","v":0},{"$f":"IF(Autopivot!G409=0,\"\",Autopivot!G409)","v":""},{"$f":"ROUND(Autopivot!J409,2)","v":0},{"$f":"LEFT(LEFT(C408,15)&\"-\"&LEFT(Autopivot!D409,14)&\"-\"&Autopivot!H409&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C410-3020000&Autopivot!D410,20)","v":"Q217-3020000"},{"$f":"Autopivot!A410","v":0},{"$f":"Autopivot!B410","v":0},{"$f":"Autopivot!F410","v":0},{"$f":"Autopivot!E410","v":0},{"$f":"IF(Autopivot!G410=0,\"\",Autopivot!G410)","v":""},{"$f":"ROUND(Autopivot!J410,2)","v":0},{"$f":"LEFT(LEFT(C409,15)&\"-\"&LEFT(Autopivot!D410,14)&\"-\"&Autopivot!H410&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C411-3020000&Autopivot!D411,20)","v":"Q217-3020000"},{"$f":"Autopivot!A411","v":0},{"$f":"Autopivot!B411","v":0},{"$f":"Autopivot!F411","v":0},{"$f":"Autopivot!E411","v":0},{"$f":"IF(Autopivot!G411=0,\"\",Autopivot!G411)","v":""},{"$f":"ROUND(Autopivot!J411,2)","v":0},{"$f":"LEFT(LEFT(C410,15)&\"-\"&LEFT(Autopivot!D411,14)&\"-\"&Autopivot!H411&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C412-3020000&Autopivot!D412,20)","v":"Q217-3020000"},{"$f":"Autopivot!A412","v":0},{"$f":"Autopivot!B412","v":0},{"$f":"Autopivot!F412","v":0},{"$f":"Autopivot!E412","v":0},{"$f":"IF(Autopivot!G412=0,\"\",Autopivot!G412)","v":""},{"$f":"ROUND(Autopivot!J412,2)","v":0},{"$f":"LEFT(LEFT(C411,15)&\"-\"&LEFT(Autopivot!D412,14)&\"-\"&Autopivot!H412&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C413-3020000&Autopivot!D413,20)","v":"Q217-3020000"},{"$f":"Autopivot!A413","v":0},{"$f":"Autopivot!B413","v":0},{"$f":"Autopivot!F413","v":0},{"$f":"Autopivot!E413","v":0},{"$f":"IF(Autopivot!G413=0,\"\",Autopivot!G413)","v":""},{"$f":"ROUND(Autopivot!J413,2)","v":0},{"$f":"LEFT(LEFT(C412,15)&\"-\"&LEFT(Autopivot!D413,14)&\"-\"&Autopivot!H413&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C414-3020000&Autopivot!D414,20)","v":"Q217-3020000"},{"$f":"Autopivot!A414","v":0},{"$f":"Autopivot!B414","v":0},{"$f":"Autopivot!F414","v":0},{"$f":"Autopivot!E414","v":0},{"$f":"IF(Autopivot!G414=0,\"\",Autopivot!G414)","v":""},{"$f":"ROUND(Autopivot!J414,2)","v":0},{"$f":"LEFT(LEFT(C413,15)&\"-\"&LEFT(Autopivot!D414,14)&\"-\"&Autopivot!H414&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C415-3020000&Autopivot!D415,20)","v":"Q217-3020000"},{"$f":"Autopivot!A415","v":0},{"$f":"Autopivot!B415","v":0},{"$f":"Autopivot!F415","v":0},{"$f":"Autopivot!E415","v":0},{"$f":"IF(Autopivot!G415=0,\"\",Autopivot!G415)","v":""},{"$f":"ROUND(Autopivot!J415,2)","v":0},{"$f":"LEFT(LEFT(C414,15)&\"-\"&LEFT(Autopivot!D415,14)&\"-\"&Autopivot!H415&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C416-3020000&Autopivot!D416,20)","v":"Q217-3020000"},{"$f":"Autopivot!A416","v":0},{"$f":"Autopivot!B416","v":0},{"$f":"Autopivot!F416","v":0},{"$f":"Autopivot!E416","v":0},{"$f":"IF(Autopivot!G416=0,\"\",Autopivot!G416)","v":""},{"$f":"ROUND(Autopivot!J416,2)","v":0},{"$f":"LEFT(LEFT(C415,15)&\"-\"&LEFT(Autopivot!D416,14)&\"-\"&Autopivot!H416&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C417-3020000&Autopivot!D417,20)","v":"Q217-3020000"},{"$f":"Autopivot!A417","v":0},{"$f":"Autopivot!B417","v":0},{"$f":"Autopivot!F417","v":0},{"$f":"Autopivot!E417","v":0},{"$f":"IF(Autopivot!G417=0,\"\",Autopivot!G417)","v":""},{"$f":"ROUND(Autopivot!J417,2)","v":0},{"$f":"LEFT(LEFT(C416,15)&\"-\"&LEFT(Autopivot!D417,14)&\"-\"&Autopivot!H417&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C418-3020000&Autopivot!D418,20)","v":"Q217-3020000"},{"$f":"Autopivot!A418","v":0},{"$f":"Autopivot!B418","v":0},{"$f":"Autopivot!F418","v":0},{"$f":"Autopivot!E418","v":0},{"$f":"IF(Autopivot!G418=0,\"\",Autopivot!G418)","v":""},{"$f":"ROUND(Autopivot!J418,2)","v":0},{"$f":"LEFT(LEFT(C417,15)&\"-\"&LEFT(Autopivot!D418,14)&\"-\"&Autopivot!H418&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C419-3020000&Autopivot!D419,20)","v":"Q217-3020000"},{"$f":"Autopivot!A419","v":0},{"$f":"Autopivot!B419","v":0},{"$f":"Autopivot!F419","v":0},{"$f":"Autopivot!E419","v":0},{"$f":"IF(Autopivot!G419=0,\"\",Autopivot!G419)","v":""},{"$f":"ROUND(Autopivot!J419,2)","v":0},{"$f":"LEFT(LEFT(C418,15)&\"-\"&LEFT(Autopivot!D419,14)&\"-\"&Autopivot!H419&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C420-3020000&Autopivot!D420,20)","v":"Q217-3020000"},{"$f":"Autopivot!A420","v":0},{"$f":"Autopivot!B420","v":0},{"$f":"Autopivot!F420","v":0},{"$f":"Autopivot!E420","v":0},{"$f":"IF(Autopivot!G420=0,\"\",Autopivot!G420)","v":""},{"$f":"ROUND(Autopivot!J420,2)","v":0},{"$f":"LEFT(LEFT(C419,15)&\"-\"&LEFT(Autopivot!D420,14)&\"-\"&Autopivot!H420&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C421-3020000&Autopivot!D421,20)","v":"Q217-3020000"},{"$f":"Autopivot!A421","v":0},{"$f":"Autopivot!B421","v":0},{"$f":"Autopivot!F421","v":0},{"$f":"Autopivot!E421","v":0},{"$f":"IF(Autopivot!G421=0,\"\",Autopivot!G421)","v":""},{"$f":"ROUND(Autopivot!J421,2)","v":0},{"$f":"LEFT(LEFT(C420,15)&\"-\"&LEFT(Autopivot!D421,14)&\"-\"&Autopivot!H421&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C422-3020000&Autopivot!D422,20)","v":"Q217-3020000"},{"$f":"Autopivot!A422","v":0},{"$f":"Autopivot!B422","v":0},{"$f":"Autopivot!F422","v":0},{"$f":"Autopivot!E422","v":0},{"$f":"IF(Autopivot!G422=0,\"\",Autopivot!G422)","v":""},{"$f":"ROUND(Autopivot!J422,2)","v":0},{"$f":"LEFT(LEFT(C421,15)&\"-\"&LEFT(Autopivot!D422,14)&\"-\"&Autopivot!H422&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C423-3020000&Autopivot!D423,20)","v":"Q217-3020000"},{"$f":"Autopivot!A423","v":0},{"$f":"Autopivot!B423","v":0},{"$f":"Autopivot!F423","v":0},{"$f":"Autopivot!E423","v":0},{"$f":"IF(Autopivot!G423=0,\"\",Autopivot!G423)","v":""},{"$f":"ROUND(Autopivot!J423,2)","v":0},{"$f":"LEFT(LEFT(C422,15)&\"-\"&LEFT(Autopivot!D423,14)&\"-\"&Autopivot!H423&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C424-3020000&Autopivot!D424,20)","v":"Q217-3020000"},{"$f":"Autopivot!A424","v":0},{"$f":"Autopivot!B424","v":0},{"$f":"Autopivot!F424","v":0},{"$f":"Autopivot!E424","v":0},{"$f":"IF(Autopivot!G424=0,\"\",Autopivot!G424)","v":""},{"$f":"ROUND(Autopivot!J424,2)","v":0},{"$f":"LEFT(LEFT(C423,15)&\"-\"&LEFT(Autopivot!D424,14)&\"-\"&Autopivot!H424&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C425-3020000&Autopivot!D425,20)","v":"Q217-3020000"},{"$f":"Autopivot!A425","v":0},{"$f":"Autopivot!B425","v":0},{"$f":"Autopivot!F425","v":0},{"$f":"Autopivot!E425","v":0},{"$f":"IF(Autopivot!G425=0,\"\",Autopivot!G425)","v":""},{"$f":"ROUND(Autopivot!J425,2)","v":0},{"$f":"LEFT(LEFT(C424,15)&\"-\"&LEFT(Autopivot!D425,14)&\"-\"&Autopivot!H425&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C426-3020000&Autopivot!D426,20)","v":"Q217-3020000"},{"$f":"Autopivot!A426","v":0},{"$f":"Autopivot!B426","v":0},{"$f":"Autopivot!F426","v":0},{"$f":"Autopivot!E426","v":0},{"$f":"IF(Autopivot!G426=0,\"\",Autopivot!G426)","v":""},{"$f":"ROUND(Autopivot!J426,2)","v":0},{"$f":"LEFT(LEFT(C425,15)&\"-\"&LEFT(Autopivot!D426,14)&\"-\"&Autopivot!H426&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C427-3020000&Autopivot!D427,20)","v":"Q217-3020000"},{"$f":"Autopivot!A427","v":0},{"$f":"Autopivot!B427","v":0},{"$f":"Autopivot!F427","v":0},{"$f":"Autopivot!E427","v":0},{"$f":"IF(Autopivot!G427=0,\"\",Autopivot!G427)","v":""},{"$f":"ROUND(Autopivot!J427,2)","v":0},{"$f":"LEFT(LEFT(C426,15)&\"-\"&LEFT(Autopivot!D427,14)&\"-\"&Autopivot!H427&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C428-3020000&Autopivot!D428,20)","v":"Q217-3020000"},{"$f":"Autopivot!A428","v":0},{"$f":"Autopivot!B428","v":0},{"$f":"Autopivot!F428","v":0},{"$f":"Autopivot!E428","v":0},{"$f":"IF(Autopivot!G428=0,\"\",Autopivot!G428)","v":""},{"$f":"ROUND(Autopivot!J428,2)","v":0},{"$f":"LEFT(LEFT(C427,15)&\"-\"&LEFT(Autopivot!D428,14)&\"-\"&Autopivot!H428&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C429-3020000&Autopivot!D429,20)","v":"Q217-3020000"},{"$f":"Autopivot!A429","v":0},{"$f":"Autopivot!B429","v":0},{"$f":"Autopivot!F429","v":0},{"$f":"Autopivot!E429","v":0},{"$f":"IF(Autopivot!G429=0,\"\",Autopivot!G429)","v":""},{"$f":"ROUND(Autopivot!J429,2)","v":0},{"$f":"LEFT(LEFT(C428,15)&\"-\"&LEFT(Autopivot!D429,14)&\"-\"&Autopivot!H429&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C430-3020000&Autopivot!D430,20)","v":"Q217-3020000"},{"$f":"Autopivot!A430","v":0},{"$f":"Autopivot!B430","v":0},{"$f":"Autopivot!F430","v":0},{"$f":"Autopivot!E430","v":0},{"$f":"IF(Autopivot!G430=0,\"\",Autopivot!G430)","v":""},{"$f":"ROUND(Autopivot!J430,2)","v":0},{"$f":"LEFT(LEFT(C429,15)&\"-\"&LEFT(Autopivot!D430,14)&\"-\"&Autopivot!H430&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C431-3020000&Autopivot!D431,20)","v":"Q217-3020000"},{"$f":"Autopivot!A431","v":0},{"$f":"Autopivot!B431","v":0},{"$f":"Autopivot!F431","v":0},{"$f":"Autopivot!E431","v":0},{"$f":"IF(Autopivot!G431=0,\"\",Autopivot!G431)","v":""},{"$f":"ROUND(Autopivot!J431,2)","v":0},{"$f":"LEFT(LEFT(C430,15)&\"-\"&LEFT(Autopivot!D431,14)&\"-\"&Autopivot!H431&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C432-3020000&Autopivot!D432,20)","v":"Q217-3020000"},{"$f":"Autopivot!A432","v":0},{"$f":"Autopivot!B432","v":0},{"$f":"Autopivot!F432","v":0},{"$f":"Autopivot!E432","v":0},{"$f":"IF(Autopivot!G432=0,\"\",Autopivot!G432)","v":""},{"$f":"ROUND(Autopivot!J432,2)","v":0},{"$f":"LEFT(LEFT(C431,15)&\"-\"&LEFT(Autopivot!D432,14)&\"-\"&Autopivot!H432&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C433-3020000&Autopivot!D433,20)","v":"Q217-3020000"},{"$f":"Autopivot!A433","v":0},{"$f":"Autopivot!B433","v":0},{"$f":"Autopivot!F433","v":0},{"$f":"Autopivot!E433","v":0},{"$f":"IF(Autopivot!G433=0,\"\",Autopivot!G433)","v":""},{"$f":"ROUND(Autopivot!J433,2)","v":0},{"$f":"LEFT(LEFT(C432,15)&\"-\"&LEFT(Autopivot!D433,14)&\"-\"&Autopivot!H433&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C434-3020000&Autopivot!D434,20)","v":"Q217-3020000"},{"$f":"Autopivot!A434","v":0},{"$f":"Autopivot!B434","v":0},{"$f":"Autopivot!F434","v":0},{"$f":"Autopivot!E434","v":0},{"$f":"IF(Autopivot!G434=0,\"\",Autopivot!G434)","v":""},{"$f":"ROUND(Autopivot!J434,2)","v":0},{"$f":"LEFT(LEFT(C433,15)&\"-\"&LEFT(Autopivot!D434,14)&\"-\"&Autopivot!H434&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C435-3020000&Autopivot!D435,20)","v":"Q217-3020000"},{"$f":"Autopivot!A435","v":0},{"$f":"Autopivot!B435","v":0},{"$f":"Autopivot!F435","v":0},{"$f":"Autopivot!E435","v":0},{"$f":"IF(Autopivot!G435=0,\"\",Autopivot!G435)","v":""},{"$f":"ROUND(Autopivot!J435,2)","v":0},{"$f":"LEFT(LEFT(C434,15)&\"-\"&LEFT(Autopivot!D435,14)&\"-\"&Autopivot!H435&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C436-3020000&Autopivot!D436,20)","v":"Q217-3020000"},{"$f":"Autopivot!A436","v":0},{"$f":"Autopivot!B436","v":0},{"$f":"Autopivot!F436","v":0},{"$f":"Autopivot!E436","v":0},{"$f":"IF(Autopivot!G436=0,\"\",Autopivot!G436)","v":""},{"$f":"ROUND(Autopivot!J436,2)","v":0},{"$f":"LEFT(LEFT(C435,15)&\"-\"&LEFT(Autopivot!D436,14)&\"-\"&Autopivot!H436&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C437-3020000&Autopivot!D437,20)","v":"Q217-3020000"},{"$f":"Autopivot!A437","v":0},{"$f":"Autopivot!B437","v":0},{"$f":"Autopivot!F437","v":0},{"$f":"Autopivot!E437","v":0},{"$f":"IF(Autopivot!G437=0,\"\",Autopivot!G437)","v":""},{"$f":"ROUND(Autopivot!J437,2)","v":0},{"$f":"LEFT(LEFT(C436,15)&\"-\"&LEFT(Autopivot!D437,14)&\"-\"&Autopivot!H437&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C438-3020000&Autopivot!D438,20)","v":"Q217-3020000"},{"$f":"Autopivot!A438","v":0},{"$f":"Autopivot!B438","v":0},{"$f":"Autopivot!F438","v":0},{"$f":"Autopivot!E438","v":0},{"$f":"IF(Autopivot!G438=0,\"\",Autopivot!G438)","v":""},{"$f":"ROUND(Autopivot!J438,2)","v":0},{"$f":"LEFT(LEFT(C437,15)&\"-\"&LEFT(Autopivot!D438,14)&\"-\"&Autopivot!H438&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C439-3020000&Autopivot!D439,20)","v":"Q217-3020000"},{"$f":"Autopivot!A439","v":0},{"$f":"Autopivot!B439","v":0},{"$f":"Autopivot!F439","v":0},{"$f":"Autopivot!E439","v":0},{"$f":"IF(Autopivot!G439=0,\"\",Autopivot!G439)","v":""},{"$f":"ROUND(Autopivot!J439,2)","v":0},{"$f":"LEFT(LEFT(C438,15)&\"-\"&LEFT(Autopivot!D439,14)&\"-\"&Autopivot!H439&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C440-3020000&Autopivot!D440,20)","v":"Q217-3020000"},{"$f":"Autopivot!A440","v":0},{"$f":"Autopivot!B440","v":0},{"$f":"Autopivot!F440","v":0},{"$f":"Autopivot!E440","v":0},{"$f":"IF(Autopivot!G440=0,\"\",Autopivot!G440)","v":""},{"$f":"ROUND(Autopivot!J440,2)","v":0},{"$f":"LEFT(LEFT(C439,15)&\"-\"&LEFT(Autopivot!D440,14)&\"-\"&Autopivot!H440&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C441-3020000&Autopivot!D441,20)","v":"Q217-3020000"},{"$f":"Autopivot!A441","v":0},{"$f":"Autopivot!B441","v":0},{"$f":"Autopivot!F441","v":0},{"$f":"Autopivot!E441","v":0},{"$f":"IF(Autopivot!G441=0,\"\",Autopivot!G441)","v":""},{"$f":"ROUND(Autopivot!J441,2)","v":0},{"$f":"LEFT(LEFT(C440,15)&\"-\"&LEFT(Autopivot!D441,14)&\"-\"&Autopivot!H441&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C442-3020000&Autopivot!D442,20)","v":"Q217-3020000"},{"$f":"Autopivot!A442","v":0},{"$f":"Autopivot!B442","v":0},{"$f":"Autopivot!F442","v":0},{"$f":"Autopivot!E442","v":0},{"$f":"IF(Autopivot!G442=0,\"\",Autopivot!G442)","v":""},{"$f":"ROUND(Autopivot!J442,2)","v":0},{"$f":"LEFT(LEFT(C441,15)&\"-\"&LEFT(Autopivot!D442,14)&\"-\"&Autopivot!H442&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C443-3020000&Autopivot!D443,20)","v":"Q217-3020000"},{"$f":"Autopivot!A443","v":0},{"$f":"Autopivot!B443","v":0},{"$f":"Autopivot!F443","v":0},{"$f":"Autopivot!E443","v":0},{"$f":"IF(Autopivot!G443=0,\"\",Autopivot!G443)","v":""},{"$f":"ROUND(Autopivot!J443,2)","v":0},{"$f":"LEFT(LEFT(C442,15)&\"-\"&LEFT(Autopivot!D443,14)&\"-\"&Autopivot!H443&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C444-3020000&Autopivot!D444,20)","v":"Q217-3020000"},{"$f":"Autopivot!A444","v":0},{"$f":"Autopivot!B444","v":0},{"$f":"Autopivot!F444","v":0},{"$f":"Autopivot!E444","v":0},{"$f":"IF(Autopivot!G444=0,\"\",Autopivot!G444)","v":""},{"$f":"ROUND(Autopivot!J444,2)","v":0},{"$f":"LEFT(LEFT(C443,15)&\"-\"&LEFT(Autopivot!D444,14)&\"-\"&Autopivot!H444&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C445-3020000&Autopivot!D445,20)","v":"Q217-3020000"},{"$f":"Autopivot!A445","v":0},{"$f":"Autopivot!B445","v":0},{"$f":"Autopivot!F445","v":0},{"$f":"Autopivot!E445","v":0},{"$f":"IF(Autopivot!G445=0,\"\",Autopivot!G445)","v":""},{"$f":"ROUND(Autopivot!J445,2)","v":0},{"$f":"LEFT(LEFT(C444,15)&\"-\"&LEFT(Autopivot!D445,14)&\"-\"&Autopivot!H445&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C446-3020000&Autopivot!D446,20)","v":"Q217-3020000"},{"$f":"Autopivot!A446","v":0},{"$f":"Autopivot!B446","v":0},{"$f":"Autopivot!F446","v":0},{"$f":"Autopivot!E446","v":0},{"$f":"IF(Autopivot!G446=0,\"\",Autopivot!G446)","v":""},{"$f":"ROUND(Autopivot!J446,2)","v":0},{"$f":"LEFT(LEFT(C445,15)&\"-\"&LEFT(Autopivot!D446,14)&\"-\"&Autopivot!H446&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C447-3020000&Autopivot!D447,20)","v":"Q217-3020000"},{"$f":"Autopivot!A447","v":0},{"$f":"Autopivot!B447","v":0},{"$f":"Autopivot!F447","v":0},{"$f":"Autopivot!E447","v":0},{"$f":"IF(Autopivot!G447=0,\"\",Autopivot!G447)","v":""},{"$f":"ROUND(Autopivot!J447,2)","v":0},{"$f":"LEFT(LEFT(C446,15)&\"-\"&LEFT(Autopivot!D447,14)&\"-\"&Autopivot!H447&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C448-3020000&Autopivot!D448,20)","v":"Q217-3020000"},{"$f":"Autopivot!A448","v":0},{"$f":"Autopivot!B448","v":0},{"$f":"Autopivot!F448","v":0},{"$f":"Autopivot!E448","v":0},{"$f":"IF(Autopivot!G448=0,\"\",Autopivot!G448)","v":""},{"$f":"ROUND(Autopivot!J448,2)","v":0},{"$f":"LEFT(LEFT(C447,15)&\"-\"&LEFT(Autopivot!D448,14)&\"-\"&Autopivot!H448&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C449-3020000&Autopivot!D449,20)","v":"Q217-3020000"},{"$f":"Autopivot!A449","v":0},{"$f":"Autopivot!B449","v":0},{"$f":"Autopivot!F449","v":0},{"$f":"Autopivot!E449","v":0},{"$f":"IF(Autopivot!G449=0,\"\",Autopivot!G449)","v":""},{"$f":"ROUND(Autopivot!J449,2)","v":0},{"$f":"LEFT(LEFT(C448,15)&\"-\"&LEFT(Autopivot!D449,14)&\"-\"&Autopivot!H449&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C450-3020000&Autopivot!D450,20)","v":"Q217-3020000"},{"$f":"Autopivot!A450","v":0},{"$f":"Autopivot!B450","v":0},{"$f":"Autopivot!F450","v":0},{"$f":"Autopivot!E450","v":0},{"$f":"IF(Autopivot!G450=0,\"\",Autopivot!G450)","v":""},{"$f":"ROUND(Autopivot!J450,2)","v":0},{"$f":"LEFT(LEFT(C449,15)&\"-\"&LEFT(Autopivot!D450,14)&\"-\"&Autopivot!H450&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C451-3020000&Autopivot!D451,20)","v":"Q217-3020000"},{"$f":"Autopivot!A451","v":0},{"$f":"Autopivot!B451","v":0},{"$f":"Autopivot!F451","v":0},{"$f":"Autopivot!E451","v":0},{"$f":"IF(Autopivot!G451=0,\"\",Autopivot!G451)","v":""},{"$f":"ROUND(Autopivot!J451,2)","v":0},{"$f":"LEFT(LEFT(C450,15)&\"-\"&LEFT(Autopivot!D451,14)&\"-\"&Autopivot!H451&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C452-3020000&Autopivot!D452,20)","v":"Q217-3020000"},{"$f":"Autopivot!A452","v":0},{"$f":"Autopivot!B452","v":0},{"$f":"Autopivot!F452","v":0},{"$f":"Autopivot!E452","v":0},{"$f":"IF(Autopivot!G452=0,\"\",Autopivot!G452)","v":""},{"$f":"ROUND(Autopivot!J452,2)","v":0},{"$f":"LEFT(LEFT(C451,15)&\"-\"&LEFT(Autopivot!D452,14)&\"-\"&Autopivot!H452&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C453-3020000&Autopivot!D453,20)","v":"Q217-3020000"},{"$f":"Autopivot!A453","v":0},{"$f":"Autopivot!B453","v":0},{"$f":"Autopivot!F453","v":0},{"$f":"Autopivot!E453","v":0},{"$f":"IF(Autopivot!G453=0,\"\",Autopivot!G453)","v":""},{"$f":"ROUND(Autopivot!J453,2)","v":0},{"$f":"LEFT(LEFT(C452,15)&\"-\"&LEFT(Autopivot!D453,14)&\"-\"&Autopivot!H453&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C454-3020000&Autopivot!D454,20)","v":"Q217-3020000"},{"$f":"Autopivot!A454","v":0},{"$f":"Autopivot!B454","v":0},{"$f":"Autopivot!F454","v":0},{"$f":"Autopivot!E454","v":0},{"$f":"IF(Autopivot!G454=0,\"\",Autopivot!G454)","v":""},{"$f":"ROUND(Autopivot!J454,2)","v":0},{"$f":"LEFT(LEFT(C453,15)&\"-\"&LEFT(Autopivot!D454,14)&\"-\"&Autopivot!H454&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C455-3020000&Autopivot!D455,20)","v":"Q217-3020000"},{"$f":"Autopivot!A455","v":0},{"$f":"Autopivot!B455","v":0},{"$f":"Autopivot!F455","v":0},{"$f":"Autopivot!E455","v":0},{"$f":"IF(Autopivot!G455=0,\"\",Autopivot!G455)","v":""},{"$f":"ROUND(Autopivot!J455,2)","v":0},{"$f":"LEFT(LEFT(C454,15)&\"-\"&LEFT(Autopivot!D455,14)&\"-\"&Autopivot!H455&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C456-3020000&Autopivot!D456,20)","v":"Q217-3020000"},{"$f":"Autopivot!A456","v":0},{"$f":"Autopivot!B456","v":0},{"$f":"Autopivot!F456","v":0},{"$f":"Autopivot!E456","v":0},{"$f":"IF(Autopivot!G456=0,\"\",Autopivot!G456)","v":""},{"$f":"ROUND(Autopivot!J456,2)","v":0},{"$f":"LEFT(LEFT(C455,15)&\"-\"&LEFT(Autopivot!D456,14)&\"-\"&Autopivot!H456&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C457-3020000&Autopivot!D457,20)","v":"Q217-3020000"},{"$f":"Autopivot!A457","v":0},{"$f":"Autopivot!B457","v":0},{"$f":"Autopivot!F457","v":0},{"$f":"Autopivot!E457","v":0},{"$f":"IF(Autopivot!G457=0,\"\",Autopivot!G457)","v":""},{"$f":"ROUND(Autopivot!J457,2)","v":0},{"$f":"LEFT(LEFT(C456,15)&\"-\"&LEFT(Autopivot!D457,14)&\"-\"&Autopivot!H457&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C458-3020000&Autopivot!D458,20)","v":"Q217-3020000"},{"$f":"Autopivot!A458","v":0},{"$f":"Autopivot!B458","v":0},{"$f":"Autopivot!F458","v":0},{"$f":"Autopivot!E458","v":0},{"$f":"IF(Autopivot!G458=0,\"\",Autopivot!G458)","v":""},{"$f":"ROUND(Autopivot!J458,2)","v":0},{"$f":"LEFT(LEFT(C457,15)&\"-\"&LEFT(Autopivot!D458,14)&\"-\"&Autopivot!H458&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C459-3020000&Autopivot!D459,20)","v":"Q217-3020000"},{"$f":"Autopivot!A459","v":0},{"$f":"Autopivot!B459","v":0},{"$f":"Autopivot!F459","v":0},{"$f":"Autopivot!E459","v":0},{"$f":"IF(Autopivot!G459=0,\"\",Autopivot!G459)","v":""},{"$f":"ROUND(Autopivot!J459,2)","v":0},{"$f":"LEFT(LEFT(C458,15)&\"-\"&LEFT(Autopivot!D459,14)&\"-\"&Autopivot!H459&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C460-3020000&Autopivot!D460,20)","v":"Q217-3020000"},{"$f":"Autopivot!A460","v":0},{"$f":"Autopivot!B460","v":0},{"$f":"Autopivot!F460","v":0},{"$f":"Autopivot!E460","v":0},{"$f":"IF(Autopivot!G460=0,\"\",Autopivot!G460)","v":""},{"$f":"ROUND(Autopivot!J460,2)","v":0},{"$f":"LEFT(LEFT(C459,15)&\"-\"&LEFT(Autopivot!D460,14)&\"-\"&Autopivot!H460&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C461-3020000&Autopivot!D461,20)","v":"Q217-3020000"},{"$f":"Autopivot!A461","v":0},{"$f":"Autopivot!B461","v":0},{"$f":"Autopivot!F461","v":0},{"$f":"Autopivot!E461","v":0},{"$f":"IF(Autopivot!G461=0,\"\",Autopivot!G461)","v":""},{"$f":"ROUND(Autopivot!J461,2)","v":0},{"$f":"LEFT(LEFT(C460,15)&\"-\"&LEFT(Autopivot!D461,14)&\"-\"&Autopivot!H461&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C462-3020000&Autopivot!D462,20)","v":"Q217-3020000"},{"$f":"Autopivot!A462","v":0},{"$f":"Autopivot!B462","v":0},{"$f":"Autopivot!F462","v":0},{"$f":"Autopivot!E462","v":0},{"$f":"IF(Autopivot!G462=0,\"\",Autopivot!G462)","v":""},{"$f":"ROUND(Autopivot!J462,2)","v":0},{"$f":"LEFT(LEFT(C461,15)&\"-\"&LEFT(Autopivot!D462,14)&\"-\"&Autopivot!H462&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C463-3020000&Autopivot!D463,20)","v":"Q217-3020000"},{"$f":"Autopivot!A463","v":0},{"$f":"Autopivot!B463","v":0},{"$f":"Autopivot!F463","v":0},{"$f":"Autopivot!E463","v":0},{"$f":"IF(Autopivot!G463=0,\"\",Autopivot!G463)","v":""},{"$f":"ROUND(Autopivot!J463,2)","v":0},{"$f":"LEFT(LEFT(C462,15)&\"-\"&LEFT(Autopivot!D463,14)&\"-\"&Autopivot!H463&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C464-3020000&Autopivot!D464,20)","v":"Q217-3020000"},{"$f":"Autopivot!A464","v":0},{"$f":"Autopivot!B464","v":0},{"$f":"Autopivot!F464","v":0},{"$f":"Autopivot!E464","v":0},{"$f":"IF(Autopivot!G464=0,\"\",Autopivot!G464)","v":""},{"$f":"ROUND(Autopivot!J464,2)","v":0},{"$f":"LEFT(LEFT(C463,15)&\"-\"&LEFT(Autopivot!D464,14)&\"-\"&Autopivot!H464&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C465-3020000&Autopivot!D465,20)","v":"Q217-3020000"},{"$f":"Autopivot!A465","v":0},{"$f":"Autopivot!B465","v":0},{"$f":"Autopivot!F465","v":0},{"$f":"Autopivot!E465","v":0},{"$f":"IF(Autopivot!G465=0,\"\",Autopivot!G465)","v":""},{"$f":"ROUND(Autopivot!J465,2)","v":0},{"$f":"LEFT(LEFT(C464,15)&\"-\"&LEFT(Autopivot!D465,14)&\"-\"&Autopivot!H465&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C466-3020000&Autopivot!D466,20)","v":"Q217-3020000"},{"$f":"Autopivot!A466","v":0},{"$f":"Autopivot!B466","v":0},{"$f":"Autopivot!F466","v":0},{"$f":"Autopivot!E466","v":0},{"$f":"IF(Autopivot!G466=0,\"\",Autopivot!G466)","v":""},{"$f":"ROUND(Autopivot!J466,2)","v":0},{"$f":"LEFT(LEFT(C465,15)&\"-\"&LEFT(Autopivot!D466,14)&\"-\"&Autopivot!H466&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C467-3020000&Autopivot!D467,20)","v":"Q217-3020000"},{"$f":"Autopivot!A467","v":0},{"$f":"Autopivot!B467","v":0},{"$f":"Autopivot!F467","v":0},{"$f":"Autopivot!E467","v":0},{"$f":"IF(Autopivot!G467=0,\"\",Autopivot!G467)","v":""},{"$f":"ROUND(Autopivot!J467,2)","v":0},{"$f":"LEFT(LEFT(C466,15)&\"-\"&LEFT(Autopivot!D467,14)&\"-\"&Autopivot!H467&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C468-3020000&Autopivot!D468,20)","v":"Q217-3020000"},{"$f":"Autopivot!A468","v":0},{"$f":"Autopivot!B468","v":0},{"$f":"Autopivot!F468","v":0},{"$f":"Autopivot!E468","v":0},{"$f":"IF(Autopivot!G468=0,\"\",Autopivot!G468)","v":""},{"$f":"ROUND(Autopivot!J468,2)","v":0},{"$f":"LEFT(LEFT(C467,15)&\"-\"&LEFT(Autopivot!D468,14)&\"-\"&Autopivot!H468&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C469-3020000&Autopivot!D469,20)","v":"Q217-3020000"},{"$f":"Autopivot!A469","v":0},{"$f":"Autopivot!B469","v":0},{"$f":"Autopivot!F469","v":0},{"$f":"Autopivot!E469","v":0},{"$f":"IF(Autopivot!G469=0,\"\",Autopivot!G469)","v":""},{"$f":"ROUND(Autopivot!J469,2)","v":0},{"$f":"LEFT(LEFT(C468,15)&\"-\"&LEFT(Autopivot!D469,14)&\"-\"&Autopivot!H469&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C470-3020000&Autopivot!D470,20)","v":"Q217-3020000"},{"$f":"Autopivot!A470","v":0},{"$f":"Autopivot!B470","v":0},{"$f":"Autopivot!F470","v":0},{"$f":"Autopivot!E470","v":0},{"$f":"IF(Autopivot!G470=0,\"\",Autopivot!G470)","v":""},{"$f":"ROUND(Autopivot!J470,2)","v":0},{"$f":"LEFT(LEFT(C469,15)&\"-\"&LEFT(Autopivot!D470,14)&\"-\"&Autopivot!H470&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C471-3020000&Autopivot!D471,20)","v":"Q217-3020000"},{"$f":"Autopivot!A471","v":0},{"$f":"Autopivot!B471","v":0},{"$f":"Autopivot!F471","v":0},{"$f":"Autopivot!E471","v":0},{"$f":"IF(Autopivot!G471=0,\"\",Autopivot!G471)","v":""},{"$f":"ROUND(Autopivot!J471,2)","v":0},{"$f":"LEFT(LEFT(C470,15)&\"-\"&LEFT(Autopivot!D471,14)&\"-\"&Autopivot!H471&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C472-3020000&Autopivot!D472,20)","v":"Q217-3020000"},{"$f":"Autopivot!A472","v":0},{"$f":"Autopivot!B472","v":0},{"$f":"Autopivot!F472","v":0},{"$f":"Autopivot!E472","v":0},{"$f":"IF(Autopivot!G472=0,\"\",Autopivot!G472)","v":""},{"$f":"ROUND(Autopivot!J472,2)","v":0},{"$f":"LEFT(LEFT(C471,15)&\"-\"&LEFT(Autopivot!D472,14)&\"-\"&Autopivot!H472&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C473-3020000&Autopivot!D473,20)","v":"Q217-3020000"},{"$f":"Autopivot!A473","v":0},{"$f":"Autopivot!B473","v":0},{"$f":"Autopivot!F473","v":0},{"$f":"Autopivot!E473","v":0},{"$f":"IF(Autopivot!G473=0,\"\",Autopivot!G473)","v":""},{"$f":"ROUND(Autopivot!J473,2)","v":0},{"$f":"LEFT(LEFT(C472,15)&\"-\"&LEFT(Autopivot!D473,14)&\"-\"&Autopivot!H473&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C474-3020000&Autopivot!D474,20)","v":"Q217-3020000"},{"$f":"Autopivot!A474","v":0},{"$f":"Autopivot!B474","v":0},{"$f":"Autopivot!F474","v":0},{"$f":"Autopivot!E474","v":0},{"$f":"IF(Autopivot!G474=0,\"\",Autopivot!G474)","v":""},{"$f":"ROUND(Autopivot!J474,2)","v":0},{"$f":"LEFT(LEFT(C473,15)&\"-\"&LEFT(Autopivot!D474,14)&\"-\"&Autopivot!H474&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C475-3020000&Autopivot!D475,20)","v":"Q217-3020000"},{"$f":"Autopivot!A475","v":0},{"$f":"Autopivot!B475","v":0},{"$f":"Autopivot!F475","v":0},{"$f":"Autopivot!E475","v":0},{"$f":"IF(Autopivot!G475=0,\"\",Autopivot!G475)","v":""},{"$f":"ROUND(Autopivot!J475,2)","v":0},{"$f":"LEFT(LEFT(C474,15)&\"-\"&LEFT(Autopivot!D475,14)&\"-\"&Autopivot!H475&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C476-3020000&Autopivot!D476,20)","v":"Q217-3020000"},{"$f":"Autopivot!A476","v":0},{"$f":"Autopivot!B476","v":0},{"$f":"Autopivot!F476","v":0},{"$f":"Autopivot!E476","v":0},{"$f":"IF(Autopivot!G476=0,\"\",Autopivot!G476)","v":""},{"$f":"ROUND(Autopivot!J476,2)","v":0},{"$f":"LEFT(LEFT(C475,15)&\"-\"&LEFT(Autopivot!D476,14)&\"-\"&Autopivot!H476&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C477-3020000&Autopivot!D477,20)","v":"Q217-3020000"},{"$f":"Autopivot!A477","v":0},{"$f":"Autopivot!B477","v":0},{"$f":"Autopivot!F477","v":0},{"$f":"Autopivot!E477","v":0},{"$f":"IF(Autopivot!G477=0,\"\",Autopivot!G477)","v":""},{"$f":"ROUND(Autopivot!J477,2)","v":0},{"$f":"LEFT(LEFT(C476,15)&\"-\"&LEFT(Autopivot!D477,14)&\"-\"&Autopivot!H477&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C478-3020000&Autopivot!D478,20)","v":"Q217-3020000"},{"$f":"Autopivot!A478","v":0},{"$f":"Autopivot!B478","v":0},{"$f":"Autopivot!F478","v":0},{"$f":"Autopivot!E478","v":0},{"$f":"IF(Autopivot!G478=0,\"\",Autopivot!G478)","v":""},{"$f":"ROUND(Autopivot!J478,2)","v":0},{"$f":"LEFT(LEFT(C477,15)&\"-\"&LEFT(Autopivot!D478,14)&\"-\"&Autopivot!H478&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C479-3020000&Autopivot!D479,20)","v":"Q217-3020000"},{"$f":"Autopivot!A479","v":0},{"$f":"Autopivot!B479","v":0},{"$f":"Autopivot!F479","v":0},{"$f":"Autopivot!E479","v":0},{"$f":"IF(Autopivot!G479=0,\"\",Autopivot!G479)","v":""},{"$f":"ROUND(Autopivot!J479,2)","v":0},{"$f":"LEFT(LEFT(C478,15)&\"-\"&LEFT(Autopivot!D479,14)&\"-\"&Autopivot!H479&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C480-3020000&Autopivot!D480,20)","v":"Q217-3020000"},{"$f":"Autopivot!A480","v":0},{"$f":"Autopivot!B480","v":0},{"$f":"Autopivot!F480","v":0},{"$f":"Autopivot!E480","v":0},{"$f":"IF(Autopivot!G480=0,\"\",Autopivot!G480)","v":""},{"$f":"ROUND(Autopivot!J480,2)","v":0},{"$f":"LEFT(LEFT(C479,15)&\"-\"&LEFT(Autopivot!D480,14)&\"-\"&Autopivot!H480&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C481-3020000&Autopivot!D481,20)","v":"Q217-3020000"},{"$f":"Autopivot!A481","v":0},{"$f":"Autopivot!B481","v":0},{"$f":"Autopivot!F481","v":0},{"$f":"Autopivot!E481","v":0},{"$f":"IF(Autopivot!G481=0,\"\",Autopivot!G481)","v":""},{"$f":"ROUND(Autopivot!J481,2)","v":0},{"$f":"LEFT(LEFT(C480,15)&\"-\"&LEFT(Autopivot!D481,14)&\"-\"&Autopivot!H481&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C482-3020000&Autopivot!D482,20)","v":"Q217-3020000"},{"$f":"Autopivot!A482","v":0},{"$f":"Autopivot!B482","v":0},{"$f":"Autopivot!F482","v":0},{"$f":"Autopivot!E482","v":0},{"$f":"IF(Autopivot!G482=0,\"\",Autopivot!G482)","v":""},{"$f":"ROUND(Autopivot!J482,2)","v":0},{"$f":"LEFT(LEFT(C481,15)&\"-\"&LEFT(Autopivot!D482,14)&\"-\"&Autopivot!H482&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C483-3020000&Autopivot!D483,20)","v":"Q217-3020000"},{"$f":"Autopivot!A483","v":0},{"$f":"Autopivot!B483","v":0},{"$f":"Autopivot!F483","v":0},{"$f":"Autopivot!E483","v":0},{"$f":"IF(Autopivot!G483=0,\"\",Autopivot!G483)","v":""},{"$f":"ROUND(Autopivot!J483,2)","v":0},{"$f":"LEFT(LEFT(C482,15)&\"-\"&LEFT(Autopivot!D483,14)&\"-\"&Autopivot!H483&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C484-3020000&Autopivot!D484,20)","v":"Q217-3020000"},{"$f":"Autopivot!A484","v":0},{"$f":"Autopivot!B484","v":0},{"$f":"Autopivot!F484","v":0},{"$f":"Autopivot!E484","v":0},{"$f":"IF(Autopivot!G484=0,\"\",Autopivot!G484)","v":""},{"$f":"ROUND(Autopivot!J484,2)","v":0},{"$f":"LEFT(LEFT(C483,15)&\"-\"&LEFT(Autopivot!D484,14)&\"-\"&Autopivot!H484&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C485-3020000&Autopivot!D485,20)","v":"Q217-3020000"},{"$f":"Autopivot!A485","v":0},{"$f":"Autopivot!B485","v":0},{"$f":"Autopivot!F485","v":0},{"$f":"Autopivot!E485","v":0},{"$f":"IF(Autopivot!G485=0,\"\",Autopivot!G485)","v":""},{"$f":"ROUND(Autopivot!J485,2)","v":0},{"$f":"LEFT(LEFT(C484,15)&\"-\"&LEFT(Autopivot!D485,14)&\"-\"&Autopivot!H485&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C486-3020000&Autopivot!D486,20)","v":"Q217-3020000"},{"$f":"Autopivot!A486","v":0},{"$f":"Autopivot!B486","v":0},{"$f":"Autopivot!F486","v":0},{"$f":"Autopivot!E486","v":0},{"$f":"IF(Autopivot!G486=0,\"\",Autopivot!G486)","v":""},{"$f":"ROUND(Autopivot!J486,2)","v":0},{"$f":"LEFT(LEFT(C485,15)&\"-\"&LEFT(Autopivot!D486,14)&\"-\"&Autopivot!H486&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C487-3020000&Autopivot!D487,20)","v":"Q217-3020000"},{"$f":"Autopivot!A487","v":0},{"$f":"Autopivot!B487","v":0},{"$f":"Autopivot!F487","v":0},{"$f":"Autopivot!E487","v":0},{"$f":"IF(Autopivot!G487=0,\"\",Autopivot!G487)","v":""},{"$f":"ROUND(Autopivot!J487,2)","v":0},{"$f":"LEFT(LEFT(C486,15)&\"-\"&LEFT(Autopivot!D487,14)&\"-\"&Autopivot!H487&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C488-3020000&Autopivot!D488,20)","v":"Q217-3020000"},{"$f":"Autopivot!A488","v":0},{"$f":"Autopivot!B488","v":0},{"$f":"Autopivot!F488","v":0},{"$f":"Autopivot!E488","v":0},{"$f":"IF(Autopivot!G488=0,\"\",Autopivot!G488)","v":""},{"$f":"ROUND(Autopivot!J488,2)","v":0},{"$f":"LEFT(LEFT(C487,15)&\"-\"&LEFT(Autopivot!D488,14)&\"-\"&Autopivot!H488&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C489-3020000&Autopivot!D489,20)","v":"Q217-3020000"},{"$f":"Autopivot!A489","v":0},{"$f":"Autopivot!B489","v":0},{"$f":"Autopivot!F489","v":0},{"$f":"Autopivot!E489","v":0},{"$f":"IF(Autopivot!G489=0,\"\",Autopivot!G489)","v":""},{"$f":"ROUND(Autopivot!J489,2)","v":0},{"$f":"LEFT(LEFT(C488,15)&\"-\"&LEFT(Autopivot!D489,14)&\"-\"&Autopivot!H489&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C490-3020000&Autopivot!D490,20)","v":"Q217-3020000"},{"$f":"Autopivot!A490","v":0},{"$f":"Autopivot!B490","v":0},{"$f":"Autopivot!F490","v":0},{"$f":"Autopivot!E490","v":0},{"$f":"IF(Autopivot!G490=0,\"\",Autopivot!G490)","v":""},{"$f":"ROUND(Autopivot!J490,2)","v":0},{"$f":"LEFT(LEFT(C489,15)&\"-\"&LEFT(Autopivot!D490,14)&\"-\"&Autopivot!H490&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C491-3020000&Autopivot!D491,20)","v":"Q217-3020000"},{"$f":"Autopivot!A491","v":0},{"$f":"Autopivot!B491","v":0},{"$f":"Autopivot!F491","v":0},{"$f":"Autopivot!E491","v":0},{"$f":"IF(Autopivot!G491=0,\"\",Autopivot!G491)","v":""},{"$f":"ROUND(Autopivot!J491,2)","v":0},{"$f":"LEFT(LEFT(C490,15)&\"-\"&LEFT(Autopivot!D491,14)&\"-\"&Autopivot!H491&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C492-3020000&Autopivot!D492,20)","v":"Q217-3020000"},{"$f":"Autopivot!A492","v":0},{"$f":"Autopivot!B492","v":0},{"$f":"Autopivot!F492","v":0},{"$f":"Autopivot!E492","v":0},{"$f":"IF(Autopivot!G492=0,\"\",Autopivot!G492)","v":""},{"$f":"ROUND(Autopivot!J492,2)","v":0},{"$f":"LEFT(LEFT(C491,15)&\"-\"&LEFT(Autopivot!D492,14)&\"-\"&Autopivot!H492&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C493-3020000&Autopivot!D493,20)","v":"Q217-3020000"},{"$f":"Autopivot!A493","v":0},{"$f":"Autopivot!B493","v":0},{"$f":"Autopivot!F493","v":0},{"$f":"Autopivot!E493","v":0},{"$f":"IF(Autopivot!G493=0,\"\",Autopivot!G493)","v":""},{"$f":"ROUND(Autopivot!J493,2)","v":0},{"$f":"LEFT(LEFT(C492,15)&\"-\"&LEFT(Autopivot!D493,14)&\"-\"&Autopivot!H493&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C494-3020000&Autopivot!D494,20)","v":"Q217-3020000"},{"$f":"Autopivot!A494","v":0},{"$f":"Autopivot!B494","v":0},{"$f":"Autopivot!F494","v":0},{"$f":"Autopivot!E494","v":0},{"$f":"IF(Autopivot!G494=0,\"\",Autopivot!G494)","v":""},{"$f":"ROUND(Autopivot!J494,2)","v":0},{"$f":"LEFT(LEFT(C493,15)&\"-\"&LEFT(Autopivot!D494,14)&\"-\"&Autopivot!H494&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C495-3020000&Autopivot!D495,20)","v":"Q217-3020000"},{"$f":"Autopivot!A495","v":0},{"$f":"Autopivot!B495","v":0},{"$f":"Autopivot!F495","v":0},{"$f":"Autopivot!E495","v":0},{"$f":"IF(Autopivot!G495=0,\"\",Autopivot!G495)","v":""},{"$f":"ROUND(Autopivot!J495,2)","v":0},{"$f":"LEFT(LEFT(C494,15)&\"-\"&LEFT(Autopivot!D495,14)&\"-\"&Autopivot!H495&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C496-3020000&Autopivot!D496,20)","v":"Q217-3020000"},{"$f":"Autopivot!A496","v":0},{"$f":"Autopivot!B496","v":0},{"$f":"Autopivot!F496","v":0},{"$f":"Autopivot!E496","v":0},{"$f":"IF(Autopivot!G496=0,\"\",Autopivot!G496)","v":""},{"$f":"ROUND(Autopivot!J496,2)","v":0},{"$f":"LEFT(LEFT(C495,15)&\"-\"&LEFT(Autopivot!D496,14)&\"-\"&Autopivot!H496&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C497-3020000&Autopivot!D497,20)","v":"Q217-3020000"},{"$f":"Autopivot!A497","v":0},{"$f":"Autopivot!B497","v":0},{"$f":"Autopivot!F497","v":0},{"$f":"Autopivot!E497","v":0},{"$f":"IF(Autopivot!G497=0,\"\",Autopivot!G497)","v":""},{"$f":"ROUND(Autopivot!J497,2)","v":0},{"$f":"LEFT(LEFT(C496,15)&\"-\"&LEFT(Autopivot!D497,14)&\"-\"&Autopivot!H497&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C498-3020000&Autopivot!D498,20)","v":"Q217-3020000"},{"$f":"Autopivot!A498","v":0},{"$f":"Autopivot!B498","v":0},{"$f":"Autopivot!F498","v":0},{"$f":"Autopivot!E498","v":0},{"$f":"IF(Autopivot!G498=0,\"\",Autopivot!G498)","v":""},{"$f":"ROUND(Autopivot!J498,2)","v":0},{"$f":"LEFT(LEFT(C497,15)&\"-\"&LEFT(Autopivot!D498,14)&\"-\"&Autopivot!H498&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C499-3020000&Autopivot!D499,20)","v":"Q217-3020000"},{"$f":"Autopivot!A499","v":0},{"$f":"Autopivot!B499","v":0},{"$f":"Autopivot!F499","v":0},{"$f":"Autopivot!E499","v":0},{"$f":"IF(Autopivot!G499=0,\"\",Autopivot!G499)","v":""},{"$f":"ROUND(Autopivot!J499,2)","v":0},{"$f":"LEFT(LEFT(C498,15)&\"-\"&LEFT(Autopivot!D499,14)&\"-\"&Autopivot!H499&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C500-3020000&Autopivot!D500,20)","v":"Q217-3020000"},{"$f":"Autopivot!A500","v":0},{"$f":"Autopivot!B500","v":0},{"$f":"Autopivot!F500","v":0},{"$f":"Autopivot!E500","v":0},{"$f":"IF(Autopivot!G500=0,\"\",Autopivot!G500)","v":""},{"$f":"ROUND(Autopivot!J500,2)","v":0},{"$f":"LEFT(LEFT(C499,15)&\"-\"&LEFT(Autopivot!D500,14)&\"-\"&Autopivot!H500&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C501-3020000&Autopivot!D501,20)","v":"Q217-3020000"},{"$f":"Autopivot!A501","v":0},{"$f":"Autopivot!B501","v":0},{"$f":"Autopivot!F501","v":0},{"$f":"Autopivot!E501","v":0},{"$f":"IF(Autopivot!G501=0,\"\",Autopivot!G501)","v":""},{"$f":"ROUND(Autopivot!J501,2)","v":0},{"$f":"LEFT(LEFT(C500,15)&\"-\"&LEFT(Autopivot!D501,14)&\"-\"&Autopivot!H501&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C502-3020000&Autopivot!D502,20)","v":"Q217-3020000"},{"$f":"Autopivot!A502","v":0},{"$f":"Autopivot!B502","v":0},{"$f":"Autopivot!F502","v":0},{"$f":"Autopivot!E502","v":0},{"$f":"IF(Autopivot!G502=0,\"\",Autopivot!G502)","v":""},{"$f":"ROUND(Autopivot!J502,2)","v":0},{"$f":"LEFT(LEFT(C501,15)&\"-\"&LEFT(Autopivot!D502,14)&\"-\"&Autopivot!H502&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C503-3020000&Autopivot!D503,20)","v":"Q217-3020000"},{"$f":"Autopivot!A503","v":0},{"$f":"Autopivot!B503","v":0},{"$f":"Autopivot!F503","v":0},{"$f":"Autopivot!E503","v":0},{"$f":"IF(Autopivot!G503=0,\"\",Autopivot!G503)","v":""},{"$f":"ROUND(Autopivot!J503,2)","v":0},{"$f":"LEFT(LEFT(C502,15)&\"-\"&LEFT(Autopivot!D503,14)&\"-\"&Autopivot!H503&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C504-3020000&Autopivot!D504,20)","v":"Q217-3020000"},{"$f":"Autopivot!A504","v":0},{"$f":"Autopivot!B504","v":0},{"$f":"Autopivot!F504","v":0},{"$f":"Autopivot!E504","v":0},{"$f":"IF(Autopivot!G504=0,\"\",Autopivot!G504)","v":""},{"$f":"ROUND(Autopivot!J504,2)","v":0},{"$f":"LEFT(LEFT(C503,15)&\"-\"&LEFT(Autopivot!D504,14)&\"-\"&Autopivot!H504&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C505-3020000&Autopivot!D505,20)","v":"Q217-3020000"},{"$f":"Autopivot!A505","v":0},{"$f":"Autopivot!B505","v":0},{"$f":"Autopivot!F505","v":0},{"$f":"Autopivot!E505","v":0},{"$f":"IF(Autopivot!G505=0,\"\",Autopivot!G505)","v":""},{"$f":"ROUND(Autopivot!J505,2)","v":0},{"$f":"LEFT(LEFT(C504,15)&\"-\"&LEFT(Autopivot!D505,14)&\"-\"&Autopivot!H505&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C506-3020000&Autopivot!D506,20)","v":"Q217-3020000"},{"$f":"Autopivot!A506","v":0},{"$f":"Autopivot!B506","v":0},{"$f":"Autopivot!F506","v":0},{"$f":"Autopivot!E506","v":0},{"$f":"IF(Autopivot!G506=0,\"\",Autopivot!G506)","v":""},{"$f":"ROUND(Autopivot!J506,2)","v":0},{"$f":"LEFT(LEFT(C505,15)&\"-\"&LEFT(Autopivot!D506,14)&\"-\"&Autopivot!H506&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C507-3020000&Autopivot!D507,20)","v":"Q217-3020000"},{"$f":"Autopivot!A507","v":0},{"$f":"Autopivot!B507","v":0},{"$f":"Autopivot!F507","v":0},{"$f":"Autopivot!E507","v":0},{"$f":"IF(Autopivot!G507=0,\"\",Autopivot!G507)","v":""},{"$f":"ROUND(Autopivot!J507,2)","v":0},{"$f":"LEFT(LEFT(C506,15)&\"-\"&LEFT(Autopivot!D507,14)&\"-\"&Autopivot!H507&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C508-3020000&Autopivot!D508,20)","v":"Q217-3020000"},{"$f":"Autopivot!A508","v":0},{"$f":"Autopivot!B508","v":0},{"$f":"Autopivot!F508","v":0},{"$f":"Autopivot!E508","v":0},{"$f":"IF(Autopivot!G508=0,\"\",Autopivot!G508)","v":""},{"$f":"ROUND(Autopivot!J508,2)","v":0},{"$f":"LEFT(LEFT(C507,15)&\"-\"&LEFT(Autopivot!D508,14)&\"-\"&Autopivot!H508&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C509-3020000&Autopivot!D509,20)","v":"Q217-3020000"},{"$f":"Autopivot!A509","v":0},{"$f":"Autopivot!B509","v":0},{"$f":"Autopivot!F509","v":0},{"$f":"Autopivot!E509","v":0},{"$f":"IF(Autopivot!G509=0,\"\",Autopivot!G509)","v":""},{"$f":"ROUND(Autopivot!J509,2)","v":0},{"$f":"LEFT(LEFT(C508,15)&\"-\"&LEFT(Autopivot!D509,14)&\"-\"&Autopivot!H509&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C510-3020000&Autopivot!D510,20)","v":"Q217-3020000"},{"$f":"Autopivot!A510","v":0},{"$f":"Autopivot!B510","v":0},{"$f":"Autopivot!F510","v":0},{"$f":"Autopivot!E510","v":0},{"$f":"IF(Autopivot!G510=0,\"\",Autopivot!G510)","v":""},{"$f":"ROUND(Autopivot!J510,2)","v":0},{"$f":"LEFT(LEFT(C509,15)&\"-\"&LEFT(Autopivot!D510,14)&\"-\"&Autopivot!H510&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C511-3020000&Autopivot!D511,20)","v":"Q217-3020000"},{"$f":"Autopivot!A511","v":0},{"$f":"Autopivot!B511","v":0},{"$f":"Autopivot!F511","v":0},{"$f":"Autopivot!E511","v":0},{"$f":"IF(Autopivot!G511=0,\"\",Autopivot!G511)","v":""},{"$f":"ROUND(Autopivot!J511,2)","v":0},{"$f":"LEFT(LEFT(C510,15)&\"-\"&LEFT(Autopivot!D511,14)&\"-\"&Autopivot!H511&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C512-3020000&Autopivot!D512,20)","v":"Q217-3020000"},{"$f":"Autopivot!A512","v":0},{"$f":"Autopivot!B512","v":0},{"$f":"Autopivot!F512","v":0},{"$f":"Autopivot!E512","v":0},{"$f":"IF(Autopivot!G512=0,\"\",Autopivot!G512)","v":""},{"$f":"ROUND(Autopivot!J512,2)","v":0},{"$f":"LEFT(LEFT(C511,15)&\"-\"&LEFT(Autopivot!D512,14)&\"-\"&Autopivot!H512&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C513-3020000&Autopivot!D513,20)","v":"Q217-3020000"},{"$f":"Autopivot!A513","v":0},{"$f":"Autopivot!B513","v":0},{"$f":"Autopivot!F513","v":0},{"$f":"Autopivot!E513","v":0},{"$f":"IF(Autopivot!G513=0,\"\",Autopivot!G513)","v":""},{"$f":"ROUND(Autopivot!J513,2)","v":0},{"$f":"LEFT(LEFT(C512,15)&\"-\"&LEFT(Autopivot!D513,14)&\"-\"&Autopivot!H513&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C514-3020000&Autopivot!D514,20)","v":"Q217-3020000"},{"$f":"Autopivot!A514","v":0},{"$f":"Autopivot!B514","v":0},{"$f":"Autopivot!F514","v":0},{"$f":"Autopivot!E514","v":0},{"$f":"IF(Autopivot!G514=0,\"\",Autopivot!G514)","v":""},{"$f":"ROUND(Autopivot!J514,2)","v":0},{"$f":"LEFT(LEFT(C513,15)&\"-\"&LEFT(Autopivot!D514,14)&\"-\"&Autopivot!H514&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C515-3020000&Autopivot!D515,20)","v":"Q217-3020000"},{"$f":"Autopivot!A515","v":0},{"$f":"Autopivot!B515","v":0},{"$f":"Autopivot!F515","v":0},{"$f":"Autopivot!E515","v":0},{"$f":"IF(Autopivot!G515=0,\"\",Autopivot!G515)","v":""},{"$f":"ROUND(Autopivot!J515,2)","v":0},{"$f":"LEFT(LEFT(C514,15)&\"-\"&LEFT(Autopivot!D515,14)&\"-\"&Autopivot!H515&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C516-3020000&Autopivot!D516,20)","v":"Q217-3020000"},{"$f":"Autopivot!A516","v":0},{"$f":"Autopivot!B516","v":0},{"$f":"Autopivot!F516","v":0},{"$f":"Autopivot!E516","v":0},{"$f":"IF(Autopivot!G516=0,\"\",Autopivot!G516)","v":""},{"$f":"ROUND(Autopivot!J516,2)","v":0},{"$f":"LEFT(LEFT(C515,15)&\"-\"&LEFT(Autopivot!D516,14)&\"-\"&Autopivot!H516&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C517-3020000&Autopivot!D517,20)","v":"Q217-3020000"},{"$f":"Autopivot!A517","v":0},{"$f":"Autopivot!B517","v":0},{"$f":"Autopivot!F517","v":0},{"$f":"Autopivot!E517","v":0},{"$f":"IF(Autopivot!G517=0,\"\",Autopivot!G517)","v":""},{"$f":"ROUND(Autopivot!J517,2)","v":0},{"$f":"LEFT(LEFT(C516,15)&\"-\"&LEFT(Autopivot!D517,14)&\"-\"&Autopivot!H517&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C518-3020000&Autopivot!D518,20)","v":"Q217-3020000"},{"$f":"Autopivot!A518","v":0},{"$f":"Autopivot!B518","v":0},{"$f":"Autopivot!F518","v":0},{"$f":"Autopivot!E518","v":0},{"$f":"IF(Autopivot!G518=0,\"\",Autopivot!G518)","v":""},{"$f":"ROUND(Autopivot!J518,2)","v":0},{"$f":"LEFT(LEFT(C517,15)&\"-\"&LEFT(Autopivot!D518,14)&\"-\"&Autopivot!H518&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C519-3020000&Autopivot!D519,20)","v":"Q217-3020000"},{"$f":"Autopivot!A519","v":0},{"$f":"Autopivot!B519","v":0},{"$f":"Autopivot!F519","v":0},{"$f":"Autopivot!E519","v":0},{"$f":"IF(Autopivot!G519=0,\"\",Autopivot!G519)","v":""},{"$f":"ROUND(Autopivot!J519,2)","v":0},{"$f":"LEFT(LEFT(C518,15)&\"-\"&LEFT(Autopivot!D519,14)&\"-\"&Autopivot!H519&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C520-3020000&Autopivot!D520,20)","v":"Q217-3020000"},{"$f":"Autopivot!A520","v":0},{"$f":"Autopivot!B520","v":0},{"$f":"Autopivot!F520","v":0},{"$f":"Autopivot!E520","v":0},{"$f":"IF(Autopivot!G520=0,\"\",Autopivot!G520)","v":""},{"$f":"ROUND(Autopivot!J520,2)","v":0},{"$f":"LEFT(LEFT(C519,15)&\"-\"&LEFT(Autopivot!D520,14)&\"-\"&Autopivot!H520&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C521-3020000&Autopivot!D521,20)","v":"Q217-3020000"},{"$f":"Autopivot!A521","v":0},{"$f":"Autopivot!B521","v":0},{"$f":"Autopivot!F521","v":0},{"$f":"Autopivot!E521","v":0},{"$f":"IF(Autopivot!G521=0,\"\",Autopivot!G521)","v":""},{"$f":"ROUND(Autopivot!J521,2)","v":0},{"$f":"LEFT(LEFT(C520,15)&\"-\"&LEFT(Autopivot!D521,14)&\"-\"&Autopivot!H521&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C522-3020000&Autopivot!D522,20)","v":"Q217-3020000"},{"$f":"Autopivot!A522","v":0},{"$f":"Autopivot!B522","v":0},{"$f":"Autopivot!F522","v":0},{"$f":"Autopivot!E522","v":0},{"$f":"IF(Autopivot!G522=0,\"\",Autopivot!G522)","v":""},{"$f":"ROUND(Autopivot!J522,2)","v":0},{"$f":"LEFT(LEFT(C521,15)&\"-\"&LEFT(Autopivot!D522,14)&\"-\"&Autopivot!H522&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C523-3020000&Autopivot!D523,20)","v":"Q217-3020000"},{"$f":"Autopivot!A523","v":0},{"$f":"Autopivot!B523","v":0},{"$f":"Autopivot!F523","v":0},{"$f":"Autopivot!E523","v":0},{"$f":"IF(Autopivot!G523=0,\"\",Autopivot!G523)","v":""},{"$f":"ROUND(Autopivot!J523,2)","v":0},{"$f":"LEFT(LEFT(C522,15)&\"-\"&LEFT(Autopivot!D523,14)&\"-\"&Autopivot!H523&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C524-3020000&Autopivot!D524,20)","v":"Q217-3020000"},{"$f":"Autopivot!A524","v":0},{"$f":"Autopivot!B524","v":0},{"$f":"Autopivot!F524","v":0},{"$f":"Autopivot!E524","v":0},{"$f":"IF(Autopivot!G524=0,\"\",Autopivot!G524)","v":""},{"$f":"ROUND(Autopivot!J524,2)","v":0},{"$f":"LEFT(LEFT(C523,15)&\"-\"&LEFT(Autopivot!D524,14)&\"-\"&Autopivot!H524&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C525-3020000&Autopivot!D525,20)","v":"Q217-3020000"},{"$f":"Autopivot!A525","v":0},{"$f":"Autopivot!B525","v":0},{"$f":"Autopivot!F525","v":0},{"$f":"Autopivot!E525","v":0},{"$f":"IF(Autopivot!G525=0,\"\",Autopivot!G525)","v":""},{"$f":"ROUND(Autopivot!J525,2)","v":0},{"$f":"LEFT(LEFT(C524,15)&\"-\"&LEFT(Autopivot!D525,14)&\"-\"&Autopivot!H525&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C526-3020000&Autopivot!D526,20)","v":"Q217-3020000"},{"$f":"Autopivot!A526","v":0},{"$f":"Autopivot!B526","v":0},{"$f":"Autopivot!F526","v":0},{"$f":"Autopivot!E526","v":0},{"$f":"IF(Autopivot!G526=0,\"\",Autopivot!G526)","v":""},{"$f":"ROUND(Autopivot!J526,2)","v":0},{"$f":"LEFT(LEFT(C525,15)&\"-\"&LEFT(Autopivot!D526,14)&\"-\"&Autopivot!H526&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C527-3020000&Autopivot!D527,20)","v":"Q217-3020000"},{"$f":"Autopivot!A527","v":0},{"$f":"Autopivot!B527","v":0},{"$f":"Autopivot!F527","v":0},{"$f":"Autopivot!E527","v":0},{"$f":"IF(Autopivot!G527=0,\"\",Autopivot!G527)","v":""},{"$f":"ROUND(Autopivot!J527,2)","v":0},{"$f":"LEFT(LEFT(C526,15)&\"-\"&LEFT(Autopivot!D527,14)&\"-\"&Autopivot!H527&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C528-3020000&Autopivot!D528,20)","v":"Q217-3020000"},{"$f":"Autopivot!A528","v":0},{"$f":"Autopivot!B528","v":0},{"$f":"Autopivot!F528","v":0},{"$f":"Autopivot!E528","v":0},{"$f":"IF(Autopivot!G528=0,\"\",Autopivot!G528)","v":""},{"$f":"ROUND(Autopivot!J528,2)","v":0},{"$f":"LEFT(LEFT(C527,15)&\"-\"&LEFT(Autopivot!D528,14)&\"-\"&Autopivot!H528&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C529-3020000&Autopivot!D529,20)","v":"Q217-3020000"},{"$f":"Autopivot!A529","v":0},{"$f":"Autopivot!B529","v":0},{"$f":"Autopivot!F529","v":0},{"$f":"Autopivot!E529","v":0},{"$f":"IF(Autopivot!G529=0,\"\",Autopivot!G529)","v":""},{"$f":"ROUND(Autopivot!J529,2)","v":0},{"$f":"LEFT(LEFT(C528,15)&\"-\"&LEFT(Autopivot!D529,14)&\"-\"&Autopivot!H529&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C530-3020000&Autopivot!D530,20)","v":"Q217-3020000"},{"$f":"Autopivot!A530","v":0},{"$f":"Autopivot!B530","v":0},{"$f":"Autopivot!F530","v":0},{"$f":"Autopivot!E530","v":0},{"$f":"IF(Autopivot!G530=0,\"\",Autopivot!G530)","v":""},{"$f":"ROUND(Autopivot!J530,2)","v":0},{"$f":"LEFT(LEFT(C529,15)&\"-\"&LEFT(Autopivot!D530,14)&\"-\"&Autopivot!H530&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C531-3020000&Autopivot!D531,20)","v":"Q217-3020000"},{"$f":"Autopivot!A531","v":0},{"$f":"Autopivot!B531","v":0},{"$f":"Autopivot!F531","v":0},{"$f":"Autopivot!E531","v":0},{"$f":"IF(Autopivot!G531=0,\"\",Autopivot!G531)","v":""},{"$f":"ROUND(Autopivot!J531,2)","v":0},{"$f":"LEFT(LEFT(C530,15)&\"-\"&LEFT(Autopivot!D531,14)&\"-\"&Autopivot!H531&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C532-3020000&Autopivot!D532,20)","v":"Q217-3020000"},{"$f":"Autopivot!A532","v":0},{"$f":"Autopivot!B532","v":0},{"$f":"Autopivot!F532","v":0},{"$f":"Autopivot!E532","v":0},{"$f":"IF(Autopivot!G532=0,\"\",Autopivot!G532)","v":""},{"$f":"ROUND(Autopivot!J532,2)","v":0},{"$f":"LEFT(LEFT(C531,15)&\"-\"&LEFT(Autopivot!D532,14)&\"-\"&Autopivot!H532&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C533-3020000&Autopivot!D533,20)","v":"Q217-3020000"},{"$f":"Autopivot!A533","v":0},{"$f":"Autopivot!B533","v":0},{"$f":"Autopivot!F533","v":0},{"$f":"Autopivot!E533","v":0},{"$f":"IF(Autopivot!G533=0,\"\",Autopivot!G533)","v":""},{"$f":"ROUND(Autopivot!J533,2)","v":0},{"$f":"LEFT(LEFT(C532,15)&\"-\"&LEFT(Autopivot!D533,14)&\"-\"&Autopivot!H533&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C534-3020000&Autopivot!D534,20)","v":"Q217-3020000"},{"$f":"Autopivot!A534","v":0},{"$f":"Autopivot!B534","v":0},{"$f":"Autopivot!F534","v":0},{"$f":"Autopivot!E534","v":0},{"$f":"IF(Autopivot!G534=0,\"\",Autopivot!G534)","v":""},{"$f":"ROUND(Autopivot!J534,2)","v":0},{"$f":"LEFT(LEFT(C533,15)&\"-\"&LEFT(Autopivot!D534,14)&\"-\"&Autopivot!H534&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C535-3020000&Autopivot!D535,20)","v":"Q217-3020000"},{"$f":"Autopivot!A535","v":0},{"$f":"Autopivot!B535","v":0},{"$f":"Autopivot!F535","v":0},{"$f":"Autopivot!E535","v":0},{"$f":"IF(Autopivot!G535=0,\"\",Autopivot!G535)","v":""},{"$f":"ROUND(Autopivot!J535,2)","v":0},{"$f":"LEFT(LEFT(C534,15)&\"-\"&LEFT(Autopivot!D535,14)&\"-\"&Autopivot!H535&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C536-3020000&Autopivot!D536,20)","v":"Q217-3020000"},{"$f":"Autopivot!A536","v":0},{"$f":"Autopivot!B536","v":0},{"$f":"Autopivot!F536","v":0},{"$f":"Autopivot!E536","v":0},{"$f":"IF(Autopivot!G536=0,\"\",Autopivot!G536)","v":""},{"$f":"ROUND(Autopivot!J536,2)","v":0},{"$f":"LEFT(LEFT(C535,15)&\"-\"&LEFT(Autopivot!D536,14)&\"-\"&Autopivot!H536&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C537-3020000&Autopivot!D537,20)","v":"Q217-3020000"},{"$f":"Autopivot!A537","v":0},{"$f":"Autopivot!B537","v":0},{"$f":"Autopivot!F537","v":0},{"$f":"Autopivot!E537","v":0},{"$f":"IF(Autopivot!G537=0,\"\",Autopivot!G537)","v":""},{"$f":"ROUND(Autopivot!J537,2)","v":0},{"$f":"LEFT(LEFT(C536,15)&\"-\"&LEFT(Autopivot!D537,14)&\"-\"&Autopivot!H537&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C538-3020000&Autopivot!D538,20)","v":"Q217-3020000"},{"$f":"Autopivot!A538","v":0},{"$f":"Autopivot!B538","v":0},{"$f":"Autopivot!F538","v":0},{"$f":"Autopivot!E538","v":0},{"$f":"IF(Autopivot!G538=0,\"\",Autopivot!G538)","v":""},{"$f":"ROUND(Autopivot!J538,2)","v":0},{"$f":"LEFT(LEFT(C537,15)&\"-\"&LEFT(Autopivot!D538,14)&\"-\"&Autopivot!H538&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C539-3020000&Autopivot!D539,20)","v":"Q217-3020000"},{"$f":"Autopivot!A539","v":0},{"$f":"Autopivot!B539","v":0},{"$f":"Autopivot!F539","v":0},{"$f":"Autopivot!E539","v":0},{"$f":"IF(Autopivot!G539=0,\"\",Autopivot!G539)","v":""},{"$f":"ROUND(Autopivot!J539,2)","v":0},{"$f":"LEFT(LEFT(C538,15)&\"-\"&LEFT(Autopivot!D539,14)&\"-\"&Autopivot!H539&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C540-3020000&Autopivot!D540,20)","v":"Q217-3020000"},{"$f":"Autopivot!A540","v":0},{"$f":"Autopivot!B540","v":0},{"$f":"Autopivot!F540","v":0},{"$f":"Autopivot!E540","v":0},{"$f":"IF(Autopivot!G540=0,\"\",Autopivot!G540)","v":""},{"$f":"ROUND(Autopivot!J540,2)","v":0},{"$f":"LEFT(LEFT(C539,15)&\"-\"&LEFT(Autopivot!D540,14)&\"-\"&Autopivot!H540&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C541-3020000&Autopivot!D541,20)","v":"Q217-3020000"},{"$f":"Autopivot!A541","v":0},{"$f":"Autopivot!B541","v":0},{"$f":"Autopivot!F541","v":0},{"$f":"Autopivot!E541","v":0},{"$f":"IF(Autopivot!G541=0,\"\",Autopivot!G541)","v":""},{"$f":"ROUND(Autopivot!J541,2)","v":0},{"$f":"LEFT(LEFT(C540,15)&\"-\"&LEFT(Autopivot!D541,14)&\"-\"&Autopivot!H541&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C542-3020000&Autopivot!D542,20)","v":"Q217-3020000"},{"$f":"Autopivot!A542","v":0},{"$f":"Autopivot!B542","v":0},{"$f":"Autopivot!F542","v":0},{"$f":"Autopivot!E542","v":0},{"$f":"IF(Autopivot!G542=0,\"\",Autopivot!G542)","v":""},{"$f":"ROUND(Autopivot!J542,2)","v":0},{"$f":"LEFT(LEFT(C541,15)&\"-\"&LEFT(Autopivot!D542,14)&\"-\"&Autopivot!H542&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C543-3020000&Autopivot!D543,20)","v":"Q217-3020000"},{"$f":"Autopivot!A543","v":0},{"$f":"Autopivot!B543","v":0},{"$f":"Autopivot!F543","v":0},{"$f":"Autopivot!E543","v":0},{"$f":"IF(Autopivot!G543=0,\"\",Autopivot!G543)","v":""},{"$f":"ROUND(Autopivot!J543,2)","v":0},{"$f":"LEFT(LEFT(C542,15)&\"-\"&LEFT(Autopivot!D543,14)&\"-\"&Autopivot!H543&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C544-3020000&Autopivot!D544,20)","v":"Q217-3020000"},{"$f":"Autopivot!A544","v":0},{"$f":"Autopivot!B544","v":0},{"$f":"Autopivot!F544","v":0},{"$f":"Autopivot!E544","v":0},{"$f":"IF(Autopivot!G544=0,\"\",Autopivot!G544)","v":""},{"$f":"ROUND(Autopivot!J544,2)","v":0},{"$f":"LEFT(LEFT(C543,15)&\"-\"&LEFT(Autopivot!D544,14)&\"-\"&Autopivot!H544&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C545-3020000&Autopivot!D545,20)","v":"Q217-3020000"},{"$f":"Autopivot!A545","v":0},{"$f":"Autopivot!B545","v":0},{"$f":"Autopivot!F545","v":0},{"$f":"Autopivot!E545","v":0},{"$f":"IF(Autopivot!G545=0,\"\",Autopivot!G545)","v":""},{"$f":"ROUND(Autopivot!J545,2)","v":0},{"$f":"LEFT(LEFT(C544,15)&\"-\"&LEFT(Autopivot!D545,14)&\"-\"&Autopivot!H545&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C546-3020000&Autopivot!D546,20)","v":"Q217-3020000"},{"$f":"Autopivot!A546","v":0},{"$f":"Autopivot!B546","v":0},{"$f":"Autopivot!F546","v":0},{"$f":"Autopivot!E546","v":0},{"$f":"IF(Autopivot!G546=0,\"\",Autopivot!G546)","v":""},{"$f":"ROUND(Autopivot!J546,2)","v":0},{"$f":"LEFT(LEFT(C545,15)&\"-\"&LEFT(Autopivot!D546,14)&\"-\"&Autopivot!H546&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C547-3020000&Autopivot!D547,20)","v":"Q217-3020000"},{"$f":"Autopivot!A547","v":0},{"$f":"Autopivot!B547","v":0},{"$f":"Autopivot!F547","v":0},{"$f":"Autopivot!E547","v":0},{"$f":"IF(Autopivot!G547=0,\"\",Autopivot!G547)","v":""},{"$f":"ROUND(Autopivot!J547,2)","v":0},{"$f":"LEFT(LEFT(C546,15)&\"-\"&LEFT(Autopivot!D547,14)&\"-\"&Autopivot!H547&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C548-3020000&Autopivot!D548,20)","v":"Q217-3020000"},{"$f":"Autopivot!A548","v":0},{"$f":"Autopivot!B548","v":0},{"$f":"Autopivot!F548","v":0},{"$f":"Autopivot!E548","v":0},{"$f":"IF(Autopivot!G548=0,\"\",Autopivot!G548)","v":""},{"$f":"ROUND(Autopivot!J548,2)","v":0},{"$f":"LEFT(LEFT(C547,15)&\"-\"&LEFT(Autopivot!D548,14)&\"-\"&Autopivot!H548&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C549-3020000&Autopivot!D549,20)","v":"Q217-3020000"},{"$f":"Autopivot!A549","v":0},{"$f":"Autopivot!B549","v":0},{"$f":"Autopivot!F549","v":0},{"$f":"Autopivot!E549","v":0},{"$f":"IF(Autopivot!G549=0,\"\",Autopivot!G549)","v":""},{"$f":"ROUND(Autopivot!J549,2)","v":0},{"$f":"LEFT(LEFT(C548,15)&\"-\"&LEFT(Autopivot!D549,14)&\"-\"&Autopivot!H549&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C550-3020000&Autopivot!D550,20)","v":"Q217-3020000"},{"$f":"Autopivot!A550","v":0},{"$f":"Autopivot!B550","v":0},{"$f":"Autopivot!F550","v":0},{"$f":"Autopivot!E550","v":0},{"$f":"IF(Autopivot!G550=0,\"\",Autopivot!G550)","v":""},{"$f":"ROUND(Autopivot!J550,2)","v":0},{"$f":"LEFT(LEFT(C549,15)&\"-\"&LEFT(Autopivot!D550,14)&\"-\"&Autopivot!H550&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C551-3020000&Autopivot!D551,20)","v":"Q217-3020000"},{"$f":"Autopivot!A551","v":0},{"$f":"Autopivot!B551","v":0},{"$f":"Autopivot!F551","v":0},{"$f":"Autopivot!E551","v":0},{"$f":"IF(Autopivot!G551=0,\"\",Autopivot!G551)","v":""},{"$f":"ROUND(Autopivot!J551,2)","v":0},{"$f":"LEFT(LEFT(C550,15)&\"-\"&LEFT(Autopivot!D551,14)&\"-\"&Autopivot!H551&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C552-3020000&Autopivot!D552,20)","v":"Q217-3020000"},{"$f":"Autopivot!A552","v":0},{"$f":"Autopivot!B552","v":0},{"$f":"Autopivot!F552","v":0},{"$f":"Autopivot!E552","v":0},{"$f":"IF(Autopivot!G552=0,\"\",Autopivot!G552)","v":""},{"$f":"ROUND(Autopivot!J552,2)","v":0},{"$f":"LEFT(LEFT(C551,15)&\"-\"&LEFT(Autopivot!D552,14)&\"-\"&Autopivot!H552&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C553-3020000&Autopivot!D553,20)","v":"Q217-3020000"},{"$f":"Autopivot!A553","v":0},{"$f":"Autopivot!B553","v":0},{"$f":"Autopivot!F553","v":0},{"$f":"Autopivot!E553","v":0},{"$f":"IF(Autopivot!G553=0,\"\",Autopivot!G553)","v":""},{"$f":"ROUND(Autopivot!J553,2)","v":0},{"$f":"LEFT(LEFT(C552,15)&\"-\"&LEFT(Autopivot!D553,14)&\"-\"&Autopivot!H553&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C554-3020000&Autopivot!D554,20)","v":"Q217-3020000"},{"$f":"Autopivot!A554","v":0},{"$f":"Autopivot!B554","v":0},{"$f":"Autopivot!F554","v":0},{"$f":"Autopivot!E554","v":0},{"$f":"IF(Autopivot!G554=0,\"\",Autopivot!G554)","v":""},{"$f":"ROUND(Autopivot!J554,2)","v":0},{"$f":"LEFT(LEFT(C553,15)&\"-\"&LEFT(Autopivot!D554,14)&\"-\"&Autopivot!H554&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C555-3020000&Autopivot!D555,20)","v":"Q217-3020000"},{"$f":"Autopivot!A555","v":0},{"$f":"Autopivot!B555","v":0},{"$f":"Autopivot!F555","v":0},{"$f":"Autopivot!E555","v":0},{"$f":"IF(Autopivot!G555=0,\"\",Autopivot!G555)","v":""},{"$f":"ROUND(Autopivot!J555,2)","v":0},{"$f":"LEFT(LEFT(C554,15)&\"-\"&LEFT(Autopivot!D555,14)&\"-\"&Autopivot!H555&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C556-3020000&Autopivot!D556,20)","v":"Q217-3020000"},{"$f":"Autopivot!A556","v":0},{"$f":"Autopivot!B556","v":0},{"$f":"Autopivot!F556","v":0},{"$f":"Autopivot!E556","v":0},{"$f":"IF(Autopivot!G556=0,\"\",Autopivot!G556)","v":""},{"$f":"ROUND(Autopivot!J556,2)","v":0},{"$f":"LEFT(LEFT(C555,15)&\"-\"&LEFT(Autopivot!D556,14)&\"-\"&Autopivot!H556&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C557-3020000&Autopivot!D557,20)","v":"Q217-3020000"},{"$f":"Autopivot!A557","v":0},{"$f":"Autopivot!B557","v":0},{"$f":"Autopivot!F557","v":0},{"$f":"Autopivot!E557","v":0},{"$f":"IF(Autopivot!G557=0,\"\",Autopivot!G557)","v":""},{"$f":"ROUND(Autopivot!J557,2)","v":0},{"$f":"LEFT(LEFT(C556,15)&\"-\"&LEFT(Autopivot!D557,14)&\"-\"&Autopivot!H557&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C558-3020000&Autopivot!D558,20)","v":"Q217-3020000"},{"$f":"Autopivot!A558","v":0},{"$f":"Autopivot!B558","v":0},{"$f":"Autopivot!F558","v":0},{"$f":"Autopivot!E558","v":0},{"$f":"IF(Autopivot!G558=0,\"\",Autopivot!G558)","v":""},{"$f":"ROUND(Autopivot!J558,2)","v":0},{"$f":"LEFT(LEFT(C557,15)&\"-\"&LEFT(Autopivot!D558,14)&\"-\"&Autopivot!H558&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C559-3020000&Autopivot!D559,20)","v":"Q217-3020000"},{"$f":"Autopivot!A559","v":0},{"$f":"Autopivot!B559","v":0},{"$f":"Autopivot!F559","v":0},{"$f":"Autopivot!E559","v":0},{"$f":"IF(Autopivot!G559=0,\"\",Autopivot!G559)","v":""},{"$f":"ROUND(Autopivot!J559,2)","v":0},{"$f":"LEFT(LEFT(C558,15)&\"-\"&LEFT(Autopivot!D559,14)&\"-\"&Autopivot!H559&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C560-3020000&Autopivot!D560,20)","v":"Q217-3020000"},{"$f":"Autopivot!A560","v":0},{"$f":"Autopivot!B560","v":0},{"$f":"Autopivot!F560","v":0},{"$f":"Autopivot!E560","v":0},{"$f":"IF(Autopivot!G560=0,\"\",Autopivot!G560)","v":""},{"$f":"ROUND(Autopivot!J560,2)","v":0},{"$f":"LEFT(LEFT(C559,15)&\"-\"&LEFT(Autopivot!D560,14)&\"-\"&Autopivot!H560&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C561-3020000&Autopivot!D561,20)","v":"Q217-3020000"},{"$f":"Autopivot!A561","v":0},{"$f":"Autopivot!B561","v":0},{"$f":"Autopivot!F561","v":0},{"$f":"Autopivot!E561","v":0},{"$f":"IF(Autopivot!G561=0,\"\",Autopivot!G561)","v":""},{"$f":"ROUND(Autopivot!J561,2)","v":0},{"$f":"LEFT(LEFT(C560,15)&\"-\"&LEFT(Autopivot!D561,14)&\"-\"&Autopivot!H561&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C562-3020000&Autopivot!D562,20)","v":"Q217-3020000"},{"$f":"Autopivot!A562","v":0},{"$f":"Autopivot!B562","v":0},{"$f":"Autopivot!F562","v":0},{"$f":"Autopivot!E562","v":0},{"$f":"IF(Autopivot!G562=0,\"\",Autopivot!G562)","v":""},{"$f":"ROUND(Autopivot!J562,2)","v":0},{"$f":"LEFT(LEFT(C561,15)&\"-\"&LEFT(Autopivot!D562,14)&\"-\"&Autopivot!H562&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C563-3020000&Autopivot!D563,20)","v":"Q217-3020000"},{"$f":"Autopivot!A563","v":0},{"$f":"Autopivot!B563","v":0},{"$f":"Autopivot!F563","v":0},{"$f":"Autopivot!E563","v":0},{"$f":"IF(Autopivot!G563=0,\"\",Autopivot!G563)","v":""},{"$f":"ROUND(Autopivot!J563,2)","v":0},{"$f":"LEFT(LEFT(C562,15)&\"-\"&LEFT(Autopivot!D563,14)&\"-\"&Autopivot!H563&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C564-3020000&Autopivot!D564,20)","v":"Q217-3020000"},{"$f":"Autopivot!A564","v":0},{"$f":"Autopivot!B564","v":0},{"$f":"Autopivot!F564","v":0},{"$f":"Autopivot!E564","v":0},{"$f":"IF(Autopivot!G564=0,\"\",Autopivot!G564)","v":""},{"$f":"ROUND(Autopivot!J564,2)","v":0},{"$f":"LEFT(LEFT(C563,15)&\"-\"&LEFT(Autopivot!D564,14)&\"-\"&Autopivot!H564&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C565-3020000&Autopivot!D565,20)","v":"Q217-3020000"},{"$f":"Autopivot!A565","v":0},{"$f":"Autopivot!B565","v":0},{"$f":"Autopivot!F565","v":0},{"$f":"Autopivot!E565","v":0},{"$f":"IF(Autopivot!G565=0,\"\",Autopivot!G565)","v":""},{"$f":"ROUND(Autopivot!J565,2)","v":0},{"$f":"LEFT(LEFT(C564,15)&\"-\"&LEFT(Autopivot!D565,14)&\"-\"&Autopivot!H565&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C566-3020000&Autopivot!D566,20)","v":"Q217-3020000"},{"$f":"Autopivot!A566","v":0},{"$f":"Autopivot!B566","v":0},{"$f":"Autopivot!F566","v":0},{"$f":"Autopivot!E566","v":0},{"$f":"IF(Autopivot!G566=0,\"\",Autopivot!G566)","v":""},{"$f":"ROUND(Autopivot!J566,2)","v":0},{"$f":"LEFT(LEFT(C565,15)&\"-\"&LEFT(Autopivot!D566,14)&\"-\"&Autopivot!H566&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C567-3020000&Autopivot!D567,20)","v":"Q217-3020000"},{"$f":"Autopivot!A567","v":0},{"$f":"Autopivot!B567","v":0},{"$f":"Autopivot!F567","v":0},{"$f":"Autopivot!E567","v":0},{"$f":"IF(Autopivot!G567=0,\"\",Autopivot!G567)","v":""},{"$f":"ROUND(Autopivot!J567,2)","v":0},{"$f":"LEFT(LEFT(C566,15)&\"-\"&LEFT(Autopivot!D567,14)&\"-\"&Autopivot!H567&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C568-3020000&Autopivot!D568,20)","v":"Q217-3020000"},{"$f":"Autopivot!A568","v":0},{"$f":"Autopivot!B568","v":0},{"$f":"Autopivot!F568","v":0},{"$f":"Autopivot!E568","v":0},{"$f":"IF(Autopivot!G568=0,\"\",Autopivot!G568)","v":""},{"$f":"ROUND(Autopivot!J568,2)","v":0},{"$f":"LEFT(LEFT(C567,15)&\"-\"&LEFT(Autopivot!D568,14)&\"-\"&Autopivot!H568&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C569-3020000&Autopivot!D569,20)","v":"Q217-3020000"},{"$f":"Autopivot!A569","v":0},{"$f":"Autopivot!B569","v":0},{"$f":"Autopivot!F569","v":0},{"$f":"Autopivot!E569","v":0},{"$f":"IF(Autopivot!G569=0,\"\",Autopivot!G569)","v":""},{"$f":"ROUND(Autopivot!J569,2)","v":0},{"$f":"LEFT(LEFT(C568,15)&\"-\"&LEFT(Autopivot!D569,14)&\"-\"&Autopivot!H569&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C570-3020000&Autopivot!D570,20)","v":"Q217-3020000"},{"$f":"Autopivot!A570","v":0},{"$f":"Autopivot!B570","v":0},{"$f":"Autopivot!F570","v":0},{"$f":"Autopivot!E570","v":0},{"$f":"IF(Autopivot!G570=0,\"\",Autopivot!G570)","v":""},{"$f":"ROUND(Autopivot!J570,2)","v":0},{"$f":"LEFT(LEFT(C569,15)&\"-\"&LEFT(Autopivot!D570,14)&\"-\"&Autopivot!H570&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C571-3020000&Autopivot!D571,20)","v":"Q217-3020000"},{"$f":"Autopivot!A571","v":0},{"$f":"Autopivot!B571","v":0},{"$f":"Autopivot!F571","v":0},{"$f":"Autopivot!E571","v":0},{"$f":"IF(Autopivot!G571=0,\"\",Autopivot!G571)","v":""},{"$f":"ROUND(Autopivot!J571,2)","v":0},{"$f":"LEFT(LEFT(C570,15)&\"-\"&LEFT(Autopivot!D571,14)&\"-\"&Autopivot!H571&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C572-3020000&Autopivot!D572,20)","v":"Q217-3020000"},{"$f":"Autopivot!A572","v":0},{"$f":"Autopivot!B572","v":0},{"$f":"Autopivot!F572","v":0},{"$f":"Autopivot!E572","v":0},{"$f":"IF(Autopivot!G572=0,\"\",Autopivot!G572)","v":""},{"$f":"ROUND(Autopivot!J572,2)","v":0},{"$f":"LEFT(LEFT(C571,15)&\"-\"&LEFT(Autopivot!D572,14)&\"-\"&Autopivot!H572&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C573-3020000&Autopivot!D573,20)","v":"Q217-3020000"},{"$f":"Autopivot!A573","v":0},{"$f":"Autopivot!B573","v":0},{"$f":"Autopivot!F573","v":0},{"$f":"Autopivot!E573","v":0},{"$f":"IF(Autopivot!G573=0,\"\",Autopivot!G573)","v":""},{"$f":"ROUND(Autopivot!J573,2)","v":0},{"$f":"LEFT(LEFT(C572,15)&\"-\"&LEFT(Autopivot!D573,14)&\"-\"&Autopivot!H573&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C574-3020000&Autopivot!D574,20)","v":"Q217-3020000"},{"$f":"Autopivot!A574","v":0},{"$f":"Autopivot!B574","v":0},{"$f":"Autopivot!F574","v":0},{"$f":"Autopivot!E574","v":0},{"$f":"IF(Autopivot!G574=0,\"\",Autopivot!G574)","v":""},{"$f":"ROUND(Autopivot!J574,2)","v":0},{"$f":"LEFT(LEFT(C573,15)&\"-\"&LEFT(Autopivot!D574,14)&\"-\"&Autopivot!H574&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C575-3020000&Autopivot!D575,20)","v":"Q217-3020000"},{"$f":"Autopivot!A575","v":0},{"$f":"Autopivot!B575","v":0},{"$f":"Autopivot!F575","v":0},{"$f":"Autopivot!E575","v":0},{"$f":"IF(Autopivot!G575=0,\"\",Autopivot!G575)","v":""},{"$f":"ROUND(Autopivot!J575,2)","v":0},{"$f":"LEFT(LEFT(C574,15)&\"-\"&LEFT(Autopivot!D575,14)&\"-\"&Autopivot!H575&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C576-3020000&Autopivot!D576,20)","v":"Q217-3020000"},{"$f":"Autopivot!A576","v":0},{"$f":"Autopivot!B576","v":0},{"$f":"Autopivot!F576","v":0},{"$f":"Autopivot!E576","v":0},{"$f":"IF(Autopivot!G576=0,\"\",Autopivot!G576)","v":""},{"$f":"ROUND(Autopivot!J576,2)","v":0},{"$f":"LEFT(LEFT(C575,15)&\"-\"&LEFT(Autopivot!D576,14)&\"-\"&Autopivot!H576&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C577-3020000&Autopivot!D577,20)","v":"Q217-3020000"},{"$f":"Autopivot!A577","v":0},{"$f":"Autopivot!B577","v":0},{"$f":"Autopivot!F577","v":0},{"$f":"Autopivot!E577","v":0},{"$f":"IF(Autopivot!G577=0,\"\",Autopivot!G577)","v":""},{"$f":"ROUND(Autopivot!J577,2)","v":0},{"$f":"LEFT(LEFT(C576,15)&\"-\"&LEFT(Autopivot!D577,14)&\"-\"&Autopivot!H577&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C578-3020000&Autopivot!D578,20)","v":"Q217-3020000"},{"$f":"Autopivot!A578","v":0},{"$f":"Autopivot!B578","v":0},{"$f":"Autopivot!F578","v":0},{"$f":"Autopivot!E578","v":0},{"$f":"IF(Autopivot!G578=0,\"\",Autopivot!G578)","v":""},{"$f":"ROUND(Autopivot!J578,2)","v":0},{"$f":"LEFT(LEFT(C577,15)&\"-\"&LEFT(Autopivot!D578,14)&\"-\"&Autopivot!H578&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C579-3020000&Autopivot!D579,20)","v":"Q217-3020000"},{"$f":"Autopivot!A579","v":0},{"$f":"Autopivot!B579","v":0},{"$f":"Autopivot!F579","v":0},{"$f":"Autopivot!E579","v":0},{"$f":"IF(Autopivot!G579=0,\"\",Autopivot!G579)","v":""},{"$f":"ROUND(Autopivot!J579,2)","v":0},{"$f":"LEFT(LEFT(C578,15)&\"-\"&LEFT(Autopivot!D579,14)&\"-\"&Autopivot!H579&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C580-3020000&Autopivot!D580,20)","v":"Q217-3020000"},{"$f":"Autopivot!A580","v":0},{"$f":"Autopivot!B580","v":0},{"$f":"Autopivot!F580","v":0},{"$f":"Autopivot!E580","v":0},{"$f":"IF(Autopivot!G580=0,\"\",Autopivot!G580)","v":""},{"$f":"ROUND(Autopivot!J580,2)","v":0},{"$f":"LEFT(LEFT(C579,15)&\"-\"&LEFT(Autopivot!D580,14)&\"-\"&Autopivot!H580&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C581-3020000&Autopivot!D581,20)","v":"Q217-3020000"},{"$f":"Autopivot!A581","v":0},{"$f":"Autopivot!B581","v":0},{"$f":"Autopivot!F581","v":0},{"$f":"Autopivot!E581","v":0},{"$f":"IF(Autopivot!G581=0,\"\",Autopivot!G581)","v":""},{"$f":"ROUND(Autopivot!J581,2)","v":0},{"$f":"LEFT(LEFT(C580,15)&\"-\"&LEFT(Autopivot!D581,14)&\"-\"&Autopivot!H581&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C582-3020000&Autopivot!D582,20)","v":"Q217-3020000"},{"$f":"Autopivot!A582","v":0},{"$f":"Autopivot!B582","v":0},{"$f":"Autopivot!F582","v":0},{"$f":"Autopivot!E582","v":0},{"$f":"IF(Autopivot!G582=0,\"\",Autopivot!G582)","v":""},{"$f":"ROUND(Autopivot!J582,2)","v":0},{"$f":"LEFT(LEFT(C581,15)&\"-\"&LEFT(Autopivot!D582,14)&\"-\"&Autopivot!H582&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C583-3020000&Autopivot!D583,20)","v":"Q217-3020000"},{"$f":"Autopivot!A583","v":0},{"$f":"Autopivot!B583","v":0},{"$f":"Autopivot!F583","v":0},{"$f":"Autopivot!E583","v":0},{"$f":"IF(Autopivot!G583=0,\"\",Autopivot!G583)","v":""},{"$f":"ROUND(Autopivot!J583,2)","v":0},{"$f":"LEFT(LEFT(C582,15)&\"-\"&LEFT(Autopivot!D583,14)&\"-\"&Autopivot!H583&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C584-3020000&Autopivot!D584,20)","v":"Q217-3020000"},{"$f":"Autopivot!A584","v":0},{"$f":"Autopivot!B584","v":0},{"$f":"Autopivot!F584","v":0},{"$f":"Autopivot!E584","v":0},{"$f":"IF(Autopivot!G584=0,\"\",Autopivot!G584)","v":""},{"$f":"ROUND(Autopivot!J584,2)","v":0},{"$f":"LEFT(LEFT(C583,15)&\"-\"&LEFT(Autopivot!D584,14)&\"-\"&Autopivot!H584&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C585-3020000&Autopivot!D585,20)","v":"Q217-3020000"},{"$f":"Autopivot!A585","v":0},{"$f":"Autopivot!B585","v":0},{"$f":"Autopivot!F585","v":0},{"$f":"Autopivot!E585","v":0},{"$f":"IF(Autopivot!G585=0,\"\",Autopivot!G585)","v":""},{"$f":"ROUND(Autopivot!J585,2)","v":0},{"$f":"LEFT(LEFT(C584,15)&\"-\"&LEFT(Autopivot!D585,14)&\"-\"&Autopivot!H585&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C586-3020000&Autopivot!D586,20)","v":"Q217-3020000"},{"$f":"Autopivot!A586","v":0},{"$f":"Autopivot!B586","v":0},{"$f":"Autopivot!F586","v":0},{"$f":"Autopivot!E586","v":0},{"$f":"IF(Autopivot!G586=0,\"\",Autopivot!G586)","v":""},{"$f":"ROUND(Autopivot!J586,2)","v":0},{"$f":"LEFT(LEFT(C585,15)&\"-\"&LEFT(Autopivot!D586,14)&\"-\"&Autopivot!H586&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C587-3020000&Autopivot!D587,20)","v":"Q217-3020000"},{"$f":"Autopivot!A587","v":0},{"$f":"Autopivot!B587","v":0},{"$f":"Autopivot!F587","v":0},{"$f":"Autopivot!E587","v":0},{"$f":"IF(Autopivot!G587=0,\"\",Autopivot!G587)","v":""},{"$f":"ROUND(Autopivot!J587,2)","v":0},{"$f":"LEFT(LEFT(C586,15)&\"-\"&LEFT(Autopivot!D587,14)&\"-\"&Autopivot!H587&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C588-3020000&Autopivot!D588,20)","v":"Q217-3020000"},{"$f":"Autopivot!A588","v":0},{"$f":"Autopivot!B588","v":0},{"$f":"Autopivot!F588","v":0},{"$f":"Autopivot!E588","v":0},{"$f":"IF(Autopivot!G588=0,\"\",Autopivot!G588)","v":""},{"$f":"ROUND(Autopivot!J588,2)","v":0},{"$f":"LEFT(LEFT(C587,15)&\"-\"&LEFT(Autopivot!D588,14)&\"-\"&Autopivot!H588&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C589-3020000&Autopivot!D589,20)","v":"Q217-3020000"},{"$f":"Autopivot!A589","v":0},{"$f":"Autopivot!B589","v":0},{"$f":"Autopivot!F589","v":0},{"$f":"Autopivot!E589","v":0},{"$f":"IF(Autopivot!G589=0,\"\",Autopivot!G589)","v":""},{"$f":"ROUND(Autopivot!J589,2)","v":0},{"$f":"LEFT(LEFT(C588,15)&\"-\"&LEFT(Autopivot!D589,14)&\"-\"&Autopivot!H589&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C590-3020000&Autopivot!D590,20)","v":"Q217-3020000"},{"$f":"Autopivot!A590","v":0},{"$f":"Autopivot!B590","v":0},{"$f":"Autopivot!F590","v":0},{"$f":"Autopivot!E590","v":0},{"$f":"IF(Autopivot!G590=0,\"\",Autopivot!G590)","v":""},{"$f":"ROUND(Autopivot!J590,2)","v":0},{"$f":"LEFT(LEFT(C589,15)&\"-\"&LEFT(Autopivot!D590,14)&\"-\"&Autopivot!H590&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C591-3020000&Autopivot!D591,20)","v":"Q217-3020000"},{"$f":"Autopivot!A591","v":0},{"$f":"Autopivot!B591","v":0},{"$f":"Autopivot!F591","v":0},{"$f":"Autopivot!E591","v":0},{"$f":"IF(Autopivot!G591=0,\"\",Autopivot!G591)","v":""},{"$f":"ROUND(Autopivot!J591,2)","v":0},{"$f":"LEFT(LEFT(C590,15)&\"-\"&LEFT(Autopivot!D591,14)&\"-\"&Autopivot!H591&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C592-3020000&Autopivot!D592,20)","v":"Q217-3020000"},{"$f":"Autopivot!A592","v":0},{"$f":"Autopivot!B592","v":0},{"$f":"Autopivot!F592","v":0},{"$f":"Autopivot!E592","v":0},{"$f":"IF(Autopivot!G592=0,\"\",Autopivot!G592)","v":""},{"$f":"ROUND(Autopivot!J592,2)","v":0},{"$f":"LEFT(LEFT(C591,15)&\"-\"&LEFT(Autopivot!D592,14)&\"-\"&Autopivot!H592&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C593-3020000&Autopivot!D593,20)","v":"Q217-3020000"},{"$f":"Autopivot!A593","v":0},{"$f":"Autopivot!B593","v":0},{"$f":"Autopivot!F593","v":0},{"$f":"Autopivot!E593","v":0},{"$f":"IF(Autopivot!G593=0,\"\",Autopivot!G593)","v":""},{"$f":"ROUND(Autopivot!J593,2)","v":0},{"$f":"LEFT(LEFT(C592,15)&\"-\"&LEFT(Autopivot!D593,14)&\"-\"&Autopivot!H593&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C594-3020000&Autopivot!D594,20)","v":"Q217-3020000"},{"$f":"Autopivot!A594","v":0},{"$f":"Autopivot!B594","v":0},{"$f":"Autopivot!F594","v":0},{"$f":"Autopivot!E594","v":0},{"$f":"IF(Autopivot!G594=0,\"\",Autopivot!G594)","v":""},{"$f":"ROUND(Autopivot!J594,2)","v":0},{"$f":"LEFT(LEFT(C593,15)&\"-\"&LEFT(Autopivot!D594,14)&\"-\"&Autopivot!H594&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C595-3020000&Autopivot!D595,20)","v":"Q217-3020000"},{"$f":"Autopivot!A595","v":0},{"$f":"Autopivot!B595","v":0},{"$f":"Autopivot!F595","v":0},{"$f":"Autopivot!E595","v":0},{"$f":"IF(Autopivot!G595=0,\"\",Autopivot!G595)","v":""},{"$f":"ROUND(Autopivot!J595,2)","v":0},{"$f":"LEFT(LEFT(C594,15)&\"-\"&LEFT(Autopivot!D595,14)&\"-\"&Autopivot!H595&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C596-3020000&Autopivot!D596,20)","v":"Q217-3020000"},{"$f":"Autopivot!A596","v":0},{"$f":"Autopivot!B596","v":0},{"$f":"Autopivot!F596","v":0},{"$f":"Autopivot!E596","v":0},{"$f":"IF(Autopivot!G596=0,\"\",Autopivot!G596)","v":""},{"$f":"ROUND(Autopivot!J596,2)","v":0},{"$f":"LEFT(LEFT(C595,15)&\"-\"&LEFT(Autopivot!D596,14)&\"-\"&Autopivot!H596&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C597-3020000&Autopivot!D597,20)","v":"Q217-3020000"},{"$f":"Autopivot!A597","v":0},{"$f":"Autopivot!B597","v":0},{"$f":"Autopivot!F597","v":0},{"$f":"Autopivot!E597","v":0},{"$f":"IF(Autopivot!G597=0,\"\",Autopivot!G597)","v":""},{"$f":"ROUND(Autopivot!J597,2)","v":0},{"$f":"LEFT(LEFT(C596,15)&\"-\"&LEFT(Autopivot!D597,14)&\"-\"&Autopivot!H597&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C598-3020000&Autopivot!D598,20)","v":"Q217-3020000"},{"$f":"Autopivot!A598","v":0},{"$f":"Autopivot!B598","v":0},{"$f":"Autopivot!F598","v":0},{"$f":"Autopivot!E598","v":0},{"$f":"IF(Autopivot!G598=0,\"\",Autopivot!G598)","v":""},{"$f":"ROUND(Autopivot!J598,2)","v":0},{"$f":"LEFT(LEFT(C597,15)&\"-\"&LEFT(Autopivot!D598,14)&\"-\"&Autopivot!H598&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C599-3020000&Autopivot!D599,20)","v":"Q217-3020000"},{"$f":"Autopivot!A599","v":0},{"$f":"Autopivot!B599","v":0},{"$f":"Autopivot!F599","v":0},{"$f":"Autopivot!E599","v":0},{"$f":"IF(Autopivot!G599=0,\"\",Autopivot!G599)","v":""},{"$f":"ROUND(Autopivot!J599,2)","v":0},{"$f":"LEFT(LEFT(C598,15)&\"-\"&LEFT(Autopivot!D599,14)&\"-\"&Autopivot!H599&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C600-3020000&Autopivot!D600,20)","v":"Q217-3020000"},{"$f":"Autopivot!A600","v":0},{"$f":"Autopivot!B600","v":0},{"$f":"Autopivot!F600","v":0},{"$f":"Autopivot!E600","v":0},{"$f":"IF(Autopivot!G600=0,\"\",Autopivot!G600)","v":""},{"$f":"ROUND(Autopivot!J600,2)","v":0},{"$f":"LEFT(LEFT(C599,15)&\"-\"&LEFT(Autopivot!D600,14)&\"-\"&Autopivot!H600&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C601-3020000&Autopivot!D601,20)","v":"Q217-3020000"},{"$f":"Autopivot!A601","v":0},{"$f":"Autopivot!B601","v":0},{"$f":"Autopivot!F601","v":0},{"$f":"Autopivot!E601","v":0},{"$f":"IF(Autopivot!G601=0,\"\",Autopivot!G601)","v":""},{"$f":"ROUND(Autopivot!J601,2)","v":0},{"$f":"LEFT(LEFT(C600,15)&\"-\"&LEFT(Autopivot!D601,14)&\"-\"&Autopivot!H601&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C602-3020000&Autopivot!D602,20)","v":"Q217-3020000"},{"$f":"Autopivot!A602","v":0},{"$f":"Autopivot!B602","v":0},{"$f":"Autopivot!F602","v":0},{"$f":"Autopivot!E602","v":0},{"$f":"IF(Autopivot!G602=0,\"\",Autopivot!G602)","v":""},{"$f":"ROUND(Autopivot!J602,2)","v":0},{"$f":"LEFT(LEFT(C601,15)&\"-\"&LEFT(Autopivot!D602,14)&\"-\"&Autopivot!H602&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C603-3020000&Autopivot!D603,20)","v":"Q217-3020000"},{"$f":"Autopivot!A603","v":0},{"$f":"Autopivot!B603","v":0},{"$f":"Autopivot!F603","v":0},{"$f":"Autopivot!E603","v":0},{"$f":"IF(Autopivot!G603=0,\"\",Autopivot!G603)","v":""},{"$f":"ROUND(Autopivot!J603,2)","v":0},{"$f":"LEFT(LEFT(C602,15)&\"-\"&LEFT(Autopivot!D603,14)&\"-\"&Autopivot!H603&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C604-3020000&Autopivot!D604,20)","v":"Q217-3020000"},{"$f":"Autopivot!A604","v":0},{"$f":"Autopivot!B604","v":0},{"$f":"Autopivot!F604","v":0},{"$f":"Autopivot!E604","v":0},{"$f":"IF(Autopivot!G604=0,\"\",Autopivot!G604)","v":""},{"$f":"ROUND(Autopivot!J604,2)","v":0},{"$f":"LEFT(LEFT(C603,15)&\"-\"&LEFT(Autopivot!D604,14)&\"-\"&Autopivot!H604&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C605-3020000&Autopivot!D605,20)","v":"Q217-3020000"},{"$f":"Autopivot!A605","v":0},{"$f":"Autopivot!B605","v":0},{"$f":"Autopivot!F605","v":0},{"$f":"Autopivot!E605","v":0},{"$f":"IF(Autopivot!G605=0,\"\",Autopivot!G605)","v":""},{"$f":"ROUND(Autopivot!J605,2)","v":0},{"$f":"LEFT(LEFT(C604,15)&\"-\"&LEFT(Autopivot!D605,14)&\"-\"&Autopivot!H605&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C606-3020000&Autopivot!D606,20)","v":"Q217-3020000"},{"$f":"Autopivot!A606","v":0},{"$f":"Autopivot!B606","v":0},{"$f":"Autopivot!F606","v":0},{"$f":"Autopivot!E606","v":0},{"$f":"IF(Autopivot!G606=0,\"\",Autopivot!G606)","v":""},{"$f":"ROUND(Autopivot!J606,2)","v":0},{"$f":"LEFT(LEFT(C605,15)&\"-\"&LEFT(Autopivot!D606,14)&\"-\"&Autopivot!H606&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C607-3020000&Autopivot!D607,20)","v":"Q217-3020000"},{"$f":"Autopivot!A607","v":0},{"$f":"Autopivot!B607","v":0},{"$f":"Autopivot!F607","v":0},{"$f":"Autopivot!E607","v":0},{"$f":"IF(Autopivot!G607=0,\"\",Autopivot!G607)","v":""},{"$f":"ROUND(Autopivot!J607,2)","v":0},{"$f":"LEFT(LEFT(C606,15)&\"-\"&LEFT(Autopivot!D607,14)&\"-\"&Autopivot!H607&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C608-3020000&Autopivot!D608,20)","v":"Q217-3020000"},{"$f":"Autopivot!A608","v":0},{"$f":"Autopivot!B608","v":0},{"$f":"Autopivot!F608","v":0},{"$f":"Autopivot!E608","v":0},{"$f":"IF(Autopivot!G608=0,\"\",Autopivot!G608)","v":""},{"$f":"ROUND(Autopivot!J608,2)","v":0},{"$f":"LEFT(LEFT(C607,15)&\"-\"&LEFT(Autopivot!D608,14)&\"-\"&Autopivot!H608&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C609-3020000&Autopivot!D609,20)","v":"Q217-3020000"},{"$f":"Autopivot!A609","v":0},{"$f":"Autopivot!B609","v":0},{"$f":"Autopivot!F609","v":0},{"$f":"Autopivot!E609","v":0},{"$f":"IF(Autopivot!G609=0,\"\",Autopivot!G609)","v":""},{"$f":"ROUND(Autopivot!J609,2)","v":0},{"$f":"LEFT(LEFT(C608,15)&\"-\"&LEFT(Autopivot!D609,14)&\"-\"&Autopivot!H609&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C610-3020000&Autopivot!D610,20)","v":"Q217-3020000"},{"$f":"Autopivot!A610","v":0},{"$f":"Autopivot!B610","v":0},{"$f":"Autopivot!F610","v":0},{"$f":"Autopivot!E610","v":0},{"$f":"IF(Autopivot!G610=0,\"\",Autopivot!G610)","v":""},{"$f":"ROUND(Autopivot!J610,2)","v":0},{"$f":"LEFT(LEFT(C609,15)&\"-\"&LEFT(Autopivot!D610,14)&\"-\"&Autopivot!H610&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C611-3020000&Autopivot!D611,20)","v":"Q217-3020000"},{"$f":"Autopivot!A611","v":0},{"$f":"Autopivot!B611","v":0},{"$f":"Autopivot!F611","v":0},{"$f":"Autopivot!E611","v":0},{"$f":"IF(Autopivot!G611=0,\"\",Autopivot!G611)","v":""},{"$f":"ROUND(Autopivot!J611,2)","v":0},{"$f":"LEFT(LEFT(C610,15)&\"-\"&LEFT(Autopivot!D611,14)&\"-\"&Autopivot!H611&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C612-3020000&Autopivot!D612,20)","v":"Q217-3020000"},{"$f":"Autopivot!A612","v":0},{"$f":"Autopivot!B612","v":0},{"$f":"Autopivot!F612","v":0},{"$f":"Autopivot!E612","v":0},{"$f":"IF(Autopivot!G612=0,\"\",Autopivot!G612)","v":""},{"$f":"ROUND(Autopivot!J612,2)","v":0},{"$f":"LEFT(LEFT(C611,15)&\"-\"&LEFT(Autopivot!D612,14)&\"-\"&Autopivot!H612&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C613-3020000&Autopivot!D613,20)","v":"Q217-3020000"},{"$f":"Autopivot!A613","v":0},{"$f":"Autopivot!B613","v":0},{"$f":"Autopivot!F613","v":0},{"$f":"Autopivot!E613","v":0},{"$f":"IF(Autopivot!G613=0,\"\",Autopivot!G613)","v":""},{"$f":"ROUND(Autopivot!J613,2)","v":0},{"$f":"LEFT(LEFT(C612,15)&\"-\"&LEFT(Autopivot!D613,14)&\"-\"&Autopivot!H613&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C614-3020000&Autopivot!D614,20)","v":"Q217-3020000"},{"$f":"Autopivot!A614","v":0},{"$f":"Autopivot!B614","v":0},{"$f":"Autopivot!F614","v":0},{"$f":"Autopivot!E614","v":0},{"$f":"IF(Autopivot!G614=0,\"\",Autopivot!G614)","v":""},{"$f":"ROUND(Autopivot!J614,2)","v":0},{"$f":"LEFT(LEFT(C613,15)&\"-\"&LEFT(Autopivot!D614,14)&\"-\"&Autopivot!H614&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C615-3020000&Autopivot!D615,20)","v":"Q217-3020000"},{"$f":"Autopivot!A615","v":0},{"$f":"Autopivot!B615","v":0},{"$f":"Autopivot!F615","v":0},{"$f":"Autopivot!E615","v":0},{"$f":"IF(Autopivot!G615=0,\"\",Autopivot!G615)","v":""},{"$f":"ROUND(Autopivot!J615,2)","v":0},{"$f":"LEFT(LEFT(C614,15)&\"-\"&LEFT(Autopivot!D615,14)&\"-\"&Autopivot!H615&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C616-3020000&Autopivot!D616,20)","v":"Q217-3020000"},{"$f":"Autopivot!A616","v":0},{"$f":"Autopivot!B616","v":0},{"$f":"Autopivot!F616","v":0},{"$f":"Autopivot!E616","v":0},{"$f":"IF(Autopivot!G616=0,\"\",Autopivot!G616)","v":""},{"$f":"ROUND(Autopivot!J616,2)","v":0},{"$f":"LEFT(LEFT(C615,15)&\"-\"&LEFT(Autopivot!D616,14)&\"-\"&Autopivot!H616&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C617-3020000&Autopivot!D617,20)","v":"Q217-3020000"},{"$f":"Autopivot!A617","v":0},{"$f":"Autopivot!B617","v":0},{"$f":"Autopivot!F617","v":0},{"$f":"Autopivot!E617","v":0},{"$f":"IF(Autopivot!G617=0,\"\",Autopivot!G617)","v":""},{"$f":"ROUND(Autopivot!J617,2)","v":0},{"$f":"LEFT(LEFT(C616,15)&\"-\"&LEFT(Autopivot!D617,14)&\"-\"&Autopivot!H617&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C618-3020000&Autopivot!D618,20)","v":"Q217-3020000"},{"$f":"Autopivot!A618","v":0},{"$f":"Autopivot!B618","v":0},{"$f":"Autopivot!F618","v":0},{"$f":"Autopivot!E618","v":0},{"$f":"IF(Autopivot!G618=0,\"\",Autopivot!G618)","v":""},{"$f":"ROUND(Autopivot!J618,2)","v":0},{"$f":"LEFT(LEFT(C617,15)&\"-\"&LEFT(Autopivot!D618,14)&\"-\"&Autopivot!H618&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C619-3020000&Autopivot!D619,20)","v":"Q217-3020000"},{"$f":"Autopivot!A619","v":0},{"$f":"Autopivot!B619","v":0},{"$f":"Autopivot!F619","v":0},{"$f":"Autopivot!E619","v":0},{"$f":"IF(Autopivot!G619=0,\"\",Autopivot!G619)","v":""},{"$f":"ROUND(Autopivot!J619,2)","v":0},{"$f":"LEFT(LEFT(C618,15)&\"-\"&LEFT(Autopivot!D619,14)&\"-\"&Autopivot!H619&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C620-3020000&Autopivot!D620,20)","v":"Q217-3020000"},{"$f":"Autopivot!A620","v":0},{"$f":"Autopivot!B620","v":0},{"$f":"Autopivot!F620","v":0},{"$f":"Autopivot!E620","v":0},{"$f":"IF(Autopivot!G620=0,\"\",Autopivot!G620)","v":""},{"$f":"ROUND(Autopivot!J620,2)","v":0},{"$f":"LEFT(LEFT(C619,15)&\"-\"&LEFT(Autopivot!D620,14)&\"-\"&Autopivot!H620&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C621-3020000&Autopivot!D621,20)","v":"Q217-3020000"},{"$f":"Autopivot!A621","v":0},{"$f":"Autopivot!B621","v":0},{"$f":"Autopivot!F621","v":0},{"$f":"Autopivot!E621","v":0},{"$f":"IF(Autopivot!G621=0,\"\",Autopivot!G621)","v":""},{"$f":"ROUND(Autopivot!J621,2)","v":0},{"$f":"LEFT(LEFT(C620,15)&\"-\"&LEFT(Autopivot!D621,14)&\"-\"&Autopivot!H621&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C622-3020000&Autopivot!D622,20)","v":"Q217-3020000"},{"$f":"Autopivot!A622","v":0},{"$f":"Autopivot!B622","v":0},{"$f":"Autopivot!F622","v":0},{"$f":"Autopivot!E622","v":0},{"$f":"IF(Autopivot!G622=0,\"\",Autopivot!G622)","v":""},{"$f":"ROUND(Autopivot!J622,2)","v":0},{"$f":"LEFT(LEFT(C621,15)&\"-\"&LEFT(Autopivot!D622,14)&\"-\"&Autopivot!H622&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C623-3020000&Autopivot!D623,20)","v":"Q217-3020000"},{"$f":"Autopivot!A623","v":0},{"$f":"Autopivot!B623","v":0},{"$f":"Autopivot!F623","v":0},{"$f":"Autopivot!E623","v":0},{"$f":"IF(Autopivot!G623=0,\"\",Autopivot!G623)","v":""},{"$f":"ROUND(Autopivot!J623,2)","v":0},{"$f":"LEFT(LEFT(C622,15)&\"-\"&LEFT(Autopivot!D623,14)&\"-\"&Autopivot!H623&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C624-3020000&Autopivot!D624,20)","v":"Q217-3020000"},{"$f":"Autopivot!A624","v":0},{"$f":"Autopivot!B624","v":0},{"$f":"Autopivot!F624","v":0},{"$f":"Autopivot!E624","v":0},{"$f":"IF(Autopivot!G624=0,\"\",Autopivot!G624)","v":""},{"$f":"ROUND(Autopivot!J624,2)","v":0},{"$f":"LEFT(LEFT(C623,15)&\"-\"&LEFT(Autopivot!D624,14)&\"-\"&Autopivot!H624&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C625-3020000&Autopivot!D625,20)","v":"Q217-3020000"},{"$f":"Autopivot!A625","v":0},{"$f":"Autopivot!B625","v":0},{"$f":"Autopivot!F625","v":0},{"$f":"Autopivot!E625","v":0},{"$f":"IF(Autopivot!G625=0,\"\",Autopivot!G625)","v":""},{"$f":"ROUND(Autopivot!J625,2)","v":0},{"$f":"LEFT(LEFT(C624,15)&\"-\"&LEFT(Autopivot!D625,14)&\"-\"&Autopivot!H625&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C626-3020000&Autopivot!D626,20)","v":"Q217-3020000"},{"$f":"Autopivot!A626","v":0},{"$f":"Autopivot!B626","v":0},{"$f":"Autopivot!F626","v":0},{"$f":"Autopivot!E626","v":0},{"$f":"IF(Autopivot!G626=0,\"\",Autopivot!G626)","v":""},{"$f":"ROUND(Autopivot!J626,2)","v":0},{"$f":"LEFT(LEFT(C625,15)&\"-\"&LEFT(Autopivot!D626,14)&\"-\"&Autopivot!H626&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C627-3020000&Autopivot!D627,20)","v":"Q217-3020000"},{"$f":"Autopivot!A627","v":0},{"$f":"Autopivot!B627","v":0},{"$f":"Autopivot!F627","v":0},{"$f":"Autopivot!E627","v":0},{"$f":"IF(Autopivot!G627=0,\"\",Autopivot!G627)","v":""},{"$f":"ROUND(Autopivot!J627,2)","v":0},{"$f":"LEFT(LEFT(C626,15)&\"-\"&LEFT(Autopivot!D627,14)&\"-\"&Autopivot!H627&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C628-3020000&Autopivot!D628,20)","v":"Q217-3020000"},{"$f":"Autopivot!A628","v":0},{"$f":"Autopivot!B628","v":0},{"$f":"Autopivot!F628","v":0},{"$f":"Autopivot!E628","v":0},{"$f":"IF(Autopivot!G628=0,\"\",Autopivot!G628)","v":""},{"$f":"ROUND(Autopivot!J628,2)","v":0},{"$f":"LEFT(LEFT(C627,15)&\"-\"&LEFT(Autopivot!D628,14)&\"-\"&Autopivot!H628&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C629-3020000&Autopivot!D629,20)","v":"Q217-3020000"},{"$f":"Autopivot!A629","v":0},{"$f":"Autopivot!B629","v":0},{"$f":"Autopivot!F629","v":0},{"$f":"Autopivot!E629","v":0},{"$f":"IF(Autopivot!G629=0,\"\",Autopivot!G629)","v":""},{"$f":"ROUND(Autopivot!J629,2)","v":0},{"$f":"LEFT(LEFT(C628,15)&\"-\"&LEFT(Autopivot!D629,14)&\"-\"&Autopivot!H629&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C630-3020000&Autopivot!D630,20)","v":"Q217-3020000"},{"$f":"Autopivot!A630","v":0},{"$f":"Autopivot!B630","v":0},{"$f":"Autopivot!F630","v":0},{"$f":"Autopivot!E630","v":0},{"$f":"IF(Autopivot!G630=0,\"\",Autopivot!G630)","v":""},{"$f":"ROUND(Autopivot!J630,2)","v":0},{"$f":"LEFT(LEFT(C629,15)&\"-\"&LEFT(Autopivot!D630,14)&\"-\"&Autopivot!H630&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C631-3020000&Autopivot!D631,20)","v":"Q217-3020000"},{"$f":"Autopivot!A631","v":0},{"$f":"Autopivot!B631","v":0},{"$f":"Autopivot!F631","v":0},{"$f":"Autopivot!E631","v":0},{"$f":"IF(Autopivot!G631=0,\"\",Autopivot!G631)","v":""},{"$f":"ROUND(Autopivot!J631,2)","v":0},{"$f":"LEFT(LEFT(C630,15)&\"-\"&LEFT(Autopivot!D631,14)&\"-\"&Autopivot!H631&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C632-3020000&Autopivot!D632,20)","v":"Q217-3020000"},{"$f":"Autopivot!A632","v":0},{"$f":"Autopivot!B632","v":0},{"$f":"Autopivot!F632","v":0},{"$f":"Autopivot!E632","v":0},{"$f":"IF(Autopivot!G632=0,\"\",Autopivot!G632)","v":""},{"$f":"ROUND(Autopivot!J632,2)","v":0},{"$f":"LEFT(LEFT(C631,15)&\"-\"&LEFT(Autopivot!D632,14)&\"-\"&Autopivot!H632&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C633-3020000&Autopivot!D633,20)","v":"Q217-3020000"},{"$f":"Autopivot!A633","v":0},{"$f":"Autopivot!B633","v":0},{"$f":"Autopivot!F633","v":0},{"$f":"Autopivot!E633","v":0},{"$f":"IF(Autopivot!G633=0,\"\",Autopivot!G633)","v":""},{"$f":"ROUND(Autopivot!J633,2)","v":0},{"$f":"LEFT(LEFT(C632,15)&\"-\"&LEFT(Autopivot!D633,14)&\"-\"&Autopivot!H633&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C634-3020000&Autopivot!D634,20)","v":"Q217-3020000"},{"$f":"Autopivot!A634","v":0},{"$f":"Autopivot!B634","v":0},{"$f":"Autopivot!F634","v":0},{"$f":"Autopivot!E634","v":0},{"$f":"IF(Autopivot!G634=0,\"\",Autopivot!G634)","v":""},{"$f":"ROUND(Autopivot!J634,2)","v":0},{"$f":"LEFT(LEFT(C633,15)&\"-\"&LEFT(Autopivot!D634,14)&\"-\"&Autopivot!H634&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C635-3020000&Autopivot!D635,20)","v":"Q217-3020000"},{"$f":"Autopivot!A635","v":0},{"$f":"Autopivot!B635","v":0},{"$f":"Autopivot!F635","v":0},{"$f":"Autopivot!E635","v":0},{"$f":"IF(Autopivot!G635=0,\"\",Autopivot!G635)","v":""},{"$f":"ROUND(Autopivot!J635,2)","v":0},{"$f":"LEFT(LEFT(C634,15)&\"-\"&LEFT(Autopivot!D635,14)&\"-\"&Autopivot!H635&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C636-3020000&Autopivot!D636,20)","v":"Q217-3020000"},{"$f":"Autopivot!A636","v":0},{"$f":"Autopivot!B636","v":0},{"$f":"Autopivot!F636","v":0},{"$f":"Autopivot!E636","v":0},{"$f":"IF(Autopivot!G636=0,\"\",Autopivot!G636)","v":""},{"$f":"ROUND(Autopivot!J636,2)","v":0},{"$f":"LEFT(LEFT(C635,15)&\"-\"&LEFT(Autopivot!D636,14)&\"-\"&Autopivot!H636&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C637-3020000&Autopivot!D637,20)","v":"Q217-3020000"},{"$f":"Autopivot!A637","v":0},{"$f":"Autopivot!B637","v":0},{"$f":"Autopivot!F637","v":0},{"$f":"Autopivot!E637","v":0},{"$f":"IF(Autopivot!G637=0,\"\",Autopivot!G637)","v":""},{"$f":"ROUND(Autopivot!J637,2)","v":0},{"$f":"LEFT(LEFT(C636,15)&\"-\"&LEFT(Autopivot!D637,14)&\"-\"&Autopivot!H637&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C638-3020000&Autopivot!D638,20)","v":"Q217-3020000"},{"$f":"Autopivot!A638","v":0},{"$f":"Autopivot!B638","v":0},{"$f":"Autopivot!F638","v":0},{"$f":"Autopivot!E638","v":0},{"$f":"IF(Autopivot!G638=0,\"\",Autopivot!G638)","v":""},{"$f":"ROUND(Autopivot!J638,2)","v":0},{"$f":"LEFT(LEFT(C637,15)&\"-\"&LEFT(Autopivot!D638,14)&\"-\"&Autopivot!H638&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C639-3020000&Autopivot!D639,20)","v":"Q217-3020000"},{"$f":"Autopivot!A639","v":0},{"$f":"Autopivot!B639","v":0},{"$f":"Autopivot!F639","v":0},{"$f":"Autopivot!E639","v":0},{"$f":"IF(Autopivot!G639=0,\"\",Autopivot!G639)","v":""},{"$f":"ROUND(Autopivot!J639,2)","v":0},{"$f":"LEFT(LEFT(C638,15)&\"-\"&LEFT(Autopivot!D639,14)&\"-\"&Autopivot!H639&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C640-3020000&Autopivot!D640,20)","v":"Q217-3020000"},{"$f":"Autopivot!A640","v":0},{"$f":"Autopivot!B640","v":0},{"$f":"Autopivot!F640","v":0},{"$f":"Autopivot!E640","v":0},{"$f":"IF(Autopivot!G640=0,\"\",Autopivot!G640)","v":""},{"$f":"ROUND(Autopivot!J640,2)","v":0},{"$f":"LEFT(LEFT(C639,15)&\"-\"&LEFT(Autopivot!D640,14)&\"-\"&Autopivot!H640&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C641-3020000&Autopivot!D641,20)","v":"Q217-3020000"},{"$f":"Autopivot!A641","v":0},{"$f":"Autopivot!B641","v":0},{"$f":"Autopivot!F641","v":0},{"$f":"Autopivot!E641","v":0},{"$f":"IF(Autopivot!G641=0,\"\",Autopivot!G641)","v":""},{"$f":"ROUND(Autopivot!J641,2)","v":0},{"$f":"LEFT(LEFT(C640,15)&\"-\"&LEFT(Autopivot!D641,14)&\"-\"&Autopivot!H641&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C642-3020000&Autopivot!D642,20)","v":"Q217-3020000"},{"$f":"Autopivot!A642","v":0},{"$f":"Autopivot!B642","v":0},{"$f":"Autopivot!F642","v":0},{"$f":"Autopivot!E642","v":0},{"$f":"IF(Autopivot!G642=0,\"\",Autopivot!G642)","v":""},{"$f":"ROUND(Autopivot!J642,2)","v":0},{"$f":"LEFT(LEFT(C641,15)&\"-\"&LEFT(Autopivot!D642,14)&\"-\"&Autopivot!H642&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C643-3020000&Autopivot!D643,20)","v":"Q217-3020000"},{"$f":"Autopivot!A643","v":0},{"$f":"Autopivot!B643","v":0},{"$f":"Autopivot!F643","v":0},{"$f":"Autopivot!E643","v":0},{"$f":"IF(Autopivot!G643=0,\"\",Autopivot!G643)","v":""},{"$f":"ROUND(Autopivot!J643,2)","v":0},{"$f":"LEFT(LEFT(C642,15)&\"-\"&LEFT(Autopivot!D643,14)&\"-\"&Autopivot!H643&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C644-3020000&Autopivot!D644,20)","v":"Q217-3020000"},{"$f":"Autopivot!A644","v":0},{"$f":"Autopivot!B644","v":0},{"$f":"Autopivot!F644","v":0},{"$f":"Autopivot!E644","v":0},{"$f":"IF(Autopivot!G644=0,\"\",Autopivot!G644)","v":""},{"$f":"ROUND(Autopivot!J644,2)","v":0},{"$f":"LEFT(LEFT(C643,15)&\"-\"&LEFT(Autopivot!D644,14)&\"-\"&Autopivot!H644&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C645-3020000&Autopivot!D645,20)","v":"Q217-3020000"},{"$f":"Autopivot!A645","v":0},{"$f":"Autopivot!B645","v":0},{"$f":"Autopivot!F645","v":0},{"$f":"Autopivot!E645","v":0},{"$f":"IF(Autopivot!G645=0,\"\",Autopivot!G645)","v":""},{"$f":"ROUND(Autopivot!J645,2)","v":0},{"$f":"LEFT(LEFT(C644,15)&\"-\"&LEFT(Autopivot!D645,14)&\"-\"&Autopivot!H645&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C646-3020000&Autopivot!D646,20)","v":"Q217-3020000"},{"$f":"Autopivot!A646","v":0},{"$f":"Autopivot!B646","v":0},{"$f":"Autopivot!F646","v":0},{"$f":"Autopivot!E646","v":0},{"$f":"IF(Autopivot!G646=0,\"\",Autopivot!G646)","v":""},{"$f":"ROUND(Autopivot!J646,2)","v":0},{"$f":"LEFT(LEFT(C645,15)&\"-\"&LEFT(Autopivot!D646,14)&\"-\"&Autopivot!H646&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C647-3020000&Autopivot!D647,20)","v":"Q217-3020000"},{"$f":"Autopivot!A647","v":0},{"$f":"Autopivot!B647","v":0},{"$f":"Autopivot!F647","v":0},{"$f":"Autopivot!E647","v":0},{"$f":"IF(Autopivot!G647=0,\"\",Autopivot!G647)","v":""},{"$f":"ROUND(Autopivot!J647,2)","v":0},{"$f":"LEFT(LEFT(C646,15)&\"-\"&LEFT(Autopivot!D647,14)&\"-\"&Autopivot!H647&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C648-3020000&Autopivot!D648,20)","v":"Q217-3020000"},{"$f":"Autopivot!A648","v":0},{"$f":"Autopivot!B648","v":0},{"$f":"Autopivot!F648","v":0},{"$f":"Autopivot!E648","v":0},{"$f":"IF(Autopivot!G648=0,\"\",Autopivot!G648)","v":""},{"$f":"ROUND(Autopivot!J648,2)","v":0},{"$f":"LEFT(LEFT(C647,15)&\"-\"&LEFT(Autopivot!D648,14)&\"-\"&Autopivot!H648&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C649-3020000&Autopivot!D649,20)","v":"Q217-3020000"},{"$f":"Autopivot!A649","v":0},{"$f":"Autopivot!B649","v":0},{"$f":"Autopivot!F649","v":0},{"$f":"Autopivot!E649","v":0},{"$f":"IF(Autopivot!G649=0,\"\",Autopivot!G649)","v":""},{"$f":"ROUND(Autopivot!J649,2)","v":0},{"$f":"LEFT(LEFT(C648,15)&\"-\"&LEFT(Autopivot!D649,14)&\"-\"&Autopivot!H649&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C650-3020000&Autopivot!D650,20)","v":"Q217-3020000"},{"$f":"Autopivot!A650","v":0},{"$f":"Autopivot!B650","v":0},{"$f":"Autopivot!F650","v":0},{"$f":"Autopivot!E650","v":0},{"$f":"IF(Autopivot!G650=0,\"\",Autopivot!G650)","v":""},{"$f":"ROUND(Autopivot!J650,2)","v":0},{"$f":"LEFT(LEFT(C649,15)&\"-\"&LEFT(Autopivot!D650,14)&\"-\"&Autopivot!H650&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C651-3020000&Autopivot!D651,20)","v":"Q217-3020000"},{"$f":"Autopivot!A651","v":0},{"$f":"Autopivot!B651","v":0},{"$f":"Autopivot!F651","v":0},{"$f":"Autopivot!E651","v":0},{"$f":"IF(Autopivot!G651=0,\"\",Autopivot!G651)","v":""},{"$f":"ROUND(Autopivot!J651,2)","v":0},{"$f":"LEFT(LEFT(C650,15)&\"-\"&LEFT(Autopivot!D651,14)&\"-\"&Autopivot!H651&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C652-3020000&Autopivot!D652,20)","v":"Q217-3020000"},{"$f":"Autopivot!A652","v":0},{"$f":"Autopivot!B652","v":0},{"$f":"Autopivot!F652","v":0},{"$f":"Autopivot!E652","v":0},{"$f":"IF(Autopivot!G652=0,\"\",Autopivot!G652)","v":""},{"$f":"ROUND(Autopivot!J652,2)","v":0},{"$f":"LEFT(LEFT(C651,15)&\"-\"&LEFT(Autopivot!D652,14)&\"-\"&Autopivot!H652&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C653-3020000&Autopivot!D653,20)","v":"Q217-3020000"},{"$f":"Autopivot!A653","v":0},{"$f":"Autopivot!B653","v":0},{"$f":"Autopivot!F653","v":0},{"$f":"Autopivot!E653","v":0},{"$f":"IF(Autopivot!G653=0,\"\",Autopivot!G653)","v":""},{"$f":"ROUND(Autopivot!J653,2)","v":0},{"$f":"LEFT(LEFT(C652,15)&\"-\"&LEFT(Autopivot!D653,14)&\"-\"&Autopivot!H653&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C654-3020000&Autopivot!D654,20)","v":"Q217-3020000"},{"$f":"Autopivot!A654","v":0},{"$f":"Autopivot!B654","v":0},{"$f":"Autopivot!F654","v":0},{"$f":"Autopivot!E654","v":0},{"$f":"IF(Autopivot!G654=0,\"\",Autopivot!G654)","v":""},{"$f":"ROUND(Autopivot!J654,2)","v":0},{"$f":"LEFT(LEFT(C653,15)&\"-\"&LEFT(Autopivot!D654,14)&\"-\"&Autopivot!H654&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C655-3020000&Autopivot!D655,20)","v":"Q217-3020000"},{"$f":"Autopivot!A655","v":0},{"$f":"Autopivot!B655","v":0},{"$f":"Autopivot!F655","v":0},{"$f":"Autopivot!E655","v":0},{"$f":"IF(Autopivot!G655=0,\"\",Autopivot!G655)","v":""},{"$f":"ROUND(Autopivot!J655,2)","v":0},{"$f":"LEFT(LEFT(C654,15)&\"-\"&LEFT(Autopivot!D655,14)&\"-\"&Autopivot!H655&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C656-3020000&Autopivot!D656,20)","v":"Q217-3020000"},{"$f":"Autopivot!A656","v":0},{"$f":"Autopivot!B656","v":0},{"$f":"Autopivot!F656","v":0},{"$f":"Autopivot!E656","v":0},{"$f":"IF(Autopivot!G656=0,\"\",Autopivot!G656)","v":""},{"$f":"ROUND(Autopivot!J656,2)","v":0},{"$f":"LEFT(LEFT(C655,15)&\"-\"&LEFT(Autopivot!D656,14)&\"-\"&Autopivot!H656&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C657-3020000&Autopivot!D657,20)","v":"Q217-3020000"},{"$f":"Autopivot!A657","v":0},{"$f":"Autopivot!B657","v":0},{"$f":"Autopivot!F657","v":0},{"$f":"Autopivot!E657","v":0},{"$f":"IF(Autopivot!G657=0,\"\",Autopivot!G657)","v":""},{"$f":"ROUND(Autopivot!J657,2)","v":0},{"$f":"LEFT(LEFT(C656,15)&\"-\"&LEFT(Autopivot!D657,14)&\"-\"&Autopivot!H657&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C658-3020000&Autopivot!D658,20)","v":"Q217-3020000"},{"$f":"Autopivot!A658","v":0},{"$f":"Autopivot!B658","v":0},{"$f":"Autopivot!F658","v":0},{"$f":"Autopivot!E658","v":0},{"$f":"IF(Autopivot!G658=0,\"\",Autopivot!G658)","v":""},{"$f":"ROUND(Autopivot!J658,2)","v":0},{"$f":"LEFT(LEFT(C657,15)&\"-\"&LEFT(Autopivot!D658,14)&\"-\"&Autopivot!H658&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C659-3020000&Autopivot!D659,20)","v":"Q217-3020000"},{"$f":"Autopivot!A659","v":0},{"$f":"Autopivot!B659","v":0},{"$f":"Autopivot!F659","v":0},{"$f":"Autopivot!E659","v":0},{"$f":"IF(Autopivot!G659=0,\"\",Autopivot!G659)","v":""},{"$f":"ROUND(Autopivot!J659,2)","v":0},{"$f":"LEFT(LEFT(C658,15)&\"-\"&LEFT(Autopivot!D659,14)&\"-\"&Autopivot!H659&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C660-3020000&Autopivot!D660,20)","v":"Q217-3020000"},{"$f":"Autopivot!A660","v":0},{"$f":"Autopivot!B660","v":0},{"$f":"Autopivot!F660","v":0},{"$f":"Autopivot!E660","v":0},{"$f":"IF(Autopivot!G660=0,\"\",Autopivot!G660)","v":""},{"$f":"ROUND(Autopivot!J660,2)","v":0},{"$f":"LEFT(LEFT(C659,15)&\"-\"&LEFT(Autopivot!D660,14)&\"-\"&Autopivot!H660&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C661-3020000&Autopivot!D661,20)","v":"Q217-3020000"},{"$f":"Autopivot!A661","v":0},{"$f":"Autopivot!B661","v":0},{"$f":"Autopivot!F661","v":0},{"$f":"Autopivot!E661","v":0},{"$f":"IF(Autopivot!G661=0,\"\",Autopivot!G661)","v":""},{"$f":"ROUND(Autopivot!J661,2)","v":0},{"$f":"LEFT(LEFT(C660,15)&\"-\"&LEFT(Autopivot!D661,14)&\"-\"&Autopivot!H661&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C662-3020000&Autopivot!D662,20)","v":"Q217-3020000"},{"$f":"Autopivot!A662","v":0},{"$f":"Autopivot!B662","v":0},{"$f":"Autopivot!F662","v":0},{"$f":"Autopivot!E662","v":0},{"$f":"IF(Autopivot!G662=0,\"\",Autopivot!G662)","v":""},{"$f":"ROUND(Autopivot!J662,2)","v":0},{"$f":"LEFT(LEFT(C661,15)&\"-\"&LEFT(Autopivot!D662,14)&\"-\"&Autopivot!H662&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C663-3020000&Autopivot!D663,20)","v":"Q217-3020000"},{"$f":"Autopivot!A663","v":0},{"$f":"Autopivot!B663","v":0},{"$f":"Autopivot!F663","v":0},{"$f":"Autopivot!E663","v":0},{"$f":"IF(Autopivot!G663=0,\"\",Autopivot!G663)","v":""},{"$f":"ROUND(Autopivot!J663,2)","v":0},{"$f":"LEFT(LEFT(C662,15)&\"-\"&LEFT(Autopivot!D663,14)&\"-\"&Autopivot!H663&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C664-3020000&Autopivot!D664,20)","v":"Q217-3020000"},{"$f":"Autopivot!A664","v":0},{"$f":"Autopivot!B664","v":0},{"$f":"Autopivot!F664","v":0},{"$f":"Autopivot!E664","v":0},{"$f":"IF(Autopivot!G664=0,\"\",Autopivot!G664)","v":""},{"$f":"ROUND(Autopivot!J664,2)","v":0},{"$f":"LEFT(LEFT(C663,15)&\"-\"&LEFT(Autopivot!D664,14)&\"-\"&Autopivot!H664&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C665-3020000&Autopivot!D665,20)","v":"Q217-3020000"},{"$f":"Autopivot!A665","v":0},{"$f":"Autopivot!B665","v":0},{"$f":"Autopivot!F665","v":0},{"$f":"Autopivot!E665","v":0},{"$f":"IF(Autopivot!G665=0,\"\",Autopivot!G665)","v":""},{"$f":"ROUND(Autopivot!J665,2)","v":0},{"$f":"LEFT(LEFT(C664,15)&\"-\"&LEFT(Autopivot!D665,14)&\"-\"&Autopivot!H665&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C666-3020000&Autopivot!D666,20)","v":"Q217-3020000"},{"$f":"Autopivot!A666","v":0},{"$f":"Autopivot!B666","v":0},{"$f":"Autopivot!F666","v":0},{"$f":"Autopivot!E666","v":0},{"$f":"IF(Autopivot!G666=0,\"\",Autopivot!G666)","v":""},{"$f":"ROUND(Autopivot!J666,2)","v":0},{"$f":"LEFT(LEFT(C665,15)&\"-\"&LEFT(Autopivot!D666,14)&\"-\"&Autopivot!H666&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C667-3020000&Autopivot!D667,20)","v":"Q217-3020000"},{"$f":"Autopivot!A667","v":0},{"$f":"Autopivot!B667","v":0},{"$f":"Autopivot!F667","v":0},{"$f":"Autopivot!E667","v":0},{"$f":"IF(Autopivot!G667=0,\"\",Autopivot!G667)","v":""},{"$f":"ROUND(Autopivot!J667,2)","v":0},{"$f":"LEFT(LEFT(C666,15)&\"-\"&LEFT(Autopivot!D667,14)&\"-\"&Autopivot!H667&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C668-3020000&Autopivot!D668,20)","v":"Q217-3020000"},{"$f":"Autopivot!A668","v":0},{"$f":"Autopivot!B668","v":0},{"$f":"Autopivot!F668","v":0},{"$f":"Autopivot!E668","v":0},{"$f":"IF(Autopivot!G668=0,\"\",Autopivot!G668)","v":""},{"$f":"ROUND(Autopivot!J668,2)","v":0},{"$f":"LEFT(LEFT(C667,15)&\"-\"&LEFT(Autopivot!D668,14)&\"-\"&Autopivot!H668&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C669-3020000&Autopivot!D669,20)","v":"Q217-3020000"},{"$f":"Autopivot!A669","v":0},{"$f":"Autopivot!B669","v":0},{"$f":"Autopivot!F669","v":0},{"$f":"Autopivot!E669","v":0},{"$f":"IF(Autopivot!G669=0,\"\",Autopivot!G669)","v":""},{"$f":"ROUND(Autopivot!J669,2)","v":0},{"$f":"LEFT(LEFT(C668,15)&\"-\"&LEFT(Autopivot!D669,14)&\"-\"&Autopivot!H669&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C670-3020000&Autopivot!D670,20)","v":"Q217-3020000"},{"$f":"Autopivot!A670","v":0},{"$f":"Autopivot!B670","v":0},{"$f":"Autopivot!F670","v":0},{"$f":"Autopivot!E670","v":0},{"$f":"IF(Autopivot!G670=0,\"\",Autopivot!G670)","v":""},{"$f":"ROUND(Autopivot!J670,2)","v":0},{"$f":"LEFT(LEFT(C669,15)&\"-\"&LEFT(Autopivot!D670,14)&\"-\"&Autopivot!H670&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C671-3020000&Autopivot!D671,20)","v":"Q217-3020000"},{"$f":"Autopivot!A671","v":0},{"$f":"Autopivot!B671","v":0},{"$f":"Autopivot!F671","v":0},{"$f":"Autopivot!E671","v":0},{"$f":"IF(Autopivot!G671=0,\"\",Autopivot!G671)","v":""},{"$f":"ROUND(Autopivot!J671,2)","v":0},{"$f":"LEFT(LEFT(C670,15)&\"-\"&LEFT(Autopivot!D671,14)&\"-\"&Autopivot!H671&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C672-3020000&Autopivot!D672,20)","v":"Q217-3020000"},{"$f":"Autopivot!A672","v":0},{"$f":"Autopivot!B672","v":0},{"$f":"Autopivot!F672","v":0},{"$f":"Autopivot!E672","v":0},{"$f":"IF(Autopivot!G672=0,\"\",Autopivot!G672)","v":""},{"$f":"ROUND(Autopivot!J672,2)","v":0},{"$f":"LEFT(LEFT(C671,15)&\"-\"&LEFT(Autopivot!D672,14)&\"-\"&Autopivot!H672&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C673-3020000&Autopivot!D673,20)","v":"Q217-3020000"},{"$f":"Autopivot!A673","v":0},{"$f":"Autopivot!B673","v":0},{"$f":"Autopivot!F673","v":0},{"$f":"Autopivot!E673","v":0},{"$f":"IF(Autopivot!G673=0,\"\",Autopivot!G673)","v":""},{"$f":"ROUND(Autopivot!J673,2)","v":0},{"$f":"LEFT(LEFT(C672,15)&\"-\"&LEFT(Autopivot!D673,14)&\"-\"&Autopivot!H673&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C674-3020000&Autopivot!D674,20)","v":"Q217-3020000"},{"$f":"Autopivot!A674","v":0},{"$f":"Autopivot!B674","v":0},{"$f":"Autopivot!F674","v":0},{"$f":"Autopivot!E674","v":0},{"$f":"IF(Autopivot!G674=0,\"\",Autopivot!G674)","v":""},{"$f":"ROUND(Autopivot!J674,2)","v":0},{"$f":"LEFT(LEFT(C673,15)&\"-\"&LEFT(Autopivot!D674,14)&\"-\"&Autopivot!H674&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C675-3020000&Autopivot!D675,20)","v":"Q217-3020000"},{"$f":"Autopivot!A675","v":0},{"$f":"Autopivot!B675","v":0},{"$f":"Autopivot!F675","v":0},{"$f":"Autopivot!E675","v":0},{"$f":"IF(Autopivot!G675=0,\"\",Autopivot!G675)","v":""},{"$f":"ROUND(Autopivot!J675,2)","v":0},{"$f":"LEFT(LEFT(C674,15)&\"-\"&LEFT(Autopivot!D675,14)&\"-\"&Autopivot!H675&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C676-3020000&Autopivot!D676,20)","v":"Q217-3020000"},{"$f":"Autopivot!A676","v":0},{"$f":"Autopivot!B676","v":0},{"$f":"Autopivot!F676","v":0},{"$f":"Autopivot!E676","v":0},{"$f":"IF(Autopivot!G676=0,\"\",Autopivot!G676)","v":""},{"$f":"ROUND(Autopivot!J676,2)","v":0},{"$f":"LEFT(LEFT(C675,15)&\"-\"&LEFT(Autopivot!D676,14)&\"-\"&Autopivot!H676&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C677-3020000&Autopivot!D677,20)","v":"Q217-3020000"},{"$f":"Autopivot!A677","v":0},{"$f":"Autopivot!B677","v":0},{"$f":"Autopivot!F677","v":0},{"$f":"Autopivot!E677","v":0},{"$f":"IF(Autopivot!G677=0,\"\",Autopivot!G677)","v":""},{"$f":"ROUND(Autopivot!J677,2)","v":0},{"$f":"LEFT(LEFT(C676,15)&\"-\"&LEFT(Autopivot!D677,14)&\"-\"&Autopivot!H677&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C678-3020000&Autopivot!D678,20)","v":"Q217-3020000"},{"$f":"Autopivot!A678","v":0},{"$f":"Autopivot!B678","v":0},{"$f":"Autopivot!F678","v":0},{"$f":"Autopivot!E678","v":0},{"$f":"IF(Autopivot!G678=0,\"\",Autopivot!G678)","v":""},{"$f":"ROUND(Autopivot!J678,2)","v":0},{"$f":"LEFT(LEFT(C677,15)&\"-\"&LEFT(Autopivot!D678,14)&\"-\"&Autopivot!H678&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C679-3020000&Autopivot!D679,20)","v":"Q217-3020000"},{"$f":"Autopivot!A679","v":0},{"$f":"Autopivot!B679","v":0},{"$f":"Autopivot!F679","v":0},{"$f":"Autopivot!E679","v":0},{"$f":"IF(Autopivot!G679=0,\"\",Autopivot!G679)","v":""},{"$f":"ROUND(Autopivot!J679,2)","v":0},{"$f":"LEFT(LEFT(C678,15)&\"-\"&LEFT(Autopivot!D679,14)&\"-\"&Autopivot!H679&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C680-3020000&Autopivot!D680,20)","v":"Q217-3020000"},{"$f":"Autopivot!A680","v":0},{"$f":"Autopivot!B680","v":0},{"$f":"Autopivot!F680","v":0},{"$f":"Autopivot!E680","v":0},{"$f":"IF(Autopivot!G680=0,\"\",Autopivot!G680)","v":""},{"$f":"ROUND(Autopivot!J680,2)","v":0},{"$f":"LEFT(LEFT(C679,15)&\"-\"&LEFT(Autopivot!D680,14)&\"-\"&Autopivot!H680&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C681-3020000&Autopivot!D681,20)","v":"Q217-3020000"},{"$f":"Autopivot!A681","v":0},{"$f":"Autopivot!B681","v":0},{"$f":"Autopivot!F681","v":0},{"$f":"Autopivot!E681","v":0},{"$f":"IF(Autopivot!G681=0,\"\",Autopivot!G681)","v":""},{"$f":"ROUND(Autopivot!J681,2)","v":0},{"$f":"LEFT(LEFT(C680,15)&\"-\"&LEFT(Autopivot!D681,14)&\"-\"&Autopivot!H681&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C682-3020000&Autopivot!D682,20)","v":"Q217-3020000"},{"$f":"Autopivot!A682","v":0},{"$f":"Autopivot!B682","v":0},{"$f":"Autopivot!F682","v":0},{"$f":"Autopivot!E682","v":0},{"$f":"IF(Autopivot!G682=0,\"\",Autopivot!G682)","v":""},{"$f":"ROUND(Autopivot!J682,2)","v":0},{"$f":"LEFT(LEFT(C681,15)&\"-\"&LEFT(Autopivot!D682,14)&\"-\"&Autopivot!H682&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C683-3020000&Autopivot!D683,20)","v":"Q217-3020000"},{"$f":"Autopivot!A683","v":0},{"$f":"Autopivot!B683","v":0},{"$f":"Autopivot!F683","v":0},{"$f":"Autopivot!E683","v":0},{"$f":"IF(Autopivot!G683=0,\"\",Autopivot!G683)","v":""},{"$f":"ROUND(Autopivot!J683,2)","v":0},{"$f":"LEFT(LEFT(C682,15)&\"-\"&LEFT(Autopivot!D683,14)&\"-\"&Autopivot!H683&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C684-3020000&Autopivot!D684,20)","v":"Q217-3020000"},{"$f":"Autopivot!A684","v":0},{"$f":"Autopivot!B684","v":0},{"$f":"Autopivot!F684","v":0},{"$f":"Autopivot!E684","v":0},{"$f":"IF(Autopivot!G684=0,\"\",Autopivot!G684)","v":""},{"$f":"ROUND(Autopivot!J684,2)","v":0},{"$f":"LEFT(LEFT(C683,15)&\"-\"&LEFT(Autopivot!D684,14)&\"-\"&Autopivot!H684&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C685-3020000&Autopivot!D685,20)","v":"Q217-3020000"},{"$f":"Autopivot!A685","v":0},{"$f":"Autopivot!B685","v":0},{"$f":"Autopivot!F685","v":0},{"$f":"Autopivot!E685","v":0},{"$f":"IF(Autopivot!G685=0,\"\",Autopivot!G685)","v":""},{"$f":"ROUND(Autopivot!J685,2)","v":0},{"$f":"LEFT(LEFT(C684,15)&\"-\"&LEFT(Autopivot!D685,14)&\"-\"&Autopivot!H685&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C686-3020000&Autopivot!D686,20)","v":"Q217-3020000"},{"$f":"Autopivot!A686","v":0},{"$f":"Autopivot!B686","v":0},{"$f":"Autopivot!F686","v":0},{"$f":"Autopivot!E686","v":0},{"$f":"IF(Autopivot!G686=0,\"\",Autopivot!G686)","v":""},{"$f":"ROUND(Autopivot!J686,2)","v":0},{"$f":"LEFT(LEFT(C685,15)&\"-\"&LEFT(Autopivot!D686,14)&\"-\"&Autopivot!H686&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C687-3020000&Autopivot!D687,20)","v":"Q217-3020000"},{"$f":"Autopivot!A687","v":0},{"$f":"Autopivot!B687","v":0},{"$f":"Autopivot!F687","v":0},{"$f":"Autopivot!E687","v":0},{"$f":"IF(Autopivot!G687=0,\"\",Autopivot!G687)","v":""},{"$f":"ROUND(Autopivot!J687,2)","v":0},{"$f":"LEFT(LEFT(C686,15)&\"-\"&LEFT(Autopivot!D687,14)&\"-\"&Autopivot!H687&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C688-3020000&Autopivot!D688,20)","v":"Q217-3020000"},{"$f":"Autopivot!A688","v":0},{"$f":"Autopivot!B688","v":0},{"$f":"Autopivot!F688","v":0},{"$f":"Autopivot!E688","v":0},{"$f":"IF(Autopivot!G688=0,\"\",Autopivot!G688)","v":""},{"$f":"ROUND(Autopivot!J688,2)","v":0},{"$f":"LEFT(LEFT(C687,15)&\"-\"&LEFT(Autopivot!D688,14)&\"-\"&Autopivot!H688&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C689-3020000&Autopivot!D689,20)","v":"Q217-3020000"},{"$f":"Autopivot!A689","v":0},{"$f":"Autopivot!B689","v":0},{"$f":"Autopivot!F689","v":0},{"$f":"Autopivot!E689","v":0},{"$f":"IF(Autopivot!G689=0,\"\",Autopivot!G689)","v":""},{"$f":"ROUND(Autopivot!J689,2)","v":0},{"$f":"LEFT(LEFT(C688,15)&\"-\"&LEFT(Autopivot!D689,14)&\"-\"&Autopivot!H689&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C690-3020000&Autopivot!D690,20)","v":"Q217-3020000"},{"$f":"Autopivot!A690","v":0},{"$f":"Autopivot!B690","v":0},{"$f":"Autopivot!F690","v":0},{"$f":"Autopivot!E690","v":0},{"$f":"IF(Autopivot!G690=0,\"\",Autopivot!G690)","v":""},{"$f":"ROUND(Autopivot!J690,2)","v":0},{"$f":"LEFT(LEFT(C689,15)&\"-\"&LEFT(Autopivot!D690,14)&\"-\"&Autopivot!H690&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C691-3020000&Autopivot!D691,20)","v":"Q217-3020000"},{"$f":"Autopivot!A691","v":0},{"$f":"Autopivot!B691","v":0},{"$f":"Autopivot!F691","v":0},{"$f":"Autopivot!E691","v":0},{"$f":"IF(Autopivot!G691=0,\"\",Autopivot!G691)","v":""},{"$f":"ROUND(Autopivot!J691,2)","v":0},{"$f":"LEFT(LEFT(C690,15)&\"-\"&LEFT(Autopivot!D691,14)&\"-\"&Autopivot!H691&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C692-3020000&Autopivot!D692,20)","v":"Q217-3020000"},{"$f":"Autopivot!A692","v":0},{"$f":"Autopivot!B692","v":0},{"$f":"Autopivot!F692","v":0},{"$f":"Autopivot!E692","v":0},{"$f":"IF(Autopivot!G692=0,\"\",Autopivot!G692)","v":""},{"$f":"ROUND(Autopivot!J692,2)","v":0},{"$f":"LEFT(LEFT(C691,15)&\"-\"&LEFT(Autopivot!D692,14)&\"-\"&Autopivot!H692&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C693-3020000&Autopivot!D693,20)","v":"Q217-3020000"},{"$f":"Autopivot!A693","v":0},{"$f":"Autopivot!B693","v":0},{"$f":"Autopivot!F693","v":0},{"$f":"Autopivot!E693","v":0},{"$f":"IF(Autopivot!G693=0,\"\",Autopivot!G693)","v":""},{"$f":"ROUND(Autopivot!J693,2)","v":0},{"$f":"LEFT(LEFT(C692,15)&\"-\"&LEFT(Autopivot!D693,14)&\"-\"&Autopivot!H693&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C694-3020000&Autopivot!D694,20)","v":"Q217-3020000"},{"$f":"Autopivot!A694","v":0},{"$f":"Autopivot!B694","v":0},{"$f":"Autopivot!F694","v":0},{"$f":"Autopivot!E694","v":0},{"$f":"IF(Autopivot!G694=0,\"\",Autopivot!G694)","v":""},{"$f":"ROUND(Autopivot!J694,2)","v":0},{"$f":"LEFT(LEFT(C693,15)&\"-\"&LEFT(Autopivot!D694,14)&\"-\"&Autopivot!H694&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C695-3020000&Autopivot!D695,20)","v":"Q217-3020000"},{"$f":"Autopivot!A695","v":0},{"$f":"Autopivot!B695","v":0},{"$f":"Autopivot!F695","v":0},{"$f":"Autopivot!E695","v":0},{"$f":"IF(Autopivot!G695=0,\"\",Autopivot!G695)","v":""},{"$f":"ROUND(Autopivot!J695,2)","v":0},{"$f":"LEFT(LEFT(C694,15)&\"-\"&LEFT(Autopivot!D695,14)&\"-\"&Autopivot!H695&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C696-3020000&Autopivot!D696,20)","v":"Q217-3020000"},{"$f":"Autopivot!A696","v":0},{"$f":"Autopivot!B696","v":0},{"$f":"Autopivot!F696","v":0},{"$f":"Autopivot!E696","v":0},{"$f":"IF(Autopivot!G696=0,\"\",Autopivot!G696)","v":""},{"$f":"ROUND(Autopivot!J696,2)","v":0},{"$f":"LEFT(LEFT(C695,15)&\"-\"&LEFT(Autopivot!D696,14)&\"-\"&Autopivot!H696&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C697-3020000&Autopivot!D697,20)","v":"Q217-3020000"},{"$f":"Autopivot!A697","v":0},{"$f":"Autopivot!B697","v":0},{"$f":"Autopivot!F697","v":0},{"$f":"Autopivot!E697","v":0},{"$f":"IF(Autopivot!G697=0,\"\",Autopivot!G697)","v":""},{"$f":"ROUND(Autopivot!J697,2)","v":0},{"$f":"LEFT(LEFT(C696,15)&\"-\"&LEFT(Autopivot!D697,14)&\"-\"&Autopivot!H697&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C698-3020000&Autopivot!D698,20)","v":"Q217-3020000"},{"$f":"Autopivot!A698","v":0},{"$f":"Autopivot!B698","v":0},{"$f":"Autopivot!F698","v":0},{"$f":"Autopivot!E698","v":0},{"$f":"IF(Autopivot!G698=0,\"\",Autopivot!G698)","v":""},{"$f":"ROUND(Autopivot!J698,2)","v":0},{"$f":"LEFT(LEFT(C697,15)&\"-\"&LEFT(Autopivot!D698,14)&\"-\"&Autopivot!H698&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C699-3020000&Autopivot!D699,20)","v":"Q217-3020000"},{"$f":"Autopivot!A699","v":0},{"$f":"Autopivot!B699","v":0},{"$f":"Autopivot!F699","v":0},{"$f":"Autopivot!E699","v":0},{"$f":"IF(Autopivot!G699=0,\"\",Autopivot!G699)","v":""},{"$f":"ROUND(Autopivot!J699,2)","v":0},{"$f":"LEFT(LEFT(C698,15)&\"-\"&LEFT(Autopivot!D699,14)&\"-\"&Autopivot!H699&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C700-3020000&Autopivot!D700,20)","v":"Q217-3020000"},{"$f":"Autopivot!A700","v":0},{"$f":"Autopivot!B700","v":0},{"$f":"Autopivot!F700","v":0},{"$f":"Autopivot!E700","v":0},{"$f":"IF(Autopivot!G700=0,\"\",Autopivot!G700)","v":""},{"$f":"ROUND(Autopivot!J700,2)","v":0},{"$f":"LEFT(LEFT(C699,15)&\"-\"&LEFT(Autopivot!D700,14)&\"-\"&Autopivot!H700&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C701-3020000&Autopivot!D701,20)","v":"Q217-3020000"},{"$f":"Autopivot!A701","v":0},{"$f":"Autopivot!B701","v":0},{"$f":"Autopivot!F701","v":0},{"$f":"Autopivot!E701","v":0},{"$f":"IF(Autopivot!G701=0,\"\",Autopivot!G701)","v":""},{"$f":"ROUND(Autopivot!J701,2)","v":0},{"$f":"LEFT(LEFT(C700,15)&\"-\"&LEFT(Autopivot!D701,14)&\"-\"&Autopivot!H701&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C702-3020000&Autopivot!D702,20)","v":"Q217-3020000"},{"$f":"Autopivot!A702","v":0},{"$f":"Autopivot!B702","v":0},{"$f":"Autopivot!F702","v":0},{"$f":"Autopivot!E702","v":0},{"$f":"IF(Autopivot!G702=0,\"\",Autopivot!G702)","v":""},{"$f":"ROUND(Autopivot!J702,2)","v":0},{"$f":"LEFT(LEFT(C701,15)&\"-\"&LEFT(Autopivot!D702,14)&\"-\"&Autopivot!H702&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C703-3020000&Autopivot!D703,20)","v":"Q217-3020000"},{"$f":"Autopivot!A703","v":0},{"$f":"Autopivot!B703","v":0},{"$f":"Autopivot!F703","v":0},{"$f":"Autopivot!E703","v":0},{"$f":"IF(Autopivot!G703=0,\"\",Autopivot!G703)","v":""},{"$f":"ROUND(Autopivot!J703,2)","v":0},{"$f":"LEFT(LEFT(C702,15)&\"-\"&LEFT(Autopivot!D703,14)&\"-\"&Autopivot!H703&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C704-3020000&Autopivot!D704,20)","v":"Q217-3020000"},{"$f":"Autopivot!A704","v":0},{"$f":"Autopivot!B704","v":0},{"$f":"Autopivot!F704","v":0},{"$f":"Autopivot!E704","v":0},{"$f":"IF(Autopivot!G704=0,\"\",Autopivot!G704)","v":""},{"$f":"ROUND(Autopivot!J704,2)","v":0},{"$f":"LEFT(LEFT(C703,15)&\"-\"&LEFT(Autopivot!D704,14)&\"-\"&Autopivot!H704&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C705-3020000&Autopivot!D705,20)","v":"Q217-3020000"},{"$f":"Autopivot!A705","v":0},{"$f":"Autopivot!B705","v":0},{"$f":"Autopivot!F705","v":0},{"$f":"Autopivot!E705","v":0},{"$f":"IF(Autopivot!G705=0,\"\",Autopivot!G705)","v":""},{"$f":"ROUND(Autopivot!J705,2)","v":0},{"$f":"LEFT(LEFT(C704,15)&\"-\"&LEFT(Autopivot!D705,14)&\"-\"&Autopivot!H705&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C706-3020000&Autopivot!D706,20)","v":"Q217-3020000"},{"$f":"Autopivot!A706","v":0},{"$f":"Autopivot!B706","v":0},{"$f":"Autopivot!F706","v":0},{"$f":"Autopivot!E706","v":0},{"$f":"IF(Autopivot!G706=0,\"\",Autopivot!G706)","v":""},{"$f":"ROUND(Autopivot!J706,2)","v":0},{"$f":"LEFT(LEFT(C705,15)&\"-\"&LEFT(Autopivot!D706,14)&\"-\"&Autopivot!H706&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C707-3020000&Autopivot!D707,20)","v":"Q217-3020000"},{"$f":"Autopivot!A707","v":0},{"$f":"Autopivot!B707","v":0},{"$f":"Autopivot!F707","v":0},{"$f":"Autopivot!E707","v":0},{"$f":"IF(Autopivot!G707=0,\"\",Autopivot!G707)","v":""},{"$f":"ROUND(Autopivot!J707,2)","v":0},{"$f":"LEFT(LEFT(C706,15)&\"-\"&LEFT(Autopivot!D707,14)&\"-\"&Autopivot!H707&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C708-3020000&Autopivot!D708,20)","v":"Q217-3020000"},{"$f":"Autopivot!A708","v":0},{"$f":"Autopivot!B708","v":0},{"$f":"Autopivot!F708","v":0},{"$f":"Autopivot!E708","v":0},{"$f":"IF(Autopivot!G708=0,\"\",Autopivot!G708)","v":""},{"$f":"ROUND(Autopivot!J708,2)","v":0},{"$f":"LEFT(LEFT(C707,15)&\"-\"&LEFT(Autopivot!D708,14)&\"-\"&Autopivot!H708&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C709-3020000&Autopivot!D709,20)","v":"Q217-3020000"},{"$f":"Autopivot!A709","v":0},{"$f":"Autopivot!B709","v":0},{"$f":"Autopivot!F709","v":0},{"$f":"Autopivot!E709","v":0},{"$f":"IF(Autopivot!G709=0,\"\",Autopivot!G709)","v":""},{"$f":"ROUND(Autopivot!J709,2)","v":0},{"$f":"LEFT(LEFT(C708,15)&\"-\"&LEFT(Autopivot!D709,14)&\"-\"&Autopivot!H709&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C710-3020000&Autopivot!D710,20)","v":"Q217-3020000"},{"$f":"Autopivot!A710","v":0},{"$f":"Autopivot!B710","v":0},{"$f":"Autopivot!F710","v":0},{"$f":"Autopivot!E710","v":0},{"$f":"IF(Autopivot!G710=0,\"\",Autopivot!G710)","v":""},{"$f":"ROUND(Autopivot!J710,2)","v":0},{"$f":"LEFT(LEFT(C709,15)&\"-\"&LEFT(Autopivot!D710,14)&\"-\"&Autopivot!H710&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C711-3020000&Autopivot!D711,20)","v":"Q217-3020000"},{"$f":"Autopivot!A711","v":0},{"$f":"Autopivot!B711","v":0},{"$f":"Autopivot!F711","v":0},{"$f":"Autopivot!E711","v":0},{"$f":"IF(Autopivot!G711=0,\"\",Autopivot!G711)","v":""},{"$f":"ROUND(Autopivot!J711,2)","v":0},{"$f":"LEFT(LEFT(C710,15)&\"-\"&LEFT(Autopivot!D711,14)&\"-\"&Autopivot!H711&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C712-3020000&Autopivot!D712,20)","v":"Q217-3020000"},{"$f":"Autopivot!A712","v":0},{"$f":"Autopivot!B712","v":0},{"$f":"Autopivot!F712","v":0},{"$f":"Autopivot!E712","v":0},{"$f":"IF(Autopivot!G712=0,\"\",Autopivot!G712)","v":""},{"$f":"ROUND(Autopivot!J712,2)","v":0},{"$f":"LEFT(LEFT(C711,15)&\"-\"&LEFT(Autopivot!D712,14)&\"-\"&Autopivot!H712&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C713-3020000&Autopivot!D713,20)","v":"Q217-3020000"},{"$f":"Autopivot!A713","v":0},{"$f":"Autopivot!B713","v":0},{"$f":"Autopivot!F713","v":0},{"$f":"Autopivot!E713","v":0},{"$f":"IF(Autopivot!G713=0,\"\",Autopivot!G713)","v":""},{"$f":"ROUND(Autopivot!J713,2)","v":0},{"$f":"LEFT(LEFT(C712,15)&\"-\"&LEFT(Autopivot!D713,14)&\"-\"&Autopivot!H713&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C714-3020000&Autopivot!D714,20)","v":"Q217-3020000"},{"$f":"Autopivot!A714","v":0},{"$f":"Autopivot!B714","v":0},{"$f":"Autopivot!F714","v":0},{"$f":"Autopivot!E714","v":0},{"$f":"IF(Autopivot!G714=0,\"\",Autopivot!G714)","v":""},{"$f":"ROUND(Autopivot!J714,2)","v":0},{"$f":"LEFT(LEFT(C713,15)&\"-\"&LEFT(Autopivot!D714,14)&\"-\"&Autopivot!H714&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C715-3020000&Autopivot!D715,20)","v":"Q217-3020000"},{"$f":"Autopivot!A715","v":0},{"$f":"Autopivot!B715","v":0},{"$f":"Autopivot!F715","v":0},{"$f":"Autopivot!E715","v":0},{"$f":"IF(Autopivot!G715=0,\"\",Autopivot!G715)","v":""},{"$f":"ROUND(Autopivot!J715,2)","v":0},{"$f":"LEFT(LEFT(C714,15)&\"-\"&LEFT(Autopivot!D715,14)&\"-\"&Autopivot!H715&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C716-3020000&Autopivot!D716,20)","v":"Q217-3020000"},{"$f":"Autopivot!A716","v":0},{"$f":"Autopivot!B716","v":0},{"$f":"Autopivot!F716","v":0},{"$f":"Autopivot!E716","v":0},{"$f":"IF(Autopivot!G716=0,\"\",Autopivot!G716)","v":""},{"$f":"ROUND(Autopivot!J716,2)","v":0},{"$f":"LEFT(LEFT(C715,15)&\"-\"&LEFT(Autopivot!D716,14)&\"-\"&Autopivot!H716&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C717-3020000&Autopivot!D717,20)","v":"Q217-3020000"},{"$f":"Autopivot!A717","v":0},{"$f":"Autopivot!B717","v":0},{"$f":"Autopivot!F717","v":0},{"$f":"Autopivot!E717","v":0},{"$f":"IF(Autopivot!G717=0,\"\",Autopivot!G717)","v":""},{"$f":"ROUND(Autopivot!J717,2)","v":0},{"$f":"LEFT(LEFT(C716,15)&\"-\"&LEFT(Autopivot!D717,14)&\"-\"&Autopivot!H717&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C718-3020000&Autopivot!D718,20)","v":"Q217-3020000"},{"$f":"Autopivot!A718","v":0},{"$f":"Autopivot!B718","v":0},{"$f":"Autopivot!F718","v":0},{"$f":"Autopivot!E718","v":0},{"$f":"IF(Autopivot!G718=0,\"\",Autopivot!G718)","v":""},{"$f":"ROUND(Autopivot!J718,2)","v":0},{"$f":"LEFT(LEFT(C717,15)&\"-\"&LEFT(Autopivot!D718,14)&\"-\"&Autopivot!H718&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C719-3020000&Autopivot!D719,20)","v":"Q217-3020000"},{"$f":"Autopivot!A719","v":0},{"$f":"Autopivot!B719","v":0},{"$f":"Autopivot!F719","v":0},{"$f":"Autopivot!E719","v":0},{"$f":"IF(Autopivot!G719=0,\"\",Autopivot!G719)","v":""},{"$f":"ROUND(Autopivot!J719,2)","v":0},{"$f":"LEFT(LEFT(C718,15)&\"-\"&LEFT(Autopivot!D719,14)&\"-\"&Autopivot!H719&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C720-3020000&Autopivot!D720,20)","v":"Q217-3020000"},{"$f":"Autopivot!A720","v":0},{"$f":"Autopivot!B720","v":0},{"$f":"Autopivot!F720","v":0},{"$f":"Autopivot!E720","v":0},{"$f":"IF(Autopivot!G720=0,\"\",Autopivot!G720)","v":""},{"$f":"ROUND(Autopivot!J720,2)","v":0},{"$f":"LEFT(LEFT(C719,15)&\"-\"&LEFT(Autopivot!D720,14)&\"-\"&Autopivot!H720&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C721-3020000&Autopivot!D721,20)","v":"Q217-3020000"},{"$f":"Autopivot!A721","v":0},{"$f":"Autopivot!B721","v":0},{"$f":"Autopivot!F721","v":0},{"$f":"Autopivot!E721","v":0},{"$f":"IF(Autopivot!G721=0,\"\",Autopivot!G721)","v":""},{"$f":"ROUND(Autopivot!J721,2)","v":0},{"$f":"LEFT(LEFT(C720,15)&\"-\"&LEFT(Autopivot!D721,14)&\"-\"&Autopivot!H721&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C722-3020000&Autopivot!D722,20)","v":"Q217-3020000"},{"$f":"Autopivot!A722","v":0},{"$f":"Autopivot!B722","v":0},{"$f":"Autopivot!F722","v":0},{"$f":"Autopivot!E722","v":0},{"$f":"IF(Autopivot!G722=0,\"\",Autopivot!G722)","v":""},{"$f":"ROUND(Autopivot!J722,2)","v":0},{"$f":"LEFT(LEFT(C721,15)&\"-\"&LEFT(Autopivot!D722,14)&\"-\"&Autopivot!H722&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C723-3020000&Autopivot!D723,20)","v":"Q217-3020000"},{"$f":"Autopivot!A723","v":0},{"$f":"Autopivot!B723","v":0},{"$f":"Autopivot!F723","v":0},{"$f":"Autopivot!E723","v":0},{"$f":"IF(Autopivot!G723=0,\"\",Autopivot!G723)","v":""},{"$f":"ROUND(Autopivot!J723,2)","v":0},{"$f":"LEFT(LEFT(C722,15)&\"-\"&LEFT(Autopivot!D723,14)&\"-\"&Autopivot!H723&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C724-3020000&Autopivot!D724,20)","v":"Q217-3020000"},{"$f":"Autopivot!A724","v":0},{"$f":"Autopivot!B724","v":0},{"$f":"Autopivot!F724","v":0},{"$f":"Autopivot!E724","v":0},{"$f":"IF(Autopivot!G724=0,\"\",Autopivot!G724)","v":""},{"$f":"ROUND(Autopivot!J724,2)","v":0},{"$f":"LEFT(LEFT(C723,15)&\"-\"&LEFT(Autopivot!D724,14)&\"-\"&Autopivot!H724&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C725-3020000&Autopivot!D725,20)","v":"Q217-3020000"},{"$f":"Autopivot!A725","v":0},{"$f":"Autopivot!B725","v":0},{"$f":"Autopivot!F725","v":0},{"$f":"Autopivot!E725","v":0},{"$f":"IF(Autopivot!G725=0,\"\",Autopivot!G725)","v":""},{"$f":"ROUND(Autopivot!J725,2)","v":0},{"$f":"LEFT(LEFT(C724,15)&\"-\"&LEFT(Autopivot!D725,14)&\"-\"&Autopivot!H725&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C726-3020000&Autopivot!D726,20)","v":"Q217-3020000"},{"$f":"Autopivot!A726","v":0},{"$f":"Autopivot!B726","v":0},{"$f":"Autopivot!F726","v":0},{"$f":"Autopivot!E726","v":0},{"$f":"IF(Autopivot!G726=0,\"\",Autopivot!G726)","v":""},{"$f":"ROUND(Autopivot!J726,2)","v":0},{"$f":"LEFT(LEFT(C725,15)&\"-\"&LEFT(Autopivot!D726,14)&\"-\"&Autopivot!H726&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C727-3020000&Autopivot!D727,20)","v":"Q217-3020000"},{"$f":"Autopivot!A727","v":0},{"$f":"Autopivot!B727","v":0},{"$f":"Autopivot!F727","v":0},{"$f":"Autopivot!E727","v":0},{"$f":"IF(Autopivot!G727=0,\"\",Autopivot!G727)","v":""},{"$f":"ROUND(Autopivot!J727,2)","v":0},{"$f":"LEFT(LEFT(C726,15)&\"-\"&LEFT(Autopivot!D727,14)&\"-\"&Autopivot!H727&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C728-3020000&Autopivot!D728,20)","v":"Q217-3020000"},{"$f":"Autopivot!A728","v":0},{"$f":"Autopivot!B728","v":0},{"$f":"Autopivot!F728","v":0},{"$f":"Autopivot!E728","v":0},{"$f":"IF(Autopivot!G728=0,\"\",Autopivot!G728)","v":""},{"$f":"ROUND(Autopivot!J728,2)","v":0},{"$f":"LEFT(LEFT(C727,15)&\"-\"&LEFT(Autopivot!D728,14)&\"-\"&Autopivot!H728&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C729-3020000&Autopivot!D729,20)","v":"Q217-3020000"},{"$f":"Autopivot!A729","v":0},{"$f":"Autopivot!B729","v":0},{"$f":"Autopivot!F729","v":0},{"$f":"Autopivot!E729","v":0},{"$f":"IF(Autopivot!G729=0,\"\",Autopivot!G729)","v":""},{"$f":"ROUND(Autopivot!J729,2)","v":0},{"$f":"LEFT(LEFT(C728,15)&\"-\"&LEFT(Autopivot!D729,14)&\"-\"&Autopivot!H729&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C730-3020000&Autopivot!D730,20)","v":"Q217-3020000"},{"$f":"Autopivot!A730","v":0},{"$f":"Autopivot!B730","v":0},{"$f":"Autopivot!F730","v":0},{"$f":"Autopivot!E730","v":0},{"$f":"IF(Autopivot!G730=0,\"\",Autopivot!G730)","v":""},{"$f":"ROUND(Autopivot!J730,2)","v":0},{"$f":"LEFT(LEFT(C729,15)&\"-\"&LEFT(Autopivot!D730,14)&\"-\"&Autopivot!H730&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C731-3020000&Autopivot!D731,20)","v":"Q217-3020000"},{"$f":"Autopivot!A731","v":0},{"$f":"Autopivot!B731","v":0},{"$f":"Autopivot!F731","v":0},{"$f":"Autopivot!E731","v":0},{"$f":"IF(Autopivot!G731=0,\"\",Autopivot!G731)","v":""},{"$f":"ROUND(Autopivot!J731,2)","v":0},{"$f":"LEFT(LEFT(C730,15)&\"-\"&LEFT(Autopivot!D731,14)&\"-\"&Autopivot!H731&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C732-3020000&Autopivot!D732,20)","v":"Q217-3020000"},{"$f":"Autopivot!A732","v":0},{"$f":"Autopivot!B732","v":0},{"$f":"Autopivot!F732","v":0},{"$f":"Autopivot!E732","v":0},{"$f":"IF(Autopivot!G732=0,\"\",Autopivot!G732)","v":""},{"$f":"ROUND(Autopivot!J732,2)","v":0},{"$f":"LEFT(LEFT(C731,15)&\"-\"&LEFT(Autopivot!D732,14)&\"-\"&Autopivot!H732&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C733-3020000&Autopivot!D733,20)","v":"Q217-3020000"},{"$f":"Autopivot!A733","v":0},{"$f":"Autopivot!B733","v":0},{"$f":"Autopivot!F733","v":0},{"$f":"Autopivot!E733","v":0},{"$f":"IF(Autopivot!G733=0,\"\",Autopivot!G733)","v":""},{"$f":"ROUND(Autopivot!J733,2)","v":0},{"$f":"LEFT(LEFT(C732,15)&\"-\"&LEFT(Autopivot!D733,14)&\"-\"&Autopivot!H733&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C734-3020000&Autopivot!D734,20)","v":"Q217-3020000"},{"$f":"Autopivot!A734","v":0},{"$f":"Autopivot!B734","v":0},{"$f":"Autopivot!F734","v":0},{"$f":"Autopivot!E734","v":0},{"$f":"IF(Autopivot!G734=0,\"\",Autopivot!G734)","v":""},{"$f":"ROUND(Autopivot!J734,2)","v":0},{"$f":"LEFT(LEFT(C733,15)&\"-\"&LEFT(Autopivot!D734,14)&\"-\"&Autopivot!H734&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C735-3020000&Autopivot!D735,20)","v":"Q217-3020000"},{"$f":"Autopivot!A735","v":0},{"$f":"Autopivot!B735","v":0},{"$f":"Autopivot!F735","v":0},{"$f":"Autopivot!E735","v":0},{"$f":"IF(Autopivot!G735=0,\"\",Autopivot!G735)","v":""},{"$f":"ROUND(Autopivot!J735,2)","v":0},{"$f":"LEFT(LEFT(C734,15)&\"-\"&LEFT(Autopivot!D735,14)&\"-\"&Autopivot!H735&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C736-3020000&Autopivot!D736,20)","v":"Q217-3020000"},{"$f":"Autopivot!A736","v":0},{"$f":"Autopivot!B736","v":0},{"$f":"Autopivot!F736","v":0},{"$f":"Autopivot!E736","v":0},{"$f":"IF(Autopivot!G736=0,\"\",Autopivot!G736)","v":""},{"$f":"ROUND(Autopivot!J736,2)","v":0},{"$f":"LEFT(LEFT(C735,15)&\"-\"&LEFT(Autopivot!D736,14)&\"-\"&Autopivot!H736&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C737-3020000&Autopivot!D737,20)","v":"Q217-3020000"},{"$f":"Autopivot!A737","v":0},{"$f":"Autopivot!B737","v":0},{"$f":"Autopivot!F737","v":0},{"$f":"Autopivot!E737","v":0},{"$f":"IF(Autopivot!G737=0,\"\",Autopivot!G737)","v":""},{"$f":"ROUND(Autopivot!J737,2)","v":0},{"$f":"LEFT(LEFT(C736,15)&\"-\"&LEFT(Autopivot!D737,14)&\"-\"&Autopivot!H737&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C738-3020000&Autopivot!D738,20)","v":"Q217-3020000"},{"$f":"Autopivot!A738","v":0},{"$f":"Autopivot!B738","v":0},{"$f":"Autopivot!F738","v":0},{"$f":"Autopivot!E738","v":0},{"$f":"IF(Autopivot!G738=0,\"\",Autopivot!G738)","v":""},{"$f":"ROUND(Autopivot!J738,2)","v":0},{"$f":"LEFT(LEFT(C737,15)&\"-\"&LEFT(Autopivot!D738,14)&\"-\"&Autopivot!H738&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C739-3020000&Autopivot!D739,20)","v":"Q217-3020000"},{"$f":"Autopivot!A739","v":0},{"$f":"Autopivot!B739","v":0},{"$f":"Autopivot!F739","v":0},{"$f":"Autopivot!E739","v":0},{"$f":"IF(Autopivot!G739=0,\"\",Autopivot!G739)","v":""},{"$f":"ROUND(Autopivot!J739,2)","v":0},{"$f":"LEFT(LEFT(C738,15)&\"-\"&LEFT(Autopivot!D739,14)&\"-\"&Autopivot!H739&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C740-3020000&Autopivot!D740,20)","v":"Q217-3020000"},{"$f":"Autopivot!A740","v":0},{"$f":"Autopivot!B740","v":0},{"$f":"Autopivot!F740","v":0},{"$f":"Autopivot!E740","v":0},{"$f":"IF(Autopivot!G740=0,\"\",Autopivot!G740)","v":""},{"$f":"ROUND(Autopivot!J740,2)","v":0},{"$f":"LEFT(LEFT(C739,15)&\"-\"&LEFT(Autopivot!D740,14)&\"-\"&Autopivot!H740&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C741-3020000&Autopivot!D741,20)","v":"Q217-3020000"},{"$f":"Autopivot!A741","v":0},{"$f":"Autopivot!B741","v":0},{"$f":"Autopivot!F741","v":0},{"$f":"Autopivot!E741","v":0},{"$f":"IF(Autopivot!G741=0,\"\",Autopivot!G741)","v":""},{"$f":"ROUND(Autopivot!J741,2)","v":0},{"$f":"LEFT(LEFT(C740,15)&\"-\"&LEFT(Autopivot!D741,14)&\"-\"&Autopivot!H741&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C742-3020000&Autopivot!D742,20)","v":"Q217-3020000"},{"$f":"Autopivot!A742","v":0},{"$f":"Autopivot!B742","v":0},{"$f":"Autopivot!F742","v":0},{"$f":"Autopivot!E742","v":0},{"$f":"IF(Autopivot!G742=0,\"\",Autopivot!G742)","v":""},{"$f":"ROUND(Autopivot!J742,2)","v":0},{"$f":"LEFT(LEFT(C741,15)&\"-\"&LEFT(Autopivot!D742,14)&\"-\"&Autopivot!H742&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C743-3020000&Autopivot!D743,20)","v":"Q217-3020000"},{"$f":"Autopivot!A743","v":0},{"$f":"Autopivot!B743","v":0},{"$f":"Autopivot!F743","v":0},{"$f":"Autopivot!E743","v":0},{"$f":"IF(Autopivot!G743=0,\"\",Autopivot!G743)","v":""},{"$f":"ROUND(Autopivot!J743,2)","v":0},{"$f":"LEFT(LEFT(C742,15)&\"-\"&LEFT(Autopivot!D743,14)&\"-\"&Autopivot!H743&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C744-3020000&Autopivot!D744,20)","v":"Q217-3020000"},{"$f":"Autopivot!A744","v":0},{"$f":"Autopivot!B744","v":0},{"$f":"Autopivot!F744","v":0},{"$f":"Autopivot!E744","v":0},{"$f":"IF(Autopivot!G744=0,\"\",Autopivot!G744)","v":""},{"$f":"ROUND(Autopivot!J744,2)","v":0},{"$f":"LEFT(LEFT(C743,15)&\"-\"&LEFT(Autopivot!D744,14)&\"-\"&Autopivot!H744&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C745-3020000&Autopivot!D745,20)","v":"Q217-3020000"},{"$f":"Autopivot!A745","v":0},{"$f":"Autopivot!B745","v":0},{"$f":"Autopivot!F745","v":0},{"$f":"Autopivot!E745","v":0},{"$f":"IF(Autopivot!G745=0,\"\",Autopivot!G745)","v":""},{"$f":"ROUND(Autopivot!J745,2)","v":0},{"$f":"LEFT(LEFT(C744,15)&\"-\"&LEFT(Autopivot!D745,14)&\"-\"&Autopivot!H745&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C746-3020000&Autopivot!D746,20)","v":"Q217-3020000"},{"$f":"Autopivot!A746","v":0},{"$f":"Autopivot!B746","v":0},{"$f":"Autopivot!F746","v":0},{"$f":"Autopivot!E746","v":0},{"$f":"IF(Autopivot!G746=0,\"\",Autopivot!G746)","v":""},{"$f":"ROUND(Autopivot!J746,2)","v":0},{"$f":"LEFT(LEFT(C745,15)&\"-\"&LEFT(Autopivot!D746,14)&\"-\"&Autopivot!H746&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C747-3020000&Autopivot!D747,20)","v":"Q217-3020000"},{"$f":"Autopivot!A747","v":0},{"$f":"Autopivot!B747","v":0},{"$f":"Autopivot!F747","v":0},{"$f":"Autopivot!E747","v":0},{"$f":"IF(Autopivot!G747=0,\"\",Autopivot!G747)","v":""},{"$f":"ROUND(Autopivot!J747,2)","v":0},{"$f":"LEFT(LEFT(C746,15)&\"-\"&LEFT(Autopivot!D747,14)&\"-\"&Autopivot!H747&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C748-3020000&Autopivot!D748,20)","v":"Q217-3020000"},{"$f":"Autopivot!A748","v":0},{"$f":"Autopivot!B748","v":0},{"$f":"Autopivot!F748","v":0},{"$f":"Autopivot!E748","v":0},{"$f":"IF(Autopivot!G748=0,\"\",Autopivot!G748)","v":""},{"$f":"ROUND(Autopivot!J748,2)","v":0},{"$f":"LEFT(LEFT(C747,15)&\"-\"&LEFT(Autopivot!D748,14)&\"-\"&Autopivot!H748&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C749-3020000&Autopivot!D749,20)","v":"Q217-3020000"},{"$f":"Autopivot!A749","v":0},{"$f":"Autopivot!B749","v":0},{"$f":"Autopivot!F749","v":0},{"$f":"Autopivot!E749","v":0},{"$f":"IF(Autopivot!G749=0,\"\",Autopivot!G749)","v":""},{"$f":"ROUND(Autopivot!J749,2)","v":0},{"$f":"LEFT(LEFT(C748,15)&\"-\"&LEFT(Autopivot!D749,14)&\"-\"&Autopivot!H749&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C750-3020000&Autopivot!D750,20)","v":"Q217-3020000"},{"$f":"Autopivot!A750","v":0},{"$f":"Autopivot!B750","v":0},{"$f":"Autopivot!F750","v":0},{"$f":"Autopivot!E750","v":0},{"$f":"IF(Autopivot!G750=0,\"\",Autopivot!G750)","v":""},{"$f":"ROUND(Autopivot!J750,2)","v":0},{"$f":"LEFT(LEFT(C749,15)&\"-\"&LEFT(Autopivot!D750,14)&\"-\"&Autopivot!H750&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C751-3020000&Autopivot!D751,20)","v":"Q217-3020000"},{"$f":"Autopivot!A751","v":0},{"$f":"Autopivot!B751","v":0},{"$f":"Autopivot!F751","v":0},{"$f":"Autopivot!E751","v":0},{"$f":"IF(Autopivot!G751=0,\"\",Autopivot!G751)","v":""},{"$f":"ROUND(Autopivot!J751,2)","v":0},{"$f":"LEFT(LEFT(C750,15)&\"-\"&LEFT(Autopivot!D751,14)&\"-\"&Autopivot!H751&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C752-3020000&Autopivot!D752,20)","v":"Q217-3020000"},{"$f":"Autopivot!A752","v":0},{"$f":"Autopivot!B752","v":0},{"$f":"Autopivot!F752","v":0},{"$f":"Autopivot!E752","v":0},{"$f":"IF(Autopivot!G752=0,\"\",Autopivot!G752)","v":""},{"$f":"ROUND(Autopivot!J752,2)","v":0},{"$f":"LEFT(LEFT(C751,15)&\"-\"&LEFT(Autopivot!D752,14)&\"-\"&Autopivot!H752&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C753-3020000&Autopivot!D753,20)","v":"Q217-3020000"},{"$f":"Autopivot!A753","v":0},{"$f":"Autopivot!B753","v":0},{"$f":"Autopivot!F753","v":0},{"$f":"Autopivot!E753","v":0},{"$f":"IF(Autopivot!G753=0,\"\",Autopivot!G753)","v":""},{"$f":"ROUND(Autopivot!J753,2)","v":0},{"$f":"LEFT(LEFT(C752,15)&\"-\"&LEFT(Autopivot!D753,14)&\"-\"&Autopivot!H753&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C754-3020000&Autopivot!D754,20)","v":"Q217-3020000"},{"$f":"Autopivot!A754","v":0},{"$f":"Autopivot!B754","v":0},{"$f":"Autopivot!F754","v":0},{"$f":"Autopivot!E754","v":0},{"$f":"IF(Autopivot!G754=0,\"\",Autopivot!G754)","v":""},{"$f":"ROUND(Autopivot!J754,2)","v":0},{"$f":"LEFT(LEFT(C753,15)&\"-\"&LEFT(Autopivot!D754,14)&\"-\"&Autopivot!H754&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C755-3020000&Autopivot!D755,20)","v":"Q217-3020000"},{"$f":"Autopivot!A755","v":0},{"$f":"Autopivot!B755","v":0},{"$f":"Autopivot!F755","v":0},{"$f":"Autopivot!E755","v":0},{"$f":"IF(Autopivot!G755=0,\"\",Autopivot!G755)","v":""},{"$f":"ROUND(Autopivot!J755,2)","v":0},{"$f":"LEFT(LEFT(C754,15)&\"-\"&LEFT(Autopivot!D755,14)&\"-\"&Autopivot!H755&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C756-3020000&Autopivot!D756,20)","v":"Q217-3020000"},{"$f":"Autopivot!A756","v":0},{"$f":"Autopivot!B756","v":0},{"$f":"Autopivot!F756","v":0},{"$f":"Autopivot!E756","v":0},{"$f":"IF(Autopivot!G756=0,\"\",Autopivot!G756)","v":""},{"$f":"ROUND(Autopivot!J756,2)","v":0},{"$f":"LEFT(LEFT(C755,15)&\"-\"&LEFT(Autopivot!D756,14)&\"-\"&Autopivot!H756&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C757-3020000&Autopivot!D757,20)","v":"Q217-3020000"},{"$f":"Autopivot!A757","v":0},{"$f":"Autopivot!B757","v":0},{"$f":"Autopivot!F757","v":0},{"$f":"Autopivot!E757","v":0},{"$f":"IF(Autopivot!G757=0,\"\",Autopivot!G757)","v":""},{"$f":"ROUND(Autopivot!J757,2)","v":0},{"$f":"LEFT(LEFT(C756,15)&\"-\"&LEFT(Autopivot!D757,14)&\"-\"&Autopivot!H757&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C758-3020000&Autopivot!D758,20)","v":"Q217-3020000"},{"$f":"Autopivot!A758","v":0},{"$f":"Autopivot!B758","v":0},{"$f":"Autopivot!F758","v":0},{"$f":"Autopivot!E758","v":0},{"$f":"IF(Autopivot!G758=0,\"\",Autopivot!G758)","v":""},{"$f":"ROUND(Autopivot!J758,2)","v":0},{"$f":"LEFT(LEFT(C757,15)&\"-\"&LEFT(Autopivot!D758,14)&\"-\"&Autopivot!H758&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C759-3020000&Autopivot!D759,20)","v":"Q217-3020000"},{"$f":"Autopivot!A759","v":0},{"$f":"Autopivot!B759","v":0},{"$f":"Autopivot!F759","v":0},{"$f":"Autopivot!E759","v":0},{"$f":"IF(Autopivot!G759=0,\"\",Autopivot!G759)","v":""},{"$f":"ROUND(Autopivot!J759,2)","v":0},{"$f":"LEFT(LEFT(C758,15)&\"-\"&LEFT(Autopivot!D759,14)&\"-\"&Autopivot!H759&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C760-3020000&Autopivot!D760,20)","v":"Q217-3020000"},{"$f":"Autopivot!A760","v":0},{"$f":"Autopivot!B760","v":0},{"$f":"Autopivot!F760","v":0},{"$f":"Autopivot!E760","v":0},{"$f":"IF(Autopivot!G760=0,\"\",Autopivot!G760)","v":""},{"$f":"ROUND(Autopivot!J760,2)","v":0},{"$f":"LEFT(LEFT(C759,15)&\"-\"&LEFT(Autopivot!D760,14)&\"-\"&Autopivot!H760&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C761-3020000&Autopivot!D761,20)","v":"Q217-3020000"},{"$f":"Autopivot!A761","v":0},{"$f":"Autopivot!B761","v":0},{"$f":"Autopivot!F761","v":0},{"$f":"Autopivot!E761","v":0},{"$f":"IF(Autopivot!G761=0,\"\",Autopivot!G761)","v":""},{"$f":"ROUND(Autopivot!J761,2)","v":0},{"$f":"LEFT(LEFT(C760,15)&\"-\"&LEFT(Autopivot!D761,14)&\"-\"&Autopivot!H761&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C762-3020000&Autopivot!D762,20)","v":"Q217-3020000"},{"$f":"Autopivot!A762","v":0},{"$f":"Autopivot!B762","v":0},{"$f":"Autopivot!F762","v":0},{"$f":"Autopivot!E762","v":0},{"$f":"IF(Autopivot!G762=0,\"\",Autopivot!G762)","v":""},{"$f":"ROUND(Autopivot!J762,2)","v":0},{"$f":"LEFT(LEFT(C761,15)&\"-\"&LEFT(Autopivot!D762,14)&\"-\"&Autopivot!H762&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C763-3020000&Autopivot!D763,20)","v":"Q217-3020000"},{"$f":"Autopivot!A763","v":0},{"$f":"Autopivot!B763","v":0},{"$f":"Autopivot!F763","v":0},{"$f":"Autopivot!E763","v":0},{"$f":"IF(Autopivot!G763=0,\"\",Autopivot!G763)","v":""},{"$f":"ROUND(Autopivot!J763,2)","v":0},{"$f":"LEFT(LEFT(C762,15)&\"-\"&LEFT(Autopivot!D763,14)&\"-\"&Autopivot!H763&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C764-3020000&Autopivot!D764,20)","v":"Q217-3020000"},{"$f":"Autopivot!A764","v":0},{"$f":"Autopivot!B764","v":0},{"$f":"Autopivot!F764","v":0},{"$f":"Autopivot!E764","v":0},{"$f":"IF(Autopivot!G764=0,\"\",Autopivot!G764)","v":""},{"$f":"ROUND(Autopivot!J764,2)","v":0},{"$f":"LEFT(LEFT(C763,15)&\"-\"&LEFT(Autopivot!D764,14)&\"-\"&Autopivot!H764&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C765-3020000&Autopivot!D765,20)","v":"Q217-3020000"},{"$f":"Autopivot!A765","v":0},{"$f":"Autopivot!B765","v":0},{"$f":"Autopivot!F765","v":0},{"$f":"Autopivot!E765","v":0},{"$f":"IF(Autopivot!G765=0,\"\",Autopivot!G765)","v":""},{"$f":"ROUND(Autopivot!J765,2)","v":0},{"$f":"LEFT(LEFT(C764,15)&\"-\"&LEFT(Autopivot!D765,14)&\"-\"&Autopivot!H765&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C766-3020000&Autopivot!D766,20)","v":"Q217-3020000"},{"$f":"Autopivot!A766","v":0},{"$f":"Autopivot!B766","v":0},{"$f":"Autopivot!F766","v":0},{"$f":"Autopivot!E766","v":0},{"$f":"IF(Autopivot!G766=0,\"\",Autopivot!G766)","v":""},{"$f":"ROUND(Autopivot!J766,2)","v":0},{"$f":"LEFT(LEFT(C765,15)&\"-\"&LEFT(Autopivot!D766,14)&\"-\"&Autopivot!H766&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C767-3020000&Autopivot!D767,20)","v":"Q217-3020000"},{"$f":"Autopivot!A767","v":0},{"$f":"Autopivot!B767","v":0},{"$f":"Autopivot!F767","v":0},{"$f":"Autopivot!E767","v":0},{"$f":"IF(Autopivot!G767=0,\"\",Autopivot!G767)","v":""},{"$f":"ROUND(Autopivot!J767,2)","v":0},{"$f":"LEFT(LEFT(C766,15)&\"-\"&LEFT(Autopivot!D767,14)&\"-\"&Autopivot!H767&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C768-3020000&Autopivot!D768,20)","v":"Q217-3020000"},{"$f":"Autopivot!A768","v":0},{"$f":"Autopivot!B768","v":0},{"$f":"Autopivot!F768","v":0},{"$f":"Autopivot!E768","v":0},{"$f":"IF(Autopivot!G768=0,\"\",Autopivot!G768)","v":""},{"$f":"ROUND(Autopivot!J768,2)","v":0},{"$f":"LEFT(LEFT(C767,15)&\"-\"&LEFT(Autopivot!D768,14)&\"-\"&Autopivot!H768&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C769-3020000&Autopivot!D769,20)","v":"Q217-3020000"},{"$f":"Autopivot!A769","v":0},{"$f":"Autopivot!B769","v":0},{"$f":"Autopivot!F769","v":0},{"$f":"Autopivot!E769","v":0},{"$f":"IF(Autopivot!G769=0,\"\",Autopivot!G769)","v":""},{"$f":"ROUND(Autopivot!J769,2)","v":0},{"$f":"LEFT(LEFT(C768,15)&\"-\"&LEFT(Autopivot!D769,14)&\"-\"&Autopivot!H769&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C770-3020000&Autopivot!D770,20)","v":"Q217-3020000"},{"$f":"Autopivot!A770","v":0},{"$f":"Autopivot!B770","v":0},{"$f":"Autopivot!F770","v":0},{"$f":"Autopivot!E770","v":0},{"$f":"IF(Autopivot!G770=0,\"\",Autopivot!G770)","v":""},{"$f":"ROUND(Autopivot!J770,2)","v":0},{"$f":"LEFT(LEFT(C769,15)&\"-\"&LEFT(Autopivot!D770,14)&\"-\"&Autopivot!H770&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C771-3020000&Autopivot!D771,20)","v":"Q217-3020000"},{"$f":"Autopivot!A771","v":0},{"$f":"Autopivot!B771","v":0},{"$f":"Autopivot!F771","v":0},{"$f":"Autopivot!E771","v":0},{"$f":"IF(Autopivot!G771=0,\"\",Autopivot!G771)","v":""},{"$f":"ROUND(Autopivot!J771,2)","v":0},{"$f":"LEFT(LEFT(C770,15)&\"-\"&LEFT(Autopivot!D771,14)&\"-\"&Autopivot!H771&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C772-3020000&Autopivot!D772,20)","v":"Q217-3020000"},{"$f":"Autopivot!A772","v":0},{"$f":"Autopivot!B772","v":0},{"$f":"Autopivot!F772","v":0},{"$f":"Autopivot!E772","v":0},{"$f":"IF(Autopivot!G772=0,\"\",Autopivot!G772)","v":""},{"$f":"ROUND(Autopivot!J772,2)","v":0},{"$f":"LEFT(LEFT(C771,15)&\"-\"&LEFT(Autopivot!D772,14)&\"-\"&Autopivot!H772&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C773-3020000&Autopivot!D773,20)","v":"Q217-3020000"},{"$f":"Autopivot!A773","v":0},{"$f":"Autopivot!B773","v":0},{"$f":"Autopivot!F773","v":0},{"$f":"Autopivot!E773","v":0},{"$f":"IF(Autopivot!G773=0,\"\",Autopivot!G773)","v":""},{"$f":"ROUND(Autopivot!J773,2)","v":0},{"$f":"LEFT(LEFT(C772,15)&\"-\"&LEFT(Autopivot!D773,14)&\"-\"&Autopivot!H773&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C774-3020000&Autopivot!D774,20)","v":"Q217-3020000"},{"$f":"Autopivot!A774","v":0},{"$f":"Autopivot!B774","v":0},{"$f":"Autopivot!F774","v":0},{"$f":"Autopivot!E774","v":0},{"$f":"IF(Autopivot!G774=0,\"\",Autopivot!G774)","v":""},{"$f":"ROUND(Autopivot!J774,2)","v":0},{"$f":"LEFT(LEFT(C773,15)&\"-\"&LEFT(Autopivot!D774,14)&\"-\"&Autopivot!H774&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C775-3020000&Autopivot!D775,20)","v":"Q217-3020000"},{"$f":"Autopivot!A775","v":0},{"$f":"Autopivot!B775","v":0},{"$f":"Autopivot!F775","v":0},{"$f":"Autopivot!E775","v":0},{"$f":"IF(Autopivot!G775=0,\"\",Autopivot!G775)","v":""},{"$f":"ROUND(Autopivot!J775,2)","v":0},{"$f":"LEFT(LEFT(C774,15)&\"-\"&LEFT(Autopivot!D775,14)&\"-\"&Autopivot!H775&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C776-3020000&Autopivot!D776,20)","v":"Q217-3020000"},{"$f":"Autopivot!A776","v":0},{"$f":"Autopivot!B776","v":0},{"$f":"Autopivot!F776","v":0},{"$f":"Autopivot!E776","v":0},{"$f":"IF(Autopivot!G776=0,\"\",Autopivot!G776)","v":""},{"$f":"ROUND(Autopivot!J776,2)","v":0},{"$f":"LEFT(LEFT(C775,15)&\"-\"&LEFT(Autopivot!D776,14)&\"-\"&Autopivot!H776&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C777-3020000&Autopivot!D777,20)","v":"Q217-3020000"},{"$f":"Autopivot!A777","v":0},{"$f":"Autopivot!B777","v":0},{"$f":"Autopivot!F777","v":0},{"$f":"Autopivot!E777","v":0},{"$f":"IF(Autopivot!G777=0,\"\",Autopivot!G777)","v":""},{"$f":"ROUND(Autopivot!J777,2)","v":0},{"$f":"LEFT(LEFT(C776,15)&\"-\"&LEFT(Autopivot!D777,14)&\"-\"&Autopivot!H777&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C778-3020000&Autopivot!D778,20)","v":"Q217-3020000"},{"$f":"Autopivot!A778","v":0},{"$f":"Autopivot!B778","v":0},{"$f":"Autopivot!F778","v":0},{"$f":"Autopivot!E778","v":0},{"$f":"IF(Autopivot!G778=0,\"\",Autopivot!G778)","v":""},{"$f":"ROUND(Autopivot!J778,2)","v":0},{"$f":"LEFT(LEFT(C777,15)&\"-\"&LEFT(Autopivot!D778,14)&\"-\"&Autopivot!H778&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C779-3020000&Autopivot!D779,20)","v":"Q217-3020000"},{"$f":"Autopivot!A779","v":0},{"$f":"Autopivot!B779","v":0},{"$f":"Autopivot!F779","v":0},{"$f":"Autopivot!E779","v":0},{"$f":"IF(Autopivot!G779=0,\"\",Autopivot!G779)","v":""},{"$f":"ROUND(Autopivot!J779,2)","v":0},{"$f":"LEFT(LEFT(C778,15)&\"-\"&LEFT(Autopivot!D779,14)&\"-\"&Autopivot!H779&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C780-3020000&Autopivot!D780,20)","v":"Q217-3020000"},{"$f":"Autopivot!A780","v":0},{"$f":"Autopivot!B780","v":0},{"$f":"Autopivot!F780","v":0},{"$f":"Autopivot!E780","v":0},{"$f":"IF(Autopivot!G780=0,\"\",Autopivot!G780)","v":""},{"$f":"ROUND(Autopivot!J780,2)","v":0},{"$f":"LEFT(LEFT(C779,15)&\"-\"&LEFT(Autopivot!D780,14)&\"-\"&Autopivot!H780&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C781-3020000&Autopivot!D781,20)","v":"Q217-3020000"},{"$f":"Autopivot!A781","v":0},{"$f":"Autopivot!B781","v":0},{"$f":"Autopivot!F781","v":0},{"$f":"Autopivot!E781","v":0},{"$f":"IF(Autopivot!G781=0,\"\",Autopivot!G781)","v":""},{"$f":"ROUND(Autopivot!J781,2)","v":0},{"$f":"LEFT(LEFT(C780,15)&\"-\"&LEFT(Autopivot!D781,14)&\"-\"&Autopivot!H781&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C782-3020000&Autopivot!D782,20)","v":"Q217-3020000"},{"$f":"Autopivot!A782","v":0},{"$f":"Autopivot!B782","v":0},{"$f":"Autopivot!F782","v":0},{"$f":"Autopivot!E782","v":0},{"$f":"IF(Autopivot!G782=0,\"\",Autopivot!G782)","v":""},{"$f":"ROUND(Autopivot!J782,2)","v":0},{"$f":"LEFT(LEFT(C781,15)&\"-\"&LEFT(Autopivot!D782,14)&\"-\"&Autopivot!H782&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C783-3020000&Autopivot!D783,20)","v":"Q217-3020000"},{"$f":"Autopivot!A783","v":0},{"$f":"Autopivot!B783","v":0},{"$f":"Autopivot!F783","v":0},{"$f":"Autopivot!E783","v":0},{"$f":"IF(Autopivot!G783=0,\"\",Autopivot!G783)","v":""},{"$f":"ROUND(Autopivot!J783,2)","v":0},{"$f":"LEFT(LEFT(C782,15)&\"-\"&LEFT(Autopivot!D783,14)&\"-\"&Autopivot!H783&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C784-3020000&Autopivot!D784,20)","v":"Q217-3020000"},{"$f":"Autopivot!A784","v":0},{"$f":"Autopivot!B784","v":0},{"$f":"Autopivot!F784","v":0},{"$f":"Autopivot!E784","v":0},{"$f":"IF(Autopivot!G784=0,\"\",Autopivot!G784)","v":""},{"$f":"ROUND(Autopivot!J784,2)","v":0},{"$f":"LEFT(LEFT(C783,15)&\"-\"&LEFT(Autopivot!D784,14)&\"-\"&Autopivot!H784&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C785-3020000&Autopivot!D785,20)","v":"Q217-3020000"},{"$f":"Autopivot!A785","v":0},{"$f":"Autopivot!B785","v":0},{"$f":"Autopivot!F785","v":0},{"$f":"Autopivot!E785","v":0},{"$f":"IF(Autopivot!G785=0,\"\",Autopivot!G785)","v":""},{"$f":"ROUND(Autopivot!J785,2)","v":0},{"$f":"LEFT(LEFT(C784,15)&\"-\"&LEFT(Autopivot!D785,14)&\"-\"&Autopivot!H785&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C786-3020000&Autopivot!D786,20)","v":"Q217-3020000"},{"$f":"Autopivot!A786","v":0},{"$f":"Autopivot!B786","v":0},{"$f":"Autopivot!F786","v":0},{"$f":"Autopivot!E786","v":0},{"$f":"IF(Autopivot!G786=0,\"\",Autopivot!G786)","v":""},{"$f":"ROUND(Autopivot!J786,2)","v":0},{"$f":"LEFT(LEFT(C785,15)&\"-\"&LEFT(Autopivot!D786,14)&\"-\"&Autopivot!H786&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C787-3020000&Autopivot!D787,20)","v":"Q217-3020000"},{"$f":"Autopivot!A787","v":0},{"$f":"Autopivot!B787","v":0},{"$f":"Autopivot!F787","v":0},{"$f":"Autopivot!E787","v":0},{"$f":"IF(Autopivot!G787=0,\"\",Autopivot!G787)","v":""},{"$f":"ROUND(Autopivot!J787,2)","v":0},{"$f":"LEFT(LEFT(C786,15)&\"-\"&LEFT(Autopivot!D787,14)&\"-\"&Autopivot!H787&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C788-3020000&Autopivot!D788,20)","v":"Q217-3020000"},{"$f":"Autopivot!A788","v":0},{"$f":"Autopivot!B788","v":0},{"$f":"Autopivot!F788","v":0},{"$f":"Autopivot!E788","v":0},{"$f":"IF(Autopivot!G788=0,\"\",Autopivot!G788)","v":""},{"$f":"ROUND(Autopivot!J788,2)","v":0},{"$f":"LEFT(LEFT(C787,15)&\"-\"&LEFT(Autopivot!D788,14)&\"-\"&Autopivot!H788&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C789-3020000&Autopivot!D789,20)","v":"Q217-3020000"},{"$f":"Autopivot!A789","v":0},{"$f":"Autopivot!B789","v":0},{"$f":"Autopivot!F789","v":0},{"$f":"Autopivot!E789","v":0},{"$f":"IF(Autopivot!G789=0,\"\",Autopivot!G789)","v":""},{"$f":"ROUND(Autopivot!J789,2)","v":0},{"$f":"LEFT(LEFT(C788,15)&\"-\"&LEFT(Autopivot!D789,14)&\"-\"&Autopivot!H789&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C790-3020000&Autopivot!D790,20)","v":"Q217-3020000"},{"$f":"Autopivot!A790","v":0},{"$f":"Autopivot!B790","v":0},{"$f":"Autopivot!F790","v":0},{"$f":"Autopivot!E790","v":0},{"$f":"IF(Autopivot!G790=0,\"\",Autopivot!G790)","v":""},{"$f":"ROUND(Autopivot!J790,2)","v":0},{"$f":"LEFT(LEFT(C789,15)&\"-\"&LEFT(Autopivot!D790,14)&\"-\"&Autopivot!H790&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C791-3020000&Autopivot!D791,20)","v":"Q217-3020000"},{"$f":"Autopivot!A791","v":0},{"$f":"Autopivot!B791","v":0},{"$f":"Autopivot!F791","v":0},{"$f":"Autopivot!E791","v":0},{"$f":"IF(Autopivot!G791=0,\"\",Autopivot!G791)","v":""},{"$f":"ROUND(Autopivot!J791,2)","v":0},{"$f":"LEFT(LEFT(C790,15)&\"-\"&LEFT(Autopivot!D791,14)&\"-\"&Autopivot!H791&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C792-3020000&Autopivot!D792,20)","v":"Q217-3020000"},{"$f":"Autopivot!A792","v":0},{"$f":"Autopivot!B792","v":0},{"$f":"Autopivot!F792","v":0},{"$f":"Autopivot!E792","v":0},{"$f":"IF(Autopivot!G792=0,\"\",Autopivot!G792)","v":""},{"$f":"ROUND(Autopivot!J792,2)","v":0},{"$f":"LEFT(LEFT(C791,15)&\"-\"&LEFT(Autopivot!D792,14)&\"-\"&Autopivot!H792&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C793-3020000&Autopivot!D793,20)","v":"Q217-3020000"},{"$f":"Autopivot!A793","v":0},{"$f":"Autopivot!B793","v":0},{"$f":"Autopivot!F793","v":0},{"$f":"Autopivot!E793","v":0},{"$f":"IF(Autopivot!G793=0,\"\",Autopivot!G793)","v":""},{"$f":"ROUND(Autopivot!J793,2)","v":0},{"$f":"LEFT(LEFT(C792,15)&\"-\"&LEFT(Autopivot!D793,14)&\"-\"&Autopivot!H793&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C794-3020000&Autopivot!D794,20)","v":"Q217-3020000"},{"$f":"Autopivot!A794","v":0},{"$f":"Autopivot!B794","v":0},{"$f":"Autopivot!F794","v":0},{"$f":"Autopivot!E794","v":0},{"$f":"IF(Autopivot!G794=0,\"\",Autopivot!G794)","v":""},{"$f":"ROUND(Autopivot!J794,2)","v":0},{"$f":"LEFT(LEFT(C793,15)&\"-\"&LEFT(Autopivot!D794,14)&\"-\"&Autopivot!H794&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C795-3020000&Autopivot!D795,20)","v":"Q217-3020000"},{"$f":"Autopivot!A795","v":0},{"$f":"Autopivot!B795","v":0},{"$f":"Autopivot!F795","v":0},{"$f":"Autopivot!E795","v":0},{"$f":"IF(Autopivot!G795=0,\"\",Autopivot!G795)","v":""},{"$f":"ROUND(Autopivot!J795,2)","v":0},{"$f":"LEFT(LEFT(C794,15)&\"-\"&LEFT(Autopivot!D795,14)&\"-\"&Autopivot!H795&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C796-3020000&Autopivot!D796,20)","v":"Q217-3020000"},{"$f":"Autopivot!A796","v":0},{"$f":"Autopivot!B796","v":0},{"$f":"Autopivot!F796","v":0},{"$f":"Autopivot!E796","v":0},{"$f":"IF(Autopivot!G796=0,\"\",Autopivot!G796)","v":""},{"$f":"ROUND(Autopivot!J796,2)","v":0},{"$f":"LEFT(LEFT(C795,15)&\"-\"&LEFT(Autopivot!D796,14)&\"-\"&Autopivot!H796&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C797-3020000&Autopivot!D797,20)","v":"Q217-3020000"},{"$f":"Autopivot!A797","v":0},{"$f":"Autopivot!B797","v":0},{"$f":"Autopivot!F797","v":0},{"$f":"Autopivot!E797","v":0},{"$f":"IF(Autopivot!G797=0,\"\",Autopivot!G797)","v":""},{"$f":"ROUND(Autopivot!J797,2)","v":0},{"$f":"LEFT(LEFT(C796,15)&\"-\"&LEFT(Autopivot!D797,14)&\"-\"&Autopivot!H797&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C798-3020000&Autopivot!D798,20)","v":"Q217-3020000"},{"$f":"Autopivot!A798","v":0},{"$f":"Autopivot!B798","v":0},{"$f":"Autopivot!F798","v":0},{"$f":"Autopivot!E798","v":0},{"$f":"IF(Autopivot!G798=0,\"\",Autopivot!G798)","v":""},{"$f":"ROUND(Autopivot!J798,2)","v":0},{"$f":"LEFT(LEFT(C797,15)&\"-\"&LEFT(Autopivot!D798,14)&\"-\"&Autopivot!H798&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C799-3020000&Autopivot!D799,20)","v":"Q217-3020000"},{"$f":"Autopivot!A799","v":0},{"$f":"Autopivot!B799","v":0},{"$f":"Autopivot!F799","v":0},{"$f":"Autopivot!E799","v":0},{"$f":"IF(Autopivot!G799=0,\"\",Autopivot!G799)","v":""},{"$f":"ROUND(Autopivot!J799,2)","v":0},{"$f":"LEFT(LEFT(C798,15)&\"-\"&LEFT(Autopivot!D799,14)&\"-\"&Autopivot!H799&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C800-3020000&Autopivot!D800,20)","v":"Q217-3020000"},{"$f":"Autopivot!A800","v":0},{"$f":"Autopivot!B800","v":0},{"$f":"Autopivot!F800","v":0},{"$f":"Autopivot!E800","v":0},{"$f":"IF(Autopivot!G800=0,\"\",Autopivot!G800)","v":""},{"$f":"ROUND(Autopivot!J800,2)","v":0},{"$f":"LEFT(LEFT(C799,15)&\"-\"&LEFT(Autopivot!D800,14)&\"-\"&Autopivot!H800&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C801-3020000&Autopivot!D801,20)","v":"Q217-3020000"},{"$f":"Autopivot!A801","v":0},{"$f":"Autopivot!B801","v":0},{"$f":"Autopivot!F801","v":0},{"$f":"Autopivot!E801","v":0},{"$f":"IF(Autopivot!G801=0,\"\",Autopivot!G801)","v":""},{"$f":"ROUND(Autopivot!J801,2)","v":0},{"$f":"LEFT(LEFT(C800,15)&\"-\"&LEFT(Autopivot!D801,14)&\"-\"&Autopivot!H801&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C802-3020000&Autopivot!D802,20)","v":"Q217-3020000"},{"$f":"Autopivot!A802","v":0},{"$f":"Autopivot!B802","v":0},{"$f":"Autopivot!F802","v":0},{"$f":"Autopivot!E802","v":0},{"$f":"IF(Autopivot!G802=0,\"\",Autopivot!G802)","v":""},{"$f":"ROUND(Autopivot!J802,2)","v":0},{"$f":"LEFT(LEFT(C801,15)&\"-\"&LEFT(Autopivot!D802,14)&\"-\"&Autopivot!H802&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C803-3020000&Autopivot!D803,20)","v":"Q217-3020000"},{"$f":"Autopivot!A803","v":0},{"$f":"Autopivot!B803","v":0},{"$f":"Autopivot!F803","v":0},{"$f":"Autopivot!E803","v":0},{"$f":"IF(Autopivot!G803=0,\"\",Autopivot!G803)","v":""},{"$f":"ROUND(Autopivot!J803,2)","v":0},{"$f":"LEFT(LEFT(C802,15)&\"-\"&LEFT(Autopivot!D803,14)&\"-\"&Autopivot!H803&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C804-3020000&Autopivot!D804,20)","v":"Q217-3020000"},{"$f":"Autopivot!A804","v":0},{"$f":"Autopivot!B804","v":0},{"$f":"Autopivot!F804","v":0},{"$f":"Autopivot!E804","v":0},{"$f":"IF(Autopivot!G804=0,\"\",Autopivot!G804)","v":""},{"$f":"ROUND(Autopivot!J804,2)","v":0},{"$f":"LEFT(LEFT(C803,15)&\"-\"&LEFT(Autopivot!D804,14)&\"-\"&Autopivot!H804&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C805-3020000&Autopivot!D805,20)","v":"Q217-3020000"},{"$f":"Autopivot!A805","v":0},{"$f":"Autopivot!B805","v":0},{"$f":"Autopivot!F805","v":0},{"$f":"Autopivot!E805","v":0},{"$f":"IF(Autopivot!G805=0,\"\",Autopivot!G805)","v":""},{"$f":"ROUND(Autopivot!J805,2)","v":0},{"$f":"LEFT(LEFT(C804,15)&\"-\"&LEFT(Autopivot!D805,14)&\"-\"&Autopivot!H805&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C806-3020000&Autopivot!D806,20)","v":"Q217-3020000"},{"$f":"Autopivot!A806","v":0},{"$f":"Autopivot!B806","v":0},{"$f":"Autopivot!F806","v":0},{"$f":"Autopivot!E806","v":0},{"$f":"IF(Autopivot!G806=0,\"\",Autopivot!G806)","v":""},{"$f":"ROUND(Autopivot!J806,2)","v":0},{"$f":"LEFT(LEFT(C805,15)&\"-\"&LEFT(Autopivot!D806,14)&\"-\"&Autopivot!H806&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C807-3020000&Autopivot!D807,20)","v":"Q217-3020000"},{"$f":"Autopivot!A807","v":0},{"$f":"Autopivot!B807","v":0},{"$f":"Autopivot!F807","v":0},{"$f":"Autopivot!E807","v":0},{"$f":"IF(Autopivot!G807=0,\"\",Autopivot!G807)","v":""},{"$f":"ROUND(Autopivot!J807,2)","v":0},{"$f":"LEFT(LEFT(C806,15)&\"-\"&LEFT(Autopivot!D807,14)&\"-\"&Autopivot!H807&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C808-3020000&Autopivot!D808,20)","v":"Q217-3020000"},{"$f":"Autopivot!A808","v":0},{"$f":"Autopivot!B808","v":0},{"$f":"Autopivot!F808","v":0},{"$f":"Autopivot!E808","v":0},{"$f":"IF(Autopivot!G808=0,\"\",Autopivot!G808)","v":""},{"$f":"ROUND(Autopivot!J808,2)","v":0},{"$f":"LEFT(LEFT(C807,15)&\"-\"&LEFT(Autopivot!D808,14)&\"-\"&Autopivot!H808&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C809-3020000&Autopivot!D809,20)","v":"Q217-3020000"},{"$f":"Autopivot!A809","v":0},{"$f":"Autopivot!B809","v":0},{"$f":"Autopivot!F809","v":0},{"$f":"Autopivot!E809","v":0},{"$f":"IF(Autopivot!G809=0,\"\",Autopivot!G809)","v":""},{"$f":"ROUND(Autopivot!J809,2)","v":0},{"$f":"LEFT(LEFT(C808,15)&\"-\"&LEFT(Autopivot!D809,14)&\"-\"&Autopivot!H809&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C810-3020000&Autopivot!D810,20)","v":"Q217-3020000"},{"$f":"Autopivot!A810","v":0},{"$f":"Autopivot!B810","v":0},{"$f":"Autopivot!F810","v":0},{"$f":"Autopivot!E810","v":0},{"$f":"IF(Autopivot!G810=0,\"\",Autopivot!G810)","v":""},{"$f":"ROUND(Autopivot!J810,2)","v":0},{"$f":"LEFT(LEFT(C809,15)&\"-\"&LEFT(Autopivot!D810,14)&\"-\"&Autopivot!H810&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C811-3020000&Autopivot!D811,20)","v":"Q217-3020000"},{"$f":"Autopivot!A811","v":0},{"$f":"Autopivot!B811","v":0},{"$f":"Autopivot!F811","v":0},{"$f":"Autopivot!E811","v":0},{"$f":"IF(Autopivot!G811=0,\"\",Autopivot!G811)","v":""},{"$f":"ROUND(Autopivot!J811,2)","v":0},{"$f":"LEFT(LEFT(C810,15)&\"-\"&LEFT(Autopivot!D811,14)&\"-\"&Autopivot!H811&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C812-3020000&Autopivot!D812,20)","v":"Q217-3020000"},{"$f":"Autopivot!A812","v":0},{"$f":"Autopivot!B812","v":0},{"$f":"Autopivot!F812","v":0},{"$f":"Autopivot!E812","v":0},{"$f":"IF(Autopivot!G812=0,\"\",Autopivot!G812)","v":""},{"$f":"ROUND(Autopivot!J812,2)","v":0},{"$f":"LEFT(LEFT(C811,15)&\"-\"&LEFT(Autopivot!D812,14)&\"-\"&Autopivot!H812&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C813-3020000&Autopivot!D813,20)","v":"Q217-3020000"},{"$f":"Autopivot!A813","v":0},{"$f":"Autopivot!B813","v":0},{"$f":"Autopivot!F813","v":0},{"$f":"Autopivot!E813","v":0},{"$f":"IF(Autopivot!G813=0,\"\",Autopivot!G813)","v":""},{"$f":"ROUND(Autopivot!J813,2)","v":0},{"$f":"LEFT(LEFT(C812,15)&\"-\"&LEFT(Autopivot!D813,14)&\"-\"&Autopivot!H813&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C814-3020000&Autopivot!D814,20)","v":"Q217-3020000"},{"$f":"Autopivot!A814","v":0},{"$f":"Autopivot!B814","v":0},{"$f":"Autopivot!F814","v":0},{"$f":"Autopivot!E814","v":0},{"$f":"IF(Autopivot!G814=0,\"\",Autopivot!G814)","v":""},{"$f":"ROUND(Autopivot!J814,2)","v":0},{"$f":"LEFT(LEFT(C813,15)&\"-\"&LEFT(Autopivot!D814,14)&\"-\"&Autopivot!H814&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C815-3020000&Autopivot!D815,20)","v":"Q217-3020000"},{"$f":"Autopivot!A815","v":0},{"$f":"Autopivot!B815","v":0},{"$f":"Autopivot!F815","v":0},{"$f":"Autopivot!E815","v":0},{"$f":"IF(Autopivot!G815=0,\"\",Autopivot!G815)","v":""},{"$f":"ROUND(Autopivot!J815,2)","v":0},{"$f":"LEFT(LEFT(C814,15)&\"-\"&LEFT(Autopivot!D815,14)&\"-\"&Autopivot!H815&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C816-3020000&Autopivot!D816,20)","v":"Q217-3020000"},{"$f":"Autopivot!A816","v":0},{"$f":"Autopivot!B816","v":0},{"$f":"Autopivot!F816","v":0},{"$f":"Autopivot!E816","v":0},{"$f":"IF(Autopivot!G816=0,\"\",Autopivot!G816)","v":""},{"$f":"ROUND(Autopivot!J816,2)","v":0},{"$f":"LEFT(LEFT(C815,15)&\"-\"&LEFT(Autopivot!D816,14)&\"-\"&Autopivot!H816&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C817-3020000&Autopivot!D817,20)","v":"Q217-3020000"},{"$f":"Autopivot!A817","v":0},{"$f":"Autopivot!B817","v":0},{"$f":"Autopivot!F817","v":0},{"$f":"Autopivot!E817","v":0},{"$f":"IF(Autopivot!G817=0,\"\",Autopivot!G817)","v":""},{"$f":"ROUND(Autopivot!J817,2)","v":0},{"$f":"LEFT(LEFT(C816,15)&\"-\"&LEFT(Autopivot!D817,14)&\"-\"&Autopivot!H817&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C818-3020000&Autopivot!D818,20)","v":"Q217-3020000"},{"$f":"Autopivot!A818","v":0},{"$f":"Autopivot!B818","v":0},{"$f":"Autopivot!F818","v":0},{"$f":"Autopivot!E818","v":0},{"$f":"IF(Autopivot!G818=0,\"\",Autopivot!G818)","v":""},{"$f":"ROUND(Autopivot!J818,2)","v":0},{"$f":"LEFT(LEFT(C817,15)&\"-\"&LEFT(Autopivot!D818,14)&\"-\"&Autopivot!H818&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C819-3020000&Autopivot!D819,20)","v":"Q217-3020000"},{"$f":"Autopivot!A819","v":0},{"$f":"Autopivot!B819","v":0},{"$f":"Autopivot!F819","v":0},{"$f":"Autopivot!E819","v":0},{"$f":"IF(Autopivot!G819=0,\"\",Autopivot!G819)","v":""},{"$f":"ROUND(Autopivot!J819,2)","v":0},{"$f":"LEFT(LEFT(C818,15)&\"-\"&LEFT(Autopivot!D819,14)&\"-\"&Autopivot!H819&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C820-3020000&Autopivot!D820,20)","v":"Q217-3020000"},{"$f":"Autopivot!A820","v":0},{"$f":"Autopivot!B820","v":0},{"$f":"Autopivot!F820","v":0},{"$f":"Autopivot!E820","v":0},{"$f":"IF(Autopivot!G820=0,\"\",Autopivot!G820)","v":""},{"$f":"ROUND(Autopivot!J820,2)","v":0},{"$f":"LEFT(LEFT(C819,15)&\"-\"&LEFT(Autopivot!D820,14)&\"-\"&Autopivot!H820&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C821-3020000&Autopivot!D821,20)","v":"Q217-3020000"},{"$f":"Autopivot!A821","v":0},{"$f":"Autopivot!B821","v":0},{"$f":"Autopivot!F821","v":0},{"$f":"Autopivot!E821","v":0},{"$f":"IF(Autopivot!G821=0,\"\",Autopivot!G821)","v":""},{"$f":"ROUND(Autopivot!J821,2)","v":0},{"$f":"LEFT(LEFT(C820,15)&\"-\"&LEFT(Autopivot!D821,14)&\"-\"&Autopivot!H821&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C822-3020000&Autopivot!D822,20)","v":"Q217-3020000"},{"$f":"Autopivot!A822","v":0},{"$f":"Autopivot!B822","v":0},{"$f":"Autopivot!F822","v":0},{"$f":"Autopivot!E822","v":0},{"$f":"IF(Autopivot!G822=0,\"\",Autopivot!G822)","v":""},{"$f":"ROUND(Autopivot!J822,2)","v":0},{"$f":"LEFT(LEFT(C821,15)&\"-\"&LEFT(Autopivot!D822,14)&\"-\"&Autopivot!H822&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C823-3020000&Autopivot!D823,20)","v":"Q217-3020000"},{"$f":"Autopivot!A823","v":0},{"$f":"Autopivot!B823","v":0},{"$f":"Autopivot!F823","v":0},{"$f":"Autopivot!E823","v":0},{"$f":"IF(Autopivot!G823=0,\"\",Autopivot!G823)","v":""},{"$f":"ROUND(Autopivot!J823,2)","v":0},{"$f":"LEFT(LEFT(C822,15)&\"-\"&LEFT(Autopivot!D823,14)&\"-\"&Autopivot!H823&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C824-3020000&Autopivot!D824,20)","v":"Q217-3020000"},{"$f":"Autopivot!A824","v":0},{"$f":"Autopivot!B824","v":0},{"$f":"Autopivot!F824","v":0},{"$f":"Autopivot!E824","v":0},{"$f":"IF(Autopivot!G824=0,\"\",Autopivot!G824)","v":""},{"$f":"ROUND(Autopivot!J824,2)","v":0},{"$f":"LEFT(LEFT(C823,15)&\"-\"&LEFT(Autopivot!D824,14)&\"-\"&Autopivot!H824&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C825-3020000&Autopivot!D825,20)","v":"Q217-3020000"},{"$f":"Autopivot!A825","v":0},{"$f":"Autopivot!B825","v":0},{"$f":"Autopivot!F825","v":0},{"$f":"Autopivot!E825","v":0},{"$f":"IF(Autopivot!G825=0,\"\",Autopivot!G825)","v":""},{"$f":"ROUND(Autopivot!J825,2)","v":0},{"$f":"LEFT(LEFT(C824,15)&\"-\"&LEFT(Autopivot!D825,14)&\"-\"&Autopivot!H825&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C826-3020000&Autopivot!D826,20)","v":"Q217-3020000"},{"$f":"Autopivot!A826","v":0},{"$f":"Autopivot!B826","v":0},{"$f":"Autopivot!F826","v":0},{"$f":"Autopivot!E826","v":0},{"$f":"IF(Autopivot!G826=0,\"\",Autopivot!G826)","v":""},{"$f":"ROUND(Autopivot!J826,2)","v":0},{"$f":"LEFT(LEFT(C825,15)&\"-\"&LEFT(Autopivot!D826,14)&\"-\"&Autopivot!H826&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C827-3020000&Autopivot!D827,20)","v":"Q217-3020000"},{"$f":"Autopivot!A827","v":0},{"$f":"Autopivot!B827","v":0},{"$f":"Autopivot!F827","v":0},{"$f":"Autopivot!E827","v":0},{"$f":"IF(Autopivot!G827=0,\"\",Autopivot!G827)","v":""},{"$f":"ROUND(Autopivot!J827,2)","v":0},{"$f":"LEFT(LEFT(C826,15)&\"-\"&LEFT(Autopivot!D827,14)&\"-\"&Autopivot!H827&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C828-3020000&Autopivot!D828,20)","v":"Q217-3020000"},{"$f":"Autopivot!A828","v":0},{"$f":"Autopivot!B828","v":0},{"$f":"Autopivot!F828","v":0},{"$f":"Autopivot!E828","v":0},{"$f":"IF(Autopivot!G828=0,\"\",Autopivot!G828)","v":""},{"$f":"ROUND(Autopivot!J828,2)","v":0},{"$f":"LEFT(LEFT(C827,15)&\"-\"&LEFT(Autopivot!D828,14)&\"-\"&Autopivot!H828&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C829-3020000&Autopivot!D829,20)","v":"Q217-3020000"},{"$f":"Autopivot!A829","v":0},{"$f":"Autopivot!B829","v":0},{"$f":"Autopivot!F829","v":0},{"$f":"Autopivot!E829","v":0},{"$f":"IF(Autopivot!G829=0,\"\",Autopivot!G829)","v":""},{"$f":"ROUND(Autopivot!J829,2)","v":0},{"$f":"LEFT(LEFT(C828,15)&\"-\"&LEFT(Autopivot!D829,14)&\"-\"&Autopivot!H829&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C830-3020000&Autopivot!D830,20)","v":"Q217-3020000"},{"$f":"Autopivot!A830","v":0},{"$f":"Autopivot!B830","v":0},{"$f":"Autopivot!F830","v":0},{"$f":"Autopivot!E830","v":0},{"$f":"IF(Autopivot!G830=0,\"\",Autopivot!G830)","v":""},{"$f":"ROUND(Autopivot!J830,2)","v":0},{"$f":"LEFT(LEFT(C829,15)&\"-\"&LEFT(Autopivot!D830,14)&\"-\"&Autopivot!H830&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C831-3020000&Autopivot!D831,20)","v":"Q217-3020000"},{"$f":"Autopivot!A831","v":0},{"$f":"Autopivot!B831","v":0},{"$f":"Autopivot!F831","v":0},{"$f":"Autopivot!E831","v":0},{"$f":"IF(Autopivot!G831=0,\"\",Autopivot!G831)","v":""},{"$f":"ROUND(Autopivot!J831,2)","v":0},{"$f":"LEFT(LEFT(C830,15)&\"-\"&LEFT(Autopivot!D831,14)&\"-\"&Autopivot!H831&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C832-3020000&Autopivot!D832,20)","v":"Q217-3020000"},{"$f":"Autopivot!A832","v":0},{"$f":"Autopivot!B832","v":0},{"$f":"Autopivot!F832","v":0},{"$f":"Autopivot!E832","v":0},{"$f":"IF(Autopivot!G832=0,\"\",Autopivot!G832)","v":""},{"$f":"ROUND(Autopivot!J832,2)","v":0},{"$f":"LEFT(LEFT(C831,15)&\"-\"&LEFT(Autopivot!D832,14)&\"-\"&Autopivot!H832&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C833-3020000&Autopivot!D833,20)","v":"Q217-3020000"},{"$f":"Autopivot!A833","v":0},{"$f":"Autopivot!B833","v":0},{"$f":"Autopivot!F833","v":0},{"$f":"Autopivot!E833","v":0},{"$f":"IF(Autopivot!G833=0,\"\",Autopivot!G833)","v":""},{"$f":"ROUND(Autopivot!J833,2)","v":0},{"$f":"LEFT(LEFT(C832,15)&\"-\"&LEFT(Autopivot!D833,14)&\"-\"&Autopivot!H833&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C834-3020000&Autopivot!D834,20)","v":"Q217-3020000"},{"$f":"Autopivot!A834","v":0},{"$f":"Autopivot!B834","v":0},{"$f":"Autopivot!F834","v":0},{"$f":"Autopivot!E834","v":0},{"$f":"IF(Autopivot!G834=0,\"\",Autopivot!G834)","v":""},{"$f":"ROUND(Autopivot!J834,2)","v":0},{"$f":"LEFT(LEFT(C833,15)&\"-\"&LEFT(Autopivot!D834,14)&\"-\"&Autopivot!H834&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C835-3020000&Autopivot!D835,20)","v":"Q217-3020000"},{"$f":"Autopivot!A835","v":0},{"$f":"Autopivot!B835","v":0},{"$f":"Autopivot!F835","v":0},{"$f":"Autopivot!E835","v":0},{"$f":"IF(Autopivot!G835=0,\"\",Autopivot!G835)","v":""},{"$f":"ROUND(Autopivot!J835,2)","v":0},{"$f":"LEFT(LEFT(C834,15)&\"-\"&LEFT(Autopivot!D835,14)&\"-\"&Autopivot!H835&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C836-3020000&Autopivot!D836,20)","v":"Q217-3020000"},{"$f":"Autopivot!A836","v":0},{"$f":"Autopivot!B836","v":0},{"$f":"Autopivot!F836","v":0},{"$f":"Autopivot!E836","v":0},{"$f":"IF(Autopivot!G836=0,\"\",Autopivot!G836)","v":""},{"$f":"ROUND(Autopivot!J836,2)","v":0},{"$f":"LEFT(LEFT(C835,15)&\"-\"&LEFT(Autopivot!D836,14)&\"-\"&Autopivot!H836&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C837-3020000&Autopivot!D837,20)","v":"Q217-3020000"},{"$f":"Autopivot!A837","v":0},{"$f":"Autopivot!B837","v":0},{"$f":"Autopivot!F837","v":0},{"$f":"Autopivot!E837","v":0},{"$f":"IF(Autopivot!G837=0,\"\",Autopivot!G837)","v":""},{"$f":"ROUND(Autopivot!J837,2)","v":0},{"$f":"LEFT(LEFT(C836,15)&\"-\"&LEFT(Autopivot!D837,14)&\"-\"&Autopivot!H837&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C838-3020000&Autopivot!D838,20)","v":"Q217-3020000"},{"$f":"Autopivot!A838","v":0},{"$f":"Autopivot!B838","v":0},{"$f":"Autopivot!F838","v":0},{"$f":"Autopivot!E838","v":0},{"$f":"IF(Autopivot!G838=0,\"\",Autopivot!G838)","v":""},{"$f":"ROUND(Autopivot!J838,2)","v":0},{"$f":"LEFT(LEFT(C837,15)&\"-\"&LEFT(Autopivot!D838,14)&\"-\"&Autopivot!H838&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C839-3020000&Autopivot!D839,20)","v":"Q217-3020000"},{"$f":"Autopivot!A839","v":0},{"$f":"Autopivot!B839","v":0},{"$f":"Autopivot!F839","v":0},{"$f":"Autopivot!E839","v":0},{"$f":"IF(Autopivot!G839=0,\"\",Autopivot!G839)","v":""},{"$f":"ROUND(Autopivot!J839,2)","v":0},{"$f":"LEFT(LEFT(C838,15)&\"-\"&LEFT(Autopivot!D839,14)&\"-\"&Autopivot!H839&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C840-3020000&Autopivot!D840,20)","v":"Q217-3020000"},{"$f":"Autopivot!A840","v":0},{"$f":"Autopivot!B840","v":0},{"$f":"Autopivot!F840","v":0},{"$f":"Autopivot!E840","v":0},{"$f":"IF(Autopivot!G840=0,\"\",Autopivot!G840)","v":""},{"$f":"ROUND(Autopivot!J840,2)","v":0},{"$f":"LEFT(LEFT(C839,15)&\"-\"&LEFT(Autopivot!D840,14)&\"-\"&Autopivot!H840&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C841-3020000&Autopivot!D841,20)","v":"Q217-3020000"},{"$f":"Autopivot!A841","v":0},{"$f":"Autopivot!B841","v":0},{"$f":"Autopivot!F841","v":0},{"$f":"Autopivot!E841","v":0},{"$f":"IF(Autopivot!G841=0,\"\",Autopivot!G841)","v":""},{"$f":"ROUND(Autopivot!J841,2)","v":0},{"$f":"LEFT(LEFT(C840,15)&\"-\"&LEFT(Autopivot!D841,14)&\"-\"&Autopivot!H841&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C842-3020000&Autopivot!D842,20)","v":"Q217-3020000"},{"$f":"Autopivot!A842","v":0},{"$f":"Autopivot!B842","v":0},{"$f":"Autopivot!F842","v":0},{"$f":"Autopivot!E842","v":0},{"$f":"IF(Autopivot!G842=0,\"\",Autopivot!G842)","v":""},{"$f":"ROUND(Autopivot!J842,2)","v":0},{"$f":"LEFT(LEFT(C841,15)&\"-\"&LEFT(Autopivot!D842,14)&\"-\"&Autopivot!H842&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C843-3020000&Autopivot!D843,20)","v":"Q217-3020000"},{"$f":"Autopivot!A843","v":0},{"$f":"Autopivot!B843","v":0},{"$f":"Autopivot!F843","v":0},{"$f":"Autopivot!E843","v":0},{"$f":"IF(Autopivot!G843=0,\"\",Autopivot!G843)","v":""},{"$f":"ROUND(Autopivot!J843,2)","v":0},{"$f":"LEFT(LEFT(C842,15)&\"-\"&LEFT(Autopivot!D843,14)&\"-\"&Autopivot!H843&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C844-3020000&Autopivot!D844,20)","v":"Q217-3020000"},{"$f":"Autopivot!A844","v":0},{"$f":"Autopivot!B844","v":0},{"$f":"Autopivot!F844","v":0},{"$f":"Autopivot!E844","v":0},{"$f":"IF(Autopivot!G844=0,\"\",Autopivot!G844)","v":""},{"$f":"ROUND(Autopivot!J844,2)","v":0},{"$f":"LEFT(LEFT(C843,15)&\"-\"&LEFT(Autopivot!D844,14)&\"-\"&Autopivot!H844&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C845-3020000&Autopivot!D845,20)","v":"Q217-3020000"},{"$f":"Autopivot!A845","v":0},{"$f":"Autopivot!B845","v":0},{"$f":"Autopivot!F845","v":0},{"$f":"Autopivot!E845","v":0},{"$f":"IF(Autopivot!G845=0,\"\",Autopivot!G845)","v":""},{"$f":"ROUND(Autopivot!J845,2)","v":0},{"$f":"LEFT(LEFT(C844,15)&\"-\"&LEFT(Autopivot!D845,14)&\"-\"&Autopivot!H845&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C846-3020000&Autopivot!D846,20)","v":"Q217-3020000"},{"$f":"Autopivot!A846","v":0},{"$f":"Autopivot!B846","v":0},{"$f":"Autopivot!F846","v":0},{"$f":"Autopivot!E846","v":0},{"$f":"IF(Autopivot!G846=0,\"\",Autopivot!G846)","v":""},{"$f":"ROUND(Autopivot!J846,2)","v":0},{"$f":"LEFT(LEFT(C845,15)&\"-\"&LEFT(Autopivot!D846,14)&\"-\"&Autopivot!H846&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C847-3020000&Autopivot!D847,20)","v":"Q217-3020000"},{"$f":"Autopivot!A847","v":0},{"$f":"Autopivot!B847","v":0},{"$f":"Autopivot!F847","v":0},{"$f":"Autopivot!E847","v":0},{"$f":"IF(Autopivot!G847=0,\"\",Autopivot!G847)","v":""},{"$f":"ROUND(Autopivot!J847,2)","v":0},{"$f":"LEFT(LEFT(C846,15)&\"-\"&LEFT(Autopivot!D847,14)&\"-\"&Autopivot!H847&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C848-3020000&Autopivot!D848,20)","v":"Q217-3020000"},{"$f":"Autopivot!A848","v":0},{"$f":"Autopivot!B848","v":0},{"$f":"Autopivot!F848","v":0},{"$f":"Autopivot!E848","v":0},{"$f":"IF(Autopivot!G848=0,\"\",Autopivot!G848)","v":""},{"$f":"ROUND(Autopivot!J848,2)","v":0},{"$f":"LEFT(LEFT(C847,15)&\"-\"&LEFT(Autopivot!D848,14)&\"-\"&Autopivot!H848&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C849-3020000&Autopivot!D849,20)","v":"Q217-3020000"},{"$f":"Autopivot!A849","v":0},{"$f":"Autopivot!B849","v":0},{"$f":"Autopivot!F849","v":0},{"$f":"Autopivot!E849","v":0},{"$f":"IF(Autopivot!G849=0,\"\",Autopivot!G849)","v":""},{"$f":"ROUND(Autopivot!J849,2)","v":0},{"$f":"LEFT(LEFT(C848,15)&\"-\"&LEFT(Autopivot!D849,14)&\"-\"&Autopivot!H849&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C850-3020000&Autopivot!D850,20)","v":"Q217-3020000"},{"$f":"Autopivot!A850","v":0},{"$f":"Autopivot!B850","v":0},{"$f":"Autopivot!F850","v":0},{"$f":"Autopivot!E850","v":0},{"$f":"IF(Autopivot!G850=0,\"\",Autopivot!G850)","v":""},{"$f":"ROUND(Autopivot!J850,2)","v":0},{"$f":"LEFT(LEFT(C849,15)&\"-\"&LEFT(Autopivot!D850,14)&\"-\"&Autopivot!H850&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C851-3020000&Autopivot!D851,20)","v":"Q217-3020000"},{"$f":"Autopivot!A851","v":0},{"$f":"Autopivot!B851","v":0},{"$f":"Autopivot!F851","v":0},{"$f":"Autopivot!E851","v":0},{"$f":"IF(Autopivot!G851=0,\"\",Autopivot!G851)","v":""},{"$f":"ROUND(Autopivot!J851,2)","v":0},{"$f":"LEFT(LEFT(C850,15)&\"-\"&LEFT(Autopivot!D851,14)&\"-\"&Autopivot!H851&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C852-3020000&Autopivot!D852,20)","v":"Q217-3020000"},{"$f":"Autopivot!A852","v":0},{"$f":"Autopivot!B852","v":0},{"$f":"Autopivot!F852","v":0},{"$f":"Autopivot!E852","v":0},{"$f":"IF(Autopivot!G852=0,\"\",Autopivot!G852)","v":""},{"$f":"ROUND(Autopivot!J852,2)","v":0},{"$f":"LEFT(LEFT(C851,15)&\"-\"&LEFT(Autopivot!D852,14)&\"-\"&Autopivot!H852&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C853-3020000&Autopivot!D853,20)","v":"Q217-3020000"},{"$f":"Autopivot!A853","v":0},{"$f":"Autopivot!B853","v":0},{"$f":"Autopivot!F853","v":0},{"$f":"Autopivot!E853","v":0},{"$f":"IF(Autopivot!G853=0,\"\",Autopivot!G853)","v":""},{"$f":"ROUND(Autopivot!J853,2)","v":0},{"$f":"LEFT(LEFT(C852,15)&\"-\"&LEFT(Autopivot!D853,14)&\"-\"&Autopivot!H853&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C854-3020000&Autopivot!D854,20)","v":"Q217-3020000"},{"$f":"Autopivot!A854","v":0},{"$f":"Autopivot!B854","v":0},{"$f":"Autopivot!F854","v":0},{"$f":"Autopivot!E854","v":0},{"$f":"IF(Autopivot!G854=0,\"\",Autopivot!G854)","v":""},{"$f":"ROUND(Autopivot!J854,2)","v":0},{"$f":"LEFT(LEFT(C853,15)&\"-\"&LEFT(Autopivot!D854,14)&\"-\"&Autopivot!H854&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C855-3020000&Autopivot!D855,20)","v":"Q217-3020000"},{"$f":"Autopivot!A855","v":0},{"$f":"Autopivot!B855","v":0},{"$f":"Autopivot!F855","v":0},{"$f":"Autopivot!E855","v":0},{"$f":"IF(Autopivot!G855=0,\"\",Autopivot!G855)","v":""},{"$f":"ROUND(Autopivot!J855,2)","v":0},{"$f":"LEFT(LEFT(C854,15)&\"-\"&LEFT(Autopivot!D855,14)&\"-\"&Autopivot!H855&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C856-3020000&Autopivot!D856,20)","v":"Q217-3020000"},{"$f":"Autopivot!A856","v":0},{"$f":"Autopivot!B856","v":0},{"$f":"Autopivot!F856","v":0},{"$f":"Autopivot!E856","v":0},{"$f":"IF(Autopivot!G856=0,\"\",Autopivot!G856)","v":""},{"$f":"ROUND(Autopivot!J856,2)","v":0},{"$f":"LEFT(LEFT(C855,15)&\"-\"&LEFT(Autopivot!D856,14)&\"-\"&Autopivot!H856&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C857-3020000&Autopivot!D857,20)","v":"Q217-3020000"},{"$f":"Autopivot!A857","v":0},{"$f":"Autopivot!B857","v":0},{"$f":"Autopivot!F857","v":0},{"$f":"Autopivot!E857","v":0},{"$f":"IF(Autopivot!G857=0,\"\",Autopivot!G857)","v":""},{"$f":"ROUND(Autopivot!J857,2)","v":0},{"$f":"LEFT(LEFT(C856,15)&\"-\"&LEFT(Autopivot!D857,14)&\"-\"&Autopivot!H857&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C858-3020000&Autopivot!D858,20)","v":"Q217-3020000"},{"$f":"Autopivot!A858","v":0},{"$f":"Autopivot!B858","v":0},{"$f":"Autopivot!F858","v":0},{"$f":"Autopivot!E858","v":0},{"$f":"IF(Autopivot!G858=0,\"\",Autopivot!G858)","v":""},{"$f":"ROUND(Autopivot!J858,2)","v":0},{"$f":"LEFT(LEFT(C857,15)&\"-\"&LEFT(Autopivot!D858,14)&\"-\"&Autopivot!H858&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C859-3020000&Autopivot!D859,20)","v":"Q217-3020000"},{"$f":"Autopivot!A859","v":0},{"$f":"Autopivot!B859","v":0},{"$f":"Autopivot!F859","v":0},{"$f":"Autopivot!E859","v":0},{"$f":"IF(Autopivot!G859=0,\"\",Autopivot!G859)","v":""},{"$f":"ROUND(Autopivot!J859,2)","v":0},{"$f":"LEFT(LEFT(C858,15)&\"-\"&LEFT(Autopivot!D859,14)&\"-\"&Autopivot!H859&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C860-3020000&Autopivot!D860,20)","v":"Q217-3020000"},{"$f":"Autopivot!A860","v":0},{"$f":"Autopivot!B860","v":0},{"$f":"Autopivot!F860","v":0},{"$f":"Autopivot!E860","v":0},{"$f":"IF(Autopivot!G860=0,\"\",Autopivot!G860)","v":""},{"$f":"ROUND(Autopivot!J860,2)","v":0},{"$f":"LEFT(LEFT(C859,15)&\"-\"&LEFT(Autopivot!D860,14)&\"-\"&Autopivot!H860&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C861-3020000&Autopivot!D861,20)","v":"Q217-3020000"},{"$f":"Autopivot!A861","v":0},{"$f":"Autopivot!B861","v":0},{"$f":"Autopivot!F861","v":0},{"$f":"Autopivot!E861","v":0},{"$f":"IF(Autopivot!G861=0,\"\",Autopivot!G861)","v":""},{"$f":"ROUND(Autopivot!J861,2)","v":0},{"$f":"LEFT(LEFT(C860,15)&\"-\"&LEFT(Autopivot!D861,14)&\"-\"&Autopivot!H861&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C862-3020000&Autopivot!D862,20)","v":"Q217-3020000"},{"$f":"Autopivot!A862","v":0},{"$f":"Autopivot!B862","v":0},{"$f":"Autopivot!F862","v":0},{"$f":"Autopivot!E862","v":0},{"$f":"IF(Autopivot!G862=0,\"\",Autopivot!G862)","v":""},{"$f":"ROUND(Autopivot!J862,2)","v":0},{"$f":"LEFT(LEFT(C861,15)&\"-\"&LEFT(Autopivot!D862,14)&\"-\"&Autopivot!H862&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C863-3020000&Autopivot!D863,20)","v":"Q217-3020000"},{"$f":"Autopivot!A863","v":0},{"$f":"Autopivot!B863","v":0},{"$f":"Autopivot!F863","v":0},{"$f":"Autopivot!E863","v":0},{"$f":"IF(Autopivot!G863=0,\"\",Autopivot!G863)","v":""},{"$f":"ROUND(Autopivot!J863,2)","v":0},{"$f":"LEFT(LEFT(C862,15)&\"-\"&LEFT(Autopivot!D863,14)&\"-\"&Autopivot!H863&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C864-3020000&Autopivot!D864,20)","v":"Q217-3020000"},{"$f":"Autopivot!A864","v":0},{"$f":"Autopivot!B864","v":0},{"$f":"Autopivot!F864","v":0},{"$f":"Autopivot!E864","v":0},{"$f":"IF(Autopivot!G864=0,\"\",Autopivot!G864)","v":""},{"$f":"ROUND(Autopivot!J864,2)","v":0},{"$f":"LEFT(LEFT(C863,15)&\"-\"&LEFT(Autopivot!D864,14)&\"-\"&Autopivot!H864&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C865-3020000&Autopivot!D865,20)","v":"Q217-3020000"},{"$f":"Autopivot!A865","v":0},{"$f":"Autopivot!B865","v":0},{"$f":"Autopivot!F865","v":0},{"$f":"Autopivot!E865","v":0},{"$f":"IF(Autopivot!G865=0,\"\",Autopivot!G865)","v":""},{"$f":"ROUND(Autopivot!J865,2)","v":0},{"$f":"LEFT(LEFT(C864,15)&\"-\"&LEFT(Autopivot!D865,14)&\"-\"&Autopivot!H865&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C866-3020000&Autopivot!D866,20)","v":"Q217-3020000"},{"$f":"Autopivot!A866","v":0},{"$f":"Autopivot!B866","v":0},{"$f":"Autopivot!F866","v":0},{"$f":"Autopivot!E866","v":0},{"$f":"IF(Autopivot!G866=0,\"\",Autopivot!G866)","v":""},{"$f":"ROUND(Autopivot!J866,2)","v":0},{"$f":"LEFT(LEFT(C865,15)&\"-\"&LEFT(Autopivot!D866,14)&\"-\"&Autopivot!H866&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C867-3020000&Autopivot!D867,20)","v":"Q217-3020000"},{"$f":"Autopivot!A867","v":0},{"$f":"Autopivot!B867","v":0},{"$f":"Autopivot!F867","v":0},{"$f":"Autopivot!E867","v":0},{"$f":"IF(Autopivot!G867=0,\"\",Autopivot!G867)","v":""},{"$f":"ROUND(Autopivot!J867,2)","v":0},{"$f":"LEFT(LEFT(C866,15)&\"-\"&LEFT(Autopivot!D867,14)&\"-\"&Autopivot!H867&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C868-3020000&Autopivot!D868,20)","v":"Q217-3020000"},{"$f":"Autopivot!A868","v":0},{"$f":"Autopivot!B868","v":0},{"$f":"Autopivot!F868","v":0},{"$f":"Autopivot!E868","v":0},{"$f":"IF(Autopivot!G868=0,\"\",Autopivot!G868)","v":""},{"$f":"ROUND(Autopivot!J868,2)","v":0},{"$f":"LEFT(LEFT(C867,15)&\"-\"&LEFT(Autopivot!D868,14)&\"-\"&Autopivot!H868&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C869-3020000&Autopivot!D869,20)","v":"Q217-3020000"},{"$f":"Autopivot!A869","v":0},{"$f":"Autopivot!B869","v":0},{"$f":"Autopivot!F869","v":0},{"$f":"Autopivot!E869","v":0},{"$f":"IF(Autopivot!G869=0,\"\",Autopivot!G869)","v":""},{"$f":"ROUND(Autopivot!J869,2)","v":0},{"$f":"LEFT(LEFT(C868,15)&\"-\"&LEFT(Autopivot!D869,14)&\"-\"&Autopivot!H869&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C870-3020000&Autopivot!D870,20)","v":"Q217-3020000"},{"$f":"Autopivot!A870","v":0},{"$f":"Autopivot!B870","v":0},{"$f":"Autopivot!F870","v":0},{"$f":"Autopivot!E870","v":0},{"$f":"IF(Autopivot!G870=0,\"\",Autopivot!G870)","v":""},{"$f":"ROUND(Autopivot!J870,2)","v":0},{"$f":"LEFT(LEFT(C869,15)&\"-\"&LEFT(Autopivot!D870,14)&\"-\"&Autopivot!H870&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C871-3020000&Autopivot!D871,20)","v":"Q217-3020000"},{"$f":"Autopivot!A871","v":0},{"$f":"Autopivot!B871","v":0},{"$f":"Autopivot!F871","v":0},{"$f":"Autopivot!E871","v":0},{"$f":"IF(Autopivot!G871=0,\"\",Autopivot!G871)","v":""},{"$f":"ROUND(Autopivot!J871,2)","v":0},{"$f":"LEFT(LEFT(C870,15)&\"-\"&LEFT(Autopivot!D871,14)&\"-\"&Autopivot!H871&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C872-3020000&Autopivot!D872,20)","v":"Q217-3020000"},{"$f":"Autopivot!A872","v":0},{"$f":"Autopivot!B872","v":0},{"$f":"Autopivot!F872","v":0},{"$f":"Autopivot!E872","v":0},{"$f":"IF(Autopivot!G872=0,\"\",Autopivot!G872)","v":""},{"$f":"ROUND(Autopivot!J872,2)","v":0},{"$f":"LEFT(LEFT(C871,15)&\"-\"&LEFT(Autopivot!D872,14)&\"-\"&Autopivot!H872&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C873-3020000&Autopivot!D873,20)","v":"Q217-3020000"},{"$f":"Autopivot!A873","v":0},{"$f":"Autopivot!B873","v":0},{"$f":"Autopivot!F873","v":0},{"$f":"Autopivot!E873","v":0},{"$f":"IF(Autopivot!G873=0,\"\",Autopivot!G873)","v":""},{"$f":"ROUND(Autopivot!J873,2)","v":0},{"$f":"LEFT(LEFT(C872,15)&\"-\"&LEFT(Autopivot!D873,14)&\"-\"&Autopivot!H873&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C874-3020000&Autopivot!D874,20)","v":"Q217-3020000"},{"$f":"Autopivot!A874","v":0},{"$f":"Autopivot!B874","v":0},{"$f":"Autopivot!F874","v":0},{"$f":"Autopivot!E874","v":0},{"$f":"IF(Autopivot!G874=0,\"\",Autopivot!G874)","v":""},{"$f":"ROUND(Autopivot!J874,2)","v":0},{"$f":"LEFT(LEFT(C873,15)&\"-\"&LEFT(Autopivot!D874,14)&\"-\"&Autopivot!H874&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C875-3020000&Autopivot!D875,20)","v":"Q217-3020000"},{"$f":"Autopivot!A875","v":0},{"$f":"Autopivot!B875","v":0},{"$f":"Autopivot!F875","v":0},{"$f":"Autopivot!E875","v":0},{"$f":"IF(Autopivot!G875=0,\"\",Autopivot!G875)","v":""},{"$f":"ROUND(Autopivot!J875,2)","v":0},{"$f":"LEFT(LEFT(C874,15)&\"-\"&LEFT(Autopivot!D875,14)&\"-\"&Autopivot!H875&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C876-3020000&Autopivot!D876,20)","v":"Q217-3020000"},{"$f":"Autopivot!A876","v":0},{"$f":"Autopivot!B876","v":0},{"$f":"Autopivot!F876","v":0},{"$f":"Autopivot!E876","v":0},{"$f":"IF(Autopivot!G876=0,\"\",Autopivot!G876)","v":""},{"$f":"ROUND(Autopivot!J876,2)","v":0},{"$f":"LEFT(LEFT(C875,15)&\"-\"&LEFT(Autopivot!D876,14)&\"-\"&Autopivot!H876&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C877-3020000&Autopivot!D877,20)","v":"Q217-3020000"},{"$f":"Autopivot!A877","v":0},{"$f":"Autopivot!B877","v":0},{"$f":"Autopivot!F877","v":0},{"$f":"Autopivot!E877","v":0},{"$f":"IF(Autopivot!G877=0,\"\",Autopivot!G877)","v":""},{"$f":"ROUND(Autopivot!J877,2)","v":0},{"$f":"LEFT(LEFT(C876,15)&\"-\"&LEFT(Autopivot!D877,14)&\"-\"&Autopivot!H877&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C878-3020000&Autopivot!D878,20)","v":"Q217-3020000"},{"$f":"Autopivot!A878","v":0},{"$f":"Autopivot!B878","v":0},{"$f":"Autopivot!F878","v":0},{"$f":"Autopivot!E878","v":0},{"$f":"IF(Autopivot!G878=0,\"\",Autopivot!G878)","v":""},{"$f":"ROUND(Autopivot!J878,2)","v":0},{"$f":"LEFT(LEFT(C877,15)&\"-\"&LEFT(Autopivot!D878,14)&\"-\"&Autopivot!H878&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C879-3020000&Autopivot!D879,20)","v":"Q217-3020000"},{"$f":"Autopivot!A879","v":0},{"$f":"Autopivot!B879","v":0},{"$f":"Autopivot!F879","v":0},{"$f":"Autopivot!E879","v":0},{"$f":"IF(Autopivot!G879=0,\"\",Autopivot!G879)","v":""},{"$f":"ROUND(Autopivot!J879,2)","v":0},{"$f":"LEFT(LEFT(C878,15)&\"-\"&LEFT(Autopivot!D879,14)&\"-\"&Autopivot!H879&\"-\"&$D$6,40)","v":"0---Q2"}]
[{"$f":"LEFT($D$6&\"17\"&Autopivot!C880-3020000&Autopivot!D880,20)","v":"Q217-3020000"},{"$f":"Autopivot!A880","v":0},{"$f":"Autopivot!B880","v":0},{"$f":"Autopivot!F880","v":0},{"$f":"Autopivot!E880","v":0},{"$f":"IF(Autopivot!G880=0,\"\",Autopivot!G880)","v":""},{"$f":"ROUND(Autopivot!J880,2)","v":0},{"$f":"LEFT(LEFT(C879,15)&\"-\"&LEFT(Autopivot!D880,14)&\"-\"&Autopivot!H880&\"-\"&$D$6,40)","v":"0---Q2"}]

{"sheet":"Autopay3","index":70,"n_rows":879,"n_cols":9,"rows_kept":879,"cut":false,"hidden":true,"merged":[[1,1,1,8],[9,1,9,8],[5,4,5,7]]}
[]
[null,"Schedule of payments to schools - December 2018"]
[]
[{"$f":"ROUND(SUM(TRANS!Z:Z),2)-C4","v":0},"Total",{"$f":"SUM(G13:G1090)","v":3696713.4699999983},null,{"$f":"IF(A4=0,\"OK\",\"Error in Totals\")","v":"OK"}]
[null,"Date issued:"]
[null,"To reach school bank accounts by:","Dec 31 2018","Q3"]
[null,"Authorised by:"]
[null,"Compiled by:"]
[]
[null,"Submitted electronically"]
[]
["Reference","Vendor ","School","GL Code","Integra Cost Centre to charge","Internal Order Number","Amount £","Remittance Text","Document Number"]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C14-3020000&Autopivot!D14,20)","v":"Q3162025DFC"},{"$f":"Autopivot!A14","v":400001},{"$f":"Autopivot!B14","v":"Foulds"},{"$f":"Autopivot!F14","v":543965},{"$f":"Autopivot!E14","v":11331},{"$f":"IF(Autopivot!G14=0,\"\",Autopivot!G14)","v":20000350},{"$f":"ROUND(Autopivot!K14,2)","v":1885.93},{"$f":"LEFT(LEFT(C13,15)&\"-\"&LEFT(Autopivot!D14,14)&\"-\"&Autopivot!H14&\"-\"&$D$6,40)","v":"Foulds-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C15-3020000&Autopivot!D15,20)","v":"Q3162025PEGRANT"},{"$f":"Autopivot!A15","v":400001},{"$f":"Autopivot!B15","v":"Foulds"},{"$f":"Autopivot!F15","v":543965},{"$f":"Autopivot!E15","v":10166},{"$f":"IF(Autopivot!G15=0,\"\",Autopivot!G15)","v":""},{"$f":"ROUND(Autopivot!K15,2)","v":1944.79},{"$f":"LEFT(LEFT(C14,15)&\"-\"&LEFT(Autopivot!D15,14)&\"-\"&Autopivot!H15&\"-\"&$D$6,40)","v":"Foulds-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C16-3020000&Autopivot!D16,20)","v":"Q3162025PPFSMPRI"},{"$f":"Autopivot!A16","v":400001},{"$f":"Autopivot!B16","v":"Foulds"},{"$f":"Autopivot!F16","v":543965},{"$f":"Autopivot!E16","v":11334},{"$f":"IF(Autopivot!G16=0,\"\",Autopivot!G16)","v":20000978},{"$f":"ROUND(Autopivot!K16,2)","v":5940},{"$f":"LEFT(LEFT(C15,15)&\"-\"&LEFT(Autopivot!D16,14)&\"-\"&Autopivot!H16&\"-\"&$D$6,40)","v":"Foulds-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C17-3020000&Autopivot!D17,20)","v":"Q3162025UIFSM"},{"$f":"Autopivot!A17","v":400001},{"$f":"Autopivot!B17","v":"Foulds"},{"$f":"Autopivot!F17","v":543965},{"$f":"Autopivot!E17","v":10166},{"$f":"IF(Autopivot!G17=0,\"\",Autopivot!G17)","v":""},{"$f":"ROUND(Autopivot!K17,2)","v":13870},{"$f":"LEFT(LEFT(C16,15)&\"-\"&LEFT(Autopivot!D17,14)&\"-\"&Autopivot!H17&\"-\"&$D$6,40)","v":"Foulds-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C18-3020000&Autopivot!D18,20)","v":"Q3162027DFC"},{"$f":"Autopivot!A18","v":400002},{"$f":"Autopivot!B18","v":"Garden Suburb Junior"},{"$f":"Autopivot!F18","v":543965},{"$f":"Autopivot!E18","v":11331},{"$f":"IF(Autopivot!G18=0,\"\",Autopivot!G18)","v":20000350},{"$f":"ROUND(Autopivot!K18,2)","v":2009.68},{"$f":"LEFT(LEFT(C17,15)&\"-\"&LEFT(Autopivot!D18,14)&\"-\"&Autopivot!H18&\"-\"&$D$6,40)","v":"Garden Suburb J-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C19-3020000&Autopivot!D19,20)","v":"Q3162027PEGRANT"},{"$f":"Autopivot!A19","v":400002},{"$f":"Autopivot!B19","v":"Garden Suburb Junior"},{"$f":"Autopivot!F19","v":543965},{"$f":"Autopivot!E19","v":10166},{"$f":"IF(Autopivot!G19=0,\"\",Autopivot!G19)","v":""},{"$f":"ROUND(Autopivot!K19,2)","v":2039.58},{"$f":"LEFT(LEFT(C18,15)&\"-\"&LEFT(Autopivot!D19,14)&\"-\"&Autopivot!H19&\"-\"&$D$6,40)","v":"Garden Suburb J-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C20-3020000&Autopivot!D20,20)","v":"Q3162027PPFSMPRI"},{"$f":"Autopivot!A20","v":400002},{"$f":"Autopivot!B20","v":"Garden Suburb Junior"},{"$f":"Autopivot!F20","v":543965},{"$f":"Autopivot!E20","v":11334},{"$f":"IF(Autopivot!G20=0,\"\",Autopivot!G20)","v":20000978},{"$f":"ROUND(Autopivot!K20,2)","v":27720},{"$f":"LEFT(LEFT(C19,15)&\"-\"&LEFT(Autopivot!D20,14)&\"-\"&Autopivot!H20&\"-\"&$D$6,40)","v":"Garden Suburb J-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C21-3020000&Autopivot!D21,20)","v":"Q3163501PEGRANT"},{"$f":"Autopivot!A21","v":400003},{"$f":"Autopivot!B21","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F21","v":543965},{"$f":"Autopivot!E21","v":10166},{"$f":"IF(Autopivot!G21=0,\"\",Autopivot!G21)","v":""},{"$f":"ROUND(Autopivot!K21,2)","v":1855.2},{"$f":"LEFT(LEFT(C20,15)&\"-\"&LEFT(Autopivot!D21,14)&\"-\"&Autopivot!H21&\"-\"&$D$6,40)","v":"Our Lady of Lou-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C22-3020000&Autopivot!D22,20)","v":"Q3163501PPFSMPRI"},{"$f":"Autopivot!A22","v":400003},{"$f":"Autopivot!B22","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F22","v":543965},{"$f":"Autopivot!E22","v":11334},{"$f":"IF(Autopivot!G22=0,\"\",Autopivot!G22)","v":20000978},{"$f":"ROUND(Autopivot!K22,2)","v":14520},{"$f":"LEFT(LEFT(C21,15)&\"-\"&LEFT(Autopivot!D22,14)&\"-\"&Autopivot!H22&\"-\"&$D$6,40)","v":"Our Lady of Lou-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C23-3020000&Autopivot!D23,20)","v":"Q3163501UIFSM"},{"$f":"Autopivot!A23","v":400003},{"$f":"Autopivot!B23","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F23","v":543965},{"$f":"Autopivot!E23","v":10166},{"$f":"IF(Autopivot!G23=0,\"\",Autopivot!G23)","v":""},{"$f":"ROUND(Autopivot!K23,2)","v":8562.5},{"$f":"LEFT(LEFT(C22,15)&\"-\"&LEFT(Autopivot!D23,14)&\"-\"&Autopivot!H23&\"-\"&$D$6,40)","v":"Our Lady of Lou-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C24-3020000&Autopivot!D24,20)","v":"Q3162054DFC"},{"$f":"Autopivot!A24","v":400004},{"$f":"Autopivot!B24","v":"Woodridge  Primary School"},{"$f":"Autopivot!F24","v":543965},{"$f":"Autopivot!E24","v":11331},{"$f":"IF(Autopivot!G24=0,\"\",Autopivot!G24)","v":20000350},{"$f":"ROUND(Autopivot!K24,2)","v":1672.18},{"$f":"LEFT(LEFT(C23,15)&\"-\"&LEFT(Autopivot!D24,14)&\"-\"&Autopivot!H24&\"-\"&$D$6,40)","v":"Woodridge  Prim-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C25-3020000&Autopivot!D25,20)","v":"Q3162054PEGRANT"},{"$f":"Autopivot!A25","v":400004},{"$f":"Autopivot!B25","v":"Woodridge  Primary School"},{"$f":"Autopivot!F25","v":543965},{"$f":"Autopivot!E25","v":10166},{"$f":"IF(Autopivot!G25=0,\"\",Autopivot!G25)","v":""},{"$f":"ROUND(Autopivot!K25,2)","v":1883.33},{"$f":"LEFT(LEFT(C24,15)&\"-\"&LEFT(Autopivot!D25,14)&\"-\"&Autopivot!H25&\"-\"&$D$6,40)","v":"Woodridge  Prim-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C26-3020000&Autopivot!D26,20)","v":"Q3162054PPFSMPRI"},{"$f":"Autopivot!A26","v":400004},{"$f":"Autopivot!B26","v":"Woodridge  Primary School"},{"$f":"Autopivot!F26","v":543965},{"$f":"Autopivot!E26","v":11334},{"$f":"IF(Autopivot!G26=0,\"\",Autopivot!G26)","v":20000978},{"$f":"ROUND(Autopivot!K26,2)","v":7260},{"$f":"LEFT(LEFT(C25,15)&\"-\"&LEFT(Autopivot!D26,14)&\"-\"&Autopivot!H26&\"-\"&$D$6,40)","v":"Woodridge  Prim-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C27-3020000&Autopivot!D27,20)","v":"Q3162054UIFSM"},{"$f":"Autopivot!A27","v":400004},{"$f":"Autopivot!B27","v":"Woodridge  Primary School"},{"$f":"Autopivot!F27","v":543965},{"$f":"Autopivot!E27","v":10166},{"$f":"IF(Autopivot!G27=0,\"\",Autopivot!G27)","v":""},{"$f":"ROUND(Autopivot!K27,2)","v":8517.1299999999992},{"$f":"LEFT(LEFT(C26,15)&\"-\"&LEFT(Autopivot!D27,14)&\"-\"&Autopivot!H27&\"-\"&$D$6,40)","v":"Woodridge  Prim-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C28-3020000&Autopivot!D28,20)","v":"Q3162002DFC"},{"$f":"Autopivot!A28","v":400005},{"$f":"Autopivot!B28","v":"Barnfield School"},{"$f":"Autopivot!F28","v":543965},{"$f":"Autopivot!E28","v":11331},{"$f":"IF(Autopivot!G28=0,\"\",Autopivot!G28)","v":20000350},{"$f":"ROUND(Autopivot!K28,2)","v":2459.6799999999998},{"$f":"LEFT(LEFT(C27,15)&\"-\"&LEFT(Autopivot!D28,14)&\"-\"&Autopivot!H28&\"-\"&$D$6,40)","v":"Barnfield Schoo-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C29-3020000&Autopivot!D29,20)","v":"Q3162002PEGRANT"},{"$f":"Autopivot!A29","v":400005},{"$f":"Autopivot!B29","v":"Barnfield School"},{"$f":"Autopivot!F29","v":543965},{"$f":"Autopivot!E29","v":10166},{"$f":"IF(Autopivot!G29=0,\"\",Autopivot!G29)","v":""},{"$f":"ROUND(Autopivot!K29,2)","v":2096.88},{"$f":"LEFT(LEFT(C28,15)&\"-\"&LEFT(Autopivot!D29,14)&\"-\"&Autopivot!H29&\"-\"&$D$6,40)","v":"Barnfield Schoo-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C30-3020000&Autopivot!D30,20)","v":"Q3162002PPFSMPRI"},{"$f":"Autopivot!A30","v":400005},{"$f":"Autopivot!B30","v":"Barnfield School"},{"$f":"Autopivot!F30","v":543965},{"$f":"Autopivot!E30","v":11334},{"$f":"IF(Autopivot!G30=0,\"\",Autopivot!G30)","v":20000978},{"$f":"ROUND(Autopivot!K30,2)","v":84480},{"$f":"LEFT(LEFT(C29,15)&\"-\"&LEFT(Autopivot!D30,14)&\"-\"&Autopivot!H30&\"-\"&$D$6,40)","v":"Barnfield Schoo-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C31-3020000&Autopivot!D31,20)","v":"Q3162002UIFSM"},{"$f":"Autopivot!A31","v":400005},{"$f":"Autopivot!B31","v":"Barnfield School"},{"$f":"Autopivot!F31","v":543965},{"$f":"Autopivot!E31","v":10166},{"$f":"IF(Autopivot!G31=0,\"\",Autopivot!G31)","v":""},{"$f":"ROUND(Autopivot!K31,2)","v":17170.5},{"$f":"LEFT(LEFT(C30,15)&\"-\"&LEFT(Autopivot!D31,14)&\"-\"&Autopivot!H31&\"-\"&$D$6,40)","v":"Barnfield Schoo-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C32-3020000&Autopivot!D32,20)","v":"Q3163313PEGRANT"},{"$f":"Autopivot!A32","v":400006},{"$f":"Autopivot!B32","v":"St Paul's School, N11"},{"$f":"Autopivot!F32","v":543965},{"$f":"Autopivot!E32","v":10166},{"$f":"IF(Autopivot!G32=0,\"\",Autopivot!G32)","v":""},{"$f":"ROUND(Autopivot!K32,2)","v":1852.08},{"$f":"LEFT(LEFT(C31,15)&\"-\"&LEFT(Autopivot!D32,14)&\"-\"&Autopivot!H32&\"-\"&$D$6,40)","v":"St Paul's Schoo-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C33-3020000&Autopivot!D33,20)","v":"Q3163313PPFSMPRI"},{"$f":"Autopivot!A33","v":400006},{"$f":"Autopivot!B33","v":"St Paul's School, N11"},{"$f":"Autopivot!F33","v":543965},{"$f":"Autopivot!E33","v":11334},{"$f":"IF(Autopivot!G33=0,\"\",Autopivot!G33)","v":20000978},{"$f":"ROUND(Autopivot!K33,2)","v":16500},{"$f":"LEFT(LEFT(C32,15)&\"-\"&LEFT(Autopivot!D33,14)&\"-\"&Autopivot!H33&\"-\"&$D$6,40)","v":"St Paul's Schoo-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C34-3020000&Autopivot!D34,20)","v":"Q3163313UIFSM"},{"$f":"Autopivot!A34","v":400006},{"$f":"Autopivot!B34","v":"St Paul's School, N11"},{"$f":"Autopivot!F34","v":543965},{"$f":"Autopivot!E34","v":10166},{"$f":"IF(Autopivot!G34=0,\"\",Autopivot!G34)","v":""},{"$f":"ROUND(Autopivot!K34,2)","v":6568.5},{"$f":"LEFT(LEFT(C33,15)&\"-\"&LEFT(Autopivot!D34,14)&\"-\"&Autopivot!H34&\"-\"&$D$6,40)","v":"St Paul's Schoo-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C35-3020000&Autopivot!D35,20)","v":"Q3163513PEGRANT"},{"$f":"Autopivot!A35","v":400007},{"$f":"Autopivot!B35","v":"Menorah Primary School"},{"$f":"Autopivot!F35","v":543965},{"$f":"Autopivot!E35","v":10166},{"$f":"IF(Autopivot!G35=0,\"\",Autopivot!G35)","v":""},{"$f":"ROUND(Autopivot!K35,2)","v":2013.54},{"$f":"LEFT(LEFT(C34,15)&\"-\"&LEFT(Autopivot!D35,14)&\"-\"&Autopivot!H35&\"-\"&$D$6,40)","v":"Menorah Primary-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C36-3020000&Autopivot!D36,20)","v":"Q3163513PPFSMPRI"},{"$f":"Autopivot!A36","v":400007},{"$f":"Autopivot!B36","v":"Menorah Primary School"},{"$f":"Autopivot!F36","v":543965},{"$f":"Autopivot!E36","v":11334},{"$f":"IF(Autopivot!G36=0,\"\",Autopivot!G36)","v":20000978},{"$f":"ROUND(Autopivot!K36,2)","v":8250},{"$f":"LEFT(LEFT(C35,15)&\"-\"&LEFT(Autopivot!D36,14)&\"-\"&Autopivot!H36&\"-\"&$D$6,40)","v":"Menorah Primary-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C37-3020000&Autopivot!D37,20)","v":"Q3163513UIFSM"},{"$f":"Autopivot!A37","v":400007},{"$f":"Autopivot!B37","v":"Menorah Primary School"},{"$f":"Autopivot!F37","v":543965},{"$f":"Autopivot!E37","v":10166},{"$f":"IF(Autopivot!G37=0,\"\",Autopivot!G37)","v":""},{"$f":"ROUND(Autopivot!K37,2)","v":15286},{"$f":"LEFT(LEFT(C36,15)&\"-\"&LEFT(Autopivot!D37,14)&\"-\"&Autopivot!H37&\"-\"&$D$6,40)","v":"Menorah Primary-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C38-3020000&Autopivot!D38,20)","v":"Q3163304PEGRANT"},{"$f":"Autopivot!A38","v":400008},{"$f":"Autopivot!B38","v":"Holy Trinity School"},{"$f":"Autopivot!F38","v":543965},{"$f":"Autopivot!E38","v":10166},{"$f":"IF(Autopivot!G38=0,\"\",Autopivot!G38)","v":""},{"$f":"ROUND(Autopivot!K38,2)","v":1869.79},{"$f":"LEFT(LEFT(C37,15)&\"-\"&LEFT(Autopivot!D38,14)&\"-\"&Autopivot!H38&\"-\"&$D$6,40)","v":"Holy Trinity Sc-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C39-3020000&Autopivot!D39,20)","v":"Q3163304PPFSMPRI"},{"$f":"Autopivot!A39","v":400008},{"$f":"Autopivot!B39","v":"Holy Trinity School"},{"$f":"Autopivot!F39","v":543965},{"$f":"Autopivot!E39","v":11334},{"$f":"IF(Autopivot!G39=0,\"\",Autopivot!G39)","v":20000978},{"$f":"ROUND(Autopivot!K39,2)","v":23100},{"$f":"LEFT(LEFT(C38,15)&\"-\"&LEFT(Autopivot!D39,14)&\"-\"&Autopivot!H39&\"-\"&$D$6,40)","v":"Holy Trinity Sc-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C40-3020000&Autopivot!D40,20)","v":"Q3163304UIFSM"},{"$f":"Autopivot!A40","v":400008},{"$f":"Autopivot!B40","v":"Holy Trinity School"},{"$f":"Autopivot!F40","v":543965},{"$f":"Autopivot!E40","v":10166},{"$f":"IF(Autopivot!G40=0,\"\",Autopivot!G40)","v":""},{"$f":"ROUND(Autopivot!K40,2)","v":4911.63},{"$f":"LEFT(LEFT(C39,15)&\"-\"&LEFT(Autopivot!D40,14)&\"-\"&Autopivot!H40&\"-\"&$D$6,40)","v":"Holy Trinity Sc-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C41-3020000&Autopivot!D41,20)","v":"Q3163506PEGRANT"},{"$f":"Autopivot!A41","v":400009},{"$f":"Autopivot!B41","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F41","v":543965},{"$f":"Autopivot!E41","v":10166},{"$f":"IF(Autopivot!G41=0,\"\",Autopivot!G41)","v":""},{"$f":"ROUND(Autopivot!K41,2)","v":1963.54},{"$f":"LEFT(LEFT(C40,15)&\"-\"&LEFT(Autopivot!D41,14)&\"-\"&Autopivot!H41&\"-\"&$D$6,40)","v":"St Vincent's Ca-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C42-3020000&Autopivot!D42,20)","v":"Q3163506PPFSMPRI"},{"$f":"Autopivot!A42","v":400009},{"$f":"Autopivot!B42","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F42","v":543965},{"$f":"Autopivot!E42","v":11334},{"$f":"IF(Autopivot!G42=0,\"\",Autopivot!G42)","v":20000978},{"$f":"ROUND(Autopivot!K42,2)","v":16830},{"$f":"LEFT(LEFT(C41,15)&\"-\"&LEFT(Autopivot!D42,14)&\"-\"&Autopivot!H42&\"-\"&$D$6,40)","v":"St Vincent's Ca-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C43-3020000&Autopivot!D43,20)","v":"Q3163506UIFSM"},{"$f":"Autopivot!A43","v":400009},{"$f":"Autopivot!B43","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F43","v":543965},{"$f":"Autopivot!E43","v":10166},{"$f":"IF(Autopivot!G43=0,\"\",Autopivot!G43)","v":""},{"$f":"ROUND(Autopivot!K43,2)","v":7770.38},{"$f":"LEFT(LEFT(C42,15)&\"-\"&LEFT(Autopivot!D43,14)&\"-\"&Autopivot!H43&\"-\"&$D$6,40)","v":"St Vincent's Ca-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C44-3020000&Autopivot!D44,20)","v":"Q3162071DFC"},{"$f":"Autopivot!A44","v":400010},{"$f":"Autopivot!B44","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F44","v":543965},{"$f":"Autopivot!E44","v":11331},{"$f":"IF(Autopivot!G44=0,\"\",Autopivot!G44)","v":20000350},{"$f":"ROUND(Autopivot!K44,2)","v":1849.93},{"$f":"LEFT(LEFT(C43,15)&\"-\"&LEFT(Autopivot!D44,14)&\"-\"&Autopivot!H44&\"-\"&$D$6,40)","v":"Queenswell Infa-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C45-3020000&Autopivot!D45,20)","v":"Q3162071PEGRANT"},{"$f":"Autopivot!A45","v":400010},{"$f":"Autopivot!B45","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F45","v":543965},{"$f":"Autopivot!E45","v":10166},{"$f":"IF(Autopivot!G45=0,\"\",Autopivot!G45)","v":""},{"$f":"ROUND(Autopivot!K45,2)","v":1848.95},{"$f":"LEFT(LEFT(C44,15)&\"-\"&LEFT(Autopivot!D45,14)&\"-\"&Autopivot!H45&\"-\"&$D$6,40)","v":"Queenswell Infa-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C46-3020000&Autopivot!D46,20)","v":"Q3162071PPFSMPRI"},{"$f":"Autopivot!A46","v":400010},{"$f":"Autopivot!B46","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F46","v":543965},{"$f":"Autopivot!E46","v":11334},{"$f":"IF(Autopivot!G46=0,\"\",Autopivot!G46)","v":20000978},{"$f":"ROUND(Autopivot!K46,2)","v":25080},{"$f":"LEFT(LEFT(C45,15)&\"-\"&LEFT(Autopivot!D46,14)&\"-\"&Autopivot!H46&\"-\"&$D$6,40)","v":"Queenswell Infa-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C47-3020000&Autopivot!D47,20)","v":"Q3162071ppservice"},{"$f":"Autopivot!A47","v":400010},{"$f":"Autopivot!B47","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F47","v":543965},{"$f":"Autopivot!E47","v":11334},{"$f":"IF(Autopivot!G47=0,\"\",Autopivot!G47)","v":20000980},{"$f":"ROUND(Autopivot!K47,2)","v":150},{"$f":"LEFT(LEFT(C46,15)&\"-\"&LEFT(Autopivot!D47,14)&\"-\"&Autopivot!H47&\"-\"&$D$6,40)","v":"Queenswell Infa-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C48-3020000&Autopivot!D48,20)","v":"Q3162071UIFSM"},{"$f":"Autopivot!A48","v":400010},{"$f":"Autopivot!B48","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F48","v":543965},{"$f":"Autopivot!E48","v":10166},{"$f":"IF(Autopivot!G48=0,\"\",Autopivot!G48)","v":""},{"$f":"ROUND(Autopivot!K48,2)","v":23980.38},{"$f":"LEFT(LEFT(C47,15)&\"-\"&LEFT(Autopivot!D48,14)&\"-\"&Autopivot!H48&\"-\"&$D$6,40)","v":"Queenswell Infa-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C49-3020000&Autopivot!D49,20)","v":"Q3162060DFC"},{"$f":"Autopivot!A49","v":400011},{"$f":"Autopivot!B49","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F49","v":543965},{"$f":"Autopivot!E49","v":11331},{"$f":"IF(Autopivot!G49=0,\"\",Autopivot!G49)","v":20000350},{"$f":"ROUND(Autopivot!K49,2)","v":2254.9299999999998},{"$f":"LEFT(LEFT(C48,15)&\"-\"&LEFT(Autopivot!D49,14)&\"-\"&Autopivot!H49&\"-\"&$D$6,40)","v":"Whitings Hill P-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C50-3020000&Autopivot!D50,20)","v":"Q3162060PEGRANT"},{"$f":"Autopivot!A50","v":400011},{"$f":"Autopivot!B50","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F50","v":543965},{"$f":"Autopivot!E50","v":10166},{"$f":"IF(Autopivot!G50=0,\"\",Autopivot!G50)","v":""},{"$f":"ROUND(Autopivot!K50,2)","v":2041.66},{"$f":"LEFT(LEFT(C49,15)&\"-\"&LEFT(Autopivot!D50,14)&\"-\"&Autopivot!H50&\"-\"&$D$6,40)","v":"Whitings Hill P-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C51-3020000&Autopivot!D51,20)","v":"Q3162060PPFSMPRI"},{"$f":"Autopivot!A51","v":400011},{"$f":"Autopivot!B51","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F51","v":543965},{"$f":"Autopivot!E51","v":11334},{"$f":"IF(Autopivot!G51=0,\"\",Autopivot!G51)","v":20000978},{"$f":"ROUND(Autopivot!K51,2)","v":53460},{"$f":"LEFT(LEFT(C50,15)&\"-\"&LEFT(Autopivot!D51,14)&\"-\"&Autopivot!H51&\"-\"&$D$6,40)","v":"Whitings Hill P-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C52-3020000&Autopivot!D52,20)","v":"Q3162060UIFSM"},{"$f":"Autopivot!A52","v":400011},{"$f":"Autopivot!B52","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F52","v":543965},{"$f":"Autopivot!E52","v":10166},{"$f":"IF(Autopivot!G52=0,\"\",Autopivot!G52)","v":""},{"$f":"ROUND(Autopivot!K52,2)","v":11230},{"$f":"LEFT(LEFT(C51,15)&\"-\"&LEFT(Autopivot!D52,14)&\"-\"&Autopivot!H52&\"-\"&$D$6,40)","v":"Whitings Hill P-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C53-3020000&Autopivot!D53,20)","v":"Q3162072DFC"},{"$f":"Autopivot!A53","v":400012},{"$f":"Autopivot!B53","v":"Queenswell Junior School"},{"$f":"Autopivot!F53","v":543965},{"$f":"Autopivot!E53","v":11331},{"$f":"IF(Autopivot!G53=0,\"\",Autopivot!G53)","v":20000350},{"$f":"ROUND(Autopivot!K53,2)","v":1956.25},{"$f":"LEFT(LEFT(C52,15)&\"-\"&LEFT(Autopivot!D53,14)&\"-\"&Autopivot!H53&\"-\"&$D$6,40)","v":"Queenswell Juni-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C54-3020000&Autopivot!D54,20)","v":"Q3162072PEGRANT"},{"$f":"Autopivot!A54","v":400012},{"$f":"Autopivot!B54","v":"Queenswell Junior School"},{"$f":"Autopivot!F54","v":543965},{"$f":"Autopivot!E54","v":10166},{"$f":"IF(Autopivot!G54=0,\"\",Autopivot!G54)","v":""},{"$f":"ROUND(Autopivot!K54,2)","v":2029.16},{"$f":"LEFT(LEFT(C53,15)&\"-\"&LEFT(Autopivot!D54,14)&\"-\"&Autopivot!H54&\"-\"&$D$6,40)","v":"Queenswell Juni-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C55-3020000&Autopivot!D55,20)","v":"Q3162072PPFSMPRI"},{"$f":"Autopivot!A55","v":400012},{"$f":"Autopivot!B55","v":"Queenswell Junior School"},{"$f":"Autopivot!F55","v":543965},{"$f":"Autopivot!E55","v":11334},{"$f":"IF(Autopivot!G55=0,\"\",Autopivot!G55)","v":20000978},{"$f":"ROUND(Autopivot!K55,2)","v":45540},{"$f":"LEFT(LEFT(C54,15)&\"-\"&LEFT(Autopivot!D55,14)&\"-\"&Autopivot!H55&\"-\"&$D$6,40)","v":"Queenswell Juni-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C56-3020000&Autopivot!D56,20)","v":"Q3162072ppservice"},{"$f":"Autopivot!A56","v":400012},{"$f":"Autopivot!B56","v":"Queenswell Junior School"},{"$f":"Autopivot!F56","v":543965},{"$f":"Autopivot!E56","v":11334},{"$f":"IF(Autopivot!G56=0,\"\",Autopivot!G56)","v":20000980},{"$f":"ROUND(Autopivot!K56,2)","v":75},{"$f":"LEFT(LEFT(C55,15)&\"-\"&LEFT(Autopivot!D56,14)&\"-\"&Autopivot!H56&\"-\"&$D$6,40)","v":"Queenswell Juni-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C57-3020000&Autopivot!D57,20)","v":"Q3165407PPFSMSEC"},{"$f":"Autopivot!A57","v":400013},{"$f":"Autopivot!B57","v":"St. James' Catholic High School"},{"$f":"Autopivot!F57","v":543965},{"$f":"Autopivot!E57","v":11333},{"$f":"IF(Autopivot!G57=0,\"\",Autopivot!G57)","v":20000978},{"$f":"ROUND(Autopivot!K57,2)","v":58203.75},{"$f":"LEFT(LEFT(C56,15)&\"-\"&LEFT(Autopivot!D57,14)&\"-\"&Autopivot!H57&\"-\"&$D$6,40)","v":"St. James' Cath-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C58-3020000&Autopivot!D58,20)","v":"Q3165407NDSecDELCont"},{"$f":"Autopivot!A58","v":400013},{"$f":"Autopivot!B58","v":"St. James' Catholic High School"},{"$f":"Autopivot!F58","v":543965},{"$f":"Autopivot!E58","v":10163},{"$f":"IF(Autopivot!G58=0,\"\",Autopivot!G58)","v":""},{"$f":"ROUND(Autopivot!K58,2)","v":-455.5},{"$f":"LEFT(LEFT(C57,15)&\"-\"&LEFT(Autopivot!D58,14)&\"-\"&Autopivot!H58&\"-\"&$D$6,40)","v":"St. James' Cath-NDSecDELContin-E23-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C59-3020000&Autopivot!D59,20)","v":"Q3162078PEGRANT"},{"$f":"Autopivot!A59","v":400014},{"$f":"Autopivot!B59","v":"Pardes House School"},{"$f":"Autopivot!F59","v":543965},{"$f":"Autopivot!E59","v":10166},{"$f":"IF(Autopivot!G59=0,\"\",Autopivot!G59)","v":""},{"$f":"ROUND(Autopivot!K59,2)","v":1922.91},{"$f":"LEFT(LEFT(C58,15)&\"-\"&LEFT(Autopivot!D59,14)&\"-\"&Autopivot!H59&\"-\"&$D$6,40)","v":"Pardes House Sc-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C60-3020000&Autopivot!D60,20)","v":"Q3162078PPFSMPRI"},{"$f":"Autopivot!A60","v":400014},{"$f":"Autopivot!B60","v":"Pardes House School"},{"$f":"Autopivot!F60","v":543965},{"$f":"Autopivot!E60","v":11334},{"$f":"IF(Autopivot!G60=0,\"\",Autopivot!G60)","v":20000978},{"$f":"ROUND(Autopivot!K60,2)","v":9570},{"$f":"LEFT(LEFT(C59,15)&\"-\"&LEFT(Autopivot!D60,14)&\"-\"&Autopivot!H60&\"-\"&$D$6,40)","v":"Pardes House Sc-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C61-3020000&Autopivot!D61,20)","v":"Q3162078UIFSM"},{"$f":"Autopivot!A61","v":400014},{"$f":"Autopivot!B61","v":"Pardes House School"},{"$f":"Autopivot!F61","v":543965},{"$f":"Autopivot!E61","v":10166},{"$f":"IF(Autopivot!G61=0,\"\",Autopivot!G61)","v":""},{"$f":"ROUND(Autopivot!K61,2)","v":9318.25},{"$f":"LEFT(LEFT(C60,15)&\"-\"&LEFT(Autopivot!D61,14)&\"-\"&Autopivot!H61&\"-\"&$D$6,40)","v":"Pardes House Sc-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C62-3020000&Autopivot!D62,20)","v":"Q3163317PEGRANT"},{"$f":"Autopivot!A62","v":400015},{"$f":"Autopivot!B62","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F62","v":543965},{"$f":"Autopivot!E62","v":10166},{"$f":"IF(Autopivot!G62=0,\"\",Autopivot!G62)","v":""},{"$f":"ROUND(Autopivot!K62,2)","v":1883.33},{"$f":"LEFT(LEFT(C61,15)&\"-\"&LEFT(Autopivot!D62,14)&\"-\"&Autopivot!H62&\"-\"&$D$6,40)","v":"All Saints' CE -PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C63-3020000&Autopivot!D63,20)","v":"Q3163317PPFSMPRI"},{"$f":"Autopivot!A63","v":400015},{"$f":"Autopivot!B63","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F63","v":543965},{"$f":"Autopivot!E63","v":11334},{"$f":"IF(Autopivot!G63=0,\"\",Autopivot!G63)","v":20000978},{"$f":"ROUND(Autopivot!K63,2)","v":18150},{"$f":"LEFT(LEFT(C62,15)&\"-\"&LEFT(Autopivot!D63,14)&\"-\"&Autopivot!H63&\"-\"&$D$6,40)","v":"All Saints' CE -PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C64-3020000&Autopivot!D64,20)","v":"Q3163317UIFSM"},{"$f":"Autopivot!A64","v":400015},{"$f":"Autopivot!B64","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F64","v":543965},{"$f":"Autopivot!E64","v":10166},{"$f":"IF(Autopivot!G64=0,\"\",Autopivot!G64)","v":""},{"$f":"ROUND(Autopivot!K64,2)","v":8225.75},{"$f":"LEFT(LEFT(C63,15)&\"-\"&LEFT(Autopivot!D64,14)&\"-\"&Autopivot!H64&\"-\"&$D$6,40)","v":"All Saints' CE -UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C65-3020000&Autopivot!D65,20)","v":"Q3163312PEGRANT"},{"$f":"Autopivot!A65","v":400017},{"$f":"Autopivot!B65","v":"St Mary's School EN4"},{"$f":"Autopivot!F65","v":543965},{"$f":"Autopivot!E65","v":10166},{"$f":"IF(Autopivot!G65=0,\"\",Autopivot!G65)","v":""},{"$f":"ROUND(Autopivot!K65,2)","v":1860.41},{"$f":"LEFT(LEFT(C64,15)&\"-\"&LEFT(Autopivot!D65,14)&\"-\"&Autopivot!H65&\"-\"&$D$6,40)","v":"St Mary's Schoo-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C66-3020000&Autopivot!D66,20)","v":"Q3163312PPFSMPRI"},{"$f":"Autopivot!A66","v":400017},{"$f":"Autopivot!B66","v":"St Mary's School EN4"},{"$f":"Autopivot!F66","v":543965},{"$f":"Autopivot!E66","v":11334},{"$f":"IF(Autopivot!G66=0,\"\",Autopivot!G66)","v":20000978},{"$f":"ROUND(Autopivot!K66,2)","v":9240},{"$f":"LEFT(LEFT(C65,15)&\"-\"&LEFT(Autopivot!D66,14)&\"-\"&Autopivot!H66&\"-\"&$D$6,40)","v":"St Mary's Schoo-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C67-3020000&Autopivot!D67,20)","v":"Q3163312UIFSM"},{"$f":"Autopivot!A67","v":400017},{"$f":"Autopivot!B67","v":"St Mary's School EN4"},{"$f":"Autopivot!F67","v":543965},{"$f":"Autopivot!E67","v":10166},{"$f":"IF(Autopivot!G67=0,\"\",Autopivot!G67)","v":""},{"$f":"ROUND(Autopivot!K67,2)","v":9586.6299999999992},{"$f":"LEFT(LEFT(C66,15)&\"-\"&LEFT(Autopivot!D67,14)&\"-\"&Autopivot!H67&\"-\"&$D$6,40)","v":"St Mary's Schoo-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C68-3020000&Autopivot!D68,20)","v":"Q3162011DFC"},{"$f":"Autopivot!A68","v":400020},{"$f":"Autopivot!B68","v":"Church Hill Primary School"},{"$f":"Autopivot!F68","v":543965},{"$f":"Autopivot!E68","v":11331},{"$f":"IF(Autopivot!G68=0,\"\",Autopivot!G68)","v":20000350},{"$f":"ROUND(Autopivot!K68,2)","v":1638.43},{"$f":"LEFT(LEFT(C67,15)&\"-\"&LEFT(Autopivot!D68,14)&\"-\"&Autopivot!H68&\"-\"&$D$6,40)","v":"Church Hill Pri-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C69-3020000&Autopivot!D69,20)","v":"Q3162011PEGRANT"},{"$f":"Autopivot!A69","v":400020},{"$f":"Autopivot!B69","v":"Church Hill Primary School"},{"$f":"Autopivot!F69","v":543965},{"$f":"Autopivot!E69","v":10166},{"$f":"IF(Autopivot!G69=0,\"\",Autopivot!G69)","v":""},{"$f":"ROUND(Autopivot!K69,2)","v":1872.91},{"$f":"LEFT(LEFT(C68,15)&\"-\"&LEFT(Autopivot!D69,14)&\"-\"&Autopivot!H69&\"-\"&$D$6,40)","v":"Church Hill Pri-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C70-3020000&Autopivot!D70,20)","v":"Q3162011PPFSMPRI"},{"$f":"Autopivot!A70","v":400020},{"$f":"Autopivot!B70","v":"Church Hill Primary School"},{"$f":"Autopivot!F70","v":543965},{"$f":"Autopivot!E70","v":11334},{"$f":"IF(Autopivot!G70=0,\"\",Autopivot!G70)","v":20000978},{"$f":"ROUND(Autopivot!K70,2)","v":12870},{"$f":"LEFT(LEFT(C69,15)&\"-\"&LEFT(Autopivot!D70,14)&\"-\"&Autopivot!H70&\"-\"&$D$6,40)","v":"Church Hill Pri-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C71-3020000&Autopivot!D71,20)","v":"Q3162011UIFSM"},{"$f":"Autopivot!A71","v":400020},{"$f":"Autopivot!B71","v":"Church Hill Primary School"},{"$f":"Autopivot!F71","v":543965},{"$f":"Autopivot!E71","v":10166},{"$f":"IF(Autopivot!G71=0,\"\",Autopivot!G71)","v":""},{"$f":"ROUND(Autopivot!K71,2)","v":8357.5},{"$f":"LEFT(LEFT(C70,15)&\"-\"&LEFT(Autopivot!D71,14)&\"-\"&Autopivot!H71&\"-\"&$D$6,40)","v":"Church Hill Pri-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C72-3020000&Autopivot!D72,20)","v":"Q3165201DFC"},{"$f":"Autopivot!A72","v":400021},{"$f":"Autopivot!B72","v":"Osidge Primary School"},{"$f":"Autopivot!F72","v":543965},{"$f":"Autopivot!E72","v":11331},{"$f":"IF(Autopivot!G72=0,\"\",Autopivot!G72)","v":20000350},{"$f":"ROUND(Autopivot!K72,2)","v":2220.63},{"$f":"LEFT(LEFT(C71,15)&\"-\"&LEFT(Autopivot!D72,14)&\"-\"&Autopivot!H72&\"-\"&$D$6,40)","v":"Osidge Primary -DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C73-3020000&Autopivot!D73,20)","v":"Q3165201PEGRANT"},{"$f":"Autopivot!A73","v":400021},{"$f":"Autopivot!B73","v":"Osidge Primary School"},{"$f":"Autopivot!F73","v":543965},{"$f":"Autopivot!E73","v":10166},{"$f":"IF(Autopivot!G73=0,\"\",Autopivot!G73)","v":""},{"$f":"ROUND(Autopivot!K73,2)","v":2044.79},{"$f":"LEFT(LEFT(C72,15)&\"-\"&LEFT(Autopivot!D73,14)&\"-\"&Autopivot!H73&\"-\"&$D$6,40)","v":"Osidge Primary -PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C74-3020000&Autopivot!D74,20)","v":"Q3165201PPFSMPRI"},{"$f":"Autopivot!A74","v":400021},{"$f":"Autopivot!B74","v":"Osidge Primary School"},{"$f":"Autopivot!F74","v":543965},{"$f":"Autopivot!E74","v":11334},{"$f":"IF(Autopivot!G74=0,\"\",Autopivot!G74)","v":20000978},{"$f":"ROUND(Autopivot!K74,2)","v":19470},{"$f":"LEFT(LEFT(C73,15)&\"-\"&LEFT(Autopivot!D74,14)&\"-\"&Autopivot!H74&\"-\"&$D$6,40)","v":"Osidge Primary -PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C75-3020000&Autopivot!D75,20)","v":"Q3165201UIFSM"},{"$f":"Autopivot!A75","v":400021},{"$f":"Autopivot!B75","v":"Osidge Primary School"},{"$f":"Autopivot!F75","v":543965},{"$f":"Autopivot!E75","v":10166},{"$f":"IF(Autopivot!G75=0,\"\",Autopivot!G75)","v":""},{"$f":"ROUND(Autopivot!K75,2)","v":12695.75},{"$f":"LEFT(LEFT(C74,15)&\"-\"&LEFT(Autopivot!D75,14)&\"-\"&Autopivot!H75&\"-\"&$D$6,40)","v":"Osidge Primary -UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C76-3020000&Autopivot!D76,20)","v":"Q3163500PEGRANT"},{"$f":"Autopivot!A76","v":400023},{"$f":"Autopivot!B76","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F76","v":543965},{"$f":"Autopivot!E76","v":10166},{"$f":"IF(Autopivot!G76=0,\"\",Autopivot!G76)","v":""},{"$f":"ROUND(Autopivot!K76,2)","v":1783.33},{"$f":"LEFT(LEFT(C75,15)&\"-\"&LEFT(Autopivot!D76,14)&\"-\"&Autopivot!H76&\"-\"&$D$6,40)","v":"Annunciation Ca-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C77-3020000&Autopivot!D77,20)","v":"Q3163500PPFSMPRI"},{"$f":"Autopivot!A77","v":400023},{"$f":"Autopivot!B77","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F77","v":543965},{"$f":"Autopivot!E77","v":11334},{"$f":"IF(Autopivot!G77=0,\"\",Autopivot!G77)","v":20000978},{"$f":"ROUND(Autopivot!K77,2)","v":8580},{"$f":"LEFT(LEFT(C76,15)&\"-\"&LEFT(Autopivot!D77,14)&\"-\"&Autopivot!H77&\"-\"&$D$6,40)","v":"Annunciation Ca-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C78-3020000&Autopivot!D78,20)","v":"Q3163500UIFSM"},{"$f":"Autopivot!A78","v":400023},{"$f":"Autopivot!B78","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F78","v":543965},{"$f":"Autopivot!E78","v":10166},{"$f":"IF(Autopivot!G78=0,\"\",Autopivot!G78)","v":""},{"$f":"ROUND(Autopivot!K78,2)","v":15108.25},{"$f":"LEFT(LEFT(C77,15)&\"-\"&LEFT(Autopivot!D78,14)&\"-\"&Autopivot!H78&\"-\"&$D$6,40)","v":"Annunciation Ca-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C79-3020000&Autopivot!D79,20)","v":"Q3163511PEGRANT"},{"$f":"Autopivot!A79","v":400024},{"$f":"Autopivot!B79","v":"Blessed Dominic School"},{"$f":"Autopivot!F79","v":543965},{"$f":"Autopivot!E79","v":10166},{"$f":"IF(Autopivot!G79=0,\"\",Autopivot!G79)","v":""},{"$f":"ROUND(Autopivot!K79,2)","v":2003.13},{"$f":"LEFT(LEFT(C78,15)&\"-\"&LEFT(Autopivot!D79,14)&\"-\"&Autopivot!H79&\"-\"&$D$6,40)","v":"Blessed Dominic-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C80-3020000&Autopivot!D80,20)","v":"Q3163511PPFSMPRI"},{"$f":"Autopivot!A80","v":400024},{"$f":"Autopivot!B80","v":"Blessed Dominic School"},{"$f":"Autopivot!F80","v":543965},{"$f":"Autopivot!E80","v":11334},{"$f":"IF(Autopivot!G80=0,\"\",Autopivot!G80)","v":20000978},{"$f":"ROUND(Autopivot!K80,2)","v":40260},{"$f":"LEFT(LEFT(C79,15)&\"-\"&LEFT(Autopivot!D80,14)&\"-\"&Autopivot!H80&\"-\"&$D$6,40)","v":"Blessed Dominic-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C81-3020000&Autopivot!D81,20)","v":"Q3163511UIFSM"},{"$f":"Autopivot!A81","v":400024},{"$f":"Autopivot!B81","v":"Blessed Dominic School"},{"$f":"Autopivot!F81","v":543965},{"$f":"Autopivot!E81","v":10166},{"$f":"IF(Autopivot!G81=0,\"\",Autopivot!G81)","v":""},{"$f":"ROUND(Autopivot!K81,2)","v":12563.75},{"$f":"LEFT(LEFT(C80,15)&\"-\"&LEFT(Autopivot!D81,14)&\"-\"&Autopivot!H81&\"-\"&$D$6,40)","v":"Blessed Dominic-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C82-3020000&Autopivot!D82,20)","v":"Q3162031DFC"},{"$f":"Autopivot!A82","v":400026},{"$f":"Autopivot!B82","v":"Hollickwood JMI School"},{"$f":"Autopivot!F82","v":543965},{"$f":"Autopivot!E82","v":11331},{"$f":"IF(Autopivot!G82=0,\"\",Autopivot!G82)","v":20000350},{"$f":"ROUND(Autopivot!K82,2)","v":1624.93},{"$f":"LEFT(LEFT(C81,15)&\"-\"&LEFT(Autopivot!D82,14)&\"-\"&Autopivot!H82&\"-\"&$D$6,40)","v":"Hollickwood JMI-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C83-3020000&Autopivot!D83,20)","v":"Q3162031PEGRANT"},{"$f":"Autopivot!A83","v":400026},{"$f":"Autopivot!B83","v":"Hollickwood JMI School"},{"$f":"Autopivot!F83","v":543965},{"$f":"Autopivot!E83","v":10166},{"$f":"IF(Autopivot!G83=0,\"\",Autopivot!G83)","v":""},{"$f":"ROUND(Autopivot!K83,2)","v":1840.63},{"$f":"LEFT(LEFT(C82,15)&\"-\"&LEFT(Autopivot!D83,14)&\"-\"&Autopivot!H83&\"-\"&$D$6,40)","v":"Hollickwood JMI-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C84-3020000&Autopivot!D84,20)","v":"Q3162031PPFSMPRI"},{"$f":"Autopivot!A84","v":400026},{"$f":"Autopivot!B84","v":"Hollickwood JMI School"},{"$f":"Autopivot!F84","v":543965},{"$f":"Autopivot!E84","v":11334},{"$f":"IF(Autopivot!G84=0,\"\",Autopivot!G84)","v":20000978},{"$f":"ROUND(Autopivot!K84,2)","v":28380},{"$f":"LEFT(LEFT(C83,15)&\"-\"&LEFT(Autopivot!D84,14)&\"-\"&Autopivot!H84&\"-\"&$D$6,40)","v":"Hollickwood JMI-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C85-3020000&Autopivot!D85,20)","v":"Q3162031UIFSM"},{"$f":"Autopivot!A85","v":400026},{"$f":"Autopivot!B85","v":"Hollickwood JMI School"},{"$f":"Autopivot!F85","v":543965},{"$f":"Autopivot!E85","v":10166},{"$f":"IF(Autopivot!G85=0,\"\",Autopivot!G85)","v":""},{"$f":"ROUND(Autopivot!K85,2)","v":6687},{"$f":"LEFT(LEFT(C84,15)&\"-\"&LEFT(Autopivot!D85,14)&\"-\"&Autopivot!H85&\"-\"&$D$6,40)","v":"Hollickwood JMI-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C86-3020000&Autopivot!D86,20)","v":"Q3165404NCTL"},{"$f":"Autopivot!A86","v":400029},{"$f":"Autopivot!B86","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F86","v":543965},{"$f":"Autopivot!E86","v":10167},{"$f":"IF(Autopivot!G86=0,\"\",Autopivot!G86)","v":""},{"$f":"ROUND(Autopivot!K86,2)","v":3563.64},{"$f":"LEFT(LEFT(C85,15)&\"-\"&LEFT(Autopivot!D86,14)&\"-\"&Autopivot!H86&\"-\"&$D$6,40)","v":"St Michaels Cat-NCTL-I06-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C87-3020000&Autopivot!D87,20)","v":"Q3165404PPFSMSEC"},{"$f":"Autopivot!A87","v":400029},{"$f":"Autopivot!B87","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F87","v":543965},{"$f":"Autopivot!E87","v":11333},{"$f":"IF(Autopivot!G87=0,\"\",Autopivot!G87)","v":20000978},{"$f":"ROUND(Autopivot!K87,2)","v":7713.75},{"$f":"LEFT(LEFT(C86,15)&\"-\"&LEFT(Autopivot!D87,14)&\"-\"&Autopivot!H87&\"-\"&$D$6,40)","v":"St Michaels Cat-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C88-3020000&Autopivot!D88,20)","v":"Q3165404NDSecDELCont"},{"$f":"Autopivot!A88","v":400029},{"$f":"Autopivot!B88","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F88","v":543965},{"$f":"Autopivot!E88","v":10163},{"$f":"IF(Autopivot!G88=0,\"\",Autopivot!G88)","v":""},{"$f":"ROUND(Autopivot!K88,2)","v":-239},{"$f":"LEFT(LEFT(C87,15)&\"-\"&LEFT(Autopivot!D88,14)&\"-\"&Autopivot!H88&\"-\"&$D$6,40)","v":"St Michaels Cat-NDSecDELContin-E23-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C89-3020000&Autopivot!D89,20)","v":"Q3162037DFC"},{"$f":"Autopivot!A89","v":400030},{"$f":"Autopivot!B89","v":"Manorside Primary School"},{"$f":"Autopivot!F89","v":543965},{"$f":"Autopivot!E89","v":11331},{"$f":"IF(Autopivot!G89=0,\"\",Autopivot!G89)","v":20000350},{"$f":"ROUND(Autopivot!K89,2)","v":1924.18},{"$f":"LEFT(LEFT(C88,15)&\"-\"&LEFT(Autopivot!D89,14)&\"-\"&Autopivot!H89&\"-\"&$D$6,40)","v":"Manorside Prima-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C90-3020000&Autopivot!D90,20)","v":"Q3162037PEGRANT"},{"$f":"Autopivot!A90","v":400030},{"$f":"Autopivot!B90","v":"Manorside Primary School"},{"$f":"Autopivot!F90","v":543965},{"$f":"Autopivot!E90","v":10166},{"$f":"IF(Autopivot!G90=0,\"\",Autopivot!G90)","v":""},{"$f":"ROUND(Autopivot!K90,2)","v":1948.95},{"$f":"LEFT(LEFT(C89,15)&\"-\"&LEFT(Autopivot!D90,14)&\"-\"&Autopivot!H90&\"-\"&$D$6,40)","v":"Manorside Prima-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C91-3020000&Autopivot!D91,20)","v":"Q3162037PPFSMPRI"},{"$f":"Autopivot!A91","v":400030},{"$f":"Autopivot!B91","v":"Manorside Primary School"},{"$f":"Autopivot!F91","v":543965},{"$f":"Autopivot!E91","v":11334},{"$f":"IF(Autopivot!G91=0,\"\",Autopivot!G91)","v":20000978},{"$f":"ROUND(Autopivot!K91,2)","v":21450},{"$f":"LEFT(LEFT(C90,15)&\"-\"&LEFT(Autopivot!D91,14)&\"-\"&Autopivot!H91&\"-\"&$D$6,40)","v":"Manorside Prima-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C92-3020000&Autopivot!D92,20)","v":"Q3162037UIFSM"},{"$f":"Autopivot!A92","v":400030},{"$f":"Autopivot!B92","v":"Manorside Primary School"},{"$f":"Autopivot!F92","v":543965},{"$f":"Autopivot!E92","v":10166},{"$f":"IF(Autopivot!G92=0,\"\",Autopivot!G92)","v":""},{"$f":"ROUND(Autopivot!K92,2)","v":13729.13},{"$f":"LEFT(LEFT(C91,15)&\"-\"&LEFT(Autopivot!D92,14)&\"-\"&Autopivot!H92&\"-\"&$D$6,40)","v":"Manorside Prima-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C93-3020000&Autopivot!D93,20)","v":"Q3164003DFC"},{"$f":"Autopivot!A93","v":400033},{"$f":"Autopivot!B93","v":"Friern Barnet School"},{"$f":"Autopivot!F93","v":543965},{"$f":"Autopivot!E93","v":11339},{"$f":"IF(Autopivot!G93=0,\"\",Autopivot!G93)","v":20000350},{"$f":"ROUND(Autopivot!K93,2)","v":4324.38},{"$f":"LEFT(LEFT(C92,15)&\"-\"&LEFT(Autopivot!D93,14)&\"-\"&Autopivot!H93&\"-\"&$D$6,40)","v":"Friern Barnet S-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C94-3020000&Autopivot!D94,20)","v":"Q3164003PPFSMSEC"},{"$f":"Autopivot!A94","v":400033},{"$f":"Autopivot!B94","v":"Friern Barnet School"},{"$f":"Autopivot!F94","v":543965},{"$f":"Autopivot!E94","v":11333},{"$f":"IF(Autopivot!G94=0,\"\",Autopivot!G94)","v":20000978},{"$f":"ROUND(Autopivot!K94,2)","v":94902.5},{"$f":"LEFT(LEFT(C93,15)&\"-\"&LEFT(Autopivot!D94,14)&\"-\"&Autopivot!H94&\"-\"&$D$6,40)","v":"Friern Barnet S-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C95-3020000&Autopivot!D95,20)","v":"Q3164003ppservice"},{"$f":"Autopivot!A95","v":400033},{"$f":"Autopivot!B95","v":"Friern Barnet School"},{"$f":"Autopivot!F95","v":543965},{"$f":"Autopivot!E95","v":11333},{"$f":"IF(Autopivot!G95=0,\"\",Autopivot!G95)","v":20000980},{"$f":"ROUND(Autopivot!K95,2)","v":300},{"$f":"LEFT(LEFT(C94,15)&\"-\"&LEFT(Autopivot!D95,14)&\"-\"&Autopivot!H95&\"-\"&$D$6,40)","v":"Friern Barnet S-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C96-3020000&Autopivot!D96,20)","v":"Q3164003NDSecDELCont"},{"$f":"Autopivot!A96","v":400033},{"$f":"Autopivot!B96","v":"Friern Barnet School"},{"$f":"Autopivot!F96","v":543965},{"$f":"Autopivot!E96","v":10163},{"$f":"IF(Autopivot!G96=0,\"\",Autopivot!G96)","v":""},{"$f":"ROUND(Autopivot!K96,2)","v":-395},{"$f":"LEFT(LEFT(C95,15)&\"-\"&LEFT(Autopivot!D96,14)&\"-\"&Autopivot!H96&\"-\"&$D$6,40)","v":"Friern Barnet S-NDSecDELContin-E23-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C97-3020000&Autopivot!D97,20)","v":"Q3167005DFC"},{"$f":"Autopivot!A97","v":400034},{"$f":"Autopivot!B97","v":"Northway"},{"$f":"Autopivot!F97","v":543965},{"$f":"Autopivot!E97","v":11340},{"$f":"IF(Autopivot!G97=0,\"\",Autopivot!G97)","v":20000350},{"$f":"ROUND(Autopivot!K97,2)","v":1835.31},{"$f":"LEFT(LEFT(C96,15)&\"-\"&LEFT(Autopivot!D97,14)&\"-\"&Autopivot!H97&\"-\"&$D$6,40)","v":"Northway-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C98-3020000&Autopivot!D98,20)","v":"Q3167005PEGRANT"},{"$f":"Autopivot!A98","v":400034},{"$f":"Autopivot!B98","v":"Northway"},{"$f":"Autopivot!F98","v":543965},{"$f":"Autopivot!E98","v":10168},{"$f":"IF(Autopivot!G98=0,\"\",Autopivot!G98)","v":""},{"$f":"ROUND(Autopivot!K98,2)","v":1762.5},{"$f":"LEFT(LEFT(C97,15)&\"-\"&LEFT(Autopivot!D98,14)&\"-\"&Autopivot!H98&\"-\"&$D$6,40)","v":"Northway-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C99-3020000&Autopivot!D99,20)","v":"Q3167005PPFSMPRI"},{"$f":"Autopivot!A99","v":400034},{"$f":"Autopivot!B99","v":"Northway"},{"$f":"Autopivot!F99","v":543965},{"$f":"Autopivot!E99","v":11332},{"$f":"IF(Autopivot!G99=0,\"\",Autopivot!G99)","v":20000978},{"$f":"ROUND(Autopivot!K99,2)","v":17160},{"$f":"LEFT(LEFT(C98,15)&\"-\"&LEFT(Autopivot!D99,14)&\"-\"&Autopivot!H99&\"-\"&$D$6,40)","v":"Northway-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C100-3020000&Autopivot!D100,20)","v":"Q3167005UIFSM"},{"$f":"Autopivot!A100","v":400034},{"$f":"Autopivot!B100","v":"Northway"},{"$f":"Autopivot!F100","v":543965},{"$f":"Autopivot!E100","v":10168},{"$f":"IF(Autopivot!G100=0,\"\",Autopivot!G100)","v":""},{"$f":"ROUND(Autopivot!K100,2)","v":2203.25},{"$f":"LEFT(LEFT(C99,15)&\"-\"&LEFT(Autopivot!D100,14)&\"-\"&Autopivot!H100&\"-\"&$D$6,40)","v":"Northway-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C101-3020000&Autopivot!D101,20)","v":"Q3162029DFC"},{"$f":"Autopivot!A101","v":400035},{"$f":"Autopivot!B101","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F101","v":543965},{"$f":"Autopivot!E101","v":11331},{"$f":"IF(Autopivot!G101=0,\"\",Autopivot!G101)","v":20000350},{"$f":"ROUND(Autopivot!K101,2)","v":2278.56},{"$f":"LEFT(LEFT(C100,15)&\"-\"&LEFT(Autopivot!D101,14)&\"-\"&Autopivot!H101&\"-\"&$D$6,40)","v":"Goldbeaters Pri-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C102-3020000&Autopivot!D102,20)","v":"Q3162029PEGRANT"},{"$f":"Autopivot!A102","v":400035},{"$f":"Autopivot!B102","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F102","v":543965},{"$f":"Autopivot!E102","v":10166},{"$f":"IF(Autopivot!G102=0,\"\",Autopivot!G102)","v":""},{"$f":"ROUND(Autopivot!K102,2)","v":2040.63},{"$f":"LEFT(LEFT(C101,15)&\"-\"&LEFT(Autopivot!D102,14)&\"-\"&Autopivot!H102&\"-\"&$D$6,40)","v":"Goldbeaters Pri-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C103-3020000&Autopivot!D103,20)","v":"Q3162029PPFSMPRI"},{"$f":"Autopivot!A103","v":400035},{"$f":"Autopivot!B103","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F103","v":543965},{"$f":"Autopivot!E103","v":11334},{"$f":"IF(Autopivot!G103=0,\"\",Autopivot!G103)","v":20000978},{"$f":"ROUND(Autopivot!K103,2)","v":65670},{"$f":"LEFT(LEFT(C102,15)&\"-\"&LEFT(Autopivot!D103,14)&\"-\"&Autopivot!H103&\"-\"&$D$6,40)","v":"Goldbeaters Pri-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C104-3020000&Autopivot!D104,20)","v":"Q3162029ppservice"},{"$f":"Autopivot!A104","v":400035},{"$f":"Autopivot!B104","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F104","v":543965},{"$f":"Autopivot!E104","v":11334},{"$f":"IF(Autopivot!G104=0,\"\",Autopivot!G104)","v":20000980},{"$f":"ROUND(Autopivot!K104,2)","v":75},{"$f":"LEFT(LEFT(C103,15)&\"-\"&LEFT(Autopivot!D104,14)&\"-\"&Autopivot!H104&\"-\"&$D$6,40)","v":"Goldbeaters Pri-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C105-3020000&Autopivot!D105,20)","v":"Q3162029UIFSM"},{"$f":"Autopivot!A105","v":400035},{"$f":"Autopivot!B105","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F105","v":543965},{"$f":"Autopivot!E105","v":10166},{"$f":"IF(Autopivot!G105=0,\"\",Autopivot!G105)","v":""},{"$f":"ROUND(Autopivot!K105,2)","v":14079.63},{"$f":"LEFT(LEFT(C104,15)&\"-\"&LEFT(Autopivot!D105,14)&\"-\"&Autopivot!H105&\"-\"&$D$6,40)","v":"Goldbeaters Pri-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C106-3020000&Autopivot!D106,20)","v":"Q3162019DFC"},{"$f":"Autopivot!A106","v":400036},{"$f":"Autopivot!B106","v":"Deansbrook Infant School"},{"$f":"Autopivot!F106","v":543965},{"$f":"Autopivot!E106","v":11331},{"$f":"IF(Autopivot!G106=0,\"\",Autopivot!G106)","v":20000350},{"$f":"ROUND(Autopivot!K106,2)","v":1870.75},{"$f":"LEFT(LEFT(C105,15)&\"-\"&LEFT(Autopivot!D106,14)&\"-\"&Autopivot!H106&\"-\"&$D$6,40)","v":"Deansbrook Infa-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C107-3020000&Autopivot!D107,20)","v":"Q3162019PEGRANT"},{"$f":"Autopivot!A107","v":400036},{"$f":"Autopivot!B107","v":"Deansbrook Infant School"},{"$f":"Autopivot!F107","v":543965},{"$f":"Autopivot!E107","v":10166},{"$f":"IF(Autopivot!G107=0,\"\",Autopivot!G107)","v":""},{"$f":"ROUND(Autopivot!K107,2)","v":1848.95},{"$f":"LEFT(LEFT(C106,15)&\"-\"&LEFT(Autopivot!D107,14)&\"-\"&Autopivot!H107&\"-\"&$D$6,40)","v":"Deansbrook Infa-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C108-3020000&Autopivot!D108,20)","v":"Q3162019PPFSMPRI"},{"$f":"Autopivot!A108","v":400036},{"$f":"Autopivot!B108","v":"Deansbrook Infant School"},{"$f":"Autopivot!F108","v":543965},{"$f":"Autopivot!E108","v":11334},{"$f":"IF(Autopivot!G108=0,\"\",Autopivot!G108)","v":20000978},{"$f":"ROUND(Autopivot!K108,2)","v":22770},{"$f":"LEFT(LEFT(C107,15)&\"-\"&LEFT(Autopivot!D108,14)&\"-\"&Autopivot!H108&\"-\"&$D$6,40)","v":"Deansbrook Infa-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C109-3020000&Autopivot!D109,20)","v":"Q3162019UIFSM"},{"$f":"Autopivot!A109","v":400036},{"$f":"Autopivot!B109","v":"Deansbrook Infant School"},{"$f":"Autopivot!F109","v":543965},{"$f":"Autopivot!E109","v":10166},{"$f":"IF(Autopivot!G109=0,\"\",Autopivot!G109)","v":""},{"$f":"ROUND(Autopivot!K109,2)","v":26543.13},{"$f":"LEFT(LEFT(C108,15)&\"-\"&LEFT(Autopivot!D109,14)&\"-\"&Autopivot!H109&\"-\"&$D$6,40)","v":"Deansbrook Infa-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C110-3020000&Autopivot!D110,20)","v":"Q3163507PEGRANT"},{"$f":"Autopivot!A110","v":400037},{"$f":"Autopivot!B110","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F110","v":543965},{"$f":"Autopivot!E110","v":10166},{"$f":"IF(Autopivot!G110=0,\"\",Autopivot!G110)","v":""},{"$f":"ROUND(Autopivot!K110,2)","v":1883.33},{"$f":"LEFT(LEFT(C109,15)&\"-\"&LEFT(Autopivot!D110,14)&\"-\"&Autopivot!H110&\"-\"&$D$6,40)","v":"St Theresa's R.-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C111-3020000&Autopivot!D111,20)","v":"Q3163507PPFSMPRI"},{"$f":"Autopivot!A111","v":400037},{"$f":"Autopivot!B111","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F111","v":543965},{"$f":"Autopivot!E111","v":11334},{"$f":"IF(Autopivot!G111=0,\"\",Autopivot!G111)","v":20000978},{"$f":"ROUND(Autopivot!K111,2)","v":9900},{"$f":"LEFT(LEFT(C110,15)&\"-\"&LEFT(Autopivot!D111,14)&\"-\"&Autopivot!H111&\"-\"&$D$6,40)","v":"St Theresa's R.-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C112-3020000&Autopivot!D112,20)","v":"Q3163507ppservice"},{"$f":"Autopivot!A112","v":400037},{"$f":"Autopivot!B112","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F112","v":543965},{"$f":"Autopivot!E112","v":11334},{"$f":"IF(Autopivot!G112=0,\"\",Autopivot!G112)","v":20000980},{"$f":"ROUND(Autopivot!K112,2)","v":150},{"$f":"LEFT(LEFT(C111,15)&\"-\"&LEFT(Autopivot!D112,14)&\"-\"&Autopivot!H112&\"-\"&$D$6,40)","v":"St Theresa's R.-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C113-3020000&Autopivot!D113,20)","v":"Q3163507UIFSM"},{"$f":"Autopivot!A113","v":400037},{"$f":"Autopivot!B113","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F113","v":543965},{"$f":"Autopivot!E113","v":10166},{"$f":"IF(Autopivot!G113=0,\"\",Autopivot!G113)","v":""},{"$f":"ROUND(Autopivot!K113,2)","v":7479.13},{"$f":"LEFT(LEFT(C112,15)&\"-\"&LEFT(Autopivot!D113,14)&\"-\"&Autopivot!H113&\"-\"&$D$6,40)","v":"St Theresa's R.-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C114-3020000&Autopivot!D114,20)","v":"Q3162070DFC"},{"$f":"Autopivot!A114","v":400038},{"$f":"Autopivot!B114","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F114","v":543965},{"$f":"Autopivot!E114","v":11331},{"$f":"IF(Autopivot!G114=0,\"\",Autopivot!G114)","v":20000350},{"$f":"ROUND(Autopivot!K114,2)","v":1654.18},{"$f":"LEFT(LEFT(C113,15)&\"-\"&LEFT(Autopivot!D114,14)&\"-\"&Autopivot!H114&\"-\"&$D$6,40)","v":"Sunnyfields Pri-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C115-3020000&Autopivot!D115,20)","v":"Q3162070PEGRANT"},{"$f":"Autopivot!A115","v":400038},{"$f":"Autopivot!B115","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F115","v":543965},{"$f":"Autopivot!E115","v":10166},{"$f":"IF(Autopivot!G115=0,\"\",Autopivot!G115)","v":""},{"$f":"ROUND(Autopivot!K115,2)","v":1852.08},{"$f":"LEFT(LEFT(C114,15)&\"-\"&LEFT(Autopivot!D115,14)&\"-\"&Autopivot!H115&\"-\"&$D$6,40)","v":"Sunnyfields Pri-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C116-3020000&Autopivot!D116,20)","v":"Q3162070PPFSMPRI"},{"$f":"Autopivot!A116","v":400038},{"$f":"Autopivot!B116","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F116","v":543965},{"$f":"Autopivot!E116","v":11334},{"$f":"IF(Autopivot!G116=0,\"\",Autopivot!G116)","v":20000978},{"$f":"ROUND(Autopivot!K116,2)","v":34650},{"$f":"LEFT(LEFT(C115,15)&\"-\"&LEFT(Autopivot!D116,14)&\"-\"&Autopivot!H116&\"-\"&$D$6,40)","v":"Sunnyfields Pri-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C117-3020000&Autopivot!D117,20)","v":"Q3162070UIFSM"},{"$f":"Autopivot!A117","v":400038},{"$f":"Autopivot!B117","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F117","v":543965},{"$f":"Autopivot!E117","v":10166},{"$f":"IF(Autopivot!G117=0,\"\",Autopivot!G117)","v":""},{"$f":"ROUND(Autopivot!K117,2)","v":5389.63},{"$f":"LEFT(LEFT(C116,15)&\"-\"&LEFT(Autopivot!D117,14)&\"-\"&Autopivot!H117&\"-\"&$D$6,40)","v":"Sunnyfields Pri-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C118-3020000&Autopivot!D118,20)","v":"Q3163302PEGRANT"},{"$f":"Autopivot!A118","v":400039},{"$f":"Autopivot!B118","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F118","v":543965},{"$f":"Autopivot!E118","v":10166},{"$f":"IF(Autopivot!G118=0,\"\",Autopivot!G118)","v":""},{"$f":"ROUND(Autopivot!K118,2)","v":1848.95},{"$f":"LEFT(LEFT(C117,15)&\"-\"&LEFT(Autopivot!D118,14)&\"-\"&Autopivot!H118&\"-\"&$D$6,40)","v":"Christ Church C-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C119-3020000&Autopivot!D119,20)","v":"Q3163302PPFSMPRI"},{"$f":"Autopivot!A119","v":400039},{"$f":"Autopivot!B119","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F119","v":543965},{"$f":"Autopivot!E119","v":11334},{"$f":"IF(Autopivot!G119=0,\"\",Autopivot!G119)","v":20000978},{"$f":"ROUND(Autopivot!K119,2)","v":7590},{"$f":"LEFT(LEFT(C118,15)&\"-\"&LEFT(Autopivot!D119,14)&\"-\"&Autopivot!H119&\"-\"&$D$6,40)","v":"Christ Church C-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C120-3020000&Autopivot!D120,20)","v":"Q3163302UIFSM"},{"$f":"Autopivot!A120","v":400039},{"$f":"Autopivot!B120","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F120","v":543965},{"$f":"Autopivot!E120","v":10166},{"$f":"IF(Autopivot!G120=0,\"\",Autopivot!G120)","v":""},{"$f":"ROUND(Autopivot!K120,2)","v":8020.75},{"$f":"LEFT(LEFT(C119,15)&\"-\"&LEFT(Autopivot!D120,14)&\"-\"&Autopivot!H120&\"-\"&$D$6,40)","v":"Christ Church C-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C121-3020000&Autopivot!D121,20)","v":"Q3162007DFC"},{"$f":"Autopivot!A121","v":400040},{"$f":"Autopivot!B121","v":"Brookland Junior School"},{"$f":"Autopivot!F121","v":543965},{"$f":"Autopivot!E121","v":11331},{"$f":"IF(Autopivot!G121=0,\"\",Autopivot!G121)","v":20000350},{"$f":"ROUND(Autopivot!K121,2)","v":2009.68},{"$f":"LEFT(LEFT(C120,15)&\"-\"&LEFT(Autopivot!D121,14)&\"-\"&Autopivot!H121&\"-\"&$D$6,40)","v":"Brookland Junio-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C122-3020000&Autopivot!D122,20)","v":"Q3162007PEGRANT"},{"$f":"Autopivot!A122","v":400040},{"$f":"Autopivot!B122","v":"Brookland Junior School"},{"$f":"Autopivot!F122","v":543965},{"$f":"Autopivot!E122","v":10166},{"$f":"IF(Autopivot!G122=0,\"\",Autopivot!G122)","v":""},{"$f":"ROUND(Autopivot!K122,2)","v":2036.45},{"$f":"LEFT(LEFT(C121,15)&\"-\"&LEFT(Autopivot!D122,14)&\"-\"&Autopivot!H122&\"-\"&$D$6,40)","v":"Brookland Junio-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C123-3020000&Autopivot!D123,20)","v":"Q3162007PPFSMPRI"},{"$f":"Autopivot!A123","v":400040},{"$f":"Autopivot!B123","v":"Brookland Junior School"},{"$f":"Autopivot!F123","v":543965},{"$f":"Autopivot!E123","v":11334},{"$f":"IF(Autopivot!G123=0,\"\",Autopivot!G123)","v":20000978},{"$f":"ROUND(Autopivot!K123,2)","v":27720},{"$f":"LEFT(LEFT(C122,15)&\"-\"&LEFT(Autopivot!D123,14)&\"-\"&Autopivot!H123&\"-\"&$D$6,40)","v":"Brookland Junio-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C124-3020000&Autopivot!D124,20)","v":"Q3165405PPFSMSEC"},{"$f":"Autopivot!A124","v":400041},{"$f":"Autopivot!B124","v":"Finchley Catholic High School"},{"$f":"Autopivot!F124","v":543965},{"$f":"Autopivot!E124","v":11333},{"$f":"IF(Autopivot!G124=0,\"\",Autopivot!G124)","v":20000978},{"$f":"ROUND(Autopivot!K124,2)","v":32491.25},{"$f":"LEFT(LEFT(C123,15)&\"-\"&LEFT(Autopivot!D124,14)&\"-\"&Autopivot!H124&\"-\"&$D$6,40)","v":"Finchley Cathol-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C125-3020000&Autopivot!D125,20)","v":"Q3165405ppservice"},{"$f":"Autopivot!A125","v":400041},{"$f":"Autopivot!B125","v":"Finchley Catholic High School"},{"$f":"Autopivot!F125","v":543965},{"$f":"Autopivot!E125","v":11333},{"$f":"IF(Autopivot!G125=0,\"\",Autopivot!G125)","v":20000980},{"$f":"ROUND(Autopivot!K125,2)","v":75},{"$f":"LEFT(LEFT(C124,15)&\"-\"&LEFT(Autopivot!D125,14)&\"-\"&Autopivot!H125&\"-\"&$D$6,40)","v":"Finchley Cathol-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C126-3020000&Autopivot!D126,20)","v":"Q3165405NDSecDELCont"},{"$f":"Autopivot!A126","v":400041},{"$f":"Autopivot!B126","v":"Finchley Catholic High School"},{"$f":"Autopivot!F126","v":543965},{"$f":"Autopivot!E126","v":10163},{"$f":"IF(Autopivot!G126=0,\"\",Autopivot!G126)","v":""},{"$f":"ROUND(Autopivot!K126,2)","v":-441},{"$f":"LEFT(LEFT(C125,15)&\"-\"&LEFT(Autopivot!D126,14)&\"-\"&Autopivot!H126&\"-\"&$D$6,40)","v":"Finchley Cathol-NDSecDELContin-E23-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C127-3020000&Autopivot!D127,20)","v":"Q3162021DFC"},{"$f":"Autopivot!A127","v":400042},{"$f":"Autopivot!B127","v":"Dollis Infant School"},{"$f":"Autopivot!F127","v":543965},{"$f":"Autopivot!E127","v":11331},{"$f":"IF(Autopivot!G127=0,\"\",Autopivot!G127)","v":20000350},{"$f":"ROUND(Autopivot!K127,2)","v":1834.75},{"$f":"LEFT(LEFT(C126,15)&\"-\"&LEFT(Autopivot!D127,14)&\"-\"&Autopivot!H127&\"-\"&$D$6,40)","v":"Dollis Infant S-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C128-3020000&Autopivot!D128,20)","v":"Q3162021PEGRANT"},{"$f":"Autopivot!A128","v":400042},{"$f":"Autopivot!B128","v":"Dollis Infant School"},{"$f":"Autopivot!F128","v":543965},{"$f":"Autopivot!E128","v":10166},{"$f":"IF(Autopivot!G128=0,\"\",Autopivot!G128)","v":""},{"$f":"ROUND(Autopivot!K128,2)","v":1841.66},{"$f":"LEFT(LEFT(C127,15)&\"-\"&LEFT(Autopivot!D128,14)&\"-\"&Autopivot!H128&\"-\"&$D$6,40)","v":"Dollis Infant S-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C129-3020000&Autopivot!D129,20)","v":"Q3162021PPFSMPRI"},{"$f":"Autopivot!A129","v":400042},{"$f":"Autopivot!B129","v":"Dollis Infant School"},{"$f":"Autopivot!F129","v":543965},{"$f":"Autopivot!E129","v":11334},{"$f":"IF(Autopivot!G129=0,\"\",Autopivot!G129)","v":20000978},{"$f":"ROUND(Autopivot!K129,2)","v":26070},{"$f":"LEFT(LEFT(C128,15)&\"-\"&LEFT(Autopivot!D129,14)&\"-\"&Autopivot!H129&\"-\"&$D$6,40)","v":"Dollis Infant S-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C130-3020000&Autopivot!D130,20)","v":"Q3162021UIFSM"},{"$f":"Autopivot!A130","v":400042},{"$f":"Autopivot!B130","v":"Dollis Infant School"},{"$f":"Autopivot!F130","v":543965},{"$f":"Autopivot!E130","v":10166},{"$f":"IF(Autopivot!G130=0,\"\",Autopivot!G130)","v":""},{"$f":"ROUND(Autopivot!K130,2)","v":21531.38},{"$f":"LEFT(LEFT(C129,15)&\"-\"&LEFT(Autopivot!D130,14)&\"-\"&Autopivot!H130&\"-\"&$D$6,40)","v":"Dollis Infant S-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C131-3020000&Autopivot!D131,20)","v":"Q3162010DFC"},{"$f":"Autopivot!A131","v":400043},{"$f":"Autopivot!B131","v":"Child's Hill School"},{"$f":"Autopivot!F131","v":543965},{"$f":"Autopivot!E131","v":11331},{"$f":"IF(Autopivot!G131=0,\"\",Autopivot!G131)","v":20000350},{"$f":"ROUND(Autopivot!K131,2)","v":1993.93},{"$f":"LEFT(LEFT(C130,15)&\"-\"&LEFT(Autopivot!D131,14)&\"-\"&Autopivot!H131&\"-\"&$D$6,40)","v":"Child's Hill Sc-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C132-3020000&Autopivot!D132,20)","v":"Q3162010PEGRANT"},{"$f":"Autopivot!A132","v":400043},{"$f":"Autopivot!B132","v":"Child's Hill School"},{"$f":"Autopivot!F132","v":543965},{"$f":"Autopivot!E132","v":10166},{"$f":"IF(Autopivot!G132=0,\"\",Autopivot!G132)","v":""},{"$f":"ROUND(Autopivot!K132,2)","v":1945.83},{"$f":"LEFT(LEFT(C131,15)&\"-\"&LEFT(Autopivot!D132,14)&\"-\"&Autopivot!H132&\"-\"&$D$6,40)","v":"Child's Hill Sc-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C133-3020000&Autopivot!D133,20)","v":"Q3162010PPFSMPRI"},{"$f":"Autopivot!A133","v":400043},{"$f":"Autopivot!B133","v":"Child's Hill School"},{"$f":"Autopivot!F133","v":543965},{"$f":"Autopivot!E133","v":11334},{"$f":"IF(Autopivot!G133=0,\"\",Autopivot!G133)","v":20000978},{"$f":"ROUND(Autopivot!K133,2)","v":48180},{"$f":"LEFT(LEFT(C132,15)&\"-\"&LEFT(Autopivot!D133,14)&\"-\"&Autopivot!H133&\"-\"&$D$6,40)","v":"Child's Hill Sc-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C134-3020000&Autopivot!D134,20)","v":"Q3162010UIFSM"},{"$f":"Autopivot!A134","v":400043},{"$f":"Autopivot!B134","v":"Child's Hill School"},{"$f":"Autopivot!F134","v":543965},{"$f":"Autopivot!E134","v":10166},{"$f":"IF(Autopivot!G134=0,\"\",Autopivot!G134)","v":""},{"$f":"ROUND(Autopivot!K134,2)","v":12518.25},{"$f":"LEFT(LEFT(C133,15)&\"-\"&LEFT(Autopivot!D134,14)&\"-\"&Autopivot!H134&\"-\"&$D$6,40)","v":"Child's Hill Sc-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C135-3020000&Autopivot!D135,20)","v":"Q3162036DFC"},{"$f":"Autopivot!A135","v":400046},{"$f":"Autopivot!B135","v":"Livingstone School"},{"$f":"Autopivot!F135","v":543965},{"$f":"Autopivot!E135","v":11331},{"$f":"IF(Autopivot!G135=0,\"\",Autopivot!G135)","v":20000350},{"$f":"ROUND(Autopivot!K135,2)","v":1811.68},{"$f":"LEFT(LEFT(C134,15)&\"-\"&LEFT(Autopivot!D135,14)&\"-\"&Autopivot!H135&\"-\"&$D$6,40)","v":"Livingstone Sch-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C136-3020000&Autopivot!D136,20)","v":"Q3162036PEGRANT"},{"$f":"Autopivot!A136","v":400046},{"$f":"Autopivot!B136","v":"Livingstone School"},{"$f":"Autopivot!F136","v":543965},{"$f":"Autopivot!E136","v":10166},{"$f":"IF(Autopivot!G136=0,\"\",Autopivot!G136)","v":""},{"$f":"ROUND(Autopivot!K136,2)","v":1911.45},{"$f":"LEFT(LEFT(C135,15)&\"-\"&LEFT(Autopivot!D136,14)&\"-\"&Autopivot!H136&\"-\"&$D$6,40)","v":"Livingstone Sch-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C137-3020000&Autopivot!D137,20)","v":"Q3162036PPFSMPRI"},{"$f":"Autopivot!A137","v":400046},{"$f":"Autopivot!B137","v":"Livingstone School"},{"$f":"Autopivot!F137","v":543965},{"$f":"Autopivot!E137","v":11334},{"$f":"IF(Autopivot!G137=0,\"\",Autopivot!G137)","v":20000978},{"$f":"ROUND(Autopivot!K137,2)","v":45870},{"$f":"LEFT(LEFT(C136,15)&\"-\"&LEFT(Autopivot!D137,14)&\"-\"&Autopivot!H137&\"-\"&$D$6,40)","v":"Livingstone Sch-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C138-3020000&Autopivot!D138,20)","v":"Q3162036UIFSM"},{"$f":"Autopivot!A138","v":400046},{"$f":"Autopivot!B138","v":"Livingstone School"},{"$f":"Autopivot!F138","v":543965},{"$f":"Autopivot!E138","v":10166},{"$f":"IF(Autopivot!G138=0,\"\",Autopivot!G138)","v":""},{"$f":"ROUND(Autopivot!K138,2)","v":7010.13},{"$f":"LEFT(LEFT(C137,15)&\"-\"&LEFT(Autopivot!D138,14)&\"-\"&Autopivot!H138&\"-\"&$D$6,40)","v":"Livingstone Sch-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C139-3020000&Autopivot!D139,20)","v":"Q3162024DFC"},{"$f":"Autopivot!A139","v":400047},{"$f":"Autopivot!B139","v":"Fairway Primary School"},{"$f":"Autopivot!F139","v":543965},{"$f":"Autopivot!E139","v":11331},{"$f":"IF(Autopivot!G139=0,\"\",Autopivot!G139)","v":20000350},{"$f":"ROUND(Autopivot!K139,2)","v":1738.56},{"$f":"LEFT(LEFT(C138,15)&\"-\"&LEFT(Autopivot!D139,14)&\"-\"&Autopivot!H139&\"-\"&$D$6,40)","v":"Fairway Primary-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C140-3020000&Autopivot!D140,20)","v":"Q3162024PEGRANT"},{"$f":"Autopivot!A140","v":400047},{"$f":"Autopivot!B140","v":"Fairway Primary School"},{"$f":"Autopivot!F140","v":543965},{"$f":"Autopivot!E140","v":10166},{"$f":"IF(Autopivot!G140=0,\"\",Autopivot!G140)","v":""},{"$f":"ROUND(Autopivot!K140,2)","v":1884.38},{"$f":"LEFT(LEFT(C139,15)&\"-\"&LEFT(Autopivot!D140,14)&\"-\"&Autopivot!H140&\"-\"&$D$6,40)","v":"Fairway Primary-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C141-3020000&Autopivot!D141,20)","v":"Q3162024PPFSMPRI"},{"$f":"Autopivot!A141","v":400047},{"$f":"Autopivot!B141","v":"Fairway Primary School"},{"$f":"Autopivot!F141","v":543965},{"$f":"Autopivot!E141","v":11334},{"$f":"IF(Autopivot!G141=0,\"\",Autopivot!G141)","v":20000978},{"$f":"ROUND(Autopivot!K141,2)","v":28710},{"$f":"LEFT(LEFT(C140,15)&\"-\"&LEFT(Autopivot!D141,14)&\"-\"&Autopivot!H141&\"-\"&$D$6,40)","v":"Fairway Primary-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C142-3020000&Autopivot!D142,20)","v":"Q3162024UIFSM"},{"$f":"Autopivot!A142","v":400047},{"$f":"Autopivot!B142","v":"Fairway Primary School"},{"$f":"Autopivot!F142","v":543965},{"$f":"Autopivot!E142","v":10166},{"$f":"IF(Autopivot!G142=0,\"\",Autopivot!G142)","v":""},{"$f":"ROUND(Autopivot!K142,2)","v":6332},{"$f":"LEFT(LEFT(C141,15)&\"-\"&LEFT(Autopivot!D142,14)&\"-\"&Autopivot!H142&\"-\"&$D$6,40)","v":"Fairway Primary-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C143-3020000&Autopivot!D143,20)","v":"Q3162042DFC"},{"$f":"Autopivot!A143","v":400048},{"$f":"Autopivot!B143","v":"Monkfrith School"},{"$f":"Autopivot!F143","v":543965},{"$f":"Autopivot!E143","v":11331},{"$f":"IF(Autopivot!G143=0,\"\",Autopivot!G143)","v":20000350},{"$f":"ROUND(Autopivot!K143,2)","v":1852.18},{"$f":"LEFT(LEFT(C142,15)&\"-\"&LEFT(Autopivot!D143,14)&\"-\"&Autopivot!H143&\"-\"&$D$6,40)","v":"Monkfrith Schoo-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C144-3020000&Autopivot!D144,20)","v":"Q3162042PEGRANT"},{"$f":"Autopivot!A144","v":400048},{"$f":"Autopivot!B144","v":"Monkfrith School"},{"$f":"Autopivot!F144","v":543965},{"$f":"Autopivot!E144","v":10166},{"$f":"IF(Autopivot!G144=0,\"\",Autopivot!G144)","v":""},{"$f":"ROUND(Autopivot!K144,2)","v":1948.95},{"$f":"LEFT(LEFT(C143,15)&\"-\"&LEFT(Autopivot!D144,14)&\"-\"&Autopivot!H144&\"-\"&$D$6,40)","v":"Monkfrith Schoo-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C145-3020000&Autopivot!D145,20)","v":"Q3162042PPFSMPRI"},{"$f":"Autopivot!A145","v":400048},{"$f":"Autopivot!B145","v":"Monkfrith School"},{"$f":"Autopivot!F145","v":543965},{"$f":"Autopivot!E145","v":11334},{"$f":"IF(Autopivot!G145=0,\"\",Autopivot!G145)","v":20000978},{"$f":"ROUND(Autopivot!K145,2)","v":17490},{"$f":"LEFT(LEFT(C144,15)&\"-\"&LEFT(Autopivot!D145,14)&\"-\"&Autopivot!H145&\"-\"&$D$6,40)","v":"Monkfrith Schoo-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C146-3020000&Autopivot!D146,20)","v":"Q3162042UIFSM"},{"$f":"Autopivot!A146","v":400048},{"$f":"Autopivot!B146","v":"Monkfrith School"},{"$f":"Autopivot!F146","v":543965},{"$f":"Autopivot!E146","v":10166},{"$f":"IF(Autopivot!G146=0,\"\",Autopivot!G146)","v":""},{"$f":"ROUND(Autopivot!K146,2)","v":20211.38},{"$f":"LEFT(LEFT(C145,15)&\"-\"&LEFT(Autopivot!D146,14)&\"-\"&Autopivot!H146&\"-\"&$D$6,40)","v":"Monkfrith Schoo-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C147-3020000&Autopivot!D147,20)","v":"Q3162016DFC"},{"$f":"Autopivot!A147","v":400049},{"$f":"Autopivot!B147","v":"Courtland School"},{"$f":"Autopivot!F147","v":543965},{"$f":"Autopivot!E147","v":11331},{"$f":"IF(Autopivot!G147=0,\"\",Autopivot!G147)","v":20000350},{"$f":"ROUND(Autopivot!K147,2)","v":1590.63},{"$f":"LEFT(LEFT(C146,15)&\"-\"&LEFT(Autopivot!D147,14)&\"-\"&Autopivot!H147&\"-\"&$D$6,40)","v":"Courtland Schoo-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C148-3020000&Autopivot!D148,20)","v":"Q3162016PEGRANT"},{"$f":"Autopivot!A148","v":400049},{"$f":"Autopivot!B148","v":"Courtland School"},{"$f":"Autopivot!F148","v":543965},{"$f":"Autopivot!E148","v":10166},{"$f":"IF(Autopivot!G148=0,\"\",Autopivot!G148)","v":""},{"$f":"ROUND(Autopivot!K148,2)","v":1856.25},{"$f":"LEFT(LEFT(C147,15)&\"-\"&LEFT(Autopivot!D148,14)&\"-\"&Autopivot!H148&\"-\"&$D$6,40)","v":"Courtland Schoo-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C149-3020000&Autopivot!D149,20)","v":"Q3162016PPFSMPRI"},{"$f":"Autopivot!A149","v":400049},{"$f":"Autopivot!B149","v":"Courtland School"},{"$f":"Autopivot!F149","v":543965},{"$f":"Autopivot!E149","v":11334},{"$f":"IF(Autopivot!G149=0,\"\",Autopivot!G149)","v":20000978},{"$f":"ROUND(Autopivot!K149,2)","v":11880},{"$f":"LEFT(LEFT(C148,15)&\"-\"&LEFT(Autopivot!D149,14)&\"-\"&Autopivot!H149&\"-\"&$D$6,40)","v":"Courtland Schoo-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C150-3020000&Autopivot!D150,20)","v":"Q3162016UIFSM"},{"$f":"Autopivot!A150","v":400049},{"$f":"Autopivot!B150","v":"Courtland School"},{"$f":"Autopivot!F150","v":543965},{"$f":"Autopivot!E150","v":10166},{"$f":"IF(Autopivot!G150=0,\"\",Autopivot!G150)","v":""},{"$f":"ROUND(Autopivot!K150,2)","v":8216.6299999999992},{"$f":"LEFT(LEFT(C149,15)&\"-\"&LEFT(Autopivot!D150,14)&\"-\"&Autopivot!H150&\"-\"&$D$6,40)","v":"Courtland Schoo-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C151-3020000&Autopivot!D151,20)","v":"Q3162016DFCLoan"},{"$f":"Autopivot!A151","v":400049},{"$f":"Autopivot!B151","v":"Courtland School"},{"$f":"Autopivot!F151","v":543965},{"$f":"Autopivot!E151","v":11331},{"$f":"IF(Autopivot!G151=0,\"\",Autopivot!G151)","v":20000350},{"$f":"ROUND(Autopivot!K151,2)","v":-1000},{"$f":"LEFT(LEFT(C150,15)&\"-\"&LEFT(Autopivot!D151,14)&\"-\"&Autopivot!H151&\"-\"&$D$6,40)","v":"Courtland Schoo-DFCLoan-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C152-3020000&Autopivot!D152,20)","v":"Q3162014DFC"},{"$f":"Autopivot!A152","v":400050},{"$f":"Autopivot!B152","v":"Colindale School"},{"$f":"Autopivot!F152","v":543965},{"$f":"Autopivot!E152","v":11331},{"$f":"IF(Autopivot!G152=0,\"\",Autopivot!G152)","v":20000350},{"$f":"ROUND(Autopivot!K152,2)","v":2987.88},{"$f":"LEFT(LEFT(C151,15)&\"-\"&LEFT(Autopivot!D152,14)&\"-\"&Autopivot!H152&\"-\"&$D$6,40)","v":"Colindale Schoo-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C153-3020000&Autopivot!D153,20)","v":"Q3162014PEGRANT"},{"$f":"Autopivot!A153","v":400050},{"$f":"Autopivot!B153","v":"Colindale School"},{"$f":"Autopivot!F153","v":543965},{"$f":"Autopivot!E153","v":10166},{"$f":"IF(Autopivot!G153=0,\"\",Autopivot!G153)","v":""},{"$f":"ROUND(Autopivot!K153,2)","v":2258.33},{"$f":"LEFT(LEFT(C152,15)&\"-\"&LEFT(Autopivot!D153,14)&\"-\"&Autopivot!H153&\"-\"&$D$6,40)","v":"Colindale Schoo-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C154-3020000&Autopivot!D154,20)","v":"Q3162014PPFSMPRI"},{"$f":"Autopivot!A154","v":400050},{"$f":"Autopivot!B154","v":"Colindale School"},{"$f":"Autopivot!F154","v":543965},{"$f":"Autopivot!E154","v":11334},{"$f":"IF(Autopivot!G154=0,\"\",Autopivot!G154)","v":20000978},{"$f":"ROUND(Autopivot!K154,2)","v":75570},{"$f":"LEFT(LEFT(C153,15)&\"-\"&LEFT(Autopivot!D154,14)&\"-\"&Autopivot!H154&\"-\"&$D$6,40)","v":"Colindale Schoo-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C155-3020000&Autopivot!D155,20)","v":"Q3162014UIFSM"},{"$f":"Autopivot!A155","v":400050},{"$f":"Autopivot!B155","v":"Colindale School"},{"$f":"Autopivot!F155","v":543965},{"$f":"Autopivot!E155","v":10166},{"$f":"IF(Autopivot!G155=0,\"\",Autopivot!G155)","v":""},{"$f":"ROUND(Autopivot!K155,2)","v":19733.25},{"$f":"LEFT(LEFT(C154,15)&\"-\"&LEFT(Autopivot!D155,14)&\"-\"&Autopivot!H155&\"-\"&$D$6,40)","v":"Colindale Schoo-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C156-3020000&Autopivot!D156,20)","v":"Q3162003DFC"},{"$f":"Autopivot!A156","v":400051},{"$f":"Autopivot!B156","v":"Bell Lane Primary School"},{"$f":"Autopivot!F156","v":543965},{"$f":"Autopivot!E156","v":11331},{"$f":"IF(Autopivot!G156=0,\"\",Autopivot!G156)","v":20000350},{"$f":"ROUND(Autopivot!K156,2)","v":2244.25},{"$f":"LEFT(LEFT(C155,15)&\"-\"&LEFT(Autopivot!D156,14)&\"-\"&Autopivot!H156&\"-\"&$D$6,40)","v":"Bell Lane Prima-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C157-3020000&Autopivot!D157,20)","v":"Q3162003PEGRANT"},{"$f":"Autopivot!A157","v":400051},{"$f":"Autopivot!B157","v":"Bell Lane Primary School"},{"$f":"Autopivot!F157","v":543965},{"$f":"Autopivot!E157","v":10166},{"$f":"IF(Autopivot!G157=0,\"\",Autopivot!G157)","v":""},{"$f":"ROUND(Autopivot!K157,2)","v":2015.63},{"$f":"LEFT(LEFT(C156,15)&\"-\"&LEFT(Autopivot!D157,14)&\"-\"&Autopivot!H157&\"-\"&$D$6,40)","v":"Bell Lane Prima-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C158-3020000&Autopivot!D158,20)","v":"Q3162003PPFSMPRI"},{"$f":"Autopivot!A158","v":400051},{"$f":"Autopivot!B158","v":"Bell Lane Primary School"},{"$f":"Autopivot!F158","v":543965},{"$f":"Autopivot!E158","v":11334},{"$f":"IF(Autopivot!G158=0,\"\",Autopivot!G158)","v":20000978},{"$f":"ROUND(Autopivot!K158,2)","v":66330},{"$f":"LEFT(LEFT(C157,15)&\"-\"&LEFT(Autopivot!D158,14)&\"-\"&Autopivot!H158&\"-\"&$D$6,40)","v":"Bell Lane Prima-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C159-3020000&Autopivot!D159,20)","v":"Q3162003UIFSM"},{"$f":"Autopivot!A159","v":400051},{"$f":"Autopivot!B159","v":"Bell Lane Primary School"},{"$f":"Autopivot!F159","v":543965},{"$f":"Autopivot!E159","v":10166},{"$f":"IF(Autopivot!G159=0,\"\",Autopivot!G159)","v":""},{"$f":"ROUND(Autopivot!K159,2)","v":8676.25},{"$f":"LEFT(LEFT(C158,15)&\"-\"&LEFT(Autopivot!D159,14)&\"-\"&Autopivot!H159&\"-\"&$D$6,40)","v":"Bell Lane Prima-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C160-3020000&Autopivot!D160,20)","v":"Q3165200DFC"},{"$f":"Autopivot!A160","v":400052},{"$f":"Autopivot!B160","v":"Dollis Junior School"},{"$f":"Autopivot!F160","v":543965},{"$f":"Autopivot!E160","v":11331},{"$f":"IF(Autopivot!G160=0,\"\",Autopivot!G160)","v":20000350},{"$f":"ROUND(Autopivot!K160,2)","v":1973.13},{"$f":"LEFT(LEFT(C159,15)&\"-\"&LEFT(Autopivot!D160,14)&\"-\"&Autopivot!H160&\"-\"&$D$6,40)","v":"Dollis Junior S-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C161-3020000&Autopivot!D161,20)","v":"Q3165200PEGRANT"},{"$f":"Autopivot!A161","v":400052},{"$f":"Autopivot!B161","v":"Dollis Junior School"},{"$f":"Autopivot!F161","v":543965},{"$f":"Autopivot!E161","v":10166},{"$f":"IF(Autopivot!G161=0,\"\",Autopivot!G161)","v":""},{"$f":"ROUND(Autopivot!K161,2)","v":2016.66},{"$f":"LEFT(LEFT(C160,15)&\"-\"&LEFT(Autopivot!D161,14)&\"-\"&Autopivot!H161&\"-\"&$D$6,40)","v":"Dollis Junior S-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C162-3020000&Autopivot!D162,20)","v":"Q3165200PPFSMPRI"},{"$f":"Autopivot!A162","v":400052},{"$f":"Autopivot!B162","v":"Dollis Junior School"},{"$f":"Autopivot!F162","v":543965},{"$f":"Autopivot!E162","v":11334},{"$f":"IF(Autopivot!G162=0,\"\",Autopivot!G162)","v":20000978},{"$f":"ROUND(Autopivot!K162,2)","v":56430},{"$f":"LEFT(LEFT(C161,15)&\"-\"&LEFT(Autopivot!D162,14)&\"-\"&Autopivot!H162&\"-\"&$D$6,40)","v":"Dollis Junior S-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C163-3020000&Autopivot!D163,20)","v":"Q3162057DFC"},{"$f":"Autopivot!A163","v":400053},{"$f":"Autopivot!B163","v":"Underhill School"},{"$f":"Autopivot!F163","v":543965},{"$f":"Autopivot!E163","v":11331},{"$f":"IF(Autopivot!G163=0,\"\",Autopivot!G163)","v":20000350},{"$f":"ROUND(Autopivot!K163,2)","v":2480.0500000000002},{"$f":"LEFT(LEFT(C162,15)&\"-\"&LEFT(Autopivot!D163,14)&\"-\"&Autopivot!H163&\"-\"&$D$6,40)","v":"Underhill Schoo-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C164-3020000&Autopivot!D164,20)","v":"Q3162057PEGRANT"},{"$f":"Autopivot!A164","v":400053},{"$f":"Autopivot!B164","v":"Underhill School"},{"$f":"Autopivot!F164","v":543965},{"$f":"Autopivot!E164","v":10166},{"$f":"IF(Autopivot!G164=0,\"\",Autopivot!G164)","v":""},{"$f":"ROUND(Autopivot!K164,2)","v":2143.75},{"$f":"LEFT(LEFT(C163,15)&\"-\"&LEFT(Autopivot!D164,14)&\"-\"&Autopivot!H164&\"-\"&$D$6,40)","v":"Underhill Schoo-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C165-3020000&Autopivot!D165,20)","v":"Q3162057PPFSMPRI"},{"$f":"Autopivot!A165","v":400053},{"$f":"Autopivot!B165","v":"Underhill School"},{"$f":"Autopivot!F165","v":543965},{"$f":"Autopivot!E165","v":11334},{"$f":"IF(Autopivot!G165=0,\"\",Autopivot!G165)","v":20000978},{"$f":"ROUND(Autopivot!K165,2)","v":90255},{"$f":"LEFT(LEFT(C164,15)&\"-\"&LEFT(Autopivot!D165,14)&\"-\"&Autopivot!H165&\"-\"&$D$6,40)","v":"Underhill Schoo-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C166-3020000&Autopivot!D166,20)","v":"Q3162057UIFSM"},{"$f":"Autopivot!A166","v":400053},{"$f":"Autopivot!B166","v":"Underhill School"},{"$f":"Autopivot!F166","v":543965},{"$f":"Autopivot!E166","v":10166},{"$f":"IF(Autopivot!G166=0,\"\",Autopivot!G166)","v":""},{"$f":"ROUND(Autopivot!K166,2)","v":15290.5},{"$f":"LEFT(LEFT(C165,15)&\"-\"&LEFT(Autopivot!D166,14)&\"-\"&Autopivot!H166&\"-\"&$D$6,40)","v":"Underhill Schoo-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C167-3020000&Autopivot!D167,20)","v":"Q3162008DFC"},{"$f":"Autopivot!A167","v":400057},{"$f":"Autopivot!B167","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F167","v":543965},{"$f":"Autopivot!E167","v":11331},{"$f":"IF(Autopivot!G167=0,\"\",Autopivot!G167)","v":20000350},{"$f":"ROUND(Autopivot!K167,2)","v":1847.13},{"$f":"LEFT(LEFT(C166,15)&\"-\"&LEFT(Autopivot!D167,14)&\"-\"&Autopivot!H167&\"-\"&$D$6,40)","v":"Brookland Infan-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C168-3020000&Autopivot!D168,20)","v":"Q3162008PEGRANT"},{"$f":"Autopivot!A168","v":400057},{"$f":"Autopivot!B168","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F168","v":543965},{"$f":"Autopivot!E168","v":10166},{"$f":"IF(Autopivot!G168=0,\"\",Autopivot!G168)","v":""},{"$f":"ROUND(Autopivot!K168,2)","v":1853.13},{"$f":"LEFT(LEFT(C167,15)&\"-\"&LEFT(Autopivot!D168,14)&\"-\"&Autopivot!H168&\"-\"&$D$6,40)","v":"Brookland Infan-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C169-3020000&Autopivot!D169,20)","v":"Q3162008PPFSMPRI"},{"$f":"Autopivot!A169","v":400057},{"$f":"Autopivot!B169","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F169","v":543965},{"$f":"Autopivot!E169","v":11334},{"$f":"IF(Autopivot!G169=0,\"\",Autopivot!G169)","v":20000978},{"$f":"ROUND(Autopivot!K169,2)","v":12870},{"$f":"LEFT(LEFT(C168,15)&\"-\"&LEFT(Autopivot!D169,14)&\"-\"&Autopivot!H169&\"-\"&$D$6,40)","v":"Brookland Infan-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C170-3020000&Autopivot!D170,20)","v":"Q3162008UIFSM"},{"$f":"Autopivot!A170","v":400057},{"$f":"Autopivot!B170","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F170","v":543965},{"$f":"Autopivot!E170","v":10166},{"$f":"IF(Autopivot!G170=0,\"\",Autopivot!G170)","v":""},{"$f":"ROUND(Autopivot!K170,2)","v":24986.25},{"$f":"LEFT(LEFT(C169,15)&\"-\"&LEFT(Autopivot!D170,14)&\"-\"&Autopivot!H170&\"-\"&$D$6,40)","v":"Brookland Infan-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C171-3020000&Autopivot!D171,20)","v":"Q3163311PEGRANT"},{"$f":"Autopivot!A171","v":400058},{"$f":"Autopivot!B171","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F171","v":543965},{"$f":"Autopivot!E171","v":10166},{"$f":"IF(Autopivot!G171=0,\"\",Autopivot!G171)","v":""},{"$f":"ROUND(Autopivot!K171,2)","v":2039.58},{"$f":"LEFT(LEFT(C170,15)&\"-\"&LEFT(Autopivot!D171,14)&\"-\"&Autopivot!H171&\"-\"&$D$6,40)","v":"St Mary's C E P-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C172-3020000&Autopivot!D172,20)","v":"Q3163311PPFSMPRI"},{"$f":"Autopivot!A172","v":400058},{"$f":"Autopivot!B172","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F172","v":543965},{"$f":"Autopivot!E172","v":11334},{"$f":"IF(Autopivot!G172=0,\"\",Autopivot!G172)","v":20000978},{"$f":"ROUND(Autopivot!K172,2)","v":11880},{"$f":"LEFT(LEFT(C171,15)&\"-\"&LEFT(Autopivot!D172,14)&\"-\"&Autopivot!H172&\"-\"&$D$6,40)","v":"St Mary's C E P-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C173-3020000&Autopivot!D173,20)","v":"Q3163311UIFSM"},{"$f":"Autopivot!A173","v":400058},{"$f":"Autopivot!B173","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F173","v":543965},{"$f":"Autopivot!E173","v":10166},{"$f":"IF(Autopivot!G173=0,\"\",Autopivot!G173)","v":""},{"$f":"ROUND(Autopivot!K173,2)","v":15977.75},{"$f":"LEFT(LEFT(C172,15)&\"-\"&LEFT(Autopivot!D173,14)&\"-\"&Autopivot!H173&\"-\"&$D$6,40)","v":"St Mary's C E P-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C174-3020000&Autopivot!D174,20)","v":"Q3162015DFC"},{"$f":"Autopivot!A174","v":400059},{"$f":"Autopivot!B174","v":"Coppetts Wood"},{"$f":"Autopivot!F174","v":543965},{"$f":"Autopivot!E174","v":11331},{"$f":"IF(Autopivot!G174=0,\"\",Autopivot!G174)","v":20000350},{"$f":"ROUND(Autopivot!K174,2)","v":1762.75},{"$f":"LEFT(LEFT(C173,15)&\"-\"&LEFT(Autopivot!D174,14)&\"-\"&Autopivot!H174&\"-\"&$D$6,40)","v":"Coppetts Wood-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C175-3020000&Autopivot!D175,20)","v":"Q3162015PEGRANT"},{"$f":"Autopivot!A175","v":400059},{"$f":"Autopivot!B175","v":"Coppetts Wood"},{"$f":"Autopivot!F175","v":543965},{"$f":"Autopivot!E175","v":10166},{"$f":"IF(Autopivot!G175=0,\"\",Autopivot!G175)","v":""},{"$f":"ROUND(Autopivot!K175,2)","v":1885.41},{"$f":"LEFT(LEFT(C174,15)&\"-\"&LEFT(Autopivot!D175,14)&\"-\"&Autopivot!H175&\"-\"&$D$6,40)","v":"Coppetts Wood-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C176-3020000&Autopivot!D176,20)","v":"Q3162015PPFSMPRI"},{"$f":"Autopivot!A176","v":400059},{"$f":"Autopivot!B176","v":"Coppetts Wood"},{"$f":"Autopivot!F176","v":543965},{"$f":"Autopivot!E176","v":11334},{"$f":"IF(Autopivot!G176=0,\"\",Autopivot!G176)","v":20000978},{"$f":"ROUND(Autopivot!K176,2)","v":31020},{"$f":"LEFT(LEFT(C175,15)&\"-\"&LEFT(Autopivot!D176,14)&\"-\"&Autopivot!H176&\"-\"&$D$6,40)","v":"Coppetts Wood-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C177-3020000&Autopivot!D177,20)","v":"Q3162015UIFSM"},{"$f":"Autopivot!A177","v":400059},{"$f":"Autopivot!B177","v":"Coppetts Wood"},{"$f":"Autopivot!F177","v":543965},{"$f":"Autopivot!E177","v":10166},{"$f":"IF(Autopivot!G177=0,\"\",Autopivot!G177)","v":""},{"$f":"ROUND(Autopivot!K177,2)","v":5180.38},{"$f":"LEFT(LEFT(C176,15)&\"-\"&LEFT(Autopivot!D177,14)&\"-\"&Autopivot!H177&\"-\"&$D$6,40)","v":"Coppetts Wood-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C178-3020000&Autopivot!D178,20)","v":"Q3162009DFC"},{"$f":"Autopivot!A178","v":400061},{"$f":"Autopivot!B178","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F178","v":543965},{"$f":"Autopivot!E178","v":11331},{"$f":"IF(Autopivot!G178=0,\"\",Autopivot!G178)","v":20000350},{"$f":"ROUND(Autopivot!K178,2)","v":2075.5},{"$f":"LEFT(LEFT(C177,15)&\"-\"&LEFT(Autopivot!D178,14)&\"-\"&Autopivot!H178&\"-\"&$D$6,40)","v":"Brunswick Park -DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C179-3020000&Autopivot!D179,20)","v":"Q3162009NCTL"},{"$f":"Autopivot!A179","v":400061},{"$f":"Autopivot!B179","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F179","v":543965},{"$f":"Autopivot!E179","v":10166},{"$f":"IF(Autopivot!G179=0,\"\",Autopivot!G179)","v":""},{"$f":"ROUND(Autopivot!K179,2)","v":4909.1000000000004},{"$f":"LEFT(LEFT(C178,15)&\"-\"&LEFT(Autopivot!D179,14)&\"-\"&Autopivot!H179&\"-\"&$D$6,40)","v":"Brunswick Park -NCTL-I06-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C180-3020000&Autopivot!D180,20)","v":"Q3162009PEGRANT"},{"$f":"Autopivot!A180","v":400061},{"$f":"Autopivot!B180","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F180","v":543965},{"$f":"Autopivot!E180","v":10166},{"$f":"IF(Autopivot!G180=0,\"\",Autopivot!G180)","v":""},{"$f":"ROUND(Autopivot!K180,2)","v":2012.5},{"$f":"LEFT(LEFT(C179,15)&\"-\"&LEFT(Autopivot!D180,14)&\"-\"&Autopivot!H180&\"-\"&$D$6,40)","v":"Brunswick Park -PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C181-3020000&Autopivot!D181,20)","v":"Q3162009PPFSMPRI"},{"$f":"Autopivot!A181","v":400061},{"$f":"Autopivot!B181","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F181","v":543965},{"$f":"Autopivot!E181","v":11334},{"$f":"IF(Autopivot!G181=0,\"\",Autopivot!G181)","v":20000978},{"$f":"ROUND(Autopivot!K181,2)","v":33990},{"$f":"LEFT(LEFT(C180,15)&\"-\"&LEFT(Autopivot!D181,14)&\"-\"&Autopivot!H181&\"-\"&$D$6,40)","v":"Brunswick Park -PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C182-3020000&Autopivot!D182,20)","v":"Q3162009UIFSM"},{"$f":"Autopivot!A182","v":400061},{"$f":"Autopivot!B182","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F182","v":543965},{"$f":"Autopivot!E182","v":10166},{"$f":"IF(Autopivot!G182=0,\"\",Autopivot!G182)","v":""},{"$f":"ROUND(Autopivot!K182,2)","v":17680.13},{"$f":"LEFT(LEFT(C181,15)&\"-\"&LEFT(Autopivot!D182,14)&\"-\"&Autopivot!H182&\"-\"&$D$6,40)","v":"Brunswick Park -UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C183-3020000&Autopivot!D183,20)","v":"Q3163315PEGRANT"},{"$f":"Autopivot!A183","v":400062},{"$f":"Autopivot!B183","v":"St Andrew's C E"},{"$f":"Autopivot!F183","v":543965},{"$f":"Autopivot!E183","v":10166},{"$f":"IF(Autopivot!G183=0,\"\",Autopivot!G183)","v":""},{"$f":"ROUND(Autopivot!K183,2)","v":1850},{"$f":"LEFT(LEFT(C182,15)&\"-\"&LEFT(Autopivot!D183,14)&\"-\"&Autopivot!H183&\"-\"&$D$6,40)","v":"St Andrew's C E-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C184-3020000&Autopivot!D184,20)","v":"Q3163315PPFSMPRI"},{"$f":"Autopivot!A184","v":400062},{"$f":"Autopivot!B184","v":"St Andrew's C E"},{"$f":"Autopivot!F184","v":543965},{"$f":"Autopivot!E184","v":11334},{"$f":"IF(Autopivot!G184=0,\"\",Autopivot!G184)","v":20000978},{"$f":"ROUND(Autopivot!K184,2)","v":5940},{"$f":"LEFT(LEFT(C183,15)&\"-\"&LEFT(Autopivot!D184,14)&\"-\"&Autopivot!H184&\"-\"&$D$6,40)","v":"St Andrew's C E-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C185-3020000&Autopivot!D185,20)","v":"Q3163315UIFSM"},{"$f":"Autopivot!A185","v":400062},{"$f":"Autopivot!B185","v":"St Andrew's C E"},{"$f":"Autopivot!F185","v":543965},{"$f":"Autopivot!E185","v":10166},{"$f":"IF(Autopivot!G185=0,\"\",Autopivot!G185)","v":""},{"$f":"ROUND(Autopivot!K185,2)","v":9190.6299999999992},{"$f":"LEFT(LEFT(C184,15)&\"-\"&LEFT(Autopivot!D185,14)&\"-\"&Autopivot!H185&\"-\"&$D$6,40)","v":"St Andrew's C E-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C186-3020000&Autopivot!D186,20)","v":"Q3167010DFC"},{"$f":"Autopivot!A186","v":400063},{"$f":"Autopivot!B186","v":"Mapledown"},{"$f":"Autopivot!F186","v":543965},{"$f":"Autopivot!E186","v":11340},{"$f":"IF(Autopivot!G186=0,\"\",Autopivot!G186)","v":20000350},{"$f":"ROUND(Autopivot!K186,2)","v":1599.06},{"$f":"LEFT(LEFT(C185,15)&\"-\"&LEFT(Autopivot!D186,14)&\"-\"&Autopivot!H186&\"-\"&$D$6,40)","v":"Mapledown-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C187-3020000&Autopivot!D187,20)","v":"Q3167010PPFSMSEC"},{"$f":"Autopivot!A187","v":400063},{"$f":"Autopivot!B187","v":"Mapledown"},{"$f":"Autopivot!F187","v":543965},{"$f":"Autopivot!E187","v":11332},{"$f":"IF(Autopivot!G187=0,\"\",Autopivot!G187)","v":20000978},{"$f":"ROUND(Autopivot!K187,2)","v":4675},{"$f":"LEFT(LEFT(C186,15)&\"-\"&LEFT(Autopivot!D187,14)&\"-\"&Autopivot!H187&\"-\"&$D$6,40)","v":"Mapledown-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C188-3020000&Autopivot!D188,20)","v":"Q3163504PEGRANT"},{"$f":"Autopivot!A188","v":400064},{"$f":"Autopivot!B188","v":"St Catherines R C Primary"},{"$f":"Autopivot!F188","v":543965},{"$f":"Autopivot!E188","v":10166},{"$f":"IF(Autopivot!G188=0,\"\",Autopivot!G188)","v":""},{"$f":"ROUND(Autopivot!K188,2)","v":2069.79},{"$f":"LEFT(LEFT(C187,15)&\"-\"&LEFT(Autopivot!D188,14)&\"-\"&Autopivot!H188&\"-\"&$D$6,40)","v":"St Catherines R-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C189-3020000&Autopivot!D189,20)","v":"Q3163504PPFSMPRI"},{"$f":"Autopivot!A189","v":400064},{"$f":"Autopivot!B189","v":"St Catherines R C Primary"},{"$f":"Autopivot!F189","v":543965},{"$f":"Autopivot!E189","v":11334},{"$f":"IF(Autopivot!G189=0,\"\",Autopivot!G189)","v":20000978},{"$f":"ROUND(Autopivot!K189,2)","v":22770},{"$f":"LEFT(LEFT(C188,15)&\"-\"&LEFT(Autopivot!D189,14)&\"-\"&Autopivot!H189&\"-\"&$D$6,40)","v":"St Catherines R-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C190-3020000&Autopivot!D190,20)","v":"Q3163504UIFSM"},{"$f":"Autopivot!A190","v":400064},{"$f":"Autopivot!B190","v":"St Catherines R C Primary"},{"$f":"Autopivot!F190","v":543965},{"$f":"Autopivot!E190","v":10166},{"$f":"IF(Autopivot!G190=0,\"\",Autopivot!G190)","v":""},{"$f":"ROUND(Autopivot!K190,2)","v":18313},{"$f":"LEFT(LEFT(C189,15)&\"-\"&LEFT(Autopivot!D190,14)&\"-\"&Autopivot!H190&\"-\"&$D$6,40)","v":"St Catherines R-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C191-3020000&Autopivot!D191,20)","v":"Q3162067DFC"},{"$f":"Autopivot!A191","v":400065},{"$f":"Autopivot!B191","v":"Chalgrove Primary School"},{"$f":"Autopivot!F191","v":543965},{"$f":"Autopivot!E191","v":11331},{"$f":"IF(Autopivot!G191=0,\"\",Autopivot!G191)","v":20000350},{"$f":"ROUND(Autopivot!K191,2)","v":1739.68},{"$f":"LEFT(LEFT(C190,15)&\"-\"&LEFT(Autopivot!D191,14)&\"-\"&Autopivot!H191&\"-\"&$D$6,40)","v":"Chalgrove Prima-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C192-3020000&Autopivot!D192,20)","v":"Q3162067PEGRANT"},{"$f":"Autopivot!A192","v":400065},{"$f":"Autopivot!B192","v":"Chalgrove Primary School"},{"$f":"Autopivot!F192","v":543965},{"$f":"Autopivot!E192","v":10166},{"$f":"IF(Autopivot!G192=0,\"\",Autopivot!G192)","v":""},{"$f":"ROUND(Autopivot!K192,2)","v":1901.04},{"$f":"LEFT(LEFT(C191,15)&\"-\"&LEFT(Autopivot!D192,14)&\"-\"&Autopivot!H192&\"-\"&$D$6,40)","v":"Chalgrove Prima-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C193-3020000&Autopivot!D193,20)","v":"Q3162067PPFSMPRI"},{"$f":"Autopivot!A193","v":400065},{"$f":"Autopivot!B193","v":"Chalgrove Primary School"},{"$f":"Autopivot!F193","v":543965},{"$f":"Autopivot!E193","v":11334},{"$f":"IF(Autopivot!G193=0,\"\",Autopivot!G193)","v":20000978},{"$f":"ROUND(Autopivot!K193,2)","v":22440},{"$f":"LEFT(LEFT(C192,15)&\"-\"&LEFT(Autopivot!D193,14)&\"-\"&Autopivot!H193&\"-\"&$D$6,40)","v":"Chalgrove Prima-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C194-3020000&Autopivot!D194,20)","v":"Q3162067ppservice"},{"$f":"Autopivot!A194","v":400065},{"$f":"Autopivot!B194","v":"Chalgrove Primary School"},{"$f":"Autopivot!F194","v":543965},{"$f":"Autopivot!E194","v":11334},{"$f":"IF(Autopivot!G194=0,\"\",Autopivot!G194)","v":20000980},{"$f":"ROUND(Autopivot!K194,2)","v":300},{"$f":"LEFT(LEFT(C193,15)&\"-\"&LEFT(Autopivot!D194,14)&\"-\"&Autopivot!H194&\"-\"&$D$6,40)","v":"Chalgrove Prima-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C195-3020000&Autopivot!D195,20)","v":"Q3162067UIFSM"},{"$f":"Autopivot!A195","v":400065},{"$f":"Autopivot!B195","v":"Chalgrove Primary School"},{"$f":"Autopivot!F195","v":543965},{"$f":"Autopivot!E195","v":10166},{"$f":"IF(Autopivot!G195=0,\"\",Autopivot!G195)","v":""},{"$f":"ROUND(Autopivot!K195,2)","v":11671.38},{"$f":"LEFT(LEFT(C194,15)&\"-\"&LEFT(Autopivot!D195,14)&\"-\"&Autopivot!H195&\"-\"&$D$6,40)","v":"Chalgrove Prima-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C196-3020000&Autopivot!D196,20)","v":"Q3163509PEGRANT"},{"$f":"Autopivot!A196","v":400066},{"$f":"Autopivot!B196","v":"St Joseph's Primary School"},{"$f":"Autopivot!F196","v":543965},{"$f":"Autopivot!E196","v":10166},{"$f":"IF(Autopivot!G196=0,\"\",Autopivot!G196)","v":""},{"$f":"ROUND(Autopivot!K196,2)","v":2087.5},{"$f":"LEFT(LEFT(C195,15)&\"-\"&LEFT(Autopivot!D196,14)&\"-\"&Autopivot!H196&\"-\"&$D$6,40)","v":"St Joseph's Pri-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C197-3020000&Autopivot!D197,20)","v":"Q3163509PPFSMPRI"},{"$f":"Autopivot!A197","v":400066},{"$f":"Autopivot!B197","v":"St Joseph's Primary School"},{"$f":"Autopivot!F197","v":543965},{"$f":"Autopivot!E197","v":11334},{"$f":"IF(Autopivot!G197=0,\"\",Autopivot!G197)","v":20000978},{"$f":"ROUND(Autopivot!K197,2)","v":27060},{"$f":"LEFT(LEFT(C196,15)&\"-\"&LEFT(Autopivot!D197,14)&\"-\"&Autopivot!H197&\"-\"&$D$6,40)","v":"St Joseph's Pri-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C198-3020000&Autopivot!D198,20)","v":"Q3163509UIFSM"},{"$f":"Autopivot!A198","v":400066},{"$f":"Autopivot!B198","v":"St Joseph's Primary School"},{"$f":"Autopivot!F198","v":543965},{"$f":"Autopivot!E198","v":10166},{"$f":"IF(Autopivot!G198=0,\"\",Autopivot!G198)","v":""},{"$f":"ROUND(Autopivot!K198,2)","v":18222.13},{"$f":"LEFT(LEFT(C197,15)&\"-\"&LEFT(Autopivot!D198,14)&\"-\"&Autopivot!H198&\"-\"&$D$6,40)","v":"St Joseph's Pri-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C199-3020000&Autopivot!D199,20)","v":"Q3162028DFC"},{"$f":"Autopivot!A199","v":400067},{"$f":"Autopivot!B199","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F199","v":543965},{"$f":"Autopivot!E199","v":11331},{"$f":"IF(Autopivot!G199=0,\"\",Autopivot!G199)","v":20000350},{"$f":"ROUND(Autopivot!K199,2)","v":1756.56},{"$f":"LEFT(LEFT(C198,15)&\"-\"&LEFT(Autopivot!D199,14)&\"-\"&Autopivot!H199&\"-\"&$D$6,40)","v":"Garden Suburb I-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C200-3020000&Autopivot!D200,20)","v":"Q3162028PEGRANT"},{"$f":"Autopivot!A200","v":400067},{"$f":"Autopivot!B200","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F200","v":543965},{"$f":"Autopivot!E200","v":10166},{"$f":"IF(Autopivot!G200=0,\"\",Autopivot!G200)","v":""},{"$f":"ROUND(Autopivot!K200,2)","v":1853.13},{"$f":"LEFT(LEFT(C199,15)&\"-\"&LEFT(Autopivot!D200,14)&\"-\"&Autopivot!H200&\"-\"&$D$6,40)","v":"Garden Suburb I-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C201-3020000&Autopivot!D201,20)","v":"Q3162028PPFSMPRI"},{"$f":"Autopivot!A201","v":400067},{"$f":"Autopivot!B201","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F201","v":543965},{"$f":"Autopivot!E201","v":11334},{"$f":"IF(Autopivot!G201=0,\"\",Autopivot!G201)","v":20000978},{"$f":"ROUND(Autopivot!K201,2)","v":12210},{"$f":"LEFT(LEFT(C200,15)&\"-\"&LEFT(Autopivot!D201,14)&\"-\"&Autopivot!H201&\"-\"&$D$6,40)","v":"Garden Suburb I-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C202-3020000&Autopivot!D202,20)","v":"Q3162028UIFSM"},{"$f":"Autopivot!A202","v":400067},{"$f":"Autopivot!B202","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F202","v":543965},{"$f":"Autopivot!E202","v":10166},{"$f":"IF(Autopivot!G202=0,\"\",Autopivot!G202)","v":""},{"$f":"ROUND(Autopivot!K202,2)","v":23306.75},{"$f":"LEFT(LEFT(C201,15)&\"-\"&LEFT(Autopivot!D202,14)&\"-\"&Autopivot!H202&\"-\"&$D$6,40)","v":"Garden Suburb I-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C203-3020000&Autopivot!D203,20)","v":"Q3163300PEGRANT"},{"$f":"Autopivot!A203","v":400069},{"$f":"Autopivot!B203","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F203","v":543965},{"$f":"Autopivot!E203","v":10166},{"$f":"IF(Autopivot!G203=0,\"\",Autopivot!G203)","v":""},{"$f":"ROUND(Autopivot!K203,2)","v":1851.04},{"$f":"LEFT(LEFT(C202,15)&\"-\"&LEFT(Autopivot!D203,14)&\"-\"&Autopivot!H203&\"-\"&$D$6,40)","v":"All Saints' CE -PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C204-3020000&Autopivot!D204,20)","v":"Q3163300PPFSMPRI"},{"$f":"Autopivot!A204","v":400069},{"$f":"Autopivot!B204","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F204","v":543965},{"$f":"Autopivot!E204","v":11334},{"$f":"IF(Autopivot!G204=0,\"\",Autopivot!G204)","v":20000978},{"$f":"ROUND(Autopivot!K204,2)","v":24090},{"$f":"LEFT(LEFT(C203,15)&\"-\"&LEFT(Autopivot!D204,14)&\"-\"&Autopivot!H204&\"-\"&$D$6,40)","v":"All Saints' CE -PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C205-3020000&Autopivot!D205,20)","v":"Q3163300UIFSM"},{"$f":"Autopivot!A205","v":400069},{"$f":"Autopivot!B205","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F205","v":543965},{"$f":"Autopivot!E205","v":10166},{"$f":"IF(Autopivot!G205=0,\"\",Autopivot!G205)","v":""},{"$f":"ROUND(Autopivot!K205,2)","v":6873.5},{"$f":"LEFT(LEFT(C204,15)&\"-\"&LEFT(Autopivot!D205,14)&\"-\"&Autopivot!H205&\"-\"&$D$6,40)","v":"All Saints' CE -UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C206-3020000&Autopivot!D206,20)","v":"Q3162079PEGRANT"},{"$f":"Autopivot!A206","v":400070},{"$f":"Autopivot!B206","v":"Beis Yaakov"},{"$f":"Autopivot!F206","v":543965},{"$f":"Autopivot!E206","v":10166},{"$f":"IF(Autopivot!G206=0,\"\",Autopivot!G206)","v":""},{"$f":"ROUND(Autopivot!K206,2)","v":2078.13},{"$f":"LEFT(LEFT(C205,15)&\"-\"&LEFT(Autopivot!D206,14)&\"-\"&Autopivot!H206&\"-\"&$D$6,40)","v":"Beis Yaakov-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C207-3020000&Autopivot!D207,20)","v":"Q3162079PPFSMPRI"},{"$f":"Autopivot!A207","v":400070},{"$f":"Autopivot!B207","v":"Beis Yaakov"},{"$f":"Autopivot!F207","v":543965},{"$f":"Autopivot!E207","v":11334},{"$f":"IF(Autopivot!G207=0,\"\",Autopivot!G207)","v":20000978},{"$f":"ROUND(Autopivot!K207,2)","v":16830},{"$f":"LEFT(LEFT(C206,15)&\"-\"&LEFT(Autopivot!D207,14)&\"-\"&Autopivot!H207&\"-\"&$D$6,40)","v":"Beis Yaakov-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C208-3020000&Autopivot!D208,20)","v":"Q3162079UIFSM"},{"$f":"Autopivot!A208","v":400070},{"$f":"Autopivot!B208","v":"Beis Yaakov"},{"$f":"Autopivot!F208","v":543965},{"$f":"Autopivot!E208","v":10166},{"$f":"IF(Autopivot!G208=0,\"\",Autopivot!G208)","v":""},{"$f":"ROUND(Autopivot!K208,2)","v":18859.38},{"$f":"LEFT(LEFT(C207,15)&\"-\"&LEFT(Autopivot!D208,14)&\"-\"&Autopivot!H208&\"-\"&$D$6,40)","v":"Beis Yaakov-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C209-3020000&Autopivot!D209,20)","v":"Q3163510PEGRANT"},{"$f":"Autopivot!A209","v":400071},{"$f":"Autopivot!B209","v":"Sacred Heart School"},{"$f":"Autopivot!F209","v":543965},{"$f":"Autopivot!E209","v":10166},{"$f":"IF(Autopivot!G209=0,\"\",Autopivot!G209)","v":""},{"$f":"ROUND(Autopivot!K209,2)","v":2041.66},{"$f":"LEFT(LEFT(C208,15)&\"-\"&LEFT(Autopivot!D209,14)&\"-\"&Autopivot!H209&\"-\"&$D$6,40)","v":"Sacred Heart Sc-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C210-3020000&Autopivot!D210,20)","v":"Q3163510PPFSMPRI"},{"$f":"Autopivot!A210","v":400071},{"$f":"Autopivot!B210","v":"Sacred Heart School"},{"$f":"Autopivot!F210","v":543965},{"$f":"Autopivot!E210","v":11334},{"$f":"IF(Autopivot!G210=0,\"\",Autopivot!G210)","v":20000978},{"$f":"ROUND(Autopivot!K210,2)","v":16170},{"$f":"LEFT(LEFT(C209,15)&\"-\"&LEFT(Autopivot!D210,14)&\"-\"&Autopivot!H210&\"-\"&$D$6,40)","v":"Sacred Heart Sc-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C211-3020000&Autopivot!D211,20)","v":"Q3163510UIFSM"},{"$f":"Autopivot!A211","v":400071},{"$f":"Autopivot!B211","v":"Sacred Heart School"},{"$f":"Autopivot!F211","v":543965},{"$f":"Autopivot!E211","v":10166},{"$f":"IF(Autopivot!G211=0,\"\",Autopivot!G211)","v":""},{"$f":"ROUND(Autopivot!K211,2)","v":16305.5},{"$f":"LEFT(LEFT(C210,15)&\"-\"&LEFT(Autopivot!D211,14)&\"-\"&Autopivot!H211&\"-\"&$D$6,40)","v":"Sacred Heart Sc-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C212-3020000&Autopivot!D212,20)","v":"Q3161002DFC"},{"$f":"Autopivot!A212","v":400072},{"$f":"Autopivot!B212","v":"Moss Hall Nursery"},{"$f":"Autopivot!F212","v":543965},{"$f":"Autopivot!E212","v":11327},{"$f":"IF(Autopivot!G212=0,\"\",Autopivot!G212)","v":20000350},{"$f":"ROUND(Autopivot!K212,2)","v":1263.25},{"$f":"LEFT(LEFT(C211,15)&\"-\"&LEFT(Autopivot!D212,14)&\"-\"&Autopivot!H212&\"-\"&$D$6,40)","v":"Moss Hall Nurse-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C213-3020000&Autopivot!D213,20)","v":"Q3162017DFC"},{"$f":"Autopivot!A213","v":400080},{"$f":"Autopivot!B213","v":"Cromer Road Primary School"},{"$f":"Autopivot!F213","v":543965},{"$f":"Autopivot!E213","v":11331},{"$f":"IF(Autopivot!G213=0,\"\",Autopivot!G213)","v":20000350},{"$f":"ROUND(Autopivot!K213,2)","v":2164.38},{"$f":"LEFT(LEFT(C212,15)&\"-\"&LEFT(Autopivot!D213,14)&\"-\"&Autopivot!H213&\"-\"&$D$6,40)","v":"Cromer Road Pri-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C214-3020000&Autopivot!D214,20)","v":"Q3162017PEGRANT"},{"$f":"Autopivot!A214","v":400080},{"$f":"Autopivot!B214","v":"Cromer Road Primary School"},{"$f":"Autopivot!F214","v":543965},{"$f":"Autopivot!E214","v":10166},{"$f":"IF(Autopivot!G214=0,\"\",Autopivot!G214)","v":""},{"$f":"ROUND(Autopivot!K214,2)","v":2030.2},{"$f":"LEFT(LEFT(C213,15)&\"-\"&LEFT(Autopivot!D214,14)&\"-\"&Autopivot!H214&\"-\"&$D$6,40)","v":"Cromer Road Pri-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C215-3020000&Autopivot!D215,20)","v":"Q3162017PPFSMPRI"},{"$f":"Autopivot!A215","v":400080},{"$f":"Autopivot!B215","v":"Cromer Road Primary School"},{"$f":"Autopivot!F215","v":543965},{"$f":"Autopivot!E215","v":11334},{"$f":"IF(Autopivot!G215=0,\"\",Autopivot!G215)","v":20000978},{"$f":"ROUND(Autopivot!K215,2)","v":39600},{"$f":"LEFT(LEFT(C214,15)&\"-\"&LEFT(Autopivot!D215,14)&\"-\"&Autopivot!H215&\"-\"&$D$6,40)","v":"Cromer Road Pri-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C216-3020000&Autopivot!D216,20)","v":"Q3162017UIFSM"},{"$f":"Autopivot!A216","v":400080},{"$f":"Autopivot!B216","v":"Cromer Road Primary School"},{"$f":"Autopivot!F216","v":543965},{"$f":"Autopivot!E216","v":10166},{"$f":"IF(Autopivot!G216=0,\"\",Autopivot!G216)","v":""},{"$f":"ROUND(Autopivot!K216,2)","v":15663.75},{"$f":"LEFT(LEFT(C215,15)&\"-\"&LEFT(Autopivot!D216,14)&\"-\"&Autopivot!H216&\"-\"&$D$6,40)","v":"Cromer Road Pri-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C217-3020000&Autopivot!D217,20)","v":"Q3162026DFC"},{"$f":"Autopivot!A217","v":400082},{"$f":"Autopivot!B217","v":"Frith Manor School"},{"$f":"Autopivot!F217","v":543965},{"$f":"Autopivot!E217","v":11331},{"$f":"IF(Autopivot!G217=0,\"\",Autopivot!G217)","v":20000350},{"$f":"ROUND(Autopivot!K217,2)","v":2827},{"$f":"LEFT(LEFT(C216,15)&\"-\"&LEFT(Autopivot!D217,14)&\"-\"&Autopivot!H217&\"-\"&$D$6,40)","v":"Frith Manor Sch-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C218-3020000&Autopivot!D218,20)","v":"Q3162026PEGRANT"},{"$f":"Autopivot!A218","v":400082},{"$f":"Autopivot!B218","v":"Frith Manor School"},{"$f":"Autopivot!F218","v":543965},{"$f":"Autopivot!E218","v":10166},{"$f":"IF(Autopivot!G218=0,\"\",Autopivot!G218)","v":""},{"$f":"ROUND(Autopivot!K218,2)","v":2206.25},{"$f":"LEFT(LEFT(C217,15)&\"-\"&LEFT(Autopivot!D218,14)&\"-\"&Autopivot!H218&\"-\"&$D$6,40)","v":"Frith Manor Sch-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C219-3020000&Autopivot!D219,20)","v":"Q3162026PPFSMPRI"},{"$f":"Autopivot!A219","v":400082},{"$f":"Autopivot!B219","v":"Frith Manor School"},{"$f":"Autopivot!F219","v":543965},{"$f":"Autopivot!E219","v":11334},{"$f":"IF(Autopivot!G219=0,\"\",Autopivot!G219)","v":20000978},{"$f":"ROUND(Autopivot!K219,2)","v":36300},{"$f":"LEFT(LEFT(C218,15)&\"-\"&LEFT(Autopivot!D219,14)&\"-\"&Autopivot!H219&\"-\"&$D$6,40)","v":"Frith Manor Sch-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C220-3020000&Autopivot!D220,20)","v":"Q3162026UIFSM"},{"$f":"Autopivot!A220","v":400082},{"$f":"Autopivot!B220","v":"Frith Manor School"},{"$f":"Autopivot!F220","v":543965},{"$f":"Autopivot!E220","v":10166},{"$f":"IF(Autopivot!G220=0,\"\",Autopivot!G220)","v":""},{"$f":"ROUND(Autopivot!K220,2)","v":27089.25},{"$f":"LEFT(LEFT(C219,15)&\"-\"&LEFT(Autopivot!D220,14)&\"-\"&Autopivot!H220&\"-\"&$D$6,40)","v":"Frith Manor Sch-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C221-3020000&Autopivot!D221,20)","v":"Q3162032DFC"},{"$f":"Autopivot!A221","v":400084},{"$f":"Autopivot!B221","v":"Holly Park School"},{"$f":"Autopivot!F221","v":543965},{"$f":"Autopivot!E221","v":11331},{"$f":"IF(Autopivot!G221=0,\"\",Autopivot!G221)","v":20000350},{"$f":"ROUND(Autopivot!K221,2)","v":2458},{"$f":"LEFT(LEFT(C220,15)&\"-\"&LEFT(Autopivot!D221,14)&\"-\"&Autopivot!H221&\"-\"&$D$6,40)","v":"Holly Park Scho-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C222-3020000&Autopivot!D222,20)","v":"Q3162032PEGRANT"},{"$f":"Autopivot!A222","v":400084},{"$f":"Autopivot!B222","v":"Holly Park School"},{"$f":"Autopivot!F222","v":543965},{"$f":"Autopivot!E222","v":10166},{"$f":"IF(Autopivot!G222=0,\"\",Autopivot!G222)","v":""},{"$f":"ROUND(Autopivot!K222,2)","v":2098.9499999999998},{"$f":"LEFT(LEFT(C221,15)&\"-\"&LEFT(Autopivot!D222,14)&\"-\"&Autopivot!H222&\"-\"&$D$6,40)","v":"Holly Park Scho-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C223-3020000&Autopivot!D223,20)","v":"Q3162032PPFSMPRI"},{"$f":"Autopivot!A223","v":400084},{"$f":"Autopivot!B223","v":"Holly Park School"},{"$f":"Autopivot!F223","v":543965},{"$f":"Autopivot!E223","v":11334},{"$f":"IF(Autopivot!G223=0,\"\",Autopivot!G223)","v":20000978},{"$f":"ROUND(Autopivot!K223,2)","v":40920},{"$f":"LEFT(LEFT(C222,15)&\"-\"&LEFT(Autopivot!D223,14)&\"-\"&Autopivot!H223&\"-\"&$D$6,40)","v":"Holly Park Scho-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C224-3020000&Autopivot!D224,20)","v":"Q3162032UIFSM"},{"$f":"Autopivot!A224","v":400084},{"$f":"Autopivot!B224","v":"Holly Park School"},{"$f":"Autopivot!F224","v":543965},{"$f":"Autopivot!E224","v":10166},{"$f":"IF(Autopivot!G224=0,\"\",Autopivot!G224)","v":""},{"$f":"ROUND(Autopivot!K224,2)","v":14635},{"$f":"LEFT(LEFT(C223,15)&\"-\"&LEFT(Autopivot!D224,14)&\"-\"&Autopivot!H224&\"-\"&$D$6,40)","v":"Holly Park Scho-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C225-3020000&Autopivot!D225,20)","v":"Q3163305PEGRANT"},{"$f":"Autopivot!A225","v":400086},{"$f":"Autopivot!B225","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F225","v":543965},{"$f":"Autopivot!E225","v":10166},{"$f":"IF(Autopivot!G225=0,\"\",Autopivot!G225)","v":""},{"$f":"ROUND(Autopivot!K225,2)","v":1791.66},{"$f":"LEFT(LEFT(C224,15)&\"-\"&LEFT(Autopivot!D225,14)&\"-\"&Autopivot!H225&\"-\"&$D$6,40)","v":"Monken Hadley C-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C226-3020000&Autopivot!D226,20)","v":"Q3163305PPFSMPRI"},{"$f":"Autopivot!A226","v":400086},{"$f":"Autopivot!B226","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F226","v":543965},{"$f":"Autopivot!E226","v":11334},{"$f":"IF(Autopivot!G226=0,\"\",Autopivot!G226)","v":20000978},{"$f":"ROUND(Autopivot!K226,2)","v":1980},{"$f":"LEFT(LEFT(C225,15)&\"-\"&LEFT(Autopivot!D226,14)&\"-\"&Autopivot!H226&\"-\"&$D$6,40)","v":"Monken Hadley C-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C227-3020000&Autopivot!D227,20)","v":"Q3163305UIFSM"},{"$f":"Autopivot!A227","v":400086},{"$f":"Autopivot!B227","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F227","v":543965},{"$f":"Autopivot!E227","v":10166},{"$f":"IF(Autopivot!G227=0,\"\",Autopivot!G227)","v":""},{"$f":"ROUND(Autopivot!K227,2)","v":5289.5},{"$f":"LEFT(LEFT(C226,15)&\"-\"&LEFT(Autopivot!D227,14)&\"-\"&Autopivot!H227&\"-\"&$D$6,40)","v":"Monken Hadley C-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C228-3020000&Autopivot!D228,20)","v":"Q3162044DFC"},{"$f":"Autopivot!A228","v":400087},{"$f":"Autopivot!B228","v":"Moss Hall Infant School"},{"$f":"Autopivot!F228","v":543965},{"$f":"Autopivot!E228","v":11331},{"$f":"IF(Autopivot!G228=0,\"\",Autopivot!G228)","v":20000350},{"$f":"ROUND(Autopivot!K228,2)","v":2020.93},{"$f":"LEFT(LEFT(C227,15)&\"-\"&LEFT(Autopivot!D228,14)&\"-\"&Autopivot!H228&\"-\"&$D$6,40)","v":"Moss Hall Infan-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C229-3020000&Autopivot!D229,20)","v":"Q3162044PEGRANT"},{"$f":"Autopivot!A229","v":400087},{"$f":"Autopivot!B229","v":"Moss Hall Infant School"},{"$f":"Autopivot!F229","v":543965},{"$f":"Autopivot!E229","v":10166},{"$f":"IF(Autopivot!G229=0,\"\",Autopivot!G229)","v":""},{"$f":"ROUND(Autopivot!K229,2)","v":1915.63},{"$f":"LEFT(LEFT(C228,15)&\"-\"&LEFT(Autopivot!D229,14)&\"-\"&Autopivot!H229&\"-\"&$D$6,40)","v":"Moss Hall Infan-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C230-3020000&Autopivot!D230,20)","v":"Q3162044PPFSMPRI"},{"$f":"Autopivot!A230","v":400087},{"$f":"Autopivot!B230","v":"Moss Hall Infant School"},{"$f":"Autopivot!F230","v":543965},{"$f":"Autopivot!E230","v":11334},{"$f":"IF(Autopivot!G230=0,\"\",Autopivot!G230)","v":20000978},{"$f":"ROUND(Autopivot!K230,2)","v":20130},{"$f":"LEFT(LEFT(C229,15)&\"-\"&LEFT(Autopivot!D230,14)&\"-\"&Autopivot!H230&\"-\"&$D$6,40)","v":"Moss Hall Infan-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C231-3020000&Autopivot!D231,20)","v":"Q3162044UIFSM"},{"$f":"Autopivot!A231","v":400087},{"$f":"Autopivot!B231","v":"Moss Hall Infant School"},{"$f":"Autopivot!F231","v":543965},{"$f":"Autopivot!E231","v":10166},{"$f":"IF(Autopivot!G231=0,\"\",Autopivot!G231)","v":""},{"$f":"ROUND(Autopivot!K231,2)","v":34518.5},{"$f":"LEFT(LEFT(C230,15)&\"-\"&LEFT(Autopivot!D231,14)&\"-\"&Autopivot!H231&\"-\"&$D$6,40)","v":"Moss Hall Infan-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C232-3020000&Autopivot!D232,20)","v":"Q3162043DFC"},{"$f":"Autopivot!A232","v":400088},{"$f":"Autopivot!B232","v":"Moss Hall Junior School"},{"$f":"Autopivot!F232","v":543965},{"$f":"Autopivot!E232","v":11331},{"$f":"IF(Autopivot!G232=0,\"\",Autopivot!G232)","v":20000350},{"$f":"ROUND(Autopivot!K232,2)","v":2161.56},{"$f":"LEFT(LEFT(C231,15)&\"-\"&LEFT(Autopivot!D232,14)&\"-\"&Autopivot!H232&\"-\"&$D$6,40)","v":"Moss Hall Junio-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C233-3020000&Autopivot!D233,20)","v":"Q3162043PEGRANT"},{"$f":"Autopivot!A233","v":400088},{"$f":"Autopivot!B233","v":"Moss Hall Junior School"},{"$f":"Autopivot!F233","v":543965},{"$f":"Autopivot!E233","v":10166},{"$f":"IF(Autopivot!G233=0,\"\",Autopivot!G233)","v":""},{"$f":"ROUND(Autopivot!K233,2)","v":2097.91},{"$f":"LEFT(LEFT(C232,15)&\"-\"&LEFT(Autopivot!D233,14)&\"-\"&Autopivot!H233&\"-\"&$D$6,40)","v":"Moss Hall Junio-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C234-3020000&Autopivot!D234,20)","v":"Q3162043PPFSMPRI"},{"$f":"Autopivot!A234","v":400088},{"$f":"Autopivot!B234","v":"Moss Hall Junior School"},{"$f":"Autopivot!F234","v":543965},{"$f":"Autopivot!E234","v":11334},{"$f":"IF(Autopivot!G234=0,\"\",Autopivot!G234)","v":20000978},{"$f":"ROUND(Autopivot!K234,2)","v":29370},{"$f":"LEFT(LEFT(C233,15)&\"-\"&LEFT(Autopivot!D234,14)&\"-\"&Autopivot!H234&\"-\"&$D$6,40)","v":"Moss Hall Junio-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C235-3020000&Autopivot!D235,20)","v":"Q3162045DFC"},{"$f":"Autopivot!A235","v":400089},{"$f":"Autopivot!B235","v":"Northside School"},{"$f":"Autopivot!F235","v":543965},{"$f":"Autopivot!E235","v":11331},{"$f":"IF(Autopivot!G235=0,\"\",Autopivot!G235)","v":20000350},{"$f":"ROUND(Autopivot!K235,2)","v":1758.25},{"$f":"LEFT(LEFT(C234,15)&\"-\"&LEFT(Autopivot!D235,14)&\"-\"&Autopivot!H235&\"-\"&$D$6,40)","v":"Northside Schoo-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C236-3020000&Autopivot!D236,20)","v":"Q3162045PEGRANT"},{"$f":"Autopivot!A236","v":400089},{"$f":"Autopivot!B236","v":"Northside School"},{"$f":"Autopivot!F236","v":543965},{"$f":"Autopivot!E236","v":10166},{"$f":"IF(Autopivot!G236=0,\"\",Autopivot!G236)","v":""},{"$f":"ROUND(Autopivot!K236,2)","v":1889.58},{"$f":"LEFT(LEFT(C235,15)&\"-\"&LEFT(Autopivot!D236,14)&\"-\"&Autopivot!H236&\"-\"&$D$6,40)","v":"Northside Schoo-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C237-3020000&Autopivot!D237,20)","v":"Q3162045PPFSMPRI"},{"$f":"Autopivot!A237","v":400089},{"$f":"Autopivot!B237","v":"Northside School"},{"$f":"Autopivot!F237","v":543965},{"$f":"Autopivot!E237","v":11334},{"$f":"IF(Autopivot!G237=0,\"\",Autopivot!G237)","v":20000978},{"$f":"ROUND(Autopivot!K237,2)","v":20130},{"$f":"LEFT(LEFT(C236,15)&\"-\"&LEFT(Autopivot!D237,14)&\"-\"&Autopivot!H237&\"-\"&$D$6,40)","v":"Northside Schoo-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C238-3020000&Autopivot!D238,20)","v":"Q3162045ppservice"},{"$f":"Autopivot!A238","v":400089},{"$f":"Autopivot!B238","v":"Northside School"},{"$f":"Autopivot!F238","v":543965},{"$f":"Autopivot!E238","v":11334},{"$f":"IF(Autopivot!G238=0,\"\",Autopivot!G238)","v":20000980},{"$f":"ROUND(Autopivot!K238,2)","v":75},{"$f":"LEFT(LEFT(C237,15)&\"-\"&LEFT(Autopivot!D238,14)&\"-\"&Autopivot!H238&\"-\"&$D$6,40)","v":"Northside Schoo-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C239-3020000&Autopivot!D239,20)","v":"Q3162045UIFSM"},{"$f":"Autopivot!A239","v":400089},{"$f":"Autopivot!B239","v":"Northside School"},{"$f":"Autopivot!F239","v":543965},{"$f":"Autopivot!E239","v":10166},{"$f":"IF(Autopivot!G239=0,\"\",Autopivot!G239)","v":""},{"$f":"ROUND(Autopivot!K239,2)","v":6131.63},{"$f":"LEFT(LEFT(C238,15)&\"-\"&LEFT(Autopivot!D239,14)&\"-\"&Autopivot!H239&\"-\"&$D$6,40)","v":"Northside Schoo-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C240-3020000&Autopivot!D240,20)","v":"Q3167009DFC"},{"$f":"Autopivot!A240","v":400091},{"$f":"Autopivot!B240","v":"Oakleigh"},{"$f":"Autopivot!F240","v":543965},{"$f":"Autopivot!E240","v":11340},{"$f":"IF(Autopivot!G240=0,\"\",Autopivot!G240)","v":20000350},{"$f":"ROUND(Autopivot!K240,2)","v":1877.5},{"$f":"LEFT(LEFT(C239,15)&\"-\"&LEFT(Autopivot!D240,14)&\"-\"&Autopivot!H240&\"-\"&$D$6,40)","v":"Oakleigh-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C241-3020000&Autopivot!D241,20)","v":"Q3167009PEGRANT"},{"$f":"Autopivot!A241","v":400091},{"$f":"Autopivot!B241","v":"Oakleigh"},{"$f":"Autopivot!F241","v":543965},{"$f":"Autopivot!E241","v":10168},{"$f":"IF(Autopivot!G241=0,\"\",Autopivot!G241)","v":""},{"$f":"ROUND(Autopivot!K241,2)","v":1742.7},{"$f":"LEFT(LEFT(C240,15)&\"-\"&LEFT(Autopivot!D241,14)&\"-\"&Autopivot!H241&\"-\"&$D$6,40)","v":"Oakleigh-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C242-3020000&Autopivot!D242,20)","v":"Q3167009PPFSMPRI"},{"$f":"Autopivot!A242","v":400091},{"$f":"Autopivot!B242","v":"Oakleigh"},{"$f":"Autopivot!F242","v":543965},{"$f":"Autopivot!E242","v":11332},{"$f":"IF(Autopivot!G242=0,\"\",Autopivot!G242)","v":20000978},{"$f":"ROUND(Autopivot!K242,2)","v":12870},{"$f":"LEFT(LEFT(C241,15)&\"-\"&LEFT(Autopivot!D242,14)&\"-\"&Autopivot!H242&\"-\"&$D$6,40)","v":"Oakleigh-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C243-3020000&Autopivot!D243,20)","v":"Q3167009UIFSM"},{"$f":"Autopivot!A243","v":400091},{"$f":"Autopivot!B243","v":"Oakleigh"},{"$f":"Autopivot!F243","v":543965},{"$f":"Autopivot!E243","v":10168},{"$f":"IF(Autopivot!G243=0,\"\",Autopivot!G243)","v":""},{"$f":"ROUND(Autopivot!K243,2)","v":2235},{"$f":"LEFT(LEFT(C242,15)&\"-\"&LEFT(Autopivot!D243,14)&\"-\"&Autopivot!H243&\"-\"&$D$6,40)","v":"Oakleigh-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C244-3020000&Autopivot!D244,20)","v":"Q3163512PEGRANT"},{"$f":"Autopivot!A244","v":400093},{"$f":"Autopivot!B244","v":"Rosh Pinah"},{"$f":"Autopivot!F244","v":543965},{"$f":"Autopivot!E244","v":10166},{"$f":"IF(Autopivot!G244=0,\"\",Autopivot!G244)","v":""},{"$f":"ROUND(Autopivot!K244,2)","v":2022.91},{"$f":"LEFT(LEFT(C243,15)&\"-\"&LEFT(Autopivot!D244,14)&\"-\"&Autopivot!H244&\"-\"&$D$6,40)","v":"Rosh Pinah-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C245-3020000&Autopivot!D245,20)","v":"Q3163512PPFSMPRI"},{"$f":"Autopivot!A245","v":400093},{"$f":"Autopivot!B245","v":"Rosh Pinah"},{"$f":"Autopivot!F245","v":543965},{"$f":"Autopivot!E245","v":11334},{"$f":"IF(Autopivot!G245=0,\"\",Autopivot!G245)","v":20000978},{"$f":"ROUND(Autopivot!K245,2)","v":5280},{"$f":"LEFT(LEFT(C244,15)&\"-\"&LEFT(Autopivot!D245,14)&\"-\"&Autopivot!H245&\"-\"&$D$6,40)","v":"Rosh Pinah-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C246-3020000&Autopivot!D246,20)","v":"Q3163512UIFSM"},{"$f":"Autopivot!A246","v":400093},{"$f":"Autopivot!B246","v":"Rosh Pinah"},{"$f":"Autopivot!F246","v":543965},{"$f":"Autopivot!E246","v":10166},{"$f":"IF(Autopivot!G246=0,\"\",Autopivot!G246)","v":""},{"$f":"ROUND(Autopivot!K246,2)","v":20179.5},{"$f":"LEFT(LEFT(C245,15)&\"-\"&LEFT(Autopivot!D246,14)&\"-\"&Autopivot!H246&\"-\"&$D$6,40)","v":"Rosh Pinah-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C247-3020000&Autopivot!D247,20)","v":"Q3163314PEGRANT"},{"$f":"Autopivot!A247","v":400094},{"$f":"Autopivot!B247","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F247","v":543965},{"$f":"Autopivot!E247","v":10166},{"$f":"IF(Autopivot!G247=0,\"\",Autopivot!G247)","v":""},{"$f":"ROUND(Autopivot!K247,2)","v":1855.2},{"$f":"LEFT(LEFT(C246,15)&\"-\"&LEFT(Autopivot!D247,14)&\"-\"&Autopivot!H247&\"-\"&$D$6,40)","v":"St Pauls CE Pri-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C248-3020000&Autopivot!D248,20)","v":"Q3163314PPFSMPRI"},{"$f":"Autopivot!A248","v":400094},{"$f":"Autopivot!B248","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F248","v":543965},{"$f":"Autopivot!E248","v":11334},{"$f":"IF(Autopivot!G248=0,\"\",Autopivot!G248)","v":20000978},{"$f":"ROUND(Autopivot!K248,2)","v":5610},{"$f":"LEFT(LEFT(C247,15)&\"-\"&LEFT(Autopivot!D248,14)&\"-\"&Autopivot!H248&\"-\"&$D$6,40)","v":"St Pauls CE Pri-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C249-3020000&Autopivot!D249,20)","v":"Q3163314UIFSM"},{"$f":"Autopivot!A249","v":400094},{"$f":"Autopivot!B249","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F249","v":543965},{"$f":"Autopivot!E249","v":10166},{"$f":"IF(Autopivot!G249=0,\"\",Autopivot!G249)","v":""},{"$f":"ROUND(Autopivot!K249,2)","v":8216.6299999999992},{"$f":"LEFT(LEFT(C248,15)&\"-\"&LEFT(Autopivot!D249,14)&\"-\"&Autopivot!H249&\"-\"&$D$6,40)","v":"St Pauls CE Pri-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C250-3020000&Autopivot!D250,20)","v":"Q3163502PEGRANT"},{"$f":"Autopivot!A250","v":400096},{"$f":"Autopivot!B250","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F250","v":543965},{"$f":"Autopivot!E250","v":10166},{"$f":"IF(Autopivot!G250=0,\"\",Autopivot!G250)","v":""},{"$f":"ROUND(Autopivot!K250,2)","v":1942.7},{"$f":"LEFT(LEFT(C249,15)&\"-\"&LEFT(Autopivot!D250,14)&\"-\"&Autopivot!H250&\"-\"&$D$6,40)","v":"St Agnes RC Pri-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C251-3020000&Autopivot!D251,20)","v":"Q3163502PPFSMPRI"},{"$f":"Autopivot!A251","v":400096},{"$f":"Autopivot!B251","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F251","v":543965},{"$f":"Autopivot!E251","v":11334},{"$f":"IF(Autopivot!G251=0,\"\",Autopivot!G251)","v":20000978},{"$f":"ROUND(Autopivot!K251,2)","v":20130},{"$f":"LEFT(LEFT(C250,15)&\"-\"&LEFT(Autopivot!D251,14)&\"-\"&Autopivot!H251&\"-\"&$D$6,40)","v":"St Agnes RC Pri-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C252-3020000&Autopivot!D252,20)","v":"Q3163502UIFSM"},{"$f":"Autopivot!A252","v":400096},{"$f":"Autopivot!B252","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F252","v":543965},{"$f":"Autopivot!E252","v":10166},{"$f":"IF(Autopivot!G252=0,\"\",Autopivot!G252)","v":""},{"$f":"ROUND(Autopivot!K252,2)","v":16201},{"$f":"LEFT(LEFT(C251,15)&\"-\"&LEFT(Autopivot!D252,14)&\"-\"&Autopivot!H252&\"-\"&$D$6,40)","v":"St Agnes RC Pri-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C253-3020000&Autopivot!D253,20)","v":"Q3163309PEGRANT"},{"$f":"Autopivot!A253","v":400098},{"$f":"Autopivot!B253","v":"St Johns CE N20"},{"$f":"Autopivot!F253","v":543965},{"$f":"Autopivot!E253","v":10166},{"$f":"IF(Autopivot!G253=0,\"\",Autopivot!G253)","v":""},{"$f":"ROUND(Autopivot!K253,2)","v":1853.13},{"$f":"LEFT(LEFT(C252,15)&\"-\"&LEFT(Autopivot!D253,14)&\"-\"&Autopivot!H253&\"-\"&$D$6,40)","v":"St Johns CE N20-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C254-3020000&Autopivot!D254,20)","v":"Q3163309PPFSMPRI"},{"$f":"Autopivot!A254","v":400098},{"$f":"Autopivot!B254","v":"St Johns CE N20"},{"$f":"Autopivot!F254","v":543965},{"$f":"Autopivot!E254","v":11334},{"$f":"IF(Autopivot!G254=0,\"\",Autopivot!G254)","v":20000978},{"$f":"ROUND(Autopivot!K254,2)","v":8910},{"$f":"LEFT(LEFT(C253,15)&\"-\"&LEFT(Autopivot!D254,14)&\"-\"&Autopivot!H254&\"-\"&$D$6,40)","v":"St Johns CE N20-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C255-3020000&Autopivot!D255,20)","v":"Q3163309ppservice"},{"$f":"Autopivot!A255","v":400098},{"$f":"Autopivot!B255","v":"St Johns CE N20"},{"$f":"Autopivot!F255","v":543965},{"$f":"Autopivot!E255","v":11334},{"$f":"IF(Autopivot!G255=0,\"\",Autopivot!G255)","v":20000980},{"$f":"ROUND(Autopivot!K255,2)","v":300},{"$f":"LEFT(LEFT(C254,15)&\"-\"&LEFT(Autopivot!D255,14)&\"-\"&Autopivot!H255&\"-\"&$D$6,40)","v":"St Johns CE N20-ppservice-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C256-3020000&Autopivot!D256,20)","v":"Q3163309UIFSM"},{"$f":"Autopivot!A256","v":400098},{"$f":"Autopivot!B256","v":"St Johns CE N20"},{"$f":"Autopivot!F256","v":543965},{"$f":"Autopivot!E256","v":10166},{"$f":"IF(Autopivot!G256=0,\"\",Autopivot!G256)","v":""},{"$f":"ROUND(Autopivot!K256,2)","v":8202.8799999999992},{"$f":"LEFT(LEFT(C255,15)&\"-\"&LEFT(Autopivot!D256,14)&\"-\"&Autopivot!H256&\"-\"&$D$6,40)","v":"St Johns CE N20-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C257-3020000&Autopivot!D257,20)","v":"Q3163316PEGRANT"},{"$f":"Autopivot!A257","v":400100},{"$f":"Autopivot!B257","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F257","v":543965},{"$f":"Autopivot!E257","v":10166},{"$f":"IF(Autopivot!G257=0,\"\",Autopivot!G257)","v":""},{"$f":"ROUND(Autopivot!K257,2)","v":1852.08},{"$f":"LEFT(LEFT(C256,15)&\"-\"&LEFT(Autopivot!D257,14)&\"-\"&Autopivot!H257&\"-\"&$D$6,40)","v":"Trent  C of E P-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C258-3020000&Autopivot!D258,20)","v":"Q3163316PPFSMPRI"},{"$f":"Autopivot!A258","v":400100},{"$f":"Autopivot!B258","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F258","v":543965},{"$f":"Autopivot!E258","v":11334},{"$f":"IF(Autopivot!G258=0,\"\",Autopivot!G258)","v":20000978},{"$f":"ROUND(Autopivot!K258,2)","v":7590},{"$f":"LEFT(LEFT(C257,15)&\"-\"&LEFT(Autopivot!D258,14)&\"-\"&Autopivot!H258&\"-\"&$D$6,40)","v":"Trent  C of E P-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C259-3020000&Autopivot!D259,20)","v":"Q3163316UIFSM"},{"$f":"Autopivot!A259","v":400100},{"$f":"Autopivot!B259","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F259","v":543965},{"$f":"Autopivot!E259","v":10166},{"$f":"IF(Autopivot!G259=0,\"\",Autopivot!G259)","v":""},{"$f":"ROUND(Autopivot!K259,2)","v":8863},{"$f":"LEFT(LEFT(C258,15)&\"-\"&LEFT(Autopivot!D259,14)&\"-\"&Autopivot!H259&\"-\"&$D$6,40)","v":"Trent  C of E P-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C260-3020000&Autopivot!D260,20)","v":"Q3162055DFC"},{"$f":"Autopivot!A260","v":400101},{"$f":"Autopivot!B260","v":"Tudor School"},{"$f":"Autopivot!F260","v":543965},{"$f":"Autopivot!E260","v":11331},{"$f":"IF(Autopivot!G260=0,\"\",Autopivot!G260)","v":20000350},{"$f":"ROUND(Autopivot!K260,2)","v":1650.25},{"$f":"LEFT(LEFT(C259,15)&\"-\"&LEFT(Autopivot!D260,14)&\"-\"&Autopivot!H260&\"-\"&$D$6,40)","v":"Tudor School-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C261-3020000&Autopivot!D261,20)","v":"Q3162055PEGRANT"},{"$f":"Autopivot!A261","v":400101},{"$f":"Autopivot!B261","v":"Tudor School"},{"$f":"Autopivot!F261","v":543965},{"$f":"Autopivot!E261","v":10166},{"$f":"IF(Autopivot!G261=0,\"\",Autopivot!G261)","v":""},{"$f":"ROUND(Autopivot!K261,2)","v":1868.75},{"$f":"LEFT(LEFT(C260,15)&\"-\"&LEFT(Autopivot!D261,14)&\"-\"&Autopivot!H261&\"-\"&$D$6,40)","v":"Tudor School-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C262-3020000&Autopivot!D262,20)","v":"Q3162055PPFSMPRI"},{"$f":"Autopivot!A262","v":400101},{"$f":"Autopivot!B262","v":"Tudor School"},{"$f":"Autopivot!F262","v":543965},{"$f":"Autopivot!E262","v":11334},{"$f":"IF(Autopivot!G262=0,\"\",Autopivot!G262)","v":20000978},{"$f":"ROUND(Autopivot!K262,2)","v":27390},{"$f":"LEFT(LEFT(C261,15)&\"-\"&LEFT(Autopivot!D262,14)&\"-\"&Autopivot!H262&\"-\"&$D$6,40)","v":"Tudor School-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C263-3020000&Autopivot!D263,20)","v":"Q3162055UIFSM"},{"$f":"Autopivot!A263","v":400101},{"$f":"Autopivot!B263","v":"Tudor School"},{"$f":"Autopivot!F263","v":543965},{"$f":"Autopivot!E263","v":10166},{"$f":"IF(Autopivot!G263=0,\"\",Autopivot!G263)","v":""},{"$f":"ROUND(Autopivot!K263,2)","v":11889.88},{"$f":"LEFT(LEFT(C262,15)&\"-\"&LEFT(Autopivot!D263,14)&\"-\"&Autopivot!H263&\"-\"&$D$6,40)","v":"Tudor School-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C264-3020000&Autopivot!D264,20)","v":"Q3161000DFC"},{"$f":"Autopivot!A264","v":400102},{"$f":"Autopivot!B264","v":"Brookhill Nursery"},{"$f":"Autopivot!F264","v":543965},{"$f":"Autopivot!E264","v":11327},{"$f":"IF(Autopivot!G264=0,\"\",Autopivot!G264)","v":20000350},{"$f":"ROUND(Autopivot!K264,2)","v":1179.8800000000001},{"$f":"LEFT(LEFT(C263,15)&\"-\"&LEFT(Autopivot!D264,14)&\"-\"&Autopivot!H264&\"-\"&$D$6,40)","v":"Brookhill Nurse-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C265-3020000&Autopivot!D265,20)","v":"Q3161001DFC"},{"$f":"Autopivot!A265","v":400103},{"$f":"Autopivot!B265","v":"Hampden Way Nursery"},{"$f":"Autopivot!F265","v":543965},{"$f":"Autopivot!E265","v":11327},{"$f":"IF(Autopivot!G265=0,\"\",Autopivot!G265)","v":20000350},{"$f":"ROUND(Autopivot!K265,2)","v":1156.71},{"$f":"LEFT(LEFT(C264,15)&\"-\"&LEFT(Autopivot!D265,14)&\"-\"&Autopivot!H265&\"-\"&$D$6,40)","v":"Hampden Way Nur-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C266-3020000&Autopivot!D266,20)","v":"Q3161003DFC"},{"$f":"Autopivot!A266","v":400104},{"$f":"Autopivot!B266","v":"St Margaret's Nursery"},{"$f":"Autopivot!F266","v":543965},{"$f":"Autopivot!E266","v":11327},{"$f":"IF(Autopivot!G266=0,\"\",Autopivot!G266)","v":20000350},{"$f":"ROUND(Autopivot!K266,2)","v":1200.1300000000001},{"$f":"LEFT(LEFT(C265,15)&\"-\"&LEFT(Autopivot!D266,14)&\"-\"&Autopivot!H266&\"-\"&$D$6,40)","v":"St Margaret's N-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C267-3020000&Autopivot!D267,20)","v":"Q3162073DFC"},{"$f":"Autopivot!A267","v":400105},{"$f":"Autopivot!B267","v":"Danegrove JMI School"},{"$f":"Autopivot!F267","v":543965},{"$f":"Autopivot!E267","v":11331},{"$f":"IF(Autopivot!G267=0,\"\",Autopivot!G267)","v":20000350},{"$f":"ROUND(Autopivot!K267,2)","v":2847.81},{"$f":"LEFT(LEFT(C266,15)&\"-\"&LEFT(Autopivot!D267,14)&\"-\"&Autopivot!H267&\"-\"&$D$6,40)","v":"Danegrove JMI S-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C268-3020000&Autopivot!D268,20)","v":"Q3162073PEGRANT"},{"$f":"Autopivot!A268","v":400105},{"$f":"Autopivot!B268","v":"Danegrove JMI School"},{"$f":"Autopivot!F268","v":543965},{"$f":"Autopivot!E268","v":10166},{"$f":"IF(Autopivot!G268=0,\"\",Autopivot!G268)","v":""},{"$f":"ROUND(Autopivot!K268,2)","v":2255.1999999999998},{"$f":"LEFT(LEFT(C267,15)&\"-\"&LEFT(Autopivot!D268,14)&\"-\"&Autopivot!H268&\"-\"&$D$6,40)","v":"Danegrove JMI S-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C269-3020000&Autopivot!D269,20)","v":"Q3162073PPFSMPRI"},{"$f":"Autopivot!A269","v":400105},{"$f":"Autopivot!B269","v":"Danegrove JMI School"},{"$f":"Autopivot!F269","v":543965},{"$f":"Autopivot!E269","v":11334},{"$f":"IF(Autopivot!G269=0,\"\",Autopivot!G269)","v":20000978},{"$f":"ROUND(Autopivot!K269,2)","v":59730},{"$f":"LEFT(LEFT(C268,15)&\"-\"&LEFT(Autopivot!D269,14)&\"-\"&Autopivot!H269&\"-\"&$D$6,40)","v":"Danegrove JMI S-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C270-3020000&Autopivot!D270,20)","v":"Q3162073UIFSM"},{"$f":"Autopivot!A270","v":400105},{"$f":"Autopivot!B270","v":"Danegrove JMI School"},{"$f":"Autopivot!F270","v":543965},{"$f":"Autopivot!E270","v":10166},{"$f":"IF(Autopivot!G270=0,\"\",Autopivot!G270)","v":""},{"$f":"ROUND(Autopivot!K270,2)","v":23474.880000000001},{"$f":"LEFT(LEFT(C269,15)&\"-\"&LEFT(Autopivot!D270,14)&\"-\"&Autopivot!H270&\"-\"&$D$6,40)","v":"Danegrove JMI S-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C271-3020000&Autopivot!D271,20)","v":"Q3163514PEGRANT"},{"$f":"Autopivot!A271","v":400107},{"$f":"Autopivot!B271","v":"Annunciation Catholic Junior School"},{"$f":"Autopivot!F271","v":543965},{"$f":"Autopivot!E271","v":10166},{"$f":"IF(Autopivot!G271=0,\"\",Autopivot!G271)","v":""},{"$f":"ROUND(Autopivot!K271,2)","v":1900},{"$f":"LEFT(LEFT(C270,15)&\"-\"&LEFT(Autopivot!D271,14)&\"-\"&Autopivot!H271&\"-\"&$D$6,40)","v":"Annunciation Ca-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C272-3020000&Autopivot!D272,20)","v":"Q3163514PPFSMPRI"},{"$f":"Autopivot!A272","v":400107},{"$f":"Autopivot!B272","v":"Annunciation Catholic Junior School"},{"$f":"Autopivot!F272","v":543965},{"$f":"Autopivot!E272","v":11334},{"$f":"IF(Autopivot!G272=0,\"\",Autopivot!G272)","v":20000978},{"$f":"ROUND(Autopivot!K272,2)","v":17490},{"$f":"LEFT(LEFT(C271,15)&\"-\"&LEFT(Autopivot!D272,14)&\"-\"&Autopivot!H272&\"-\"&$D$6,40)","v":"Annunciation Ca-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C273-3020000&Autopivot!D273,20)","v":"Q3163516PEGRANT"},{"$f":"Autopivot!A273","v":400108},{"$f":"Autopivot!B273","v":"Hasmonean Primary School"},{"$f":"Autopivot!F273","v":543965},{"$f":"Autopivot!E273","v":10166},{"$f":"IF(Autopivot!G273=0,\"\",Autopivot!G273)","v":""},{"$f":"ROUND(Autopivot!K273,2)","v":1853.13},{"$f":"LEFT(LEFT(C272,15)&\"-\"&LEFT(Autopivot!D273,14)&\"-\"&Autopivot!H273&\"-\"&$D$6,40)","v":"Hasmonean Prima-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C274-3020000&Autopivot!D274,20)","v":"Q3163516PPFSMPRI"},{"$f":"Autopivot!A274","v":400108},{"$f":"Autopivot!B274","v":"Hasmonean Primary School"},{"$f":"Autopivot!F274","v":543965},{"$f":"Autopivot!E274","v":11334},{"$f":"IF(Autopivot!G274=0,\"\",Autopivot!G274)","v":20000978},{"$f":"ROUND(Autopivot!K274,2)","v":6600},{"$f":"LEFT(LEFT(C273,15)&\"-\"&LEFT(Autopivot!D274,14)&\"-\"&Autopivot!H274&\"-\"&$D$6,40)","v":"Hasmonean Prima-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C275-3020000&Autopivot!D275,20)","v":"Q3163516UIFSM"},{"$f":"Autopivot!A275","v":400108},{"$f":"Autopivot!B275","v":"Hasmonean Primary School"},{"$f":"Autopivot!F275","v":543965},{"$f":"Autopivot!E275","v":10166},{"$f":"IF(Autopivot!G275=0,\"\",Autopivot!G275)","v":""},{"$f":"ROUND(Autopivot!K275,2)","v":8644.5},{"$f":"LEFT(LEFT(C274,15)&\"-\"&LEFT(Autopivot!D275,14)&\"-\"&Autopivot!H275&\"-\"&$D$6,40)","v":"Hasmonean Prima-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C276-3020000&Autopivot!D276,20)","v":"Q3165949PEGRANT"},{"$f":"Autopivot!A276","v":400110},{"$f":"Autopivot!B276","v":"Menorah Foundation School"},{"$f":"Autopivot!F276","v":543965},{"$f":"Autopivot!E276","v":10166},{"$f":"IF(Autopivot!G276=0,\"\",Autopivot!G276)","v":""},{"$f":"ROUND(Autopivot!K276,2)","v":1945.83},{"$f":"LEFT(LEFT(C275,15)&\"-\"&LEFT(Autopivot!D276,14)&\"-\"&Autopivot!H276&\"-\"&$D$6,40)","v":"Menorah Foundat-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C277-3020000&Autopivot!D277,20)","v":"Q3165949PPFSMPRI"},{"$f":"Autopivot!A277","v":400110},{"$f":"Autopivot!B277","v":"Menorah Foundation School"},{"$f":"Autopivot!F277","v":543965},{"$f":"Autopivot!E277","v":11334},{"$f":"IF(Autopivot!G277=0,\"\",Autopivot!G277)","v":20000978},{"$f":"ROUND(Autopivot!K277,2)","v":6270},{"$f":"LEFT(LEFT(C276,15)&\"-\"&LEFT(Autopivot!D277,14)&\"-\"&Autopivot!H277&\"-\"&$D$6,40)","v":"Menorah Foundat-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C278-3020000&Autopivot!D278,20)","v":"Q3165949UIFSM"},{"$f":"Autopivot!A278","v":400110},{"$f":"Autopivot!B278","v":"Menorah Foundation School"},{"$f":"Autopivot!F278","v":543965},{"$f":"Autopivot!E278","v":10166},{"$f":"IF(Autopivot!G278=0,\"\",Autopivot!G278)","v":""},{"$f":"ROUND(Autopivot!K278,2)","v":16078.13},{"$f":"LEFT(LEFT(C277,15)&\"-\"&LEFT(Autopivot!D278,14)&\"-\"&Autopivot!H278&\"-\"&$D$6,40)","v":"Menorah Foundat-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C279-3020000&Autopivot!D279,20)","v":"Q3162076DFC"},{"$f":"Autopivot!A279","v":400111},{"$f":"Autopivot!B279","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F279","v":543965},{"$f":"Autopivot!E279","v":11331},{"$f":"IF(Autopivot!G279=0,\"\",Autopivot!G279)","v":20000350},{"$f":"ROUND(Autopivot!K279,2)","v":2342.13},{"$f":"LEFT(LEFT(C278,15)&\"-\"&LEFT(Autopivot!D279,14)&\"-\"&Autopivot!H279&\"-\"&$D$6,40)","v":"Wessex  Gardens-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C280-3020000&Autopivot!D280,20)","v":"Q3162076PEGRANT"},{"$f":"Autopivot!A280","v":400111},{"$f":"Autopivot!B280","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F280","v":543965},{"$f":"Autopivot!E280","v":10166},{"$f":"IF(Autopivot!G280=0,\"\",Autopivot!G280)","v":""},{"$f":"ROUND(Autopivot!K280,2)","v":2025},{"$f":"LEFT(LEFT(C279,15)&\"-\"&LEFT(Autopivot!D280,14)&\"-\"&Autopivot!H280&\"-\"&$D$6,40)","v":"Wessex  Gardens-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C281-3020000&Autopivot!D281,20)","v":"Q3162076PPFSMPRI"},{"$f":"Autopivot!A281","v":400111},{"$f":"Autopivot!B281","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F281","v":543965},{"$f":"Autopivot!E281","v":11334},{"$f":"IF(Autopivot!G281=0,\"\",Autopivot!G281)","v":20000978},{"$f":"ROUND(Autopivot!K281,2)","v":48510},{"$f":"LEFT(LEFT(C280,15)&\"-\"&LEFT(Autopivot!D281,14)&\"-\"&Autopivot!H281&\"-\"&$D$6,40)","v":"Wessex  Gardens-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C282-3020000&Autopivot!D282,20)","v":"Q3162076UIFSM"},{"$f":"Autopivot!A282","v":400111},{"$f":"Autopivot!B282","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F282","v":543965},{"$f":"Autopivot!E282","v":10166},{"$f":"IF(Autopivot!G282=0,\"\",Autopivot!G282)","v":""},{"$f":"ROUND(Autopivot!K282,2)","v":14175.25},{"$f":"LEFT(LEFT(C281,15)&\"-\"&LEFT(Autopivot!D282,14)&\"-\"&Autopivot!H282&\"-\"&$D$6,40)","v":"Wessex  Gardens-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C283-3020000&Autopivot!D283,20)","v":"Q3165948PEGRANT"},{"$f":"Autopivot!A283","v":400112},{"$f":"Autopivot!B283","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F283","v":543965},{"$f":"Autopivot!E283","v":10166},{"$f":"IF(Autopivot!G283=0,\"\",Autopivot!G283)","v":""},{"$f":"ROUND(Autopivot!K283,2)","v":1846.88},{"$f":"LEFT(LEFT(C282,15)&\"-\"&LEFT(Autopivot!D283,14)&\"-\"&Autopivot!H283&\"-\"&$D$6,40)","v":"Mathilda Marks--PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C284-3020000&Autopivot!D284,20)","v":"Q3165948PPFSMPRI"},{"$f":"Autopivot!A284","v":400112},{"$f":"Autopivot!B284","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F284","v":543965},{"$f":"Autopivot!E284","v":11334},{"$f":"IF(Autopivot!G284=0,\"\",Autopivot!G284)","v":20000978},{"$f":"ROUND(Autopivot!K284,2)","v":3630},{"$f":"LEFT(LEFT(C283,15)&\"-\"&LEFT(Autopivot!D284,14)&\"-\"&Autopivot!H284&\"-\"&$D$6,40)","v":"Mathilda Marks--PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C285-3020000&Autopivot!D285,20)","v":"Q3165948UIFSM"},{"$f":"Autopivot!A285","v":400112},{"$f":"Autopivot!B285","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F285","v":543965},{"$f":"Autopivot!E285","v":10166},{"$f":"IF(Autopivot!G285=0,\"\",Autopivot!G285)","v":""},{"$f":"ROUND(Autopivot!K285,2)","v":9532.1299999999992},{"$f":"LEFT(LEFT(C284,15)&\"-\"&LEFT(Autopivot!D285,14)&\"-\"&Autopivot!H285&\"-\"&$D$6,40)","v":"Mathilda Marks--UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C286-3020000&Autopivot!D286,20)","v":"Q3162077DFC"},{"$f":"Autopivot!A286","v":400113},{"$f":"Autopivot!B286","v":"Orion Primary School"},{"$f":"Autopivot!F286","v":543965},{"$f":"Autopivot!E286","v":11331},{"$f":"IF(Autopivot!G286=0,\"\",Autopivot!G286)","v":20000350},{"$f":"ROUND(Autopivot!K286,2)","v":3262.38},{"$f":"LEFT(LEFT(C285,15)&\"-\"&LEFT(Autopivot!D286,14)&\"-\"&Autopivot!H286&\"-\"&$D$6,40)","v":"Orion Primary S-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C287-3020000&Autopivot!D287,20)","v":"Q3162077PEGRANT"},{"$f":"Autopivot!A287","v":400113},{"$f":"Autopivot!B287","v":"Orion Primary School"},{"$f":"Autopivot!F287","v":543965},{"$f":"Autopivot!E287","v":10166},{"$f":"IF(Autopivot!G287=0,\"\",Autopivot!G287)","v":""},{"$f":"ROUND(Autopivot!K287,2)","v":2355.1999999999998},{"$f":"LEFT(LEFT(C286,15)&\"-\"&LEFT(Autopivot!D287,14)&\"-\"&Autopivot!H287&\"-\"&$D$6,40)","v":"Orion Primary S-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C288-3020000&Autopivot!D288,20)","v":"Q3162077PPFSMPRI"},{"$f":"Autopivot!A288","v":400113},{"$f":"Autopivot!B288","v":"Orion Primary School"},{"$f":"Autopivot!F288","v":543965},{"$f":"Autopivot!E288","v":11334},{"$f":"IF(Autopivot!G288=0,\"\",Autopivot!G288)","v":20000978},{"$f":"ROUND(Autopivot!K288,2)","v":147180},{"$f":"LEFT(LEFT(C287,15)&\"-\"&LEFT(Autopivot!D288,14)&\"-\"&Autopivot!H288&\"-\"&$D$6,40)","v":"Orion Primary S-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C289-3020000&Autopivot!D289,20)","v":"Q3162077UIFSM"},{"$f":"Autopivot!A289","v":400113},{"$f":"Autopivot!B289","v":"Orion Primary School"},{"$f":"Autopivot!F289","v":543965},{"$f":"Autopivot!E289","v":10166},{"$f":"IF(Autopivot!G289=0,\"\",Autopivot!G289)","v":""},{"$f":"ROUND(Autopivot!K289,2)","v":29238},{"$f":"LEFT(LEFT(C288,15)&\"-\"&LEFT(Autopivot!D289,14)&\"-\"&Autopivot!H289&\"-\"&$D$6,40)","v":"Orion Primary S-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C290-3020000&Autopivot!D290,20)","v":"Q3163307PEGRANT"},{"$f":"Autopivot!A290","v":400114},{"$f":"Autopivot!B290","v":"St John's CE School N11"},{"$f":"Autopivot!F290","v":543965},{"$f":"Autopivot!E290","v":10166},{"$f":"IF(Autopivot!G290=0,\"\",Autopivot!G290)","v":""},{"$f":"ROUND(Autopivot!K290,2)","v":1854.16},{"$f":"LEFT(LEFT(C289,15)&\"-\"&LEFT(Autopivot!D290,14)&\"-\"&Autopivot!H290&\"-\"&$D$6,40)","v":"St John's CE Sc-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C291-3020000&Autopivot!D291,20)","v":"Q3163307PPFSMPRI"},{"$f":"Autopivot!A291","v":400114},{"$f":"Autopivot!B291","v":"St John's CE School N11"},{"$f":"Autopivot!F291","v":543965},{"$f":"Autopivot!E291","v":11334},{"$f":"IF(Autopivot!G291=0,\"\",Autopivot!G291)","v":20000978},{"$f":"ROUND(Autopivot!K291,2)","v":8580},{"$f":"LEFT(LEFT(C290,15)&\"-\"&LEFT(Autopivot!D291,14)&\"-\"&Autopivot!H291&\"-\"&$D$6,40)","v":"St John's CE Sc-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C292-3020000&Autopivot!D292,20)","v":"Q3163307UIFSM"},{"$f":"Autopivot!A292","v":400114},{"$f":"Autopivot!B292","v":"St John's CE School N11"},{"$f":"Autopivot!F292","v":543965},{"$f":"Autopivot!E292","v":10166},{"$f":"IF(Autopivot!G292=0,\"\",Autopivot!G292)","v":""},{"$f":"ROUND(Autopivot!K292,2)","v":9190.6299999999992},{"$f":"LEFT(LEFT(C291,15)&\"-\"&LEFT(Autopivot!D292,14)&\"-\"&Autopivot!H292&\"-\"&$D$6,40)","v":"St John's CE Sc-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C293-3020000&Autopivot!D293,20)","v":"Q3163518DFC"},{"$f":"Autopivot!A293","v":400117},{"$f":"Autopivot!B293","v":"Woodcroft Primary School"},{"$f":"Autopivot!F293","v":543965},{"$f":"Autopivot!E293","v":11331},{"$f":"IF(Autopivot!G293=0,\"\",Autopivot!G293)","v":20000350},{"$f":"ROUND(Autopivot!K293,2)","v":2339.88},{"$f":"LEFT(LEFT(C292,15)&\"-\"&LEFT(Autopivot!D293,14)&\"-\"&Autopivot!H293&\"-\"&$D$6,40)","v":"Woodcroft Prima-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C294-3020000&Autopivot!D294,20)","v":"Q3163518PEGRANT"},{"$f":"Autopivot!A294","v":400117},{"$f":"Autopivot!B294","v":"Woodcroft Primary School"},{"$f":"Autopivot!F294","v":543965},{"$f":"Autopivot!E294","v":10166},{"$f":"IF(Autopivot!G294=0,\"\",Autopivot!G294)","v":""},{"$f":"ROUND(Autopivot!K294,2)","v":2069.79},{"$f":"LEFT(LEFT(C293,15)&\"-\"&LEFT(Autopivot!D294,14)&\"-\"&Autopivot!H294&\"-\"&$D$6,40)","v":"Woodcroft Prima-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C295-3020000&Autopivot!D295,20)","v":"Q3163518PPFSMPRI"},{"$f":"Autopivot!A295","v":400117},{"$f":"Autopivot!B295","v":"Woodcroft Primary School"},{"$f":"Autopivot!F295","v":543965},{"$f":"Autopivot!E295","v":11334},{"$f":"IF(Autopivot!G295=0,\"\",Autopivot!G295)","v":20000978},{"$f":"ROUND(Autopivot!K295,2)","v":72270},{"$f":"LEFT(LEFT(C294,15)&\"-\"&LEFT(Autopivot!D295,14)&\"-\"&Autopivot!H295&\"-\"&$D$6,40)","v":"Woodcroft Prima-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C296-3020000&Autopivot!D296,20)","v":"Q3163518UIFSM"},{"$f":"Autopivot!A296","v":400117},{"$f":"Autopivot!B296","v":"Woodcroft Primary School"},{"$f":"Autopivot!F296","v":543965},{"$f":"Autopivot!E296","v":10166},{"$f":"IF(Autopivot!G296=0,\"\",Autopivot!G296)","v":""},{"$f":"ROUND(Autopivot!K296,2)","v":8193.6299999999992},{"$f":"LEFT(LEFT(C295,15)&\"-\"&LEFT(Autopivot!D296,14)&\"-\"&Autopivot!H296&\"-\"&$D$6,40)","v":"Woodcroft Prima-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C297-3020000&Autopivot!D297,20)","v":"Q3163520PEGRANT"},{"$f":"Autopivot!A297","v":400125},{"$f":"Autopivot!B297","v":"Akiva School"},{"$f":"Autopivot!F297","v":543965},{"$f":"Autopivot!E297","v":10166},{"$f":"IF(Autopivot!G297=0,\"\",Autopivot!G297)","v":""},{"$f":"ROUND(Autopivot!K297,2)","v":2041.66},{"$f":"LEFT(LEFT(C296,15)&\"-\"&LEFT(Autopivot!D297,14)&\"-\"&Autopivot!H297&\"-\"&$D$6,40)","v":"Akiva School-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C298-3020000&Autopivot!D298,20)","v":"Q3163520PPFSMPRI"},{"$f":"Autopivot!A298","v":400125},{"$f":"Autopivot!B298","v":"Akiva School"},{"$f":"Autopivot!F298","v":543965},{"$f":"Autopivot!E298","v":11334},{"$f":"IF(Autopivot!G298=0,\"\",Autopivot!G298)","v":20000978},{"$f":"ROUND(Autopivot!K298,2)","v":660},{"$f":"LEFT(LEFT(C297,15)&\"-\"&LEFT(Autopivot!D298,14)&\"-\"&Autopivot!H298&\"-\"&$D$6,40)","v":"Akiva School-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C299-3020000&Autopivot!D299,20)","v":"Q3163520UIFSM"},{"$f":"Autopivot!A299","v":400125},{"$f":"Autopivot!B299","v":"Akiva School"},{"$f":"Autopivot!F299","v":543965},{"$f":"Autopivot!E299","v":10166},{"$f":"IF(Autopivot!G299=0,\"\",Autopivot!G299)","v":""},{"$f":"ROUND(Autopivot!K299,2)","v":19232.5},{"$f":"LEFT(LEFT(C298,15)&\"-\"&LEFT(Autopivot!D299,14)&\"-\"&Autopivot!H299&\"-\"&$D$6,40)","v":"Akiva School-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C300-3020000&Autopivot!D300,20)","v":"Q3163523DFC"},{"$f":"Autopivot!A300","v":400130},{"$f":"Autopivot!B300","v":"Martin Primary School"},{"$f":"Autopivot!F300","v":543965},{"$f":"Autopivot!E300","v":11331},{"$f":"IF(Autopivot!G300=0,\"\",Autopivot!G300)","v":20000350},{"$f":"ROUND(Autopivot!K300,2)","v":2764},{"$f":"LEFT(LEFT(C299,15)&\"-\"&LEFT(Autopivot!D300,14)&\"-\"&Autopivot!H300&\"-\"&$D$6,40)","v":"Martin Primary -DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C301-3020000&Autopivot!D301,20)","v":"Q3163523PEGRANT"},{"$f":"Autopivot!A301","v":400130},{"$f":"Autopivot!B301","v":"Martin Primary School"},{"$f":"Autopivot!F301","v":543965},{"$f":"Autopivot!E301","v":10166},{"$f":"IF(Autopivot!G301=0,\"\",Autopivot!G301)","v":""},{"$f":"ROUND(Autopivot!K301,2)","v":2190.63},{"$f":"LEFT(LEFT(C300,15)&\"-\"&LEFT(Autopivot!D301,14)&\"-\"&Autopivot!H301&\"-\"&$D$6,40)","v":"Martin Primary -PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C302-3020000&Autopivot!D302,20)","v":"Q3163523PPFSMPRI"},{"$f":"Autopivot!A302","v":400130},{"$f":"Autopivot!B302","v":"Martin Primary School"},{"$f":"Autopivot!F302","v":543965},{"$f":"Autopivot!E302","v":11334},{"$f":"IF(Autopivot!G302=0,\"\",Autopivot!G302)","v":20000978},{"$f":"ROUND(Autopivot!K302,2)","v":41580},{"$f":"LEFT(LEFT(C301,15)&\"-\"&LEFT(Autopivot!D302,14)&\"-\"&Autopivot!H302&\"-\"&$D$6,40)","v":"Martin Primary -PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C303-3020000&Autopivot!D303,20)","v":"Q3163523UIFSM"},{"$f":"Autopivot!A303","v":400130},{"$f":"Autopivot!B303","v":"Martin Primary School"},{"$f":"Autopivot!F303","v":543965},{"$f":"Autopivot!E303","v":10166},{"$f":"IF(Autopivot!G303=0,\"\",Autopivot!G303)","v":""},{"$f":"ROUND(Autopivot!K303,2)","v":25336.880000000001},{"$f":"LEFT(LEFT(C302,15)&\"-\"&LEFT(Autopivot!D303,14)&\"-\"&Autopivot!H303&\"-\"&$D$6,40)","v":"Martin Primary -UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C304-3020000&Autopivot!D304,20)","v":"Q3163521PEGRANT"},{"$f":"Autopivot!A304","v":400135},{"$f":"Autopivot!B304","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F304","v":543965},{"$f":"Autopivot!E304","v":11329},{"$f":"IF(Autopivot!G304=0,\"\",Autopivot!G304)","v":""},{"$f":"ROUND(Autopivot!K304,2)","v":2157.29},{"$f":"LEFT(LEFT(C303,15)&\"-\"&LEFT(Autopivot!D304,14)&\"-\"&Autopivot!H304&\"-\"&$D$6,40)","v":"St Mary's & St -PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C305-3020000&Autopivot!D305,20)","v":"Q3163521PPFSMPRI"},{"$f":"Autopivot!A305","v":400135},{"$f":"Autopivot!B305","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F305","v":543965},{"$f":"Autopivot!E305","v":11334},{"$f":"IF(Autopivot!G305=0,\"\",Autopivot!G305)","v":20000978},{"$f":"ROUND(Autopivot!K305,2)","v":40920},{"$f":"LEFT(LEFT(C304,15)&\"-\"&LEFT(Autopivot!D305,14)&\"-\"&Autopivot!H305&\"-\"&$D$6,40)","v":"St Mary's & St -PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C306-3020000&Autopivot!D306,20)","v":"Q3163521PPFSMSEC"},{"$f":"Autopivot!A306","v":400135},{"$f":"Autopivot!B306","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F306","v":543965},{"$f":"Autopivot!E306","v":11333},{"$f":"IF(Autopivot!G306=0,\"\",Autopivot!G306)","v":20000978},{"$f":"ROUND(Autopivot!K306,2)","v":27115},{"$f":"LEFT(LEFT(C305,15)&\"-\"&LEFT(Autopivot!D306,14)&\"-\"&Autopivot!H306&\"-\"&$D$6,40)","v":"St Mary's & St -PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C307-3020000&Autopivot!D307,20)","v":"Q3163521UIFSM"},{"$f":"Autopivot!A307","v":400135},{"$f":"Autopivot!B307","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F307","v":543965},{"$f":"Autopivot!E307","v":11329},{"$f":"IF(Autopivot!G307=0,\"\",Autopivot!G307)","v":""},{"$f":"ROUND(Autopivot!K307,2)","v":18650},{"$f":"LEFT(LEFT(C306,15)&\"-\"&LEFT(Autopivot!D307,14)&\"-\"&Autopivot!H307&\"-\"&$D$6,40)","v":"St Mary's & St -UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C308-3020000&Autopivot!D308,20)","v":"Q3163521NDSecDELCont"},{"$f":"Autopivot!A308","v":400135},{"$f":"Autopivot!B308","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F308","v":543965},{"$f":"Autopivot!E308","v":11510},{"$f":"IF(Autopivot!G308=0,\"\",Autopivot!G308)","v":""},{"$f":"ROUND(Autopivot!K308,2)","v":-316.5},{"$f":"LEFT(LEFT(C307,15)&\"-\"&LEFT(Autopivot!D308,14)&\"-\"&Autopivot!H308&\"-\"&$D$6,40)","v":"St Mary's & St -NDSecDELContin-E23-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C309-3020000&Autopivot!D309,20)","v":"Q3165427PPFSMSEC"},{"$f":"Autopivot!A309","v":400140},{"$f":"Autopivot!B309","v":"JCoSS"},{"$f":"Autopivot!F309","v":543965},{"$f":"Autopivot!E309","v":11333},{"$f":"IF(Autopivot!G309=0,\"\",Autopivot!G309)","v":20000978},{"$f":"ROUND(Autopivot!K309,2)","v":19167.5},{"$f":"LEFT(LEFT(C308,15)&\"-\"&LEFT(Autopivot!D309,14)&\"-\"&Autopivot!H309&\"-\"&$D$6,40)","v":"JCoSS-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C310-3020000&Autopivot!D310,20)","v":"Q3165427NDSecDELCont"},{"$f":"Autopivot!A310","v":400140},{"$f":"Autopivot!B310","v":"JCoSS"},{"$f":"Autopivot!F310","v":543965},{"$f":"Autopivot!E310","v":10163},{"$f":"IF(Autopivot!G310=0,\"\",Autopivot!G310)","v":""},{"$f":"ROUND(Autopivot!K310,2)","v":-478.5},{"$f":"LEFT(LEFT(C309,15)&\"-\"&LEFT(Autopivot!D310,14)&\"-\"&Autopivot!H310&\"-\"&$D$6,40)","v":"JCoSS-NDSecDELContin-E23-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C311-3020000&Autopivot!D311,20)","v":"Q3163524PEGRANT"},{"$f":"Autopivot!A311","v":400150},{"$f":"Autopivot!B311","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F311","v":543965},{"$f":"Autopivot!E311","v":10166},{"$f":"IF(Autopivot!G311=0,\"\",Autopivot!G311)","v":""},{"$f":"ROUND(Autopivot!K311,2)","v":1846.88},{"$f":"LEFT(LEFT(C310,15)&\"-\"&LEFT(Autopivot!D311,14)&\"-\"&Autopivot!H311&\"-\"&$D$6,40)","v":"Beit Shvidler P-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C312-3020000&Autopivot!D312,20)","v":"Q3163524PPFSMPRI"},{"$f":"Autopivot!A312","v":400150},{"$f":"Autopivot!B312","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F312","v":543965},{"$f":"Autopivot!E312","v":11334},{"$f":"IF(Autopivot!G312=0,\"\",Autopivot!G312)","v":20000978},{"$f":"ROUND(Autopivot!K312,2)","v":6270},{"$f":"LEFT(LEFT(C311,15)&\"-\"&LEFT(Autopivot!D312,14)&\"-\"&Autopivot!H312&\"-\"&$D$6,40)","v":"Beit Shvidler P-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C313-3020000&Autopivot!D313,20)","v":"Q3163524UIFSM"},{"$f":"Autopivot!A313","v":400150},{"$f":"Autopivot!B313","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F313","v":543965},{"$f":"Autopivot!E313","v":10166},{"$f":"IF(Autopivot!G313=0,\"\",Autopivot!G313)","v":""},{"$f":"ROUND(Autopivot!K313,2)","v":8052.88},{"$f":"LEFT(LEFT(C312,15)&\"-\"&LEFT(Autopivot!D313,14)&\"-\"&Autopivot!H313&\"-\"&$D$6,40)","v":"Beit Shvidler P-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C314-3020000&Autopivot!D314,20)","v":"Q3162041PEGRANT"},{"$f":"Autopivot!A314","v":400155},{"$f":"Autopivot!B314","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F314","v":543965},{"$f":"Autopivot!E314","v":10166},{"$f":"IF(Autopivot!G314=0,\"\",Autopivot!G314)","v":""},{"$f":"ROUND(Autopivot!K314,2)","v":1852.08},{"$f":"LEFT(LEFT(C313,15)&\"-\"&LEFT(Autopivot!D314,14)&\"-\"&Autopivot!H314&\"-\"&$D$6,40)","v":"Sacks Morasha J-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C315-3020000&Autopivot!D315,20)","v":"Q3162041PPFSMPRI"},{"$f":"Autopivot!A315","v":400155},{"$f":"Autopivot!B315","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F315","v":543965},{"$f":"Autopivot!E315","v":11334},{"$f":"IF(Autopivot!G315=0,\"\",Autopivot!G315)","v":20000978},{"$f":"ROUND(Autopivot!K315,2)","v":1320},{"$f":"LEFT(LEFT(C314,15)&\"-\"&LEFT(Autopivot!D315,14)&\"-\"&Autopivot!H315&\"-\"&$D$6,40)","v":"Sacks Morasha J-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C316-3020000&Autopivot!D316,20)","v":"Q3162041UIFSM"},{"$f":"Autopivot!A316","v":400155},{"$f":"Autopivot!B316","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F316","v":543965},{"$f":"Autopivot!E316","v":10166},{"$f":"IF(Autopivot!G316=0,\"\",Autopivot!G316)","v":""},{"$f":"ROUND(Autopivot!K316,2)","v":9409},{"$f":"LEFT(LEFT(C315,15)&\"-\"&LEFT(Autopivot!D316,14)&\"-\"&Autopivot!H316&\"-\"&$D$6,40)","v":"Sacks Morasha J-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C317-3020000&Autopivot!D317,20)","v":"Q3161100DFC"},{"$f":"Autopivot!A317","v":400156},{"$f":"Autopivot!B317","v":"Pavilion"},{"$f":"Autopivot!F317","v":543965},{"$f":"Autopivot!E317","v":11340},{"$f":"IF(Autopivot!G317=0,\"\",Autopivot!G317)","v":20000350},{"$f":"ROUND(Autopivot!K317,2)","v":1666.56},{"$f":"LEFT(LEFT(C316,15)&\"-\"&LEFT(Autopivot!D317,14)&\"-\"&Autopivot!H317&\"-\"&$D$6,40)","v":"Pavilion-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C318-3020000&Autopivot!D318,20)","v":"Q3161100PEGRANT"},{"$f":"Autopivot!A318","v":400156},{"$f":"Autopivot!B318","v":"Pavilion"},{"$f":"Autopivot!F318","v":543965},{"$f":"Autopivot!E318","v":10168},{"$f":"IF(Autopivot!G318=0,\"\",Autopivot!G318)","v":""},{"$f":"ROUND(Autopivot!K318,2)","v":208.33},{"$f":"LEFT(LEFT(C317,15)&\"-\"&LEFT(Autopivot!D318,14)&\"-\"&Autopivot!H318&\"-\"&$D$6,40)","v":"Pavilion-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C319-3020000&Autopivot!D319,20)","v":"Q3161100PPFSMPRI"},{"$f":"Autopivot!A319","v":400156},{"$f":"Autopivot!B319","v":"Pavilion"},{"$f":"Autopivot!F319","v":543965},{"$f":"Autopivot!E319","v":11332},{"$f":"IF(Autopivot!G319=0,\"\",Autopivot!G319)","v":20000978},{"$f":"ROUND(Autopivot!K319,2)","v":660},{"$f":"LEFT(LEFT(C318,15)&\"-\"&LEFT(Autopivot!D319,14)&\"-\"&Autopivot!H319&\"-\"&$D$6,40)","v":"Pavilion-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C320-3020000&Autopivot!D320,20)","v":"Q3161100PPFSMSEC"},{"$f":"Autopivot!A320","v":400156},{"$f":"Autopivot!B320","v":"Pavilion"},{"$f":"Autopivot!F320","v":543965},{"$f":"Autopivot!E320","v":11332},{"$f":"IF(Autopivot!G320=0,\"\",Autopivot!G320)","v":20000978},{"$f":"ROUND(Autopivot!K320,2)","v":11921.25},{"$f":"LEFT(LEFT(C319,15)&\"-\"&LEFT(Autopivot!D320,14)&\"-\"&Autopivot!H320&\"-\"&$D$6,40)","v":"Pavilion-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C321-3020000&Autopivot!D321,20)","v":"Q3161100UIFSM"},{"$f":"Autopivot!A321","v":400156},{"$f":"Autopivot!B321","v":"Pavilion"},{"$f":"Autopivot!F321","v":543965},{"$f":"Autopivot!E321","v":10168},{"$f":"IF(Autopivot!G321=0,\"\",Autopivot!G321)","v":""},{"$f":"ROUND(Autopivot!K321,2)","v":127.5},{"$f":"LEFT(LEFT(C320,15)&\"-\"&LEFT(Autopivot!D321,14)&\"-\"&Autopivot!H321&\"-\"&$D$6,40)","v":"Pavilion-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C322-3020000&Autopivot!D322,20)","v":"Q3161102DFC"},{"$f":"Autopivot!A322","v":400157},{"$f":"Autopivot!B322","v":"Northgate"},{"$f":"Autopivot!F322","v":543965},{"$f":"Autopivot!E322","v":11340},{"$f":"IF(Autopivot!G322=0,\"\",Autopivot!G322)","v":20000350},{"$f":"ROUND(Autopivot!K322,2)","v":1033.75},{"$f":"LEFT(LEFT(C321,15)&\"-\"&LEFT(Autopivot!D322,14)&\"-\"&Autopivot!H322&\"-\"&$D$6,40)","v":"Northgate-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C323-3020000&Autopivot!D323,20)","v":"Q3161102PPFSMSEC"},{"$f":"Autopivot!A323","v":400157},{"$f":"Autopivot!B323","v":"Northgate"},{"$f":"Autopivot!F323","v":543965},{"$f":"Autopivot!E323","v":11332},{"$f":"IF(Autopivot!G323=0,\"\",Autopivot!G323)","v":20000978},{"$f":"ROUND(Autopivot!K323,2)","v":467.5},{"$f":"LEFT(LEFT(C322,15)&\"-\"&LEFT(Autopivot!D323,14)&\"-\"&Autopivot!H323&\"-\"&$D$6,40)","v":"Northgate-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C324-3020000&Autopivot!D324,20)","v":"Q3162023DFC"},{"$f":"Autopivot!A324","v":400159},{"$f":"Autopivot!B324","v":"Edgware Primary School"},{"$f":"Autopivot!F324","v":543965},{"$f":"Autopivot!E324","v":11331},{"$f":"IF(Autopivot!G324=0,\"\",Autopivot!G324)","v":20000350},{"$f":"ROUND(Autopivot!K324,2)","v":2809.85},{"$f":"LEFT(LEFT(C323,15)&\"-\"&LEFT(Autopivot!D324,14)&\"-\"&Autopivot!H324&\"-\"&$D$6,40)","v":"Edgware Primary-DFC-CI01-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C325-3020000&Autopivot!D325,20)","v":"Q3162023PEGRANT"},{"$f":"Autopivot!A325","v":400159},{"$f":"Autopivot!B325","v":"Edgware Primary School"},{"$f":"Autopivot!F325","v":543965},{"$f":"Autopivot!E325","v":10166},{"$f":"IF(Autopivot!G325=0,\"\",Autopivot!G325)","v":""},{"$f":"ROUND(Autopivot!K325,2)","v":2184.38},{"$f":"LEFT(LEFT(C324,15)&\"-\"&LEFT(Autopivot!D325,14)&\"-\"&Autopivot!H325&\"-\"&$D$6,40)","v":"Edgware Primary-PEGRANT-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C326-3020000&Autopivot!D326,20)","v":"Q3162023PPFSMPRI"},{"$f":"Autopivot!A326","v":400159},{"$f":"Autopivot!B326","v":"Edgware Primary School"},{"$f":"Autopivot!F326","v":543965},{"$f":"Autopivot!E326","v":11334},{"$f":"IF(Autopivot!G326=0,\"\",Autopivot!G326)","v":20000978},{"$f":"ROUND(Autopivot!K326,2)","v":63360},{"$f":"LEFT(LEFT(C325,15)&\"-\"&LEFT(Autopivot!D326,14)&\"-\"&Autopivot!H326&\"-\"&$D$6,40)","v":"Edgware Primary-PPFSMPRI-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C327-3020000&Autopivot!D327,20)","v":"Q3162023UIFSM"},{"$f":"Autopivot!A327","v":400159},{"$f":"Autopivot!B327","v":"Edgware Primary School"},{"$f":"Autopivot!F327","v":543965},{"$f":"Autopivot!E327","v":10166},{"$f":"IF(Autopivot!G327=0,\"\",Autopivot!G327)","v":""},{"$f":"ROUND(Autopivot!K327,2)","v":19109.75},{"$f":"LEFT(LEFT(C326,15)&\"-\"&LEFT(Autopivot!D327,14)&\"-\"&Autopivot!H327&\"-\"&$D$6,40)","v":"Edgware Primary-UIFSM-I18-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C328-3020000&Autopivot!D328,20)","v":{"$error":"#VALUE!"}},{"$f":"Autopivot!A328","v":"(blank)"},{"$f":"Autopivot!B328","v":"(blank)"},{"$f":"Autopivot!F328","v":"(blank)"},{"$f":"Autopivot!E328","v":"(blank)"},{"$f":"IF(Autopivot!G328=0,\"\",Autopivot!G328)","v":"(blank)"},{"$f":"ROUND(Autopivot!K328,2)","v":0},{"$f":"LEFT(LEFT(C327,15)&\"-\"&LEFT(Autopivot!D328,14)&\"-\"&Autopivot!H328&\"-\"&$D$6,40)","v":"(blank)-(blank)-(blank)-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C329-3020000&Autopivot!D329,20)","v":"Q3164004PPFSMSEC"},{"$f":"Autopivot!A329","v":107953},{"$f":"Autopivot!B329","v":"Menorah High School (Girls)"},{"$f":"Autopivot!F329","v":543965},{"$f":"Autopivot!E329","v":11333},{"$f":"IF(Autopivot!G329=0,\"\",Autopivot!G329)","v":20000978},{"$f":"ROUND(Autopivot!K329,2)","v":2103.75},{"$f":"LEFT(LEFT(C328,15)&\"-\"&LEFT(Autopivot!D329,14)&\"-\"&Autopivot!H329&\"-\"&$D$6,40)","v":"Menorah High Sc-PPFSMSEC-I05-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C330-3020000&Autopivot!D330,20)","v":"Q3164004NDSecDELCont"},{"$f":"Autopivot!A330","v":107953},{"$f":"Autopivot!B330","v":"Menorah High School (Girls)"},{"$f":"Autopivot!F330","v":543965},{"$f":"Autopivot!E330","v":10163},{"$f":"IF(Autopivot!G330=0,\"\",Autopivot!G330)","v":""},{"$f":"ROUND(Autopivot!K330,2)","v":-115.5},{"$f":"LEFT(LEFT(C329,15)&\"-\"&LEFT(Autopivot!D330,14)&\"-\"&Autopivot!H330&\"-\"&$D$6,40)","v":"Menorah High Sc-NDSecDELContin-E23-Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C331-3020000&Autopivot!D331,20)","v":"Q316-3020000"},{"$f":"Autopivot!A331","v":0},{"$f":"Autopivot!B331","v":0},{"$f":"Autopivot!F331","v":0},{"$f":"Autopivot!E331","v":0},{"$f":"IF(Autopivot!G331=0,\"\",Autopivot!G331)","v":""},{"$f":"ROUND(Autopivot!K331,2)","v":0},{"$f":"LEFT(LEFT(C330,15)&\"-\"&LEFT(Autopivot!D331,14)&\"-\"&Autopivot!H331&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C332-3020000&Autopivot!D332,20)","v":"Q316-3020000"},{"$f":"Autopivot!A332","v":0},{"$f":"Autopivot!B332","v":0},{"$f":"Autopivot!F332","v":0},{"$f":"Autopivot!E332","v":0},{"$f":"IF(Autopivot!G332=0,\"\",Autopivot!G332)","v":""},{"$f":"ROUND(Autopivot!K332,2)","v":0},{"$f":"LEFT(LEFT(C331,15)&\"-\"&LEFT(Autopivot!D332,14)&\"-\"&Autopivot!H332&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C333-3020000&Autopivot!D333,20)","v":"Q316-3020000"},{"$f":"Autopivot!A333","v":0},{"$f":"Autopivot!B333","v":0},{"$f":"Autopivot!F333","v":0},{"$f":"Autopivot!E333","v":0},{"$f":"IF(Autopivot!G333=0,\"\",Autopivot!G333)","v":""},{"$f":"ROUND(Autopivot!K333,2)","v":0},{"$f":"LEFT(LEFT(C332,15)&\"-\"&LEFT(Autopivot!D333,14)&\"-\"&Autopivot!H333&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C334-3020000&Autopivot!D334,20)","v":"Q316-3020000"},{"$f":"Autopivot!A334","v":0},{"$f":"Autopivot!B334","v":0},{"$f":"Autopivot!F334","v":0},{"$f":"Autopivot!E334","v":0},{"$f":"IF(Autopivot!G334=0,\"\",Autopivot!G334)","v":""},{"$f":"ROUND(Autopivot!K334,2)","v":0},{"$f":"LEFT(LEFT(C333,15)&\"-\"&LEFT(Autopivot!D334,14)&\"-\"&Autopivot!H334&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C335-3020000&Autopivot!D335,20)","v":"Q316-3020000"},{"$f":"Autopivot!A335","v":0},{"$f":"Autopivot!B335","v":0},{"$f":"Autopivot!F335","v":0},{"$f":"Autopivot!E335","v":0},{"$f":"IF(Autopivot!G335=0,\"\",Autopivot!G335)","v":""},{"$f":"ROUND(Autopivot!K335,2)","v":0},{"$f":"LEFT(LEFT(C334,15)&\"-\"&LEFT(Autopivot!D335,14)&\"-\"&Autopivot!H335&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C336-3020000&Autopivot!D336,20)","v":"Q316-3020000"},{"$f":"Autopivot!A336","v":0},{"$f":"Autopivot!B336","v":0},{"$f":"Autopivot!F336","v":0},{"$f":"Autopivot!E336","v":0},{"$f":"IF(Autopivot!G336=0,\"\",Autopivot!G336)","v":""},{"$f":"ROUND(Autopivot!K336,2)","v":0},{"$f":"LEFT(LEFT(C335,15)&\"-\"&LEFT(Autopivot!D336,14)&\"-\"&Autopivot!H336&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C337-3020000&Autopivot!D337,20)","v":"Q316-3020000"},{"$f":"Autopivot!A337","v":0},{"$f":"Autopivot!B337","v":0},{"$f":"Autopivot!F337","v":0},{"$f":"Autopivot!E337","v":0},{"$f":"IF(Autopivot!G337=0,\"\",Autopivot!G337)","v":""},{"$f":"ROUND(Autopivot!K337,2)","v":0},{"$f":"LEFT(LEFT(C336,15)&\"-\"&LEFT(Autopivot!D337,14)&\"-\"&Autopivot!H337&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C338-3020000&Autopivot!D338,20)","v":"Q316-3020000"},{"$f":"Autopivot!A338","v":0},{"$f":"Autopivot!B338","v":0},{"$f":"Autopivot!F338","v":0},{"$f":"Autopivot!E338","v":0},{"$f":"IF(Autopivot!G338=0,\"\",Autopivot!G338)","v":""},{"$f":"ROUND(Autopivot!K338,2)","v":0},{"$f":"LEFT(LEFT(C337,15)&\"-\"&LEFT(Autopivot!D338,14)&\"-\"&Autopivot!H338&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C339-3020000&Autopivot!D339,20)","v":"Q316-3020000"},{"$f":"Autopivot!A339","v":0},{"$f":"Autopivot!B339","v":0},{"$f":"Autopivot!F339","v":0},{"$f":"Autopivot!E339","v":0},{"$f":"IF(Autopivot!G339=0,\"\",Autopivot!G339)","v":""},{"$f":"ROUND(Autopivot!K339,2)","v":0},{"$f":"LEFT(LEFT(C338,15)&\"-\"&LEFT(Autopivot!D339,14)&\"-\"&Autopivot!H339&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C340-3020000&Autopivot!D340,20)","v":"Q316-3020000"},{"$f":"Autopivot!A340","v":0},{"$f":"Autopivot!B340","v":0},{"$f":"Autopivot!F340","v":0},{"$f":"Autopivot!E340","v":0},{"$f":"IF(Autopivot!G340=0,\"\",Autopivot!G340)","v":""},{"$f":"ROUND(Autopivot!K340,2)","v":0},{"$f":"LEFT(LEFT(C339,15)&\"-\"&LEFT(Autopivot!D340,14)&\"-\"&Autopivot!H340&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C341-3020000&Autopivot!D341,20)","v":"Q316-3020000"},{"$f":"Autopivot!A341","v":0},{"$f":"Autopivot!B341","v":0},{"$f":"Autopivot!F341","v":0},{"$f":"Autopivot!E341","v":0},{"$f":"IF(Autopivot!G341=0,\"\",Autopivot!G341)","v":""},{"$f":"ROUND(Autopivot!K341,2)","v":0},{"$f":"LEFT(LEFT(C340,15)&\"-\"&LEFT(Autopivot!D341,14)&\"-\"&Autopivot!H341&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C342-3020000&Autopivot!D342,20)","v":"Q316-3020000"},{"$f":"Autopivot!A342","v":0},{"$f":"Autopivot!B342","v":0},{"$f":"Autopivot!F342","v":0},{"$f":"Autopivot!E342","v":0},{"$f":"IF(Autopivot!G342=0,\"\",Autopivot!G342)","v":""},{"$f":"ROUND(Autopivot!K342,2)","v":0},{"$f":"LEFT(LEFT(C341,15)&\"-\"&LEFT(Autopivot!D342,14)&\"-\"&Autopivot!H342&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C343-3020000&Autopivot!D343,20)","v":"Q316-3020000"},{"$f":"Autopivot!A343","v":0},{"$f":"Autopivot!B343","v":0},{"$f":"Autopivot!F343","v":0},{"$f":"Autopivot!E343","v":0},{"$f":"IF(Autopivot!G343=0,\"\",Autopivot!G343)","v":""},{"$f":"ROUND(Autopivot!K343,2)","v":0},{"$f":"LEFT(LEFT(C342,15)&\"-\"&LEFT(Autopivot!D343,14)&\"-\"&Autopivot!H343&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C344-3020000&Autopivot!D344,20)","v":"Q316-3020000"},{"$f":"Autopivot!A344","v":0},{"$f":"Autopivot!B344","v":0},{"$f":"Autopivot!F344","v":0},{"$f":"Autopivot!E344","v":0},{"$f":"IF(Autopivot!G344=0,\"\",Autopivot!G344)","v":""},{"$f":"ROUND(Autopivot!K344,2)","v":0},{"$f":"LEFT(LEFT(C343,15)&\"-\"&LEFT(Autopivot!D344,14)&\"-\"&Autopivot!H344&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C345-3020000&Autopivot!D345,20)","v":"Q316-3020000"},{"$f":"Autopivot!A345","v":0},{"$f":"Autopivot!B345","v":0},{"$f":"Autopivot!F345","v":0},{"$f":"Autopivot!E345","v":0},{"$f":"IF(Autopivot!G345=0,\"\",Autopivot!G345)","v":""},{"$f":"ROUND(Autopivot!K345,2)","v":0},{"$f":"LEFT(LEFT(C344,15)&\"-\"&LEFT(Autopivot!D345,14)&\"-\"&Autopivot!H345&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C346-3020000&Autopivot!D346,20)","v":"Q316-3020000"},{"$f":"Autopivot!A346","v":0},{"$f":"Autopivot!B346","v":0},{"$f":"Autopivot!F346","v":0},{"$f":"Autopivot!E346","v":0},{"$f":"IF(Autopivot!G346=0,\"\",Autopivot!G346)","v":""},{"$f":"ROUND(Autopivot!K346,2)","v":0},{"$f":"LEFT(LEFT(C345,15)&\"-\"&LEFT(Autopivot!D346,14)&\"-\"&Autopivot!H346&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C347-3020000&Autopivot!D347,20)","v":"Q316-3020000"},{"$f":"Autopivot!A347","v":0},{"$f":"Autopivot!B347","v":0},{"$f":"Autopivot!F347","v":0},{"$f":"Autopivot!E347","v":0},{"$f":"IF(Autopivot!G347=0,\"\",Autopivot!G347)","v":""},{"$f":"ROUND(Autopivot!K347,2)","v":0},{"$f":"LEFT(LEFT(C346,15)&\"-\"&LEFT(Autopivot!D347,14)&\"-\"&Autopivot!H347&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C348-3020000&Autopivot!D348,20)","v":"Q316-3020000"},{"$f":"Autopivot!A348","v":0},{"$f":"Autopivot!B348","v":0},{"$f":"Autopivot!F348","v":0},{"$f":"Autopivot!E348","v":0},{"$f":"IF(Autopivot!G348=0,\"\",Autopivot!G348)","v":""},{"$f":"ROUND(Autopivot!K348,2)","v":0},{"$f":"LEFT(LEFT(C347,15)&\"-\"&LEFT(Autopivot!D348,14)&\"-\"&Autopivot!H348&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C349-3020000&Autopivot!D349,20)","v":"Q316-3020000"},{"$f":"Autopivot!A349","v":0},{"$f":"Autopivot!B349","v":0},{"$f":"Autopivot!F349","v":0},{"$f":"Autopivot!E349","v":0},{"$f":"IF(Autopivot!G349=0,\"\",Autopivot!G349)","v":""},{"$f":"ROUND(Autopivot!K349,2)","v":0},{"$f":"LEFT(LEFT(C348,15)&\"-\"&LEFT(Autopivot!D349,14)&\"-\"&Autopivot!H349&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C350-3020000&Autopivot!D350,20)","v":"Q316-3020000"},{"$f":"Autopivot!A350","v":0},{"$f":"Autopivot!B350","v":0},{"$f":"Autopivot!F350","v":0},{"$f":"Autopivot!E350","v":0},{"$f":"IF(Autopivot!G350=0,\"\",Autopivot!G350)","v":""},{"$f":"ROUND(Autopivot!K350,2)","v":0},{"$f":"LEFT(LEFT(C349,15)&\"-\"&LEFT(Autopivot!D350,14)&\"-\"&Autopivot!H350&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C351-3020000&Autopivot!D351,20)","v":"Q316-3020000"},{"$f":"Autopivot!A351","v":0},{"$f":"Autopivot!B351","v":0},{"$f":"Autopivot!F351","v":0},{"$f":"Autopivot!E351","v":0},{"$f":"IF(Autopivot!G351=0,\"\",Autopivot!G351)","v":""},{"$f":"ROUND(Autopivot!K351,2)","v":0},{"$f":"LEFT(LEFT(C350,15)&\"-\"&LEFT(Autopivot!D351,14)&\"-\"&Autopivot!H351&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C352-3020000&Autopivot!D352,20)","v":"Q316-3020000"},{"$f":"Autopivot!A352","v":0},{"$f":"Autopivot!B352","v":0},{"$f":"Autopivot!F352","v":0},{"$f":"Autopivot!E352","v":0},{"$f":"IF(Autopivot!G352=0,\"\",Autopivot!G352)","v":""},{"$f":"ROUND(Autopivot!K352,2)","v":0},{"$f":"LEFT(LEFT(C351,15)&\"-\"&LEFT(Autopivot!D352,14)&\"-\"&Autopivot!H352&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C353-3020000&Autopivot!D353,20)","v":"Q316-3020000"},{"$f":"Autopivot!A353","v":0},{"$f":"Autopivot!B353","v":0},{"$f":"Autopivot!F353","v":0},{"$f":"Autopivot!E353","v":0},{"$f":"IF(Autopivot!G353=0,\"\",Autopivot!G353)","v":""},{"$f":"ROUND(Autopivot!K353,2)","v":0},{"$f":"LEFT(LEFT(C352,15)&\"-\"&LEFT(Autopivot!D353,14)&\"-\"&Autopivot!H353&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C354-3020000&Autopivot!D354,20)","v":"Q316-3020000"},{"$f":"Autopivot!A354","v":0},{"$f":"Autopivot!B354","v":0},{"$f":"Autopivot!F354","v":0},{"$f":"Autopivot!E354","v":0},{"$f":"IF(Autopivot!G354=0,\"\",Autopivot!G354)","v":""},{"$f":"ROUND(Autopivot!K354,2)","v":0},{"$f":"LEFT(LEFT(C353,15)&\"-\"&LEFT(Autopivot!D354,14)&\"-\"&Autopivot!H354&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C355-3020000&Autopivot!D355,20)","v":"Q316-3020000"},{"$f":"Autopivot!A355","v":0},{"$f":"Autopivot!B355","v":0},{"$f":"Autopivot!F355","v":0},{"$f":"Autopivot!E355","v":0},{"$f":"IF(Autopivot!G355=0,\"\",Autopivot!G355)","v":""},{"$f":"ROUND(Autopivot!K355,2)","v":0},{"$f":"LEFT(LEFT(C354,15)&\"-\"&LEFT(Autopivot!D355,14)&\"-\"&Autopivot!H355&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C356-3020000&Autopivot!D356,20)","v":"Q316-3020000"},{"$f":"Autopivot!A356","v":0},{"$f":"Autopivot!B356","v":0},{"$f":"Autopivot!F356","v":0},{"$f":"Autopivot!E356","v":0},{"$f":"IF(Autopivot!G356=0,\"\",Autopivot!G356)","v":""},{"$f":"ROUND(Autopivot!K356,2)","v":0},{"$f":"LEFT(LEFT(C355,15)&\"-\"&LEFT(Autopivot!D356,14)&\"-\"&Autopivot!H356&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C357-3020000&Autopivot!D357,20)","v":"Q316-3020000"},{"$f":"Autopivot!A357","v":0},{"$f":"Autopivot!B357","v":0},{"$f":"Autopivot!F357","v":0},{"$f":"Autopivot!E357","v":0},{"$f":"IF(Autopivot!G357=0,\"\",Autopivot!G357)","v":""},{"$f":"ROUND(Autopivot!K357,2)","v":0},{"$f":"LEFT(LEFT(C356,15)&\"-\"&LEFT(Autopivot!D357,14)&\"-\"&Autopivot!H357&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C358-3020000&Autopivot!D358,20)","v":"Q316-3020000"},{"$f":"Autopivot!A358","v":0},{"$f":"Autopivot!B358","v":0},{"$f":"Autopivot!F358","v":0},{"$f":"Autopivot!E358","v":0},{"$f":"IF(Autopivot!G358=0,\"\",Autopivot!G358)","v":""},{"$f":"ROUND(Autopivot!K358,2)","v":0},{"$f":"LEFT(LEFT(C357,15)&\"-\"&LEFT(Autopivot!D358,14)&\"-\"&Autopivot!H358&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C359-3020000&Autopivot!D359,20)","v":"Q316-3020000"},{"$f":"Autopivot!A359","v":0},{"$f":"Autopivot!B359","v":0},{"$f":"Autopivot!F359","v":0},{"$f":"Autopivot!E359","v":0},{"$f":"IF(Autopivot!G359=0,\"\",Autopivot!G359)","v":""},{"$f":"ROUND(Autopivot!K359,2)","v":0},{"$f":"LEFT(LEFT(C358,15)&\"-\"&LEFT(Autopivot!D359,14)&\"-\"&Autopivot!H359&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C360-3020000&Autopivot!D360,20)","v":"Q316-3020000"},{"$f":"Autopivot!A360","v":0},{"$f":"Autopivot!B360","v":0},{"$f":"Autopivot!F360","v":0},{"$f":"Autopivot!E360","v":0},{"$f":"IF(Autopivot!G360=0,\"\",Autopivot!G360)","v":""},{"$f":"ROUND(Autopivot!K360,2)","v":0},{"$f":"LEFT(LEFT(C359,15)&\"-\"&LEFT(Autopivot!D360,14)&\"-\"&Autopivot!H360&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C361-3020000&Autopivot!D361,20)","v":"Q316-3020000"},{"$f":"Autopivot!A361","v":0},{"$f":"Autopivot!B361","v":0},{"$f":"Autopivot!F361","v":0},{"$f":"Autopivot!E361","v":0},{"$f":"IF(Autopivot!G361=0,\"\",Autopivot!G361)","v":""},{"$f":"ROUND(Autopivot!K361,2)","v":0},{"$f":"LEFT(LEFT(C360,15)&\"-\"&LEFT(Autopivot!D361,14)&\"-\"&Autopivot!H361&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C362-3020000&Autopivot!D362,20)","v":"Q316-3020000"},{"$f":"Autopivot!A362","v":0},{"$f":"Autopivot!B362","v":0},{"$f":"Autopivot!F362","v":0},{"$f":"Autopivot!E362","v":0},{"$f":"IF(Autopivot!G362=0,\"\",Autopivot!G362)","v":""},{"$f":"ROUND(Autopivot!K362,2)","v":0},{"$f":"LEFT(LEFT(C361,15)&\"-\"&LEFT(Autopivot!D362,14)&\"-\"&Autopivot!H362&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C363-3020000&Autopivot!D363,20)","v":"Q316-3020000"},{"$f":"Autopivot!A363","v":0},{"$f":"Autopivot!B363","v":0},{"$f":"Autopivot!F363","v":0},{"$f":"Autopivot!E363","v":0},{"$f":"IF(Autopivot!G363=0,\"\",Autopivot!G363)","v":""},{"$f":"ROUND(Autopivot!K363,2)","v":0},{"$f":"LEFT(LEFT(C362,15)&\"-\"&LEFT(Autopivot!D363,14)&\"-\"&Autopivot!H363&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C364-3020000&Autopivot!D364,20)","v":"Q316-3020000"},{"$f":"Autopivot!A364","v":0},{"$f":"Autopivot!B364","v":0},{"$f":"Autopivot!F364","v":0},{"$f":"Autopivot!E364","v":0},{"$f":"IF(Autopivot!G364=0,\"\",Autopivot!G364)","v":""},{"$f":"ROUND(Autopivot!K364,2)","v":0},{"$f":"LEFT(LEFT(C363,15)&\"-\"&LEFT(Autopivot!D364,14)&\"-\"&Autopivot!H364&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C365-3020000&Autopivot!D365,20)","v":"Q316-3020000"},{"$f":"Autopivot!A365","v":0},{"$f":"Autopivot!B365","v":0},{"$f":"Autopivot!F365","v":0},{"$f":"Autopivot!E365","v":0},{"$f":"IF(Autopivot!G365=0,\"\",Autopivot!G365)","v":""},{"$f":"ROUND(Autopivot!K365,2)","v":0},{"$f":"LEFT(LEFT(C364,15)&\"-\"&LEFT(Autopivot!D365,14)&\"-\"&Autopivot!H365&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C366-3020000&Autopivot!D366,20)","v":"Q316-3020000"},{"$f":"Autopivot!A366","v":0},{"$f":"Autopivot!B366","v":0},{"$f":"Autopivot!F366","v":0},{"$f":"Autopivot!E366","v":0},{"$f":"IF(Autopivot!G366=0,\"\",Autopivot!G366)","v":""},{"$f":"ROUND(Autopivot!K366,2)","v":0},{"$f":"LEFT(LEFT(C365,15)&\"-\"&LEFT(Autopivot!D366,14)&\"-\"&Autopivot!H366&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C367-3020000&Autopivot!D367,20)","v":"Q316-3020000"},{"$f":"Autopivot!A367","v":0},{"$f":"Autopivot!B367","v":0},{"$f":"Autopivot!F367","v":0},{"$f":"Autopivot!E367","v":0},{"$f":"IF(Autopivot!G367=0,\"\",Autopivot!G367)","v":""},{"$f":"ROUND(Autopivot!K367,2)","v":0},{"$f":"LEFT(LEFT(C366,15)&\"-\"&LEFT(Autopivot!D367,14)&\"-\"&Autopivot!H367&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C368-3020000&Autopivot!D368,20)","v":"Q316-3020000"},{"$f":"Autopivot!A368","v":0},{"$f":"Autopivot!B368","v":0},{"$f":"Autopivot!F368","v":0},{"$f":"Autopivot!E368","v":0},{"$f":"IF(Autopivot!G368=0,\"\",Autopivot!G368)","v":""},{"$f":"ROUND(Autopivot!K368,2)","v":0},{"$f":"LEFT(LEFT(C367,15)&\"-\"&LEFT(Autopivot!D368,14)&\"-\"&Autopivot!H368&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C369-3020000&Autopivot!D369,20)","v":"Q316-3020000"},{"$f":"Autopivot!A369","v":0},{"$f":"Autopivot!B369","v":0},{"$f":"Autopivot!F369","v":0},{"$f":"Autopivot!E369","v":0},{"$f":"IF(Autopivot!G369=0,\"\",Autopivot!G369)","v":""},{"$f":"ROUND(Autopivot!K369,2)","v":0},{"$f":"LEFT(LEFT(C368,15)&\"-\"&LEFT(Autopivot!D369,14)&\"-\"&Autopivot!H369&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C370-3020000&Autopivot!D370,20)","v":"Q316-3020000"},{"$f":"Autopivot!A370","v":0},{"$f":"Autopivot!B370","v":0},{"$f":"Autopivot!F370","v":0},{"$f":"Autopivot!E370","v":0},{"$f":"IF(Autopivot!G370=0,\"\",Autopivot!G370)","v":""},{"$f":"ROUND(Autopivot!K370,2)","v":0},{"$f":"LEFT(LEFT(C369,15)&\"-\"&LEFT(Autopivot!D370,14)&\"-\"&Autopivot!H370&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C371-3020000&Autopivot!D371,20)","v":"Q316-3020000"},{"$f":"Autopivot!A371","v":0},{"$f":"Autopivot!B371","v":0},{"$f":"Autopivot!F371","v":0},{"$f":"Autopivot!E371","v":0},{"$f":"IF(Autopivot!G371=0,\"\",Autopivot!G371)","v":""},{"$f":"ROUND(Autopivot!K371,2)","v":0},{"$f":"LEFT(LEFT(C370,15)&\"-\"&LEFT(Autopivot!D371,14)&\"-\"&Autopivot!H371&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C372-3020000&Autopivot!D372,20)","v":"Q316-3020000"},{"$f":"Autopivot!A372","v":0},{"$f":"Autopivot!B372","v":0},{"$f":"Autopivot!F372","v":0},{"$f":"Autopivot!E372","v":0},{"$f":"IF(Autopivot!G372=0,\"\",Autopivot!G372)","v":""},{"$f":"ROUND(Autopivot!K372,2)","v":0},{"$f":"LEFT(LEFT(C371,15)&\"-\"&LEFT(Autopivot!D372,14)&\"-\"&Autopivot!H372&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C373-3020000&Autopivot!D373,20)","v":"Q316-3020000"},{"$f":"Autopivot!A373","v":0},{"$f":"Autopivot!B373","v":0},{"$f":"Autopivot!F373","v":0},{"$f":"Autopivot!E373","v":0},{"$f":"IF(Autopivot!G373=0,\"\",Autopivot!G373)","v":""},{"$f":"ROUND(Autopivot!K373,2)","v":0},{"$f":"LEFT(LEFT(C372,15)&\"-\"&LEFT(Autopivot!D373,14)&\"-\"&Autopivot!H373&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C374-3020000&Autopivot!D374,20)","v":"Q316-3020000"},{"$f":"Autopivot!A374","v":0},{"$f":"Autopivot!B374","v":0},{"$f":"Autopivot!F374","v":0},{"$f":"Autopivot!E374","v":0},{"$f":"IF(Autopivot!G374=0,\"\",Autopivot!G374)","v":""},{"$f":"ROUND(Autopivot!K374,2)","v":0},{"$f":"LEFT(LEFT(C373,15)&\"-\"&LEFT(Autopivot!D374,14)&\"-\"&Autopivot!H374&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C375-3020000&Autopivot!D375,20)","v":"Q316-3020000"},{"$f":"Autopivot!A375","v":0},{"$f":"Autopivot!B375","v":0},{"$f":"Autopivot!F375","v":0},{"$f":"Autopivot!E375","v":0},{"$f":"IF(Autopivot!G375=0,\"\",Autopivot!G375)","v":""},{"$f":"ROUND(Autopivot!K375,2)","v":0},{"$f":"LEFT(LEFT(C374,15)&\"-\"&LEFT(Autopivot!D375,14)&\"-\"&Autopivot!H375&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C376-3020000&Autopivot!D376,20)","v":"Q316-3020000"},{"$f":"Autopivot!A376","v":0},{"$f":"Autopivot!B376","v":0},{"$f":"Autopivot!F376","v":0},{"$f":"Autopivot!E376","v":0},{"$f":"IF(Autopivot!G376=0,\"\",Autopivot!G376)","v":""},{"$f":"ROUND(Autopivot!K376,2)","v":0},{"$f":"LEFT(LEFT(C375,15)&\"-\"&LEFT(Autopivot!D376,14)&\"-\"&Autopivot!H376&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C377-3020000&Autopivot!D377,20)","v":"Q316-3020000"},{"$f":"Autopivot!A377","v":0},{"$f":"Autopivot!B377","v":0},{"$f":"Autopivot!F377","v":0},{"$f":"Autopivot!E377","v":0},{"$f":"IF(Autopivot!G377=0,\"\",Autopivot!G377)","v":""},{"$f":"ROUND(Autopivot!K377,2)","v":0},{"$f":"LEFT(LEFT(C376,15)&\"-\"&LEFT(Autopivot!D377,14)&\"-\"&Autopivot!H377&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C378-3020000&Autopivot!D378,20)","v":"Q316-3020000"},{"$f":"Autopivot!A378","v":0},{"$f":"Autopivot!B378","v":0},{"$f":"Autopivot!F378","v":0},{"$f":"Autopivot!E378","v":0},{"$f":"IF(Autopivot!G378=0,\"\",Autopivot!G378)","v":""},{"$f":"ROUND(Autopivot!K378,2)","v":0},{"$f":"LEFT(LEFT(C377,15)&\"-\"&LEFT(Autopivot!D378,14)&\"-\"&Autopivot!H378&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C379-3020000&Autopivot!D379,20)","v":"Q316-3020000"},{"$f":"Autopivot!A379","v":0},{"$f":"Autopivot!B379","v":0},{"$f":"Autopivot!F379","v":0},{"$f":"Autopivot!E379","v":0},{"$f":"IF(Autopivot!G379=0,\"\",Autopivot!G379)","v":""},{"$f":"ROUND(Autopivot!K379,2)","v":0},{"$f":"LEFT(LEFT(C378,15)&\"-\"&LEFT(Autopivot!D379,14)&\"-\"&Autopivot!H379&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C380-3020000&Autopivot!D380,20)","v":"Q316-3020000"},{"$f":"Autopivot!A380","v":0},{"$f":"Autopivot!B380","v":0},{"$f":"Autopivot!F380","v":0},{"$f":"Autopivot!E380","v":0},{"$f":"IF(Autopivot!G380=0,\"\",Autopivot!G380)","v":""},{"$f":"ROUND(Autopivot!K380,2)","v":0},{"$f":"LEFT(LEFT(C379,15)&\"-\"&LEFT(Autopivot!D380,14)&\"-\"&Autopivot!H380&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C381-3020000&Autopivot!D381,20)","v":"Q316-3020000"},{"$f":"Autopivot!A381","v":0},{"$f":"Autopivot!B381","v":0},{"$f":"Autopivot!F381","v":0},{"$f":"Autopivot!E381","v":0},{"$f":"IF(Autopivot!G381=0,\"\",Autopivot!G381)","v":""},{"$f":"ROUND(Autopivot!K381,2)","v":0},{"$f":"LEFT(LEFT(C380,15)&\"-\"&LEFT(Autopivot!D381,14)&\"-\"&Autopivot!H381&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C382-3020000&Autopivot!D382,20)","v":"Q316-3020000"},{"$f":"Autopivot!A382","v":0},{"$f":"Autopivot!B382","v":0},{"$f":"Autopivot!F382","v":0},{"$f":"Autopivot!E382","v":0},{"$f":"IF(Autopivot!G382=0,\"\",Autopivot!G382)","v":""},{"$f":"ROUND(Autopivot!K382,2)","v":0},{"$f":"LEFT(LEFT(C381,15)&\"-\"&LEFT(Autopivot!D382,14)&\"-\"&Autopivot!H382&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C383-3020000&Autopivot!D383,20)","v":"Q316-3020000"},{"$f":"Autopivot!A383","v":0},{"$f":"Autopivot!B383","v":0},{"$f":"Autopivot!F383","v":0},{"$f":"Autopivot!E383","v":0},{"$f":"IF(Autopivot!G383=0,\"\",Autopivot!G383)","v":""},{"$f":"ROUND(Autopivot!K383,2)","v":0},{"$f":"LEFT(LEFT(C382,15)&\"-\"&LEFT(Autopivot!D383,14)&\"-\"&Autopivot!H383&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C384-3020000&Autopivot!D384,20)","v":"Q316-3020000"},{"$f":"Autopivot!A384","v":0},{"$f":"Autopivot!B384","v":0},{"$f":"Autopivot!F384","v":0},{"$f":"Autopivot!E384","v":0},{"$f":"IF(Autopivot!G384=0,\"\",Autopivot!G384)","v":""},{"$f":"ROUND(Autopivot!K384,2)","v":0},{"$f":"LEFT(LEFT(C383,15)&\"-\"&LEFT(Autopivot!D384,14)&\"-\"&Autopivot!H384&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C385-3020000&Autopivot!D385,20)","v":"Q316-3020000"},{"$f":"Autopivot!A385","v":0},{"$f":"Autopivot!B385","v":0},{"$f":"Autopivot!F385","v":0},{"$f":"Autopivot!E385","v":0},{"$f":"IF(Autopivot!G385=0,\"\",Autopivot!G385)","v":""},{"$f":"ROUND(Autopivot!K385,2)","v":0},{"$f":"LEFT(LEFT(C384,15)&\"-\"&LEFT(Autopivot!D385,14)&\"-\"&Autopivot!H385&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C386-3020000&Autopivot!D386,20)","v":"Q316-3020000"},{"$f":"Autopivot!A386","v":0},{"$f":"Autopivot!B386","v":0},{"$f":"Autopivot!F386","v":0},{"$f":"Autopivot!E386","v":0},{"$f":"IF(Autopivot!G386=0,\"\",Autopivot!G386)","v":""},{"$f":"ROUND(Autopivot!K386,2)","v":0},{"$f":"LEFT(LEFT(C385,15)&\"-\"&LEFT(Autopivot!D386,14)&\"-\"&Autopivot!H386&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C387-3020000&Autopivot!D387,20)","v":"Q316-3020000"},{"$f":"Autopivot!A387","v":0},{"$f":"Autopivot!B387","v":0},{"$f":"Autopivot!F387","v":0},{"$f":"Autopivot!E387","v":0},{"$f":"IF(Autopivot!G387=0,\"\",Autopivot!G387)","v":""},{"$f":"ROUND(Autopivot!K387,2)","v":0},{"$f":"LEFT(LEFT(C386,15)&\"-\"&LEFT(Autopivot!D387,14)&\"-\"&Autopivot!H387&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C388-3020000&Autopivot!D388,20)","v":"Q316-3020000"},{"$f":"Autopivot!A388","v":0},{"$f":"Autopivot!B388","v":0},{"$f":"Autopivot!F388","v":0},{"$f":"Autopivot!E388","v":0},{"$f":"IF(Autopivot!G388=0,\"\",Autopivot!G388)","v":""},{"$f":"ROUND(Autopivot!K388,2)","v":0},{"$f":"LEFT(LEFT(C387,15)&\"-\"&LEFT(Autopivot!D388,14)&\"-\"&Autopivot!H388&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C389-3020000&Autopivot!D389,20)","v":"Q316-3020000"},{"$f":"Autopivot!A389","v":0},{"$f":"Autopivot!B389","v":0},{"$f":"Autopivot!F389","v":0},{"$f":"Autopivot!E389","v":0},{"$f":"IF(Autopivot!G389=0,\"\",Autopivot!G389)","v":""},{"$f":"ROUND(Autopivot!K389,2)","v":0},{"$f":"LEFT(LEFT(C388,15)&\"-\"&LEFT(Autopivot!D389,14)&\"-\"&Autopivot!H389&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C390-3020000&Autopivot!D390,20)","v":"Q316-3020000"},{"$f":"Autopivot!A390","v":0},{"$f":"Autopivot!B390","v":0},{"$f":"Autopivot!F390","v":0},{"$f":"Autopivot!E390","v":0},{"$f":"IF(Autopivot!G390=0,\"\",Autopivot!G390)","v":""},{"$f":"ROUND(Autopivot!K390,2)","v":0},{"$f":"LEFT(LEFT(C389,15)&\"-\"&LEFT(Autopivot!D390,14)&\"-\"&Autopivot!H390&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C391-3020000&Autopivot!D391,20)","v":"Q316-3020000"},{"$f":"Autopivot!A391","v":0},{"$f":"Autopivot!B391","v":0},{"$f":"Autopivot!F391","v":0},{"$f":"Autopivot!E391","v":0},{"$f":"IF(Autopivot!G391=0,\"\",Autopivot!G391)","v":""},{"$f":"ROUND(Autopivot!K391,2)","v":0},{"$f":"LEFT(LEFT(C390,15)&\"-\"&LEFT(Autopivot!D391,14)&\"-\"&Autopivot!H391&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C392-3020000&Autopivot!D392,20)","v":"Q316-3020000"},{"$f":"Autopivot!A392","v":0},{"$f":"Autopivot!B392","v":0},{"$f":"Autopivot!F392","v":0},{"$f":"Autopivot!E392","v":0},{"$f":"IF(Autopivot!G392=0,\"\",Autopivot!G392)","v":""},{"$f":"ROUND(Autopivot!K392,2)","v":0},{"$f":"LEFT(LEFT(C391,15)&\"-\"&LEFT(Autopivot!D392,14)&\"-\"&Autopivot!H392&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C393-3020000&Autopivot!D393,20)","v":"Q316-3020000"},{"$f":"Autopivot!A393","v":0},{"$f":"Autopivot!B393","v":0},{"$f":"Autopivot!F393","v":0},{"$f":"Autopivot!E393","v":0},{"$f":"IF(Autopivot!G393=0,\"\",Autopivot!G393)","v":""},{"$f":"ROUND(Autopivot!K393,2)","v":0},{"$f":"LEFT(LEFT(C392,15)&\"-\"&LEFT(Autopivot!D393,14)&\"-\"&Autopivot!H393&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C394-3020000&Autopivot!D394,20)","v":"Q316-3020000"},{"$f":"Autopivot!A394","v":0},{"$f":"Autopivot!B394","v":0},{"$f":"Autopivot!F394","v":0},{"$f":"Autopivot!E394","v":0},{"$f":"IF(Autopivot!G394=0,\"\",Autopivot!G394)","v":""},{"$f":"ROUND(Autopivot!K394,2)","v":0},{"$f":"LEFT(LEFT(C393,15)&\"-\"&LEFT(Autopivot!D394,14)&\"-\"&Autopivot!H394&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C395-3020000&Autopivot!D395,20)","v":"Q316-3020000"},{"$f":"Autopivot!A395","v":0},{"$f":"Autopivot!B395","v":0},{"$f":"Autopivot!F395","v":0},{"$f":"Autopivot!E395","v":0},{"$f":"IF(Autopivot!G395=0,\"\",Autopivot!G395)","v":""},{"$f":"ROUND(Autopivot!K395,2)","v":0},{"$f":"LEFT(LEFT(C394,15)&\"-\"&LEFT(Autopivot!D395,14)&\"-\"&Autopivot!H395&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C396-3020000&Autopivot!D396,20)","v":"Q316-3020000"},{"$f":"Autopivot!A396","v":0},{"$f":"Autopivot!B396","v":0},{"$f":"Autopivot!F396","v":0},{"$f":"Autopivot!E396","v":0},{"$f":"IF(Autopivot!G396=0,\"\",Autopivot!G396)","v":""},{"$f":"ROUND(Autopivot!K396,2)","v":0},{"$f":"LEFT(LEFT(C395,15)&\"-\"&LEFT(Autopivot!D396,14)&\"-\"&Autopivot!H396&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C397-3020000&Autopivot!D397,20)","v":"Q316-3020000"},{"$f":"Autopivot!A397","v":0},{"$f":"Autopivot!B397","v":0},{"$f":"Autopivot!F397","v":0},{"$f":"Autopivot!E397","v":0},{"$f":"IF(Autopivot!G397=0,\"\",Autopivot!G397)","v":""},{"$f":"ROUND(Autopivot!K397,2)","v":0},{"$f":"LEFT(LEFT(C396,15)&\"-\"&LEFT(Autopivot!D397,14)&\"-\"&Autopivot!H397&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C398-3020000&Autopivot!D398,20)","v":"Q316-3020000"},{"$f":"Autopivot!A398","v":0},{"$f":"Autopivot!B398","v":0},{"$f":"Autopivot!F398","v":0},{"$f":"Autopivot!E398","v":0},{"$f":"IF(Autopivot!G398=0,\"\",Autopivot!G398)","v":""},{"$f":"ROUND(Autopivot!K398,2)","v":0},{"$f":"LEFT(LEFT(C397,15)&\"-\"&LEFT(Autopivot!D398,14)&\"-\"&Autopivot!H398&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C399-3020000&Autopivot!D399,20)","v":"Q316-3020000"},{"$f":"Autopivot!A399","v":0},{"$f":"Autopivot!B399","v":0},{"$f":"Autopivot!F399","v":0},{"$f":"Autopivot!E399","v":0},{"$f":"IF(Autopivot!G399=0,\"\",Autopivot!G399)","v":""},{"$f":"ROUND(Autopivot!K399,2)","v":0},{"$f":"LEFT(LEFT(C398,15)&\"-\"&LEFT(Autopivot!D399,14)&\"-\"&Autopivot!H399&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C400-3020000&Autopivot!D400,20)","v":"Q316-3020000"},{"$f":"Autopivot!A400","v":0},{"$f":"Autopivot!B400","v":0},{"$f":"Autopivot!F400","v":0},{"$f":"Autopivot!E400","v":0},{"$f":"IF(Autopivot!G400=0,\"\",Autopivot!G400)","v":""},{"$f":"ROUND(Autopivot!K400,2)","v":0},{"$f":"LEFT(LEFT(C399,15)&\"-\"&LEFT(Autopivot!D400,14)&\"-\"&Autopivot!H400&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C401-3020000&Autopivot!D401,20)","v":"Q316-3020000"},{"$f":"Autopivot!A401","v":0},{"$f":"Autopivot!B401","v":0},{"$f":"Autopivot!F401","v":0},{"$f":"Autopivot!E401","v":0},{"$f":"IF(Autopivot!G401=0,\"\",Autopivot!G401)","v":""},{"$f":"ROUND(Autopivot!K401,2)","v":0},{"$f":"LEFT(LEFT(C400,15)&\"-\"&LEFT(Autopivot!D401,14)&\"-\"&Autopivot!H401&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C402-3020000&Autopivot!D402,20)","v":"Q316-3020000"},{"$f":"Autopivot!A402","v":0},{"$f":"Autopivot!B402","v":0},{"$f":"Autopivot!F402","v":0},{"$f":"Autopivot!E402","v":0},{"$f":"IF(Autopivot!G402=0,\"\",Autopivot!G402)","v":""},{"$f":"ROUND(Autopivot!K402,2)","v":0},{"$f":"LEFT(LEFT(C401,15)&\"-\"&LEFT(Autopivot!D402,14)&\"-\"&Autopivot!H402&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C403-3020000&Autopivot!D403,20)","v":"Q316-3020000"},{"$f":"Autopivot!A403","v":0},{"$f":"Autopivot!B403","v":0},{"$f":"Autopivot!F403","v":0},{"$f":"Autopivot!E403","v":0},{"$f":"IF(Autopivot!G403=0,\"\",Autopivot!G403)","v":""},{"$f":"ROUND(Autopivot!K403,2)","v":0},{"$f":"LEFT(LEFT(C402,15)&\"-\"&LEFT(Autopivot!D403,14)&\"-\"&Autopivot!H403&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C404-3020000&Autopivot!D404,20)","v":"Q316-3020000"},{"$f":"Autopivot!A404","v":0},{"$f":"Autopivot!B404","v":0},{"$f":"Autopivot!F404","v":0},{"$f":"Autopivot!E404","v":0},{"$f":"IF(Autopivot!G404=0,\"\",Autopivot!G404)","v":""},{"$f":"ROUND(Autopivot!K404,2)","v":0},{"$f":"LEFT(LEFT(C403,15)&\"-\"&LEFT(Autopivot!D404,14)&\"-\"&Autopivot!H404&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C405-3020000&Autopivot!D405,20)","v":"Q316-3020000"},{"$f":"Autopivot!A405","v":0},{"$f":"Autopivot!B405","v":0},{"$f":"Autopivot!F405","v":0},{"$f":"Autopivot!E405","v":0},{"$f":"IF(Autopivot!G405=0,\"\",Autopivot!G405)","v":""},{"$f":"ROUND(Autopivot!K405,2)","v":0},{"$f":"LEFT(LEFT(C404,15)&\"-\"&LEFT(Autopivot!D405,14)&\"-\"&Autopivot!H405&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C406-3020000&Autopivot!D406,20)","v":"Q316-3020000"},{"$f":"Autopivot!A406","v":0},{"$f":"Autopivot!B406","v":0},{"$f":"Autopivot!F406","v":0},{"$f":"Autopivot!E406","v":0},{"$f":"IF(Autopivot!G406=0,\"\",Autopivot!G406)","v":""},{"$f":"ROUND(Autopivot!K406,2)","v":0},{"$f":"LEFT(LEFT(C405,15)&\"-\"&LEFT(Autopivot!D406,14)&\"-\"&Autopivot!H406&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C407-3020000&Autopivot!D407,20)","v":"Q316-3020000"},{"$f":"Autopivot!A407","v":0},{"$f":"Autopivot!B407","v":0},{"$f":"Autopivot!F407","v":0},{"$f":"Autopivot!E407","v":0},{"$f":"IF(Autopivot!G407=0,\"\",Autopivot!G407)","v":""},{"$f":"ROUND(Autopivot!K407,2)","v":0},{"$f":"LEFT(LEFT(C406,15)&\"-\"&LEFT(Autopivot!D407,14)&\"-\"&Autopivot!H407&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C408-3020000&Autopivot!D408,20)","v":"Q316-3020000"},{"$f":"Autopivot!A408","v":0},{"$f":"Autopivot!B408","v":0},{"$f":"Autopivot!F408","v":0},{"$f":"Autopivot!E408","v":0},{"$f":"IF(Autopivot!G408=0,\"\",Autopivot!G408)","v":""},{"$f":"ROUND(Autopivot!K408,2)","v":0},{"$f":"LEFT(LEFT(C407,15)&\"-\"&LEFT(Autopivot!D408,14)&\"-\"&Autopivot!H408&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C409-3020000&Autopivot!D409,20)","v":"Q316-3020000"},{"$f":"Autopivot!A409","v":0},{"$f":"Autopivot!B409","v":0},{"$f":"Autopivot!F409","v":0},{"$f":"Autopivot!E409","v":0},{"$f":"IF(Autopivot!G409=0,\"\",Autopivot!G409)","v":""},{"$f":"ROUND(Autopivot!K409,2)","v":0},{"$f":"LEFT(LEFT(C408,15)&\"-\"&LEFT(Autopivot!D409,14)&\"-\"&Autopivot!H409&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C410-3020000&Autopivot!D410,20)","v":"Q316-3020000"},{"$f":"Autopivot!A410","v":0},{"$f":"Autopivot!B410","v":0},{"$f":"Autopivot!F410","v":0},{"$f":"Autopivot!E410","v":0},{"$f":"IF(Autopivot!G410=0,\"\",Autopivot!G410)","v":""},{"$f":"ROUND(Autopivot!K410,2)","v":0},{"$f":"LEFT(LEFT(C409,15)&\"-\"&LEFT(Autopivot!D410,14)&\"-\"&Autopivot!H410&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C411-3020000&Autopivot!D411,20)","v":"Q316-3020000"},{"$f":"Autopivot!A411","v":0},{"$f":"Autopivot!B411","v":0},{"$f":"Autopivot!F411","v":0},{"$f":"Autopivot!E411","v":0},{"$f":"IF(Autopivot!G411=0,\"\",Autopivot!G411)","v":""},{"$f":"ROUND(Autopivot!K411,2)","v":0},{"$f":"LEFT(LEFT(C410,15)&\"-\"&LEFT(Autopivot!D411,14)&\"-\"&Autopivot!H411&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C412-3020000&Autopivot!D412,20)","v":"Q316-3020000"},{"$f":"Autopivot!A412","v":0},{"$f":"Autopivot!B412","v":0},{"$f":"Autopivot!F412","v":0},{"$f":"Autopivot!E412","v":0},{"$f":"IF(Autopivot!G412=0,\"\",Autopivot!G412)","v":""},{"$f":"ROUND(Autopivot!K412,2)","v":0},{"$f":"LEFT(LEFT(C411,15)&\"-\"&LEFT(Autopivot!D412,14)&\"-\"&Autopivot!H412&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C413-3020000&Autopivot!D413,20)","v":"Q316-3020000"},{"$f":"Autopivot!A413","v":0},{"$f":"Autopivot!B413","v":0},{"$f":"Autopivot!F413","v":0},{"$f":"Autopivot!E413","v":0},{"$f":"IF(Autopivot!G413=0,\"\",Autopivot!G413)","v":""},{"$f":"ROUND(Autopivot!K413,2)","v":0},{"$f":"LEFT(LEFT(C412,15)&\"-\"&LEFT(Autopivot!D413,14)&\"-\"&Autopivot!H413&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C414-3020000&Autopivot!D414,20)","v":"Q316-3020000"},{"$f":"Autopivot!A414","v":0},{"$f":"Autopivot!B414","v":0},{"$f":"Autopivot!F414","v":0},{"$f":"Autopivot!E414","v":0},{"$f":"IF(Autopivot!G414=0,\"\",Autopivot!G414)","v":""},{"$f":"ROUND(Autopivot!K414,2)","v":0},{"$f":"LEFT(LEFT(C413,15)&\"-\"&LEFT(Autopivot!D414,14)&\"-\"&Autopivot!H414&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C415-3020000&Autopivot!D415,20)","v":"Q316-3020000"},{"$f":"Autopivot!A415","v":0},{"$f":"Autopivot!B415","v":0},{"$f":"Autopivot!F415","v":0},{"$f":"Autopivot!E415","v":0},{"$f":"IF(Autopivot!G415=0,\"\",Autopivot!G415)","v":""},{"$f":"ROUND(Autopivot!K415,2)","v":0},{"$f":"LEFT(LEFT(C414,15)&\"-\"&LEFT(Autopivot!D415,14)&\"-\"&Autopivot!H415&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C416-3020000&Autopivot!D416,20)","v":"Q316-3020000"},{"$f":"Autopivot!A416","v":0},{"$f":"Autopivot!B416","v":0},{"$f":"Autopivot!F416","v":0},{"$f":"Autopivot!E416","v":0},{"$f":"IF(Autopivot!G416=0,\"\",Autopivot!G416)","v":""},{"$f":"ROUND(Autopivot!K416,2)","v":0},{"$f":"LEFT(LEFT(C415,15)&\"-\"&LEFT(Autopivot!D416,14)&\"-\"&Autopivot!H416&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C417-3020000&Autopivot!D417,20)","v":"Q316-3020000"},{"$f":"Autopivot!A417","v":0},{"$f":"Autopivot!B417","v":0},{"$f":"Autopivot!F417","v":0},{"$f":"Autopivot!E417","v":0},{"$f":"IF(Autopivot!G417=0,\"\",Autopivot!G417)","v":""},{"$f":"ROUND(Autopivot!K417,2)","v":0},{"$f":"LEFT(LEFT(C416,15)&\"-\"&LEFT(Autopivot!D417,14)&\"-\"&Autopivot!H417&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C418-3020000&Autopivot!D418,20)","v":"Q316-3020000"},{"$f":"Autopivot!A418","v":0},{"$f":"Autopivot!B418","v":0},{"$f":"Autopivot!F418","v":0},{"$f":"Autopivot!E418","v":0},{"$f":"IF(Autopivot!G418=0,\"\",Autopivot!G418)","v":""},{"$f":"ROUND(Autopivot!K418,2)","v":0},{"$f":"LEFT(LEFT(C417,15)&\"-\"&LEFT(Autopivot!D418,14)&\"-\"&Autopivot!H418&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C419-3020000&Autopivot!D419,20)","v":"Q316-3020000"},{"$f":"Autopivot!A419","v":0},{"$f":"Autopivot!B419","v":0},{"$f":"Autopivot!F419","v":0},{"$f":"Autopivot!E419","v":0},{"$f":"IF(Autopivot!G419=0,\"\",Autopivot!G419)","v":""},{"$f":"ROUND(Autopivot!K419,2)","v":0},{"$f":"LEFT(LEFT(C418,15)&\"-\"&LEFT(Autopivot!D419,14)&\"-\"&Autopivot!H419&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C420-3020000&Autopivot!D420,20)","v":"Q316-3020000"},{"$f":"Autopivot!A420","v":0},{"$f":"Autopivot!B420","v":0},{"$f":"Autopivot!F420","v":0},{"$f":"Autopivot!E420","v":0},{"$f":"IF(Autopivot!G420=0,\"\",Autopivot!G420)","v":""},{"$f":"ROUND(Autopivot!K420,2)","v":0},{"$f":"LEFT(LEFT(C419,15)&\"-\"&LEFT(Autopivot!D420,14)&\"-\"&Autopivot!H420&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C421-3020000&Autopivot!D421,20)","v":"Q316-3020000"},{"$f":"Autopivot!A421","v":0},{"$f":"Autopivot!B421","v":0},{"$f":"Autopivot!F421","v":0},{"$f":"Autopivot!E421","v":0},{"$f":"IF(Autopivot!G421=0,\"\",Autopivot!G421)","v":""},{"$f":"ROUND(Autopivot!K421,2)","v":0},{"$f":"LEFT(LEFT(C420,15)&\"-\"&LEFT(Autopivot!D421,14)&\"-\"&Autopivot!H421&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C422-3020000&Autopivot!D422,20)","v":"Q316-3020000"},{"$f":"Autopivot!A422","v":0},{"$f":"Autopivot!B422","v":0},{"$f":"Autopivot!F422","v":0},{"$f":"Autopivot!E422","v":0},{"$f":"IF(Autopivot!G422=0,\"\",Autopivot!G422)","v":""},{"$f":"ROUND(Autopivot!K422,2)","v":0},{"$f":"LEFT(LEFT(C421,15)&\"-\"&LEFT(Autopivot!D422,14)&\"-\"&Autopivot!H422&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C423-3020000&Autopivot!D423,20)","v":"Q316-3020000"},{"$f":"Autopivot!A423","v":0},{"$f":"Autopivot!B423","v":0},{"$f":"Autopivot!F423","v":0},{"$f":"Autopivot!E423","v":0},{"$f":"IF(Autopivot!G423=0,\"\",Autopivot!G423)","v":""},{"$f":"ROUND(Autopivot!K423,2)","v":0},{"$f":"LEFT(LEFT(C422,15)&\"-\"&LEFT(Autopivot!D423,14)&\"-\"&Autopivot!H423&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C424-3020000&Autopivot!D424,20)","v":"Q316-3020000"},{"$f":"Autopivot!A424","v":0},{"$f":"Autopivot!B424","v":0},{"$f":"Autopivot!F424","v":0},{"$f":"Autopivot!E424","v":0},{"$f":"IF(Autopivot!G424=0,\"\",Autopivot!G424)","v":""},{"$f":"ROUND(Autopivot!K424,2)","v":0},{"$f":"LEFT(LEFT(C423,15)&\"-\"&LEFT(Autopivot!D424,14)&\"-\"&Autopivot!H424&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C425-3020000&Autopivot!D425,20)","v":"Q316-3020000"},{"$f":"Autopivot!A425","v":0},{"$f":"Autopivot!B425","v":0},{"$f":"Autopivot!F425","v":0},{"$f":"Autopivot!E425","v":0},{"$f":"IF(Autopivot!G425=0,\"\",Autopivot!G425)","v":""},{"$f":"ROUND(Autopivot!K425,2)","v":0},{"$f":"LEFT(LEFT(C424,15)&\"-\"&LEFT(Autopivot!D425,14)&\"-\"&Autopivot!H425&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C426-3020000&Autopivot!D426,20)","v":"Q316-3020000"},{"$f":"Autopivot!A426","v":0},{"$f":"Autopivot!B426","v":0},{"$f":"Autopivot!F426","v":0},{"$f":"Autopivot!E426","v":0},{"$f":"IF(Autopivot!G426=0,\"\",Autopivot!G426)","v":""},{"$f":"ROUND(Autopivot!K426,2)","v":0},{"$f":"LEFT(LEFT(C425,15)&\"-\"&LEFT(Autopivot!D426,14)&\"-\"&Autopivot!H426&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C427-3020000&Autopivot!D427,20)","v":"Q316-3020000"},{"$f":"Autopivot!A427","v":0},{"$f":"Autopivot!B427","v":0},{"$f":"Autopivot!F427","v":0},{"$f":"Autopivot!E427","v":0},{"$f":"IF(Autopivot!G427=0,\"\",Autopivot!G427)","v":""},{"$f":"ROUND(Autopivot!K427,2)","v":0},{"$f":"LEFT(LEFT(C426,15)&\"-\"&LEFT(Autopivot!D427,14)&\"-\"&Autopivot!H427&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C428-3020000&Autopivot!D428,20)","v":"Q316-3020000"},{"$f":"Autopivot!A428","v":0},{"$f":"Autopivot!B428","v":0},{"$f":"Autopivot!F428","v":0},{"$f":"Autopivot!E428","v":0},{"$f":"IF(Autopivot!G428=0,\"\",Autopivot!G428)","v":""},{"$f":"ROUND(Autopivot!K428,2)","v":0},{"$f":"LEFT(LEFT(C427,15)&\"-\"&LEFT(Autopivot!D428,14)&\"-\"&Autopivot!H428&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C429-3020000&Autopivot!D429,20)","v":"Q316-3020000"},{"$f":"Autopivot!A429","v":0},{"$f":"Autopivot!B429","v":0},{"$f":"Autopivot!F429","v":0},{"$f":"Autopivot!E429","v":0},{"$f":"IF(Autopivot!G429=0,\"\",Autopivot!G429)","v":""},{"$f":"ROUND(Autopivot!K429,2)","v":0},{"$f":"LEFT(LEFT(C428,15)&\"-\"&LEFT(Autopivot!D429,14)&\"-\"&Autopivot!H429&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C430-3020000&Autopivot!D430,20)","v":"Q316-3020000"},{"$f":"Autopivot!A430","v":0},{"$f":"Autopivot!B430","v":0},{"$f":"Autopivot!F430","v":0},{"$f":"Autopivot!E430","v":0},{"$f":"IF(Autopivot!G430=0,\"\",Autopivot!G430)","v":""},{"$f":"ROUND(Autopivot!K430,2)","v":0},{"$f":"LEFT(LEFT(C429,15)&\"-\"&LEFT(Autopivot!D430,14)&\"-\"&Autopivot!H430&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C431-3020000&Autopivot!D431,20)","v":"Q316-3020000"},{"$f":"Autopivot!A431","v":0},{"$f":"Autopivot!B431","v":0},{"$f":"Autopivot!F431","v":0},{"$f":"Autopivot!E431","v":0},{"$f":"IF(Autopivot!G431=0,\"\",Autopivot!G431)","v":""},{"$f":"ROUND(Autopivot!K431,2)","v":0},{"$f":"LEFT(LEFT(C430,15)&\"-\"&LEFT(Autopivot!D431,14)&\"-\"&Autopivot!H431&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C432-3020000&Autopivot!D432,20)","v":"Q316-3020000"},{"$f":"Autopivot!A432","v":0},{"$f":"Autopivot!B432","v":0},{"$f":"Autopivot!F432","v":0},{"$f":"Autopivot!E432","v":0},{"$f":"IF(Autopivot!G432=0,\"\",Autopivot!G432)","v":""},{"$f":"ROUND(Autopivot!K432,2)","v":0},{"$f":"LEFT(LEFT(C431,15)&\"-\"&LEFT(Autopivot!D432,14)&\"-\"&Autopivot!H432&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C433-3020000&Autopivot!D433,20)","v":"Q316-3020000"},{"$f":"Autopivot!A433","v":0},{"$f":"Autopivot!B433","v":0},{"$f":"Autopivot!F433","v":0},{"$f":"Autopivot!E433","v":0},{"$f":"IF(Autopivot!G433=0,\"\",Autopivot!G433)","v":""},{"$f":"ROUND(Autopivot!K433,2)","v":0},{"$f":"LEFT(LEFT(C432,15)&\"-\"&LEFT(Autopivot!D433,14)&\"-\"&Autopivot!H433&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C434-3020000&Autopivot!D434,20)","v":"Q316-3020000"},{"$f":"Autopivot!A434","v":0},{"$f":"Autopivot!B434","v":0},{"$f":"Autopivot!F434","v":0},{"$f":"Autopivot!E434","v":0},{"$f":"IF(Autopivot!G434=0,\"\",Autopivot!G434)","v":""},{"$f":"ROUND(Autopivot!K434,2)","v":0},{"$f":"LEFT(LEFT(C433,15)&\"-\"&LEFT(Autopivot!D434,14)&\"-\"&Autopivot!H434&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C435-3020000&Autopivot!D435,20)","v":"Q316-3020000"},{"$f":"Autopivot!A435","v":0},{"$f":"Autopivot!B435","v":0},{"$f":"Autopivot!F435","v":0},{"$f":"Autopivot!E435","v":0},{"$f":"IF(Autopivot!G435=0,\"\",Autopivot!G435)","v":""},{"$f":"ROUND(Autopivot!K435,2)","v":0},{"$f":"LEFT(LEFT(C434,15)&\"-\"&LEFT(Autopivot!D435,14)&\"-\"&Autopivot!H435&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C436-3020000&Autopivot!D436,20)","v":"Q316-3020000"},{"$f":"Autopivot!A436","v":0},{"$f":"Autopivot!B436","v":0},{"$f":"Autopivot!F436","v":0},{"$f":"Autopivot!E436","v":0},{"$f":"IF(Autopivot!G436=0,\"\",Autopivot!G436)","v":""},{"$f":"ROUND(Autopivot!K436,2)","v":0},{"$f":"LEFT(LEFT(C435,15)&\"-\"&LEFT(Autopivot!D436,14)&\"-\"&Autopivot!H436&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C437-3020000&Autopivot!D437,20)","v":"Q316-3020000"},{"$f":"Autopivot!A437","v":0},{"$f":"Autopivot!B437","v":0},{"$f":"Autopivot!F437","v":0},{"$f":"Autopivot!E437","v":0},{"$f":"IF(Autopivot!G437=0,\"\",Autopivot!G437)","v":""},{"$f":"ROUND(Autopivot!K437,2)","v":0},{"$f":"LEFT(LEFT(C436,15)&\"-\"&LEFT(Autopivot!D437,14)&\"-\"&Autopivot!H437&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C438-3020000&Autopivot!D438,20)","v":"Q316-3020000"},{"$f":"Autopivot!A438","v":0},{"$f":"Autopivot!B438","v":0},{"$f":"Autopivot!F438","v":0},{"$f":"Autopivot!E438","v":0},{"$f":"IF(Autopivot!G438=0,\"\",Autopivot!G438)","v":""},{"$f":"ROUND(Autopivot!K438,2)","v":0},{"$f":"LEFT(LEFT(C437,15)&\"-\"&LEFT(Autopivot!D438,14)&\"-\"&Autopivot!H438&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C439-3020000&Autopivot!D439,20)","v":"Q316-3020000"},{"$f":"Autopivot!A439","v":0},{"$f":"Autopivot!B439","v":0},{"$f":"Autopivot!F439","v":0},{"$f":"Autopivot!E439","v":0},{"$f":"IF(Autopivot!G439=0,\"\",Autopivot!G439)","v":""},{"$f":"ROUND(Autopivot!K439,2)","v":0},{"$f":"LEFT(LEFT(C438,15)&\"-\"&LEFT(Autopivot!D439,14)&\"-\"&Autopivot!H439&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C440-3020000&Autopivot!D440,20)","v":"Q316-3020000"},{"$f":"Autopivot!A440","v":0},{"$f":"Autopivot!B440","v":0},{"$f":"Autopivot!F440","v":0},{"$f":"Autopivot!E440","v":0},{"$f":"IF(Autopivot!G440=0,\"\",Autopivot!G440)","v":""},{"$f":"ROUND(Autopivot!K440,2)","v":0},{"$f":"LEFT(LEFT(C439,15)&\"-\"&LEFT(Autopivot!D440,14)&\"-\"&Autopivot!H440&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C441-3020000&Autopivot!D441,20)","v":"Q316-3020000"},{"$f":"Autopivot!A441","v":0},{"$f":"Autopivot!B441","v":0},{"$f":"Autopivot!F441","v":0},{"$f":"Autopivot!E441","v":0},{"$f":"IF(Autopivot!G441=0,\"\",Autopivot!G441)","v":""},{"$f":"ROUND(Autopivot!K441,2)","v":0},{"$f":"LEFT(LEFT(C440,15)&\"-\"&LEFT(Autopivot!D441,14)&\"-\"&Autopivot!H441&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C442-3020000&Autopivot!D442,20)","v":"Q316-3020000"},{"$f":"Autopivot!A442","v":0},{"$f":"Autopivot!B442","v":0},{"$f":"Autopivot!F442","v":0},{"$f":"Autopivot!E442","v":0},{"$f":"IF(Autopivot!G442=0,\"\",Autopivot!G442)","v":""},{"$f":"ROUND(Autopivot!K442,2)","v":0},{"$f":"LEFT(LEFT(C441,15)&\"-\"&LEFT(Autopivot!D442,14)&\"-\"&Autopivot!H442&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C443-3020000&Autopivot!D443,20)","v":"Q316-3020000"},{"$f":"Autopivot!A443","v":0},{"$f":"Autopivot!B443","v":0},{"$f":"Autopivot!F443","v":0},{"$f":"Autopivot!E443","v":0},{"$f":"IF(Autopivot!G443=0,\"\",Autopivot!G443)","v":""},{"$f":"ROUND(Autopivot!K443,2)","v":0},{"$f":"LEFT(LEFT(C442,15)&\"-\"&LEFT(Autopivot!D443,14)&\"-\"&Autopivot!H443&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C444-3020000&Autopivot!D444,20)","v":"Q316-3020000"},{"$f":"Autopivot!A444","v":0},{"$f":"Autopivot!B444","v":0},{"$f":"Autopivot!F444","v":0},{"$f":"Autopivot!E444","v":0},{"$f":"IF(Autopivot!G444=0,\"\",Autopivot!G444)","v":""},{"$f":"ROUND(Autopivot!K444,2)","v":0},{"$f":"LEFT(LEFT(C443,15)&\"-\"&LEFT(Autopivot!D444,14)&\"-\"&Autopivot!H444&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C445-3020000&Autopivot!D445,20)","v":"Q316-3020000"},{"$f":"Autopivot!A445","v":0},{"$f":"Autopivot!B445","v":0},{"$f":"Autopivot!F445","v":0},{"$f":"Autopivot!E445","v":0},{"$f":"IF(Autopivot!G445=0,\"\",Autopivot!G445)","v":""},{"$f":"ROUND(Autopivot!K445,2)","v":0},{"$f":"LEFT(LEFT(C444,15)&\"-\"&LEFT(Autopivot!D445,14)&\"-\"&Autopivot!H445&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C446-3020000&Autopivot!D446,20)","v":"Q316-3020000"},{"$f":"Autopivot!A446","v":0},{"$f":"Autopivot!B446","v":0},{"$f":"Autopivot!F446","v":0},{"$f":"Autopivot!E446","v":0},{"$f":"IF(Autopivot!G446=0,\"\",Autopivot!G446)","v":""},{"$f":"ROUND(Autopivot!K446,2)","v":0},{"$f":"LEFT(LEFT(C445,15)&\"-\"&LEFT(Autopivot!D446,14)&\"-\"&Autopivot!H446&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C447-3020000&Autopivot!D447,20)","v":"Q316-3020000"},{"$f":"Autopivot!A447","v":0},{"$f":"Autopivot!B447","v":0},{"$f":"Autopivot!F447","v":0},{"$f":"Autopivot!E447","v":0},{"$f":"IF(Autopivot!G447=0,\"\",Autopivot!G447)","v":""},{"$f":"ROUND(Autopivot!K447,2)","v":0},{"$f":"LEFT(LEFT(C446,15)&\"-\"&LEFT(Autopivot!D447,14)&\"-\"&Autopivot!H447&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C448-3020000&Autopivot!D448,20)","v":"Q316-3020000"},{"$f":"Autopivot!A448","v":0},{"$f":"Autopivot!B448","v":0},{"$f":"Autopivot!F448","v":0},{"$f":"Autopivot!E448","v":0},{"$f":"IF(Autopivot!G448=0,\"\",Autopivot!G448)","v":""},{"$f":"ROUND(Autopivot!K448,2)","v":0},{"$f":"LEFT(LEFT(C447,15)&\"-\"&LEFT(Autopivot!D448,14)&\"-\"&Autopivot!H448&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C449-3020000&Autopivot!D449,20)","v":"Q316-3020000"},{"$f":"Autopivot!A449","v":0},{"$f":"Autopivot!B449","v":0},{"$f":"Autopivot!F449","v":0},{"$f":"Autopivot!E449","v":0},{"$f":"IF(Autopivot!G449=0,\"\",Autopivot!G449)","v":""},{"$f":"ROUND(Autopivot!K449,2)","v":0},{"$f":"LEFT(LEFT(C448,15)&\"-\"&LEFT(Autopivot!D449,14)&\"-\"&Autopivot!H449&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C450-3020000&Autopivot!D450,20)","v":"Q316-3020000"},{"$f":"Autopivot!A450","v":0},{"$f":"Autopivot!B450","v":0},{"$f":"Autopivot!F450","v":0},{"$f":"Autopivot!E450","v":0},{"$f":"IF(Autopivot!G450=0,\"\",Autopivot!G450)","v":""},{"$f":"ROUND(Autopivot!K450,2)","v":0},{"$f":"LEFT(LEFT(C449,15)&\"-\"&LEFT(Autopivot!D450,14)&\"-\"&Autopivot!H450&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C451-3020000&Autopivot!D451,20)","v":"Q316-3020000"},{"$f":"Autopivot!A451","v":0},{"$f":"Autopivot!B451","v":0},{"$f":"Autopivot!F451","v":0},{"$f":"Autopivot!E451","v":0},{"$f":"IF(Autopivot!G451=0,\"\",Autopivot!G451)","v":""},{"$f":"ROUND(Autopivot!K451,2)","v":0},{"$f":"LEFT(LEFT(C450,15)&\"-\"&LEFT(Autopivot!D451,14)&\"-\"&Autopivot!H451&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C452-3020000&Autopivot!D452,20)","v":"Q316-3020000"},{"$f":"Autopivot!A452","v":0},{"$f":"Autopivot!B452","v":0},{"$f":"Autopivot!F452","v":0},{"$f":"Autopivot!E452","v":0},{"$f":"IF(Autopivot!G452=0,\"\",Autopivot!G452)","v":""},{"$f":"ROUND(Autopivot!K452,2)","v":0},{"$f":"LEFT(LEFT(C451,15)&\"-\"&LEFT(Autopivot!D452,14)&\"-\"&Autopivot!H452&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C453-3020000&Autopivot!D453,20)","v":"Q316-3020000"},{"$f":"Autopivot!A453","v":0},{"$f":"Autopivot!B453","v":0},{"$f":"Autopivot!F453","v":0},{"$f":"Autopivot!E453","v":0},{"$f":"IF(Autopivot!G453=0,\"\",Autopivot!G453)","v":""},{"$f":"ROUND(Autopivot!K453,2)","v":0},{"$f":"LEFT(LEFT(C452,15)&\"-\"&LEFT(Autopivot!D453,14)&\"-\"&Autopivot!H453&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C454-3020000&Autopivot!D454,20)","v":"Q316-3020000"},{"$f":"Autopivot!A454","v":0},{"$f":"Autopivot!B454","v":0},{"$f":"Autopivot!F454","v":0},{"$f":"Autopivot!E454","v":0},{"$f":"IF(Autopivot!G454=0,\"\",Autopivot!G454)","v":""},{"$f":"ROUND(Autopivot!K454,2)","v":0},{"$f":"LEFT(LEFT(C453,15)&\"-\"&LEFT(Autopivot!D454,14)&\"-\"&Autopivot!H454&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C455-3020000&Autopivot!D455,20)","v":"Q316-3020000"},{"$f":"Autopivot!A455","v":0},{"$f":"Autopivot!B455","v":0},{"$f":"Autopivot!F455","v":0},{"$f":"Autopivot!E455","v":0},{"$f":"IF(Autopivot!G455=0,\"\",Autopivot!G455)","v":""},{"$f":"ROUND(Autopivot!K455,2)","v":0},{"$f":"LEFT(LEFT(C454,15)&\"-\"&LEFT(Autopivot!D455,14)&\"-\"&Autopivot!H455&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C456-3020000&Autopivot!D456,20)","v":"Q316-3020000"},{"$f":"Autopivot!A456","v":0},{"$f":"Autopivot!B456","v":0},{"$f":"Autopivot!F456","v":0},{"$f":"Autopivot!E456","v":0},{"$f":"IF(Autopivot!G456=0,\"\",Autopivot!G456)","v":""},{"$f":"ROUND(Autopivot!K456,2)","v":0},{"$f":"LEFT(LEFT(C455,15)&\"-\"&LEFT(Autopivot!D456,14)&\"-\"&Autopivot!H456&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C457-3020000&Autopivot!D457,20)","v":"Q316-3020000"},{"$f":"Autopivot!A457","v":0},{"$f":"Autopivot!B457","v":0},{"$f":"Autopivot!F457","v":0},{"$f":"Autopivot!E457","v":0},{"$f":"IF(Autopivot!G457=0,\"\",Autopivot!G457)","v":""},{"$f":"ROUND(Autopivot!K457,2)","v":0},{"$f":"LEFT(LEFT(C456,15)&\"-\"&LEFT(Autopivot!D457,14)&\"-\"&Autopivot!H457&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C458-3020000&Autopivot!D458,20)","v":"Q316-3020000"},{"$f":"Autopivot!A458","v":0},{"$f":"Autopivot!B458","v":0},{"$f":"Autopivot!F458","v":0},{"$f":"Autopivot!E458","v":0},{"$f":"IF(Autopivot!G458=0,\"\",Autopivot!G458)","v":""},{"$f":"ROUND(Autopivot!K458,2)","v":0},{"$f":"LEFT(LEFT(C457,15)&\"-\"&LEFT(Autopivot!D458,14)&\"-\"&Autopivot!H458&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C459-3020000&Autopivot!D459,20)","v":"Q316-3020000"},{"$f":"Autopivot!A459","v":0},{"$f":"Autopivot!B459","v":0},{"$f":"Autopivot!F459","v":0},{"$f":"Autopivot!E459","v":0},{"$f":"IF(Autopivot!G459=0,\"\",Autopivot!G459)","v":""},{"$f":"ROUND(Autopivot!K459,2)","v":0},{"$f":"LEFT(LEFT(C458,15)&\"-\"&LEFT(Autopivot!D459,14)&\"-\"&Autopivot!H459&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C460-3020000&Autopivot!D460,20)","v":"Q316-3020000"},{"$f":"Autopivot!A460","v":0},{"$f":"Autopivot!B460","v":0},{"$f":"Autopivot!F460","v":0},{"$f":"Autopivot!E460","v":0},{"$f":"IF(Autopivot!G460=0,\"\",Autopivot!G460)","v":""},{"$f":"ROUND(Autopivot!K460,2)","v":0},{"$f":"LEFT(LEFT(C459,15)&\"-\"&LEFT(Autopivot!D460,14)&\"-\"&Autopivot!H460&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C461-3020000&Autopivot!D461,20)","v":"Q316-3020000"},{"$f":"Autopivot!A461","v":0},{"$f":"Autopivot!B461","v":0},{"$f":"Autopivot!F461","v":0},{"$f":"Autopivot!E461","v":0},{"$f":"IF(Autopivot!G461=0,\"\",Autopivot!G461)","v":""},{"$f":"ROUND(Autopivot!K461,2)","v":0},{"$f":"LEFT(LEFT(C460,15)&\"-\"&LEFT(Autopivot!D461,14)&\"-\"&Autopivot!H461&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C462-3020000&Autopivot!D462,20)","v":"Q316-3020000"},{"$f":"Autopivot!A462","v":0},{"$f":"Autopivot!B462","v":0},{"$f":"Autopivot!F462","v":0},{"$f":"Autopivot!E462","v":0},{"$f":"IF(Autopivot!G462=0,\"\",Autopivot!G462)","v":""},{"$f":"ROUND(Autopivot!K462,2)","v":0},{"$f":"LEFT(LEFT(C461,15)&\"-\"&LEFT(Autopivot!D462,14)&\"-\"&Autopivot!H462&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C463-3020000&Autopivot!D463,20)","v":"Q316-3020000"},{"$f":"Autopivot!A463","v":0},{"$f":"Autopivot!B463","v":0},{"$f":"Autopivot!F463","v":0},{"$f":"Autopivot!E463","v":0},{"$f":"IF(Autopivot!G463=0,\"\",Autopivot!G463)","v":""},{"$f":"ROUND(Autopivot!K463,2)","v":0},{"$f":"LEFT(LEFT(C462,15)&\"-\"&LEFT(Autopivot!D463,14)&\"-\"&Autopivot!H463&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C464-3020000&Autopivot!D464,20)","v":"Q316-3020000"},{"$f":"Autopivot!A464","v":0},{"$f":"Autopivot!B464","v":0},{"$f":"Autopivot!F464","v":0},{"$f":"Autopivot!E464","v":0},{"$f":"IF(Autopivot!G464=0,\"\",Autopivot!G464)","v":""},{"$f":"ROUND(Autopivot!K464,2)","v":0},{"$f":"LEFT(LEFT(C463,15)&\"-\"&LEFT(Autopivot!D464,14)&\"-\"&Autopivot!H464&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C465-3020000&Autopivot!D465,20)","v":"Q316-3020000"},{"$f":"Autopivot!A465","v":0},{"$f":"Autopivot!B465","v":0},{"$f":"Autopivot!F465","v":0},{"$f":"Autopivot!E465","v":0},{"$f":"IF(Autopivot!G465=0,\"\",Autopivot!G465)","v":""},{"$f":"ROUND(Autopivot!K465,2)","v":0},{"$f":"LEFT(LEFT(C464,15)&\"-\"&LEFT(Autopivot!D465,14)&\"-\"&Autopivot!H465&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C466-3020000&Autopivot!D466,20)","v":"Q316-3020000"},{"$f":"Autopivot!A466","v":0},{"$f":"Autopivot!B466","v":0},{"$f":"Autopivot!F466","v":0},{"$f":"Autopivot!E466","v":0},{"$f":"IF(Autopivot!G466=0,\"\",Autopivot!G466)","v":""},{"$f":"ROUND(Autopivot!K466,2)","v":0},{"$f":"LEFT(LEFT(C465,15)&\"-\"&LEFT(Autopivot!D466,14)&\"-\"&Autopivot!H466&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C467-3020000&Autopivot!D467,20)","v":"Q316-3020000"},{"$f":"Autopivot!A467","v":0},{"$f":"Autopivot!B467","v":0},{"$f":"Autopivot!F467","v":0},{"$f":"Autopivot!E467","v":0},{"$f":"IF(Autopivot!G467=0,\"\",Autopivot!G467)","v":""},{"$f":"ROUND(Autopivot!K467,2)","v":0},{"$f":"LEFT(LEFT(C466,15)&\"-\"&LEFT(Autopivot!D467,14)&\"-\"&Autopivot!H467&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C468-3020000&Autopivot!D468,20)","v":"Q316-3020000"},{"$f":"Autopivot!A468","v":0},{"$f":"Autopivot!B468","v":0},{"$f":"Autopivot!F468","v":0},{"$f":"Autopivot!E468","v":0},{"$f":"IF(Autopivot!G468=0,\"\",Autopivot!G468)","v":""},{"$f":"ROUND(Autopivot!K468,2)","v":0},{"$f":"LEFT(LEFT(C467,15)&\"-\"&LEFT(Autopivot!D468,14)&\"-\"&Autopivot!H468&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C469-3020000&Autopivot!D469,20)","v":"Q316-3020000"},{"$f":"Autopivot!A469","v":0},{"$f":"Autopivot!B469","v":0},{"$f":"Autopivot!F469","v":0},{"$f":"Autopivot!E469","v":0},{"$f":"IF(Autopivot!G469=0,\"\",Autopivot!G469)","v":""},{"$f":"ROUND(Autopivot!K469,2)","v":0},{"$f":"LEFT(LEFT(C468,15)&\"-\"&LEFT(Autopivot!D469,14)&\"-\"&Autopivot!H469&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C470-3020000&Autopivot!D470,20)","v":"Q316-3020000"},{"$f":"Autopivot!A470","v":0},{"$f":"Autopivot!B470","v":0},{"$f":"Autopivot!F470","v":0},{"$f":"Autopivot!E470","v":0},{"$f":"IF(Autopivot!G470=0,\"\",Autopivot!G470)","v":""},{"$f":"ROUND(Autopivot!K470,2)","v":0},{"$f":"LEFT(LEFT(C469,15)&\"-\"&LEFT(Autopivot!D470,14)&\"-\"&Autopivot!H470&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C471-3020000&Autopivot!D471,20)","v":"Q316-3020000"},{"$f":"Autopivot!A471","v":0},{"$f":"Autopivot!B471","v":0},{"$f":"Autopivot!F471","v":0},{"$f":"Autopivot!E471","v":0},{"$f":"IF(Autopivot!G471=0,\"\",Autopivot!G471)","v":""},{"$f":"ROUND(Autopivot!K471,2)","v":0},{"$f":"LEFT(LEFT(C470,15)&\"-\"&LEFT(Autopivot!D471,14)&\"-\"&Autopivot!H471&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C472-3020000&Autopivot!D472,20)","v":"Q316-3020000"},{"$f":"Autopivot!A472","v":0},{"$f":"Autopivot!B472","v":0},{"$f":"Autopivot!F472","v":0},{"$f":"Autopivot!E472","v":0},{"$f":"IF(Autopivot!G472=0,\"\",Autopivot!G472)","v":""},{"$f":"ROUND(Autopivot!K472,2)","v":0},{"$f":"LEFT(LEFT(C471,15)&\"-\"&LEFT(Autopivot!D472,14)&\"-\"&Autopivot!H472&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C473-3020000&Autopivot!D473,20)","v":"Q316-3020000"},{"$f":"Autopivot!A473","v":0},{"$f":"Autopivot!B473","v":0},{"$f":"Autopivot!F473","v":0},{"$f":"Autopivot!E473","v":0},{"$f":"IF(Autopivot!G473=0,\"\",Autopivot!G473)","v":""},{"$f":"ROUND(Autopivot!K473,2)","v":0},{"$f":"LEFT(LEFT(C472,15)&\"-\"&LEFT(Autopivot!D473,14)&\"-\"&Autopivot!H473&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C474-3020000&Autopivot!D474,20)","v":"Q316-3020000"},{"$f":"Autopivot!A474","v":0},{"$f":"Autopivot!B474","v":0},{"$f":"Autopivot!F474","v":0},{"$f":"Autopivot!E474","v":0},{"$f":"IF(Autopivot!G474=0,\"\",Autopivot!G474)","v":""},{"$f":"ROUND(Autopivot!K474,2)","v":0},{"$f":"LEFT(LEFT(C473,15)&\"-\"&LEFT(Autopivot!D474,14)&\"-\"&Autopivot!H474&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C475-3020000&Autopivot!D475,20)","v":"Q316-3020000"},{"$f":"Autopivot!A475","v":0},{"$f":"Autopivot!B475","v":0},{"$f":"Autopivot!F475","v":0},{"$f":"Autopivot!E475","v":0},{"$f":"IF(Autopivot!G475=0,\"\",Autopivot!G475)","v":""},{"$f":"ROUND(Autopivot!K475,2)","v":0},{"$f":"LEFT(LEFT(C474,15)&\"-\"&LEFT(Autopivot!D475,14)&\"-\"&Autopivot!H475&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C476-3020000&Autopivot!D476,20)","v":"Q316-3020000"},{"$f":"Autopivot!A476","v":0},{"$f":"Autopivot!B476","v":0},{"$f":"Autopivot!F476","v":0},{"$f":"Autopivot!E476","v":0},{"$f":"IF(Autopivot!G476=0,\"\",Autopivot!G476)","v":""},{"$f":"ROUND(Autopivot!K476,2)","v":0},{"$f":"LEFT(LEFT(C475,15)&\"-\"&LEFT(Autopivot!D476,14)&\"-\"&Autopivot!H476&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C477-3020000&Autopivot!D477,20)","v":"Q316-3020000"},{"$f":"Autopivot!A477","v":0},{"$f":"Autopivot!B477","v":0},{"$f":"Autopivot!F477","v":0},{"$f":"Autopivot!E477","v":0},{"$f":"IF(Autopivot!G477=0,\"\",Autopivot!G477)","v":""},{"$f":"ROUND(Autopivot!K477,2)","v":0},{"$f":"LEFT(LEFT(C476,15)&\"-\"&LEFT(Autopivot!D477,14)&\"-\"&Autopivot!H477&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C478-3020000&Autopivot!D478,20)","v":"Q316-3020000"},{"$f":"Autopivot!A478","v":0},{"$f":"Autopivot!B478","v":0},{"$f":"Autopivot!F478","v":0},{"$f":"Autopivot!E478","v":0},{"$f":"IF(Autopivot!G478=0,\"\",Autopivot!G478)","v":""},{"$f":"ROUND(Autopivot!K478,2)","v":0},{"$f":"LEFT(LEFT(C477,15)&\"-\"&LEFT(Autopivot!D478,14)&\"-\"&Autopivot!H478&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C479-3020000&Autopivot!D479,20)","v":"Q316-3020000"},{"$f":"Autopivot!A479","v":0},{"$f":"Autopivot!B479","v":0},{"$f":"Autopivot!F479","v":0},{"$f":"Autopivot!E479","v":0},{"$f":"IF(Autopivot!G479=0,\"\",Autopivot!G479)","v":""},{"$f":"ROUND(Autopivot!K479,2)","v":0},{"$f":"LEFT(LEFT(C478,15)&\"-\"&LEFT(Autopivot!D479,14)&\"-\"&Autopivot!H479&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C480-3020000&Autopivot!D480,20)","v":"Q316-3020000"},{"$f":"Autopivot!A480","v":0},{"$f":"Autopivot!B480","v":0},{"$f":"Autopivot!F480","v":0},{"$f":"Autopivot!E480","v":0},{"$f":"IF(Autopivot!G480=0,\"\",Autopivot!G480)","v":""},{"$f":"ROUND(Autopivot!K480,2)","v":0},{"$f":"LEFT(LEFT(C479,15)&\"-\"&LEFT(Autopivot!D480,14)&\"-\"&Autopivot!H480&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C481-3020000&Autopivot!D481,20)","v":"Q316-3020000"},{"$f":"Autopivot!A481","v":0},{"$f":"Autopivot!B481","v":0},{"$f":"Autopivot!F481","v":0},{"$f":"Autopivot!E481","v":0},{"$f":"IF(Autopivot!G481=0,\"\",Autopivot!G481)","v":""},{"$f":"ROUND(Autopivot!K481,2)","v":0},{"$f":"LEFT(LEFT(C480,15)&\"-\"&LEFT(Autopivot!D481,14)&\"-\"&Autopivot!H481&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C482-3020000&Autopivot!D482,20)","v":"Q316-3020000"},{"$f":"Autopivot!A482","v":0},{"$f":"Autopivot!B482","v":0},{"$f":"Autopivot!F482","v":0},{"$f":"Autopivot!E482","v":0},{"$f":"IF(Autopivot!G482=0,\"\",Autopivot!G482)","v":""},{"$f":"ROUND(Autopivot!K482,2)","v":0},{"$f":"LEFT(LEFT(C481,15)&\"-\"&LEFT(Autopivot!D482,14)&\"-\"&Autopivot!H482&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C483-3020000&Autopivot!D483,20)","v":"Q316-3020000"},{"$f":"Autopivot!A483","v":0},{"$f":"Autopivot!B483","v":0},{"$f":"Autopivot!F483","v":0},{"$f":"Autopivot!E483","v":0},{"$f":"IF(Autopivot!G483=0,\"\",Autopivot!G483)","v":""},{"$f":"ROUND(Autopivot!K483,2)","v":0},{"$f":"LEFT(LEFT(C482,15)&\"-\"&LEFT(Autopivot!D483,14)&\"-\"&Autopivot!H483&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C484-3020000&Autopivot!D484,20)","v":"Q316-3020000"},{"$f":"Autopivot!A484","v":0},{"$f":"Autopivot!B484","v":0},{"$f":"Autopivot!F484","v":0},{"$f":"Autopivot!E484","v":0},{"$f":"IF(Autopivot!G484=0,\"\",Autopivot!G484)","v":""},{"$f":"ROUND(Autopivot!K484,2)","v":0},{"$f":"LEFT(LEFT(C483,15)&\"-\"&LEFT(Autopivot!D484,14)&\"-\"&Autopivot!H484&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C485-3020000&Autopivot!D485,20)","v":"Q316-3020000"},{"$f":"Autopivot!A485","v":0},{"$f":"Autopivot!B485","v":0},{"$f":"Autopivot!F485","v":0},{"$f":"Autopivot!E485","v":0},{"$f":"IF(Autopivot!G485=0,\"\",Autopivot!G485)","v":""},{"$f":"ROUND(Autopivot!K485,2)","v":0},{"$f":"LEFT(LEFT(C484,15)&\"-\"&LEFT(Autopivot!D485,14)&\"-\"&Autopivot!H485&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C486-3020000&Autopivot!D486,20)","v":"Q316-3020000"},{"$f":"Autopivot!A486","v":0},{"$f":"Autopivot!B486","v":0},{"$f":"Autopivot!F486","v":0},{"$f":"Autopivot!E486","v":0},{"$f":"IF(Autopivot!G486=0,\"\",Autopivot!G486)","v":""},{"$f":"ROUND(Autopivot!K486,2)","v":0},{"$f":"LEFT(LEFT(C485,15)&\"-\"&LEFT(Autopivot!D486,14)&\"-\"&Autopivot!H486&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C487-3020000&Autopivot!D487,20)","v":"Q316-3020000"},{"$f":"Autopivot!A487","v":0},{"$f":"Autopivot!B487","v":0},{"$f":"Autopivot!F487","v":0},{"$f":"Autopivot!E487","v":0},{"$f":"IF(Autopivot!G487=0,\"\",Autopivot!G487)","v":""},{"$f":"ROUND(Autopivot!K487,2)","v":0},{"$f":"LEFT(LEFT(C486,15)&\"-\"&LEFT(Autopivot!D487,14)&\"-\"&Autopivot!H487&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C488-3020000&Autopivot!D488,20)","v":"Q316-3020000"},{"$f":"Autopivot!A488","v":0},{"$f":"Autopivot!B488","v":0},{"$f":"Autopivot!F488","v":0},{"$f":"Autopivot!E488","v":0},{"$f":"IF(Autopivot!G488=0,\"\",Autopivot!G488)","v":""},{"$f":"ROUND(Autopivot!K488,2)","v":0},{"$f":"LEFT(LEFT(C487,15)&\"-\"&LEFT(Autopivot!D488,14)&\"-\"&Autopivot!H488&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C489-3020000&Autopivot!D489,20)","v":"Q316-3020000"},{"$f":"Autopivot!A489","v":0},{"$f":"Autopivot!B489","v":0},{"$f":"Autopivot!F489","v":0},{"$f":"Autopivot!E489","v":0},{"$f":"IF(Autopivot!G489=0,\"\",Autopivot!G489)","v":""},{"$f":"ROUND(Autopivot!K489,2)","v":0},{"$f":"LEFT(LEFT(C488,15)&\"-\"&LEFT(Autopivot!D489,14)&\"-\"&Autopivot!H489&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C490-3020000&Autopivot!D490,20)","v":"Q316-3020000"},{"$f":"Autopivot!A490","v":0},{"$f":"Autopivot!B490","v":0},{"$f":"Autopivot!F490","v":0},{"$f":"Autopivot!E490","v":0},{"$f":"IF(Autopivot!G490=0,\"\",Autopivot!G490)","v":""},{"$f":"ROUND(Autopivot!K490,2)","v":0},{"$f":"LEFT(LEFT(C489,15)&\"-\"&LEFT(Autopivot!D490,14)&\"-\"&Autopivot!H490&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C491-3020000&Autopivot!D491,20)","v":"Q316-3020000"},{"$f":"Autopivot!A491","v":0},{"$f":"Autopivot!B491","v":0},{"$f":"Autopivot!F491","v":0},{"$f":"Autopivot!E491","v":0},{"$f":"IF(Autopivot!G491=0,\"\",Autopivot!G491)","v":""},{"$f":"ROUND(Autopivot!K491,2)","v":0},{"$f":"LEFT(LEFT(C490,15)&\"-\"&LEFT(Autopivot!D491,14)&\"-\"&Autopivot!H491&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C492-3020000&Autopivot!D492,20)","v":"Q316-3020000"},{"$f":"Autopivot!A492","v":0},{"$f":"Autopivot!B492","v":0},{"$f":"Autopivot!F492","v":0},{"$f":"Autopivot!E492","v":0},{"$f":"IF(Autopivot!G492=0,\"\",Autopivot!G492)","v":""},{"$f":"ROUND(Autopivot!K492,2)","v":0},{"$f":"LEFT(LEFT(C491,15)&\"-\"&LEFT(Autopivot!D492,14)&\"-\"&Autopivot!H492&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C493-3020000&Autopivot!D493,20)","v":"Q316-3020000"},{"$f":"Autopivot!A493","v":0},{"$f":"Autopivot!B493","v":0},{"$f":"Autopivot!F493","v":0},{"$f":"Autopivot!E493","v":0},{"$f":"IF(Autopivot!G493=0,\"\",Autopivot!G493)","v":""},{"$f":"ROUND(Autopivot!K493,2)","v":0},{"$f":"LEFT(LEFT(C492,15)&\"-\"&LEFT(Autopivot!D493,14)&\"-\"&Autopivot!H493&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C494-3020000&Autopivot!D494,20)","v":"Q316-3020000"},{"$f":"Autopivot!A494","v":0},{"$f":"Autopivot!B494","v":0},{"$f":"Autopivot!F494","v":0},{"$f":"Autopivot!E494","v":0},{"$f":"IF(Autopivot!G494=0,\"\",Autopivot!G494)","v":""},{"$f":"ROUND(Autopivot!K494,2)","v":0},{"$f":"LEFT(LEFT(C493,15)&\"-\"&LEFT(Autopivot!D494,14)&\"-\"&Autopivot!H494&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C495-3020000&Autopivot!D495,20)","v":"Q316-3020000"},{"$f":"Autopivot!A495","v":0},{"$f":"Autopivot!B495","v":0},{"$f":"Autopivot!F495","v":0},{"$f":"Autopivot!E495","v":0},{"$f":"IF(Autopivot!G495=0,\"\",Autopivot!G495)","v":""},{"$f":"ROUND(Autopivot!K495,2)","v":0},{"$f":"LEFT(LEFT(C494,15)&\"-\"&LEFT(Autopivot!D495,14)&\"-\"&Autopivot!H495&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C496-3020000&Autopivot!D496,20)","v":"Q316-3020000"},{"$f":"Autopivot!A496","v":0},{"$f":"Autopivot!B496","v":0},{"$f":"Autopivot!F496","v":0},{"$f":"Autopivot!E496","v":0},{"$f":"IF(Autopivot!G496=0,\"\",Autopivot!G496)","v":""},{"$f":"ROUND(Autopivot!K496,2)","v":0},{"$f":"LEFT(LEFT(C495,15)&\"-\"&LEFT(Autopivot!D496,14)&\"-\"&Autopivot!H496&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C497-3020000&Autopivot!D497,20)","v":"Q316-3020000"},{"$f":"Autopivot!A497","v":0},{"$f":"Autopivot!B497","v":0},{"$f":"Autopivot!F497","v":0},{"$f":"Autopivot!E497","v":0},{"$f":"IF(Autopivot!G497=0,\"\",Autopivot!G497)","v":""},{"$f":"ROUND(Autopivot!K497,2)","v":0},{"$f":"LEFT(LEFT(C496,15)&\"-\"&LEFT(Autopivot!D497,14)&\"-\"&Autopivot!H497&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C498-3020000&Autopivot!D498,20)","v":"Q316-3020000"},{"$f":"Autopivot!A498","v":0},{"$f":"Autopivot!B498","v":0},{"$f":"Autopivot!F498","v":0},{"$f":"Autopivot!E498","v":0},{"$f":"IF(Autopivot!G498=0,\"\",Autopivot!G498)","v":""},{"$f":"ROUND(Autopivot!K498,2)","v":0},{"$f":"LEFT(LEFT(C497,15)&\"-\"&LEFT(Autopivot!D498,14)&\"-\"&Autopivot!H498&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C499-3020000&Autopivot!D499,20)","v":"Q316-3020000"},{"$f":"Autopivot!A499","v":0},{"$f":"Autopivot!B499","v":0},{"$f":"Autopivot!F499","v":0},{"$f":"Autopivot!E499","v":0},{"$f":"IF(Autopivot!G499=0,\"\",Autopivot!G499)","v":""},{"$f":"ROUND(Autopivot!K499,2)","v":0},{"$f":"LEFT(LEFT(C498,15)&\"-\"&LEFT(Autopivot!D499,14)&\"-\"&Autopivot!H499&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C500-3020000&Autopivot!D500,20)","v":"Q316-3020000"},{"$f":"Autopivot!A500","v":0},{"$f":"Autopivot!B500","v":0},{"$f":"Autopivot!F500","v":0},{"$f":"Autopivot!E500","v":0},{"$f":"IF(Autopivot!G500=0,\"\",Autopivot!G500)","v":""},{"$f":"ROUND(Autopivot!K500,2)","v":0},{"$f":"LEFT(LEFT(C499,15)&\"-\"&LEFT(Autopivot!D500,14)&\"-\"&Autopivot!H500&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C501-3020000&Autopivot!D501,20)","v":"Q316-3020000"},{"$f":"Autopivot!A501","v":0},{"$f":"Autopivot!B501","v":0},{"$f":"Autopivot!F501","v":0},{"$f":"Autopivot!E501","v":0},{"$f":"IF(Autopivot!G501=0,\"\",Autopivot!G501)","v":""},{"$f":"ROUND(Autopivot!K501,2)","v":0},{"$f":"LEFT(LEFT(C500,15)&\"-\"&LEFT(Autopivot!D501,14)&\"-\"&Autopivot!H501&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C502-3020000&Autopivot!D502,20)","v":"Q316-3020000"},{"$f":"Autopivot!A502","v":0},{"$f":"Autopivot!B502","v":0},{"$f":"Autopivot!F502","v":0},{"$f":"Autopivot!E502","v":0},{"$f":"IF(Autopivot!G502=0,\"\",Autopivot!G502)","v":""},{"$f":"ROUND(Autopivot!K502,2)","v":0},{"$f":"LEFT(LEFT(C501,15)&\"-\"&LEFT(Autopivot!D502,14)&\"-\"&Autopivot!H502&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C503-3020000&Autopivot!D503,20)","v":"Q316-3020000"},{"$f":"Autopivot!A503","v":0},{"$f":"Autopivot!B503","v":0},{"$f":"Autopivot!F503","v":0},{"$f":"Autopivot!E503","v":0},{"$f":"IF(Autopivot!G503=0,\"\",Autopivot!G503)","v":""},{"$f":"ROUND(Autopivot!K503,2)","v":0},{"$f":"LEFT(LEFT(C502,15)&\"-\"&LEFT(Autopivot!D503,14)&\"-\"&Autopivot!H503&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C504-3020000&Autopivot!D504,20)","v":"Q316-3020000"},{"$f":"Autopivot!A504","v":0},{"$f":"Autopivot!B504","v":0},{"$f":"Autopivot!F504","v":0},{"$f":"Autopivot!E504","v":0},{"$f":"IF(Autopivot!G504=0,\"\",Autopivot!G504)","v":""},{"$f":"ROUND(Autopivot!K504,2)","v":0},{"$f":"LEFT(LEFT(C503,15)&\"-\"&LEFT(Autopivot!D504,14)&\"-\"&Autopivot!H504&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C505-3020000&Autopivot!D505,20)","v":"Q316-3020000"},{"$f":"Autopivot!A505","v":0},{"$f":"Autopivot!B505","v":0},{"$f":"Autopivot!F505","v":0},{"$f":"Autopivot!E505","v":0},{"$f":"IF(Autopivot!G505=0,\"\",Autopivot!G505)","v":""},{"$f":"ROUND(Autopivot!K505,2)","v":0},{"$f":"LEFT(LEFT(C504,15)&\"-\"&LEFT(Autopivot!D505,14)&\"-\"&Autopivot!H505&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C506-3020000&Autopivot!D506,20)","v":"Q316-3020000"},{"$f":"Autopivot!A506","v":0},{"$f":"Autopivot!B506","v":0},{"$f":"Autopivot!F506","v":0},{"$f":"Autopivot!E506","v":0},{"$f":"IF(Autopivot!G506=0,\"\",Autopivot!G506)","v":""},{"$f":"ROUND(Autopivot!K506,2)","v":0},{"$f":"LEFT(LEFT(C505,15)&\"-\"&LEFT(Autopivot!D506,14)&\"-\"&Autopivot!H506&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C507-3020000&Autopivot!D507,20)","v":"Q316-3020000"},{"$f":"Autopivot!A507","v":0},{"$f":"Autopivot!B507","v":0},{"$f":"Autopivot!F507","v":0},{"$f":"Autopivot!E507","v":0},{"$f":"IF(Autopivot!G507=0,\"\",Autopivot!G507)","v":""},{"$f":"ROUND(Autopivot!K507,2)","v":0},{"$f":"LEFT(LEFT(C506,15)&\"-\"&LEFT(Autopivot!D507,14)&\"-\"&Autopivot!H507&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C508-3020000&Autopivot!D508,20)","v":"Q316-3020000"},{"$f":"Autopivot!A508","v":0},{"$f":"Autopivot!B508","v":0},{"$f":"Autopivot!F508","v":0},{"$f":"Autopivot!E508","v":0},{"$f":"IF(Autopivot!G508=0,\"\",Autopivot!G508)","v":""},{"$f":"ROUND(Autopivot!K508,2)","v":0},{"$f":"LEFT(LEFT(C507,15)&\"-\"&LEFT(Autopivot!D508,14)&\"-\"&Autopivot!H508&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C509-3020000&Autopivot!D509,20)","v":"Q316-3020000"},{"$f":"Autopivot!A509","v":0},{"$f":"Autopivot!B509","v":0},{"$f":"Autopivot!F509","v":0},{"$f":"Autopivot!E509","v":0},{"$f":"IF(Autopivot!G509=0,\"\",Autopivot!G509)","v":""},{"$f":"ROUND(Autopivot!K509,2)","v":0},{"$f":"LEFT(LEFT(C508,15)&\"-\"&LEFT(Autopivot!D509,14)&\"-\"&Autopivot!H509&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C510-3020000&Autopivot!D510,20)","v":"Q316-3020000"},{"$f":"Autopivot!A510","v":0},{"$f":"Autopivot!B510","v":0},{"$f":"Autopivot!F510","v":0},{"$f":"Autopivot!E510","v":0},{"$f":"IF(Autopivot!G510=0,\"\",Autopivot!G510)","v":""},{"$f":"ROUND(Autopivot!K510,2)","v":0},{"$f":"LEFT(LEFT(C509,15)&\"-\"&LEFT(Autopivot!D510,14)&\"-\"&Autopivot!H510&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C511-3020000&Autopivot!D511,20)","v":"Q316-3020000"},{"$f":"Autopivot!A511","v":0},{"$f":"Autopivot!B511","v":0},{"$f":"Autopivot!F511","v":0},{"$f":"Autopivot!E511","v":0},{"$f":"IF(Autopivot!G511=0,\"\",Autopivot!G511)","v":""},{"$f":"ROUND(Autopivot!K511,2)","v":0},{"$f":"LEFT(LEFT(C510,15)&\"-\"&LEFT(Autopivot!D511,14)&\"-\"&Autopivot!H511&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C512-3020000&Autopivot!D512,20)","v":"Q316-3020000"},{"$f":"Autopivot!A512","v":0},{"$f":"Autopivot!B512","v":0},{"$f":"Autopivot!F512","v":0},{"$f":"Autopivot!E512","v":0},{"$f":"IF(Autopivot!G512=0,\"\",Autopivot!G512)","v":""},{"$f":"ROUND(Autopivot!K512,2)","v":0},{"$f":"LEFT(LEFT(C511,15)&\"-\"&LEFT(Autopivot!D512,14)&\"-\"&Autopivot!H512&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C513-3020000&Autopivot!D513,20)","v":"Q316-3020000"},{"$f":"Autopivot!A513","v":0},{"$f":"Autopivot!B513","v":0},{"$f":"Autopivot!F513","v":0},{"$f":"Autopivot!E513","v":0},{"$f":"IF(Autopivot!G513=0,\"\",Autopivot!G513)","v":""},{"$f":"ROUND(Autopivot!K513,2)","v":0},{"$f":"LEFT(LEFT(C512,15)&\"-\"&LEFT(Autopivot!D513,14)&\"-\"&Autopivot!H513&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C514-3020000&Autopivot!D514,20)","v":"Q316-3020000"},{"$f":"Autopivot!A514","v":0},{"$f":"Autopivot!B514","v":0},{"$f":"Autopivot!F514","v":0},{"$f":"Autopivot!E514","v":0},{"$f":"IF(Autopivot!G514=0,\"\",Autopivot!G514)","v":""},{"$f":"ROUND(Autopivot!K514,2)","v":0},{"$f":"LEFT(LEFT(C513,15)&\"-\"&LEFT(Autopivot!D514,14)&\"-\"&Autopivot!H514&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C515-3020000&Autopivot!D515,20)","v":"Q316-3020000"},{"$f":"Autopivot!A515","v":0},{"$f":"Autopivot!B515","v":0},{"$f":"Autopivot!F515","v":0},{"$f":"Autopivot!E515","v":0},{"$f":"IF(Autopivot!G515=0,\"\",Autopivot!G515)","v":""},{"$f":"ROUND(Autopivot!K515,2)","v":0},{"$f":"LEFT(LEFT(C514,15)&\"-\"&LEFT(Autopivot!D515,14)&\"-\"&Autopivot!H515&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C516-3020000&Autopivot!D516,20)","v":"Q316-3020000"},{"$f":"Autopivot!A516","v":0},{"$f":"Autopivot!B516","v":0},{"$f":"Autopivot!F516","v":0},{"$f":"Autopivot!E516","v":0},{"$f":"IF(Autopivot!G516=0,\"\",Autopivot!G516)","v":""},{"$f":"ROUND(Autopivot!K516,2)","v":0},{"$f":"LEFT(LEFT(C515,15)&\"-\"&LEFT(Autopivot!D516,14)&\"-\"&Autopivot!H516&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C517-3020000&Autopivot!D517,20)","v":"Q316-3020000"},{"$f":"Autopivot!A517","v":0},{"$f":"Autopivot!B517","v":0},{"$f":"Autopivot!F517","v":0},{"$f":"Autopivot!E517","v":0},{"$f":"IF(Autopivot!G517=0,\"\",Autopivot!G517)","v":""},{"$f":"ROUND(Autopivot!K517,2)","v":0},{"$f":"LEFT(LEFT(C516,15)&\"-\"&LEFT(Autopivot!D517,14)&\"-\"&Autopivot!H517&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C518-3020000&Autopivot!D518,20)","v":"Q316-3020000"},{"$f":"Autopivot!A518","v":0},{"$f":"Autopivot!B518","v":0},{"$f":"Autopivot!F518","v":0},{"$f":"Autopivot!E518","v":0},{"$f":"IF(Autopivot!G518=0,\"\",Autopivot!G518)","v":""},{"$f":"ROUND(Autopivot!K518,2)","v":0},{"$f":"LEFT(LEFT(C517,15)&\"-\"&LEFT(Autopivot!D518,14)&\"-\"&Autopivot!H518&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C519-3020000&Autopivot!D519,20)","v":"Q316-3020000"},{"$f":"Autopivot!A519","v":0},{"$f":"Autopivot!B519","v":0},{"$f":"Autopivot!F519","v":0},{"$f":"Autopivot!E519","v":0},{"$f":"IF(Autopivot!G519=0,\"\",Autopivot!G519)","v":""},{"$f":"ROUND(Autopivot!K519,2)","v":0},{"$f":"LEFT(LEFT(C518,15)&\"-\"&LEFT(Autopivot!D519,14)&\"-\"&Autopivot!H519&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C520-3020000&Autopivot!D520,20)","v":"Q316-3020000"},{"$f":"Autopivot!A520","v":0},{"$f":"Autopivot!B520","v":0},{"$f":"Autopivot!F520","v":0},{"$f":"Autopivot!E520","v":0},{"$f":"IF(Autopivot!G520=0,\"\",Autopivot!G520)","v":""},{"$f":"ROUND(Autopivot!K520,2)","v":0},{"$f":"LEFT(LEFT(C519,15)&\"-\"&LEFT(Autopivot!D520,14)&\"-\"&Autopivot!H520&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C521-3020000&Autopivot!D521,20)","v":"Q316-3020000"},{"$f":"Autopivot!A521","v":0},{"$f":"Autopivot!B521","v":0},{"$f":"Autopivot!F521","v":0},{"$f":"Autopivot!E521","v":0},{"$f":"IF(Autopivot!G521=0,\"\",Autopivot!G521)","v":""},{"$f":"ROUND(Autopivot!K521,2)","v":0},{"$f":"LEFT(LEFT(C520,15)&\"-\"&LEFT(Autopivot!D521,14)&\"-\"&Autopivot!H521&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C522-3020000&Autopivot!D522,20)","v":"Q316-3020000"},{"$f":"Autopivot!A522","v":0},{"$f":"Autopivot!B522","v":0},{"$f":"Autopivot!F522","v":0},{"$f":"Autopivot!E522","v":0},{"$f":"IF(Autopivot!G522=0,\"\",Autopivot!G522)","v":""},{"$f":"ROUND(Autopivot!K522,2)","v":0},{"$f":"LEFT(LEFT(C521,15)&\"-\"&LEFT(Autopivot!D522,14)&\"-\"&Autopivot!H522&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C523-3020000&Autopivot!D523,20)","v":"Q316-3020000"},{"$f":"Autopivot!A523","v":0},{"$f":"Autopivot!B523","v":0},{"$f":"Autopivot!F523","v":0},{"$f":"Autopivot!E523","v":0},{"$f":"IF(Autopivot!G523=0,\"\",Autopivot!G523)","v":""},{"$f":"ROUND(Autopivot!K523,2)","v":0},{"$f":"LEFT(LEFT(C522,15)&\"-\"&LEFT(Autopivot!D523,14)&\"-\"&Autopivot!H523&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C524-3020000&Autopivot!D524,20)","v":"Q316-3020000"},{"$f":"Autopivot!A524","v":0},{"$f":"Autopivot!B524","v":0},{"$f":"Autopivot!F524","v":0},{"$f":"Autopivot!E524","v":0},{"$f":"IF(Autopivot!G524=0,\"\",Autopivot!G524)","v":""},{"$f":"ROUND(Autopivot!K524,2)","v":0},{"$f":"LEFT(LEFT(C523,15)&\"-\"&LEFT(Autopivot!D524,14)&\"-\"&Autopivot!H524&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C525-3020000&Autopivot!D525,20)","v":"Q316-3020000"},{"$f":"Autopivot!A525","v":0},{"$f":"Autopivot!B525","v":0},{"$f":"Autopivot!F525","v":0},{"$f":"Autopivot!E525","v":0},{"$f":"IF(Autopivot!G525=0,\"\",Autopivot!G525)","v":""},{"$f":"ROUND(Autopivot!K525,2)","v":0},{"$f":"LEFT(LEFT(C524,15)&\"-\"&LEFT(Autopivot!D525,14)&\"-\"&Autopivot!H525&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C526-3020000&Autopivot!D526,20)","v":"Q316-3020000"},{"$f":"Autopivot!A526","v":0},{"$f":"Autopivot!B526","v":0},{"$f":"Autopivot!F526","v":0},{"$f":"Autopivot!E526","v":0},{"$f":"IF(Autopivot!G526=0,\"\",Autopivot!G526)","v":""},{"$f":"ROUND(Autopivot!K526,2)","v":0},{"$f":"LEFT(LEFT(C525,15)&\"-\"&LEFT(Autopivot!D526,14)&\"-\"&Autopivot!H526&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C527-3020000&Autopivot!D527,20)","v":"Q316-3020000"},{"$f":"Autopivot!A527","v":0},{"$f":"Autopivot!B527","v":0},{"$f":"Autopivot!F527","v":0},{"$f":"Autopivot!E527","v":0},{"$f":"IF(Autopivot!G527=0,\"\",Autopivot!G527)","v":""},{"$f":"ROUND(Autopivot!K527,2)","v":0},{"$f":"LEFT(LEFT(C526,15)&\"-\"&LEFT(Autopivot!D527,14)&\"-\"&Autopivot!H527&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C528-3020000&Autopivot!D528,20)","v":"Q316-3020000"},{"$f":"Autopivot!A528","v":0},{"$f":"Autopivot!B528","v":0},{"$f":"Autopivot!F528","v":0},{"$f":"Autopivot!E528","v":0},{"$f":"IF(Autopivot!G528=0,\"\",Autopivot!G528)","v":""},{"$f":"ROUND(Autopivot!K528,2)","v":0},{"$f":"LEFT(LEFT(C527,15)&\"-\"&LEFT(Autopivot!D528,14)&\"-\"&Autopivot!H528&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C529-3020000&Autopivot!D529,20)","v":"Q316-3020000"},{"$f":"Autopivot!A529","v":0},{"$f":"Autopivot!B529","v":0},{"$f":"Autopivot!F529","v":0},{"$f":"Autopivot!E529","v":0},{"$f":"IF(Autopivot!G529=0,\"\",Autopivot!G529)","v":""},{"$f":"ROUND(Autopivot!K529,2)","v":0},{"$f":"LEFT(LEFT(C528,15)&\"-\"&LEFT(Autopivot!D529,14)&\"-\"&Autopivot!H529&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C530-3020000&Autopivot!D530,20)","v":"Q316-3020000"},{"$f":"Autopivot!A530","v":0},{"$f":"Autopivot!B530","v":0},{"$f":"Autopivot!F530","v":0},{"$f":"Autopivot!E530","v":0},{"$f":"IF(Autopivot!G530=0,\"\",Autopivot!G530)","v":""},{"$f":"ROUND(Autopivot!K530,2)","v":0},{"$f":"LEFT(LEFT(C529,15)&\"-\"&LEFT(Autopivot!D530,14)&\"-\"&Autopivot!H530&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C531-3020000&Autopivot!D531,20)","v":"Q316-3020000"},{"$f":"Autopivot!A531","v":0},{"$f":"Autopivot!B531","v":0},{"$f":"Autopivot!F531","v":0},{"$f":"Autopivot!E531","v":0},{"$f":"IF(Autopivot!G531=0,\"\",Autopivot!G531)","v":""},{"$f":"ROUND(Autopivot!K531,2)","v":0},{"$f":"LEFT(LEFT(C530,15)&\"-\"&LEFT(Autopivot!D531,14)&\"-\"&Autopivot!H531&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C532-3020000&Autopivot!D532,20)","v":"Q316-3020000"},{"$f":"Autopivot!A532","v":0},{"$f":"Autopivot!B532","v":0},{"$f":"Autopivot!F532","v":0},{"$f":"Autopivot!E532","v":0},{"$f":"IF(Autopivot!G532=0,\"\",Autopivot!G532)","v":""},{"$f":"ROUND(Autopivot!K532,2)","v":0},{"$f":"LEFT(LEFT(C531,15)&\"-\"&LEFT(Autopivot!D532,14)&\"-\"&Autopivot!H532&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C533-3020000&Autopivot!D533,20)","v":"Q316-3020000"},{"$f":"Autopivot!A533","v":0},{"$f":"Autopivot!B533","v":0},{"$f":"Autopivot!F533","v":0},{"$f":"Autopivot!E533","v":0},{"$f":"IF(Autopivot!G533=0,\"\",Autopivot!G533)","v":""},{"$f":"ROUND(Autopivot!K533,2)","v":0},{"$f":"LEFT(LEFT(C532,15)&\"-\"&LEFT(Autopivot!D533,14)&\"-\"&Autopivot!H533&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C534-3020000&Autopivot!D534,20)","v":"Q316-3020000"},{"$f":"Autopivot!A534","v":0},{"$f":"Autopivot!B534","v":0},{"$f":"Autopivot!F534","v":0},{"$f":"Autopivot!E534","v":0},{"$f":"IF(Autopivot!G534=0,\"\",Autopivot!G534)","v":""},{"$f":"ROUND(Autopivot!K534,2)","v":0},{"$f":"LEFT(LEFT(C533,15)&\"-\"&LEFT(Autopivot!D534,14)&\"-\"&Autopivot!H534&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C535-3020000&Autopivot!D535,20)","v":"Q316-3020000"},{"$f":"Autopivot!A535","v":0},{"$f":"Autopivot!B535","v":0},{"$f":"Autopivot!F535","v":0},{"$f":"Autopivot!E535","v":0},{"$f":"IF(Autopivot!G535=0,\"\",Autopivot!G535)","v":""},{"$f":"ROUND(Autopivot!K535,2)","v":0},{"$f":"LEFT(LEFT(C534,15)&\"-\"&LEFT(Autopivot!D535,14)&\"-\"&Autopivot!H535&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C536-3020000&Autopivot!D536,20)","v":"Q316-3020000"},{"$f":"Autopivot!A536","v":0},{"$f":"Autopivot!B536","v":0},{"$f":"Autopivot!F536","v":0},{"$f":"Autopivot!E536","v":0},{"$f":"IF(Autopivot!G536=0,\"\",Autopivot!G536)","v":""},{"$f":"ROUND(Autopivot!K536,2)","v":0},{"$f":"LEFT(LEFT(C535,15)&\"-\"&LEFT(Autopivot!D536,14)&\"-\"&Autopivot!H536&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C537-3020000&Autopivot!D537,20)","v":"Q316-3020000"},{"$f":"Autopivot!A537","v":0},{"$f":"Autopivot!B537","v":0},{"$f":"Autopivot!F537","v":0},{"$f":"Autopivot!E537","v":0},{"$f":"IF(Autopivot!G537=0,\"\",Autopivot!G537)","v":""},{"$f":"ROUND(Autopivot!K537,2)","v":0},{"$f":"LEFT(LEFT(C536,15)&\"-\"&LEFT(Autopivot!D537,14)&\"-\"&Autopivot!H537&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C538-3020000&Autopivot!D538,20)","v":"Q316-3020000"},{"$f":"Autopivot!A538","v":0},{"$f":"Autopivot!B538","v":0},{"$f":"Autopivot!F538","v":0},{"$f":"Autopivot!E538","v":0},{"$f":"IF(Autopivot!G538=0,\"\",Autopivot!G538)","v":""},{"$f":"ROUND(Autopivot!K538,2)","v":0},{"$f":"LEFT(LEFT(C537,15)&\"-\"&LEFT(Autopivot!D538,14)&\"-\"&Autopivot!H538&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C539-3020000&Autopivot!D539,20)","v":"Q316-3020000"},{"$f":"Autopivot!A539","v":0},{"$f":"Autopivot!B539","v":0},{"$f":"Autopivot!F539","v":0},{"$f":"Autopivot!E539","v":0},{"$f":"IF(Autopivot!G539=0,\"\",Autopivot!G539)","v":""},{"$f":"ROUND(Autopivot!K539,2)","v":0},{"$f":"LEFT(LEFT(C538,15)&\"-\"&LEFT(Autopivot!D539,14)&\"-\"&Autopivot!H539&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C540-3020000&Autopivot!D540,20)","v":"Q316-3020000"},{"$f":"Autopivot!A540","v":0},{"$f":"Autopivot!B540","v":0},{"$f":"Autopivot!F540","v":0},{"$f":"Autopivot!E540","v":0},{"$f":"IF(Autopivot!G540=0,\"\",Autopivot!G540)","v":""},{"$f":"ROUND(Autopivot!K540,2)","v":0},{"$f":"LEFT(LEFT(C539,15)&\"-\"&LEFT(Autopivot!D540,14)&\"-\"&Autopivot!H540&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C541-3020000&Autopivot!D541,20)","v":"Q316-3020000"},{"$f":"Autopivot!A541","v":0},{"$f":"Autopivot!B541","v":0},{"$f":"Autopivot!F541","v":0},{"$f":"Autopivot!E541","v":0},{"$f":"IF(Autopivot!G541=0,\"\",Autopivot!G541)","v":""},{"$f":"ROUND(Autopivot!K541,2)","v":0},{"$f":"LEFT(LEFT(C540,15)&\"-\"&LEFT(Autopivot!D541,14)&\"-\"&Autopivot!H541&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C542-3020000&Autopivot!D542,20)","v":"Q316-3020000"},{"$f":"Autopivot!A542","v":0},{"$f":"Autopivot!B542","v":0},{"$f":"Autopivot!F542","v":0},{"$f":"Autopivot!E542","v":0},{"$f":"IF(Autopivot!G542=0,\"\",Autopivot!G542)","v":""},{"$f":"ROUND(Autopivot!K542,2)","v":0},{"$f":"LEFT(LEFT(C541,15)&\"-\"&LEFT(Autopivot!D542,14)&\"-\"&Autopivot!H542&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C543-3020000&Autopivot!D543,20)","v":"Q316-3020000"},{"$f":"Autopivot!A543","v":0},{"$f":"Autopivot!B543","v":0},{"$f":"Autopivot!F543","v":0},{"$f":"Autopivot!E543","v":0},{"$f":"IF(Autopivot!G543=0,\"\",Autopivot!G543)","v":""},{"$f":"ROUND(Autopivot!K543,2)","v":0},{"$f":"LEFT(LEFT(C542,15)&\"-\"&LEFT(Autopivot!D543,14)&\"-\"&Autopivot!H543&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C544-3020000&Autopivot!D544,20)","v":"Q316-3020000"},{"$f":"Autopivot!A544","v":0},{"$f":"Autopivot!B544","v":0},{"$f":"Autopivot!F544","v":0},{"$f":"Autopivot!E544","v":0},{"$f":"IF(Autopivot!G544=0,\"\",Autopivot!G544)","v":""},{"$f":"ROUND(Autopivot!K544,2)","v":0},{"$f":"LEFT(LEFT(C543,15)&\"-\"&LEFT(Autopivot!D544,14)&\"-\"&Autopivot!H544&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C545-3020000&Autopivot!D545,20)","v":"Q316-3020000"},{"$f":"Autopivot!A545","v":0},{"$f":"Autopivot!B545","v":0},{"$f":"Autopivot!F545","v":0},{"$f":"Autopivot!E545","v":0},{"$f":"IF(Autopivot!G545=0,\"\",Autopivot!G545)","v":""},{"$f":"ROUND(Autopivot!K545,2)","v":0},{"$f":"LEFT(LEFT(C544,15)&\"-\"&LEFT(Autopivot!D545,14)&\"-\"&Autopivot!H545&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C546-3020000&Autopivot!D546,20)","v":"Q316-3020000"},{"$f":"Autopivot!A546","v":0},{"$f":"Autopivot!B546","v":0},{"$f":"Autopivot!F546","v":0},{"$f":"Autopivot!E546","v":0},{"$f":"IF(Autopivot!G546=0,\"\",Autopivot!G546)","v":""},{"$f":"ROUND(Autopivot!K546,2)","v":0},{"$f":"LEFT(LEFT(C545,15)&\"-\"&LEFT(Autopivot!D546,14)&\"-\"&Autopivot!H546&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C547-3020000&Autopivot!D547,20)","v":"Q316-3020000"},{"$f":"Autopivot!A547","v":0},{"$f":"Autopivot!B547","v":0},{"$f":"Autopivot!F547","v":0},{"$f":"Autopivot!E547","v":0},{"$f":"IF(Autopivot!G547=0,\"\",Autopivot!G547)","v":""},{"$f":"ROUND(Autopivot!K547,2)","v":0},{"$f":"LEFT(LEFT(C546,15)&\"-\"&LEFT(Autopivot!D547,14)&\"-\"&Autopivot!H547&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C548-3020000&Autopivot!D548,20)","v":"Q316-3020000"},{"$f":"Autopivot!A548","v":0},{"$f":"Autopivot!B548","v":0},{"$f":"Autopivot!F548","v":0},{"$f":"Autopivot!E548","v":0},{"$f":"IF(Autopivot!G548=0,\"\",Autopivot!G548)","v":""},{"$f":"ROUND(Autopivot!K548,2)","v":0},{"$f":"LEFT(LEFT(C547,15)&\"-\"&LEFT(Autopivot!D548,14)&\"-\"&Autopivot!H548&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C549-3020000&Autopivot!D549,20)","v":"Q316-3020000"},{"$f":"Autopivot!A549","v":0},{"$f":"Autopivot!B549","v":0},{"$f":"Autopivot!F549","v":0},{"$f":"Autopivot!E549","v":0},{"$f":"IF(Autopivot!G549=0,\"\",Autopivot!G549)","v":""},{"$f":"ROUND(Autopivot!K549,2)","v":0},{"$f":"LEFT(LEFT(C548,15)&\"-\"&LEFT(Autopivot!D549,14)&\"-\"&Autopivot!H549&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C550-3020000&Autopivot!D550,20)","v":"Q316-3020000"},{"$f":"Autopivot!A550","v":0},{"$f":"Autopivot!B550","v":0},{"$f":"Autopivot!F550","v":0},{"$f":"Autopivot!E550","v":0},{"$f":"IF(Autopivot!G550=0,\"\",Autopivot!G550)","v":""},{"$f":"ROUND(Autopivot!K550,2)","v":0},{"$f":"LEFT(LEFT(C549,15)&\"-\"&LEFT(Autopivot!D550,14)&\"-\"&Autopivot!H550&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C551-3020000&Autopivot!D551,20)","v":"Q316-3020000"},{"$f":"Autopivot!A551","v":0},{"$f":"Autopivot!B551","v":0},{"$f":"Autopivot!F551","v":0},{"$f":"Autopivot!E551","v":0},{"$f":"IF(Autopivot!G551=0,\"\",Autopivot!G551)","v":""},{"$f":"ROUND(Autopivot!K551,2)","v":0},{"$f":"LEFT(LEFT(C550,15)&\"-\"&LEFT(Autopivot!D551,14)&\"-\"&Autopivot!H551&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C552-3020000&Autopivot!D552,20)","v":"Q316-3020000"},{"$f":"Autopivot!A552","v":0},{"$f":"Autopivot!B552","v":0},{"$f":"Autopivot!F552","v":0},{"$f":"Autopivot!E552","v":0},{"$f":"IF(Autopivot!G552=0,\"\",Autopivot!G552)","v":""},{"$f":"ROUND(Autopivot!K552,2)","v":0},{"$f":"LEFT(LEFT(C551,15)&\"-\"&LEFT(Autopivot!D552,14)&\"-\"&Autopivot!H552&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C553-3020000&Autopivot!D553,20)","v":"Q316-3020000"},{"$f":"Autopivot!A553","v":0},{"$f":"Autopivot!B553","v":0},{"$f":"Autopivot!F553","v":0},{"$f":"Autopivot!E553","v":0},{"$f":"IF(Autopivot!G553=0,\"\",Autopivot!G553)","v":""},{"$f":"ROUND(Autopivot!K553,2)","v":0},{"$f":"LEFT(LEFT(C552,15)&\"-\"&LEFT(Autopivot!D553,14)&\"-\"&Autopivot!H553&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C554-3020000&Autopivot!D554,20)","v":"Q316-3020000"},{"$f":"Autopivot!A554","v":0},{"$f":"Autopivot!B554","v":0},{"$f":"Autopivot!F554","v":0},{"$f":"Autopivot!E554","v":0},{"$f":"IF(Autopivot!G554=0,\"\",Autopivot!G554)","v":""},{"$f":"ROUND(Autopivot!K554,2)","v":0},{"$f":"LEFT(LEFT(C553,15)&\"-\"&LEFT(Autopivot!D554,14)&\"-\"&Autopivot!H554&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C555-3020000&Autopivot!D555,20)","v":"Q316-3020000"},{"$f":"Autopivot!A555","v":0},{"$f":"Autopivot!B555","v":0},{"$f":"Autopivot!F555","v":0},{"$f":"Autopivot!E555","v":0},{"$f":"IF(Autopivot!G555=0,\"\",Autopivot!G555)","v":""},{"$f":"ROUND(Autopivot!K555,2)","v":0},{"$f":"LEFT(LEFT(C554,15)&\"-\"&LEFT(Autopivot!D555,14)&\"-\"&Autopivot!H555&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C556-3020000&Autopivot!D556,20)","v":"Q316-3020000"},{"$f":"Autopivot!A556","v":0},{"$f":"Autopivot!B556","v":0},{"$f":"Autopivot!F556","v":0},{"$f":"Autopivot!E556","v":0},{"$f":"IF(Autopivot!G556=0,\"\",Autopivot!G556)","v":""},{"$f":"ROUND(Autopivot!K556,2)","v":0},{"$f":"LEFT(LEFT(C555,15)&\"-\"&LEFT(Autopivot!D556,14)&\"-\"&Autopivot!H556&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C557-3020000&Autopivot!D557,20)","v":"Q316-3020000"},{"$f":"Autopivot!A557","v":0},{"$f":"Autopivot!B557","v":0},{"$f":"Autopivot!F557","v":0},{"$f":"Autopivot!E557","v":0},{"$f":"IF(Autopivot!G557=0,\"\",Autopivot!G557)","v":""},{"$f":"ROUND(Autopivot!K557,2)","v":0},{"$f":"LEFT(LEFT(C556,15)&\"-\"&LEFT(Autopivot!D557,14)&\"-\"&Autopivot!H557&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C558-3020000&Autopivot!D558,20)","v":"Q316-3020000"},{"$f":"Autopivot!A558","v":0},{"$f":"Autopivot!B558","v":0},{"$f":"Autopivot!F558","v":0},{"$f":"Autopivot!E558","v":0},{"$f":"IF(Autopivot!G558=0,\"\",Autopivot!G558)","v":""},{"$f":"ROUND(Autopivot!K558,2)","v":0},{"$f":"LEFT(LEFT(C557,15)&\"-\"&LEFT(Autopivot!D558,14)&\"-\"&Autopivot!H558&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C559-3020000&Autopivot!D559,20)","v":"Q316-3020000"},{"$f":"Autopivot!A559","v":0},{"$f":"Autopivot!B559","v":0},{"$f":"Autopivot!F559","v":0},{"$f":"Autopivot!E559","v":0},{"$f":"IF(Autopivot!G559=0,\"\",Autopivot!G559)","v":""},{"$f":"ROUND(Autopivot!K559,2)","v":0},{"$f":"LEFT(LEFT(C558,15)&\"-\"&LEFT(Autopivot!D559,14)&\"-\"&Autopivot!H559&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C560-3020000&Autopivot!D560,20)","v":"Q316-3020000"},{"$f":"Autopivot!A560","v":0},{"$f":"Autopivot!B560","v":0},{"$f":"Autopivot!F560","v":0},{"$f":"Autopivot!E560","v":0},{"$f":"IF(Autopivot!G560=0,\"\",Autopivot!G560)","v":""},{"$f":"ROUND(Autopivot!K560,2)","v":0},{"$f":"LEFT(LEFT(C559,15)&\"-\"&LEFT(Autopivot!D560,14)&\"-\"&Autopivot!H560&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C561-3020000&Autopivot!D561,20)","v":"Q316-3020000"},{"$f":"Autopivot!A561","v":0},{"$f":"Autopivot!B561","v":0},{"$f":"Autopivot!F561","v":0},{"$f":"Autopivot!E561","v":0},{"$f":"IF(Autopivot!G561=0,\"\",Autopivot!G561)","v":""},{"$f":"ROUND(Autopivot!K561,2)","v":0},{"$f":"LEFT(LEFT(C560,15)&\"-\"&LEFT(Autopivot!D561,14)&\"-\"&Autopivot!H561&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C562-3020000&Autopivot!D562,20)","v":"Q316-3020000"},{"$f":"Autopivot!A562","v":0},{"$f":"Autopivot!B562","v":0},{"$f":"Autopivot!F562","v":0},{"$f":"Autopivot!E562","v":0},{"$f":"IF(Autopivot!G562=0,\"\",Autopivot!G562)","v":""},{"$f":"ROUND(Autopivot!K562,2)","v":0},{"$f":"LEFT(LEFT(C561,15)&\"-\"&LEFT(Autopivot!D562,14)&\"-\"&Autopivot!H562&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C563-3020000&Autopivot!D563,20)","v":"Q316-3020000"},{"$f":"Autopivot!A563","v":0},{"$f":"Autopivot!B563","v":0},{"$f":"Autopivot!F563","v":0},{"$f":"Autopivot!E563","v":0},{"$f":"IF(Autopivot!G563=0,\"\",Autopivot!G563)","v":""},{"$f":"ROUND(Autopivot!K563,2)","v":0},{"$f":"LEFT(LEFT(C562,15)&\"-\"&LEFT(Autopivot!D563,14)&\"-\"&Autopivot!H563&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C564-3020000&Autopivot!D564,20)","v":"Q316-3020000"},{"$f":"Autopivot!A564","v":0},{"$f":"Autopivot!B564","v":0},{"$f":"Autopivot!F564","v":0},{"$f":"Autopivot!E564","v":0},{"$f":"IF(Autopivot!G564=0,\"\",Autopivot!G564)","v":""},{"$f":"ROUND(Autopivot!K564,2)","v":0},{"$f":"LEFT(LEFT(C563,15)&\"-\"&LEFT(Autopivot!D564,14)&\"-\"&Autopivot!H564&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C565-3020000&Autopivot!D565,20)","v":"Q316-3020000"},{"$f":"Autopivot!A565","v":0},{"$f":"Autopivot!B565","v":0},{"$f":"Autopivot!F565","v":0},{"$f":"Autopivot!E565","v":0},{"$f":"IF(Autopivot!G565=0,\"\",Autopivot!G565)","v":""},{"$f":"ROUND(Autopivot!K565,2)","v":0},{"$f":"LEFT(LEFT(C564,15)&\"-\"&LEFT(Autopivot!D565,14)&\"-\"&Autopivot!H565&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C566-3020000&Autopivot!D566,20)","v":"Q316-3020000"},{"$f":"Autopivot!A566","v":0},{"$f":"Autopivot!B566","v":0},{"$f":"Autopivot!F566","v":0},{"$f":"Autopivot!E566","v":0},{"$f":"IF(Autopivot!G566=0,\"\",Autopivot!G566)","v":""},{"$f":"ROUND(Autopivot!K566,2)","v":0},{"$f":"LEFT(LEFT(C565,15)&\"-\"&LEFT(Autopivot!D566,14)&\"-\"&Autopivot!H566&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C567-3020000&Autopivot!D567,20)","v":"Q316-3020000"},{"$f":"Autopivot!A567","v":0},{"$f":"Autopivot!B567","v":0},{"$f":"Autopivot!F567","v":0},{"$f":"Autopivot!E567","v":0},{"$f":"IF(Autopivot!G567=0,\"\",Autopivot!G567)","v":""},{"$f":"ROUND(Autopivot!K567,2)","v":0},{"$f":"LEFT(LEFT(C566,15)&\"-\"&LEFT(Autopivot!D567,14)&\"-\"&Autopivot!H567&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C568-3020000&Autopivot!D568,20)","v":"Q316-3020000"},{"$f":"Autopivot!A568","v":0},{"$f":"Autopivot!B568","v":0},{"$f":"Autopivot!F568","v":0},{"$f":"Autopivot!E568","v":0},{"$f":"IF(Autopivot!G568=0,\"\",Autopivot!G568)","v":""},{"$f":"ROUND(Autopivot!K568,2)","v":0},{"$f":"LEFT(LEFT(C567,15)&\"-\"&LEFT(Autopivot!D568,14)&\"-\"&Autopivot!H568&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C569-3020000&Autopivot!D569,20)","v":"Q316-3020000"},{"$f":"Autopivot!A569","v":0},{"$f":"Autopivot!B569","v":0},{"$f":"Autopivot!F569","v":0},{"$f":"Autopivot!E569","v":0},{"$f":"IF(Autopivot!G569=0,\"\",Autopivot!G569)","v":""},{"$f":"ROUND(Autopivot!K569,2)","v":0},{"$f":"LEFT(LEFT(C568,15)&\"-\"&LEFT(Autopivot!D569,14)&\"-\"&Autopivot!H569&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C570-3020000&Autopivot!D570,20)","v":"Q316-3020000"},{"$f":"Autopivot!A570","v":0},{"$f":"Autopivot!B570","v":0},{"$f":"Autopivot!F570","v":0},{"$f":"Autopivot!E570","v":0},{"$f":"IF(Autopivot!G570=0,\"\",Autopivot!G570)","v":""},{"$f":"ROUND(Autopivot!K570,2)","v":0},{"$f":"LEFT(LEFT(C569,15)&\"-\"&LEFT(Autopivot!D570,14)&\"-\"&Autopivot!H570&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C571-3020000&Autopivot!D571,20)","v":"Q316-3020000"},{"$f":"Autopivot!A571","v":0},{"$f":"Autopivot!B571","v":0},{"$f":"Autopivot!F571","v":0},{"$f":"Autopivot!E571","v":0},{"$f":"IF(Autopivot!G571=0,\"\",Autopivot!G571)","v":""},{"$f":"ROUND(Autopivot!K571,2)","v":0},{"$f":"LEFT(LEFT(C570,15)&\"-\"&LEFT(Autopivot!D571,14)&\"-\"&Autopivot!H571&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C572-3020000&Autopivot!D572,20)","v":"Q316-3020000"},{"$f":"Autopivot!A572","v":0},{"$f":"Autopivot!B572","v":0},{"$f":"Autopivot!F572","v":0},{"$f":"Autopivot!E572","v":0},{"$f":"IF(Autopivot!G572=0,\"\",Autopivot!G572)","v":""},{"$f":"ROUND(Autopivot!K572,2)","v":0},{"$f":"LEFT(LEFT(C571,15)&\"-\"&LEFT(Autopivot!D572,14)&\"-\"&Autopivot!H572&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C573-3020000&Autopivot!D573,20)","v":"Q316-3020000"},{"$f":"Autopivot!A573","v":0},{"$f":"Autopivot!B573","v":0},{"$f":"Autopivot!F573","v":0},{"$f":"Autopivot!E573","v":0},{"$f":"IF(Autopivot!G573=0,\"\",Autopivot!G573)","v":""},{"$f":"ROUND(Autopivot!K573,2)","v":0},{"$f":"LEFT(LEFT(C572,15)&\"-\"&LEFT(Autopivot!D573,14)&\"-\"&Autopivot!H573&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C574-3020000&Autopivot!D574,20)","v":"Q316-3020000"},{"$f":"Autopivot!A574","v":0},{"$f":"Autopivot!B574","v":0},{"$f":"Autopivot!F574","v":0},{"$f":"Autopivot!E574","v":0},{"$f":"IF(Autopivot!G574=0,\"\",Autopivot!G574)","v":""},{"$f":"ROUND(Autopivot!K574,2)","v":0},{"$f":"LEFT(LEFT(C573,15)&\"-\"&LEFT(Autopivot!D574,14)&\"-\"&Autopivot!H574&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C575-3020000&Autopivot!D575,20)","v":"Q316-3020000"},{"$f":"Autopivot!A575","v":0},{"$f":"Autopivot!B575","v":0},{"$f":"Autopivot!F575","v":0},{"$f":"Autopivot!E575","v":0},{"$f":"IF(Autopivot!G575=0,\"\",Autopivot!G575)","v":""},{"$f":"ROUND(Autopivot!K575,2)","v":0},{"$f":"LEFT(LEFT(C574,15)&\"-\"&LEFT(Autopivot!D575,14)&\"-\"&Autopivot!H575&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C576-3020000&Autopivot!D576,20)","v":"Q316-3020000"},{"$f":"Autopivot!A576","v":0},{"$f":"Autopivot!B576","v":0},{"$f":"Autopivot!F576","v":0},{"$f":"Autopivot!E576","v":0},{"$f":"IF(Autopivot!G576=0,\"\",Autopivot!G576)","v":""},{"$f":"ROUND(Autopivot!K576,2)","v":0},{"$f":"LEFT(LEFT(C575,15)&\"-\"&LEFT(Autopivot!D576,14)&\"-\"&Autopivot!H576&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C577-3020000&Autopivot!D577,20)","v":"Q316-3020000"},{"$f":"Autopivot!A577","v":0},{"$f":"Autopivot!B577","v":0},{"$f":"Autopivot!F577","v":0},{"$f":"Autopivot!E577","v":0},{"$f":"IF(Autopivot!G577=0,\"\",Autopivot!G577)","v":""},{"$f":"ROUND(Autopivot!K577,2)","v":0},{"$f":"LEFT(LEFT(C576,15)&\"-\"&LEFT(Autopivot!D577,14)&\"-\"&Autopivot!H577&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C578-3020000&Autopivot!D578,20)","v":"Q316-3020000"},{"$f":"Autopivot!A578","v":0},{"$f":"Autopivot!B578","v":0},{"$f":"Autopivot!F578","v":0},{"$f":"Autopivot!E578","v":0},{"$f":"IF(Autopivot!G578=0,\"\",Autopivot!G578)","v":""},{"$f":"ROUND(Autopivot!K578,2)","v":0},{"$f":"LEFT(LEFT(C577,15)&\"-\"&LEFT(Autopivot!D578,14)&\"-\"&Autopivot!H578&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C579-3020000&Autopivot!D579,20)","v":"Q316-3020000"},{"$f":"Autopivot!A579","v":0},{"$f":"Autopivot!B579","v":0},{"$f":"Autopivot!F579","v":0},{"$f":"Autopivot!E579","v":0},{"$f":"IF(Autopivot!G579=0,\"\",Autopivot!G579)","v":""},{"$f":"ROUND(Autopivot!K579,2)","v":0},{"$f":"LEFT(LEFT(C578,15)&\"-\"&LEFT(Autopivot!D579,14)&\"-\"&Autopivot!H579&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C580-3020000&Autopivot!D580,20)","v":"Q316-3020000"},{"$f":"Autopivot!A580","v":0},{"$f":"Autopivot!B580","v":0},{"$f":"Autopivot!F580","v":0},{"$f":"Autopivot!E580","v":0},{"$f":"IF(Autopivot!G580=0,\"\",Autopivot!G580)","v":""},{"$f":"ROUND(Autopivot!K580,2)","v":0},{"$f":"LEFT(LEFT(C579,15)&\"-\"&LEFT(Autopivot!D580,14)&\"-\"&Autopivot!H580&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C581-3020000&Autopivot!D581,20)","v":"Q316-3020000"},{"$f":"Autopivot!A581","v":0},{"$f":"Autopivot!B581","v":0},{"$f":"Autopivot!F581","v":0},{"$f":"Autopivot!E581","v":0},{"$f":"IF(Autopivot!G581=0,\"\",Autopivot!G581)","v":""},{"$f":"ROUND(Autopivot!K581,2)","v":0},{"$f":"LEFT(LEFT(C580,15)&\"-\"&LEFT(Autopivot!D581,14)&\"-\"&Autopivot!H581&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C582-3020000&Autopivot!D582,20)","v":"Q316-3020000"},{"$f":"Autopivot!A582","v":0},{"$f":"Autopivot!B582","v":0},{"$f":"Autopivot!F582","v":0},{"$f":"Autopivot!E582","v":0},{"$f":"IF(Autopivot!G582=0,\"\",Autopivot!G582)","v":""},{"$f":"ROUND(Autopivot!K582,2)","v":0},{"$f":"LEFT(LEFT(C581,15)&\"-\"&LEFT(Autopivot!D582,14)&\"-\"&Autopivot!H582&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C583-3020000&Autopivot!D583,20)","v":"Q316-3020000"},{"$f":"Autopivot!A583","v":0},{"$f":"Autopivot!B583","v":0},{"$f":"Autopivot!F583","v":0},{"$f":"Autopivot!E583","v":0},{"$f":"IF(Autopivot!G583=0,\"\",Autopivot!G583)","v":""},{"$f":"ROUND(Autopivot!K583,2)","v":0},{"$f":"LEFT(LEFT(C582,15)&\"-\"&LEFT(Autopivot!D583,14)&\"-\"&Autopivot!H583&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C584-3020000&Autopivot!D584,20)","v":"Q316-3020000"},{"$f":"Autopivot!A584","v":0},{"$f":"Autopivot!B584","v":0},{"$f":"Autopivot!F584","v":0},{"$f":"Autopivot!E584","v":0},{"$f":"IF(Autopivot!G584=0,\"\",Autopivot!G584)","v":""},{"$f":"ROUND(Autopivot!K584,2)","v":0},{"$f":"LEFT(LEFT(C583,15)&\"-\"&LEFT(Autopivot!D584,14)&\"-\"&Autopivot!H584&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C585-3020000&Autopivot!D585,20)","v":"Q316-3020000"},{"$f":"Autopivot!A585","v":0},{"$f":"Autopivot!B585","v":0},{"$f":"Autopivot!F585","v":0},{"$f":"Autopivot!E585","v":0},{"$f":"IF(Autopivot!G585=0,\"\",Autopivot!G585)","v":""},{"$f":"ROUND(Autopivot!K585,2)","v":0},{"$f":"LEFT(LEFT(C584,15)&\"-\"&LEFT(Autopivot!D585,14)&\"-\"&Autopivot!H585&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C586-3020000&Autopivot!D586,20)","v":"Q316-3020000"},{"$f":"Autopivot!A586","v":0},{"$f":"Autopivot!B586","v":0},{"$f":"Autopivot!F586","v":0},{"$f":"Autopivot!E586","v":0},{"$f":"IF(Autopivot!G586=0,\"\",Autopivot!G586)","v":""},{"$f":"ROUND(Autopivot!K586,2)","v":0},{"$f":"LEFT(LEFT(C585,15)&\"-\"&LEFT(Autopivot!D586,14)&\"-\"&Autopivot!H586&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C587-3020000&Autopivot!D587,20)","v":"Q316-3020000"},{"$f":"Autopivot!A587","v":0},{"$f":"Autopivot!B587","v":0},{"$f":"Autopivot!F587","v":0},{"$f":"Autopivot!E587","v":0},{"$f":"IF(Autopivot!G587=0,\"\",Autopivot!G587)","v":""},{"$f":"ROUND(Autopivot!K587,2)","v":0},{"$f":"LEFT(LEFT(C586,15)&\"-\"&LEFT(Autopivot!D587,14)&\"-\"&Autopivot!H587&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C588-3020000&Autopivot!D588,20)","v":"Q316-3020000"},{"$f":"Autopivot!A588","v":0},{"$f":"Autopivot!B588","v":0},{"$f":"Autopivot!F588","v":0},{"$f":"Autopivot!E588","v":0},{"$f":"IF(Autopivot!G588=0,\"\",Autopivot!G588)","v":""},{"$f":"ROUND(Autopivot!K588,2)","v":0},{"$f":"LEFT(LEFT(C587,15)&\"-\"&LEFT(Autopivot!D588,14)&\"-\"&Autopivot!H588&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C589-3020000&Autopivot!D589,20)","v":"Q316-3020000"},{"$f":"Autopivot!A589","v":0},{"$f":"Autopivot!B589","v":0},{"$f":"Autopivot!F589","v":0},{"$f":"Autopivot!E589","v":0},{"$f":"IF(Autopivot!G589=0,\"\",Autopivot!G589)","v":""},{"$f":"ROUND(Autopivot!K589,2)","v":0},{"$f":"LEFT(LEFT(C588,15)&\"-\"&LEFT(Autopivot!D589,14)&\"-\"&Autopivot!H589&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C590-3020000&Autopivot!D590,20)","v":"Q316-3020000"},{"$f":"Autopivot!A590","v":0},{"$f":"Autopivot!B590","v":0},{"$f":"Autopivot!F590","v":0},{"$f":"Autopivot!E590","v":0},{"$f":"IF(Autopivot!G590=0,\"\",Autopivot!G590)","v":""},{"$f":"ROUND(Autopivot!K590,2)","v":0},{"$f":"LEFT(LEFT(C589,15)&\"-\"&LEFT(Autopivot!D590,14)&\"-\"&Autopivot!H590&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C591-3020000&Autopivot!D591,20)","v":"Q316-3020000"},{"$f":"Autopivot!A591","v":0},{"$f":"Autopivot!B591","v":0},{"$f":"Autopivot!F591","v":0},{"$f":"Autopivot!E591","v":0},{"$f":"IF(Autopivot!G591=0,\"\",Autopivot!G591)","v":""},{"$f":"ROUND(Autopivot!K591,2)","v":0},{"$f":"LEFT(LEFT(C590,15)&\"-\"&LEFT(Autopivot!D591,14)&\"-\"&Autopivot!H591&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C592-3020000&Autopivot!D592,20)","v":"Q316-3020000"},{"$f":"Autopivot!A592","v":0},{"$f":"Autopivot!B592","v":0},{"$f":"Autopivot!F592","v":0},{"$f":"Autopivot!E592","v":0},{"$f":"IF(Autopivot!G592=0,\"\",Autopivot!G592)","v":""},{"$f":"ROUND(Autopivot!K592,2)","v":0},{"$f":"LEFT(LEFT(C591,15)&\"-\"&LEFT(Autopivot!D592,14)&\"-\"&Autopivot!H592&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C593-3020000&Autopivot!D593,20)","v":"Q316-3020000"},{"$f":"Autopivot!A593","v":0},{"$f":"Autopivot!B593","v":0},{"$f":"Autopivot!F593","v":0},{"$f":"Autopivot!E593","v":0},{"$f":"IF(Autopivot!G593=0,\"\",Autopivot!G593)","v":""},{"$f":"ROUND(Autopivot!K593,2)","v":0},{"$f":"LEFT(LEFT(C592,15)&\"-\"&LEFT(Autopivot!D593,14)&\"-\"&Autopivot!H593&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C594-3020000&Autopivot!D594,20)","v":"Q316-3020000"},{"$f":"Autopivot!A594","v":0},{"$f":"Autopivot!B594","v":0},{"$f":"Autopivot!F594","v":0},{"$f":"Autopivot!E594","v":0},{"$f":"IF(Autopivot!G594=0,\"\",Autopivot!G594)","v":""},{"$f":"ROUND(Autopivot!K594,2)","v":0},{"$f":"LEFT(LEFT(C593,15)&\"-\"&LEFT(Autopivot!D594,14)&\"-\"&Autopivot!H594&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C595-3020000&Autopivot!D595,20)","v":"Q316-3020000"},{"$f":"Autopivot!A595","v":0},{"$f":"Autopivot!B595","v":0},{"$f":"Autopivot!F595","v":0},{"$f":"Autopivot!E595","v":0},{"$f":"IF(Autopivot!G595=0,\"\",Autopivot!G595)","v":""},{"$f":"ROUND(Autopivot!K595,2)","v":0},{"$f":"LEFT(LEFT(C594,15)&\"-\"&LEFT(Autopivot!D595,14)&\"-\"&Autopivot!H595&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C596-3020000&Autopivot!D596,20)","v":"Q316-3020000"},{"$f":"Autopivot!A596","v":0},{"$f":"Autopivot!B596","v":0},{"$f":"Autopivot!F596","v":0},{"$f":"Autopivot!E596","v":0},{"$f":"IF(Autopivot!G596=0,\"\",Autopivot!G596)","v":""},{"$f":"ROUND(Autopivot!K596,2)","v":0},{"$f":"LEFT(LEFT(C595,15)&\"-\"&LEFT(Autopivot!D596,14)&\"-\"&Autopivot!H596&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C597-3020000&Autopivot!D597,20)","v":"Q316-3020000"},{"$f":"Autopivot!A597","v":0},{"$f":"Autopivot!B597","v":0},{"$f":"Autopivot!F597","v":0},{"$f":"Autopivot!E597","v":0},{"$f":"IF(Autopivot!G597=0,\"\",Autopivot!G597)","v":""},{"$f":"ROUND(Autopivot!K597,2)","v":0},{"$f":"LEFT(LEFT(C596,15)&\"-\"&LEFT(Autopivot!D597,14)&\"-\"&Autopivot!H597&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C598-3020000&Autopivot!D598,20)","v":"Q316-3020000"},{"$f":"Autopivot!A598","v":0},{"$f":"Autopivot!B598","v":0},{"$f":"Autopivot!F598","v":0},{"$f":"Autopivot!E598","v":0},{"$f":"IF(Autopivot!G598=0,\"\",Autopivot!G598)","v":""},{"$f":"ROUND(Autopivot!K598,2)","v":0},{"$f":"LEFT(LEFT(C597,15)&\"-\"&LEFT(Autopivot!D598,14)&\"-\"&Autopivot!H598&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C599-3020000&Autopivot!D599,20)","v":"Q316-3020000"},{"$f":"Autopivot!A599","v":0},{"$f":"Autopivot!B599","v":0},{"$f":"Autopivot!F599","v":0},{"$f":"Autopivot!E599","v":0},{"$f":"IF(Autopivot!G599=0,\"\",Autopivot!G599)","v":""},{"$f":"ROUND(Autopivot!K599,2)","v":0},{"$f":"LEFT(LEFT(C598,15)&\"-\"&LEFT(Autopivot!D599,14)&\"-\"&Autopivot!H599&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C600-3020000&Autopivot!D600,20)","v":"Q316-3020000"},{"$f":"Autopivot!A600","v":0},{"$f":"Autopivot!B600","v":0},{"$f":"Autopivot!F600","v":0},{"$f":"Autopivot!E600","v":0},{"$f":"IF(Autopivot!G600=0,\"\",Autopivot!G600)","v":""},{"$f":"ROUND(Autopivot!K600,2)","v":0},{"$f":"LEFT(LEFT(C599,15)&\"-\"&LEFT(Autopivot!D600,14)&\"-\"&Autopivot!H600&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C601-3020000&Autopivot!D601,20)","v":"Q316-3020000"},{"$f":"Autopivot!A601","v":0},{"$f":"Autopivot!B601","v":0},{"$f":"Autopivot!F601","v":0},{"$f":"Autopivot!E601","v":0},{"$f":"IF(Autopivot!G601=0,\"\",Autopivot!G601)","v":""},{"$f":"ROUND(Autopivot!K601,2)","v":0},{"$f":"LEFT(LEFT(C600,15)&\"-\"&LEFT(Autopivot!D601,14)&\"-\"&Autopivot!H601&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C602-3020000&Autopivot!D602,20)","v":"Q316-3020000"},{"$f":"Autopivot!A602","v":0},{"$f":"Autopivot!B602","v":0},{"$f":"Autopivot!F602","v":0},{"$f":"Autopivot!E602","v":0},{"$f":"IF(Autopivot!G602=0,\"\",Autopivot!G602)","v":""},{"$f":"ROUND(Autopivot!K602,2)","v":0},{"$f":"LEFT(LEFT(C601,15)&\"-\"&LEFT(Autopivot!D602,14)&\"-\"&Autopivot!H602&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C603-3020000&Autopivot!D603,20)","v":"Q316-3020000"},{"$f":"Autopivot!A603","v":0},{"$f":"Autopivot!B603","v":0},{"$f":"Autopivot!F603","v":0},{"$f":"Autopivot!E603","v":0},{"$f":"IF(Autopivot!G603=0,\"\",Autopivot!G603)","v":""},{"$f":"ROUND(Autopivot!K603,2)","v":0},{"$f":"LEFT(LEFT(C602,15)&\"-\"&LEFT(Autopivot!D603,14)&\"-\"&Autopivot!H603&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C604-3020000&Autopivot!D604,20)","v":"Q316-3020000"},{"$f":"Autopivot!A604","v":0},{"$f":"Autopivot!B604","v":0},{"$f":"Autopivot!F604","v":0},{"$f":"Autopivot!E604","v":0},{"$f":"IF(Autopivot!G604=0,\"\",Autopivot!G604)","v":""},{"$f":"ROUND(Autopivot!K604,2)","v":0},{"$f":"LEFT(LEFT(C603,15)&\"-\"&LEFT(Autopivot!D604,14)&\"-\"&Autopivot!H604&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C605-3020000&Autopivot!D605,20)","v":"Q316-3020000"},{"$f":"Autopivot!A605","v":0},{"$f":"Autopivot!B605","v":0},{"$f":"Autopivot!F605","v":0},{"$f":"Autopivot!E605","v":0},{"$f":"IF(Autopivot!G605=0,\"\",Autopivot!G605)","v":""},{"$f":"ROUND(Autopivot!K605,2)","v":0},{"$f":"LEFT(LEFT(C604,15)&\"-\"&LEFT(Autopivot!D605,14)&\"-\"&Autopivot!H605&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C606-3020000&Autopivot!D606,20)","v":"Q316-3020000"},{"$f":"Autopivot!A606","v":0},{"$f":"Autopivot!B606","v":0},{"$f":"Autopivot!F606","v":0},{"$f":"Autopivot!E606","v":0},{"$f":"IF(Autopivot!G606=0,\"\",Autopivot!G606)","v":""},{"$f":"ROUND(Autopivot!K606,2)","v":0},{"$f":"LEFT(LEFT(C605,15)&\"-\"&LEFT(Autopivot!D606,14)&\"-\"&Autopivot!H606&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C607-3020000&Autopivot!D607,20)","v":"Q316-3020000"},{"$f":"Autopivot!A607","v":0},{"$f":"Autopivot!B607","v":0},{"$f":"Autopivot!F607","v":0},{"$f":"Autopivot!E607","v":0},{"$f":"IF(Autopivot!G607=0,\"\",Autopivot!G607)","v":""},{"$f":"ROUND(Autopivot!K607,2)","v":0},{"$f":"LEFT(LEFT(C606,15)&\"-\"&LEFT(Autopivot!D607,14)&\"-\"&Autopivot!H607&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C608-3020000&Autopivot!D608,20)","v":"Q316-3020000"},{"$f":"Autopivot!A608","v":0},{"$f":"Autopivot!B608","v":0},{"$f":"Autopivot!F608","v":0},{"$f":"Autopivot!E608","v":0},{"$f":"IF(Autopivot!G608=0,\"\",Autopivot!G608)","v":""},{"$f":"ROUND(Autopivot!K608,2)","v":0},{"$f":"LEFT(LEFT(C607,15)&\"-\"&LEFT(Autopivot!D608,14)&\"-\"&Autopivot!H608&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C609-3020000&Autopivot!D609,20)","v":"Q316-3020000"},{"$f":"Autopivot!A609","v":0},{"$f":"Autopivot!B609","v":0},{"$f":"Autopivot!F609","v":0},{"$f":"Autopivot!E609","v":0},{"$f":"IF(Autopivot!G609=0,\"\",Autopivot!G609)","v":""},{"$f":"ROUND(Autopivot!K609,2)","v":0},{"$f":"LEFT(LEFT(C608,15)&\"-\"&LEFT(Autopivot!D609,14)&\"-\"&Autopivot!H609&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C610-3020000&Autopivot!D610,20)","v":"Q316-3020000"},{"$f":"Autopivot!A610","v":0},{"$f":"Autopivot!B610","v":0},{"$f":"Autopivot!F610","v":0},{"$f":"Autopivot!E610","v":0},{"$f":"IF(Autopivot!G610=0,\"\",Autopivot!G610)","v":""},{"$f":"ROUND(Autopivot!K610,2)","v":0},{"$f":"LEFT(LEFT(C609,15)&\"-\"&LEFT(Autopivot!D610,14)&\"-\"&Autopivot!H610&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C611-3020000&Autopivot!D611,20)","v":"Q316-3020000"},{"$f":"Autopivot!A611","v":0},{"$f":"Autopivot!B611","v":0},{"$f":"Autopivot!F611","v":0},{"$f":"Autopivot!E611","v":0},{"$f":"IF(Autopivot!G611=0,\"\",Autopivot!G611)","v":""},{"$f":"ROUND(Autopivot!K611,2)","v":0},{"$f":"LEFT(LEFT(C610,15)&\"-\"&LEFT(Autopivot!D611,14)&\"-\"&Autopivot!H611&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C612-3020000&Autopivot!D612,20)","v":"Q316-3020000"},{"$f":"Autopivot!A612","v":0},{"$f":"Autopivot!B612","v":0},{"$f":"Autopivot!F612","v":0},{"$f":"Autopivot!E612","v":0},{"$f":"IF(Autopivot!G612=0,\"\",Autopivot!G612)","v":""},{"$f":"ROUND(Autopivot!K612,2)","v":0},{"$f":"LEFT(LEFT(C611,15)&\"-\"&LEFT(Autopivot!D612,14)&\"-\"&Autopivot!H612&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C613-3020000&Autopivot!D613,20)","v":"Q316-3020000"},{"$f":"Autopivot!A613","v":0},{"$f":"Autopivot!B613","v":0},{"$f":"Autopivot!F613","v":0},{"$f":"Autopivot!E613","v":0},{"$f":"IF(Autopivot!G613=0,\"\",Autopivot!G613)","v":""},{"$f":"ROUND(Autopivot!K613,2)","v":0},{"$f":"LEFT(LEFT(C612,15)&\"-\"&LEFT(Autopivot!D613,14)&\"-\"&Autopivot!H613&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C614-3020000&Autopivot!D614,20)","v":"Q316-3020000"},{"$f":"Autopivot!A614","v":0},{"$f":"Autopivot!B614","v":0},{"$f":"Autopivot!F614","v":0},{"$f":"Autopivot!E614","v":0},{"$f":"IF(Autopivot!G614=0,\"\",Autopivot!G614)","v":""},{"$f":"ROUND(Autopivot!K614,2)","v":0},{"$f":"LEFT(LEFT(C613,15)&\"-\"&LEFT(Autopivot!D614,14)&\"-\"&Autopivot!H614&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C615-3020000&Autopivot!D615,20)","v":"Q316-3020000"},{"$f":"Autopivot!A615","v":0},{"$f":"Autopivot!B615","v":0},{"$f":"Autopivot!F615","v":0},{"$f":"Autopivot!E615","v":0},{"$f":"IF(Autopivot!G615=0,\"\",Autopivot!G615)","v":""},{"$f":"ROUND(Autopivot!K615,2)","v":0},{"$f":"LEFT(LEFT(C614,15)&\"-\"&LEFT(Autopivot!D615,14)&\"-\"&Autopivot!H615&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C616-3020000&Autopivot!D616,20)","v":"Q316-3020000"},{"$f":"Autopivot!A616","v":0},{"$f":"Autopivot!B616","v":0},{"$f":"Autopivot!F616","v":0},{"$f":"Autopivot!E616","v":0},{"$f":"IF(Autopivot!G616=0,\"\",Autopivot!G616)","v":""},{"$f":"ROUND(Autopivot!K616,2)","v":0},{"$f":"LEFT(LEFT(C615,15)&\"-\"&LEFT(Autopivot!D616,14)&\"-\"&Autopivot!H616&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C617-3020000&Autopivot!D617,20)","v":"Q316-3020000"},{"$f":"Autopivot!A617","v":0},{"$f":"Autopivot!B617","v":0},{"$f":"Autopivot!F617","v":0},{"$f":"Autopivot!E617","v":0},{"$f":"IF(Autopivot!G617=0,\"\",Autopivot!G617)","v":""},{"$f":"ROUND(Autopivot!K617,2)","v":0},{"$f":"LEFT(LEFT(C616,15)&\"-\"&LEFT(Autopivot!D617,14)&\"-\"&Autopivot!H617&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C618-3020000&Autopivot!D618,20)","v":"Q316-3020000"},{"$f":"Autopivot!A618","v":0},{"$f":"Autopivot!B618","v":0},{"$f":"Autopivot!F618","v":0},{"$f":"Autopivot!E618","v":0},{"$f":"IF(Autopivot!G618=0,\"\",Autopivot!G618)","v":""},{"$f":"ROUND(Autopivot!K618,2)","v":0},{"$f":"LEFT(LEFT(C617,15)&\"-\"&LEFT(Autopivot!D618,14)&\"-\"&Autopivot!H618&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C619-3020000&Autopivot!D619,20)","v":"Q316-3020000"},{"$f":"Autopivot!A619","v":0},{"$f":"Autopivot!B619","v":0},{"$f":"Autopivot!F619","v":0},{"$f":"Autopivot!E619","v":0},{"$f":"IF(Autopivot!G619=0,\"\",Autopivot!G619)","v":""},{"$f":"ROUND(Autopivot!K619,2)","v":0},{"$f":"LEFT(LEFT(C618,15)&\"-\"&LEFT(Autopivot!D619,14)&\"-\"&Autopivot!H619&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C620-3020000&Autopivot!D620,20)","v":"Q316-3020000"},{"$f":"Autopivot!A620","v":0},{"$f":"Autopivot!B620","v":0},{"$f":"Autopivot!F620","v":0},{"$f":"Autopivot!E620","v":0},{"$f":"IF(Autopivot!G620=0,\"\",Autopivot!G620)","v":""},{"$f":"ROUND(Autopivot!K620,2)","v":0},{"$f":"LEFT(LEFT(C619,15)&\"-\"&LEFT(Autopivot!D620,14)&\"-\"&Autopivot!H620&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C621-3020000&Autopivot!D621,20)","v":"Q316-3020000"},{"$f":"Autopivot!A621","v":0},{"$f":"Autopivot!B621","v":0},{"$f":"Autopivot!F621","v":0},{"$f":"Autopivot!E621","v":0},{"$f":"IF(Autopivot!G621=0,\"\",Autopivot!G621)","v":""},{"$f":"ROUND(Autopivot!K621,2)","v":0},{"$f":"LEFT(LEFT(C620,15)&\"-\"&LEFT(Autopivot!D621,14)&\"-\"&Autopivot!H621&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C622-3020000&Autopivot!D622,20)","v":"Q316-3020000"},{"$f":"Autopivot!A622","v":0},{"$f":"Autopivot!B622","v":0},{"$f":"Autopivot!F622","v":0},{"$f":"Autopivot!E622","v":0},{"$f":"IF(Autopivot!G622=0,\"\",Autopivot!G622)","v":""},{"$f":"ROUND(Autopivot!K622,2)","v":0},{"$f":"LEFT(LEFT(C621,15)&\"-\"&LEFT(Autopivot!D622,14)&\"-\"&Autopivot!H622&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C623-3020000&Autopivot!D623,20)","v":"Q316-3020000"},{"$f":"Autopivot!A623","v":0},{"$f":"Autopivot!B623","v":0},{"$f":"Autopivot!F623","v":0},{"$f":"Autopivot!E623","v":0},{"$f":"IF(Autopivot!G623=0,\"\",Autopivot!G623)","v":""},{"$f":"ROUND(Autopivot!K623,2)","v":0},{"$f":"LEFT(LEFT(C622,15)&\"-\"&LEFT(Autopivot!D623,14)&\"-\"&Autopivot!H623&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C624-3020000&Autopivot!D624,20)","v":"Q316-3020000"},{"$f":"Autopivot!A624","v":0},{"$f":"Autopivot!B624","v":0},{"$f":"Autopivot!F624","v":0},{"$f":"Autopivot!E624","v":0},{"$f":"IF(Autopivot!G624=0,\"\",Autopivot!G624)","v":""},{"$f":"ROUND(Autopivot!K624,2)","v":0},{"$f":"LEFT(LEFT(C623,15)&\"-\"&LEFT(Autopivot!D624,14)&\"-\"&Autopivot!H624&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C625-3020000&Autopivot!D625,20)","v":"Q316-3020000"},{"$f":"Autopivot!A625","v":0},{"$f":"Autopivot!B625","v":0},{"$f":"Autopivot!F625","v":0},{"$f":"Autopivot!E625","v":0},{"$f":"IF(Autopivot!G625=0,\"\",Autopivot!G625)","v":""},{"$f":"ROUND(Autopivot!K625,2)","v":0},{"$f":"LEFT(LEFT(C624,15)&\"-\"&LEFT(Autopivot!D625,14)&\"-\"&Autopivot!H625&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C626-3020000&Autopivot!D626,20)","v":"Q316-3020000"},{"$f":"Autopivot!A626","v":0},{"$f":"Autopivot!B626","v":0},{"$f":"Autopivot!F626","v":0},{"$f":"Autopivot!E626","v":0},{"$f":"IF(Autopivot!G626=0,\"\",Autopivot!G626)","v":""},{"$f":"ROUND(Autopivot!K626,2)","v":0},{"$f":"LEFT(LEFT(C625,15)&\"-\"&LEFT(Autopivot!D626,14)&\"-\"&Autopivot!H626&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C627-3020000&Autopivot!D627,20)","v":"Q316-3020000"},{"$f":"Autopivot!A627","v":0},{"$f":"Autopivot!B627","v":0},{"$f":"Autopivot!F627","v":0},{"$f":"Autopivot!E627","v":0},{"$f":"IF(Autopivot!G627=0,\"\",Autopivot!G627)","v":""},{"$f":"ROUND(Autopivot!K627,2)","v":0},{"$f":"LEFT(LEFT(C626,15)&\"-\"&LEFT(Autopivot!D627,14)&\"-\"&Autopivot!H627&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C628-3020000&Autopivot!D628,20)","v":"Q316-3020000"},{"$f":"Autopivot!A628","v":0},{"$f":"Autopivot!B628","v":0},{"$f":"Autopivot!F628","v":0},{"$f":"Autopivot!E628","v":0},{"$f":"IF(Autopivot!G628=0,\"\",Autopivot!G628)","v":""},{"$f":"ROUND(Autopivot!K628,2)","v":0},{"$f":"LEFT(LEFT(C627,15)&\"-\"&LEFT(Autopivot!D628,14)&\"-\"&Autopivot!H628&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C629-3020000&Autopivot!D629,20)","v":"Q316-3020000"},{"$f":"Autopivot!A629","v":0},{"$f":"Autopivot!B629","v":0},{"$f":"Autopivot!F629","v":0},{"$f":"Autopivot!E629","v":0},{"$f":"IF(Autopivot!G629=0,\"\",Autopivot!G629)","v":""},{"$f":"ROUND(Autopivot!K629,2)","v":0},{"$f":"LEFT(LEFT(C628,15)&\"-\"&LEFT(Autopivot!D629,14)&\"-\"&Autopivot!H629&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C630-3020000&Autopivot!D630,20)","v":"Q316-3020000"},{"$f":"Autopivot!A630","v":0},{"$f":"Autopivot!B630","v":0},{"$f":"Autopivot!F630","v":0},{"$f":"Autopivot!E630","v":0},{"$f":"IF(Autopivot!G630=0,\"\",Autopivot!G630)","v":""},{"$f":"ROUND(Autopivot!K630,2)","v":0},{"$f":"LEFT(LEFT(C629,15)&\"-\"&LEFT(Autopivot!D630,14)&\"-\"&Autopivot!H630&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C631-3020000&Autopivot!D631,20)","v":"Q316-3020000"},{"$f":"Autopivot!A631","v":0},{"$f":"Autopivot!B631","v":0},{"$f":"Autopivot!F631","v":0},{"$f":"Autopivot!E631","v":0},{"$f":"IF(Autopivot!G631=0,\"\",Autopivot!G631)","v":""},{"$f":"ROUND(Autopivot!K631,2)","v":0},{"$f":"LEFT(LEFT(C630,15)&\"-\"&LEFT(Autopivot!D631,14)&\"-\"&Autopivot!H631&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C632-3020000&Autopivot!D632,20)","v":"Q316-3020000"},{"$f":"Autopivot!A632","v":0},{"$f":"Autopivot!B632","v":0},{"$f":"Autopivot!F632","v":0},{"$f":"Autopivot!E632","v":0},{"$f":"IF(Autopivot!G632=0,\"\",Autopivot!G632)","v":""},{"$f":"ROUND(Autopivot!K632,2)","v":0},{"$f":"LEFT(LEFT(C631,15)&\"-\"&LEFT(Autopivot!D632,14)&\"-\"&Autopivot!H632&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C633-3020000&Autopivot!D633,20)","v":"Q316-3020000"},{"$f":"Autopivot!A633","v":0},{"$f":"Autopivot!B633","v":0},{"$f":"Autopivot!F633","v":0},{"$f":"Autopivot!E633","v":0},{"$f":"IF(Autopivot!G633=0,\"\",Autopivot!G633)","v":""},{"$f":"ROUND(Autopivot!K633,2)","v":0},{"$f":"LEFT(LEFT(C632,15)&\"-\"&LEFT(Autopivot!D633,14)&\"-\"&Autopivot!H633&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C634-3020000&Autopivot!D634,20)","v":"Q316-3020000"},{"$f":"Autopivot!A634","v":0},{"$f":"Autopivot!B634","v":0},{"$f":"Autopivot!F634","v":0},{"$f":"Autopivot!E634","v":0},{"$f":"IF(Autopivot!G634=0,\"\",Autopivot!G634)","v":""},{"$f":"ROUND(Autopivot!K634,2)","v":0},{"$f":"LEFT(LEFT(C633,15)&\"-\"&LEFT(Autopivot!D634,14)&\"-\"&Autopivot!H634&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C635-3020000&Autopivot!D635,20)","v":"Q316-3020000"},{"$f":"Autopivot!A635","v":0},{"$f":"Autopivot!B635","v":0},{"$f":"Autopivot!F635","v":0},{"$f":"Autopivot!E635","v":0},{"$f":"IF(Autopivot!G635=0,\"\",Autopivot!G635)","v":""},{"$f":"ROUND(Autopivot!K635,2)","v":0},{"$f":"LEFT(LEFT(C634,15)&\"-\"&LEFT(Autopivot!D635,14)&\"-\"&Autopivot!H635&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C636-3020000&Autopivot!D636,20)","v":"Q316-3020000"},{"$f":"Autopivot!A636","v":0},{"$f":"Autopivot!B636","v":0},{"$f":"Autopivot!F636","v":0},{"$f":"Autopivot!E636","v":0},{"$f":"IF(Autopivot!G636=0,\"\",Autopivot!G636)","v":""},{"$f":"ROUND(Autopivot!K636,2)","v":0},{"$f":"LEFT(LEFT(C635,15)&\"-\"&LEFT(Autopivot!D636,14)&\"-\"&Autopivot!H636&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C637-3020000&Autopivot!D637,20)","v":"Q316-3020000"},{"$f":"Autopivot!A637","v":0},{"$f":"Autopivot!B637","v":0},{"$f":"Autopivot!F637","v":0},{"$f":"Autopivot!E637","v":0},{"$f":"IF(Autopivot!G637=0,\"\",Autopivot!G637)","v":""},{"$f":"ROUND(Autopivot!K637,2)","v":0},{"$f":"LEFT(LEFT(C636,15)&\"-\"&LEFT(Autopivot!D637,14)&\"-\"&Autopivot!H637&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C638-3020000&Autopivot!D638,20)","v":"Q316-3020000"},{"$f":"Autopivot!A638","v":0},{"$f":"Autopivot!B638","v":0},{"$f":"Autopivot!F638","v":0},{"$f":"Autopivot!E638","v":0},{"$f":"IF(Autopivot!G638=0,\"\",Autopivot!G638)","v":""},{"$f":"ROUND(Autopivot!K638,2)","v":0},{"$f":"LEFT(LEFT(C637,15)&\"-\"&LEFT(Autopivot!D638,14)&\"-\"&Autopivot!H638&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C639-3020000&Autopivot!D639,20)","v":"Q316-3020000"},{"$f":"Autopivot!A639","v":0},{"$f":"Autopivot!B639","v":0},{"$f":"Autopivot!F639","v":0},{"$f":"Autopivot!E639","v":0},{"$f":"IF(Autopivot!G639=0,\"\",Autopivot!G639)","v":""},{"$f":"ROUND(Autopivot!K639,2)","v":0},{"$f":"LEFT(LEFT(C638,15)&\"-\"&LEFT(Autopivot!D639,14)&\"-\"&Autopivot!H639&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C640-3020000&Autopivot!D640,20)","v":"Q316-3020000"},{"$f":"Autopivot!A640","v":0},{"$f":"Autopivot!B640","v":0},{"$f":"Autopivot!F640","v":0},{"$f":"Autopivot!E640","v":0},{"$f":"IF(Autopivot!G640=0,\"\",Autopivot!G640)","v":""},{"$f":"ROUND(Autopivot!K640,2)","v":0},{"$f":"LEFT(LEFT(C639,15)&\"-\"&LEFT(Autopivot!D640,14)&\"-\"&Autopivot!H640&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C641-3020000&Autopivot!D641,20)","v":"Q316-3020000"},{"$f":"Autopivot!A641","v":0},{"$f":"Autopivot!B641","v":0},{"$f":"Autopivot!F641","v":0},{"$f":"Autopivot!E641","v":0},{"$f":"IF(Autopivot!G641=0,\"\",Autopivot!G641)","v":""},{"$f":"ROUND(Autopivot!K641,2)","v":0},{"$f":"LEFT(LEFT(C640,15)&\"-\"&LEFT(Autopivot!D641,14)&\"-\"&Autopivot!H641&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C642-3020000&Autopivot!D642,20)","v":"Q316-3020000"},{"$f":"Autopivot!A642","v":0},{"$f":"Autopivot!B642","v":0},{"$f":"Autopivot!F642","v":0},{"$f":"Autopivot!E642","v":0},{"$f":"IF(Autopivot!G642=0,\"\",Autopivot!G642)","v":""},{"$f":"ROUND(Autopivot!K642,2)","v":0},{"$f":"LEFT(LEFT(C641,15)&\"-\"&LEFT(Autopivot!D642,14)&\"-\"&Autopivot!H642&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C643-3020000&Autopivot!D643,20)","v":"Q316-3020000"},{"$f":"Autopivot!A643","v":0},{"$f":"Autopivot!B643","v":0},{"$f":"Autopivot!F643","v":0},{"$f":"Autopivot!E643","v":0},{"$f":"IF(Autopivot!G643=0,\"\",Autopivot!G643)","v":""},{"$f":"ROUND(Autopivot!K643,2)","v":0},{"$f":"LEFT(LEFT(C642,15)&\"-\"&LEFT(Autopivot!D643,14)&\"-\"&Autopivot!H643&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C644-3020000&Autopivot!D644,20)","v":"Q316-3020000"},{"$f":"Autopivot!A644","v":0},{"$f":"Autopivot!B644","v":0},{"$f":"Autopivot!F644","v":0},{"$f":"Autopivot!E644","v":0},{"$f":"IF(Autopivot!G644=0,\"\",Autopivot!G644)","v":""},{"$f":"ROUND(Autopivot!K644,2)","v":0},{"$f":"LEFT(LEFT(C643,15)&\"-\"&LEFT(Autopivot!D644,14)&\"-\"&Autopivot!H644&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C645-3020000&Autopivot!D645,20)","v":"Q316-3020000"},{"$f":"Autopivot!A645","v":0},{"$f":"Autopivot!B645","v":0},{"$f":"Autopivot!F645","v":0},{"$f":"Autopivot!E645","v":0},{"$f":"IF(Autopivot!G645=0,\"\",Autopivot!G645)","v":""},{"$f":"ROUND(Autopivot!K645,2)","v":0},{"$f":"LEFT(LEFT(C644,15)&\"-\"&LEFT(Autopivot!D645,14)&\"-\"&Autopivot!H645&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C646-3020000&Autopivot!D646,20)","v":"Q316-3020000"},{"$f":"Autopivot!A646","v":0},{"$f":"Autopivot!B646","v":0},{"$f":"Autopivot!F646","v":0},{"$f":"Autopivot!E646","v":0},{"$f":"IF(Autopivot!G646=0,\"\",Autopivot!G646)","v":""},{"$f":"ROUND(Autopivot!K646,2)","v":0},{"$f":"LEFT(LEFT(C645,15)&\"-\"&LEFT(Autopivot!D646,14)&\"-\"&Autopivot!H646&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C647-3020000&Autopivot!D647,20)","v":"Q316-3020000"},{"$f":"Autopivot!A647","v":0},{"$f":"Autopivot!B647","v":0},{"$f":"Autopivot!F647","v":0},{"$f":"Autopivot!E647","v":0},{"$f":"IF(Autopivot!G647=0,\"\",Autopivot!G647)","v":""},{"$f":"ROUND(Autopivot!K647,2)","v":0},{"$f":"LEFT(LEFT(C646,15)&\"-\"&LEFT(Autopivot!D647,14)&\"-\"&Autopivot!H647&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C648-3020000&Autopivot!D648,20)","v":"Q316-3020000"},{"$f":"Autopivot!A648","v":0},{"$f":"Autopivot!B648","v":0},{"$f":"Autopivot!F648","v":0},{"$f":"Autopivot!E648","v":0},{"$f":"IF(Autopivot!G648=0,\"\",Autopivot!G648)","v":""},{"$f":"ROUND(Autopivot!K648,2)","v":0},{"$f":"LEFT(LEFT(C647,15)&\"-\"&LEFT(Autopivot!D648,14)&\"-\"&Autopivot!H648&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C649-3020000&Autopivot!D649,20)","v":"Q316-3020000"},{"$f":"Autopivot!A649","v":0},{"$f":"Autopivot!B649","v":0},{"$f":"Autopivot!F649","v":0},{"$f":"Autopivot!E649","v":0},{"$f":"IF(Autopivot!G649=0,\"\",Autopivot!G649)","v":""},{"$f":"ROUND(Autopivot!K649,2)","v":0},{"$f":"LEFT(LEFT(C648,15)&\"-\"&LEFT(Autopivot!D649,14)&\"-\"&Autopivot!H649&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C650-3020000&Autopivot!D650,20)","v":"Q316-3020000"},{"$f":"Autopivot!A650","v":0},{"$f":"Autopivot!B650","v":0},{"$f":"Autopivot!F650","v":0},{"$f":"Autopivot!E650","v":0},{"$f":"IF(Autopivot!G650=0,\"\",Autopivot!G650)","v":""},{"$f":"ROUND(Autopivot!K650,2)","v":0},{"$f":"LEFT(LEFT(C649,15)&\"-\"&LEFT(Autopivot!D650,14)&\"-\"&Autopivot!H650&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C651-3020000&Autopivot!D651,20)","v":"Q316-3020000"},{"$f":"Autopivot!A651","v":0},{"$f":"Autopivot!B651","v":0},{"$f":"Autopivot!F651","v":0},{"$f":"Autopivot!E651","v":0},{"$f":"IF(Autopivot!G651=0,\"\",Autopivot!G651)","v":""},{"$f":"ROUND(Autopivot!K651,2)","v":0},{"$f":"LEFT(LEFT(C650,15)&\"-\"&LEFT(Autopivot!D651,14)&\"-\"&Autopivot!H651&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C652-3020000&Autopivot!D652,20)","v":"Q316-3020000"},{"$f":"Autopivot!A652","v":0},{"$f":"Autopivot!B652","v":0},{"$f":"Autopivot!F652","v":0},{"$f":"Autopivot!E652","v":0},{"$f":"IF(Autopivot!G652=0,\"\",Autopivot!G652)","v":""},{"$f":"ROUND(Autopivot!K652,2)","v":0},{"$f":"LEFT(LEFT(C651,15)&\"-\"&LEFT(Autopivot!D652,14)&\"-\"&Autopivot!H652&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C653-3020000&Autopivot!D653,20)","v":"Q316-3020000"},{"$f":"Autopivot!A653","v":0},{"$f":"Autopivot!B653","v":0},{"$f":"Autopivot!F653","v":0},{"$f":"Autopivot!E653","v":0},{"$f":"IF(Autopivot!G653=0,\"\",Autopivot!G653)","v":""},{"$f":"ROUND(Autopivot!K653,2)","v":0},{"$f":"LEFT(LEFT(C652,15)&\"-\"&LEFT(Autopivot!D653,14)&\"-\"&Autopivot!H653&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C654-3020000&Autopivot!D654,20)","v":"Q316-3020000"},{"$f":"Autopivot!A654","v":0},{"$f":"Autopivot!B654","v":0},{"$f":"Autopivot!F654","v":0},{"$f":"Autopivot!E654","v":0},{"$f":"IF(Autopivot!G654=0,\"\",Autopivot!G654)","v":""},{"$f":"ROUND(Autopivot!K654,2)","v":0},{"$f":"LEFT(LEFT(C653,15)&\"-\"&LEFT(Autopivot!D654,14)&\"-\"&Autopivot!H654&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C655-3020000&Autopivot!D655,20)","v":"Q316-3020000"},{"$f":"Autopivot!A655","v":0},{"$f":"Autopivot!B655","v":0},{"$f":"Autopivot!F655","v":0},{"$f":"Autopivot!E655","v":0},{"$f":"IF(Autopivot!G655=0,\"\",Autopivot!G655)","v":""},{"$f":"ROUND(Autopivot!K655,2)","v":0},{"$f":"LEFT(LEFT(C654,15)&\"-\"&LEFT(Autopivot!D655,14)&\"-\"&Autopivot!H655&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C656-3020000&Autopivot!D656,20)","v":"Q316-3020000"},{"$f":"Autopivot!A656","v":0},{"$f":"Autopivot!B656","v":0},{"$f":"Autopivot!F656","v":0},{"$f":"Autopivot!E656","v":0},{"$f":"IF(Autopivot!G656=0,\"\",Autopivot!G656)","v":""},{"$f":"ROUND(Autopivot!K656,2)","v":0},{"$f":"LEFT(LEFT(C655,15)&\"-\"&LEFT(Autopivot!D656,14)&\"-\"&Autopivot!H656&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C657-3020000&Autopivot!D657,20)","v":"Q316-3020000"},{"$f":"Autopivot!A657","v":0},{"$f":"Autopivot!B657","v":0},{"$f":"Autopivot!F657","v":0},{"$f":"Autopivot!E657","v":0},{"$f":"IF(Autopivot!G657=0,\"\",Autopivot!G657)","v":""},{"$f":"ROUND(Autopivot!K657,2)","v":0},{"$f":"LEFT(LEFT(C656,15)&\"-\"&LEFT(Autopivot!D657,14)&\"-\"&Autopivot!H657&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C658-3020000&Autopivot!D658,20)","v":"Q316-3020000"},{"$f":"Autopivot!A658","v":0},{"$f":"Autopivot!B658","v":0},{"$f":"Autopivot!F658","v":0},{"$f":"Autopivot!E658","v":0},{"$f":"IF(Autopivot!G658=0,\"\",Autopivot!G658)","v":""},{"$f":"ROUND(Autopivot!K658,2)","v":0},{"$f":"LEFT(LEFT(C657,15)&\"-\"&LEFT(Autopivot!D658,14)&\"-\"&Autopivot!H658&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C659-3020000&Autopivot!D659,20)","v":"Q316-3020000"},{"$f":"Autopivot!A659","v":0},{"$f":"Autopivot!B659","v":0},{"$f":"Autopivot!F659","v":0},{"$f":"Autopivot!E659","v":0},{"$f":"IF(Autopivot!G659=0,\"\",Autopivot!G659)","v":""},{"$f":"ROUND(Autopivot!K659,2)","v":0},{"$f":"LEFT(LEFT(C658,15)&\"-\"&LEFT(Autopivot!D659,14)&\"-\"&Autopivot!H659&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C660-3020000&Autopivot!D660,20)","v":"Q316-3020000"},{"$f":"Autopivot!A660","v":0},{"$f":"Autopivot!B660","v":0},{"$f":"Autopivot!F660","v":0},{"$f":"Autopivot!E660","v":0},{"$f":"IF(Autopivot!G660=0,\"\",Autopivot!G660)","v":""},{"$f":"ROUND(Autopivot!K660,2)","v":0},{"$f":"LEFT(LEFT(C659,15)&\"-\"&LEFT(Autopivot!D660,14)&\"-\"&Autopivot!H660&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C661-3020000&Autopivot!D661,20)","v":"Q316-3020000"},{"$f":"Autopivot!A661","v":0},{"$f":"Autopivot!B661","v":0},{"$f":"Autopivot!F661","v":0},{"$f":"Autopivot!E661","v":0},{"$f":"IF(Autopivot!G661=0,\"\",Autopivot!G661)","v":""},{"$f":"ROUND(Autopivot!K661,2)","v":0},{"$f":"LEFT(LEFT(C660,15)&\"-\"&LEFT(Autopivot!D661,14)&\"-\"&Autopivot!H661&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C662-3020000&Autopivot!D662,20)","v":"Q316-3020000"},{"$f":"Autopivot!A662","v":0},{"$f":"Autopivot!B662","v":0},{"$f":"Autopivot!F662","v":0},{"$f":"Autopivot!E662","v":0},{"$f":"IF(Autopivot!G662=0,\"\",Autopivot!G662)","v":""},{"$f":"ROUND(Autopivot!K662,2)","v":0},{"$f":"LEFT(LEFT(C661,15)&\"-\"&LEFT(Autopivot!D662,14)&\"-\"&Autopivot!H662&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C663-3020000&Autopivot!D663,20)","v":"Q316-3020000"},{"$f":"Autopivot!A663","v":0},{"$f":"Autopivot!B663","v":0},{"$f":"Autopivot!F663","v":0},{"$f":"Autopivot!E663","v":0},{"$f":"IF(Autopivot!G663=0,\"\",Autopivot!G663)","v":""},{"$f":"ROUND(Autopivot!K663,2)","v":0},{"$f":"LEFT(LEFT(C662,15)&\"-\"&LEFT(Autopivot!D663,14)&\"-\"&Autopivot!H663&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C664-3020000&Autopivot!D664,20)","v":"Q316-3020000"},{"$f":"Autopivot!A664","v":0},{"$f":"Autopivot!B664","v":0},{"$f":"Autopivot!F664","v":0},{"$f":"Autopivot!E664","v":0},{"$f":"IF(Autopivot!G664=0,\"\",Autopivot!G664)","v":""},{"$f":"ROUND(Autopivot!K664,2)","v":0},{"$f":"LEFT(LEFT(C663,15)&\"-\"&LEFT(Autopivot!D664,14)&\"-\"&Autopivot!H664&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C665-3020000&Autopivot!D665,20)","v":"Q316-3020000"},{"$f":"Autopivot!A665","v":0},{"$f":"Autopivot!B665","v":0},{"$f":"Autopivot!F665","v":0},{"$f":"Autopivot!E665","v":0},{"$f":"IF(Autopivot!G665=0,\"\",Autopivot!G665)","v":""},{"$f":"ROUND(Autopivot!K665,2)","v":0},{"$f":"LEFT(LEFT(C664,15)&\"-\"&LEFT(Autopivot!D665,14)&\"-\"&Autopivot!H665&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C666-3020000&Autopivot!D666,20)","v":"Q316-3020000"},{"$f":"Autopivot!A666","v":0},{"$f":"Autopivot!B666","v":0},{"$f":"Autopivot!F666","v":0},{"$f":"Autopivot!E666","v":0},{"$f":"IF(Autopivot!G666=0,\"\",Autopivot!G666)","v":""},{"$f":"ROUND(Autopivot!K666,2)","v":0},{"$f":"LEFT(LEFT(C665,15)&\"-\"&LEFT(Autopivot!D666,14)&\"-\"&Autopivot!H666&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C667-3020000&Autopivot!D667,20)","v":"Q316-3020000"},{"$f":"Autopivot!A667","v":0},{"$f":"Autopivot!B667","v":0},{"$f":"Autopivot!F667","v":0},{"$f":"Autopivot!E667","v":0},{"$f":"IF(Autopivot!G667=0,\"\",Autopivot!G667)","v":""},{"$f":"ROUND(Autopivot!K667,2)","v":0},{"$f":"LEFT(LEFT(C666,15)&\"-\"&LEFT(Autopivot!D667,14)&\"-\"&Autopivot!H667&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C668-3020000&Autopivot!D668,20)","v":"Q316-3020000"},{"$f":"Autopivot!A668","v":0},{"$f":"Autopivot!B668","v":0},{"$f":"Autopivot!F668","v":0},{"$f":"Autopivot!E668","v":0},{"$f":"IF(Autopivot!G668=0,\"\",Autopivot!G668)","v":""},{"$f":"ROUND(Autopivot!K668,2)","v":0},{"$f":"LEFT(LEFT(C667,15)&\"-\"&LEFT(Autopivot!D668,14)&\"-\"&Autopivot!H668&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C669-3020000&Autopivot!D669,20)","v":"Q316-3020000"},{"$f":"Autopivot!A669","v":0},{"$f":"Autopivot!B669","v":0},{"$f":"Autopivot!F669","v":0},{"$f":"Autopivot!E669","v":0},{"$f":"IF(Autopivot!G669=0,\"\",Autopivot!G669)","v":""},{"$f":"ROUND(Autopivot!K669,2)","v":0},{"$f":"LEFT(LEFT(C668,15)&\"-\"&LEFT(Autopivot!D669,14)&\"-\"&Autopivot!H669&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C670-3020000&Autopivot!D670,20)","v":"Q316-3020000"},{"$f":"Autopivot!A670","v":0},{"$f":"Autopivot!B670","v":0},{"$f":"Autopivot!F670","v":0},{"$f":"Autopivot!E670","v":0},{"$f":"IF(Autopivot!G670=0,\"\",Autopivot!G670)","v":""},{"$f":"ROUND(Autopivot!K670,2)","v":0},{"$f":"LEFT(LEFT(C669,15)&\"-\"&LEFT(Autopivot!D670,14)&\"-\"&Autopivot!H670&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C671-3020000&Autopivot!D671,20)","v":"Q316-3020000"},{"$f":"Autopivot!A671","v":0},{"$f":"Autopivot!B671","v":0},{"$f":"Autopivot!F671","v":0},{"$f":"Autopivot!E671","v":0},{"$f":"IF(Autopivot!G671=0,\"\",Autopivot!G671)","v":""},{"$f":"ROUND(Autopivot!K671,2)","v":0},{"$f":"LEFT(LEFT(C670,15)&\"-\"&LEFT(Autopivot!D671,14)&\"-\"&Autopivot!H671&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C672-3020000&Autopivot!D672,20)","v":"Q316-3020000"},{"$f":"Autopivot!A672","v":0},{"$f":"Autopivot!B672","v":0},{"$f":"Autopivot!F672","v":0},{"$f":"Autopivot!E672","v":0},{"$f":"IF(Autopivot!G672=0,\"\",Autopivot!G672)","v":""},{"$f":"ROUND(Autopivot!K672,2)","v":0},{"$f":"LEFT(LEFT(C671,15)&\"-\"&LEFT(Autopivot!D672,14)&\"-\"&Autopivot!H672&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C673-3020000&Autopivot!D673,20)","v":"Q316-3020000"},{"$f":"Autopivot!A673","v":0},{"$f":"Autopivot!B673","v":0},{"$f":"Autopivot!F673","v":0},{"$f":"Autopivot!E673","v":0},{"$f":"IF(Autopivot!G673=0,\"\",Autopivot!G673)","v":""},{"$f":"ROUND(Autopivot!K673,2)","v":0},{"$f":"LEFT(LEFT(C672,15)&\"-\"&LEFT(Autopivot!D673,14)&\"-\"&Autopivot!H673&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C674-3020000&Autopivot!D674,20)","v":"Q316-3020000"},{"$f":"Autopivot!A674","v":0},{"$f":"Autopivot!B674","v":0},{"$f":"Autopivot!F674","v":0},{"$f":"Autopivot!E674","v":0},{"$f":"IF(Autopivot!G674=0,\"\",Autopivot!G674)","v":""},{"$f":"ROUND(Autopivot!K674,2)","v":0},{"$f":"LEFT(LEFT(C673,15)&\"-\"&LEFT(Autopivot!D674,14)&\"-\"&Autopivot!H674&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C675-3020000&Autopivot!D675,20)","v":"Q316-3020000"},{"$f":"Autopivot!A675","v":0},{"$f":"Autopivot!B675","v":0},{"$f":"Autopivot!F675","v":0},{"$f":"Autopivot!E675","v":0},{"$f":"IF(Autopivot!G675=0,\"\",Autopivot!G675)","v":""},{"$f":"ROUND(Autopivot!K675,2)","v":0},{"$f":"LEFT(LEFT(C674,15)&\"-\"&LEFT(Autopivot!D675,14)&\"-\"&Autopivot!H675&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C676-3020000&Autopivot!D676,20)","v":"Q316-3020000"},{"$f":"Autopivot!A676","v":0},{"$f":"Autopivot!B676","v":0},{"$f":"Autopivot!F676","v":0},{"$f":"Autopivot!E676","v":0},{"$f":"IF(Autopivot!G676=0,\"\",Autopivot!G676)","v":""},{"$f":"ROUND(Autopivot!K676,2)","v":0},{"$f":"LEFT(LEFT(C675,15)&\"-\"&LEFT(Autopivot!D676,14)&\"-\"&Autopivot!H676&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C677-3020000&Autopivot!D677,20)","v":"Q316-3020000"},{"$f":"Autopivot!A677","v":0},{"$f":"Autopivot!B677","v":0},{"$f":"Autopivot!F677","v":0},{"$f":"Autopivot!E677","v":0},{"$f":"IF(Autopivot!G677=0,\"\",Autopivot!G677)","v":""},{"$f":"ROUND(Autopivot!K677,2)","v":0},{"$f":"LEFT(LEFT(C676,15)&\"-\"&LEFT(Autopivot!D677,14)&\"-\"&Autopivot!H677&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C678-3020000&Autopivot!D678,20)","v":"Q316-3020000"},{"$f":"Autopivot!A678","v":0},{"$f":"Autopivot!B678","v":0},{"$f":"Autopivot!F678","v":0},{"$f":"Autopivot!E678","v":0},{"$f":"IF(Autopivot!G678=0,\"\",Autopivot!G678)","v":""},{"$f":"ROUND(Autopivot!K678,2)","v":0},{"$f":"LEFT(LEFT(C677,15)&\"-\"&LEFT(Autopivot!D678,14)&\"-\"&Autopivot!H678&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C679-3020000&Autopivot!D679,20)","v":"Q316-3020000"},{"$f":"Autopivot!A679","v":0},{"$f":"Autopivot!B679","v":0},{"$f":"Autopivot!F679","v":0},{"$f":"Autopivot!E679","v":0},{"$f":"IF(Autopivot!G679=0,\"\",Autopivot!G679)","v":""},{"$f":"ROUND(Autopivot!K679,2)","v":0},{"$f":"LEFT(LEFT(C678,15)&\"-\"&LEFT(Autopivot!D679,14)&\"-\"&Autopivot!H679&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C680-3020000&Autopivot!D680,20)","v":"Q316-3020000"},{"$f":"Autopivot!A680","v":0},{"$f":"Autopivot!B680","v":0},{"$f":"Autopivot!F680","v":0},{"$f":"Autopivot!E680","v":0},{"$f":"IF(Autopivot!G680=0,\"\",Autopivot!G680)","v":""},{"$f":"ROUND(Autopivot!K680,2)","v":0},{"$f":"LEFT(LEFT(C679,15)&\"-\"&LEFT(Autopivot!D680,14)&\"-\"&Autopivot!H680&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C681-3020000&Autopivot!D681,20)","v":"Q316-3020000"},{"$f":"Autopivot!A681","v":0},{"$f":"Autopivot!B681","v":0},{"$f":"Autopivot!F681","v":0},{"$f":"Autopivot!E681","v":0},{"$f":"IF(Autopivot!G681=0,\"\",Autopivot!G681)","v":""},{"$f":"ROUND(Autopivot!K681,2)","v":0},{"$f":"LEFT(LEFT(C680,15)&\"-\"&LEFT(Autopivot!D681,14)&\"-\"&Autopivot!H681&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C682-3020000&Autopivot!D682,20)","v":"Q316-3020000"},{"$f":"Autopivot!A682","v":0},{"$f":"Autopivot!B682","v":0},{"$f":"Autopivot!F682","v":0},{"$f":"Autopivot!E682","v":0},{"$f":"IF(Autopivot!G682=0,\"\",Autopivot!G682)","v":""},{"$f":"ROUND(Autopivot!K682,2)","v":0},{"$f":"LEFT(LEFT(C681,15)&\"-\"&LEFT(Autopivot!D682,14)&\"-\"&Autopivot!H682&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C683-3020000&Autopivot!D683,20)","v":"Q316-3020000"},{"$f":"Autopivot!A683","v":0},{"$f":"Autopivot!B683","v":0},{"$f":"Autopivot!F683","v":0},{"$f":"Autopivot!E683","v":0},{"$f":"IF(Autopivot!G683=0,\"\",Autopivot!G683)","v":""},{"$f":"ROUND(Autopivot!K683,2)","v":0},{"$f":"LEFT(LEFT(C682,15)&\"-\"&LEFT(Autopivot!D683,14)&\"-\"&Autopivot!H683&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C684-3020000&Autopivot!D684,20)","v":"Q316-3020000"},{"$f":"Autopivot!A684","v":0},{"$f":"Autopivot!B684","v":0},{"$f":"Autopivot!F684","v":0},{"$f":"Autopivot!E684","v":0},{"$f":"IF(Autopivot!G684=0,\"\",Autopivot!G684)","v":""},{"$f":"ROUND(Autopivot!K684,2)","v":0},{"$f":"LEFT(LEFT(C683,15)&\"-\"&LEFT(Autopivot!D684,14)&\"-\"&Autopivot!H684&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C685-3020000&Autopivot!D685,20)","v":"Q316-3020000"},{"$f":"Autopivot!A685","v":0},{"$f":"Autopivot!B685","v":0},{"$f":"Autopivot!F685","v":0},{"$f":"Autopivot!E685","v":0},{"$f":"IF(Autopivot!G685=0,\"\",Autopivot!G685)","v":""},{"$f":"ROUND(Autopivot!K685,2)","v":0},{"$f":"LEFT(LEFT(C684,15)&\"-\"&LEFT(Autopivot!D685,14)&\"-\"&Autopivot!H685&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C686-3020000&Autopivot!D686,20)","v":"Q316-3020000"},{"$f":"Autopivot!A686","v":0},{"$f":"Autopivot!B686","v":0},{"$f":"Autopivot!F686","v":0},{"$f":"Autopivot!E686","v":0},{"$f":"IF(Autopivot!G686=0,\"\",Autopivot!G686)","v":""},{"$f":"ROUND(Autopivot!K686,2)","v":0},{"$f":"LEFT(LEFT(C685,15)&\"-\"&LEFT(Autopivot!D686,14)&\"-\"&Autopivot!H686&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C687-3020000&Autopivot!D687,20)","v":"Q316-3020000"},{"$f":"Autopivot!A687","v":0},{"$f":"Autopivot!B687","v":0},{"$f":"Autopivot!F687","v":0},{"$f":"Autopivot!E687","v":0},{"$f":"IF(Autopivot!G687=0,\"\",Autopivot!G687)","v":""},{"$f":"ROUND(Autopivot!K687,2)","v":0},{"$f":"LEFT(LEFT(C686,15)&\"-\"&LEFT(Autopivot!D687,14)&\"-\"&Autopivot!H687&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C688-3020000&Autopivot!D688,20)","v":"Q316-3020000"},{"$f":"Autopivot!A688","v":0},{"$f":"Autopivot!B688","v":0},{"$f":"Autopivot!F688","v":0},{"$f":"Autopivot!E688","v":0},{"$f":"IF(Autopivot!G688=0,\"\",Autopivot!G688)","v":""},{"$f":"ROUND(Autopivot!K688,2)","v":0},{"$f":"LEFT(LEFT(C687,15)&\"-\"&LEFT(Autopivot!D688,14)&\"-\"&Autopivot!H688&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C689-3020000&Autopivot!D689,20)","v":"Q316-3020000"},{"$f":"Autopivot!A689","v":0},{"$f":"Autopivot!B689","v":0},{"$f":"Autopivot!F689","v":0},{"$f":"Autopivot!E689","v":0},{"$f":"IF(Autopivot!G689=0,\"\",Autopivot!G689)","v":""},{"$f":"ROUND(Autopivot!K689,2)","v":0},{"$f":"LEFT(LEFT(C688,15)&\"-\"&LEFT(Autopivot!D689,14)&\"-\"&Autopivot!H689&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C690-3020000&Autopivot!D690,20)","v":"Q316-3020000"},{"$f":"Autopivot!A690","v":0},{"$f":"Autopivot!B690","v":0},{"$f":"Autopivot!F690","v":0},{"$f":"Autopivot!E690","v":0},{"$f":"IF(Autopivot!G690=0,\"\",Autopivot!G690)","v":""},{"$f":"ROUND(Autopivot!K690,2)","v":0},{"$f":"LEFT(LEFT(C689,15)&\"-\"&LEFT(Autopivot!D690,14)&\"-\"&Autopivot!H690&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C691-3020000&Autopivot!D691,20)","v":"Q316-3020000"},{"$f":"Autopivot!A691","v":0},{"$f":"Autopivot!B691","v":0},{"$f":"Autopivot!F691","v":0},{"$f":"Autopivot!E691","v":0},{"$f":"IF(Autopivot!G691=0,\"\",Autopivot!G691)","v":""},{"$f":"ROUND(Autopivot!K691,2)","v":0},{"$f":"LEFT(LEFT(C690,15)&\"-\"&LEFT(Autopivot!D691,14)&\"-\"&Autopivot!H691&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C692-3020000&Autopivot!D692,20)","v":"Q316-3020000"},{"$f":"Autopivot!A692","v":0},{"$f":"Autopivot!B692","v":0},{"$f":"Autopivot!F692","v":0},{"$f":"Autopivot!E692","v":0},{"$f":"IF(Autopivot!G692=0,\"\",Autopivot!G692)","v":""},{"$f":"ROUND(Autopivot!K692,2)","v":0},{"$f":"LEFT(LEFT(C691,15)&\"-\"&LEFT(Autopivot!D692,14)&\"-\"&Autopivot!H692&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C693-3020000&Autopivot!D693,20)","v":"Q316-3020000"},{"$f":"Autopivot!A693","v":0},{"$f":"Autopivot!B693","v":0},{"$f":"Autopivot!F693","v":0},{"$f":"Autopivot!E693","v":0},{"$f":"IF(Autopivot!G693=0,\"\",Autopivot!G693)","v":""},{"$f":"ROUND(Autopivot!K693,2)","v":0},{"$f":"LEFT(LEFT(C692,15)&\"-\"&LEFT(Autopivot!D693,14)&\"-\"&Autopivot!H693&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C694-3020000&Autopivot!D694,20)","v":"Q316-3020000"},{"$f":"Autopivot!A694","v":0},{"$f":"Autopivot!B694","v":0},{"$f":"Autopivot!F694","v":0},{"$f":"Autopivot!E694","v":0},{"$f":"IF(Autopivot!G694=0,\"\",Autopivot!G694)","v":""},{"$f":"ROUND(Autopivot!K694,2)","v":0},{"$f":"LEFT(LEFT(C693,15)&\"-\"&LEFT(Autopivot!D694,14)&\"-\"&Autopivot!H694&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C695-3020000&Autopivot!D695,20)","v":"Q316-3020000"},{"$f":"Autopivot!A695","v":0},{"$f":"Autopivot!B695","v":0},{"$f":"Autopivot!F695","v":0},{"$f":"Autopivot!E695","v":0},{"$f":"IF(Autopivot!G695=0,\"\",Autopivot!G695)","v":""},{"$f":"ROUND(Autopivot!K695,2)","v":0},{"$f":"LEFT(LEFT(C694,15)&\"-\"&LEFT(Autopivot!D695,14)&\"-\"&Autopivot!H695&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C696-3020000&Autopivot!D696,20)","v":"Q316-3020000"},{"$f":"Autopivot!A696","v":0},{"$f":"Autopivot!B696","v":0},{"$f":"Autopivot!F696","v":0},{"$f":"Autopivot!E696","v":0},{"$f":"IF(Autopivot!G696=0,\"\",Autopivot!G696)","v":""},{"$f":"ROUND(Autopivot!K696,2)","v":0},{"$f":"LEFT(LEFT(C695,15)&\"-\"&LEFT(Autopivot!D696,14)&\"-\"&Autopivot!H696&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C697-3020000&Autopivot!D697,20)","v":"Q316-3020000"},{"$f":"Autopivot!A697","v":0},{"$f":"Autopivot!B697","v":0},{"$f":"Autopivot!F697","v":0},{"$f":"Autopivot!E697","v":0},{"$f":"IF(Autopivot!G697=0,\"\",Autopivot!G697)","v":""},{"$f":"ROUND(Autopivot!K697,2)","v":0},{"$f":"LEFT(LEFT(C696,15)&\"-\"&LEFT(Autopivot!D697,14)&\"-\"&Autopivot!H697&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C698-3020000&Autopivot!D698,20)","v":"Q316-3020000"},{"$f":"Autopivot!A698","v":0},{"$f":"Autopivot!B698","v":0},{"$f":"Autopivot!F698","v":0},{"$f":"Autopivot!E698","v":0},{"$f":"IF(Autopivot!G698=0,\"\",Autopivot!G698)","v":""},{"$f":"ROUND(Autopivot!K698,2)","v":0},{"$f":"LEFT(LEFT(C697,15)&\"-\"&LEFT(Autopivot!D698,14)&\"-\"&Autopivot!H698&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C699-3020000&Autopivot!D699,20)","v":"Q316-3020000"},{"$f":"Autopivot!A699","v":0},{"$f":"Autopivot!B699","v":0},{"$f":"Autopivot!F699","v":0},{"$f":"Autopivot!E699","v":0},{"$f":"IF(Autopivot!G699=0,\"\",Autopivot!G699)","v":""},{"$f":"ROUND(Autopivot!K699,2)","v":0},{"$f":"LEFT(LEFT(C698,15)&\"-\"&LEFT(Autopivot!D699,14)&\"-\"&Autopivot!H699&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C700-3020000&Autopivot!D700,20)","v":"Q316-3020000"},{"$f":"Autopivot!A700","v":0},{"$f":"Autopivot!B700","v":0},{"$f":"Autopivot!F700","v":0},{"$f":"Autopivot!E700","v":0},{"$f":"IF(Autopivot!G700=0,\"\",Autopivot!G700)","v":""},{"$f":"ROUND(Autopivot!K700,2)","v":0},{"$f":"LEFT(LEFT(C699,15)&\"-\"&LEFT(Autopivot!D700,14)&\"-\"&Autopivot!H700&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C701-3020000&Autopivot!D701,20)","v":"Q316-3020000"},{"$f":"Autopivot!A701","v":0},{"$f":"Autopivot!B701","v":0},{"$f":"Autopivot!F701","v":0},{"$f":"Autopivot!E701","v":0},{"$f":"IF(Autopivot!G701=0,\"\",Autopivot!G701)","v":""},{"$f":"ROUND(Autopivot!K701,2)","v":0},{"$f":"LEFT(LEFT(C700,15)&\"-\"&LEFT(Autopivot!D701,14)&\"-\"&Autopivot!H701&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C702-3020000&Autopivot!D702,20)","v":"Q316-3020000"},{"$f":"Autopivot!A702","v":0},{"$f":"Autopivot!B702","v":0},{"$f":"Autopivot!F702","v":0},{"$f":"Autopivot!E702","v":0},{"$f":"IF(Autopivot!G702=0,\"\",Autopivot!G702)","v":""},{"$f":"ROUND(Autopivot!K702,2)","v":0},{"$f":"LEFT(LEFT(C701,15)&\"-\"&LEFT(Autopivot!D702,14)&\"-\"&Autopivot!H702&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C703-3020000&Autopivot!D703,20)","v":"Q316-3020000"},{"$f":"Autopivot!A703","v":0},{"$f":"Autopivot!B703","v":0},{"$f":"Autopivot!F703","v":0},{"$f":"Autopivot!E703","v":0},{"$f":"IF(Autopivot!G703=0,\"\",Autopivot!G703)","v":""},{"$f":"ROUND(Autopivot!K703,2)","v":0},{"$f":"LEFT(LEFT(C702,15)&\"-\"&LEFT(Autopivot!D703,14)&\"-\"&Autopivot!H703&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C704-3020000&Autopivot!D704,20)","v":"Q316-3020000"},{"$f":"Autopivot!A704","v":0},{"$f":"Autopivot!B704","v":0},{"$f":"Autopivot!F704","v":0},{"$f":"Autopivot!E704","v":0},{"$f":"IF(Autopivot!G704=0,\"\",Autopivot!G704)","v":""},{"$f":"ROUND(Autopivot!K704,2)","v":0},{"$f":"LEFT(LEFT(C703,15)&\"-\"&LEFT(Autopivot!D704,14)&\"-\"&Autopivot!H704&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C705-3020000&Autopivot!D705,20)","v":"Q316-3020000"},{"$f":"Autopivot!A705","v":0},{"$f":"Autopivot!B705","v":0},{"$f":"Autopivot!F705","v":0},{"$f":"Autopivot!E705","v":0},{"$f":"IF(Autopivot!G705=0,\"\",Autopivot!G705)","v":""},{"$f":"ROUND(Autopivot!K705,2)","v":0},{"$f":"LEFT(LEFT(C704,15)&\"-\"&LEFT(Autopivot!D705,14)&\"-\"&Autopivot!H705&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C706-3020000&Autopivot!D706,20)","v":"Q316-3020000"},{"$f":"Autopivot!A706","v":0},{"$f":"Autopivot!B706","v":0},{"$f":"Autopivot!F706","v":0},{"$f":"Autopivot!E706","v":0},{"$f":"IF(Autopivot!G706=0,\"\",Autopivot!G706)","v":""},{"$f":"ROUND(Autopivot!K706,2)","v":0},{"$f":"LEFT(LEFT(C705,15)&\"-\"&LEFT(Autopivot!D706,14)&\"-\"&Autopivot!H706&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C707-3020000&Autopivot!D707,20)","v":"Q316-3020000"},{"$f":"Autopivot!A707","v":0},{"$f":"Autopivot!B707","v":0},{"$f":"Autopivot!F707","v":0},{"$f":"Autopivot!E707","v":0},{"$f":"IF(Autopivot!G707=0,\"\",Autopivot!G707)","v":""},{"$f":"ROUND(Autopivot!K707,2)","v":0},{"$f":"LEFT(LEFT(C706,15)&\"-\"&LEFT(Autopivot!D707,14)&\"-\"&Autopivot!H707&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C708-3020000&Autopivot!D708,20)","v":"Q316-3020000"},{"$f":"Autopivot!A708","v":0},{"$f":"Autopivot!B708","v":0},{"$f":"Autopivot!F708","v":0},{"$f":"Autopivot!E708","v":0},{"$f":"IF(Autopivot!G708=0,\"\",Autopivot!G708)","v":""},{"$f":"ROUND(Autopivot!K708,2)","v":0},{"$f":"LEFT(LEFT(C707,15)&\"-\"&LEFT(Autopivot!D708,14)&\"-\"&Autopivot!H708&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C709-3020000&Autopivot!D709,20)","v":"Q316-3020000"},{"$f":"Autopivot!A709","v":0},{"$f":"Autopivot!B709","v":0},{"$f":"Autopivot!F709","v":0},{"$f":"Autopivot!E709","v":0},{"$f":"IF(Autopivot!G709=0,\"\",Autopivot!G709)","v":""},{"$f":"ROUND(Autopivot!K709,2)","v":0},{"$f":"LEFT(LEFT(C708,15)&\"-\"&LEFT(Autopivot!D709,14)&\"-\"&Autopivot!H709&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C710-3020000&Autopivot!D710,20)","v":"Q316-3020000"},{"$f":"Autopivot!A710","v":0},{"$f":"Autopivot!B710","v":0},{"$f":"Autopivot!F710","v":0},{"$f":"Autopivot!E710","v":0},{"$f":"IF(Autopivot!G710=0,\"\",Autopivot!G710)","v":""},{"$f":"ROUND(Autopivot!K710,2)","v":0},{"$f":"LEFT(LEFT(C709,15)&\"-\"&LEFT(Autopivot!D710,14)&\"-\"&Autopivot!H710&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C711-3020000&Autopivot!D711,20)","v":"Q316-3020000"},{"$f":"Autopivot!A711","v":0},{"$f":"Autopivot!B711","v":0},{"$f":"Autopivot!F711","v":0},{"$f":"Autopivot!E711","v":0},{"$f":"IF(Autopivot!G711=0,\"\",Autopivot!G711)","v":""},{"$f":"ROUND(Autopivot!K711,2)","v":0},{"$f":"LEFT(LEFT(C710,15)&\"-\"&LEFT(Autopivot!D711,14)&\"-\"&Autopivot!H711&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C712-3020000&Autopivot!D712,20)","v":"Q316-3020000"},{"$f":"Autopivot!A712","v":0},{"$f":"Autopivot!B712","v":0},{"$f":"Autopivot!F712","v":0},{"$f":"Autopivot!E712","v":0},{"$f":"IF(Autopivot!G712=0,\"\",Autopivot!G712)","v":""},{"$f":"ROUND(Autopivot!K712,2)","v":0},{"$f":"LEFT(LEFT(C711,15)&\"-\"&LEFT(Autopivot!D712,14)&\"-\"&Autopivot!H712&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C713-3020000&Autopivot!D713,20)","v":"Q316-3020000"},{"$f":"Autopivot!A713","v":0},{"$f":"Autopivot!B713","v":0},{"$f":"Autopivot!F713","v":0},{"$f":"Autopivot!E713","v":0},{"$f":"IF(Autopivot!G713=0,\"\",Autopivot!G713)","v":""},{"$f":"ROUND(Autopivot!K713,2)","v":0},{"$f":"LEFT(LEFT(C712,15)&\"-\"&LEFT(Autopivot!D713,14)&\"-\"&Autopivot!H713&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C714-3020000&Autopivot!D714,20)","v":"Q316-3020000"},{"$f":"Autopivot!A714","v":0},{"$f":"Autopivot!B714","v":0},{"$f":"Autopivot!F714","v":0},{"$f":"Autopivot!E714","v":0},{"$f":"IF(Autopivot!G714=0,\"\",Autopivot!G714)","v":""},{"$f":"ROUND(Autopivot!K714,2)","v":0},{"$f":"LEFT(LEFT(C713,15)&\"-\"&LEFT(Autopivot!D714,14)&\"-\"&Autopivot!H714&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C715-3020000&Autopivot!D715,20)","v":"Q316-3020000"},{"$f":"Autopivot!A715","v":0},{"$f":"Autopivot!B715","v":0},{"$f":"Autopivot!F715","v":0},{"$f":"Autopivot!E715","v":0},{"$f":"IF(Autopivot!G715=0,\"\",Autopivot!G715)","v":""},{"$f":"ROUND(Autopivot!K715,2)","v":0},{"$f":"LEFT(LEFT(C714,15)&\"-\"&LEFT(Autopivot!D715,14)&\"-\"&Autopivot!H715&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C716-3020000&Autopivot!D716,20)","v":"Q316-3020000"},{"$f":"Autopivot!A716","v":0},{"$f":"Autopivot!B716","v":0},{"$f":"Autopivot!F716","v":0},{"$f":"Autopivot!E716","v":0},{"$f":"IF(Autopivot!G716=0,\"\",Autopivot!G716)","v":""},{"$f":"ROUND(Autopivot!K716,2)","v":0},{"$f":"LEFT(LEFT(C715,15)&\"-\"&LEFT(Autopivot!D716,14)&\"-\"&Autopivot!H716&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C717-3020000&Autopivot!D717,20)","v":"Q316-3020000"},{"$f":"Autopivot!A717","v":0},{"$f":"Autopivot!B717","v":0},{"$f":"Autopivot!F717","v":0},{"$f":"Autopivot!E717","v":0},{"$f":"IF(Autopivot!G717=0,\"\",Autopivot!G717)","v":""},{"$f":"ROUND(Autopivot!K717,2)","v":0},{"$f":"LEFT(LEFT(C716,15)&\"-\"&LEFT(Autopivot!D717,14)&\"-\"&Autopivot!H717&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C718-3020000&Autopivot!D718,20)","v":"Q316-3020000"},{"$f":"Autopivot!A718","v":0},{"$f":"Autopivot!B718","v":0},{"$f":"Autopivot!F718","v":0},{"$f":"Autopivot!E718","v":0},{"$f":"IF(Autopivot!G718=0,\"\",Autopivot!G718)","v":""},{"$f":"ROUND(Autopivot!K718,2)","v":0},{"$f":"LEFT(LEFT(C717,15)&\"-\"&LEFT(Autopivot!D718,14)&\"-\"&Autopivot!H718&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C719-3020000&Autopivot!D719,20)","v":"Q316-3020000"},{"$f":"Autopivot!A719","v":0},{"$f":"Autopivot!B719","v":0},{"$f":"Autopivot!F719","v":0},{"$f":"Autopivot!E719","v":0},{"$f":"IF(Autopivot!G719=0,\"\",Autopivot!G719)","v":""},{"$f":"ROUND(Autopivot!K719,2)","v":0},{"$f":"LEFT(LEFT(C718,15)&\"-\"&LEFT(Autopivot!D719,14)&\"-\"&Autopivot!H719&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C720-3020000&Autopivot!D720,20)","v":"Q316-3020000"},{"$f":"Autopivot!A720","v":0},{"$f":"Autopivot!B720","v":0},{"$f":"Autopivot!F720","v":0},{"$f":"Autopivot!E720","v":0},{"$f":"IF(Autopivot!G720=0,\"\",Autopivot!G720)","v":""},{"$f":"ROUND(Autopivot!K720,2)","v":0},{"$f":"LEFT(LEFT(C719,15)&\"-\"&LEFT(Autopivot!D720,14)&\"-\"&Autopivot!H720&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C721-3020000&Autopivot!D721,20)","v":"Q316-3020000"},{"$f":"Autopivot!A721","v":0},{"$f":"Autopivot!B721","v":0},{"$f":"Autopivot!F721","v":0},{"$f":"Autopivot!E721","v":0},{"$f":"IF(Autopivot!G721=0,\"\",Autopivot!G721)","v":""},{"$f":"ROUND(Autopivot!K721,2)","v":0},{"$f":"LEFT(LEFT(C720,15)&\"-\"&LEFT(Autopivot!D721,14)&\"-\"&Autopivot!H721&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C722-3020000&Autopivot!D722,20)","v":"Q316-3020000"},{"$f":"Autopivot!A722","v":0},{"$f":"Autopivot!B722","v":0},{"$f":"Autopivot!F722","v":0},{"$f":"Autopivot!E722","v":0},{"$f":"IF(Autopivot!G722=0,\"\",Autopivot!G722)","v":""},{"$f":"ROUND(Autopivot!K722,2)","v":0},{"$f":"LEFT(LEFT(C721,15)&\"-\"&LEFT(Autopivot!D722,14)&\"-\"&Autopivot!H722&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C723-3020000&Autopivot!D723,20)","v":"Q316-3020000"},{"$f":"Autopivot!A723","v":0},{"$f":"Autopivot!B723","v":0},{"$f":"Autopivot!F723","v":0},{"$f":"Autopivot!E723","v":0},{"$f":"IF(Autopivot!G723=0,\"\",Autopivot!G723)","v":""},{"$f":"ROUND(Autopivot!K723,2)","v":0},{"$f":"LEFT(LEFT(C722,15)&\"-\"&LEFT(Autopivot!D723,14)&\"-\"&Autopivot!H723&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C724-3020000&Autopivot!D724,20)","v":"Q316-3020000"},{"$f":"Autopivot!A724","v":0},{"$f":"Autopivot!B724","v":0},{"$f":"Autopivot!F724","v":0},{"$f":"Autopivot!E724","v":0},{"$f":"IF(Autopivot!G724=0,\"\",Autopivot!G724)","v":""},{"$f":"ROUND(Autopivot!K724,2)","v":0},{"$f":"LEFT(LEFT(C723,15)&\"-\"&LEFT(Autopivot!D724,14)&\"-\"&Autopivot!H724&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C725-3020000&Autopivot!D725,20)","v":"Q316-3020000"},{"$f":"Autopivot!A725","v":0},{"$f":"Autopivot!B725","v":0},{"$f":"Autopivot!F725","v":0},{"$f":"Autopivot!E725","v":0},{"$f":"IF(Autopivot!G725=0,\"\",Autopivot!G725)","v":""},{"$f":"ROUND(Autopivot!K725,2)","v":0},{"$f":"LEFT(LEFT(C724,15)&\"-\"&LEFT(Autopivot!D725,14)&\"-\"&Autopivot!H725&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C726-3020000&Autopivot!D726,20)","v":"Q316-3020000"},{"$f":"Autopivot!A726","v":0},{"$f":"Autopivot!B726","v":0},{"$f":"Autopivot!F726","v":0},{"$f":"Autopivot!E726","v":0},{"$f":"IF(Autopivot!G726=0,\"\",Autopivot!G726)","v":""},{"$f":"ROUND(Autopivot!K726,2)","v":0},{"$f":"LEFT(LEFT(C725,15)&\"-\"&LEFT(Autopivot!D726,14)&\"-\"&Autopivot!H726&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C727-3020000&Autopivot!D727,20)","v":"Q316-3020000"},{"$f":"Autopivot!A727","v":0},{"$f":"Autopivot!B727","v":0},{"$f":"Autopivot!F727","v":0},{"$f":"Autopivot!E727","v":0},{"$f":"IF(Autopivot!G727=0,\"\",Autopivot!G727)","v":""},{"$f":"ROUND(Autopivot!K727,2)","v":0},{"$f":"LEFT(LEFT(C726,15)&\"-\"&LEFT(Autopivot!D727,14)&\"-\"&Autopivot!H727&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C728-3020000&Autopivot!D728,20)","v":"Q316-3020000"},{"$f":"Autopivot!A728","v":0},{"$f":"Autopivot!B728","v":0},{"$f":"Autopivot!F728","v":0},{"$f":"Autopivot!E728","v":0},{"$f":"IF(Autopivot!G728=0,\"\",Autopivot!G728)","v":""},{"$f":"ROUND(Autopivot!K728,2)","v":0},{"$f":"LEFT(LEFT(C727,15)&\"-\"&LEFT(Autopivot!D728,14)&\"-\"&Autopivot!H728&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C729-3020000&Autopivot!D729,20)","v":"Q316-3020000"},{"$f":"Autopivot!A729","v":0},{"$f":"Autopivot!B729","v":0},{"$f":"Autopivot!F729","v":0},{"$f":"Autopivot!E729","v":0},{"$f":"IF(Autopivot!G729=0,\"\",Autopivot!G729)","v":""},{"$f":"ROUND(Autopivot!K729,2)","v":0},{"$f":"LEFT(LEFT(C728,15)&\"-\"&LEFT(Autopivot!D729,14)&\"-\"&Autopivot!H729&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C730-3020000&Autopivot!D730,20)","v":"Q316-3020000"},{"$f":"Autopivot!A730","v":0},{"$f":"Autopivot!B730","v":0},{"$f":"Autopivot!F730","v":0},{"$f":"Autopivot!E730","v":0},{"$f":"IF(Autopivot!G730=0,\"\",Autopivot!G730)","v":""},{"$f":"ROUND(Autopivot!K730,2)","v":0},{"$f":"LEFT(LEFT(C729,15)&\"-\"&LEFT(Autopivot!D730,14)&\"-\"&Autopivot!H730&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C731-3020000&Autopivot!D731,20)","v":"Q316-3020000"},{"$f":"Autopivot!A731","v":0},{"$f":"Autopivot!B731","v":0},{"$f":"Autopivot!F731","v":0},{"$f":"Autopivot!E731","v":0},{"$f":"IF(Autopivot!G731=0,\"\",Autopivot!G731)","v":""},{"$f":"ROUND(Autopivot!K731,2)","v":0},{"$f":"LEFT(LEFT(C730,15)&\"-\"&LEFT(Autopivot!D731,14)&\"-\"&Autopivot!H731&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C732-3020000&Autopivot!D732,20)","v":"Q316-3020000"},{"$f":"Autopivot!A732","v":0},{"$f":"Autopivot!B732","v":0},{"$f":"Autopivot!F732","v":0},{"$f":"Autopivot!E732","v":0},{"$f":"IF(Autopivot!G732=0,\"\",Autopivot!G732)","v":""},{"$f":"ROUND(Autopivot!K732,2)","v":0},{"$f":"LEFT(LEFT(C731,15)&\"-\"&LEFT(Autopivot!D732,14)&\"-\"&Autopivot!H732&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C733-3020000&Autopivot!D733,20)","v":"Q316-3020000"},{"$f":"Autopivot!A733","v":0},{"$f":"Autopivot!B733","v":0},{"$f":"Autopivot!F733","v":0},{"$f":"Autopivot!E733","v":0},{"$f":"IF(Autopivot!G733=0,\"\",Autopivot!G733)","v":""},{"$f":"ROUND(Autopivot!K733,2)","v":0},{"$f":"LEFT(LEFT(C732,15)&\"-\"&LEFT(Autopivot!D733,14)&\"-\"&Autopivot!H733&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C734-3020000&Autopivot!D734,20)","v":"Q316-3020000"},{"$f":"Autopivot!A734","v":0},{"$f":"Autopivot!B734","v":0},{"$f":"Autopivot!F734","v":0},{"$f":"Autopivot!E734","v":0},{"$f":"IF(Autopivot!G734=0,\"\",Autopivot!G734)","v":""},{"$f":"ROUND(Autopivot!K734,2)","v":0},{"$f":"LEFT(LEFT(C733,15)&\"-\"&LEFT(Autopivot!D734,14)&\"-\"&Autopivot!H734&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C735-3020000&Autopivot!D735,20)","v":"Q316-3020000"},{"$f":"Autopivot!A735","v":0},{"$f":"Autopivot!B735","v":0},{"$f":"Autopivot!F735","v":0},{"$f":"Autopivot!E735","v":0},{"$f":"IF(Autopivot!G735=0,\"\",Autopivot!G735)","v":""},{"$f":"ROUND(Autopivot!K735,2)","v":0},{"$f":"LEFT(LEFT(C734,15)&\"-\"&LEFT(Autopivot!D735,14)&\"-\"&Autopivot!H735&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C736-3020000&Autopivot!D736,20)","v":"Q316-3020000"},{"$f":"Autopivot!A736","v":0},{"$f":"Autopivot!B736","v":0},{"$f":"Autopivot!F736","v":0},{"$f":"Autopivot!E736","v":0},{"$f":"IF(Autopivot!G736=0,\"\",Autopivot!G736)","v":""},{"$f":"ROUND(Autopivot!K736,2)","v":0},{"$f":"LEFT(LEFT(C735,15)&\"-\"&LEFT(Autopivot!D736,14)&\"-\"&Autopivot!H736&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C737-3020000&Autopivot!D737,20)","v":"Q316-3020000"},{"$f":"Autopivot!A737","v":0},{"$f":"Autopivot!B737","v":0},{"$f":"Autopivot!F737","v":0},{"$f":"Autopivot!E737","v":0},{"$f":"IF(Autopivot!G737=0,\"\",Autopivot!G737)","v":""},{"$f":"ROUND(Autopivot!K737,2)","v":0},{"$f":"LEFT(LEFT(C736,15)&\"-\"&LEFT(Autopivot!D737,14)&\"-\"&Autopivot!H737&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C738-3020000&Autopivot!D738,20)","v":"Q316-3020000"},{"$f":"Autopivot!A738","v":0},{"$f":"Autopivot!B738","v":0},{"$f":"Autopivot!F738","v":0},{"$f":"Autopivot!E738","v":0},{"$f":"IF(Autopivot!G738=0,\"\",Autopivot!G738)","v":""},{"$f":"ROUND(Autopivot!K738,2)","v":0},{"$f":"LEFT(LEFT(C737,15)&\"-\"&LEFT(Autopivot!D738,14)&\"-\"&Autopivot!H738&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C739-3020000&Autopivot!D739,20)","v":"Q316-3020000"},{"$f":"Autopivot!A739","v":0},{"$f":"Autopivot!B739","v":0},{"$f":"Autopivot!F739","v":0},{"$f":"Autopivot!E739","v":0},{"$f":"IF(Autopivot!G739=0,\"\",Autopivot!G739)","v":""},{"$f":"ROUND(Autopivot!K739,2)","v":0},{"$f":"LEFT(LEFT(C738,15)&\"-\"&LEFT(Autopivot!D739,14)&\"-\"&Autopivot!H739&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C740-3020000&Autopivot!D740,20)","v":"Q316-3020000"},{"$f":"Autopivot!A740","v":0},{"$f":"Autopivot!B740","v":0},{"$f":"Autopivot!F740","v":0},{"$f":"Autopivot!E740","v":0},{"$f":"IF(Autopivot!G740=0,\"\",Autopivot!G740)","v":""},{"$f":"ROUND(Autopivot!K740,2)","v":0},{"$f":"LEFT(LEFT(C739,15)&\"-\"&LEFT(Autopivot!D740,14)&\"-\"&Autopivot!H740&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C741-3020000&Autopivot!D741,20)","v":"Q316-3020000"},{"$f":"Autopivot!A741","v":0},{"$f":"Autopivot!B741","v":0},{"$f":"Autopivot!F741","v":0},{"$f":"Autopivot!E741","v":0},{"$f":"IF(Autopivot!G741=0,\"\",Autopivot!G741)","v":""},{"$f":"ROUND(Autopivot!K741,2)","v":0},{"$f":"LEFT(LEFT(C740,15)&\"-\"&LEFT(Autopivot!D741,14)&\"-\"&Autopivot!H741&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C742-3020000&Autopivot!D742,20)","v":"Q316-3020000"},{"$f":"Autopivot!A742","v":0},{"$f":"Autopivot!B742","v":0},{"$f":"Autopivot!F742","v":0},{"$f":"Autopivot!E742","v":0},{"$f":"IF(Autopivot!G742=0,\"\",Autopivot!G742)","v":""},{"$f":"ROUND(Autopivot!K742,2)","v":0},{"$f":"LEFT(LEFT(C741,15)&\"-\"&LEFT(Autopivot!D742,14)&\"-\"&Autopivot!H742&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C743-3020000&Autopivot!D743,20)","v":"Q316-3020000"},{"$f":"Autopivot!A743","v":0},{"$f":"Autopivot!B743","v":0},{"$f":"Autopivot!F743","v":0},{"$f":"Autopivot!E743","v":0},{"$f":"IF(Autopivot!G743=0,\"\",Autopivot!G743)","v":""},{"$f":"ROUND(Autopivot!K743,2)","v":0},{"$f":"LEFT(LEFT(C742,15)&\"-\"&LEFT(Autopivot!D743,14)&\"-\"&Autopivot!H743&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C744-3020000&Autopivot!D744,20)","v":"Q316-3020000"},{"$f":"Autopivot!A744","v":0},{"$f":"Autopivot!B744","v":0},{"$f":"Autopivot!F744","v":0},{"$f":"Autopivot!E744","v":0},{"$f":"IF(Autopivot!G744=0,\"\",Autopivot!G744)","v":""},{"$f":"ROUND(Autopivot!K744,2)","v":0},{"$f":"LEFT(LEFT(C743,15)&\"-\"&LEFT(Autopivot!D744,14)&\"-\"&Autopivot!H744&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C745-3020000&Autopivot!D745,20)","v":"Q316-3020000"},{"$f":"Autopivot!A745","v":0},{"$f":"Autopivot!B745","v":0},{"$f":"Autopivot!F745","v":0},{"$f":"Autopivot!E745","v":0},{"$f":"IF(Autopivot!G745=0,\"\",Autopivot!G745)","v":""},{"$f":"ROUND(Autopivot!K745,2)","v":0},{"$f":"LEFT(LEFT(C744,15)&\"-\"&LEFT(Autopivot!D745,14)&\"-\"&Autopivot!H745&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C746-3020000&Autopivot!D746,20)","v":"Q316-3020000"},{"$f":"Autopivot!A746","v":0},{"$f":"Autopivot!B746","v":0},{"$f":"Autopivot!F746","v":0},{"$f":"Autopivot!E746","v":0},{"$f":"IF(Autopivot!G746=0,\"\",Autopivot!G746)","v":""},{"$f":"ROUND(Autopivot!K746,2)","v":0},{"$f":"LEFT(LEFT(C745,15)&\"-\"&LEFT(Autopivot!D746,14)&\"-\"&Autopivot!H746&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C747-3020000&Autopivot!D747,20)","v":"Q316-3020000"},{"$f":"Autopivot!A747","v":0},{"$f":"Autopivot!B747","v":0},{"$f":"Autopivot!F747","v":0},{"$f":"Autopivot!E747","v":0},{"$f":"IF(Autopivot!G747=0,\"\",Autopivot!G747)","v":""},{"$f":"ROUND(Autopivot!K747,2)","v":0},{"$f":"LEFT(LEFT(C746,15)&\"-\"&LEFT(Autopivot!D747,14)&\"-\"&Autopivot!H747&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C748-3020000&Autopivot!D748,20)","v":"Q316-3020000"},{"$f":"Autopivot!A748","v":0},{"$f":"Autopivot!B748","v":0},{"$f":"Autopivot!F748","v":0},{"$f":"Autopivot!E748","v":0},{"$f":"IF(Autopivot!G748=0,\"\",Autopivot!G748)","v":""},{"$f":"ROUND(Autopivot!K748,2)","v":0},{"$f":"LEFT(LEFT(C747,15)&\"-\"&LEFT(Autopivot!D748,14)&\"-\"&Autopivot!H748&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C749-3020000&Autopivot!D749,20)","v":"Q316-3020000"},{"$f":"Autopivot!A749","v":0},{"$f":"Autopivot!B749","v":0},{"$f":"Autopivot!F749","v":0},{"$f":"Autopivot!E749","v":0},{"$f":"IF(Autopivot!G749=0,\"\",Autopivot!G749)","v":""},{"$f":"ROUND(Autopivot!K749,2)","v":0},{"$f":"LEFT(LEFT(C748,15)&\"-\"&LEFT(Autopivot!D749,14)&\"-\"&Autopivot!H749&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C750-3020000&Autopivot!D750,20)","v":"Q316-3020000"},{"$f":"Autopivot!A750","v":0},{"$f":"Autopivot!B750","v":0},{"$f":"Autopivot!F750","v":0},{"$f":"Autopivot!E750","v":0},{"$f":"IF(Autopivot!G750=0,\"\",Autopivot!G750)","v":""},{"$f":"ROUND(Autopivot!K750,2)","v":0},{"$f":"LEFT(LEFT(C749,15)&\"-\"&LEFT(Autopivot!D750,14)&\"-\"&Autopivot!H750&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C751-3020000&Autopivot!D751,20)","v":"Q316-3020000"},{"$f":"Autopivot!A751","v":0},{"$f":"Autopivot!B751","v":0},{"$f":"Autopivot!F751","v":0},{"$f":"Autopivot!E751","v":0},{"$f":"IF(Autopivot!G751=0,\"\",Autopivot!G751)","v":""},{"$f":"ROUND(Autopivot!K751,2)","v":0},{"$f":"LEFT(LEFT(C750,15)&\"-\"&LEFT(Autopivot!D751,14)&\"-\"&Autopivot!H751&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C752-3020000&Autopivot!D752,20)","v":"Q316-3020000"},{"$f":"Autopivot!A752","v":0},{"$f":"Autopivot!B752","v":0},{"$f":"Autopivot!F752","v":0},{"$f":"Autopivot!E752","v":0},{"$f":"IF(Autopivot!G752=0,\"\",Autopivot!G752)","v":""},{"$f":"ROUND(Autopivot!K752,2)","v":0},{"$f":"LEFT(LEFT(C751,15)&\"-\"&LEFT(Autopivot!D752,14)&\"-\"&Autopivot!H752&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C753-3020000&Autopivot!D753,20)","v":"Q316-3020000"},{"$f":"Autopivot!A753","v":0},{"$f":"Autopivot!B753","v":0},{"$f":"Autopivot!F753","v":0},{"$f":"Autopivot!E753","v":0},{"$f":"IF(Autopivot!G753=0,\"\",Autopivot!G753)","v":""},{"$f":"ROUND(Autopivot!K753,2)","v":0},{"$f":"LEFT(LEFT(C752,15)&\"-\"&LEFT(Autopivot!D753,14)&\"-\"&Autopivot!H753&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C754-3020000&Autopivot!D754,20)","v":"Q316-3020000"},{"$f":"Autopivot!A754","v":0},{"$f":"Autopivot!B754","v":0},{"$f":"Autopivot!F754","v":0},{"$f":"Autopivot!E754","v":0},{"$f":"IF(Autopivot!G754=0,\"\",Autopivot!G754)","v":""},{"$f":"ROUND(Autopivot!K754,2)","v":0},{"$f":"LEFT(LEFT(C753,15)&\"-\"&LEFT(Autopivot!D754,14)&\"-\"&Autopivot!H754&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C755-3020000&Autopivot!D755,20)","v":"Q316-3020000"},{"$f":"Autopivot!A755","v":0},{"$f":"Autopivot!B755","v":0},{"$f":"Autopivot!F755","v":0},{"$f":"Autopivot!E755","v":0},{"$f":"IF(Autopivot!G755=0,\"\",Autopivot!G755)","v":""},{"$f":"ROUND(Autopivot!K755,2)","v":0},{"$f":"LEFT(LEFT(C754,15)&\"-\"&LEFT(Autopivot!D755,14)&\"-\"&Autopivot!H755&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C756-3020000&Autopivot!D756,20)","v":"Q316-3020000"},{"$f":"Autopivot!A756","v":0},{"$f":"Autopivot!B756","v":0},{"$f":"Autopivot!F756","v":0},{"$f":"Autopivot!E756","v":0},{"$f":"IF(Autopivot!G756=0,\"\",Autopivot!G756)","v":""},{"$f":"ROUND(Autopivot!K756,2)","v":0},{"$f":"LEFT(LEFT(C755,15)&\"-\"&LEFT(Autopivot!D756,14)&\"-\"&Autopivot!H756&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C757-3020000&Autopivot!D757,20)","v":"Q316-3020000"},{"$f":"Autopivot!A757","v":0},{"$f":"Autopivot!B757","v":0},{"$f":"Autopivot!F757","v":0},{"$f":"Autopivot!E757","v":0},{"$f":"IF(Autopivot!G757=0,\"\",Autopivot!G757)","v":""},{"$f":"ROUND(Autopivot!K757,2)","v":0},{"$f":"LEFT(LEFT(C756,15)&\"-\"&LEFT(Autopivot!D757,14)&\"-\"&Autopivot!H757&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C758-3020000&Autopivot!D758,20)","v":"Q316-3020000"},{"$f":"Autopivot!A758","v":0},{"$f":"Autopivot!B758","v":0},{"$f":"Autopivot!F758","v":0},{"$f":"Autopivot!E758","v":0},{"$f":"IF(Autopivot!G758=0,\"\",Autopivot!G758)","v":""},{"$f":"ROUND(Autopivot!K758,2)","v":0},{"$f":"LEFT(LEFT(C757,15)&\"-\"&LEFT(Autopivot!D758,14)&\"-\"&Autopivot!H758&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C759-3020000&Autopivot!D759,20)","v":"Q316-3020000"},{"$f":"Autopivot!A759","v":0},{"$f":"Autopivot!B759","v":0},{"$f":"Autopivot!F759","v":0},{"$f":"Autopivot!E759","v":0},{"$f":"IF(Autopivot!G759=0,\"\",Autopivot!G759)","v":""},{"$f":"ROUND(Autopivot!K759,2)","v":0},{"$f":"LEFT(LEFT(C758,15)&\"-\"&LEFT(Autopivot!D759,14)&\"-\"&Autopivot!H759&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C760-3020000&Autopivot!D760,20)","v":"Q316-3020000"},{"$f":"Autopivot!A760","v":0},{"$f":"Autopivot!B760","v":0},{"$f":"Autopivot!F760","v":0},{"$f":"Autopivot!E760","v":0},{"$f":"IF(Autopivot!G760=0,\"\",Autopivot!G760)","v":""},{"$f":"ROUND(Autopivot!K760,2)","v":0},{"$f":"LEFT(LEFT(C759,15)&\"-\"&LEFT(Autopivot!D760,14)&\"-\"&Autopivot!H760&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C761-3020000&Autopivot!D761,20)","v":"Q316-3020000"},{"$f":"Autopivot!A761","v":0},{"$f":"Autopivot!B761","v":0},{"$f":"Autopivot!F761","v":0},{"$f":"Autopivot!E761","v":0},{"$f":"IF(Autopivot!G761=0,\"\",Autopivot!G761)","v":""},{"$f":"ROUND(Autopivot!K761,2)","v":0},{"$f":"LEFT(LEFT(C760,15)&\"-\"&LEFT(Autopivot!D761,14)&\"-\"&Autopivot!H761&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C762-3020000&Autopivot!D762,20)","v":"Q316-3020000"},{"$f":"Autopivot!A762","v":0},{"$f":"Autopivot!B762","v":0},{"$f":"Autopivot!F762","v":0},{"$f":"Autopivot!E762","v":0},{"$f":"IF(Autopivot!G762=0,\"\",Autopivot!G762)","v":""},{"$f":"ROUND(Autopivot!K762,2)","v":0},{"$f":"LEFT(LEFT(C761,15)&\"-\"&LEFT(Autopivot!D762,14)&\"-\"&Autopivot!H762&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C763-3020000&Autopivot!D763,20)","v":"Q316-3020000"},{"$f":"Autopivot!A763","v":0},{"$f":"Autopivot!B763","v":0},{"$f":"Autopivot!F763","v":0},{"$f":"Autopivot!E763","v":0},{"$f":"IF(Autopivot!G763=0,\"\",Autopivot!G763)","v":""},{"$f":"ROUND(Autopivot!K763,2)","v":0},{"$f":"LEFT(LEFT(C762,15)&\"-\"&LEFT(Autopivot!D763,14)&\"-\"&Autopivot!H763&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C764-3020000&Autopivot!D764,20)","v":"Q316-3020000"},{"$f":"Autopivot!A764","v":0},{"$f":"Autopivot!B764","v":0},{"$f":"Autopivot!F764","v":0},{"$f":"Autopivot!E764","v":0},{"$f":"IF(Autopivot!G764=0,\"\",Autopivot!G764)","v":""},{"$f":"ROUND(Autopivot!K764,2)","v":0},{"$f":"LEFT(LEFT(C763,15)&\"-\"&LEFT(Autopivot!D764,14)&\"-\"&Autopivot!H764&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C765-3020000&Autopivot!D765,20)","v":"Q316-3020000"},{"$f":"Autopivot!A765","v":0},{"$f":"Autopivot!B765","v":0},{"$f":"Autopivot!F765","v":0},{"$f":"Autopivot!E765","v":0},{"$f":"IF(Autopivot!G765=0,\"\",Autopivot!G765)","v":""},{"$f":"ROUND(Autopivot!K765,2)","v":0},{"$f":"LEFT(LEFT(C764,15)&\"-\"&LEFT(Autopivot!D765,14)&\"-\"&Autopivot!H765&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C766-3020000&Autopivot!D766,20)","v":"Q316-3020000"},{"$f":"Autopivot!A766","v":0},{"$f":"Autopivot!B766","v":0},{"$f":"Autopivot!F766","v":0},{"$f":"Autopivot!E766","v":0},{"$f":"IF(Autopivot!G766=0,\"\",Autopivot!G766)","v":""},{"$f":"ROUND(Autopivot!K766,2)","v":0},{"$f":"LEFT(LEFT(C765,15)&\"-\"&LEFT(Autopivot!D766,14)&\"-\"&Autopivot!H766&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C767-3020000&Autopivot!D767,20)","v":"Q316-3020000"},{"$f":"Autopivot!A767","v":0},{"$f":"Autopivot!B767","v":0},{"$f":"Autopivot!F767","v":0},{"$f":"Autopivot!E767","v":0},{"$f":"IF(Autopivot!G767=0,\"\",Autopivot!G767)","v":""},{"$f":"ROUND(Autopivot!K767,2)","v":0},{"$f":"LEFT(LEFT(C766,15)&\"-\"&LEFT(Autopivot!D767,14)&\"-\"&Autopivot!H767&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C768-3020000&Autopivot!D768,20)","v":"Q316-3020000"},{"$f":"Autopivot!A768","v":0},{"$f":"Autopivot!B768","v":0},{"$f":"Autopivot!F768","v":0},{"$f":"Autopivot!E768","v":0},{"$f":"IF(Autopivot!G768=0,\"\",Autopivot!G768)","v":""},{"$f":"ROUND(Autopivot!K768,2)","v":0},{"$f":"LEFT(LEFT(C767,15)&\"-\"&LEFT(Autopivot!D768,14)&\"-\"&Autopivot!H768&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C769-3020000&Autopivot!D769,20)","v":"Q316-3020000"},{"$f":"Autopivot!A769","v":0},{"$f":"Autopivot!B769","v":0},{"$f":"Autopivot!F769","v":0},{"$f":"Autopivot!E769","v":0},{"$f":"IF(Autopivot!G769=0,\"\",Autopivot!G769)","v":""},{"$f":"ROUND(Autopivot!K769,2)","v":0},{"$f":"LEFT(LEFT(C768,15)&\"-\"&LEFT(Autopivot!D769,14)&\"-\"&Autopivot!H769&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C770-3020000&Autopivot!D770,20)","v":"Q316-3020000"},{"$f":"Autopivot!A770","v":0},{"$f":"Autopivot!B770","v":0},{"$f":"Autopivot!F770","v":0},{"$f":"Autopivot!E770","v":0},{"$f":"IF(Autopivot!G770=0,\"\",Autopivot!G770)","v":""},{"$f":"ROUND(Autopivot!K770,2)","v":0},{"$f":"LEFT(LEFT(C769,15)&\"-\"&LEFT(Autopivot!D770,14)&\"-\"&Autopivot!H770&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C771-3020000&Autopivot!D771,20)","v":"Q316-3020000"},{"$f":"Autopivot!A771","v":0},{"$f":"Autopivot!B771","v":0},{"$f":"Autopivot!F771","v":0},{"$f":"Autopivot!E771","v":0},{"$f":"IF(Autopivot!G771=0,\"\",Autopivot!G771)","v":""},{"$f":"ROUND(Autopivot!K771,2)","v":0},{"$f":"LEFT(LEFT(C770,15)&\"-\"&LEFT(Autopivot!D771,14)&\"-\"&Autopivot!H771&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C772-3020000&Autopivot!D772,20)","v":"Q316-3020000"},{"$f":"Autopivot!A772","v":0},{"$f":"Autopivot!B772","v":0},{"$f":"Autopivot!F772","v":0},{"$f":"Autopivot!E772","v":0},{"$f":"IF(Autopivot!G772=0,\"\",Autopivot!G772)","v":""},{"$f":"ROUND(Autopivot!K772,2)","v":0},{"$f":"LEFT(LEFT(C771,15)&\"-\"&LEFT(Autopivot!D772,14)&\"-\"&Autopivot!H772&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C773-3020000&Autopivot!D773,20)","v":"Q316-3020000"},{"$f":"Autopivot!A773","v":0},{"$f":"Autopivot!B773","v":0},{"$f":"Autopivot!F773","v":0},{"$f":"Autopivot!E773","v":0},{"$f":"IF(Autopivot!G773=0,\"\",Autopivot!G773)","v":""},{"$f":"ROUND(Autopivot!K773,2)","v":0},{"$f":"LEFT(LEFT(C772,15)&\"-\"&LEFT(Autopivot!D773,14)&\"-\"&Autopivot!H773&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C774-3020000&Autopivot!D774,20)","v":"Q316-3020000"},{"$f":"Autopivot!A774","v":0},{"$f":"Autopivot!B774","v":0},{"$f":"Autopivot!F774","v":0},{"$f":"Autopivot!E774","v":0},{"$f":"IF(Autopivot!G774=0,\"\",Autopivot!G774)","v":""},{"$f":"ROUND(Autopivot!K774,2)","v":0},{"$f":"LEFT(LEFT(C773,15)&\"-\"&LEFT(Autopivot!D774,14)&\"-\"&Autopivot!H774&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C775-3020000&Autopivot!D775,20)","v":"Q316-3020000"},{"$f":"Autopivot!A775","v":0},{"$f":"Autopivot!B775","v":0},{"$f":"Autopivot!F775","v":0},{"$f":"Autopivot!E775","v":0},{"$f":"IF(Autopivot!G775=0,\"\",Autopivot!G775)","v":""},{"$f":"ROUND(Autopivot!K775,2)","v":0},{"$f":"LEFT(LEFT(C774,15)&\"-\"&LEFT(Autopivot!D775,14)&\"-\"&Autopivot!H775&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C776-3020000&Autopivot!D776,20)","v":"Q316-3020000"},{"$f":"Autopivot!A776","v":0},{"$f":"Autopivot!B776","v":0},{"$f":"Autopivot!F776","v":0},{"$f":"Autopivot!E776","v":0},{"$f":"IF(Autopivot!G776=0,\"\",Autopivot!G776)","v":""},{"$f":"ROUND(Autopivot!K776,2)","v":0},{"$f":"LEFT(LEFT(C775,15)&\"-\"&LEFT(Autopivot!D776,14)&\"-\"&Autopivot!H776&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C777-3020000&Autopivot!D777,20)","v":"Q316-3020000"},{"$f":"Autopivot!A777","v":0},{"$f":"Autopivot!B777","v":0},{"$f":"Autopivot!F777","v":0},{"$f":"Autopivot!E777","v":0},{"$f":"IF(Autopivot!G777=0,\"\",Autopivot!G777)","v":""},{"$f":"ROUND(Autopivot!K777,2)","v":0},{"$f":"LEFT(LEFT(C776,15)&\"-\"&LEFT(Autopivot!D777,14)&\"-\"&Autopivot!H777&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C778-3020000&Autopivot!D778,20)","v":"Q316-3020000"},{"$f":"Autopivot!A778","v":0},{"$f":"Autopivot!B778","v":0},{"$f":"Autopivot!F778","v":0},{"$f":"Autopivot!E778","v":0},{"$f":"IF(Autopivot!G778=0,\"\",Autopivot!G778)","v":""},{"$f":"ROUND(Autopivot!K778,2)","v":0},{"$f":"LEFT(LEFT(C777,15)&\"-\"&LEFT(Autopivot!D778,14)&\"-\"&Autopivot!H778&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C779-3020000&Autopivot!D779,20)","v":"Q316-3020000"},{"$f":"Autopivot!A779","v":0},{"$f":"Autopivot!B779","v":0},{"$f":"Autopivot!F779","v":0},{"$f":"Autopivot!E779","v":0},{"$f":"IF(Autopivot!G779=0,\"\",Autopivot!G779)","v":""},{"$f":"ROUND(Autopivot!K779,2)","v":0},{"$f":"LEFT(LEFT(C778,15)&\"-\"&LEFT(Autopivot!D779,14)&\"-\"&Autopivot!H779&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C780-3020000&Autopivot!D780,20)","v":"Q316-3020000"},{"$f":"Autopivot!A780","v":0},{"$f":"Autopivot!B780","v":0},{"$f":"Autopivot!F780","v":0},{"$f":"Autopivot!E780","v":0},{"$f":"IF(Autopivot!G780=0,\"\",Autopivot!G780)","v":""},{"$f":"ROUND(Autopivot!K780,2)","v":0},{"$f":"LEFT(LEFT(C779,15)&\"-\"&LEFT(Autopivot!D780,14)&\"-\"&Autopivot!H780&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C781-3020000&Autopivot!D781,20)","v":"Q316-3020000"},{"$f":"Autopivot!A781","v":0},{"$f":"Autopivot!B781","v":0},{"$f":"Autopivot!F781","v":0},{"$f":"Autopivot!E781","v":0},{"$f":"IF(Autopivot!G781=0,\"\",Autopivot!G781)","v":""},{"$f":"ROUND(Autopivot!K781,2)","v":0},{"$f":"LEFT(LEFT(C780,15)&\"-\"&LEFT(Autopivot!D781,14)&\"-\"&Autopivot!H781&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C782-3020000&Autopivot!D782,20)","v":"Q316-3020000"},{"$f":"Autopivot!A782","v":0},{"$f":"Autopivot!B782","v":0},{"$f":"Autopivot!F782","v":0},{"$f":"Autopivot!E782","v":0},{"$f":"IF(Autopivot!G782=0,\"\",Autopivot!G782)","v":""},{"$f":"ROUND(Autopivot!K782,2)","v":0},{"$f":"LEFT(LEFT(C781,15)&\"-\"&LEFT(Autopivot!D782,14)&\"-\"&Autopivot!H782&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C783-3020000&Autopivot!D783,20)","v":"Q316-3020000"},{"$f":"Autopivot!A783","v":0},{"$f":"Autopivot!B783","v":0},{"$f":"Autopivot!F783","v":0},{"$f":"Autopivot!E783","v":0},{"$f":"IF(Autopivot!G783=0,\"\",Autopivot!G783)","v":""},{"$f":"ROUND(Autopivot!K783,2)","v":0},{"$f":"LEFT(LEFT(C782,15)&\"-\"&LEFT(Autopivot!D783,14)&\"-\"&Autopivot!H783&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C784-3020000&Autopivot!D784,20)","v":"Q316-3020000"},{"$f":"Autopivot!A784","v":0},{"$f":"Autopivot!B784","v":0},{"$f":"Autopivot!F784","v":0},{"$f":"Autopivot!E784","v":0},{"$f":"IF(Autopivot!G784=0,\"\",Autopivot!G784)","v":""},{"$f":"ROUND(Autopivot!K784,2)","v":0},{"$f":"LEFT(LEFT(C783,15)&\"-\"&LEFT(Autopivot!D784,14)&\"-\"&Autopivot!H784&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C785-3020000&Autopivot!D785,20)","v":"Q316-3020000"},{"$f":"Autopivot!A785","v":0},{"$f":"Autopivot!B785","v":0},{"$f":"Autopivot!F785","v":0},{"$f":"Autopivot!E785","v":0},{"$f":"IF(Autopivot!G785=0,\"\",Autopivot!G785)","v":""},{"$f":"ROUND(Autopivot!K785,2)","v":0},{"$f":"LEFT(LEFT(C784,15)&\"-\"&LEFT(Autopivot!D785,14)&\"-\"&Autopivot!H785&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C786-3020000&Autopivot!D786,20)","v":"Q316-3020000"},{"$f":"Autopivot!A786","v":0},{"$f":"Autopivot!B786","v":0},{"$f":"Autopivot!F786","v":0},{"$f":"Autopivot!E786","v":0},{"$f":"IF(Autopivot!G786=0,\"\",Autopivot!G786)","v":""},{"$f":"ROUND(Autopivot!K786,2)","v":0},{"$f":"LEFT(LEFT(C785,15)&\"-\"&LEFT(Autopivot!D786,14)&\"-\"&Autopivot!H786&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C787-3020000&Autopivot!D787,20)","v":"Q316-3020000"},{"$f":"Autopivot!A787","v":0},{"$f":"Autopivot!B787","v":0},{"$f":"Autopivot!F787","v":0},{"$f":"Autopivot!E787","v":0},{"$f":"IF(Autopivot!G787=0,\"\",Autopivot!G787)","v":""},{"$f":"ROUND(Autopivot!K787,2)","v":0},{"$f":"LEFT(LEFT(C786,15)&\"-\"&LEFT(Autopivot!D787,14)&\"-\"&Autopivot!H787&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C788-3020000&Autopivot!D788,20)","v":"Q316-3020000"},{"$f":"Autopivot!A788","v":0},{"$f":"Autopivot!B788","v":0},{"$f":"Autopivot!F788","v":0},{"$f":"Autopivot!E788","v":0},{"$f":"IF(Autopivot!G788=0,\"\",Autopivot!G788)","v":""},{"$f":"ROUND(Autopivot!K788,2)","v":0},{"$f":"LEFT(LEFT(C787,15)&\"-\"&LEFT(Autopivot!D788,14)&\"-\"&Autopivot!H788&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C789-3020000&Autopivot!D789,20)","v":"Q316-3020000"},{"$f":"Autopivot!A789","v":0},{"$f":"Autopivot!B789","v":0},{"$f":"Autopivot!F789","v":0},{"$f":"Autopivot!E789","v":0},{"$f":"IF(Autopivot!G789=0,\"\",Autopivot!G789)","v":""},{"$f":"ROUND(Autopivot!K789,2)","v":0},{"$f":"LEFT(LEFT(C788,15)&\"-\"&LEFT(Autopivot!D789,14)&\"-\"&Autopivot!H789&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C790-3020000&Autopivot!D790,20)","v":"Q316-3020000"},{"$f":"Autopivot!A790","v":0},{"$f":"Autopivot!B790","v":0},{"$f":"Autopivot!F790","v":0},{"$f":"Autopivot!E790","v":0},{"$f":"IF(Autopivot!G790=0,\"\",Autopivot!G790)","v":""},{"$f":"ROUND(Autopivot!K790,2)","v":0},{"$f":"LEFT(LEFT(C789,15)&\"-\"&LEFT(Autopivot!D790,14)&\"-\"&Autopivot!H790&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C791-3020000&Autopivot!D791,20)","v":"Q316-3020000"},{"$f":"Autopivot!A791","v":0},{"$f":"Autopivot!B791","v":0},{"$f":"Autopivot!F791","v":0},{"$f":"Autopivot!E791","v":0},{"$f":"IF(Autopivot!G791=0,\"\",Autopivot!G791)","v":""},{"$f":"ROUND(Autopivot!K791,2)","v":0},{"$f":"LEFT(LEFT(C790,15)&\"-\"&LEFT(Autopivot!D791,14)&\"-\"&Autopivot!H791&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C792-3020000&Autopivot!D792,20)","v":"Q316-3020000"},{"$f":"Autopivot!A792","v":0},{"$f":"Autopivot!B792","v":0},{"$f":"Autopivot!F792","v":0},{"$f":"Autopivot!E792","v":0},{"$f":"IF(Autopivot!G792=0,\"\",Autopivot!G792)","v":""},{"$f":"ROUND(Autopivot!K792,2)","v":0},{"$f":"LEFT(LEFT(C791,15)&\"-\"&LEFT(Autopivot!D792,14)&\"-\"&Autopivot!H792&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C793-3020000&Autopivot!D793,20)","v":"Q316-3020000"},{"$f":"Autopivot!A793","v":0},{"$f":"Autopivot!B793","v":0},{"$f":"Autopivot!F793","v":0},{"$f":"Autopivot!E793","v":0},{"$f":"IF(Autopivot!G793=0,\"\",Autopivot!G793)","v":""},{"$f":"ROUND(Autopivot!K793,2)","v":0},{"$f":"LEFT(LEFT(C792,15)&\"-\"&LEFT(Autopivot!D793,14)&\"-\"&Autopivot!H793&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C794-3020000&Autopivot!D794,20)","v":"Q316-3020000"},{"$f":"Autopivot!A794","v":0},{"$f":"Autopivot!B794","v":0},{"$f":"Autopivot!F794","v":0},{"$f":"Autopivot!E794","v":0},{"$f":"IF(Autopivot!G794=0,\"\",Autopivot!G794)","v":""},{"$f":"ROUND(Autopivot!K794,2)","v":0},{"$f":"LEFT(LEFT(C793,15)&\"-\"&LEFT(Autopivot!D794,14)&\"-\"&Autopivot!H794&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C795-3020000&Autopivot!D795,20)","v":"Q316-3020000"},{"$f":"Autopivot!A795","v":0},{"$f":"Autopivot!B795","v":0},{"$f":"Autopivot!F795","v":0},{"$f":"Autopivot!E795","v":0},{"$f":"IF(Autopivot!G795=0,\"\",Autopivot!G795)","v":""},{"$f":"ROUND(Autopivot!K795,2)","v":0},{"$f":"LEFT(LEFT(C794,15)&\"-\"&LEFT(Autopivot!D795,14)&\"-\"&Autopivot!H795&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C796-3020000&Autopivot!D796,20)","v":"Q316-3020000"},{"$f":"Autopivot!A796","v":0},{"$f":"Autopivot!B796","v":0},{"$f":"Autopivot!F796","v":0},{"$f":"Autopivot!E796","v":0},{"$f":"IF(Autopivot!G796=0,\"\",Autopivot!G796)","v":""},{"$f":"ROUND(Autopivot!K796,2)","v":0},{"$f":"LEFT(LEFT(C795,15)&\"-\"&LEFT(Autopivot!D796,14)&\"-\"&Autopivot!H796&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C797-3020000&Autopivot!D797,20)","v":"Q316-3020000"},{"$f":"Autopivot!A797","v":0},{"$f":"Autopivot!B797","v":0},{"$f":"Autopivot!F797","v":0},{"$f":"Autopivot!E797","v":0},{"$f":"IF(Autopivot!G797=0,\"\",Autopivot!G797)","v":""},{"$f":"ROUND(Autopivot!K797,2)","v":0},{"$f":"LEFT(LEFT(C796,15)&\"-\"&LEFT(Autopivot!D797,14)&\"-\"&Autopivot!H797&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C798-3020000&Autopivot!D798,20)","v":"Q316-3020000"},{"$f":"Autopivot!A798","v":0},{"$f":"Autopivot!B798","v":0},{"$f":"Autopivot!F798","v":0},{"$f":"Autopivot!E798","v":0},{"$f":"IF(Autopivot!G798=0,\"\",Autopivot!G798)","v":""},{"$f":"ROUND(Autopivot!K798,2)","v":0},{"$f":"LEFT(LEFT(C797,15)&\"-\"&LEFT(Autopivot!D798,14)&\"-\"&Autopivot!H798&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C799-3020000&Autopivot!D799,20)","v":"Q316-3020000"},{"$f":"Autopivot!A799","v":0},{"$f":"Autopivot!B799","v":0},{"$f":"Autopivot!F799","v":0},{"$f":"Autopivot!E799","v":0},{"$f":"IF(Autopivot!G799=0,\"\",Autopivot!G799)","v":""},{"$f":"ROUND(Autopivot!K799,2)","v":0},{"$f":"LEFT(LEFT(C798,15)&\"-\"&LEFT(Autopivot!D799,14)&\"-\"&Autopivot!H799&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C800-3020000&Autopivot!D800,20)","v":"Q316-3020000"},{"$f":"Autopivot!A800","v":0},{"$f":"Autopivot!B800","v":0},{"$f":"Autopivot!F800","v":0},{"$f":"Autopivot!E800","v":0},{"$f":"IF(Autopivot!G800=0,\"\",Autopivot!G800)","v":""},{"$f":"ROUND(Autopivot!K800,2)","v":0},{"$f":"LEFT(LEFT(C799,15)&\"-\"&LEFT(Autopivot!D800,14)&\"-\"&Autopivot!H800&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C801-3020000&Autopivot!D801,20)","v":"Q316-3020000"},{"$f":"Autopivot!A801","v":0},{"$f":"Autopivot!B801","v":0},{"$f":"Autopivot!F801","v":0},{"$f":"Autopivot!E801","v":0},{"$f":"IF(Autopivot!G801=0,\"\",Autopivot!G801)","v":""},{"$f":"ROUND(Autopivot!K801,2)","v":0},{"$f":"LEFT(LEFT(C800,15)&\"-\"&LEFT(Autopivot!D801,14)&\"-\"&Autopivot!H801&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C802-3020000&Autopivot!D802,20)","v":"Q316-3020000"},{"$f":"Autopivot!A802","v":0},{"$f":"Autopivot!B802","v":0},{"$f":"Autopivot!F802","v":0},{"$f":"Autopivot!E802","v":0},{"$f":"IF(Autopivot!G802=0,\"\",Autopivot!G802)","v":""},{"$f":"ROUND(Autopivot!K802,2)","v":0},{"$f":"LEFT(LEFT(C801,15)&\"-\"&LEFT(Autopivot!D802,14)&\"-\"&Autopivot!H802&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C803-3020000&Autopivot!D803,20)","v":"Q316-3020000"},{"$f":"Autopivot!A803","v":0},{"$f":"Autopivot!B803","v":0},{"$f":"Autopivot!F803","v":0},{"$f":"Autopivot!E803","v":0},{"$f":"IF(Autopivot!G803=0,\"\",Autopivot!G803)","v":""},{"$f":"ROUND(Autopivot!K803,2)","v":0},{"$f":"LEFT(LEFT(C802,15)&\"-\"&LEFT(Autopivot!D803,14)&\"-\"&Autopivot!H803&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C804-3020000&Autopivot!D804,20)","v":"Q316-3020000"},{"$f":"Autopivot!A804","v":0},{"$f":"Autopivot!B804","v":0},{"$f":"Autopivot!F804","v":0},{"$f":"Autopivot!E804","v":0},{"$f":"IF(Autopivot!G804=0,\"\",Autopivot!G804)","v":""},{"$f":"ROUND(Autopivot!K804,2)","v":0},{"$f":"LEFT(LEFT(C803,15)&\"-\"&LEFT(Autopivot!D804,14)&\"-\"&Autopivot!H804&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C805-3020000&Autopivot!D805,20)","v":"Q316-3020000"},{"$f":"Autopivot!A805","v":0},{"$f":"Autopivot!B805","v":0},{"$f":"Autopivot!F805","v":0},{"$f":"Autopivot!E805","v":0},{"$f":"IF(Autopivot!G805=0,\"\",Autopivot!G805)","v":""},{"$f":"ROUND(Autopivot!K805,2)","v":0},{"$f":"LEFT(LEFT(C804,15)&\"-\"&LEFT(Autopivot!D805,14)&\"-\"&Autopivot!H805&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C806-3020000&Autopivot!D806,20)","v":"Q316-3020000"},{"$f":"Autopivot!A806","v":0},{"$f":"Autopivot!B806","v":0},{"$f":"Autopivot!F806","v":0},{"$f":"Autopivot!E806","v":0},{"$f":"IF(Autopivot!G806=0,\"\",Autopivot!G806)","v":""},{"$f":"ROUND(Autopivot!K806,2)","v":0},{"$f":"LEFT(LEFT(C805,15)&\"-\"&LEFT(Autopivot!D806,14)&\"-\"&Autopivot!H806&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C807-3020000&Autopivot!D807,20)","v":"Q316-3020000"},{"$f":"Autopivot!A807","v":0},{"$f":"Autopivot!B807","v":0},{"$f":"Autopivot!F807","v":0},{"$f":"Autopivot!E807","v":0},{"$f":"IF(Autopivot!G807=0,\"\",Autopivot!G807)","v":""},{"$f":"ROUND(Autopivot!K807,2)","v":0},{"$f":"LEFT(LEFT(C806,15)&\"-\"&LEFT(Autopivot!D807,14)&\"-\"&Autopivot!H807&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C808-3020000&Autopivot!D808,20)","v":"Q316-3020000"},{"$f":"Autopivot!A808","v":0},{"$f":"Autopivot!B808","v":0},{"$f":"Autopivot!F808","v":0},{"$f":"Autopivot!E808","v":0},{"$f":"IF(Autopivot!G808=0,\"\",Autopivot!G808)","v":""},{"$f":"ROUND(Autopivot!K808,2)","v":0},{"$f":"LEFT(LEFT(C807,15)&\"-\"&LEFT(Autopivot!D808,14)&\"-\"&Autopivot!H808&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C809-3020000&Autopivot!D809,20)","v":"Q316-3020000"},{"$f":"Autopivot!A809","v":0},{"$f":"Autopivot!B809","v":0},{"$f":"Autopivot!F809","v":0},{"$f":"Autopivot!E809","v":0},{"$f":"IF(Autopivot!G809=0,\"\",Autopivot!G809)","v":""},{"$f":"ROUND(Autopivot!K809,2)","v":0},{"$f":"LEFT(LEFT(C808,15)&\"-\"&LEFT(Autopivot!D809,14)&\"-\"&Autopivot!H809&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C810-3020000&Autopivot!D810,20)","v":"Q316-3020000"},{"$f":"Autopivot!A810","v":0},{"$f":"Autopivot!B810","v":0},{"$f":"Autopivot!F810","v":0},{"$f":"Autopivot!E810","v":0},{"$f":"IF(Autopivot!G810=0,\"\",Autopivot!G810)","v":""},{"$f":"ROUND(Autopivot!K810,2)","v":0},{"$f":"LEFT(LEFT(C809,15)&\"-\"&LEFT(Autopivot!D810,14)&\"-\"&Autopivot!H810&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C811-3020000&Autopivot!D811,20)","v":"Q316-3020000"},{"$f":"Autopivot!A811","v":0},{"$f":"Autopivot!B811","v":0},{"$f":"Autopivot!F811","v":0},{"$f":"Autopivot!E811","v":0},{"$f":"IF(Autopivot!G811=0,\"\",Autopivot!G811)","v":""},{"$f":"ROUND(Autopivot!K811,2)","v":0},{"$f":"LEFT(LEFT(C810,15)&\"-\"&LEFT(Autopivot!D811,14)&\"-\"&Autopivot!H811&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C812-3020000&Autopivot!D812,20)","v":"Q316-3020000"},{"$f":"Autopivot!A812","v":0},{"$f":"Autopivot!B812","v":0},{"$f":"Autopivot!F812","v":0},{"$f":"Autopivot!E812","v":0},{"$f":"IF(Autopivot!G812=0,\"\",Autopivot!G812)","v":""},{"$f":"ROUND(Autopivot!K812,2)","v":0},{"$f":"LEFT(LEFT(C811,15)&\"-\"&LEFT(Autopivot!D812,14)&\"-\"&Autopivot!H812&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C813-3020000&Autopivot!D813,20)","v":"Q316-3020000"},{"$f":"Autopivot!A813","v":0},{"$f":"Autopivot!B813","v":0},{"$f":"Autopivot!F813","v":0},{"$f":"Autopivot!E813","v":0},{"$f":"IF(Autopivot!G813=0,\"\",Autopivot!G813)","v":""},{"$f":"ROUND(Autopivot!K813,2)","v":0},{"$f":"LEFT(LEFT(C812,15)&\"-\"&LEFT(Autopivot!D813,14)&\"-\"&Autopivot!H813&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C814-3020000&Autopivot!D814,20)","v":"Q316-3020000"},{"$f":"Autopivot!A814","v":0},{"$f":"Autopivot!B814","v":0},{"$f":"Autopivot!F814","v":0},{"$f":"Autopivot!E814","v":0},{"$f":"IF(Autopivot!G814=0,\"\",Autopivot!G814)","v":""},{"$f":"ROUND(Autopivot!K814,2)","v":0},{"$f":"LEFT(LEFT(C813,15)&\"-\"&LEFT(Autopivot!D814,14)&\"-\"&Autopivot!H814&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C815-3020000&Autopivot!D815,20)","v":"Q316-3020000"},{"$f":"Autopivot!A815","v":0},{"$f":"Autopivot!B815","v":0},{"$f":"Autopivot!F815","v":0},{"$f":"Autopivot!E815","v":0},{"$f":"IF(Autopivot!G815=0,\"\",Autopivot!G815)","v":""},{"$f":"ROUND(Autopivot!K815,2)","v":0},{"$f":"LEFT(LEFT(C814,15)&\"-\"&LEFT(Autopivot!D815,14)&\"-\"&Autopivot!H815&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C816-3020000&Autopivot!D816,20)","v":"Q316-3020000"},{"$f":"Autopivot!A816","v":0},{"$f":"Autopivot!B816","v":0},{"$f":"Autopivot!F816","v":0},{"$f":"Autopivot!E816","v":0},{"$f":"IF(Autopivot!G816=0,\"\",Autopivot!G816)","v":""},{"$f":"ROUND(Autopivot!K816,2)","v":0},{"$f":"LEFT(LEFT(C815,15)&\"-\"&LEFT(Autopivot!D816,14)&\"-\"&Autopivot!H816&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C817-3020000&Autopivot!D817,20)","v":"Q316-3020000"},{"$f":"Autopivot!A817","v":0},{"$f":"Autopivot!B817","v":0},{"$f":"Autopivot!F817","v":0},{"$f":"Autopivot!E817","v":0},{"$f":"IF(Autopivot!G817=0,\"\",Autopivot!G817)","v":""},{"$f":"ROUND(Autopivot!K817,2)","v":0},{"$f":"LEFT(LEFT(C816,15)&\"-\"&LEFT(Autopivot!D817,14)&\"-\"&Autopivot!H817&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C818-3020000&Autopivot!D818,20)","v":"Q316-3020000"},{"$f":"Autopivot!A818","v":0},{"$f":"Autopivot!B818","v":0},{"$f":"Autopivot!F818","v":0},{"$f":"Autopivot!E818","v":0},{"$f":"IF(Autopivot!G818=0,\"\",Autopivot!G818)","v":""},{"$f":"ROUND(Autopivot!K818,2)","v":0},{"$f":"LEFT(LEFT(C817,15)&\"-\"&LEFT(Autopivot!D818,14)&\"-\"&Autopivot!H818&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C819-3020000&Autopivot!D819,20)","v":"Q316-3020000"},{"$f":"Autopivot!A819","v":0},{"$f":"Autopivot!B819","v":0},{"$f":"Autopivot!F819","v":0},{"$f":"Autopivot!E819","v":0},{"$f":"IF(Autopivot!G819=0,\"\",Autopivot!G819)","v":""},{"$f":"ROUND(Autopivot!K819,2)","v":0},{"$f":"LEFT(LEFT(C818,15)&\"-\"&LEFT(Autopivot!D819,14)&\"-\"&Autopivot!H819&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C820-3020000&Autopivot!D820,20)","v":"Q316-3020000"},{"$f":"Autopivot!A820","v":0},{"$f":"Autopivot!B820","v":0},{"$f":"Autopivot!F820","v":0},{"$f":"Autopivot!E820","v":0},{"$f":"IF(Autopivot!G820=0,\"\",Autopivot!G820)","v":""},{"$f":"ROUND(Autopivot!K820,2)","v":0},{"$f":"LEFT(LEFT(C819,15)&\"-\"&LEFT(Autopivot!D820,14)&\"-\"&Autopivot!H820&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C821-3020000&Autopivot!D821,20)","v":"Q316-3020000"},{"$f":"Autopivot!A821","v":0},{"$f":"Autopivot!B821","v":0},{"$f":"Autopivot!F821","v":0},{"$f":"Autopivot!E821","v":0},{"$f":"IF(Autopivot!G821=0,\"\",Autopivot!G821)","v":""},{"$f":"ROUND(Autopivot!K821,2)","v":0},{"$f":"LEFT(LEFT(C820,15)&\"-\"&LEFT(Autopivot!D821,14)&\"-\"&Autopivot!H821&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C822-3020000&Autopivot!D822,20)","v":"Q316-3020000"},{"$f":"Autopivot!A822","v":0},{"$f":"Autopivot!B822","v":0},{"$f":"Autopivot!F822","v":0},{"$f":"Autopivot!E822","v":0},{"$f":"IF(Autopivot!G822=0,\"\",Autopivot!G822)","v":""},{"$f":"ROUND(Autopivot!K822,2)","v":0},{"$f":"LEFT(LEFT(C821,15)&\"-\"&LEFT(Autopivot!D822,14)&\"-\"&Autopivot!H822&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C823-3020000&Autopivot!D823,20)","v":"Q316-3020000"},{"$f":"Autopivot!A823","v":0},{"$f":"Autopivot!B823","v":0},{"$f":"Autopivot!F823","v":0},{"$f":"Autopivot!E823","v":0},{"$f":"IF(Autopivot!G823=0,\"\",Autopivot!G823)","v":""},{"$f":"ROUND(Autopivot!K823,2)","v":0},{"$f":"LEFT(LEFT(C822,15)&\"-\"&LEFT(Autopivot!D823,14)&\"-\"&Autopivot!H823&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C824-3020000&Autopivot!D824,20)","v":"Q316-3020000"},{"$f":"Autopivot!A824","v":0},{"$f":"Autopivot!B824","v":0},{"$f":"Autopivot!F824","v":0},{"$f":"Autopivot!E824","v":0},{"$f":"IF(Autopivot!G824=0,\"\",Autopivot!G824)","v":""},{"$f":"ROUND(Autopivot!K824,2)","v":0},{"$f":"LEFT(LEFT(C823,15)&\"-\"&LEFT(Autopivot!D824,14)&\"-\"&Autopivot!H824&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C825-3020000&Autopivot!D825,20)","v":"Q316-3020000"},{"$f":"Autopivot!A825","v":0},{"$f":"Autopivot!B825","v":0},{"$f":"Autopivot!F825","v":0},{"$f":"Autopivot!E825","v":0},{"$f":"IF(Autopivot!G825=0,\"\",Autopivot!G825)","v":""},{"$f":"ROUND(Autopivot!K825,2)","v":0},{"$f":"LEFT(LEFT(C824,15)&\"-\"&LEFT(Autopivot!D825,14)&\"-\"&Autopivot!H825&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C826-3020000&Autopivot!D826,20)","v":"Q316-3020000"},{"$f":"Autopivot!A826","v":0},{"$f":"Autopivot!B826","v":0},{"$f":"Autopivot!F826","v":0},{"$f":"Autopivot!E826","v":0},{"$f":"IF(Autopivot!G826=0,\"\",Autopivot!G826)","v":""},{"$f":"ROUND(Autopivot!K826,2)","v":0},{"$f":"LEFT(LEFT(C825,15)&\"-\"&LEFT(Autopivot!D826,14)&\"-\"&Autopivot!H826&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C827-3020000&Autopivot!D827,20)","v":"Q316-3020000"},{"$f":"Autopivot!A827","v":0},{"$f":"Autopivot!B827","v":0},{"$f":"Autopivot!F827","v":0},{"$f":"Autopivot!E827","v":0},{"$f":"IF(Autopivot!G827=0,\"\",Autopivot!G827)","v":""},{"$f":"ROUND(Autopivot!K827,2)","v":0},{"$f":"LEFT(LEFT(C826,15)&\"-\"&LEFT(Autopivot!D827,14)&\"-\"&Autopivot!H827&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C828-3020000&Autopivot!D828,20)","v":"Q316-3020000"},{"$f":"Autopivot!A828","v":0},{"$f":"Autopivot!B828","v":0},{"$f":"Autopivot!F828","v":0},{"$f":"Autopivot!E828","v":0},{"$f":"IF(Autopivot!G828=0,\"\",Autopivot!G828)","v":""},{"$f":"ROUND(Autopivot!K828,2)","v":0},{"$f":"LEFT(LEFT(C827,15)&\"-\"&LEFT(Autopivot!D828,14)&\"-\"&Autopivot!H828&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C829-3020000&Autopivot!D829,20)","v":"Q316-3020000"},{"$f":"Autopivot!A829","v":0},{"$f":"Autopivot!B829","v":0},{"$f":"Autopivot!F829","v":0},{"$f":"Autopivot!E829","v":0},{"$f":"IF(Autopivot!G829=0,\"\",Autopivot!G829)","v":""},{"$f":"ROUND(Autopivot!K829,2)","v":0},{"$f":"LEFT(LEFT(C828,15)&\"-\"&LEFT(Autopivot!D829,14)&\"-\"&Autopivot!H829&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C830-3020000&Autopivot!D830,20)","v":"Q316-3020000"},{"$f":"Autopivot!A830","v":0},{"$f":"Autopivot!B830","v":0},{"$f":"Autopivot!F830","v":0},{"$f":"Autopivot!E830","v":0},{"$f":"IF(Autopivot!G830=0,\"\",Autopivot!G830)","v":""},{"$f":"ROUND(Autopivot!K830,2)","v":0},{"$f":"LEFT(LEFT(C829,15)&\"-\"&LEFT(Autopivot!D830,14)&\"-\"&Autopivot!H830&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C831-3020000&Autopivot!D831,20)","v":"Q316-3020000"},{"$f":"Autopivot!A831","v":0},{"$f":"Autopivot!B831","v":0},{"$f":"Autopivot!F831","v":0},{"$f":"Autopivot!E831","v":0},{"$f":"IF(Autopivot!G831=0,\"\",Autopivot!G831)","v":""},{"$f":"ROUND(Autopivot!K831,2)","v":0},{"$f":"LEFT(LEFT(C830,15)&\"-\"&LEFT(Autopivot!D831,14)&\"-\"&Autopivot!H831&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C832-3020000&Autopivot!D832,20)","v":"Q316-3020000"},{"$f":"Autopivot!A832","v":0},{"$f":"Autopivot!B832","v":0},{"$f":"Autopivot!F832","v":0},{"$f":"Autopivot!E832","v":0},{"$f":"IF(Autopivot!G832=0,\"\",Autopivot!G832)","v":""},{"$f":"ROUND(Autopivot!K832,2)","v":0},{"$f":"LEFT(LEFT(C831,15)&\"-\"&LEFT(Autopivot!D832,14)&\"-\"&Autopivot!H832&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C833-3020000&Autopivot!D833,20)","v":"Q316-3020000"},{"$f":"Autopivot!A833","v":0},{"$f":"Autopivot!B833","v":0},{"$f":"Autopivot!F833","v":0},{"$f":"Autopivot!E833","v":0},{"$f":"IF(Autopivot!G833=0,\"\",Autopivot!G833)","v":""},{"$f":"ROUND(Autopivot!K833,2)","v":0},{"$f":"LEFT(LEFT(C832,15)&\"-\"&LEFT(Autopivot!D833,14)&\"-\"&Autopivot!H833&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C834-3020000&Autopivot!D834,20)","v":"Q316-3020000"},{"$f":"Autopivot!A834","v":0},{"$f":"Autopivot!B834","v":0},{"$f":"Autopivot!F834","v":0},{"$f":"Autopivot!E834","v":0},{"$f":"IF(Autopivot!G834=0,\"\",Autopivot!G834)","v":""},{"$f":"ROUND(Autopivot!K834,2)","v":0},{"$f":"LEFT(LEFT(C833,15)&\"-\"&LEFT(Autopivot!D834,14)&\"-\"&Autopivot!H834&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C835-3020000&Autopivot!D835,20)","v":"Q316-3020000"},{"$f":"Autopivot!A835","v":0},{"$f":"Autopivot!B835","v":0},{"$f":"Autopivot!F835","v":0},{"$f":"Autopivot!E835","v":0},{"$f":"IF(Autopivot!G835=0,\"\",Autopivot!G835)","v":""},{"$f":"ROUND(Autopivot!K835,2)","v":0},{"$f":"LEFT(LEFT(C834,15)&\"-\"&LEFT(Autopivot!D835,14)&\"-\"&Autopivot!H835&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C836-3020000&Autopivot!D836,20)","v":"Q316-3020000"},{"$f":"Autopivot!A836","v":0},{"$f":"Autopivot!B836","v":0},{"$f":"Autopivot!F836","v":0},{"$f":"Autopivot!E836","v":0},{"$f":"IF(Autopivot!G836=0,\"\",Autopivot!G836)","v":""},{"$f":"ROUND(Autopivot!K836,2)","v":0},{"$f":"LEFT(LEFT(C835,15)&\"-\"&LEFT(Autopivot!D836,14)&\"-\"&Autopivot!H836&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C837-3020000&Autopivot!D837,20)","v":"Q316-3020000"},{"$f":"Autopivot!A837","v":0},{"$f":"Autopivot!B837","v":0},{"$f":"Autopivot!F837","v":0},{"$f":"Autopivot!E837","v":0},{"$f":"IF(Autopivot!G837=0,\"\",Autopivot!G837)","v":""},{"$f":"ROUND(Autopivot!K837,2)","v":0},{"$f":"LEFT(LEFT(C836,15)&\"-\"&LEFT(Autopivot!D837,14)&\"-\"&Autopivot!H837&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C838-3020000&Autopivot!D838,20)","v":"Q316-3020000"},{"$f":"Autopivot!A838","v":0},{"$f":"Autopivot!B838","v":0},{"$f":"Autopivot!F838","v":0},{"$f":"Autopivot!E838","v":0},{"$f":"IF(Autopivot!G838=0,\"\",Autopivot!G838)","v":""},{"$f":"ROUND(Autopivot!K838,2)","v":0},{"$f":"LEFT(LEFT(C837,15)&\"-\"&LEFT(Autopivot!D838,14)&\"-\"&Autopivot!H838&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C839-3020000&Autopivot!D839,20)","v":"Q316-3020000"},{"$f":"Autopivot!A839","v":0},{"$f":"Autopivot!B839","v":0},{"$f":"Autopivot!F839","v":0},{"$f":"Autopivot!E839","v":0},{"$f":"IF(Autopivot!G839=0,\"\",Autopivot!G839)","v":""},{"$f":"ROUND(Autopivot!K839,2)","v":0},{"$f":"LEFT(LEFT(C838,15)&\"-\"&LEFT(Autopivot!D839,14)&\"-\"&Autopivot!H839&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C840-3020000&Autopivot!D840,20)","v":"Q316-3020000"},{"$f":"Autopivot!A840","v":0},{"$f":"Autopivot!B840","v":0},{"$f":"Autopivot!F840","v":0},{"$f":"Autopivot!E840","v":0},{"$f":"IF(Autopivot!G840=0,\"\",Autopivot!G840)","v":""},{"$f":"ROUND(Autopivot!K840,2)","v":0},{"$f":"LEFT(LEFT(C839,15)&\"-\"&LEFT(Autopivot!D840,14)&\"-\"&Autopivot!H840&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C841-3020000&Autopivot!D841,20)","v":"Q316-3020000"},{"$f":"Autopivot!A841","v":0},{"$f":"Autopivot!B841","v":0},{"$f":"Autopivot!F841","v":0},{"$f":"Autopivot!E841","v":0},{"$f":"IF(Autopivot!G841=0,\"\",Autopivot!G841)","v":""},{"$f":"ROUND(Autopivot!K841,2)","v":0},{"$f":"LEFT(LEFT(C840,15)&\"-\"&LEFT(Autopivot!D841,14)&\"-\"&Autopivot!H841&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C842-3020000&Autopivot!D842,20)","v":"Q316-3020000"},{"$f":"Autopivot!A842","v":0},{"$f":"Autopivot!B842","v":0},{"$f":"Autopivot!F842","v":0},{"$f":"Autopivot!E842","v":0},{"$f":"IF(Autopivot!G842=0,\"\",Autopivot!G842)","v":""},{"$f":"ROUND(Autopivot!K842,2)","v":0},{"$f":"LEFT(LEFT(C841,15)&\"-\"&LEFT(Autopivot!D842,14)&\"-\"&Autopivot!H842&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C843-3020000&Autopivot!D843,20)","v":"Q316-3020000"},{"$f":"Autopivot!A843","v":0},{"$f":"Autopivot!B843","v":0},{"$f":"Autopivot!F843","v":0},{"$f":"Autopivot!E843","v":0},{"$f":"IF(Autopivot!G843=0,\"\",Autopivot!G843)","v":""},{"$f":"ROUND(Autopivot!K843,2)","v":0},{"$f":"LEFT(LEFT(C842,15)&\"-\"&LEFT(Autopivot!D843,14)&\"-\"&Autopivot!H843&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C844-3020000&Autopivot!D844,20)","v":"Q316-3020000"},{"$f":"Autopivot!A844","v":0},{"$f":"Autopivot!B844","v":0},{"$f":"Autopivot!F844","v":0},{"$f":"Autopivot!E844","v":0},{"$f":"IF(Autopivot!G844=0,\"\",Autopivot!G844)","v":""},{"$f":"ROUND(Autopivot!K844,2)","v":0},{"$f":"LEFT(LEFT(C843,15)&\"-\"&LEFT(Autopivot!D844,14)&\"-\"&Autopivot!H844&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C845-3020000&Autopivot!D845,20)","v":"Q316-3020000"},{"$f":"Autopivot!A845","v":0},{"$f":"Autopivot!B845","v":0},{"$f":"Autopivot!F845","v":0},{"$f":"Autopivot!E845","v":0},{"$f":"IF(Autopivot!G845=0,\"\",Autopivot!G845)","v":""},{"$f":"ROUND(Autopivot!K845,2)","v":0},{"$f":"LEFT(LEFT(C844,15)&\"-\"&LEFT(Autopivot!D845,14)&\"-\"&Autopivot!H845&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C846-3020000&Autopivot!D846,20)","v":"Q316-3020000"},{"$f":"Autopivot!A846","v":0},{"$f":"Autopivot!B846","v":0},{"$f":"Autopivot!F846","v":0},{"$f":"Autopivot!E846","v":0},{"$f":"IF(Autopivot!G846=0,\"\",Autopivot!G846)","v":""},{"$f":"ROUND(Autopivot!K846,2)","v":0},{"$f":"LEFT(LEFT(C845,15)&\"-\"&LEFT(Autopivot!D846,14)&\"-\"&Autopivot!H846&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C847-3020000&Autopivot!D847,20)","v":"Q316-3020000"},{"$f":"Autopivot!A847","v":0},{"$f":"Autopivot!B847","v":0},{"$f":"Autopivot!F847","v":0},{"$f":"Autopivot!E847","v":0},{"$f":"IF(Autopivot!G847=0,\"\",Autopivot!G847)","v":""},{"$f":"ROUND(Autopivot!K847,2)","v":0},{"$f":"LEFT(LEFT(C846,15)&\"-\"&LEFT(Autopivot!D847,14)&\"-\"&Autopivot!H847&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C848-3020000&Autopivot!D848,20)","v":"Q316-3020000"},{"$f":"Autopivot!A848","v":0},{"$f":"Autopivot!B848","v":0},{"$f":"Autopivot!F848","v":0},{"$f":"Autopivot!E848","v":0},{"$f":"IF(Autopivot!G848=0,\"\",Autopivot!G848)","v":""},{"$f":"ROUND(Autopivot!K848,2)","v":0},{"$f":"LEFT(LEFT(C847,15)&\"-\"&LEFT(Autopivot!D848,14)&\"-\"&Autopivot!H848&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C849-3020000&Autopivot!D849,20)","v":"Q316-3020000"},{"$f":"Autopivot!A849","v":0},{"$f":"Autopivot!B849","v":0},{"$f":"Autopivot!F849","v":0},{"$f":"Autopivot!E849","v":0},{"$f":"IF(Autopivot!G849=0,\"\",Autopivot!G849)","v":""},{"$f":"ROUND(Autopivot!K849,2)","v":0},{"$f":"LEFT(LEFT(C848,15)&\"-\"&LEFT(Autopivot!D849,14)&\"-\"&Autopivot!H849&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C850-3020000&Autopivot!D850,20)","v":"Q316-3020000"},{"$f":"Autopivot!A850","v":0},{"$f":"Autopivot!B850","v":0},{"$f":"Autopivot!F850","v":0},{"$f":"Autopivot!E850","v":0},{"$f":"IF(Autopivot!G850=0,\"\",Autopivot!G850)","v":""},{"$f":"ROUND(Autopivot!K850,2)","v":0},{"$f":"LEFT(LEFT(C849,15)&\"-\"&LEFT(Autopivot!D850,14)&\"-\"&Autopivot!H850&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C851-3020000&Autopivot!D851,20)","v":"Q316-3020000"},{"$f":"Autopivot!A851","v":0},{"$f":"Autopivot!B851","v":0},{"$f":"Autopivot!F851","v":0},{"$f":"Autopivot!E851","v":0},{"$f":"IF(Autopivot!G851=0,\"\",Autopivot!G851)","v":""},{"$f":"ROUND(Autopivot!K851,2)","v":0},{"$f":"LEFT(LEFT(C850,15)&\"-\"&LEFT(Autopivot!D851,14)&\"-\"&Autopivot!H851&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C852-3020000&Autopivot!D852,20)","v":"Q316-3020000"},{"$f":"Autopivot!A852","v":0},{"$f":"Autopivot!B852","v":0},{"$f":"Autopivot!F852","v":0},{"$f":"Autopivot!E852","v":0},{"$f":"IF(Autopivot!G852=0,\"\",Autopivot!G852)","v":""},{"$f":"ROUND(Autopivot!K852,2)","v":0},{"$f":"LEFT(LEFT(C851,15)&\"-\"&LEFT(Autopivot!D852,14)&\"-\"&Autopivot!H852&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C853-3020000&Autopivot!D853,20)","v":"Q316-3020000"},{"$f":"Autopivot!A853","v":0},{"$f":"Autopivot!B853","v":0},{"$f":"Autopivot!F853","v":0},{"$f":"Autopivot!E853","v":0},{"$f":"IF(Autopivot!G853=0,\"\",Autopivot!G853)","v":""},{"$f":"ROUND(Autopivot!K853,2)","v":0},{"$f":"LEFT(LEFT(C852,15)&\"-\"&LEFT(Autopivot!D853,14)&\"-\"&Autopivot!H853&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C854-3020000&Autopivot!D854,20)","v":"Q316-3020000"},{"$f":"Autopivot!A854","v":0},{"$f":"Autopivot!B854","v":0},{"$f":"Autopivot!F854","v":0},{"$f":"Autopivot!E854","v":0},{"$f":"IF(Autopivot!G854=0,\"\",Autopivot!G854)","v":""},{"$f":"ROUND(Autopivot!K854,2)","v":0},{"$f":"LEFT(LEFT(C853,15)&\"-\"&LEFT(Autopivot!D854,14)&\"-\"&Autopivot!H854&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C855-3020000&Autopivot!D855,20)","v":"Q316-3020000"},{"$f":"Autopivot!A855","v":0},{"$f":"Autopivot!B855","v":0},{"$f":"Autopivot!F855","v":0},{"$f":"Autopivot!E855","v":0},{"$f":"IF(Autopivot!G855=0,\"\",Autopivot!G855)","v":""},{"$f":"ROUND(Autopivot!K855,2)","v":0},{"$f":"LEFT(LEFT(C854,15)&\"-\"&LEFT(Autopivot!D855,14)&\"-\"&Autopivot!H855&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C856-3020000&Autopivot!D856,20)","v":"Q316-3020000"},{"$f":"Autopivot!A856","v":0},{"$f":"Autopivot!B856","v":0},{"$f":"Autopivot!F856","v":0},{"$f":"Autopivot!E856","v":0},{"$f":"IF(Autopivot!G856=0,\"\",Autopivot!G856)","v":""},{"$f":"ROUND(Autopivot!K856,2)","v":0},{"$f":"LEFT(LEFT(C855,15)&\"-\"&LEFT(Autopivot!D856,14)&\"-\"&Autopivot!H856&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C857-3020000&Autopivot!D857,20)","v":"Q316-3020000"},{"$f":"Autopivot!A857","v":0},{"$f":"Autopivot!B857","v":0},{"$f":"Autopivot!F857","v":0},{"$f":"Autopivot!E857","v":0},{"$f":"IF(Autopivot!G857=0,\"\",Autopivot!G857)","v":""},{"$f":"ROUND(Autopivot!K857,2)","v":0},{"$f":"LEFT(LEFT(C856,15)&\"-\"&LEFT(Autopivot!D857,14)&\"-\"&Autopivot!H857&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C858-3020000&Autopivot!D858,20)","v":"Q316-3020000"},{"$f":"Autopivot!A858","v":0},{"$f":"Autopivot!B858","v":0},{"$f":"Autopivot!F858","v":0},{"$f":"Autopivot!E858","v":0},{"$f":"IF(Autopivot!G858=0,\"\",Autopivot!G858)","v":""},{"$f":"ROUND(Autopivot!K858,2)","v":0},{"$f":"LEFT(LEFT(C857,15)&\"-\"&LEFT(Autopivot!D858,14)&\"-\"&Autopivot!H858&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C859-3020000&Autopivot!D859,20)","v":"Q316-3020000"},{"$f":"Autopivot!A859","v":0},{"$f":"Autopivot!B859","v":0},{"$f":"Autopivot!F859","v":0},{"$f":"Autopivot!E859","v":0},{"$f":"IF(Autopivot!G859=0,\"\",Autopivot!G859)","v":""},{"$f":"ROUND(Autopivot!K859,2)","v":0},{"$f":"LEFT(LEFT(C858,15)&\"-\"&LEFT(Autopivot!D859,14)&\"-\"&Autopivot!H859&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C860-3020000&Autopivot!D860,20)","v":"Q316-3020000"},{"$f":"Autopivot!A860","v":0},{"$f":"Autopivot!B860","v":0},{"$f":"Autopivot!F860","v":0},{"$f":"Autopivot!E860","v":0},{"$f":"IF(Autopivot!G860=0,\"\",Autopivot!G860)","v":""},{"$f":"ROUND(Autopivot!K860,2)","v":0},{"$f":"LEFT(LEFT(C859,15)&\"-\"&LEFT(Autopivot!D860,14)&\"-\"&Autopivot!H860&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C861-3020000&Autopivot!D861,20)","v":"Q316-3020000"},{"$f":"Autopivot!A861","v":0},{"$f":"Autopivot!B861","v":0},{"$f":"Autopivot!F861","v":0},{"$f":"Autopivot!E861","v":0},{"$f":"IF(Autopivot!G861=0,\"\",Autopivot!G861)","v":""},{"$f":"ROUND(Autopivot!K861,2)","v":0},{"$f":"LEFT(LEFT(C860,15)&\"-\"&LEFT(Autopivot!D861,14)&\"-\"&Autopivot!H861&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C862-3020000&Autopivot!D862,20)","v":"Q316-3020000"},{"$f":"Autopivot!A862","v":0},{"$f":"Autopivot!B862","v":0},{"$f":"Autopivot!F862","v":0},{"$f":"Autopivot!E862","v":0},{"$f":"IF(Autopivot!G862=0,\"\",Autopivot!G862)","v":""},{"$f":"ROUND(Autopivot!K862,2)","v":0},{"$f":"LEFT(LEFT(C861,15)&\"-\"&LEFT(Autopivot!D862,14)&\"-\"&Autopivot!H862&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C863-3020000&Autopivot!D863,20)","v":"Q316-3020000"},{"$f":"Autopivot!A863","v":0},{"$f":"Autopivot!B863","v":0},{"$f":"Autopivot!F863","v":0},{"$f":"Autopivot!E863","v":0},{"$f":"IF(Autopivot!G863=0,\"\",Autopivot!G863)","v":""},{"$f":"ROUND(Autopivot!K863,2)","v":0},{"$f":"LEFT(LEFT(C862,15)&\"-\"&LEFT(Autopivot!D863,14)&\"-\"&Autopivot!H863&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C864-3020000&Autopivot!D864,20)","v":"Q316-3020000"},{"$f":"Autopivot!A864","v":0},{"$f":"Autopivot!B864","v":0},{"$f":"Autopivot!F864","v":0},{"$f":"Autopivot!E864","v":0},{"$f":"IF(Autopivot!G864=0,\"\",Autopivot!G864)","v":""},{"$f":"ROUND(Autopivot!K864,2)","v":0},{"$f":"LEFT(LEFT(C863,15)&\"-\"&LEFT(Autopivot!D864,14)&\"-\"&Autopivot!H864&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C865-3020000&Autopivot!D865,20)","v":"Q316-3020000"},{"$f":"Autopivot!A865","v":0},{"$f":"Autopivot!B865","v":0},{"$f":"Autopivot!F865","v":0},{"$f":"Autopivot!E865","v":0},{"$f":"IF(Autopivot!G865=0,\"\",Autopivot!G865)","v":""},{"$f":"ROUND(Autopivot!K865,2)","v":0},{"$f":"LEFT(LEFT(C864,15)&\"-\"&LEFT(Autopivot!D865,14)&\"-\"&Autopivot!H865&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C866-3020000&Autopivot!D866,20)","v":"Q316-3020000"},{"$f":"Autopivot!A866","v":0},{"$f":"Autopivot!B866","v":0},{"$f":"Autopivot!F866","v":0},{"$f":"Autopivot!E866","v":0},{"$f":"IF(Autopivot!G866=0,\"\",Autopivot!G866)","v":""},{"$f":"ROUND(Autopivot!K866,2)","v":0},{"$f":"LEFT(LEFT(C865,15)&\"-\"&LEFT(Autopivot!D866,14)&\"-\"&Autopivot!H866&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C867-3020000&Autopivot!D867,20)","v":"Q316-3020000"},{"$f":"Autopivot!A867","v":0},{"$f":"Autopivot!B867","v":0},{"$f":"Autopivot!F867","v":0},{"$f":"Autopivot!E867","v":0},{"$f":"IF(Autopivot!G867=0,\"\",Autopivot!G867)","v":""},{"$f":"ROUND(Autopivot!K867,2)","v":0},{"$f":"LEFT(LEFT(C866,15)&\"-\"&LEFT(Autopivot!D867,14)&\"-\"&Autopivot!H867&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C868-3020000&Autopivot!D868,20)","v":"Q316-3020000"},{"$f":"Autopivot!A868","v":0},{"$f":"Autopivot!B868","v":0},{"$f":"Autopivot!F868","v":0},{"$f":"Autopivot!E868","v":0},{"$f":"IF(Autopivot!G868=0,\"\",Autopivot!G868)","v":""},{"$f":"ROUND(Autopivot!K868,2)","v":0},{"$f":"LEFT(LEFT(C867,15)&\"-\"&LEFT(Autopivot!D868,14)&\"-\"&Autopivot!H868&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C869-3020000&Autopivot!D869,20)","v":"Q316-3020000"},{"$f":"Autopivot!A869","v":0},{"$f":"Autopivot!B869","v":0},{"$f":"Autopivot!F869","v":0},{"$f":"Autopivot!E869","v":0},{"$f":"IF(Autopivot!G869=0,\"\",Autopivot!G869)","v":""},{"$f":"ROUND(Autopivot!K869,2)","v":0},{"$f":"LEFT(LEFT(C868,15)&\"-\"&LEFT(Autopivot!D869,14)&\"-\"&Autopivot!H869&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C870-3020000&Autopivot!D870,20)","v":"Q316-3020000"},{"$f":"Autopivot!A870","v":0},{"$f":"Autopivot!B870","v":0},{"$f":"Autopivot!F870","v":0},{"$f":"Autopivot!E870","v":0},{"$f":"IF(Autopivot!G870=0,\"\",Autopivot!G870)","v":""},{"$f":"ROUND(Autopivot!K870,2)","v":0},{"$f":"LEFT(LEFT(C869,15)&\"-\"&LEFT(Autopivot!D870,14)&\"-\"&Autopivot!H870&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C871-3020000&Autopivot!D871,20)","v":"Q316-3020000"},{"$f":"Autopivot!A871","v":0},{"$f":"Autopivot!B871","v":0},{"$f":"Autopivot!F871","v":0},{"$f":"Autopivot!E871","v":0},{"$f":"IF(Autopivot!G871=0,\"\",Autopivot!G871)","v":""},{"$f":"ROUND(Autopivot!K871,2)","v":0},{"$f":"LEFT(LEFT(C870,15)&\"-\"&LEFT(Autopivot!D871,14)&\"-\"&Autopivot!H871&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C872-3020000&Autopivot!D872,20)","v":"Q316-3020000"},{"$f":"Autopivot!A872","v":0},{"$f":"Autopivot!B872","v":0},{"$f":"Autopivot!F872","v":0},{"$f":"Autopivot!E872","v":0},{"$f":"IF(Autopivot!G872=0,\"\",Autopivot!G872)","v":""},{"$f":"ROUND(Autopivot!K872,2)","v":0},{"$f":"LEFT(LEFT(C871,15)&\"-\"&LEFT(Autopivot!D872,14)&\"-\"&Autopivot!H872&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C873-3020000&Autopivot!D873,20)","v":"Q316-3020000"},{"$f":"Autopivot!A873","v":0},{"$f":"Autopivot!B873","v":0},{"$f":"Autopivot!F873","v":0},{"$f":"Autopivot!E873","v":0},{"$f":"IF(Autopivot!G873=0,\"\",Autopivot!G873)","v":""},{"$f":"ROUND(Autopivot!K873,2)","v":0},{"$f":"LEFT(LEFT(C872,15)&\"-\"&LEFT(Autopivot!D873,14)&\"-\"&Autopivot!H873&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C874-3020000&Autopivot!D874,20)","v":"Q316-3020000"},{"$f":"Autopivot!A874","v":0},{"$f":"Autopivot!B874","v":0},{"$f":"Autopivot!F874","v":0},{"$f":"Autopivot!E874","v":0},{"$f":"IF(Autopivot!G874=0,\"\",Autopivot!G874)","v":""},{"$f":"ROUND(Autopivot!K874,2)","v":0},{"$f":"LEFT(LEFT(C873,15)&\"-\"&LEFT(Autopivot!D874,14)&\"-\"&Autopivot!H874&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C875-3020000&Autopivot!D875,20)","v":"Q316-3020000"},{"$f":"Autopivot!A875","v":0},{"$f":"Autopivot!B875","v":0},{"$f":"Autopivot!F875","v":0},{"$f":"Autopivot!E875","v":0},{"$f":"IF(Autopivot!G875=0,\"\",Autopivot!G875)","v":""},{"$f":"ROUND(Autopivot!K875,2)","v":0},{"$f":"LEFT(LEFT(C874,15)&\"-\"&LEFT(Autopivot!D875,14)&\"-\"&Autopivot!H875&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C876-3020000&Autopivot!D876,20)","v":"Q316-3020000"},{"$f":"Autopivot!A876","v":0},{"$f":"Autopivot!B876","v":0},{"$f":"Autopivot!F876","v":0},{"$f":"Autopivot!E876","v":0},{"$f":"IF(Autopivot!G876=0,\"\",Autopivot!G876)","v":""},{"$f":"ROUND(Autopivot!K876,2)","v":0},{"$f":"LEFT(LEFT(C875,15)&\"-\"&LEFT(Autopivot!D876,14)&\"-\"&Autopivot!H876&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C877-3020000&Autopivot!D877,20)","v":"Q316-3020000"},{"$f":"Autopivot!A877","v":0},{"$f":"Autopivot!B877","v":0},{"$f":"Autopivot!F877","v":0},{"$f":"Autopivot!E877","v":0},{"$f":"IF(Autopivot!G877=0,\"\",Autopivot!G877)","v":""},{"$f":"ROUND(Autopivot!K877,2)","v":0},{"$f":"LEFT(LEFT(C876,15)&\"-\"&LEFT(Autopivot!D877,14)&\"-\"&Autopivot!H877&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C878-3020000&Autopivot!D878,20)","v":"Q316-3020000"},{"$f":"Autopivot!A878","v":0},{"$f":"Autopivot!B878","v":0},{"$f":"Autopivot!F878","v":0},{"$f":"Autopivot!E878","v":0},{"$f":"IF(Autopivot!G878=0,\"\",Autopivot!G878)","v":""},{"$f":"ROUND(Autopivot!K878,2)","v":0},{"$f":"LEFT(LEFT(C877,15)&\"-\"&LEFT(Autopivot!D878,14)&\"-\"&Autopivot!H878&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C879-3020000&Autopivot!D879,20)","v":"Q316-3020000"},{"$f":"Autopivot!A879","v":0},{"$f":"Autopivot!B879","v":0},{"$f":"Autopivot!F879","v":0},{"$f":"Autopivot!E879","v":0},{"$f":"IF(Autopivot!G879=0,\"\",Autopivot!G879)","v":""},{"$f":"ROUND(Autopivot!K879,2)","v":0},{"$f":"LEFT(LEFT(C878,15)&\"-\"&LEFT(Autopivot!D879,14)&\"-\"&Autopivot!H879&\"-\"&$D$6,40)","v":"0---Q3"}]
[{"$f":"LEFT($D$6&\"16\"&Autopivot!C880-3020000&Autopivot!D880,20)","v":"Q316-3020000"},{"$f":"Autopivot!A880","v":0},{"$f":"Autopivot!B880","v":0},{"$f":"Autopivot!F880","v":0},{"$f":"Autopivot!E880","v":0},{"$f":"IF(Autopivot!G880=0,\"\",Autopivot!G880)","v":""},{"$f":"ROUND(Autopivot!K880,2)","v":0},{"$f":"LEFT(LEFT(C879,15)&\"-\"&LEFT(Autopivot!D880,14)&\"-\"&Autopivot!H880&\"-\"&$D$6,40)","v":"0---Q3"}]

{"sheet":"Autopay4","index":71,"n_rows":879,"n_cols":9,"rows_kept":879,"cut":false,"hidden":true,"merged":[[1,1,1,8],[9,1,9,8]]}
[]
[null,"Schedule of payments to schools - March 2019"]
[]
[{"$f":"SUM(TRANS!AA:AA)-C4","v":0},"Total",{"$f":"SUM(G13:G1090)","v":3696713.360000005},null,{"$f":"IF(A4=0,\"OK\",\"Error in Totals\")","v":"OK"}]
[null,"Date issued:"]
[null,"To reach school bank accounts by:","2019-03-31","Q4"]
[null,"Authorised by:"]
[null,"Compiled by:"]
[]
[null,"Submitted electronically"]
[]
["Reference","Vendor ","School","GL Code","Integra Cost Centre to charge","Internal Order Number","Amount £","Remittance Text","Document Number"]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C14-3020000&Autopivot!D14,20)","v":"Q41172025DFC"},{"$f":"Autopivot!A14","v":400001},{"$f":"Autopivot!B14","v":"Foulds"},{"$f":"Autopivot!F14","v":543965},{"$f":"Autopivot!E14","v":11331},{"$f":"IF(Autopivot!G14=0,\"\",Autopivot!G14)","v":20000350},{"$f":"Autopivot!L14","v":1885.94},{"$f":"LEFT(C13,20)&\":\"&Autopivot!D14&\"-\"&$D$6&\"-\"&Autopivot!H14","v":"Foulds:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C15-3020000&Autopivot!D15,20)","v":"Q41172025PEGRANT"},{"$f":"Autopivot!A15","v":400001},{"$f":"Autopivot!B15","v":"Foulds"},{"$f":"Autopivot!F15","v":543965},{"$f":"Autopivot!E15","v":10166},{"$f":"IF(Autopivot!G15=0,\"\",Autopivot!G15)","v":""},{"$f":"Autopivot!L15","v":1944.79},{"$f":"LEFT(C14,20)&\":\"&Autopivot!D15&\"-\"&$D$6&\"-\"&Autopivot!H15","v":"Foulds:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C16-3020000&Autopivot!D16,20)","v":"Q41172025PPFSMPRI"},{"$f":"Autopivot!A16","v":400001},{"$f":"Autopivot!B16","v":"Foulds"},{"$f":"Autopivot!F16","v":543965},{"$f":"Autopivot!E16","v":11334},{"$f":"IF(Autopivot!G16=0,\"\",Autopivot!G16)","v":20000978},{"$f":"Autopivot!L16","v":5940},{"$f":"LEFT(C15,20)&\":\"&Autopivot!D16&\"-\"&$D$6&\"-\"&Autopivot!H16","v":"Foulds:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C17-3020000&Autopivot!D17,20)","v":"Q41172025UIFSM"},{"$f":"Autopivot!A17","v":400001},{"$f":"Autopivot!B17","v":"Foulds"},{"$f":"Autopivot!F17","v":543965},{"$f":"Autopivot!E17","v":10166},{"$f":"IF(Autopivot!G17=0,\"\",Autopivot!G17)","v":""},{"$f":"Autopivot!L17","v":13870},{"$f":"LEFT(C16,20)&\":\"&Autopivot!D17&\"-\"&$D$6&\"-\"&Autopivot!H17","v":"Foulds:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C18-3020000&Autopivot!D18,20)","v":"Q41172027DFC"},{"$f":"Autopivot!A18","v":400002},{"$f":"Autopivot!B18","v":"Garden Suburb Junior"},{"$f":"Autopivot!F18","v":543965},{"$f":"Autopivot!E18","v":11331},{"$f":"IF(Autopivot!G18=0,\"\",Autopivot!G18)","v":20000350},{"$f":"Autopivot!L18","v":2009.69},{"$f":"LEFT(C17,20)&\":\"&Autopivot!D18&\"-\"&$D$6&\"-\"&Autopivot!H18","v":"Garden Suburb Junior:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C19-3020000&Autopivot!D19,20)","v":"Q41172027PEGRANT"},{"$f":"Autopivot!A19","v":400002},{"$f":"Autopivot!B19","v":"Garden Suburb Junior"},{"$f":"Autopivot!F19","v":543965},{"$f":"Autopivot!E19","v":10166},{"$f":"IF(Autopivot!G19=0,\"\",Autopivot!G19)","v":""},{"$f":"Autopivot!L19","v":2039.58},{"$f":"LEFT(C18,20)&\":\"&Autopivot!D19&\"-\"&$D$6&\"-\"&Autopivot!H19","v":"Garden Suburb Junior:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C20-3020000&Autopivot!D20,20)","v":"Q41172027PPFSMPRI"},{"$f":"Autopivot!A20","v":400002},{"$f":"Autopivot!B20","v":"Garden Suburb Junior"},{"$f":"Autopivot!F20","v":543965},{"$f":"Autopivot!E20","v":11334},{"$f":"IF(Autopivot!G20=0,\"\",Autopivot!G20)","v":20000978},{"$f":"Autopivot!L20","v":27720},{"$f":"LEFT(C19,20)&\":\"&Autopivot!D20&\"-\"&$D$6&\"-\"&Autopivot!H20","v":"Garden Suburb Junior:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C21-3020000&Autopivot!D21,20)","v":"Q41173501PEGRANT"},{"$f":"Autopivot!A21","v":400003},{"$f":"Autopivot!B21","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F21","v":543965},{"$f":"Autopivot!E21","v":10166},{"$f":"IF(Autopivot!G21=0,\"\",Autopivot!G21)","v":""},{"$f":"Autopivot!L21","v":1855.21},{"$f":"LEFT(C20,20)&\":\"&Autopivot!D21&\"-\"&$D$6&\"-\"&Autopivot!H21","v":"Our Lady of Lourdes :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C22-3020000&Autopivot!D22,20)","v":"Q41173501PPFSMPRI"},{"$f":"Autopivot!A22","v":400003},{"$f":"Autopivot!B22","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F22","v":543965},{"$f":"Autopivot!E22","v":11334},{"$f":"IF(Autopivot!G22=0,\"\",Autopivot!G22)","v":20000978},{"$f":"Autopivot!L22","v":14520},{"$f":"LEFT(C21,20)&\":\"&Autopivot!D22&\"-\"&$D$6&\"-\"&Autopivot!H22","v":"Our Lady of Lourdes :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C23-3020000&Autopivot!D23,20)","v":"Q41173501UIFSM"},{"$f":"Autopivot!A23","v":400003},{"$f":"Autopivot!B23","v":"Our Lady of Lourdes School"},{"$f":"Autopivot!F23","v":543965},{"$f":"Autopivot!E23","v":10166},{"$f":"IF(Autopivot!G23=0,\"\",Autopivot!G23)","v":""},{"$f":"Autopivot!L23","v":8562.5},{"$f":"LEFT(C22,20)&\":\"&Autopivot!D23&\"-\"&$D$6&\"-\"&Autopivot!H23","v":"Our Lady of Lourdes :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C24-3020000&Autopivot!D24,20)","v":"Q41172054DFC"},{"$f":"Autopivot!A24","v":400004},{"$f":"Autopivot!B24","v":"Woodridge  Primary School"},{"$f":"Autopivot!F24","v":543965},{"$f":"Autopivot!E24","v":11331},{"$f":"IF(Autopivot!G24=0,\"\",Autopivot!G24)","v":20000350},{"$f":"Autopivot!L24","v":1672.19},{"$f":"LEFT(C23,20)&\":\"&Autopivot!D24&\"-\"&$D$6&\"-\"&Autopivot!H24","v":"Woodridge  Primary S:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C25-3020000&Autopivot!D25,20)","v":"Q41172054PEGRANT"},{"$f":"Autopivot!A25","v":400004},{"$f":"Autopivot!B25","v":"Woodridge  Primary School"},{"$f":"Autopivot!F25","v":543965},{"$f":"Autopivot!E25","v":10166},{"$f":"IF(Autopivot!G25=0,\"\",Autopivot!G25)","v":""},{"$f":"Autopivot!L25","v":1883.33},{"$f":"LEFT(C24,20)&\":\"&Autopivot!D25&\"-\"&$D$6&\"-\"&Autopivot!H25","v":"Woodridge  Primary S:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C26-3020000&Autopivot!D26,20)","v":"Q41172054PPFSMPRI"},{"$f":"Autopivot!A26","v":400004},{"$f":"Autopivot!B26","v":"Woodridge  Primary School"},{"$f":"Autopivot!F26","v":543965},{"$f":"Autopivot!E26","v":11334},{"$f":"IF(Autopivot!G26=0,\"\",Autopivot!G26)","v":20000978},{"$f":"Autopivot!L26","v":7260},{"$f":"LEFT(C25,20)&\":\"&Autopivot!D26&\"-\"&$D$6&\"-\"&Autopivot!H26","v":"Woodridge  Primary S:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C27-3020000&Autopivot!D27,20)","v":"Q41172054UIFSM"},{"$f":"Autopivot!A27","v":400004},{"$f":"Autopivot!B27","v":"Woodridge  Primary School"},{"$f":"Autopivot!F27","v":543965},{"$f":"Autopivot!E27","v":10166},{"$f":"IF(Autopivot!G27=0,\"\",Autopivot!G27)","v":""},{"$f":"Autopivot!L27","v":8517.1200000000008},{"$f":"LEFT(C26,20)&\":\"&Autopivot!D27&\"-\"&$D$6&\"-\"&Autopivot!H27","v":"Woodridge  Primary S:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C28-3020000&Autopivot!D28,20)","v":"Q41172002DFC"},{"$f":"Autopivot!A28","v":400005},{"$f":"Autopivot!B28","v":"Barnfield School"},{"$f":"Autopivot!F28","v":543965},{"$f":"Autopivot!E28","v":11331},{"$f":"IF(Autopivot!G28=0,\"\",Autopivot!G28)","v":20000350},{"$f":"Autopivot!L28","v":2459.69},{"$f":"LEFT(C27,20)&\":\"&Autopivot!D28&\"-\"&$D$6&\"-\"&Autopivot!H28","v":"Barnfield School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C29-3020000&Autopivot!D29,20)","v":"Q41172002PEGRANT"},{"$f":"Autopivot!A29","v":400005},{"$f":"Autopivot!B29","v":"Barnfield School"},{"$f":"Autopivot!F29","v":543965},{"$f":"Autopivot!E29","v":10166},{"$f":"IF(Autopivot!G29=0,\"\",Autopivot!G29)","v":""},{"$f":"Autopivot!L29","v":2096.87},{"$f":"LEFT(C28,20)&\":\"&Autopivot!D29&\"-\"&$D$6&\"-\"&Autopivot!H29","v":"Barnfield School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C30-3020000&Autopivot!D30,20)","v":"Q41172002PPFSMPRI"},{"$f":"Autopivot!A30","v":400005},{"$f":"Autopivot!B30","v":"Barnfield School"},{"$f":"Autopivot!F30","v":543965},{"$f":"Autopivot!E30","v":11334},{"$f":"IF(Autopivot!G30=0,\"\",Autopivot!G30)","v":20000978},{"$f":"Autopivot!L30","v":84480},{"$f":"LEFT(C29,20)&\":\"&Autopivot!D30&\"-\"&$D$6&\"-\"&Autopivot!H30","v":"Barnfield School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C31-3020000&Autopivot!D31,20)","v":"Q41172002UIFSM"},{"$f":"Autopivot!A31","v":400005},{"$f":"Autopivot!B31","v":"Barnfield School"},{"$f":"Autopivot!F31","v":543965},{"$f":"Autopivot!E31","v":10166},{"$f":"IF(Autopivot!G31=0,\"\",Autopivot!G31)","v":""},{"$f":"Autopivot!L31","v":17170.5},{"$f":"LEFT(C30,20)&\":\"&Autopivot!D31&\"-\"&$D$6&\"-\"&Autopivot!H31","v":"Barnfield School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C32-3020000&Autopivot!D32,20)","v":"Q41173313PEGRANT"},{"$f":"Autopivot!A32","v":400006},{"$f":"Autopivot!B32","v":"St Paul's School, N11"},{"$f":"Autopivot!F32","v":543965},{"$f":"Autopivot!E32","v":10166},{"$f":"IF(Autopivot!G32=0,\"\",Autopivot!G32)","v":""},{"$f":"Autopivot!L32","v":1852.08},{"$f":"LEFT(C31,20)&\":\"&Autopivot!D32&\"-\"&$D$6&\"-\"&Autopivot!H32","v":"St Paul's School, N1:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C33-3020000&Autopivot!D33,20)","v":"Q41173313PPFSMPRI"},{"$f":"Autopivot!A33","v":400006},{"$f":"Autopivot!B33","v":"St Paul's School, N11"},{"$f":"Autopivot!F33","v":543965},{"$f":"Autopivot!E33","v":11334},{"$f":"IF(Autopivot!G33=0,\"\",Autopivot!G33)","v":20000978},{"$f":"Autopivot!L33","v":16500},{"$f":"LEFT(C32,20)&\":\"&Autopivot!D33&\"-\"&$D$6&\"-\"&Autopivot!H33","v":"St Paul's School, N1:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C34-3020000&Autopivot!D34,20)","v":"Q41173313UIFSM"},{"$f":"Autopivot!A34","v":400006},{"$f":"Autopivot!B34","v":"St Paul's School, N11"},{"$f":"Autopivot!F34","v":543965},{"$f":"Autopivot!E34","v":10166},{"$f":"IF(Autopivot!G34=0,\"\",Autopivot!G34)","v":""},{"$f":"Autopivot!L34","v":6568.5},{"$f":"LEFT(C33,20)&\":\"&Autopivot!D34&\"-\"&$D$6&\"-\"&Autopivot!H34","v":"St Paul's School, N1:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C35-3020000&Autopivot!D35,20)","v":"Q41173513PEGRANT"},{"$f":"Autopivot!A35","v":400007},{"$f":"Autopivot!B35","v":"Menorah Primary School"},{"$f":"Autopivot!F35","v":543965},{"$f":"Autopivot!E35","v":10166},{"$f":"IF(Autopivot!G35=0,\"\",Autopivot!G35)","v":""},{"$f":"Autopivot!L35","v":2013.54},{"$f":"LEFT(C34,20)&\":\"&Autopivot!D35&\"-\"&$D$6&\"-\"&Autopivot!H35","v":"Menorah Primary Scho:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C36-3020000&Autopivot!D36,20)","v":"Q41173513PPFSMPRI"},{"$f":"Autopivot!A36","v":400007},{"$f":"Autopivot!B36","v":"Menorah Primary School"},{"$f":"Autopivot!F36","v":543965},{"$f":"Autopivot!E36","v":11334},{"$f":"IF(Autopivot!G36=0,\"\",Autopivot!G36)","v":20000978},{"$f":"Autopivot!L36","v":8250},{"$f":"LEFT(C35,20)&\":\"&Autopivot!D36&\"-\"&$D$6&\"-\"&Autopivot!H36","v":"Menorah Primary Scho:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C37-3020000&Autopivot!D37,20)","v":"Q41173513UIFSM"},{"$f":"Autopivot!A37","v":400007},{"$f":"Autopivot!B37","v":"Menorah Primary School"},{"$f":"Autopivot!F37","v":543965},{"$f":"Autopivot!E37","v":10166},{"$f":"IF(Autopivot!G37=0,\"\",Autopivot!G37)","v":""},{"$f":"Autopivot!L37","v":15286},{"$f":"LEFT(C36,20)&\":\"&Autopivot!D37&\"-\"&$D$6&\"-\"&Autopivot!H37","v":"Menorah Primary Scho:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C38-3020000&Autopivot!D38,20)","v":"Q41173304PEGRANT"},{"$f":"Autopivot!A38","v":400008},{"$f":"Autopivot!B38","v":"Holy Trinity School"},{"$f":"Autopivot!F38","v":543965},{"$f":"Autopivot!E38","v":10166},{"$f":"IF(Autopivot!G38=0,\"\",Autopivot!G38)","v":""},{"$f":"Autopivot!L38","v":1869.79},{"$f":"LEFT(C37,20)&\":\"&Autopivot!D38&\"-\"&$D$6&\"-\"&Autopivot!H38","v":"Holy Trinity School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C39-3020000&Autopivot!D39,20)","v":"Q41173304PPFSMPRI"},{"$f":"Autopivot!A39","v":400008},{"$f":"Autopivot!B39","v":"Holy Trinity School"},{"$f":"Autopivot!F39","v":543965},{"$f":"Autopivot!E39","v":11334},{"$f":"IF(Autopivot!G39=0,\"\",Autopivot!G39)","v":20000978},{"$f":"Autopivot!L39","v":23100},{"$f":"LEFT(C38,20)&\":\"&Autopivot!D39&\"-\"&$D$6&\"-\"&Autopivot!H39","v":"Holy Trinity School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C40-3020000&Autopivot!D40,20)","v":"Q41173304UIFSM"},{"$f":"Autopivot!A40","v":400008},{"$f":"Autopivot!B40","v":"Holy Trinity School"},{"$f":"Autopivot!F40","v":543965},{"$f":"Autopivot!E40","v":10166},{"$f":"IF(Autopivot!G40=0,\"\",Autopivot!G40)","v":""},{"$f":"Autopivot!L40","v":4911.62},{"$f":"LEFT(C39,20)&\":\"&Autopivot!D40&\"-\"&$D$6&\"-\"&Autopivot!H40","v":"Holy Trinity School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C41-3020000&Autopivot!D41,20)","v":"Q41173506PEGRANT"},{"$f":"Autopivot!A41","v":400009},{"$f":"Autopivot!B41","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F41","v":543965},{"$f":"Autopivot!E41","v":10166},{"$f":"IF(Autopivot!G41=0,\"\",Autopivot!G41)","v":""},{"$f":"Autopivot!L41","v":1963.54},{"$f":"LEFT(C40,20)&\":\"&Autopivot!D41&\"-\"&$D$6&\"-\"&Autopivot!H41","v":"St Vincent's Catholi:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C42-3020000&Autopivot!D42,20)","v":"Q41173506PPFSMPRI"},{"$f":"Autopivot!A42","v":400009},{"$f":"Autopivot!B42","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F42","v":543965},{"$f":"Autopivot!E42","v":11334},{"$f":"IF(Autopivot!G42=0,\"\",Autopivot!G42)","v":20000978},{"$f":"Autopivot!L42","v":16830},{"$f":"LEFT(C41,20)&\":\"&Autopivot!D42&\"-\"&$D$6&\"-\"&Autopivot!H42","v":"St Vincent's Catholi:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C43-3020000&Autopivot!D43,20)","v":"Q41173506UIFSM"},{"$f":"Autopivot!A43","v":400009},{"$f":"Autopivot!B43","v":"St Vincent's Catholic Primary School"},{"$f":"Autopivot!F43","v":543965},{"$f":"Autopivot!E43","v":10166},{"$f":"IF(Autopivot!G43=0,\"\",Autopivot!G43)","v":""},{"$f":"Autopivot!L43","v":7770.37},{"$f":"LEFT(C42,20)&\":\"&Autopivot!D43&\"-\"&$D$6&\"-\"&Autopivot!H43","v":"St Vincent's Catholi:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C44-3020000&Autopivot!D44,20)","v":"Q41172071DFC"},{"$f":"Autopivot!A44","v":400010},{"$f":"Autopivot!B44","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F44","v":543965},{"$f":"Autopivot!E44","v":11331},{"$f":"IF(Autopivot!G44=0,\"\",Autopivot!G44)","v":20000350},{"$f":"Autopivot!L44","v":1849.94},{"$f":"LEFT(C43,20)&\":\"&Autopivot!D44&\"-\"&$D$6&\"-\"&Autopivot!H44","v":"Queenswell Infant an:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C45-3020000&Autopivot!D45,20)","v":"Q41172071PEGRANT"},{"$f":"Autopivot!A45","v":400010},{"$f":"Autopivot!B45","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F45","v":543965},{"$f":"Autopivot!E45","v":10166},{"$f":"IF(Autopivot!G45=0,\"\",Autopivot!G45)","v":""},{"$f":"Autopivot!L45","v":1848.96},{"$f":"LEFT(C44,20)&\":\"&Autopivot!D45&\"-\"&$D$6&\"-\"&Autopivot!H45","v":"Queenswell Infant an:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C46-3020000&Autopivot!D46,20)","v":"Q41172071PPFSMPRI"},{"$f":"Autopivot!A46","v":400010},{"$f":"Autopivot!B46","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F46","v":543965},{"$f":"Autopivot!E46","v":11334},{"$f":"IF(Autopivot!G46=0,\"\",Autopivot!G46)","v":20000978},{"$f":"Autopivot!L46","v":25080},{"$f":"LEFT(C45,20)&\":\"&Autopivot!D46&\"-\"&$D$6&\"-\"&Autopivot!H46","v":"Queenswell Infant an:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C47-3020000&Autopivot!D47,20)","v":"Q41172071ppservice"},{"$f":"Autopivot!A47","v":400010},{"$f":"Autopivot!B47","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F47","v":543965},{"$f":"Autopivot!E47","v":11334},{"$f":"IF(Autopivot!G47=0,\"\",Autopivot!G47)","v":20000980},{"$f":"Autopivot!L47","v":150},{"$f":"LEFT(C46,20)&\":\"&Autopivot!D47&\"-\"&$D$6&\"-\"&Autopivot!H47","v":"Queenswell Infant an:ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C48-3020000&Autopivot!D48,20)","v":"Q41172071UIFSM"},{"$f":"Autopivot!A48","v":400010},{"$f":"Autopivot!B48","v":"Queenswell Infant and Nursery School"},{"$f":"Autopivot!F48","v":543965},{"$f":"Autopivot!E48","v":10166},{"$f":"IF(Autopivot!G48=0,\"\",Autopivot!G48)","v":""},{"$f":"Autopivot!L48","v":23980.37},{"$f":"LEFT(C47,20)&\":\"&Autopivot!D48&\"-\"&$D$6&\"-\"&Autopivot!H48","v":"Queenswell Infant an:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C49-3020000&Autopivot!D49,20)","v":"Q41172060DFC"},{"$f":"Autopivot!A49","v":400011},{"$f":"Autopivot!B49","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F49","v":543965},{"$f":"Autopivot!E49","v":11331},{"$f":"IF(Autopivot!G49=0,\"\",Autopivot!G49)","v":20000350},{"$f":"Autopivot!L49","v":2254.94},{"$f":"LEFT(C48,20)&\":\"&Autopivot!D49&\"-\"&$D$6&\"-\"&Autopivot!H49","v":"Whitings Hill Primar:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C50-3020000&Autopivot!D50,20)","v":"Q41172060PEGRANT"},{"$f":"Autopivot!A50","v":400011},{"$f":"Autopivot!B50","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F50","v":543965},{"$f":"Autopivot!E50","v":10166},{"$f":"IF(Autopivot!G50=0,\"\",Autopivot!G50)","v":""},{"$f":"Autopivot!L50","v":2041.67},{"$f":"LEFT(C49,20)&\":\"&Autopivot!D50&\"-\"&$D$6&\"-\"&Autopivot!H50","v":"Whitings Hill Primar:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C51-3020000&Autopivot!D51,20)","v":"Q41172060PPFSMPRI"},{"$f":"Autopivot!A51","v":400011},{"$f":"Autopivot!B51","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F51","v":543965},{"$f":"Autopivot!E51","v":11334},{"$f":"IF(Autopivot!G51=0,\"\",Autopivot!G51)","v":20000978},{"$f":"Autopivot!L51","v":53460},{"$f":"LEFT(C50,20)&\":\"&Autopivot!D51&\"-\"&$D$6&\"-\"&Autopivot!H51","v":"Whitings Hill Primar:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C52-3020000&Autopivot!D52,20)","v":"Q41172060UIFSM"},{"$f":"Autopivot!A52","v":400011},{"$f":"Autopivot!B52","v":"Whitings Hill Primary School"},{"$f":"Autopivot!F52","v":543965},{"$f":"Autopivot!E52","v":10166},{"$f":"IF(Autopivot!G52=0,\"\",Autopivot!G52)","v":""},{"$f":"Autopivot!L52","v":11230},{"$f":"LEFT(C51,20)&\":\"&Autopivot!D52&\"-\"&$D$6&\"-\"&Autopivot!H52","v":"Whitings Hill Primar:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C53-3020000&Autopivot!D53,20)","v":"Q41172072DFC"},{"$f":"Autopivot!A53","v":400012},{"$f":"Autopivot!B53","v":"Queenswell Junior School"},{"$f":"Autopivot!F53","v":543965},{"$f":"Autopivot!E53","v":11331},{"$f":"IF(Autopivot!G53=0,\"\",Autopivot!G53)","v":20000350},{"$f":"Autopivot!L53","v":1956.25},{"$f":"LEFT(C52,20)&\":\"&Autopivot!D53&\"-\"&$D$6&\"-\"&Autopivot!H53","v":"Queenswell Junior Sc:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C54-3020000&Autopivot!D54,20)","v":"Q41172072PEGRANT"},{"$f":"Autopivot!A54","v":400012},{"$f":"Autopivot!B54","v":"Queenswell Junior School"},{"$f":"Autopivot!F54","v":543965},{"$f":"Autopivot!E54","v":10166},{"$f":"IF(Autopivot!G54=0,\"\",Autopivot!G54)","v":""},{"$f":"Autopivot!L54","v":2029.17},{"$f":"LEFT(C53,20)&\":\"&Autopivot!D54&\"-\"&$D$6&\"-\"&Autopivot!H54","v":"Queenswell Junior Sc:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C55-3020000&Autopivot!D55,20)","v":"Q41172072PPFSMPRI"},{"$f":"Autopivot!A55","v":400012},{"$f":"Autopivot!B55","v":"Queenswell Junior School"},{"$f":"Autopivot!F55","v":543965},{"$f":"Autopivot!E55","v":11334},{"$f":"IF(Autopivot!G55=0,\"\",Autopivot!G55)","v":20000978},{"$f":"Autopivot!L55","v":45540},{"$f":"LEFT(C54,20)&\":\"&Autopivot!D55&\"-\"&$D$6&\"-\"&Autopivot!H55","v":"Queenswell Junior Sc:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C56-3020000&Autopivot!D56,20)","v":"Q41172072ppservice"},{"$f":"Autopivot!A56","v":400012},{"$f":"Autopivot!B56","v":"Queenswell Junior School"},{"$f":"Autopivot!F56","v":543965},{"$f":"Autopivot!E56","v":11334},{"$f":"IF(Autopivot!G56=0,\"\",Autopivot!G56)","v":20000980},{"$f":"Autopivot!L56","v":75},{"$f":"LEFT(C55,20)&\":\"&Autopivot!D56&\"-\"&$D$6&\"-\"&Autopivot!H56","v":"Queenswell Junior Sc:ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C57-3020000&Autopivot!D57,20)","v":"Q41175407PPFSMSEC"},{"$f":"Autopivot!A57","v":400013},{"$f":"Autopivot!B57","v":"St. James' Catholic High School"},{"$f":"Autopivot!F57","v":543965},{"$f":"Autopivot!E57","v":11333},{"$f":"IF(Autopivot!G57=0,\"\",Autopivot!G57)","v":20000978},{"$f":"Autopivot!L57","v":58203.75},{"$f":"LEFT(C56,20)&\":\"&Autopivot!D57&\"-\"&$D$6&\"-\"&Autopivot!H57","v":"St. James' Catholic :PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C58-3020000&Autopivot!D58,20)","v":"Q41175407NDSecDELCon"},{"$f":"Autopivot!A58","v":400013},{"$f":"Autopivot!B58","v":"St. James' Catholic High School"},{"$f":"Autopivot!F58","v":543965},{"$f":"Autopivot!E58","v":10163},{"$f":"IF(Autopivot!G58=0,\"\",Autopivot!G58)","v":""},{"$f":"Autopivot!L58","v":-455.5},{"$f":"LEFT(C57,20)&\":\"&Autopivot!D58&\"-\"&$D$6&\"-\"&Autopivot!H58","v":"St. James' Catholic :NDSecDELConting-Q4-E23"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C59-3020000&Autopivot!D59,20)","v":"Q41172078PEGRANT"},{"$f":"Autopivot!A59","v":400014},{"$f":"Autopivot!B59","v":"Pardes House School"},{"$f":"Autopivot!F59","v":543965},{"$f":"Autopivot!E59","v":10166},{"$f":"IF(Autopivot!G59=0,\"\",Autopivot!G59)","v":""},{"$f":"Autopivot!L59","v":1922.92},{"$f":"LEFT(C58,20)&\":\"&Autopivot!D59&\"-\"&$D$6&\"-\"&Autopivot!H59","v":"Pardes House School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C60-3020000&Autopivot!D60,20)","v":"Q41172078PPFSMPRI"},{"$f":"Autopivot!A60","v":400014},{"$f":"Autopivot!B60","v":"Pardes House School"},{"$f":"Autopivot!F60","v":543965},{"$f":"Autopivot!E60","v":11334},{"$f":"IF(Autopivot!G60=0,\"\",Autopivot!G60)","v":20000978},{"$f":"Autopivot!L60","v":9570},{"$f":"LEFT(C59,20)&\":\"&Autopivot!D60&\"-\"&$D$6&\"-\"&Autopivot!H60","v":"Pardes House School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C61-3020000&Autopivot!D61,20)","v":"Q41172078UIFSM"},{"$f":"Autopivot!A61","v":400014},{"$f":"Autopivot!B61","v":"Pardes House School"},{"$f":"Autopivot!F61","v":543965},{"$f":"Autopivot!E61","v":10166},{"$f":"IF(Autopivot!G61=0,\"\",Autopivot!G61)","v":""},{"$f":"Autopivot!L61","v":9318.25},{"$f":"LEFT(C60,20)&\":\"&Autopivot!D61&\"-\"&$D$6&\"-\"&Autopivot!H61","v":"Pardes House School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C62-3020000&Autopivot!D62,20)","v":"Q41173317PEGRANT"},{"$f":"Autopivot!A62","v":400015},{"$f":"Autopivot!B62","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F62","v":543965},{"$f":"Autopivot!E62","v":10166},{"$f":"IF(Autopivot!G62=0,\"\",Autopivot!G62)","v":""},{"$f":"Autopivot!L62","v":1883.33},{"$f":"LEFT(C61,20)&\":\"&Autopivot!D62&\"-\"&$D$6&\"-\"&Autopivot!H62","v":"All Saints' CE Prima:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C63-3020000&Autopivot!D63,20)","v":"Q41173317PPFSMPRI"},{"$f":"Autopivot!A63","v":400015},{"$f":"Autopivot!B63","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F63","v":543965},{"$f":"Autopivot!E63","v":11334},{"$f":"IF(Autopivot!G63=0,\"\",Autopivot!G63)","v":20000978},{"$f":"Autopivot!L63","v":18150},{"$f":"LEFT(C62,20)&\":\"&Autopivot!D63&\"-\"&$D$6&\"-\"&Autopivot!H63","v":"All Saints' CE Prima:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C64-3020000&Autopivot!D64,20)","v":"Q41173317UIFSM"},{"$f":"Autopivot!A64","v":400015},{"$f":"Autopivot!B64","v":"All Saints' CE Primary School, N20"},{"$f":"Autopivot!F64","v":543965},{"$f":"Autopivot!E64","v":10166},{"$f":"IF(Autopivot!G64=0,\"\",Autopivot!G64)","v":""},{"$f":"Autopivot!L64","v":8225.75},{"$f":"LEFT(C63,20)&\":\"&Autopivot!D64&\"-\"&$D$6&\"-\"&Autopivot!H64","v":"All Saints' CE Prima:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C65-3020000&Autopivot!D65,20)","v":"Q41173312PEGRANT"},{"$f":"Autopivot!A65","v":400017},{"$f":"Autopivot!B65","v":"St Mary's School EN4"},{"$f":"Autopivot!F65","v":543965},{"$f":"Autopivot!E65","v":10166},{"$f":"IF(Autopivot!G65=0,\"\",Autopivot!G65)","v":""},{"$f":"Autopivot!L65","v":1860.42},{"$f":"LEFT(C64,20)&\":\"&Autopivot!D65&\"-\"&$D$6&\"-\"&Autopivot!H65","v":"St Mary's School EN4:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C66-3020000&Autopivot!D66,20)","v":"Q41173312PPFSMPRI"},{"$f":"Autopivot!A66","v":400017},{"$f":"Autopivot!B66","v":"St Mary's School EN4"},{"$f":"Autopivot!F66","v":543965},{"$f":"Autopivot!E66","v":11334},{"$f":"IF(Autopivot!G66=0,\"\",Autopivot!G66)","v":20000978},{"$f":"Autopivot!L66","v":9240},{"$f":"LEFT(C65,20)&\":\"&Autopivot!D66&\"-\"&$D$6&\"-\"&Autopivot!H66","v":"St Mary's School EN4:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C67-3020000&Autopivot!D67,20)","v":"Q41173312UIFSM"},{"$f":"Autopivot!A67","v":400017},{"$f":"Autopivot!B67","v":"St Mary's School EN4"},{"$f":"Autopivot!F67","v":543965},{"$f":"Autopivot!E67","v":10166},{"$f":"IF(Autopivot!G67=0,\"\",Autopivot!G67)","v":""},{"$f":"Autopivot!L67","v":9586.6200000000008},{"$f":"LEFT(C66,20)&\":\"&Autopivot!D67&\"-\"&$D$6&\"-\"&Autopivot!H67","v":"St Mary's School EN4:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C68-3020000&Autopivot!D68,20)","v":"Q41172011DFC"},{"$f":"Autopivot!A68","v":400020},{"$f":"Autopivot!B68","v":"Church Hill Primary School"},{"$f":"Autopivot!F68","v":543965},{"$f":"Autopivot!E68","v":11331},{"$f":"IF(Autopivot!G68=0,\"\",Autopivot!G68)","v":20000350},{"$f":"Autopivot!L68","v":1638.44},{"$f":"LEFT(C67,20)&\":\"&Autopivot!D68&\"-\"&$D$6&\"-\"&Autopivot!H68","v":"Church Hill Primary :DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C69-3020000&Autopivot!D69,20)","v":"Q41172011PEGRANT"},{"$f":"Autopivot!A69","v":400020},{"$f":"Autopivot!B69","v":"Church Hill Primary School"},{"$f":"Autopivot!F69","v":543965},{"$f":"Autopivot!E69","v":10166},{"$f":"IF(Autopivot!G69=0,\"\",Autopivot!G69)","v":""},{"$f":"Autopivot!L69","v":1872.92},{"$f":"LEFT(C68,20)&\":\"&Autopivot!D69&\"-\"&$D$6&\"-\"&Autopivot!H69","v":"Church Hill Primary :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C70-3020000&Autopivot!D70,20)","v":"Q41172011PPFSMPRI"},{"$f":"Autopivot!A70","v":400020},{"$f":"Autopivot!B70","v":"Church Hill Primary School"},{"$f":"Autopivot!F70","v":543965},{"$f":"Autopivot!E70","v":11334},{"$f":"IF(Autopivot!G70=0,\"\",Autopivot!G70)","v":20000978},{"$f":"Autopivot!L70","v":12870},{"$f":"LEFT(C69,20)&\":\"&Autopivot!D70&\"-\"&$D$6&\"-\"&Autopivot!H70","v":"Church Hill Primary :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C71-3020000&Autopivot!D71,20)","v":"Q41172011UIFSM"},{"$f":"Autopivot!A71","v":400020},{"$f":"Autopivot!B71","v":"Church Hill Primary School"},{"$f":"Autopivot!F71","v":543965},{"$f":"Autopivot!E71","v":10166},{"$f":"IF(Autopivot!G71=0,\"\",Autopivot!G71)","v":""},{"$f":"Autopivot!L71","v":8357.5},{"$f":"LEFT(C70,20)&\":\"&Autopivot!D71&\"-\"&$D$6&\"-\"&Autopivot!H71","v":"Church Hill Primary :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C72-3020000&Autopivot!D72,20)","v":"Q41175201DFC"},{"$f":"Autopivot!A72","v":400021},{"$f":"Autopivot!B72","v":"Osidge Primary School"},{"$f":"Autopivot!F72","v":543965},{"$f":"Autopivot!E72","v":11331},{"$f":"IF(Autopivot!G72=0,\"\",Autopivot!G72)","v":20000350},{"$f":"Autopivot!L72","v":2220.62},{"$f":"LEFT(C71,20)&\":\"&Autopivot!D72&\"-\"&$D$6&\"-\"&Autopivot!H72","v":"Osidge Primary Schoo:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C73-3020000&Autopivot!D73,20)","v":"Q41175201PEGRANT"},{"$f":"Autopivot!A73","v":400021},{"$f":"Autopivot!B73","v":"Osidge Primary School"},{"$f":"Autopivot!F73","v":543965},{"$f":"Autopivot!E73","v":10166},{"$f":"IF(Autopivot!G73=0,\"\",Autopivot!G73)","v":""},{"$f":"Autopivot!L73","v":2044.79},{"$f":"LEFT(C72,20)&\":\"&Autopivot!D73&\"-\"&$D$6&\"-\"&Autopivot!H73","v":"Osidge Primary Schoo:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C74-3020000&Autopivot!D74,20)","v":"Q41175201PPFSMPRI"},{"$f":"Autopivot!A74","v":400021},{"$f":"Autopivot!B74","v":"Osidge Primary School"},{"$f":"Autopivot!F74","v":543965},{"$f":"Autopivot!E74","v":11334},{"$f":"IF(Autopivot!G74=0,\"\",Autopivot!G74)","v":20000978},{"$f":"Autopivot!L74","v":19470},{"$f":"LEFT(C73,20)&\":\"&Autopivot!D74&\"-\"&$D$6&\"-\"&Autopivot!H74","v":"Osidge Primary Schoo:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C75-3020000&Autopivot!D75,20)","v":"Q41175201UIFSM"},{"$f":"Autopivot!A75","v":400021},{"$f":"Autopivot!B75","v":"Osidge Primary School"},{"$f":"Autopivot!F75","v":543965},{"$f":"Autopivot!E75","v":10166},{"$f":"IF(Autopivot!G75=0,\"\",Autopivot!G75)","v":""},{"$f":"Autopivot!L75","v":12695.75},{"$f":"LEFT(C74,20)&\":\"&Autopivot!D75&\"-\"&$D$6&\"-\"&Autopivot!H75","v":"Osidge Primary Schoo:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C76-3020000&Autopivot!D76,20)","v":"Q41173500PEGRANT"},{"$f":"Autopivot!A76","v":400023},{"$f":"Autopivot!B76","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F76","v":543965},{"$f":"Autopivot!E76","v":10166},{"$f":"IF(Autopivot!G76=0,\"\",Autopivot!G76)","v":""},{"$f":"Autopivot!L76","v":1783.33},{"$f":"LEFT(C75,20)&\":\"&Autopivot!D76&\"-\"&$D$6&\"-\"&Autopivot!H76","v":"Annunciation Catholi:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C77-3020000&Autopivot!D77,20)","v":"Q41173500PPFSMPRI"},{"$f":"Autopivot!A77","v":400023},{"$f":"Autopivot!B77","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F77","v":543965},{"$f":"Autopivot!E77","v":11334},{"$f":"IF(Autopivot!G77=0,\"\",Autopivot!G77)","v":20000978},{"$f":"Autopivot!L77","v":8580},{"$f":"LEFT(C76,20)&\":\"&Autopivot!D77&\"-\"&$D$6&\"-\"&Autopivot!H77","v":"Annunciation Catholi:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C78-3020000&Autopivot!D78,20)","v":"Q41173500UIFSM"},{"$f":"Autopivot!A78","v":400023},{"$f":"Autopivot!B78","v":"Annunciation Catholic Infant School"},{"$f":"Autopivot!F78","v":543965},{"$f":"Autopivot!E78","v":10166},{"$f":"IF(Autopivot!G78=0,\"\",Autopivot!G78)","v":""},{"$f":"Autopivot!L78","v":15108.25},{"$f":"LEFT(C77,20)&\":\"&Autopivot!D78&\"-\"&$D$6&\"-\"&Autopivot!H78","v":"Annunciation Catholi:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C79-3020000&Autopivot!D79,20)","v":"Q41173511PEGRANT"},{"$f":"Autopivot!A79","v":400024},{"$f":"Autopivot!B79","v":"Blessed Dominic School"},{"$f":"Autopivot!F79","v":543965},{"$f":"Autopivot!E79","v":10166},{"$f":"IF(Autopivot!G79=0,\"\",Autopivot!G79)","v":""},{"$f":"Autopivot!L79","v":2003.12},{"$f":"LEFT(C78,20)&\":\"&Autopivot!D79&\"-\"&$D$6&\"-\"&Autopivot!H79","v":"Blessed Dominic Scho:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C80-3020000&Autopivot!D80,20)","v":"Q41173511PPFSMPRI"},{"$f":"Autopivot!A80","v":400024},{"$f":"Autopivot!B80","v":"Blessed Dominic School"},{"$f":"Autopivot!F80","v":543965},{"$f":"Autopivot!E80","v":11334},{"$f":"IF(Autopivot!G80=0,\"\",Autopivot!G80)","v":20000978},{"$f":"Autopivot!L80","v":40260},{"$f":"LEFT(C79,20)&\":\"&Autopivot!D80&\"-\"&$D$6&\"-\"&Autopivot!H80","v":"Blessed Dominic Scho:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C81-3020000&Autopivot!D81,20)","v":"Q41173511UIFSM"},{"$f":"Autopivot!A81","v":400024},{"$f":"Autopivot!B81","v":"Blessed Dominic School"},{"$f":"Autopivot!F81","v":543965},{"$f":"Autopivot!E81","v":10166},{"$f":"IF(Autopivot!G81=0,\"\",Autopivot!G81)","v":""},{"$f":"Autopivot!L81","v":12563.75},{"$f":"LEFT(C80,20)&\":\"&Autopivot!D81&\"-\"&$D$6&\"-\"&Autopivot!H81","v":"Blessed Dominic Scho:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C82-3020000&Autopivot!D82,20)","v":"Q41172031DFC"},{"$f":"Autopivot!A82","v":400026},{"$f":"Autopivot!B82","v":"Hollickwood JMI School"},{"$f":"Autopivot!F82","v":543965},{"$f":"Autopivot!E82","v":11331},{"$f":"IF(Autopivot!G82=0,\"\",Autopivot!G82)","v":20000350},{"$f":"Autopivot!L82","v":1624.94},{"$f":"LEFT(C81,20)&\":\"&Autopivot!D82&\"-\"&$D$6&\"-\"&Autopivot!H82","v":"Hollickwood JMI Scho:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C83-3020000&Autopivot!D83,20)","v":"Q41172031PEGRANT"},{"$f":"Autopivot!A83","v":400026},{"$f":"Autopivot!B83","v":"Hollickwood JMI School"},{"$f":"Autopivot!F83","v":543965},{"$f":"Autopivot!E83","v":10166},{"$f":"IF(Autopivot!G83=0,\"\",Autopivot!G83)","v":""},{"$f":"Autopivot!L83","v":1840.62},{"$f":"LEFT(C82,20)&\":\"&Autopivot!D83&\"-\"&$D$6&\"-\"&Autopivot!H83","v":"Hollickwood JMI Scho:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C84-3020000&Autopivot!D84,20)","v":"Q41172031PPFSMPRI"},{"$f":"Autopivot!A84","v":400026},{"$f":"Autopivot!B84","v":"Hollickwood JMI School"},{"$f":"Autopivot!F84","v":543965},{"$f":"Autopivot!E84","v":11334},{"$f":"IF(Autopivot!G84=0,\"\",Autopivot!G84)","v":20000978},{"$f":"Autopivot!L84","v":28380},{"$f":"LEFT(C83,20)&\":\"&Autopivot!D84&\"-\"&$D$6&\"-\"&Autopivot!H84","v":"Hollickwood JMI Scho:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C85-3020000&Autopivot!D85,20)","v":"Q41172031UIFSM"},{"$f":"Autopivot!A85","v":400026},{"$f":"Autopivot!B85","v":"Hollickwood JMI School"},{"$f":"Autopivot!F85","v":543965},{"$f":"Autopivot!E85","v":10166},{"$f":"IF(Autopivot!G85=0,\"\",Autopivot!G85)","v":""},{"$f":"Autopivot!L85","v":6687},{"$f":"LEFT(C84,20)&\":\"&Autopivot!D85&\"-\"&$D$6&\"-\"&Autopivot!H85","v":"Hollickwood JMI Scho:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C86-3020000&Autopivot!D86,20)","v":"Q41175404NCTL"},{"$f":"Autopivot!A86","v":400029},{"$f":"Autopivot!B86","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F86","v":543965},{"$f":"Autopivot!E86","v":10167},{"$f":"IF(Autopivot!G86=0,\"\",Autopivot!G86)","v":""},{"$f":"Autopivot!L86","v":3563.64},{"$f":"LEFT(C85,20)&\":\"&Autopivot!D86&\"-\"&$D$6&\"-\"&Autopivot!H86","v":"St Michaels Catholic:NCTL-Q4-I06"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C87-3020000&Autopivot!D87,20)","v":"Q41175404PPFSMSEC"},{"$f":"Autopivot!A87","v":400029},{"$f":"Autopivot!B87","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F87","v":543965},{"$f":"Autopivot!E87","v":11333},{"$f":"IF(Autopivot!G87=0,\"\",Autopivot!G87)","v":20000978},{"$f":"Autopivot!L87","v":7713.75},{"$f":"LEFT(C86,20)&\":\"&Autopivot!D87&\"-\"&$D$6&\"-\"&Autopivot!H87","v":"St Michaels Catholic:PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C88-3020000&Autopivot!D88,20)","v":"Q41175404NDSecDELCon"},{"$f":"Autopivot!A88","v":400029},{"$f":"Autopivot!B88","v":"St Michaels Catholic Grammar School"},{"$f":"Autopivot!F88","v":543965},{"$f":"Autopivot!E88","v":10163},{"$f":"IF(Autopivot!G88=0,\"\",Autopivot!G88)","v":""},{"$f":"Autopivot!L88","v":-239},{"$f":"LEFT(C87,20)&\":\"&Autopivot!D88&\"-\"&$D$6&\"-\"&Autopivot!H88","v":"St Michaels Catholic:NDSecDELConting-Q4-E23"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C89-3020000&Autopivot!D89,20)","v":"Q41172037DFC"},{"$f":"Autopivot!A89","v":400030},{"$f":"Autopivot!B89","v":"Manorside Primary School"},{"$f":"Autopivot!F89","v":543965},{"$f":"Autopivot!E89","v":11331},{"$f":"IF(Autopivot!G89=0,\"\",Autopivot!G89)","v":20000350},{"$f":"Autopivot!L89","v":1924.19},{"$f":"LEFT(C88,20)&\":\"&Autopivot!D89&\"-\"&$D$6&\"-\"&Autopivot!H89","v":"Manorside Primary Sc:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C90-3020000&Autopivot!D90,20)","v":"Q41172037PEGRANT"},{"$f":"Autopivot!A90","v":400030},{"$f":"Autopivot!B90","v":"Manorside Primary School"},{"$f":"Autopivot!F90","v":543965},{"$f":"Autopivot!E90","v":10166},{"$f":"IF(Autopivot!G90=0,\"\",Autopivot!G90)","v":""},{"$f":"Autopivot!L90","v":1948.96},{"$f":"LEFT(C89,20)&\":\"&Autopivot!D90&\"-\"&$D$6&\"-\"&Autopivot!H90","v":"Manorside Primary Sc:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C91-3020000&Autopivot!D91,20)","v":"Q41172037PPFSMPRI"},{"$f":"Autopivot!A91","v":400030},{"$f":"Autopivot!B91","v":"Manorside Primary School"},{"$f":"Autopivot!F91","v":543965},{"$f":"Autopivot!E91","v":11334},{"$f":"IF(Autopivot!G91=0,\"\",Autopivot!G91)","v":20000978},{"$f":"Autopivot!L91","v":21450},{"$f":"LEFT(C90,20)&\":\"&Autopivot!D91&\"-\"&$D$6&\"-\"&Autopivot!H91","v":"Manorside Primary Sc:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C92-3020000&Autopivot!D92,20)","v":"Q41172037UIFSM"},{"$f":"Autopivot!A92","v":400030},{"$f":"Autopivot!B92","v":"Manorside Primary School"},{"$f":"Autopivot!F92","v":543965},{"$f":"Autopivot!E92","v":10166},{"$f":"IF(Autopivot!G92=0,\"\",Autopivot!G92)","v":""},{"$f":"Autopivot!L92","v":13729.12},{"$f":"LEFT(C91,20)&\":\"&Autopivot!D92&\"-\"&$D$6&\"-\"&Autopivot!H92","v":"Manorside Primary Sc:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C93-3020000&Autopivot!D93,20)","v":"Q41174003DFC"},{"$f":"Autopivot!A93","v":400033},{"$f":"Autopivot!B93","v":"Friern Barnet School"},{"$f":"Autopivot!F93","v":543965},{"$f":"Autopivot!E93","v":11339},{"$f":"IF(Autopivot!G93=0,\"\",Autopivot!G93)","v":20000350},{"$f":"Autopivot!L93","v":4324.37},{"$f":"LEFT(C92,20)&\":\"&Autopivot!D93&\"-\"&$D$6&\"-\"&Autopivot!H93","v":"Friern Barnet School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C94-3020000&Autopivot!D94,20)","v":"Q41174003PPFSMSEC"},{"$f":"Autopivot!A94","v":400033},{"$f":"Autopivot!B94","v":"Friern Barnet School"},{"$f":"Autopivot!F94","v":543965},{"$f":"Autopivot!E94","v":11333},{"$f":"IF(Autopivot!G94=0,\"\",Autopivot!G94)","v":20000978},{"$f":"Autopivot!L94","v":94902.5},{"$f":"LEFT(C93,20)&\":\"&Autopivot!D94&\"-\"&$D$6&\"-\"&Autopivot!H94","v":"Friern Barnet School:PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C95-3020000&Autopivot!D95,20)","v":"Q41174003ppservice"},{"$f":"Autopivot!A95","v":400033},{"$f":"Autopivot!B95","v":"Friern Barnet School"},{"$f":"Autopivot!F95","v":543965},{"$f":"Autopivot!E95","v":11333},{"$f":"IF(Autopivot!G95=0,\"\",Autopivot!G95)","v":20000980},{"$f":"Autopivot!L95","v":300},{"$f":"LEFT(C94,20)&\":\"&Autopivot!D95&\"-\"&$D$6&\"-\"&Autopivot!H95","v":"Friern Barnet School:ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C96-3020000&Autopivot!D96,20)","v":"Q41174003NDSecDELCon"},{"$f":"Autopivot!A96","v":400033},{"$f":"Autopivot!B96","v":"Friern Barnet School"},{"$f":"Autopivot!F96","v":543965},{"$f":"Autopivot!E96","v":10163},{"$f":"IF(Autopivot!G96=0,\"\",Autopivot!G96)","v":""},{"$f":"Autopivot!L96","v":-395},{"$f":"LEFT(C95,20)&\":\"&Autopivot!D96&\"-\"&$D$6&\"-\"&Autopivot!H96","v":"Friern Barnet School:NDSecDELConting-Q4-E23"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C97-3020000&Autopivot!D97,20)","v":"Q41177005DFC"},{"$f":"Autopivot!A97","v":400034},{"$f":"Autopivot!B97","v":"Northway"},{"$f":"Autopivot!F97","v":543965},{"$f":"Autopivot!E97","v":11340},{"$f":"IF(Autopivot!G97=0,\"\",Autopivot!G97)","v":20000350},{"$f":"Autopivot!L97","v":1835.31},{"$f":"LEFT(C96,20)&\":\"&Autopivot!D97&\"-\"&$D$6&\"-\"&Autopivot!H97","v":"Northway:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C98-3020000&Autopivot!D98,20)","v":"Q41177005PEGRANT"},{"$f":"Autopivot!A98","v":400034},{"$f":"Autopivot!B98","v":"Northway"},{"$f":"Autopivot!F98","v":543965},{"$f":"Autopivot!E98","v":10168},{"$f":"IF(Autopivot!G98=0,\"\",Autopivot!G98)","v":""},{"$f":"Autopivot!L98","v":1762.5},{"$f":"LEFT(C97,20)&\":\"&Autopivot!D98&\"-\"&$D$6&\"-\"&Autopivot!H98","v":"Northway:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C99-3020000&Autopivot!D99,20)","v":"Q41177005PPFSMPRI"},{"$f":"Autopivot!A99","v":400034},{"$f":"Autopivot!B99","v":"Northway"},{"$f":"Autopivot!F99","v":543965},{"$f":"Autopivot!E99","v":11332},{"$f":"IF(Autopivot!G99=0,\"\",Autopivot!G99)","v":20000978},{"$f":"Autopivot!L99","v":17160},{"$f":"LEFT(C98,20)&\":\"&Autopivot!D99&\"-\"&$D$6&\"-\"&Autopivot!H99","v":"Northway:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C100-3020000&Autopivot!D100,20)","v":"Q41177005UIFSM"},{"$f":"Autopivot!A100","v":400034},{"$f":"Autopivot!B100","v":"Northway"},{"$f":"Autopivot!F100","v":543965},{"$f":"Autopivot!E100","v":10168},{"$f":"IF(Autopivot!G100=0,\"\",Autopivot!G100)","v":""},{"$f":"Autopivot!L100","v":2203.25},{"$f":"LEFT(C99,20)&\":\"&Autopivot!D100&\"-\"&$D$6&\"-\"&Autopivot!H100","v":"Northway:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C101-3020000&Autopivot!D101,20)","v":"Q41172029DFC"},{"$f":"Autopivot!A101","v":400035},{"$f":"Autopivot!B101","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F101","v":543965},{"$f":"Autopivot!E101","v":11331},{"$f":"IF(Autopivot!G101=0,\"\",Autopivot!G101)","v":20000350},{"$f":"Autopivot!L101","v":2278.56},{"$f":"LEFT(C100,20)&\":\"&Autopivot!D101&\"-\"&$D$6&\"-\"&Autopivot!H101","v":"Goldbeaters Primary :DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C102-3020000&Autopivot!D102,20)","v":"Q41172029PEGRANT"},{"$f":"Autopivot!A102","v":400035},{"$f":"Autopivot!B102","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F102","v":543965},{"$f":"Autopivot!E102","v":10166},{"$f":"IF(Autopivot!G102=0,\"\",Autopivot!G102)","v":""},{"$f":"Autopivot!L102","v":2040.62},{"$f":"LEFT(C101,20)&\":\"&Autopivot!D102&\"-\"&$D$6&\"-\"&Autopivot!H102","v":"Goldbeaters Primary :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C103-3020000&Autopivot!D103,20)","v":"Q41172029PPFSMPRI"},{"$f":"Autopivot!A103","v":400035},{"$f":"Autopivot!B103","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F103","v":543965},{"$f":"Autopivot!E103","v":11334},{"$f":"IF(Autopivot!G103=0,\"\",Autopivot!G103)","v":20000978},{"$f":"Autopivot!L103","v":65670},{"$f":"LEFT(C102,20)&\":\"&Autopivot!D103&\"-\"&$D$6&\"-\"&Autopivot!H103","v":"Goldbeaters Primary :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C104-3020000&Autopivot!D104,20)","v":"Q41172029ppservice"},{"$f":"Autopivot!A104","v":400035},{"$f":"Autopivot!B104","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F104","v":543965},{"$f":"Autopivot!E104","v":11334},{"$f":"IF(Autopivot!G104=0,\"\",Autopivot!G104)","v":20000980},{"$f":"Autopivot!L104","v":75},{"$f":"LEFT(C103,20)&\":\"&Autopivot!D104&\"-\"&$D$6&\"-\"&Autopivot!H104","v":"Goldbeaters Primary :ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C105-3020000&Autopivot!D105,20)","v":"Q41172029UIFSM"},{"$f":"Autopivot!A105","v":400035},{"$f":"Autopivot!B105","v":"Goldbeaters Primary School"},{"$f":"Autopivot!F105","v":543965},{"$f":"Autopivot!E105","v":10166},{"$f":"IF(Autopivot!G105=0,\"\",Autopivot!G105)","v":""},{"$f":"Autopivot!L105","v":14079.62},{"$f":"LEFT(C104,20)&\":\"&Autopivot!D105&\"-\"&$D$6&\"-\"&Autopivot!H105","v":"Goldbeaters Primary :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C106-3020000&Autopivot!D106,20)","v":"Q41172019DFC"},{"$f":"Autopivot!A106","v":400036},{"$f":"Autopivot!B106","v":"Deansbrook Infant School"},{"$f":"Autopivot!F106","v":543965},{"$f":"Autopivot!E106","v":11331},{"$f":"IF(Autopivot!G106=0,\"\",Autopivot!G106)","v":20000350},{"$f":"Autopivot!L106","v":1870.75},{"$f":"LEFT(C105,20)&\":\"&Autopivot!D106&\"-\"&$D$6&\"-\"&Autopivot!H106","v":"Deansbrook Infant Sc:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C107-3020000&Autopivot!D107,20)","v":"Q41172019PEGRANT"},{"$f":"Autopivot!A107","v":400036},{"$f":"Autopivot!B107","v":"Deansbrook Infant School"},{"$f":"Autopivot!F107","v":543965},{"$f":"Autopivot!E107","v":10166},{"$f":"IF(Autopivot!G107=0,\"\",Autopivot!G107)","v":""},{"$f":"Autopivot!L107","v":1848.96},{"$f":"LEFT(C106,20)&\":\"&Autopivot!D107&\"-\"&$D$6&\"-\"&Autopivot!H107","v":"Deansbrook Infant Sc:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C108-3020000&Autopivot!D108,20)","v":"Q41172019PPFSMPRI"},{"$f":"Autopivot!A108","v":400036},{"$f":"Autopivot!B108","v":"Deansbrook Infant School"},{"$f":"Autopivot!F108","v":543965},{"$f":"Autopivot!E108","v":11334},{"$f":"IF(Autopivot!G108=0,\"\",Autopivot!G108)","v":20000978},{"$f":"Autopivot!L108","v":22770},{"$f":"LEFT(C107,20)&\":\"&Autopivot!D108&\"-\"&$D$6&\"-\"&Autopivot!H108","v":"Deansbrook Infant Sc:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C109-3020000&Autopivot!D109,20)","v":"Q41172019UIFSM"},{"$f":"Autopivot!A109","v":400036},{"$f":"Autopivot!B109","v":"Deansbrook Infant School"},{"$f":"Autopivot!F109","v":543965},{"$f":"Autopivot!E109","v":10166},{"$f":"IF(Autopivot!G109=0,\"\",Autopivot!G109)","v":""},{"$f":"Autopivot!L109","v":26543.119999999999},{"$f":"LEFT(C108,20)&\":\"&Autopivot!D109&\"-\"&$D$6&\"-\"&Autopivot!H109","v":"Deansbrook Infant Sc:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C110-3020000&Autopivot!D110,20)","v":"Q41173507PEGRANT"},{"$f":"Autopivot!A110","v":400037},{"$f":"Autopivot!B110","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F110","v":543965},{"$f":"Autopivot!E110","v":10166},{"$f":"IF(Autopivot!G110=0,\"\",Autopivot!G110)","v":""},{"$f":"Autopivot!L110","v":1883.33},{"$f":"LEFT(C109,20)&\":\"&Autopivot!D110&\"-\"&$D$6&\"-\"&Autopivot!H110","v":"St Theresa's R.C. Pr:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C111-3020000&Autopivot!D111,20)","v":"Q41173507PPFSMPRI"},{"$f":"Autopivot!A111","v":400037},{"$f":"Autopivot!B111","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F111","v":543965},{"$f":"Autopivot!E111","v":11334},{"$f":"IF(Autopivot!G111=0,\"\",Autopivot!G111)","v":20000978},{"$f":"Autopivot!L111","v":9900},{"$f":"LEFT(C110,20)&\":\"&Autopivot!D111&\"-\"&$D$6&\"-\"&Autopivot!H111","v":"St Theresa's R.C. Pr:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C112-3020000&Autopivot!D112,20)","v":"Q41173507ppservice"},{"$f":"Autopivot!A112","v":400037},{"$f":"Autopivot!B112","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F112","v":543965},{"$f":"Autopivot!E112","v":11334},{"$f":"IF(Autopivot!G112=0,\"\",Autopivot!G112)","v":20000980},{"$f":"Autopivot!L112","v":150},{"$f":"LEFT(C111,20)&\":\"&Autopivot!D112&\"-\"&$D$6&\"-\"&Autopivot!H112","v":"St Theresa's R.C. Pr:ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C113-3020000&Autopivot!D113,20)","v":"Q41173507UIFSM"},{"$f":"Autopivot!A113","v":400037},{"$f":"Autopivot!B113","v":"St Theresa's R.C. Primary School"},{"$f":"Autopivot!F113","v":543965},{"$f":"Autopivot!E113","v":10166},{"$f":"IF(Autopivot!G113=0,\"\",Autopivot!G113)","v":""},{"$f":"Autopivot!L113","v":7479.12},{"$f":"LEFT(C112,20)&\":\"&Autopivot!D113&\"-\"&$D$6&\"-\"&Autopivot!H113","v":"St Theresa's R.C. Pr:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C114-3020000&Autopivot!D114,20)","v":"Q41172070DFC"},{"$f":"Autopivot!A114","v":400038},{"$f":"Autopivot!B114","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F114","v":543965},{"$f":"Autopivot!E114","v":11331},{"$f":"IF(Autopivot!G114=0,\"\",Autopivot!G114)","v":20000350},{"$f":"Autopivot!L114","v":1654.19},{"$f":"LEFT(C113,20)&\":\"&Autopivot!D114&\"-\"&$D$6&\"-\"&Autopivot!H114","v":"Sunnyfields Primary :DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C115-3020000&Autopivot!D115,20)","v":"Q41172070PEGRANT"},{"$f":"Autopivot!A115","v":400038},{"$f":"Autopivot!B115","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F115","v":543965},{"$f":"Autopivot!E115","v":10166},{"$f":"IF(Autopivot!G115=0,\"\",Autopivot!G115)","v":""},{"$f":"Autopivot!L115","v":1852.08},{"$f":"LEFT(C114,20)&\":\"&Autopivot!D115&\"-\"&$D$6&\"-\"&Autopivot!H115","v":"Sunnyfields Primary :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C116-3020000&Autopivot!D116,20)","v":"Q41172070PPFSMPRI"},{"$f":"Autopivot!A116","v":400038},{"$f":"Autopivot!B116","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F116","v":543965},{"$f":"Autopivot!E116","v":11334},{"$f":"IF(Autopivot!G116=0,\"\",Autopivot!G116)","v":20000978},{"$f":"Autopivot!L116","v":34650},{"$f":"LEFT(C115,20)&\":\"&Autopivot!D116&\"-\"&$D$6&\"-\"&Autopivot!H116","v":"Sunnyfields Primary :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C117-3020000&Autopivot!D117,20)","v":"Q41172070UIFSM"},{"$f":"Autopivot!A117","v":400038},{"$f":"Autopivot!B117","v":"Sunnyfields Primary School"},{"$f":"Autopivot!F117","v":543965},{"$f":"Autopivot!E117","v":10166},{"$f":"IF(Autopivot!G117=0,\"\",Autopivot!G117)","v":""},{"$f":"Autopivot!L117","v":5389.62},{"$f":"LEFT(C116,20)&\":\"&Autopivot!D117&\"-\"&$D$6&\"-\"&Autopivot!H117","v":"Sunnyfields Primary :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C118-3020000&Autopivot!D118,20)","v":"Q41173302PEGRANT"},{"$f":"Autopivot!A118","v":400039},{"$f":"Autopivot!B118","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F118","v":543965},{"$f":"Autopivot!E118","v":10166},{"$f":"IF(Autopivot!G118=0,\"\",Autopivot!G118)","v":""},{"$f":"Autopivot!L118","v":1848.96},{"$f":"LEFT(C117,20)&\":\"&Autopivot!D118&\"-\"&$D$6&\"-\"&Autopivot!H118","v":"Christ Church CE Pri:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C119-3020000&Autopivot!D119,20)","v":"Q41173302PPFSMPRI"},{"$f":"Autopivot!A119","v":400039},{"$f":"Autopivot!B119","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F119","v":543965},{"$f":"Autopivot!E119","v":11334},{"$f":"IF(Autopivot!G119=0,\"\",Autopivot!G119)","v":20000978},{"$f":"Autopivot!L119","v":7590},{"$f":"LEFT(C118,20)&\":\"&Autopivot!D119&\"-\"&$D$6&\"-\"&Autopivot!H119","v":"Christ Church CE Pri:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C120-3020000&Autopivot!D120,20)","v":"Q41173302UIFSM"},{"$f":"Autopivot!A120","v":400039},{"$f":"Autopivot!B120","v":"Christ Church CE Primary School"},{"$f":"Autopivot!F120","v":543965},{"$f":"Autopivot!E120","v":10166},{"$f":"IF(Autopivot!G120=0,\"\",Autopivot!G120)","v":""},{"$f":"Autopivot!L120","v":8020.75},{"$f":"LEFT(C119,20)&\":\"&Autopivot!D120&\"-\"&$D$6&\"-\"&Autopivot!H120","v":"Christ Church CE Pri:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C121-3020000&Autopivot!D121,20)","v":"Q41172007DFC"},{"$f":"Autopivot!A121","v":400040},{"$f":"Autopivot!B121","v":"Brookland Junior School"},{"$f":"Autopivot!F121","v":543965},{"$f":"Autopivot!E121","v":11331},{"$f":"IF(Autopivot!G121=0,\"\",Autopivot!G121)","v":20000350},{"$f":"Autopivot!L121","v":2009.69},{"$f":"LEFT(C120,20)&\":\"&Autopivot!D121&\"-\"&$D$6&\"-\"&Autopivot!H121","v":"Brookland Junior Sch:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C122-3020000&Autopivot!D122,20)","v":"Q41172007PEGRANT"},{"$f":"Autopivot!A122","v":400040},{"$f":"Autopivot!B122","v":"Brookland Junior School"},{"$f":"Autopivot!F122","v":543965},{"$f":"Autopivot!E122","v":10166},{"$f":"IF(Autopivot!G122=0,\"\",Autopivot!G122)","v":""},{"$f":"Autopivot!L122","v":2036.46},{"$f":"LEFT(C121,20)&\":\"&Autopivot!D122&\"-\"&$D$6&\"-\"&Autopivot!H122","v":"Brookland Junior Sch:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C123-3020000&Autopivot!D123,20)","v":"Q41172007PPFSMPRI"},{"$f":"Autopivot!A123","v":400040},{"$f":"Autopivot!B123","v":"Brookland Junior School"},{"$f":"Autopivot!F123","v":543965},{"$f":"Autopivot!E123","v":11334},{"$f":"IF(Autopivot!G123=0,\"\",Autopivot!G123)","v":20000978},{"$f":"Autopivot!L123","v":27720},{"$f":"LEFT(C122,20)&\":\"&Autopivot!D123&\"-\"&$D$6&\"-\"&Autopivot!H123","v":"Brookland Junior Sch:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C124-3020000&Autopivot!D124,20)","v":"Q41175405PPFSMSEC"},{"$f":"Autopivot!A124","v":400041},{"$f":"Autopivot!B124","v":"Finchley Catholic High School"},{"$f":"Autopivot!F124","v":543965},{"$f":"Autopivot!E124","v":11333},{"$f":"IF(Autopivot!G124=0,\"\",Autopivot!G124)","v":20000978},{"$f":"Autopivot!L124","v":32491.25},{"$f":"LEFT(C123,20)&\":\"&Autopivot!D124&\"-\"&$D$6&\"-\"&Autopivot!H124","v":"Finchley Catholic Hi:PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C125-3020000&Autopivot!D125,20)","v":"Q41175405ppservice"},{"$f":"Autopivot!A125","v":400041},{"$f":"Autopivot!B125","v":"Finchley Catholic High School"},{"$f":"Autopivot!F125","v":543965},{"$f":"Autopivot!E125","v":11333},{"$f":"IF(Autopivot!G125=0,\"\",Autopivot!G125)","v":20000980},{"$f":"Autopivot!L125","v":75},{"$f":"LEFT(C124,20)&\":\"&Autopivot!D125&\"-\"&$D$6&\"-\"&Autopivot!H125","v":"Finchley Catholic Hi:ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C126-3020000&Autopivot!D126,20)","v":"Q41175405NDSecDELCon"},{"$f":"Autopivot!A126","v":400041},{"$f":"Autopivot!B126","v":"Finchley Catholic High School"},{"$f":"Autopivot!F126","v":543965},{"$f":"Autopivot!E126","v":10163},{"$f":"IF(Autopivot!G126=0,\"\",Autopivot!G126)","v":""},{"$f":"Autopivot!L126","v":-441},{"$f":"LEFT(C125,20)&\":\"&Autopivot!D126&\"-\"&$D$6&\"-\"&Autopivot!H126","v":"Finchley Catholic Hi:NDSecDELConting-Q4-E23"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C127-3020000&Autopivot!D127,20)","v":"Q41172021DFC"},{"$f":"Autopivot!A127","v":400042},{"$f":"Autopivot!B127","v":"Dollis Infant School"},{"$f":"Autopivot!F127","v":543965},{"$f":"Autopivot!E127","v":11331},{"$f":"IF(Autopivot!G127=0,\"\",Autopivot!G127)","v":20000350},{"$f":"Autopivot!L127","v":1834.75},{"$f":"LEFT(C126,20)&\":\"&Autopivot!D127&\"-\"&$D$6&\"-\"&Autopivot!H127","v":"Dollis Infant School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C128-3020000&Autopivot!D128,20)","v":"Q41172021PEGRANT"},{"$f":"Autopivot!A128","v":400042},{"$f":"Autopivot!B128","v":"Dollis Infant School"},{"$f":"Autopivot!F128","v":543965},{"$f":"Autopivot!E128","v":10166},{"$f":"IF(Autopivot!G128=0,\"\",Autopivot!G128)","v":""},{"$f":"Autopivot!L128","v":1841.67},{"$f":"LEFT(C127,20)&\":\"&Autopivot!D128&\"-\"&$D$6&\"-\"&Autopivot!H128","v":"Dollis Infant School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C129-3020000&Autopivot!D129,20)","v":"Q41172021PPFSMPRI"},{"$f":"Autopivot!A129","v":400042},{"$f":"Autopivot!B129","v":"Dollis Infant School"},{"$f":"Autopivot!F129","v":543965},{"$f":"Autopivot!E129","v":11334},{"$f":"IF(Autopivot!G129=0,\"\",Autopivot!G129)","v":20000978},{"$f":"Autopivot!L129","v":26070},{"$f":"LEFT(C128,20)&\":\"&Autopivot!D129&\"-\"&$D$6&\"-\"&Autopivot!H129","v":"Dollis Infant School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C130-3020000&Autopivot!D130,20)","v":"Q41172021UIFSM"},{"$f":"Autopivot!A130","v":400042},{"$f":"Autopivot!B130","v":"Dollis Infant School"},{"$f":"Autopivot!F130","v":543965},{"$f":"Autopivot!E130","v":10166},{"$f":"IF(Autopivot!G130=0,\"\",Autopivot!G130)","v":""},{"$f":"Autopivot!L130","v":21531.37},{"$f":"LEFT(C129,20)&\":\"&Autopivot!D130&\"-\"&$D$6&\"-\"&Autopivot!H130","v":"Dollis Infant School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C131-3020000&Autopivot!D131,20)","v":"Q41172010DFC"},{"$f":"Autopivot!A131","v":400043},{"$f":"Autopivot!B131","v":"Child's Hill School"},{"$f":"Autopivot!F131","v":543965},{"$f":"Autopivot!E131","v":11331},{"$f":"IF(Autopivot!G131=0,\"\",Autopivot!G131)","v":20000350},{"$f":"Autopivot!L131","v":1993.94},{"$f":"LEFT(C130,20)&\":\"&Autopivot!D131&\"-\"&$D$6&\"-\"&Autopivot!H131","v":"Child's Hill School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C132-3020000&Autopivot!D132,20)","v":"Q41172010PEGRANT"},{"$f":"Autopivot!A132","v":400043},{"$f":"Autopivot!B132","v":"Child's Hill School"},{"$f":"Autopivot!F132","v":543965},{"$f":"Autopivot!E132","v":10166},{"$f":"IF(Autopivot!G132=0,\"\",Autopivot!G132)","v":""},{"$f":"Autopivot!L132","v":1945.83},{"$f":"LEFT(C131,20)&\":\"&Autopivot!D132&\"-\"&$D$6&\"-\"&Autopivot!H132","v":"Child's Hill School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C133-3020000&Autopivot!D133,20)","v":"Q41172010PPFSMPRI"},{"$f":"Autopivot!A133","v":400043},{"$f":"Autopivot!B133","v":"Child's Hill School"},{"$f":"Autopivot!F133","v":543965},{"$f":"Autopivot!E133","v":11334},{"$f":"IF(Autopivot!G133=0,\"\",Autopivot!G133)","v":20000978},{"$f":"Autopivot!L133","v":48180},{"$f":"LEFT(C132,20)&\":\"&Autopivot!D133&\"-\"&$D$6&\"-\"&Autopivot!H133","v":"Child's Hill School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C134-3020000&Autopivot!D134,20)","v":"Q41172010UIFSM"},{"$f":"Autopivot!A134","v":400043},{"$f":"Autopivot!B134","v":"Child's Hill School"},{"$f":"Autopivot!F134","v":543965},{"$f":"Autopivot!E134","v":10166},{"$f":"IF(Autopivot!G134=0,\"\",Autopivot!G134)","v":""},{"$f":"Autopivot!L134","v":12518.25},{"$f":"LEFT(C133,20)&\":\"&Autopivot!D134&\"-\"&$D$6&\"-\"&Autopivot!H134","v":"Child's Hill School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C135-3020000&Autopivot!D135,20)","v":"Q41172036DFC"},{"$f":"Autopivot!A135","v":400046},{"$f":"Autopivot!B135","v":"Livingstone School"},{"$f":"Autopivot!F135","v":543965},{"$f":"Autopivot!E135","v":11331},{"$f":"IF(Autopivot!G135=0,\"\",Autopivot!G135)","v":20000350},{"$f":"Autopivot!L135","v":1811.69},{"$f":"LEFT(C134,20)&\":\"&Autopivot!D135&\"-\"&$D$6&\"-\"&Autopivot!H135","v":"Livingstone School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C136-3020000&Autopivot!D136,20)","v":"Q41172036PEGRANT"},{"$f":"Autopivot!A136","v":400046},{"$f":"Autopivot!B136","v":"Livingstone School"},{"$f":"Autopivot!F136","v":543965},{"$f":"Autopivot!E136","v":10166},{"$f":"IF(Autopivot!G136=0,\"\",Autopivot!G136)","v":""},{"$f":"Autopivot!L136","v":1911.46},{"$f":"LEFT(C135,20)&\":\"&Autopivot!D136&\"-\"&$D$6&\"-\"&Autopivot!H136","v":"Livingstone School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C137-3020000&Autopivot!D137,20)","v":"Q41172036PPFSMPRI"},{"$f":"Autopivot!A137","v":400046},{"$f":"Autopivot!B137","v":"Livingstone School"},{"$f":"Autopivot!F137","v":543965},{"$f":"Autopivot!E137","v":11334},{"$f":"IF(Autopivot!G137=0,\"\",Autopivot!G137)","v":20000978},{"$f":"Autopivot!L137","v":45870},{"$f":"LEFT(C136,20)&\":\"&Autopivot!D137&\"-\"&$D$6&\"-\"&Autopivot!H137","v":"Livingstone School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C138-3020000&Autopivot!D138,20)","v":"Q41172036UIFSM"},{"$f":"Autopivot!A138","v":400046},{"$f":"Autopivot!B138","v":"Livingstone School"},{"$f":"Autopivot!F138","v":543965},{"$f":"Autopivot!E138","v":10166},{"$f":"IF(Autopivot!G138=0,\"\",Autopivot!G138)","v":""},{"$f":"Autopivot!L138","v":7010.12},{"$f":"LEFT(C137,20)&\":\"&Autopivot!D138&\"-\"&$D$6&\"-\"&Autopivot!H138","v":"Livingstone School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C139-3020000&Autopivot!D139,20)","v":"Q41172024DFC"},{"$f":"Autopivot!A139","v":400047},{"$f":"Autopivot!B139","v":"Fairway Primary School"},{"$f":"Autopivot!F139","v":543965},{"$f":"Autopivot!E139","v":11331},{"$f":"IF(Autopivot!G139=0,\"\",Autopivot!G139)","v":20000350},{"$f":"Autopivot!L139","v":1738.56},{"$f":"LEFT(C138,20)&\":\"&Autopivot!D139&\"-\"&$D$6&\"-\"&Autopivot!H139","v":"Fairway Primary Scho:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C140-3020000&Autopivot!D140,20)","v":"Q41172024PEGRANT"},{"$f":"Autopivot!A140","v":400047},{"$f":"Autopivot!B140","v":"Fairway Primary School"},{"$f":"Autopivot!F140","v":543965},{"$f":"Autopivot!E140","v":10166},{"$f":"IF(Autopivot!G140=0,\"\",Autopivot!G140)","v":""},{"$f":"Autopivot!L140","v":1884.37},{"$f":"LEFT(C139,20)&\":\"&Autopivot!D140&\"-\"&$D$6&\"-\"&Autopivot!H140","v":"Fairway Primary Scho:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C141-3020000&Autopivot!D141,20)","v":"Q41172024PPFSMPRI"},{"$f":"Autopivot!A141","v":400047},{"$f":"Autopivot!B141","v":"Fairway Primary School"},{"$f":"Autopivot!F141","v":543965},{"$f":"Autopivot!E141","v":11334},{"$f":"IF(Autopivot!G141=0,\"\",Autopivot!G141)","v":20000978},{"$f":"Autopivot!L141","v":28710},{"$f":"LEFT(C140,20)&\":\"&Autopivot!D141&\"-\"&$D$6&\"-\"&Autopivot!H141","v":"Fairway Primary Scho:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C142-3020000&Autopivot!D142,20)","v":"Q41172024UIFSM"},{"$f":"Autopivot!A142","v":400047},{"$f":"Autopivot!B142","v":"Fairway Primary School"},{"$f":"Autopivot!F142","v":543965},{"$f":"Autopivot!E142","v":10166},{"$f":"IF(Autopivot!G142=0,\"\",Autopivot!G142)","v":""},{"$f":"Autopivot!L142","v":6332},{"$f":"LEFT(C141,20)&\":\"&Autopivot!D142&\"-\"&$D$6&\"-\"&Autopivot!H142","v":"Fairway Primary Scho:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C143-3020000&Autopivot!D143,20)","v":"Q41172042DFC"},{"$f":"Autopivot!A143","v":400048},{"$f":"Autopivot!B143","v":"Monkfrith School"},{"$f":"Autopivot!F143","v":543965},{"$f":"Autopivot!E143","v":11331},{"$f":"IF(Autopivot!G143=0,\"\",Autopivot!G143)","v":20000350},{"$f":"Autopivot!L143","v":1852.19},{"$f":"LEFT(C142,20)&\":\"&Autopivot!D143&\"-\"&$D$6&\"-\"&Autopivot!H143","v":"Monkfrith School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C144-3020000&Autopivot!D144,20)","v":"Q41172042PEGRANT"},{"$f":"Autopivot!A144","v":400048},{"$f":"Autopivot!B144","v":"Monkfrith School"},{"$f":"Autopivot!F144","v":543965},{"$f":"Autopivot!E144","v":10166},{"$f":"IF(Autopivot!G144=0,\"\",Autopivot!G144)","v":""},{"$f":"Autopivot!L144","v":1948.96},{"$f":"LEFT(C143,20)&\":\"&Autopivot!D144&\"-\"&$D$6&\"-\"&Autopivot!H144","v":"Monkfrith School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C145-3020000&Autopivot!D145,20)","v":"Q41172042PPFSMPRI"},{"$f":"Autopivot!A145","v":400048},{"$f":"Autopivot!B145","v":"Monkfrith School"},{"$f":"Autopivot!F145","v":543965},{"$f":"Autopivot!E145","v":11334},{"$f":"IF(Autopivot!G145=0,\"\",Autopivot!G145)","v":20000978},{"$f":"Autopivot!L145","v":17490},{"$f":"LEFT(C144,20)&\":\"&Autopivot!D145&\"-\"&$D$6&\"-\"&Autopivot!H145","v":"Monkfrith School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C146-3020000&Autopivot!D146,20)","v":"Q41172042UIFSM"},{"$f":"Autopivot!A146","v":400048},{"$f":"Autopivot!B146","v":"Monkfrith School"},{"$f":"Autopivot!F146","v":543965},{"$f":"Autopivot!E146","v":10166},{"$f":"IF(Autopivot!G146=0,\"\",Autopivot!G146)","v":""},{"$f":"Autopivot!L146","v":20211.37},{"$f":"LEFT(C145,20)&\":\"&Autopivot!D146&\"-\"&$D$6&\"-\"&Autopivot!H146","v":"Monkfrith School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C147-3020000&Autopivot!D147,20)","v":"Q41172016DFC"},{"$f":"Autopivot!A147","v":400049},{"$f":"Autopivot!B147","v":"Courtland School"},{"$f":"Autopivot!F147","v":543965},{"$f":"Autopivot!E147","v":11331},{"$f":"IF(Autopivot!G147=0,\"\",Autopivot!G147)","v":20000350},{"$f":"Autopivot!L147","v":1590.62},{"$f":"LEFT(C146,20)&\":\"&Autopivot!D147&\"-\"&$D$6&\"-\"&Autopivot!H147","v":"Courtland School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C148-3020000&Autopivot!D148,20)","v":"Q41172016PEGRANT"},{"$f":"Autopivot!A148","v":400049},{"$f":"Autopivot!B148","v":"Courtland School"},{"$f":"Autopivot!F148","v":543965},{"$f":"Autopivot!E148","v":10166},{"$f":"IF(Autopivot!G148=0,\"\",Autopivot!G148)","v":""},{"$f":"Autopivot!L148","v":1856.25},{"$f":"LEFT(C147,20)&\":\"&Autopivot!D148&\"-\"&$D$6&\"-\"&Autopivot!H148","v":"Courtland School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C149-3020000&Autopivot!D149,20)","v":"Q41172016PPFSMPRI"},{"$f":"Autopivot!A149","v":400049},{"$f":"Autopivot!B149","v":"Courtland School"},{"$f":"Autopivot!F149","v":543965},{"$f":"Autopivot!E149","v":11334},{"$f":"IF(Autopivot!G149=0,\"\",Autopivot!G149)","v":20000978},{"$f":"Autopivot!L149","v":11880},{"$f":"LEFT(C148,20)&\":\"&Autopivot!D149&\"-\"&$D$6&\"-\"&Autopivot!H149","v":"Courtland School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C150-3020000&Autopivot!D150,20)","v":"Q41172016UIFSM"},{"$f":"Autopivot!A150","v":400049},{"$f":"Autopivot!B150","v":"Courtland School"},{"$f":"Autopivot!F150","v":543965},{"$f":"Autopivot!E150","v":10166},{"$f":"IF(Autopivot!G150=0,\"\",Autopivot!G150)","v":""},{"$f":"Autopivot!L150","v":8216.6200000000008},{"$f":"LEFT(C149,20)&\":\"&Autopivot!D150&\"-\"&$D$6&\"-\"&Autopivot!H150","v":"Courtland School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C151-3020000&Autopivot!D151,20)","v":"Q41172016DFCLoan"},{"$f":"Autopivot!A151","v":400049},{"$f":"Autopivot!B151","v":"Courtland School"},{"$f":"Autopivot!F151","v":543965},{"$f":"Autopivot!E151","v":11331},{"$f":"IF(Autopivot!G151=0,\"\",Autopivot!G151)","v":20000350},{"$f":"Autopivot!L151","v":-1000},{"$f":"LEFT(C150,20)&\":\"&Autopivot!D151&\"-\"&$D$6&\"-\"&Autopivot!H151","v":"Courtland School:DFCLoan-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C152-3020000&Autopivot!D152,20)","v":"Q41172014DFC"},{"$f":"Autopivot!A152","v":400050},{"$f":"Autopivot!B152","v":"Colindale School"},{"$f":"Autopivot!F152","v":543965},{"$f":"Autopivot!E152","v":11331},{"$f":"IF(Autopivot!G152=0,\"\",Autopivot!G152)","v":20000350},{"$f":"Autopivot!L152","v":2987.87},{"$f":"LEFT(C151,20)&\":\"&Autopivot!D152&\"-\"&$D$6&\"-\"&Autopivot!H152","v":"Colindale School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C153-3020000&Autopivot!D153,20)","v":"Q41172014PEGRANT"},{"$f":"Autopivot!A153","v":400050},{"$f":"Autopivot!B153","v":"Colindale School"},{"$f":"Autopivot!F153","v":543965},{"$f":"Autopivot!E153","v":10166},{"$f":"IF(Autopivot!G153=0,\"\",Autopivot!G153)","v":""},{"$f":"Autopivot!L153","v":2258.33},{"$f":"LEFT(C152,20)&\":\"&Autopivot!D153&\"-\"&$D$6&\"-\"&Autopivot!H153","v":"Colindale School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C154-3020000&Autopivot!D154,20)","v":"Q41172014PPFSMPRI"},{"$f":"Autopivot!A154","v":400050},{"$f":"Autopivot!B154","v":"Colindale School"},{"$f":"Autopivot!F154","v":543965},{"$f":"Autopivot!E154","v":11334},{"$f":"IF(Autopivot!G154=0,\"\",Autopivot!G154)","v":20000978},{"$f":"Autopivot!L154","v":75570},{"$f":"LEFT(C153,20)&\":\"&Autopivot!D154&\"-\"&$D$6&\"-\"&Autopivot!H154","v":"Colindale School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C155-3020000&Autopivot!D155,20)","v":"Q41172014UIFSM"},{"$f":"Autopivot!A155","v":400050},{"$f":"Autopivot!B155","v":"Colindale School"},{"$f":"Autopivot!F155","v":543965},{"$f":"Autopivot!E155","v":10166},{"$f":"IF(Autopivot!G155=0,\"\",Autopivot!G155)","v":""},{"$f":"Autopivot!L155","v":19733.25},{"$f":"LEFT(C154,20)&\":\"&Autopivot!D155&\"-\"&$D$6&\"-\"&Autopivot!H155","v":"Colindale School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C156-3020000&Autopivot!D156,20)","v":"Q41172003DFC"},{"$f":"Autopivot!A156","v":400051},{"$f":"Autopivot!B156","v":"Bell Lane Primary School"},{"$f":"Autopivot!F156","v":543965},{"$f":"Autopivot!E156","v":11331},{"$f":"IF(Autopivot!G156=0,\"\",Autopivot!G156)","v":20000350},{"$f":"Autopivot!L156","v":2244.25},{"$f":"LEFT(C155,20)&\":\"&Autopivot!D156&\"-\"&$D$6&\"-\"&Autopivot!H156","v":"Bell Lane Primary Sc:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C157-3020000&Autopivot!D157,20)","v":"Q41172003PEGRANT"},{"$f":"Autopivot!A157","v":400051},{"$f":"Autopivot!B157","v":"Bell Lane Primary School"},{"$f":"Autopivot!F157","v":543965},{"$f":"Autopivot!E157","v":10166},{"$f":"IF(Autopivot!G157=0,\"\",Autopivot!G157)","v":""},{"$f":"Autopivot!L157","v":2015.62},{"$f":"LEFT(C156,20)&\":\"&Autopivot!D157&\"-\"&$D$6&\"-\"&Autopivot!H157","v":"Bell Lane Primary Sc:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C158-3020000&Autopivot!D158,20)","v":"Q41172003PPFSMPRI"},{"$f":"Autopivot!A158","v":400051},{"$f":"Autopivot!B158","v":"Bell Lane Primary School"},{"$f":"Autopivot!F158","v":543965},{"$f":"Autopivot!E158","v":11334},{"$f":"IF(Autopivot!G158=0,\"\",Autopivot!G158)","v":20000978},{"$f":"Autopivot!L158","v":66330},{"$f":"LEFT(C157,20)&\":\"&Autopivot!D158&\"-\"&$D$6&\"-\"&Autopivot!H158","v":"Bell Lane Primary Sc:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C159-3020000&Autopivot!D159,20)","v":"Q41172003UIFSM"},{"$f":"Autopivot!A159","v":400051},{"$f":"Autopivot!B159","v":"Bell Lane Primary School"},{"$f":"Autopivot!F159","v":543965},{"$f":"Autopivot!E159","v":10166},{"$f":"IF(Autopivot!G159=0,\"\",Autopivot!G159)","v":""},{"$f":"Autopivot!L159","v":8676.25},{"$f":"LEFT(C158,20)&\":\"&Autopivot!D159&\"-\"&$D$6&\"-\"&Autopivot!H159","v":"Bell Lane Primary Sc:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C160-3020000&Autopivot!D160,20)","v":"Q41175200DFC"},{"$f":"Autopivot!A160","v":400052},{"$f":"Autopivot!B160","v":"Dollis Junior School"},{"$f":"Autopivot!F160","v":543965},{"$f":"Autopivot!E160","v":11331},{"$f":"IF(Autopivot!G160=0,\"\",Autopivot!G160)","v":20000350},{"$f":"Autopivot!L160","v":1973.12},{"$f":"LEFT(C159,20)&\":\"&Autopivot!D160&\"-\"&$D$6&\"-\"&Autopivot!H160","v":"Dollis Junior School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C161-3020000&Autopivot!D161,20)","v":"Q41175200PEGRANT"},{"$f":"Autopivot!A161","v":400052},{"$f":"Autopivot!B161","v":"Dollis Junior School"},{"$f":"Autopivot!F161","v":543965},{"$f":"Autopivot!E161","v":10166},{"$f":"IF(Autopivot!G161=0,\"\",Autopivot!G161)","v":""},{"$f":"Autopivot!L161","v":2016.67},{"$f":"LEFT(C160,20)&\":\"&Autopivot!D161&\"-\"&$D$6&\"-\"&Autopivot!H161","v":"Dollis Junior School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C162-3020000&Autopivot!D162,20)","v":"Q41175200PPFSMPRI"},{"$f":"Autopivot!A162","v":400052},{"$f":"Autopivot!B162","v":"Dollis Junior School"},{"$f":"Autopivot!F162","v":543965},{"$f":"Autopivot!E162","v":11334},{"$f":"IF(Autopivot!G162=0,\"\",Autopivot!G162)","v":20000978},{"$f":"Autopivot!L162","v":56430},{"$f":"LEFT(C161,20)&\":\"&Autopivot!D162&\"-\"&$D$6&\"-\"&Autopivot!H162","v":"Dollis Junior School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C163-3020000&Autopivot!D163,20)","v":"Q41172057DFC"},{"$f":"Autopivot!A163","v":400053},{"$f":"Autopivot!B163","v":"Underhill School"},{"$f":"Autopivot!F163","v":543965},{"$f":"Autopivot!E163","v":11331},{"$f":"IF(Autopivot!G163=0,\"\",Autopivot!G163)","v":20000350},{"$f":"Autopivot!L163","v":2480.0500000000002},{"$f":"LEFT(C162,20)&\":\"&Autopivot!D163&\"-\"&$D$6&\"-\"&Autopivot!H163","v":"Underhill School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C164-3020000&Autopivot!D164,20)","v":"Q41172057PEGRANT"},{"$f":"Autopivot!A164","v":400053},{"$f":"Autopivot!B164","v":"Underhill School"},{"$f":"Autopivot!F164","v":543965},{"$f":"Autopivot!E164","v":10166},{"$f":"IF(Autopivot!G164=0,\"\",Autopivot!G164)","v":""},{"$f":"Autopivot!L164","v":2143.75},{"$f":"LEFT(C163,20)&\":\"&Autopivot!D164&\"-\"&$D$6&\"-\"&Autopivot!H164","v":"Underhill School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C165-3020000&Autopivot!D165,20)","v":"Q41172057PPFSMPRI"},{"$f":"Autopivot!A165","v":400053},{"$f":"Autopivot!B165","v":"Underhill School"},{"$f":"Autopivot!F165","v":543965},{"$f":"Autopivot!E165","v":11334},{"$f":"IF(Autopivot!G165=0,\"\",Autopivot!G165)","v":20000978},{"$f":"Autopivot!L165","v":90255},{"$f":"LEFT(C164,20)&\":\"&Autopivot!D165&\"-\"&$D$6&\"-\"&Autopivot!H165","v":"Underhill School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C166-3020000&Autopivot!D166,20)","v":"Q41172057UIFSM"},{"$f":"Autopivot!A166","v":400053},{"$f":"Autopivot!B166","v":"Underhill School"},{"$f":"Autopivot!F166","v":543965},{"$f":"Autopivot!E166","v":10166},{"$f":"IF(Autopivot!G166=0,\"\",Autopivot!G166)","v":""},{"$f":"Autopivot!L166","v":15290.5},{"$f":"LEFT(C165,20)&\":\"&Autopivot!D166&\"-\"&$D$6&\"-\"&Autopivot!H166","v":"Underhill School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C167-3020000&Autopivot!D167,20)","v":"Q41172008DFC"},{"$f":"Autopivot!A167","v":400057},{"$f":"Autopivot!B167","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F167","v":543965},{"$f":"Autopivot!E167","v":11331},{"$f":"IF(Autopivot!G167=0,\"\",Autopivot!G167)","v":20000350},{"$f":"Autopivot!L167","v":1847.12},{"$f":"LEFT(C166,20)&\":\"&Autopivot!D167&\"-\"&$D$6&\"-\"&Autopivot!H167","v":"Brookland Infant  & :DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C168-3020000&Autopivot!D168,20)","v":"Q41172008PEGRANT"},{"$f":"Autopivot!A168","v":400057},{"$f":"Autopivot!B168","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F168","v":543965},{"$f":"Autopivot!E168","v":10166},{"$f":"IF(Autopivot!G168=0,\"\",Autopivot!G168)","v":""},{"$f":"Autopivot!L168","v":1853.12},{"$f":"LEFT(C167,20)&\":\"&Autopivot!D168&\"-\"&$D$6&\"-\"&Autopivot!H168","v":"Brookland Infant  & :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C169-3020000&Autopivot!D169,20)","v":"Q41172008PPFSMPRI"},{"$f":"Autopivot!A169","v":400057},{"$f":"Autopivot!B169","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F169","v":543965},{"$f":"Autopivot!E169","v":11334},{"$f":"IF(Autopivot!G169=0,\"\",Autopivot!G169)","v":20000978},{"$f":"Autopivot!L169","v":12870},{"$f":"LEFT(C168,20)&\":\"&Autopivot!D169&\"-\"&$D$6&\"-\"&Autopivot!H169","v":"Brookland Infant  & :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C170-3020000&Autopivot!D170,20)","v":"Q41172008UIFSM"},{"$f":"Autopivot!A170","v":400057},{"$f":"Autopivot!B170","v":"Brookland Infant  & Nursery School"},{"$f":"Autopivot!F170","v":543965},{"$f":"Autopivot!E170","v":10166},{"$f":"IF(Autopivot!G170=0,\"\",Autopivot!G170)","v":""},{"$f":"Autopivot!L170","v":24986.25},{"$f":"LEFT(C169,20)&\":\"&Autopivot!D170&\"-\"&$D$6&\"-\"&Autopivot!H170","v":"Brookland Infant  & :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C171-3020000&Autopivot!D171,20)","v":"Q41173311PEGRANT"},{"$f":"Autopivot!A171","v":400058},{"$f":"Autopivot!B171","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F171","v":543965},{"$f":"Autopivot!E171","v":10166},{"$f":"IF(Autopivot!G171=0,\"\",Autopivot!G171)","v":""},{"$f":"Autopivot!L171","v":2039.58},{"$f":"LEFT(C170,20)&\":\"&Autopivot!D171&\"-\"&$D$6&\"-\"&Autopivot!H171","v":"St Mary's C E Primar:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C172-3020000&Autopivot!D172,20)","v":"Q41173311PPFSMPRI"},{"$f":"Autopivot!A172","v":400058},{"$f":"Autopivot!B172","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F172","v":543965},{"$f":"Autopivot!E172","v":11334},{"$f":"IF(Autopivot!G172=0,\"\",Autopivot!G172)","v":20000978},{"$f":"Autopivot!L172","v":11880},{"$f":"LEFT(C171,20)&\":\"&Autopivot!D172&\"-\"&$D$6&\"-\"&Autopivot!H172","v":"St Mary's C E Primar:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C173-3020000&Autopivot!D173,20)","v":"Q41173311UIFSM"},{"$f":"Autopivot!A173","v":400058},{"$f":"Autopivot!B173","v":"St Mary's C E Primary School N3"},{"$f":"Autopivot!F173","v":543965},{"$f":"Autopivot!E173","v":10166},{"$f":"IF(Autopivot!G173=0,\"\",Autopivot!G173)","v":""},{"$f":"Autopivot!L173","v":15977.75},{"$f":"LEFT(C172,20)&\":\"&Autopivot!D173&\"-\"&$D$6&\"-\"&Autopivot!H173","v":"St Mary's C E Primar:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C174-3020000&Autopivot!D174,20)","v":"Q41172015DFC"},{"$f":"Autopivot!A174","v":400059},{"$f":"Autopivot!B174","v":"Coppetts Wood"},{"$f":"Autopivot!F174","v":543965},{"$f":"Autopivot!E174","v":11331},{"$f":"IF(Autopivot!G174=0,\"\",Autopivot!G174)","v":20000350},{"$f":"Autopivot!L174","v":1762.75},{"$f":"LEFT(C173,20)&\":\"&Autopivot!D174&\"-\"&$D$6&\"-\"&Autopivot!H174","v":"Coppetts Wood:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C175-3020000&Autopivot!D175,20)","v":"Q41172015PEGRANT"},{"$f":"Autopivot!A175","v":400059},{"$f":"Autopivot!B175","v":"Coppetts Wood"},{"$f":"Autopivot!F175","v":543965},{"$f":"Autopivot!E175","v":10166},{"$f":"IF(Autopivot!G175=0,\"\",Autopivot!G175)","v":""},{"$f":"Autopivot!L175","v":1885.42},{"$f":"LEFT(C174,20)&\":\"&Autopivot!D175&\"-\"&$D$6&\"-\"&Autopivot!H175","v":"Coppetts Wood:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C176-3020000&Autopivot!D176,20)","v":"Q41172015PPFSMPRI"},{"$f":"Autopivot!A176","v":400059},{"$f":"Autopivot!B176","v":"Coppetts Wood"},{"$f":"Autopivot!F176","v":543965},{"$f":"Autopivot!E176","v":11334},{"$f":"IF(Autopivot!G176=0,\"\",Autopivot!G176)","v":20000978},{"$f":"Autopivot!L176","v":31020},{"$f":"LEFT(C175,20)&\":\"&Autopivot!D176&\"-\"&$D$6&\"-\"&Autopivot!H176","v":"Coppetts Wood:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C177-3020000&Autopivot!D177,20)","v":"Q41172015UIFSM"},{"$f":"Autopivot!A177","v":400059},{"$f":"Autopivot!B177","v":"Coppetts Wood"},{"$f":"Autopivot!F177","v":543965},{"$f":"Autopivot!E177","v":10166},{"$f":"IF(Autopivot!G177=0,\"\",Autopivot!G177)","v":""},{"$f":"Autopivot!L177","v":5180.37},{"$f":"LEFT(C176,20)&\":\"&Autopivot!D177&\"-\"&$D$6&\"-\"&Autopivot!H177","v":"Coppetts Wood:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C178-3020000&Autopivot!D178,20)","v":"Q41172009DFC"},{"$f":"Autopivot!A178","v":400061},{"$f":"Autopivot!B178","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F178","v":543965},{"$f":"Autopivot!E178","v":11331},{"$f":"IF(Autopivot!G178=0,\"\",Autopivot!G178)","v":20000350},{"$f":"Autopivot!L178","v":2075.5},{"$f":"LEFT(C177,20)&\":\"&Autopivot!D178&\"-\"&$D$6&\"-\"&Autopivot!H178","v":"Brunswick Park Prima:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C179-3020000&Autopivot!D179,20)","v":"Q41172009NCTL"},{"$f":"Autopivot!A179","v":400061},{"$f":"Autopivot!B179","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F179","v":543965},{"$f":"Autopivot!E179","v":10166},{"$f":"IF(Autopivot!G179=0,\"\",Autopivot!G179)","v":""},{"$f":"Autopivot!L179","v":4909.1000000000004},{"$f":"LEFT(C178,20)&\":\"&Autopivot!D179&\"-\"&$D$6&\"-\"&Autopivot!H179","v":"Brunswick Park Prima:NCTL-Q4-I06"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C180-3020000&Autopivot!D180,20)","v":"Q41172009PEGRANT"},{"$f":"Autopivot!A180","v":400061},{"$f":"Autopivot!B180","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F180","v":543965},{"$f":"Autopivot!E180","v":10166},{"$f":"IF(Autopivot!G180=0,\"\",Autopivot!G180)","v":""},{"$f":"Autopivot!L180","v":2012.5},{"$f":"LEFT(C179,20)&\":\"&Autopivot!D180&\"-\"&$D$6&\"-\"&Autopivot!H180","v":"Brunswick Park Prima:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C181-3020000&Autopivot!D181,20)","v":"Q41172009PPFSMPRI"},{"$f":"Autopivot!A181","v":400061},{"$f":"Autopivot!B181","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F181","v":543965},{"$f":"Autopivot!E181","v":11334},{"$f":"IF(Autopivot!G181=0,\"\",Autopivot!G181)","v":20000978},{"$f":"Autopivot!L181","v":33990},{"$f":"LEFT(C180,20)&\":\"&Autopivot!D181&\"-\"&$D$6&\"-\"&Autopivot!H181","v":"Brunswick Park Prima:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C182-3020000&Autopivot!D182,20)","v":"Q41172009UIFSM"},{"$f":"Autopivot!A182","v":400061},{"$f":"Autopivot!B182","v":"Brunswick Park Primary & Nursery School"},{"$f":"Autopivot!F182","v":543965},{"$f":"Autopivot!E182","v":10166},{"$f":"IF(Autopivot!G182=0,\"\",Autopivot!G182)","v":""},{"$f":"Autopivot!L182","v":17680.12},{"$f":"LEFT(C181,20)&\":\"&Autopivot!D182&\"-\"&$D$6&\"-\"&Autopivot!H182","v":"Brunswick Park Prima:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C183-3020000&Autopivot!D183,20)","v":"Q41173315PEGRANT"},{"$f":"Autopivot!A183","v":400062},{"$f":"Autopivot!B183","v":"St Andrew's C E"},{"$f":"Autopivot!F183","v":543965},{"$f":"Autopivot!E183","v":10166},{"$f":"IF(Autopivot!G183=0,\"\",Autopivot!G183)","v":""},{"$f":"Autopivot!L183","v":1850},{"$f":"LEFT(C182,20)&\":\"&Autopivot!D183&\"-\"&$D$6&\"-\"&Autopivot!H183","v":"St Andrew's C E:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C184-3020000&Autopivot!D184,20)","v":"Q41173315PPFSMPRI"},{"$f":"Autopivot!A184","v":400062},{"$f":"Autopivot!B184","v":"St Andrew's C E"},{"$f":"Autopivot!F184","v":543965},{"$f":"Autopivot!E184","v":11334},{"$f":"IF(Autopivot!G184=0,\"\",Autopivot!G184)","v":20000978},{"$f":"Autopivot!L184","v":5940},{"$f":"LEFT(C183,20)&\":\"&Autopivot!D184&\"-\"&$D$6&\"-\"&Autopivot!H184","v":"St Andrew's C E:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C185-3020000&Autopivot!D185,20)","v":"Q41173315UIFSM"},{"$f":"Autopivot!A185","v":400062},{"$f":"Autopivot!B185","v":"St Andrew's C E"},{"$f":"Autopivot!F185","v":543965},{"$f":"Autopivot!E185","v":10166},{"$f":"IF(Autopivot!G185=0,\"\",Autopivot!G185)","v":""},{"$f":"Autopivot!L185","v":9190.6200000000008},{"$f":"LEFT(C184,20)&\":\"&Autopivot!D185&\"-\"&$D$6&\"-\"&Autopivot!H185","v":"St Andrew's C E:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C186-3020000&Autopivot!D186,20)","v":"Q41177010DFC"},{"$f":"Autopivot!A186","v":400063},{"$f":"Autopivot!B186","v":"Mapledown"},{"$f":"Autopivot!F186","v":543965},{"$f":"Autopivot!E186","v":11340},{"$f":"IF(Autopivot!G186=0,\"\",Autopivot!G186)","v":20000350},{"$f":"Autopivot!L186","v":1599.06},{"$f":"LEFT(C185,20)&\":\"&Autopivot!D186&\"-\"&$D$6&\"-\"&Autopivot!H186","v":"Mapledown:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C187-3020000&Autopivot!D187,20)","v":"Q41177010PPFSMSEC"},{"$f":"Autopivot!A187","v":400063},{"$f":"Autopivot!B187","v":"Mapledown"},{"$f":"Autopivot!F187","v":543965},{"$f":"Autopivot!E187","v":11332},{"$f":"IF(Autopivot!G187=0,\"\",Autopivot!G187)","v":20000978},{"$f":"Autopivot!L187","v":4675},{"$f":"LEFT(C186,20)&\":\"&Autopivot!D187&\"-\"&$D$6&\"-\"&Autopivot!H187","v":"Mapledown:PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C188-3020000&Autopivot!D188,20)","v":"Q41173504PEGRANT"},{"$f":"Autopivot!A188","v":400064},{"$f":"Autopivot!B188","v":"St Catherines R C Primary"},{"$f":"Autopivot!F188","v":543965},{"$f":"Autopivot!E188","v":10166},{"$f":"IF(Autopivot!G188=0,\"\",Autopivot!G188)","v":""},{"$f":"Autopivot!L188","v":2069.79},{"$f":"LEFT(C187,20)&\":\"&Autopivot!D188&\"-\"&$D$6&\"-\"&Autopivot!H188","v":"St Catherines R C Pr:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C189-3020000&Autopivot!D189,20)","v":"Q41173504PPFSMPRI"},{"$f":"Autopivot!A189","v":400064},{"$f":"Autopivot!B189","v":"St Catherines R C Primary"},{"$f":"Autopivot!F189","v":543965},{"$f":"Autopivot!E189","v":11334},{"$f":"IF(Autopivot!G189=0,\"\",Autopivot!G189)","v":20000978},{"$f":"Autopivot!L189","v":22770},{"$f":"LEFT(C188,20)&\":\"&Autopivot!D189&\"-\"&$D$6&\"-\"&Autopivot!H189","v":"St Catherines R C Pr:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C190-3020000&Autopivot!D190,20)","v":"Q41173504UIFSM"},{"$f":"Autopivot!A190","v":400064},{"$f":"Autopivot!B190","v":"St Catherines R C Primary"},{"$f":"Autopivot!F190","v":543965},{"$f":"Autopivot!E190","v":10166},{"$f":"IF(Autopivot!G190=0,\"\",Autopivot!G190)","v":""},{"$f":"Autopivot!L190","v":18313},{"$f":"LEFT(C189,20)&\":\"&Autopivot!D190&\"-\"&$D$6&\"-\"&Autopivot!H190","v":"St Catherines R C Pr:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C191-3020000&Autopivot!D191,20)","v":"Q41172067DFC"},{"$f":"Autopivot!A191","v":400065},{"$f":"Autopivot!B191","v":"Chalgrove Primary School"},{"$f":"Autopivot!F191","v":543965},{"$f":"Autopivot!E191","v":11331},{"$f":"IF(Autopivot!G191=0,\"\",Autopivot!G191)","v":20000350},{"$f":"Autopivot!L191","v":1739.69},{"$f":"LEFT(C190,20)&\":\"&Autopivot!D191&\"-\"&$D$6&\"-\"&Autopivot!H191","v":"Chalgrove Primary Sc:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C192-3020000&Autopivot!D192,20)","v":"Q41172067PEGRANT"},{"$f":"Autopivot!A192","v":400065},{"$f":"Autopivot!B192","v":"Chalgrove Primary School"},{"$f":"Autopivot!F192","v":543965},{"$f":"Autopivot!E192","v":10166},{"$f":"IF(Autopivot!G192=0,\"\",Autopivot!G192)","v":""},{"$f":"Autopivot!L192","v":1901.04},{"$f":"LEFT(C191,20)&\":\"&Autopivot!D192&\"-\"&$D$6&\"-\"&Autopivot!H192","v":"Chalgrove Primary Sc:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C193-3020000&Autopivot!D193,20)","v":"Q41172067PPFSMPRI"},{"$f":"Autopivot!A193","v":400065},{"$f":"Autopivot!B193","v":"Chalgrove Primary School"},{"$f":"Autopivot!F193","v":543965},{"$f":"Autopivot!E193","v":11334},{"$f":"IF(Autopivot!G193=0,\"\",Autopivot!G193)","v":20000978},{"$f":"Autopivot!L193","v":22440},{"$f":"LEFT(C192,20)&\":\"&Autopivot!D193&\"-\"&$D$6&\"-\"&Autopivot!H193","v":"Chalgrove Primary Sc:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C194-3020000&Autopivot!D194,20)","v":"Q41172067ppservice"},{"$f":"Autopivot!A194","v":400065},{"$f":"Autopivot!B194","v":"Chalgrove Primary School"},{"$f":"Autopivot!F194","v":543965},{"$f":"Autopivot!E194","v":11334},{"$f":"IF(Autopivot!G194=0,\"\",Autopivot!G194)","v":20000980},{"$f":"Autopivot!L194","v":300},{"$f":"LEFT(C193,20)&\":\"&Autopivot!D194&\"-\"&$D$6&\"-\"&Autopivot!H194","v":"Chalgrove Primary Sc:ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C195-3020000&Autopivot!D195,20)","v":"Q41172067UIFSM"},{"$f":"Autopivot!A195","v":400065},{"$f":"Autopivot!B195","v":"Chalgrove Primary School"},{"$f":"Autopivot!F195","v":543965},{"$f":"Autopivot!E195","v":10166},{"$f":"IF(Autopivot!G195=0,\"\",Autopivot!G195)","v":""},{"$f":"Autopivot!L195","v":11671.37},{"$f":"LEFT(C194,20)&\":\"&Autopivot!D195&\"-\"&$D$6&\"-\"&Autopivot!H195","v":"Chalgrove Primary Sc:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C196-3020000&Autopivot!D196,20)","v":"Q41173509PEGRANT"},{"$f":"Autopivot!A196","v":400066},{"$f":"Autopivot!B196","v":"St Joseph's Primary School"},{"$f":"Autopivot!F196","v":543965},{"$f":"Autopivot!E196","v":10166},{"$f":"IF(Autopivot!G196=0,\"\",Autopivot!G196)","v":""},{"$f":"Autopivot!L196","v":2087.5},{"$f":"LEFT(C195,20)&\":\"&Autopivot!D196&\"-\"&$D$6&\"-\"&Autopivot!H196","v":"St Joseph's Primary :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C197-3020000&Autopivot!D197,20)","v":"Q41173509PPFSMPRI"},{"$f":"Autopivot!A197","v":400066},{"$f":"Autopivot!B197","v":"St Joseph's Primary School"},{"$f":"Autopivot!F197","v":543965},{"$f":"Autopivot!E197","v":11334},{"$f":"IF(Autopivot!G197=0,\"\",Autopivot!G197)","v":20000978},{"$f":"Autopivot!L197","v":27060},{"$f":"LEFT(C196,20)&\":\"&Autopivot!D197&\"-\"&$D$6&\"-\"&Autopivot!H197","v":"St Joseph's Primary :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C198-3020000&Autopivot!D198,20)","v":"Q41173509UIFSM"},{"$f":"Autopivot!A198","v":400066},{"$f":"Autopivot!B198","v":"St Joseph's Primary School"},{"$f":"Autopivot!F198","v":543965},{"$f":"Autopivot!E198","v":10166},{"$f":"IF(Autopivot!G198=0,\"\",Autopivot!G198)","v":""},{"$f":"Autopivot!L198","v":18222.12},{"$f":"LEFT(C197,20)&\":\"&Autopivot!D198&\"-\"&$D$6&\"-\"&Autopivot!H198","v":"St Joseph's Primary :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C199-3020000&Autopivot!D199,20)","v":"Q41172028DFC"},{"$f":"Autopivot!A199","v":400067},{"$f":"Autopivot!B199","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F199","v":543965},{"$f":"Autopivot!E199","v":11331},{"$f":"IF(Autopivot!G199=0,\"\",Autopivot!G199)","v":20000350},{"$f":"Autopivot!L199","v":1756.56},{"$f":"LEFT(C198,20)&\":\"&Autopivot!D199&\"-\"&$D$6&\"-\"&Autopivot!H199","v":"Garden Suburb Infant:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C200-3020000&Autopivot!D200,20)","v":"Q41172028PEGRANT"},{"$f":"Autopivot!A200","v":400067},{"$f":"Autopivot!B200","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F200","v":543965},{"$f":"Autopivot!E200","v":10166},{"$f":"IF(Autopivot!G200=0,\"\",Autopivot!G200)","v":""},{"$f":"Autopivot!L200","v":1853.12},{"$f":"LEFT(C199,20)&\":\"&Autopivot!D200&\"-\"&$D$6&\"-\"&Autopivot!H200","v":"Garden Suburb Infant:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C201-3020000&Autopivot!D201,20)","v":"Q41172028PPFSMPRI"},{"$f":"Autopivot!A201","v":400067},{"$f":"Autopivot!B201","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F201","v":543965},{"$f":"Autopivot!E201","v":11334},{"$f":"IF(Autopivot!G201=0,\"\",Autopivot!G201)","v":20000978},{"$f":"Autopivot!L201","v":12210},{"$f":"LEFT(C200,20)&\":\"&Autopivot!D201&\"-\"&$D$6&\"-\"&Autopivot!H201","v":"Garden Suburb Infant:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C202-3020000&Autopivot!D202,20)","v":"Q41172028UIFSM"},{"$f":"Autopivot!A202","v":400067},{"$f":"Autopivot!B202","v":"Garden Suburb Infant School"},{"$f":"Autopivot!F202","v":543965},{"$f":"Autopivot!E202","v":10166},{"$f":"IF(Autopivot!G202=0,\"\",Autopivot!G202)","v":""},{"$f":"Autopivot!L202","v":23306.75},{"$f":"LEFT(C201,20)&\":\"&Autopivot!D202&\"-\"&$D$6&\"-\"&Autopivot!H202","v":"Garden Suburb Infant:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C203-3020000&Autopivot!D203,20)","v":"Q41173300PEGRANT"},{"$f":"Autopivot!A203","v":400069},{"$f":"Autopivot!B203","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F203","v":543965},{"$f":"Autopivot!E203","v":10166},{"$f":"IF(Autopivot!G203=0,\"\",Autopivot!G203)","v":""},{"$f":"Autopivot!L203","v":1851.04},{"$f":"LEFT(C202,20)&\":\"&Autopivot!D203&\"-\"&$D$6&\"-\"&Autopivot!H203","v":"All Saints' CE Prima:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C204-3020000&Autopivot!D204,20)","v":"Q41173300PPFSMPRI"},{"$f":"Autopivot!A204","v":400069},{"$f":"Autopivot!B204","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F204","v":543965},{"$f":"Autopivot!E204","v":11334},{"$f":"IF(Autopivot!G204=0,\"\",Autopivot!G204)","v":20000978},{"$f":"Autopivot!L204","v":24090},{"$f":"LEFT(C203,20)&\":\"&Autopivot!D204&\"-\"&$D$6&\"-\"&Autopivot!H204","v":"All Saints' CE Prima:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C205-3020000&Autopivot!D205,20)","v":"Q41173300UIFSM"},{"$f":"Autopivot!A205","v":400069},{"$f":"Autopivot!B205","v":"All Saints' CE Primary School NW2"},{"$f":"Autopivot!F205","v":543965},{"$f":"Autopivot!E205","v":10166},{"$f":"IF(Autopivot!G205=0,\"\",Autopivot!G205)","v":""},{"$f":"Autopivot!L205","v":6873.5},{"$f":"LEFT(C204,20)&\":\"&Autopivot!D205&\"-\"&$D$6&\"-\"&Autopivot!H205","v":"All Saints' CE Prima:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C206-3020000&Autopivot!D206,20)","v":"Q41172079PEGRANT"},{"$f":"Autopivot!A206","v":400070},{"$f":"Autopivot!B206","v":"Beis Yaakov"},{"$f":"Autopivot!F206","v":543965},{"$f":"Autopivot!E206","v":10166},{"$f":"IF(Autopivot!G206=0,\"\",Autopivot!G206)","v":""},{"$f":"Autopivot!L206","v":2078.12},{"$f":"LEFT(C205,20)&\":\"&Autopivot!D206&\"-\"&$D$6&\"-\"&Autopivot!H206","v":"Beis Yaakov:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C207-3020000&Autopivot!D207,20)","v":"Q41172079PPFSMPRI"},{"$f":"Autopivot!A207","v":400070},{"$f":"Autopivot!B207","v":"Beis Yaakov"},{"$f":"Autopivot!F207","v":543965},{"$f":"Autopivot!E207","v":11334},{"$f":"IF(Autopivot!G207=0,\"\",Autopivot!G207)","v":20000978},{"$f":"Autopivot!L207","v":16830},{"$f":"LEFT(C206,20)&\":\"&Autopivot!D207&\"-\"&$D$6&\"-\"&Autopivot!H207","v":"Beis Yaakov:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C208-3020000&Autopivot!D208,20)","v":"Q41172079UIFSM"},{"$f":"Autopivot!A208","v":400070},{"$f":"Autopivot!B208","v":"Beis Yaakov"},{"$f":"Autopivot!F208","v":543965},{"$f":"Autopivot!E208","v":10166},{"$f":"IF(Autopivot!G208=0,\"\",Autopivot!G208)","v":""},{"$f":"Autopivot!L208","v":18859.37},{"$f":"LEFT(C207,20)&\":\"&Autopivot!D208&\"-\"&$D$6&\"-\"&Autopivot!H208","v":"Beis Yaakov:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C209-3020000&Autopivot!D209,20)","v":"Q41173510PEGRANT"},{"$f":"Autopivot!A209","v":400071},{"$f":"Autopivot!B209","v":"Sacred Heart School"},{"$f":"Autopivot!F209","v":543965},{"$f":"Autopivot!E209","v":10166},{"$f":"IF(Autopivot!G209=0,\"\",Autopivot!G209)","v":""},{"$f":"Autopivot!L209","v":2041.67},{"$f":"LEFT(C208,20)&\":\"&Autopivot!D209&\"-\"&$D$6&\"-\"&Autopivot!H209","v":"Sacred Heart School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C210-3020000&Autopivot!D210,20)","v":"Q41173510PPFSMPRI"},{"$f":"Autopivot!A210","v":400071},{"$f":"Autopivot!B210","v":"Sacred Heart School"},{"$f":"Autopivot!F210","v":543965},{"$f":"Autopivot!E210","v":11334},{"$f":"IF(Autopivot!G210=0,\"\",Autopivot!G210)","v":20000978},{"$f":"Autopivot!L210","v":16170},{"$f":"LEFT(C209,20)&\":\"&Autopivot!D210&\"-\"&$D$6&\"-\"&Autopivot!H210","v":"Sacred Heart School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C211-3020000&Autopivot!D211,20)","v":"Q41173510UIFSM"},{"$f":"Autopivot!A211","v":400071},{"$f":"Autopivot!B211","v":"Sacred Heart School"},{"$f":"Autopivot!F211","v":543965},{"$f":"Autopivot!E211","v":10166},{"$f":"IF(Autopivot!G211=0,\"\",Autopivot!G211)","v":""},{"$f":"Autopivot!L211","v":16305.5},{"$f":"LEFT(C210,20)&\":\"&Autopivot!D211&\"-\"&$D$6&\"-\"&Autopivot!H211","v":"Sacred Heart School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C212-3020000&Autopivot!D212,20)","v":"Q41171002DFC"},{"$f":"Autopivot!A212","v":400072},{"$f":"Autopivot!B212","v":"Moss Hall Nursery"},{"$f":"Autopivot!F212","v":543965},{"$f":"Autopivot!E212","v":11327},{"$f":"IF(Autopivot!G212=0,\"\",Autopivot!G212)","v":20000350},{"$f":"Autopivot!L212","v":1263.25},{"$f":"LEFT(C211,20)&\":\"&Autopivot!D212&\"-\"&$D$6&\"-\"&Autopivot!H212","v":"Moss Hall Nursery:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C213-3020000&Autopivot!D213,20)","v":"Q41172017DFC"},{"$f":"Autopivot!A213","v":400080},{"$f":"Autopivot!B213","v":"Cromer Road Primary School"},{"$f":"Autopivot!F213","v":543965},{"$f":"Autopivot!E213","v":11331},{"$f":"IF(Autopivot!G213=0,\"\",Autopivot!G213)","v":20000350},{"$f":"Autopivot!L213","v":2164.37},{"$f":"LEFT(C212,20)&\":\"&Autopivot!D213&\"-\"&$D$6&\"-\"&Autopivot!H213","v":"Cromer Road Primary :DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C214-3020000&Autopivot!D214,20)","v":"Q41172017PEGRANT"},{"$f":"Autopivot!A214","v":400080},{"$f":"Autopivot!B214","v":"Cromer Road Primary School"},{"$f":"Autopivot!F214","v":543965},{"$f":"Autopivot!E214","v":10166},{"$f":"IF(Autopivot!G214=0,\"\",Autopivot!G214)","v":""},{"$f":"Autopivot!L214","v":2030.21},{"$f":"LEFT(C213,20)&\":\"&Autopivot!D214&\"-\"&$D$6&\"-\"&Autopivot!H214","v":"Cromer Road Primary :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C215-3020000&Autopivot!D215,20)","v":"Q41172017PPFSMPRI"},{"$f":"Autopivot!A215","v":400080},{"$f":"Autopivot!B215","v":"Cromer Road Primary School"},{"$f":"Autopivot!F215","v":543965},{"$f":"Autopivot!E215","v":11334},{"$f":"IF(Autopivot!G215=0,\"\",Autopivot!G215)","v":20000978},{"$f":"Autopivot!L215","v":39600},{"$f":"LEFT(C214,20)&\":\"&Autopivot!D215&\"-\"&$D$6&\"-\"&Autopivot!H215","v":"Cromer Road Primary :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C216-3020000&Autopivot!D216,20)","v":"Q41172017UIFSM"},{"$f":"Autopivot!A216","v":400080},{"$f":"Autopivot!B216","v":"Cromer Road Primary School"},{"$f":"Autopivot!F216","v":543965},{"$f":"Autopivot!E216","v":10166},{"$f":"IF(Autopivot!G216=0,\"\",Autopivot!G216)","v":""},{"$f":"Autopivot!L216","v":15663.75},{"$f":"LEFT(C215,20)&\":\"&Autopivot!D216&\"-\"&$D$6&\"-\"&Autopivot!H216","v":"Cromer Road Primary :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C217-3020000&Autopivot!D217,20)","v":"Q41172026DFC"},{"$f":"Autopivot!A217","v":400082},{"$f":"Autopivot!B217","v":"Frith Manor School"},{"$f":"Autopivot!F217","v":543965},{"$f":"Autopivot!E217","v":11331},{"$f":"IF(Autopivot!G217=0,\"\",Autopivot!G217)","v":20000350},{"$f":"Autopivot!L217","v":2827},{"$f":"LEFT(C216,20)&\":\"&Autopivot!D217&\"-\"&$D$6&\"-\"&Autopivot!H217","v":"Frith Manor School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C218-3020000&Autopivot!D218,20)","v":"Q41172026PEGRANT"},{"$f":"Autopivot!A218","v":400082},{"$f":"Autopivot!B218","v":"Frith Manor School"},{"$f":"Autopivot!F218","v":543965},{"$f":"Autopivot!E218","v":10166},{"$f":"IF(Autopivot!G218=0,\"\",Autopivot!G218)","v":""},{"$f":"Autopivot!L218","v":2206.25},{"$f":"LEFT(C217,20)&\":\"&Autopivot!D218&\"-\"&$D$6&\"-\"&Autopivot!H218","v":"Frith Manor School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C219-3020000&Autopivot!D219,20)","v":"Q41172026PPFSMPRI"},{"$f":"Autopivot!A219","v":400082},{"$f":"Autopivot!B219","v":"Frith Manor School"},{"$f":"Autopivot!F219","v":543965},{"$f":"Autopivot!E219","v":11334},{"$f":"IF(Autopivot!G219=0,\"\",Autopivot!G219)","v":20000978},{"$f":"Autopivot!L219","v":36300},{"$f":"LEFT(C218,20)&\":\"&Autopivot!D219&\"-\"&$D$6&\"-\"&Autopivot!H219","v":"Frith Manor School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C220-3020000&Autopivot!D220,20)","v":"Q41172026UIFSM"},{"$f":"Autopivot!A220","v":400082},{"$f":"Autopivot!B220","v":"Frith Manor School"},{"$f":"Autopivot!F220","v":543965},{"$f":"Autopivot!E220","v":10166},{"$f":"IF(Autopivot!G220=0,\"\",Autopivot!G220)","v":""},{"$f":"Autopivot!L220","v":27089.25},{"$f":"LEFT(C219,20)&\":\"&Autopivot!D220&\"-\"&$D$6&\"-\"&Autopivot!H220","v":"Frith Manor School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C221-3020000&Autopivot!D221,20)","v":"Q41172032DFC"},{"$f":"Autopivot!A221","v":400084},{"$f":"Autopivot!B221","v":"Holly Park School"},{"$f":"Autopivot!F221","v":543965},{"$f":"Autopivot!E221","v":11331},{"$f":"IF(Autopivot!G221=0,\"\",Autopivot!G221)","v":20000350},{"$f":"Autopivot!L221","v":2458},{"$f":"LEFT(C220,20)&\":\"&Autopivot!D221&\"-\"&$D$6&\"-\"&Autopivot!H221","v":"Holly Park School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C222-3020000&Autopivot!D222,20)","v":"Q41172032PEGRANT"},{"$f":"Autopivot!A222","v":400084},{"$f":"Autopivot!B222","v":"Holly Park School"},{"$f":"Autopivot!F222","v":543965},{"$f":"Autopivot!E222","v":10166},{"$f":"IF(Autopivot!G222=0,\"\",Autopivot!G222)","v":""},{"$f":"Autopivot!L222","v":2098.96},{"$f":"LEFT(C221,20)&\":\"&Autopivot!D222&\"-\"&$D$6&\"-\"&Autopivot!H222","v":"Holly Park School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C223-3020000&Autopivot!D223,20)","v":"Q41172032PPFSMPRI"},{"$f":"Autopivot!A223","v":400084},{"$f":"Autopivot!B223","v":"Holly Park School"},{"$f":"Autopivot!F223","v":543965},{"$f":"Autopivot!E223","v":11334},{"$f":"IF(Autopivot!G223=0,\"\",Autopivot!G223)","v":20000978},{"$f":"Autopivot!L223","v":40920},{"$f":"LEFT(C222,20)&\":\"&Autopivot!D223&\"-\"&$D$6&\"-\"&Autopivot!H223","v":"Holly Park School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C224-3020000&Autopivot!D224,20)","v":"Q41172032UIFSM"},{"$f":"Autopivot!A224","v":400084},{"$f":"Autopivot!B224","v":"Holly Park School"},{"$f":"Autopivot!F224","v":543965},{"$f":"Autopivot!E224","v":10166},{"$f":"IF(Autopivot!G224=0,\"\",Autopivot!G224)","v":""},{"$f":"Autopivot!L224","v":14635},{"$f":"LEFT(C223,20)&\":\"&Autopivot!D224&\"-\"&$D$6&\"-\"&Autopivot!H224","v":"Holly Park School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C225-3020000&Autopivot!D225,20)","v":"Q41173305PEGRANT"},{"$f":"Autopivot!A225","v":400086},{"$f":"Autopivot!B225","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F225","v":543965},{"$f":"Autopivot!E225","v":10166},{"$f":"IF(Autopivot!G225=0,\"\",Autopivot!G225)","v":""},{"$f":"Autopivot!L225","v":1791.67},{"$f":"LEFT(C224,20)&\":\"&Autopivot!D225&\"-\"&$D$6&\"-\"&Autopivot!H225","v":"Monken Hadley C E Pr:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C226-3020000&Autopivot!D226,20)","v":"Q41173305PPFSMPRI"},{"$f":"Autopivot!A226","v":400086},{"$f":"Autopivot!B226","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F226","v":543965},{"$f":"Autopivot!E226","v":11334},{"$f":"IF(Autopivot!G226=0,\"\",Autopivot!G226)","v":20000978},{"$f":"Autopivot!L226","v":1980},{"$f":"LEFT(C225,20)&\":\"&Autopivot!D226&\"-\"&$D$6&\"-\"&Autopivot!H226","v":"Monken Hadley C E Pr:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C227-3020000&Autopivot!D227,20)","v":"Q41173305UIFSM"},{"$f":"Autopivot!A227","v":400086},{"$f":"Autopivot!B227","v":"Monken Hadley C E Primary School"},{"$f":"Autopivot!F227","v":543965},{"$f":"Autopivot!E227","v":10166},{"$f":"IF(Autopivot!G227=0,\"\",Autopivot!G227)","v":""},{"$f":"Autopivot!L227","v":5289.5},{"$f":"LEFT(C226,20)&\":\"&Autopivot!D227&\"-\"&$D$6&\"-\"&Autopivot!H227","v":"Monken Hadley C E Pr:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C228-3020000&Autopivot!D228,20)","v":"Q41172044DFC"},{"$f":"Autopivot!A228","v":400087},{"$f":"Autopivot!B228","v":"Moss Hall Infant School"},{"$f":"Autopivot!F228","v":543965},{"$f":"Autopivot!E228","v":11331},{"$f":"IF(Autopivot!G228=0,\"\",Autopivot!G228)","v":20000350},{"$f":"Autopivot!L228","v":2020.94},{"$f":"LEFT(C227,20)&\":\"&Autopivot!D228&\"-\"&$D$6&\"-\"&Autopivot!H228","v":"Moss Hall Infant Sch:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C229-3020000&Autopivot!D229,20)","v":"Q41172044PEGRANT"},{"$f":"Autopivot!A229","v":400087},{"$f":"Autopivot!B229","v":"Moss Hall Infant School"},{"$f":"Autopivot!F229","v":543965},{"$f":"Autopivot!E229","v":10166},{"$f":"IF(Autopivot!G229=0,\"\",Autopivot!G229)","v":""},{"$f":"Autopivot!L229","v":1915.62},{"$f":"LEFT(C228,20)&\":\"&Autopivot!D229&\"-\"&$D$6&\"-\"&Autopivot!H229","v":"Moss Hall Infant Sch:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C230-3020000&Autopivot!D230,20)","v":"Q41172044PPFSMPRI"},{"$f":"Autopivot!A230","v":400087},{"$f":"Autopivot!B230","v":"Moss Hall Infant School"},{"$f":"Autopivot!F230","v":543965},{"$f":"Autopivot!E230","v":11334},{"$f":"IF(Autopivot!G230=0,\"\",Autopivot!G230)","v":20000978},{"$f":"Autopivot!L230","v":20130},{"$f":"LEFT(C229,20)&\":\"&Autopivot!D230&\"-\"&$D$6&\"-\"&Autopivot!H230","v":"Moss Hall Infant Sch:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C231-3020000&Autopivot!D231,20)","v":"Q41172044UIFSM"},{"$f":"Autopivot!A231","v":400087},{"$f":"Autopivot!B231","v":"Moss Hall Infant School"},{"$f":"Autopivot!F231","v":543965},{"$f":"Autopivot!E231","v":10166},{"$f":"IF(Autopivot!G231=0,\"\",Autopivot!G231)","v":""},{"$f":"Autopivot!L231","v":34518.5},{"$f":"LEFT(C230,20)&\":\"&Autopivot!D231&\"-\"&$D$6&\"-\"&Autopivot!H231","v":"Moss Hall Infant Sch:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C232-3020000&Autopivot!D232,20)","v":"Q41172043DFC"},{"$f":"Autopivot!A232","v":400088},{"$f":"Autopivot!B232","v":"Moss Hall Junior School"},{"$f":"Autopivot!F232","v":543965},{"$f":"Autopivot!E232","v":11331},{"$f":"IF(Autopivot!G232=0,\"\",Autopivot!G232)","v":20000350},{"$f":"Autopivot!L232","v":2161.56},{"$f":"LEFT(C231,20)&\":\"&Autopivot!D232&\"-\"&$D$6&\"-\"&Autopivot!H232","v":"Moss Hall Junior Sch:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C233-3020000&Autopivot!D233,20)","v":"Q41172043PEGRANT"},{"$f":"Autopivot!A233","v":400088},{"$f":"Autopivot!B233","v":"Moss Hall Junior School"},{"$f":"Autopivot!F233","v":543965},{"$f":"Autopivot!E233","v":10166},{"$f":"IF(Autopivot!G233=0,\"\",Autopivot!G233)","v":""},{"$f":"Autopivot!L233","v":2097.92},{"$f":"LEFT(C232,20)&\":\"&Autopivot!D233&\"-\"&$D$6&\"-\"&Autopivot!H233","v":"Moss Hall Junior Sch:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C234-3020000&Autopivot!D234,20)","v":"Q41172043PPFSMPRI"},{"$f":"Autopivot!A234","v":400088},{"$f":"Autopivot!B234","v":"Moss Hall Junior School"},{"$f":"Autopivot!F234","v":543965},{"$f":"Autopivot!E234","v":11334},{"$f":"IF(Autopivot!G234=0,\"\",Autopivot!G234)","v":20000978},{"$f":"Autopivot!L234","v":29370},{"$f":"LEFT(C233,20)&\":\"&Autopivot!D234&\"-\"&$D$6&\"-\"&Autopivot!H234","v":"Moss Hall Junior Sch:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C235-3020000&Autopivot!D235,20)","v":"Q41172045DFC"},{"$f":"Autopivot!A235","v":400089},{"$f":"Autopivot!B235","v":"Northside School"},{"$f":"Autopivot!F235","v":543965},{"$f":"Autopivot!E235","v":11331},{"$f":"IF(Autopivot!G235=0,\"\",Autopivot!G235)","v":20000350},{"$f":"Autopivot!L235","v":1758.25},{"$f":"LEFT(C234,20)&\":\"&Autopivot!D235&\"-\"&$D$6&\"-\"&Autopivot!H235","v":"Northside School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C236-3020000&Autopivot!D236,20)","v":"Q41172045PEGRANT"},{"$f":"Autopivot!A236","v":400089},{"$f":"Autopivot!B236","v":"Northside School"},{"$f":"Autopivot!F236","v":543965},{"$f":"Autopivot!E236","v":10166},{"$f":"IF(Autopivot!G236=0,\"\",Autopivot!G236)","v":""},{"$f":"Autopivot!L236","v":1889.58},{"$f":"LEFT(C235,20)&\":\"&Autopivot!D236&\"-\"&$D$6&\"-\"&Autopivot!H236","v":"Northside School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C237-3020000&Autopivot!D237,20)","v":"Q41172045PPFSMPRI"},{"$f":"Autopivot!A237","v":400089},{"$f":"Autopivot!B237","v":"Northside School"},{"$f":"Autopivot!F237","v":543965},{"$f":"Autopivot!E237","v":11334},{"$f":"IF(Autopivot!G237=0,\"\",Autopivot!G237)","v":20000978},{"$f":"Autopivot!L237","v":20130},{"$f":"LEFT(C236,20)&\":\"&Autopivot!D237&\"-\"&$D$6&\"-\"&Autopivot!H237","v":"Northside School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C238-3020000&Autopivot!D238,20)","v":"Q41172045ppservice"},{"$f":"Autopivot!A238","v":400089},{"$f":"Autopivot!B238","v":"Northside School"},{"$f":"Autopivot!F238","v":543965},{"$f":"Autopivot!E238","v":11334},{"$f":"IF(Autopivot!G238=0,\"\",Autopivot!G238)","v":20000980},{"$f":"Autopivot!L238","v":75},{"$f":"LEFT(C237,20)&\":\"&Autopivot!D238&\"-\"&$D$6&\"-\"&Autopivot!H238","v":"Northside School:ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C239-3020000&Autopivot!D239,20)","v":"Q41172045UIFSM"},{"$f":"Autopivot!A239","v":400089},{"$f":"Autopivot!B239","v":"Northside School"},{"$f":"Autopivot!F239","v":543965},{"$f":"Autopivot!E239","v":10166},{"$f":"IF(Autopivot!G239=0,\"\",Autopivot!G239)","v":""},{"$f":"Autopivot!L239","v":6131.62},{"$f":"LEFT(C238,20)&\":\"&Autopivot!D239&\"-\"&$D$6&\"-\"&Autopivot!H239","v":"Northside School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C240-3020000&Autopivot!D240,20)","v":"Q41177009DFC"},{"$f":"Autopivot!A240","v":400091},{"$f":"Autopivot!B240","v":"Oakleigh"},{"$f":"Autopivot!F240","v":543965},{"$f":"Autopivot!E240","v":11340},{"$f":"IF(Autopivot!G240=0,\"\",Autopivot!G240)","v":20000350},{"$f":"Autopivot!L240","v":1877.5},{"$f":"LEFT(C239,20)&\":\"&Autopivot!D240&\"-\"&$D$6&\"-\"&Autopivot!H240","v":"Oakleigh:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C241-3020000&Autopivot!D241,20)","v":"Q41177009PEGRANT"},{"$f":"Autopivot!A241","v":400091},{"$f":"Autopivot!B241","v":"Oakleigh"},{"$f":"Autopivot!F241","v":543965},{"$f":"Autopivot!E241","v":10168},{"$f":"IF(Autopivot!G241=0,\"\",Autopivot!G241)","v":""},{"$f":"Autopivot!L241","v":1742.71},{"$f":"LEFT(C240,20)&\":\"&Autopivot!D241&\"-\"&$D$6&\"-\"&Autopivot!H241","v":"Oakleigh:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C242-3020000&Autopivot!D242,20)","v":"Q41177009PPFSMPRI"},{"$f":"Autopivot!A242","v":400091},{"$f":"Autopivot!B242","v":"Oakleigh"},{"$f":"Autopivot!F242","v":543965},{"$f":"Autopivot!E242","v":11332},{"$f":"IF(Autopivot!G242=0,\"\",Autopivot!G242)","v":20000978},{"$f":"Autopivot!L242","v":12870},{"$f":"LEFT(C241,20)&\":\"&Autopivot!D242&\"-\"&$D$6&\"-\"&Autopivot!H242","v":"Oakleigh:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C243-3020000&Autopivot!D243,20)","v":"Q41177009UIFSM"},{"$f":"Autopivot!A243","v":400091},{"$f":"Autopivot!B243","v":"Oakleigh"},{"$f":"Autopivot!F243","v":543965},{"$f":"Autopivot!E243","v":10168},{"$f":"IF(Autopivot!G243=0,\"\",Autopivot!G243)","v":""},{"$f":"Autopivot!L243","v":2235},{"$f":"LEFT(C242,20)&\":\"&Autopivot!D243&\"-\"&$D$6&\"-\"&Autopivot!H243","v":"Oakleigh:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C244-3020000&Autopivot!D244,20)","v":"Q41173512PEGRANT"},{"$f":"Autopivot!A244","v":400093},{"$f":"Autopivot!B244","v":"Rosh Pinah"},{"$f":"Autopivot!F244","v":543965},{"$f":"Autopivot!E244","v":10166},{"$f":"IF(Autopivot!G244=0,\"\",Autopivot!G244)","v":""},{"$f":"Autopivot!L244","v":2022.92},{"$f":"LEFT(C243,20)&\":\"&Autopivot!D244&\"-\"&$D$6&\"-\"&Autopivot!H244","v":"Rosh Pinah:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C245-3020000&Autopivot!D245,20)","v":"Q41173512PPFSMPRI"},{"$f":"Autopivot!A245","v":400093},{"$f":"Autopivot!B245","v":"Rosh Pinah"},{"$f":"Autopivot!F245","v":543965},{"$f":"Autopivot!E245","v":11334},{"$f":"IF(Autopivot!G245=0,\"\",Autopivot!G245)","v":20000978},{"$f":"Autopivot!L245","v":5280},{"$f":"LEFT(C244,20)&\":\"&Autopivot!D245&\"-\"&$D$6&\"-\"&Autopivot!H245","v":"Rosh Pinah:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C246-3020000&Autopivot!D246,20)","v":"Q41173512UIFSM"},{"$f":"Autopivot!A246","v":400093},{"$f":"Autopivot!B246","v":"Rosh Pinah"},{"$f":"Autopivot!F246","v":543965},{"$f":"Autopivot!E246","v":10166},{"$f":"IF(Autopivot!G246=0,\"\",Autopivot!G246)","v":""},{"$f":"Autopivot!L246","v":20179.5},{"$f":"LEFT(C245,20)&\":\"&Autopivot!D246&\"-\"&$D$6&\"-\"&Autopivot!H246","v":"Rosh Pinah:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C247-3020000&Autopivot!D247,20)","v":"Q41173314PEGRANT"},{"$f":"Autopivot!A247","v":400094},{"$f":"Autopivot!B247","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F247","v":543965},{"$f":"Autopivot!E247","v":10166},{"$f":"IF(Autopivot!G247=0,\"\",Autopivot!G247)","v":""},{"$f":"Autopivot!L247","v":1855.21},{"$f":"LEFT(C246,20)&\":\"&Autopivot!D247&\"-\"&$D$6&\"-\"&Autopivot!H247","v":"St Pauls CE Primary,:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C248-3020000&Autopivot!D248,20)","v":"Q41173314PPFSMPRI"},{"$f":"Autopivot!A248","v":400094},{"$f":"Autopivot!B248","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F248","v":543965},{"$f":"Autopivot!E248","v":11334},{"$f":"IF(Autopivot!G248=0,\"\",Autopivot!G248)","v":20000978},{"$f":"Autopivot!L248","v":5610},{"$f":"LEFT(C247,20)&\":\"&Autopivot!D248&\"-\"&$D$6&\"-\"&Autopivot!H248","v":"St Pauls CE Primary,:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C249-3020000&Autopivot!D249,20)","v":"Q41173314UIFSM"},{"$f":"Autopivot!A249","v":400094},{"$f":"Autopivot!B249","v":"St Pauls CE Primary, NW7"},{"$f":"Autopivot!F249","v":543965},{"$f":"Autopivot!E249","v":10166},{"$f":"IF(Autopivot!G249=0,\"\",Autopivot!G249)","v":""},{"$f":"Autopivot!L249","v":8216.6200000000008},{"$f":"LEFT(C248,20)&\":\"&Autopivot!D249&\"-\"&$D$6&\"-\"&Autopivot!H249","v":"St Pauls CE Primary,:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C250-3020000&Autopivot!D250,20)","v":"Q41173502PEGRANT"},{"$f":"Autopivot!A250","v":400096},{"$f":"Autopivot!B250","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F250","v":543965},{"$f":"Autopivot!E250","v":10166},{"$f":"IF(Autopivot!G250=0,\"\",Autopivot!G250)","v":""},{"$f":"Autopivot!L250","v":1942.71},{"$f":"LEFT(C249,20)&\":\"&Autopivot!D250&\"-\"&$D$6&\"-\"&Autopivot!H250","v":"St Agnes RC Primary :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C251-3020000&Autopivot!D251,20)","v":"Q41173502PPFSMPRI"},{"$f":"Autopivot!A251","v":400096},{"$f":"Autopivot!B251","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F251","v":543965},{"$f":"Autopivot!E251","v":11334},{"$f":"IF(Autopivot!G251=0,\"\",Autopivot!G251)","v":20000978},{"$f":"Autopivot!L251","v":20130},{"$f":"LEFT(C250,20)&\":\"&Autopivot!D251&\"-\"&$D$6&\"-\"&Autopivot!H251","v":"St Agnes RC Primary :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C252-3020000&Autopivot!D252,20)","v":"Q41173502UIFSM"},{"$f":"Autopivot!A252","v":400096},{"$f":"Autopivot!B252","v":"St Agnes RC Primary School"},{"$f":"Autopivot!F252","v":543965},{"$f":"Autopivot!E252","v":10166},{"$f":"IF(Autopivot!G252=0,\"\",Autopivot!G252)","v":""},{"$f":"Autopivot!L252","v":16201},{"$f":"LEFT(C251,20)&\":\"&Autopivot!D252&\"-\"&$D$6&\"-\"&Autopivot!H252","v":"St Agnes RC Primary :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C253-3020000&Autopivot!D253,20)","v":"Q41173309PEGRANT"},{"$f":"Autopivot!A253","v":400098},{"$f":"Autopivot!B253","v":"St Johns CE N20"},{"$f":"Autopivot!F253","v":543965},{"$f":"Autopivot!E253","v":10166},{"$f":"IF(Autopivot!G253=0,\"\",Autopivot!G253)","v":""},{"$f":"Autopivot!L253","v":1853.12},{"$f":"LEFT(C252,20)&\":\"&Autopivot!D253&\"-\"&$D$6&\"-\"&Autopivot!H253","v":"St Johns CE N20:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C254-3020000&Autopivot!D254,20)","v":"Q41173309PPFSMPRI"},{"$f":"Autopivot!A254","v":400098},{"$f":"Autopivot!B254","v":"St Johns CE N20"},{"$f":"Autopivot!F254","v":543965},{"$f":"Autopivot!E254","v":11334},{"$f":"IF(Autopivot!G254=0,\"\",Autopivot!G254)","v":20000978},{"$f":"Autopivot!L254","v":8910},{"$f":"LEFT(C253,20)&\":\"&Autopivot!D254&\"-\"&$D$6&\"-\"&Autopivot!H254","v":"St Johns CE N20:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C255-3020000&Autopivot!D255,20)","v":"Q41173309ppservice"},{"$f":"Autopivot!A255","v":400098},{"$f":"Autopivot!B255","v":"St Johns CE N20"},{"$f":"Autopivot!F255","v":543965},{"$f":"Autopivot!E255","v":11334},{"$f":"IF(Autopivot!G255=0,\"\",Autopivot!G255)","v":20000980},{"$f":"Autopivot!L255","v":300},{"$f":"LEFT(C254,20)&\":\"&Autopivot!D255&\"-\"&$D$6&\"-\"&Autopivot!H255","v":"St Johns CE N20:ppservice-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C256-3020000&Autopivot!D256,20)","v":"Q41173309UIFSM"},{"$f":"Autopivot!A256","v":400098},{"$f":"Autopivot!B256","v":"St Johns CE N20"},{"$f":"Autopivot!F256","v":543965},{"$f":"Autopivot!E256","v":10166},{"$f":"IF(Autopivot!G256=0,\"\",Autopivot!G256)","v":""},{"$f":"Autopivot!L256","v":8202.8700000000008},{"$f":"LEFT(C255,20)&\":\"&Autopivot!D256&\"-\"&$D$6&\"-\"&Autopivot!H256","v":"St Johns CE N20:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C257-3020000&Autopivot!D257,20)","v":"Q41173316PEGRANT"},{"$f":"Autopivot!A257","v":400100},{"$f":"Autopivot!B257","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F257","v":543965},{"$f":"Autopivot!E257","v":10166},{"$f":"IF(Autopivot!G257=0,\"\",Autopivot!G257)","v":""},{"$f":"Autopivot!L257","v":1852.08},{"$f":"LEFT(C256,20)&\":\"&Autopivot!D257&\"-\"&$D$6&\"-\"&Autopivot!H257","v":"Trent  C of E Primar:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C258-3020000&Autopivot!D258,20)","v":"Q41173316PPFSMPRI"},{"$f":"Autopivot!A258","v":400100},{"$f":"Autopivot!B258","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F258","v":543965},{"$f":"Autopivot!E258","v":11334},{"$f":"IF(Autopivot!G258=0,\"\",Autopivot!G258)","v":20000978},{"$f":"Autopivot!L258","v":7590},{"$f":"LEFT(C257,20)&\":\"&Autopivot!D258&\"-\"&$D$6&\"-\"&Autopivot!H258","v":"Trent  C of E Primar:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C259-3020000&Autopivot!D259,20)","v":"Q41173316UIFSM"},{"$f":"Autopivot!A259","v":400100},{"$f":"Autopivot!B259","v":"Trent  C of E Primary School"},{"$f":"Autopivot!F259","v":543965},{"$f":"Autopivot!E259","v":10166},{"$f":"IF(Autopivot!G259=0,\"\",Autopivot!G259)","v":""},{"$f":"Autopivot!L259","v":8863},{"$f":"LEFT(C258,20)&\":\"&Autopivot!D259&\"-\"&$D$6&\"-\"&Autopivot!H259","v":"Trent  C of E Primar:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C260-3020000&Autopivot!D260,20)","v":"Q41172055DFC"},{"$f":"Autopivot!A260","v":400101},{"$f":"Autopivot!B260","v":"Tudor School"},{"$f":"Autopivot!F260","v":543965},{"$f":"Autopivot!E260","v":11331},{"$f":"IF(Autopivot!G260=0,\"\",Autopivot!G260)","v":20000350},{"$f":"Autopivot!L260","v":1650.25},{"$f":"LEFT(C259,20)&\":\"&Autopivot!D260&\"-\"&$D$6&\"-\"&Autopivot!H260","v":"Tudor School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C261-3020000&Autopivot!D261,20)","v":"Q41172055PEGRANT"},{"$f":"Autopivot!A261","v":400101},{"$f":"Autopivot!B261","v":"Tudor School"},{"$f":"Autopivot!F261","v":543965},{"$f":"Autopivot!E261","v":10166},{"$f":"IF(Autopivot!G261=0,\"\",Autopivot!G261)","v":""},{"$f":"Autopivot!L261","v":1868.75},{"$f":"LEFT(C260,20)&\":\"&Autopivot!D261&\"-\"&$D$6&\"-\"&Autopivot!H261","v":"Tudor School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C262-3020000&Autopivot!D262,20)","v":"Q41172055PPFSMPRI"},{"$f":"Autopivot!A262","v":400101},{"$f":"Autopivot!B262","v":"Tudor School"},{"$f":"Autopivot!F262","v":543965},{"$f":"Autopivot!E262","v":11334},{"$f":"IF(Autopivot!G262=0,\"\",Autopivot!G262)","v":20000978},{"$f":"Autopivot!L262","v":27390},{"$f":"LEFT(C261,20)&\":\"&Autopivot!D262&\"-\"&$D$6&\"-\"&Autopivot!H262","v":"Tudor School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C263-3020000&Autopivot!D263,20)","v":"Q41172055UIFSM"},{"$f":"Autopivot!A263","v":400101},{"$f":"Autopivot!B263","v":"Tudor School"},{"$f":"Autopivot!F263","v":543965},{"$f":"Autopivot!E263","v":10166},{"$f":"IF(Autopivot!G263=0,\"\",Autopivot!G263)","v":""},{"$f":"Autopivot!L263","v":11889.87},{"$f":"LEFT(C262,20)&\":\"&Autopivot!D263&\"-\"&$D$6&\"-\"&Autopivot!H263","v":"Tudor School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C264-3020000&Autopivot!D264,20)","v":"Q41171000DFC"},{"$f":"Autopivot!A264","v":400102},{"$f":"Autopivot!B264","v":"Brookhill Nursery"},{"$f":"Autopivot!F264","v":543965},{"$f":"Autopivot!E264","v":11327},{"$f":"IF(Autopivot!G264=0,\"\",Autopivot!G264)","v":20000350},{"$f":"Autopivot!L264","v":1179.8900000000001},{"$f":"LEFT(C263,20)&\":\"&Autopivot!D264&\"-\"&$D$6&\"-\"&Autopivot!H264","v":"Brookhill Nursery:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C265-3020000&Autopivot!D265,20)","v":"Q41171001DFC"},{"$f":"Autopivot!A265","v":400103},{"$f":"Autopivot!B265","v":"Hampden Way Nursery"},{"$f":"Autopivot!F265","v":543965},{"$f":"Autopivot!E265","v":11327},{"$f":"IF(Autopivot!G265=0,\"\",Autopivot!G265)","v":20000350},{"$f":"Autopivot!L265","v":1156.71},{"$f":"LEFT(C264,20)&\":\"&Autopivot!D265&\"-\"&$D$6&\"-\"&Autopivot!H265","v":"Hampden Way Nursery:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C266-3020000&Autopivot!D266,20)","v":"Q41171003DFC"},{"$f":"Autopivot!A266","v":400104},{"$f":"Autopivot!B266","v":"St Margaret's Nursery"},{"$f":"Autopivot!F266","v":543965},{"$f":"Autopivot!E266","v":11327},{"$f":"IF(Autopivot!G266=0,\"\",Autopivot!G266)","v":20000350},{"$f":"Autopivot!L266","v":1200.1400000000001},{"$f":"LEFT(C265,20)&\":\"&Autopivot!D266&\"-\"&$D$6&\"-\"&Autopivot!H266","v":"St Margaret's Nurser:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C267-3020000&Autopivot!D267,20)","v":"Q41172073DFC"},{"$f":"Autopivot!A267","v":400105},{"$f":"Autopivot!B267","v":"Danegrove JMI School"},{"$f":"Autopivot!F267","v":543965},{"$f":"Autopivot!E267","v":11331},{"$f":"IF(Autopivot!G267=0,\"\",Autopivot!G267)","v":20000350},{"$f":"Autopivot!L267","v":2847.81},{"$f":"LEFT(C266,20)&\":\"&Autopivot!D267&\"-\"&$D$6&\"-\"&Autopivot!H267","v":"Danegrove JMI School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C268-3020000&Autopivot!D268,20)","v":"Q41172073PEGRANT"},{"$f":"Autopivot!A268","v":400105},{"$f":"Autopivot!B268","v":"Danegrove JMI School"},{"$f":"Autopivot!F268","v":543965},{"$f":"Autopivot!E268","v":10166},{"$f":"IF(Autopivot!G268=0,\"\",Autopivot!G268)","v":""},{"$f":"Autopivot!L268","v":2255.21},{"$f":"LEFT(C267,20)&\":\"&Autopivot!D268&\"-\"&$D$6&\"-\"&Autopivot!H268","v":"Danegrove JMI School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C269-3020000&Autopivot!D269,20)","v":"Q41172073PPFSMPRI"},{"$f":"Autopivot!A269","v":400105},{"$f":"Autopivot!B269","v":"Danegrove JMI School"},{"$f":"Autopivot!F269","v":543965},{"$f":"Autopivot!E269","v":11334},{"$f":"IF(Autopivot!G269=0,\"\",Autopivot!G269)","v":20000978},{"$f":"Autopivot!L269","v":59730},{"$f":"LEFT(C268,20)&\":\"&Autopivot!D269&\"-\"&$D$6&\"-\"&Autopivot!H269","v":"Danegrove JMI School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C270-3020000&Autopivot!D270,20)","v":"Q41172073UIFSM"},{"$f":"Autopivot!A270","v":400105},{"$f":"Autopivot!B270","v":"Danegrove JMI School"},{"$f":"Autopivot!F270","v":543965},{"$f":"Autopivot!E270","v":10166},{"$f":"IF(Autopivot!G270=0,\"\",Autopivot!G270)","v":""},{"$f":"Autopivot!L270","v":23474.87},{"$f":"LEFT(C269,20)&\":\"&Autopivot!D270&\"-\"&$D$6&\"-\"&Autopivot!H270","v":"Danegrove JMI School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C271-3020000&Autopivot!D271,20)","v":"Q41173514PEGRANT"},{"$f":"Autopivot!A271","v":400107},{"$f":"Autopivot!B271","v":"Annunciation Catholic Junior School"},{"$f":"Autopivot!F271","v":543965},{"$f":"Autopivot!E271","v":10166},{"$f":"IF(Autopivot!G271=0,\"\",Autopivot!G271)","v":""},{"$f":"Autopivot!L271","v":1900},{"$f":"LEFT(C270,20)&\":\"&Autopivot!D271&\"-\"&$D$6&\"-\"&Autopivot!H271","v":"Annunciation Catholi:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C272-3020000&Autopivot!D272,20)","v":"Q41173514PPFSMPRI"},{"$f":"Autopivot!A272","v":400107},{"$f":"Autopivot!B272","v":"Annunciation Catholic Junior School"},{"$f":"Autopivot!F272","v":543965},{"$f":"Autopivot!E272","v":11334},{"$f":"IF(Autopivot!G272=0,\"\",Autopivot!G272)","v":20000978},{"$f":"Autopivot!L272","v":17490},{"$f":"LEFT(C271,20)&\":\"&Autopivot!D272&\"-\"&$D$6&\"-\"&Autopivot!H272","v":"Annunciation Catholi:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C273-3020000&Autopivot!D273,20)","v":"Q41173516PEGRANT"},{"$f":"Autopivot!A273","v":400108},{"$f":"Autopivot!B273","v":"Hasmonean Primary School"},{"$f":"Autopivot!F273","v":543965},{"$f":"Autopivot!E273","v":10166},{"$f":"IF(Autopivot!G273=0,\"\",Autopivot!G273)","v":""},{"$f":"Autopivot!L273","v":1853.12},{"$f":"LEFT(C272,20)&\":\"&Autopivot!D273&\"-\"&$D$6&\"-\"&Autopivot!H273","v":"Hasmonean Primary Sc:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C274-3020000&Autopivot!D274,20)","v":"Q41173516PPFSMPRI"},{"$f":"Autopivot!A274","v":400108},{"$f":"Autopivot!B274","v":"Hasmonean Primary School"},{"$f":"Autopivot!F274","v":543965},{"$f":"Autopivot!E274","v":11334},{"$f":"IF(Autopivot!G274=0,\"\",Autopivot!G274)","v":20000978},{"$f":"Autopivot!L274","v":6600},{"$f":"LEFT(C273,20)&\":\"&Autopivot!D274&\"-\"&$D$6&\"-\"&Autopivot!H274","v":"Hasmonean Primary Sc:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C275-3020000&Autopivot!D275,20)","v":"Q41173516UIFSM"},{"$f":"Autopivot!A275","v":400108},{"$f":"Autopivot!B275","v":"Hasmonean Primary School"},{"$f":"Autopivot!F275","v":543965},{"$f":"Autopivot!E275","v":10166},{"$f":"IF(Autopivot!G275=0,\"\",Autopivot!G275)","v":""},{"$f":"Autopivot!L275","v":8644.5},{"$f":"LEFT(C274,20)&\":\"&Autopivot!D275&\"-\"&$D$6&\"-\"&Autopivot!H275","v":"Hasmonean Primary Sc:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C276-3020000&Autopivot!D276,20)","v":"Q41175949PEGRANT"},{"$f":"Autopivot!A276","v":400110},{"$f":"Autopivot!B276","v":"Menorah Foundation School"},{"$f":"Autopivot!F276","v":543965},{"$f":"Autopivot!E276","v":10166},{"$f":"IF(Autopivot!G276=0,\"\",Autopivot!G276)","v":""},{"$f":"Autopivot!L276","v":1945.83},{"$f":"LEFT(C275,20)&\":\"&Autopivot!D276&\"-\"&$D$6&\"-\"&Autopivot!H276","v":"Menorah Foundation S:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C277-3020000&Autopivot!D277,20)","v":"Q41175949PPFSMPRI"},{"$f":"Autopivot!A277","v":400110},{"$f":"Autopivot!B277","v":"Menorah Foundation School"},{"$f":"Autopivot!F277","v":543965},{"$f":"Autopivot!E277","v":11334},{"$f":"IF(Autopivot!G277=0,\"\",Autopivot!G277)","v":20000978},{"$f":"Autopivot!L277","v":6270},{"$f":"LEFT(C276,20)&\":\"&Autopivot!D277&\"-\"&$D$6&\"-\"&Autopivot!H277","v":"Menorah Foundation S:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C278-3020000&Autopivot!D278,20)","v":"Q41175949UIFSM"},{"$f":"Autopivot!A278","v":400110},{"$f":"Autopivot!B278","v":"Menorah Foundation School"},{"$f":"Autopivot!F278","v":543965},{"$f":"Autopivot!E278","v":10166},{"$f":"IF(Autopivot!G278=0,\"\",Autopivot!G278)","v":""},{"$f":"Autopivot!L278","v":16078.12},{"$f":"LEFT(C277,20)&\":\"&Autopivot!D278&\"-\"&$D$6&\"-\"&Autopivot!H278","v":"Menorah Foundation S:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C279-3020000&Autopivot!D279,20)","v":"Q41172076DFC"},{"$f":"Autopivot!A279","v":400111},{"$f":"Autopivot!B279","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F279","v":543965},{"$f":"Autopivot!E279","v":11331},{"$f":"IF(Autopivot!G279=0,\"\",Autopivot!G279)","v":20000350},{"$f":"Autopivot!L279","v":2342.12},{"$f":"LEFT(C278,20)&\":\"&Autopivot!D279&\"-\"&$D$6&\"-\"&Autopivot!H279","v":"Wessex  Gardens Prim:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C280-3020000&Autopivot!D280,20)","v":"Q41172076PEGRANT"},{"$f":"Autopivot!A280","v":400111},{"$f":"Autopivot!B280","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F280","v":543965},{"$f":"Autopivot!E280","v":10166},{"$f":"IF(Autopivot!G280=0,\"\",Autopivot!G280)","v":""},{"$f":"Autopivot!L280","v":2025},{"$f":"LEFT(C279,20)&\":\"&Autopivot!D280&\"-\"&$D$6&\"-\"&Autopivot!H280","v":"Wessex  Gardens Prim:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C281-3020000&Autopivot!D281,20)","v":"Q41172076PPFSMPRI"},{"$f":"Autopivot!A281","v":400111},{"$f":"Autopivot!B281","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F281","v":543965},{"$f":"Autopivot!E281","v":11334},{"$f":"IF(Autopivot!G281=0,\"\",Autopivot!G281)","v":20000978},{"$f":"Autopivot!L281","v":48510},{"$f":"LEFT(C280,20)&\":\"&Autopivot!D281&\"-\"&$D$6&\"-\"&Autopivot!H281","v":"Wessex  Gardens Prim:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C282-3020000&Autopivot!D282,20)","v":"Q41172076UIFSM"},{"$f":"Autopivot!A282","v":400111},{"$f":"Autopivot!B282","v":"Wessex  Gardens Primary School"},{"$f":"Autopivot!F282","v":543965},{"$f":"Autopivot!E282","v":10166},{"$f":"IF(Autopivot!G282=0,\"\",Autopivot!G282)","v":""},{"$f":"Autopivot!L282","v":14175.25},{"$f":"LEFT(C281,20)&\":\"&Autopivot!D282&\"-\"&$D$6&\"-\"&Autopivot!H282","v":"Wessex  Gardens Prim:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C283-3020000&Autopivot!D283,20)","v":"Q41175948PEGRANT"},{"$f":"Autopivot!A283","v":400112},{"$f":"Autopivot!B283","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F283","v":543965},{"$f":"Autopivot!E283","v":10166},{"$f":"IF(Autopivot!G283=0,\"\",Autopivot!G283)","v":""},{"$f":"Autopivot!L283","v":1846.87},{"$f":"LEFT(C282,20)&\":\"&Autopivot!D283&\"-\"&$D$6&\"-\"&Autopivot!H283","v":"Mathilda Marks-Kenne:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C284-3020000&Autopivot!D284,20)","v":"Q41175948PPFSMPRI"},{"$f":"Autopivot!A284","v":400112},{"$f":"Autopivot!B284","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F284","v":543965},{"$f":"Autopivot!E284","v":11334},{"$f":"IF(Autopivot!G284=0,\"\",Autopivot!G284)","v":20000978},{"$f":"Autopivot!L284","v":3630},{"$f":"LEFT(C283,20)&\":\"&Autopivot!D284&\"-\"&$D$6&\"-\"&Autopivot!H284","v":"Mathilda Marks-Kenne:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C285-3020000&Autopivot!D285,20)","v":"Q41175948UIFSM"},{"$f":"Autopivot!A285","v":400112},{"$f":"Autopivot!B285","v":"Mathilda Marks-Kennedy School"},{"$f":"Autopivot!F285","v":543965},{"$f":"Autopivot!E285","v":10166},{"$f":"IF(Autopivot!G285=0,\"\",Autopivot!G285)","v":""},{"$f":"Autopivot!L285","v":9532.1200000000008},{"$f":"LEFT(C284,20)&\":\"&Autopivot!D285&\"-\"&$D$6&\"-\"&Autopivot!H285","v":"Mathilda Marks-Kenne:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C286-3020000&Autopivot!D286,20)","v":"Q41172077DFC"},{"$f":"Autopivot!A286","v":400113},{"$f":"Autopivot!B286","v":"Orion Primary School"},{"$f":"Autopivot!F286","v":543965},{"$f":"Autopivot!E286","v":11331},{"$f":"IF(Autopivot!G286=0,\"\",Autopivot!G286)","v":20000350},{"$f":"Autopivot!L286","v":3262.37},{"$f":"LEFT(C285,20)&\":\"&Autopivot!D286&\"-\"&$D$6&\"-\"&Autopivot!H286","v":"Orion Primary School:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C287-3020000&Autopivot!D287,20)","v":"Q41172077PEGRANT"},{"$f":"Autopivot!A287","v":400113},{"$f":"Autopivot!B287","v":"Orion Primary School"},{"$f":"Autopivot!F287","v":543965},{"$f":"Autopivot!E287","v":10166},{"$f":"IF(Autopivot!G287=0,\"\",Autopivot!G287)","v":""},{"$f":"Autopivot!L287","v":2355.21},{"$f":"LEFT(C286,20)&\":\"&Autopivot!D287&\"-\"&$D$6&\"-\"&Autopivot!H287","v":"Orion Primary School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C288-3020000&Autopivot!D288,20)","v":"Q41172077PPFSMPRI"},{"$f":"Autopivot!A288","v":400113},{"$f":"Autopivot!B288","v":"Orion Primary School"},{"$f":"Autopivot!F288","v":543965},{"$f":"Autopivot!E288","v":11334},{"$f":"IF(Autopivot!G288=0,\"\",Autopivot!G288)","v":20000978},{"$f":"Autopivot!L288","v":147180},{"$f":"LEFT(C287,20)&\":\"&Autopivot!D288&\"-\"&$D$6&\"-\"&Autopivot!H288","v":"Orion Primary School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C289-3020000&Autopivot!D289,20)","v":"Q41172077UIFSM"},{"$f":"Autopivot!A289","v":400113},{"$f":"Autopivot!B289","v":"Orion Primary School"},{"$f":"Autopivot!F289","v":543965},{"$f":"Autopivot!E289","v":10166},{"$f":"IF(Autopivot!G289=0,\"\",Autopivot!G289)","v":""},{"$f":"Autopivot!L289","v":29238},{"$f":"LEFT(C288,20)&\":\"&Autopivot!D289&\"-\"&$D$6&\"-\"&Autopivot!H289","v":"Orion Primary School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C290-3020000&Autopivot!D290,20)","v":"Q41173307PEGRANT"},{"$f":"Autopivot!A290","v":400114},{"$f":"Autopivot!B290","v":"St John's CE School N11"},{"$f":"Autopivot!F290","v":543965},{"$f":"Autopivot!E290","v":10166},{"$f":"IF(Autopivot!G290=0,\"\",Autopivot!G290)","v":""},{"$f":"Autopivot!L290","v":1854.17},{"$f":"LEFT(C289,20)&\":\"&Autopivot!D290&\"-\"&$D$6&\"-\"&Autopivot!H290","v":"St John's CE School :PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C291-3020000&Autopivot!D291,20)","v":"Q41173307PPFSMPRI"},{"$f":"Autopivot!A291","v":400114},{"$f":"Autopivot!B291","v":"St John's CE School N11"},{"$f":"Autopivot!F291","v":543965},{"$f":"Autopivot!E291","v":11334},{"$f":"IF(Autopivot!G291=0,\"\",Autopivot!G291)","v":20000978},{"$f":"Autopivot!L291","v":8580},{"$f":"LEFT(C290,20)&\":\"&Autopivot!D291&\"-\"&$D$6&\"-\"&Autopivot!H291","v":"St John's CE School :PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C292-3020000&Autopivot!D292,20)","v":"Q41173307UIFSM"},{"$f":"Autopivot!A292","v":400114},{"$f":"Autopivot!B292","v":"St John's CE School N11"},{"$f":"Autopivot!F292","v":543965},{"$f":"Autopivot!E292","v":10166},{"$f":"IF(Autopivot!G292=0,\"\",Autopivot!G292)","v":""},{"$f":"Autopivot!L292","v":9190.6200000000008},{"$f":"LEFT(C291,20)&\":\"&Autopivot!D292&\"-\"&$D$6&\"-\"&Autopivot!H292","v":"St John's CE School :UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C293-3020000&Autopivot!D293,20)","v":"Q41173518DFC"},{"$f":"Autopivot!A293","v":400117},{"$f":"Autopivot!B293","v":"Woodcroft Primary School"},{"$f":"Autopivot!F293","v":543965},{"$f":"Autopivot!E293","v":11331},{"$f":"IF(Autopivot!G293=0,\"\",Autopivot!G293)","v":20000350},{"$f":"Autopivot!L293","v":2339.87},{"$f":"LEFT(C292,20)&\":\"&Autopivot!D293&\"-\"&$D$6&\"-\"&Autopivot!H293","v":"Woodcroft Primary Sc:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C294-3020000&Autopivot!D294,20)","v":"Q41173518PEGRANT"},{"$f":"Autopivot!A294","v":400117},{"$f":"Autopivot!B294","v":"Woodcroft Primary School"},{"$f":"Autopivot!F294","v":543965},{"$f":"Autopivot!E294","v":10166},{"$f":"IF(Autopivot!G294=0,\"\",Autopivot!G294)","v":""},{"$f":"Autopivot!L294","v":2069.79},{"$f":"LEFT(C293,20)&\":\"&Autopivot!D294&\"-\"&$D$6&\"-\"&Autopivot!H294","v":"Woodcroft Primary Sc:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C295-3020000&Autopivot!D295,20)","v":"Q41173518PPFSMPRI"},{"$f":"Autopivot!A295","v":400117},{"$f":"Autopivot!B295","v":"Woodcroft Primary School"},{"$f":"Autopivot!F295","v":543965},{"$f":"Autopivot!E295","v":11334},{"$f":"IF(Autopivot!G295=0,\"\",Autopivot!G295)","v":20000978},{"$f":"Autopivot!L295","v":72270},{"$f":"LEFT(C294,20)&\":\"&Autopivot!D295&\"-\"&$D$6&\"-\"&Autopivot!H295","v":"Woodcroft Primary Sc:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C296-3020000&Autopivot!D296,20)","v":"Q41173518UIFSM"},{"$f":"Autopivot!A296","v":400117},{"$f":"Autopivot!B296","v":"Woodcroft Primary School"},{"$f":"Autopivot!F296","v":543965},{"$f":"Autopivot!E296","v":10166},{"$f":"IF(Autopivot!G296=0,\"\",Autopivot!G296)","v":""},{"$f":"Autopivot!L296","v":8193.6200000000008},{"$f":"LEFT(C295,20)&\":\"&Autopivot!D296&\"-\"&$D$6&\"-\"&Autopivot!H296","v":"Woodcroft Primary Sc:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C297-3020000&Autopivot!D297,20)","v":"Q41173520PEGRANT"},{"$f":"Autopivot!A297","v":400125},{"$f":"Autopivot!B297","v":"Akiva School"},{"$f":"Autopivot!F297","v":543965},{"$f":"Autopivot!E297","v":10166},{"$f":"IF(Autopivot!G297=0,\"\",Autopivot!G297)","v":""},{"$f":"Autopivot!L297","v":2041.67},{"$f":"LEFT(C296,20)&\":\"&Autopivot!D297&\"-\"&$D$6&\"-\"&Autopivot!H297","v":"Akiva School:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C298-3020000&Autopivot!D298,20)","v":"Q41173520PPFSMPRI"},{"$f":"Autopivot!A298","v":400125},{"$f":"Autopivot!B298","v":"Akiva School"},{"$f":"Autopivot!F298","v":543965},{"$f":"Autopivot!E298","v":11334},{"$f":"IF(Autopivot!G298=0,\"\",Autopivot!G298)","v":20000978},{"$f":"Autopivot!L298","v":660},{"$f":"LEFT(C297,20)&\":\"&Autopivot!D298&\"-\"&$D$6&\"-\"&Autopivot!H298","v":"Akiva School:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C299-3020000&Autopivot!D299,20)","v":"Q41173520UIFSM"},{"$f":"Autopivot!A299","v":400125},{"$f":"Autopivot!B299","v":"Akiva School"},{"$f":"Autopivot!F299","v":543965},{"$f":"Autopivot!E299","v":10166},{"$f":"IF(Autopivot!G299=0,\"\",Autopivot!G299)","v":""},{"$f":"Autopivot!L299","v":19232.5},{"$f":"LEFT(C298,20)&\":\"&Autopivot!D299&\"-\"&$D$6&\"-\"&Autopivot!H299","v":"Akiva School:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C300-3020000&Autopivot!D300,20)","v":"Q41173523DFC"},{"$f":"Autopivot!A300","v":400130},{"$f":"Autopivot!B300","v":"Martin Primary School"},{"$f":"Autopivot!F300","v":543965},{"$f":"Autopivot!E300","v":11331},{"$f":"IF(Autopivot!G300=0,\"\",Autopivot!G300)","v":20000350},{"$f":"Autopivot!L300","v":2764},{"$f":"LEFT(C299,20)&\":\"&Autopivot!D300&\"-\"&$D$6&\"-\"&Autopivot!H300","v":"Martin Primary Schoo:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C301-3020000&Autopivot!D301,20)","v":"Q41173523PEGRANT"},{"$f":"Autopivot!A301","v":400130},{"$f":"Autopivot!B301","v":"Martin Primary School"},{"$f":"Autopivot!F301","v":543965},{"$f":"Autopivot!E301","v":10166},{"$f":"IF(Autopivot!G301=0,\"\",Autopivot!G301)","v":""},{"$f":"Autopivot!L301","v":2190.62},{"$f":"LEFT(C300,20)&\":\"&Autopivot!D301&\"-\"&$D$6&\"-\"&Autopivot!H301","v":"Martin Primary Schoo:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C302-3020000&Autopivot!D302,20)","v":"Q41173523PPFSMPRI"},{"$f":"Autopivot!A302","v":400130},{"$f":"Autopivot!B302","v":"Martin Primary School"},{"$f":"Autopivot!F302","v":543965},{"$f":"Autopivot!E302","v":11334},{"$f":"IF(Autopivot!G302=0,\"\",Autopivot!G302)","v":20000978},{"$f":"Autopivot!L302","v":41580},{"$f":"LEFT(C301,20)&\":\"&Autopivot!D302&\"-\"&$D$6&\"-\"&Autopivot!H302","v":"Martin Primary Schoo:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C303-3020000&Autopivot!D303,20)","v":"Q41173523UIFSM"},{"$f":"Autopivot!A303","v":400130},{"$f":"Autopivot!B303","v":"Martin Primary School"},{"$f":"Autopivot!F303","v":543965},{"$f":"Autopivot!E303","v":10166},{"$f":"IF(Autopivot!G303=0,\"\",Autopivot!G303)","v":""},{"$f":"Autopivot!L303","v":25336.87},{"$f":"LEFT(C302,20)&\":\"&Autopivot!D303&\"-\"&$D$6&\"-\"&Autopivot!H303","v":"Martin Primary Schoo:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C304-3020000&Autopivot!D304,20)","v":"Q41173521PEGRANT"},{"$f":"Autopivot!A304","v":400135},{"$f":"Autopivot!B304","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F304","v":543965},{"$f":"Autopivot!E304","v":11329},{"$f":"IF(Autopivot!G304=0,\"\",Autopivot!G304)","v":""},{"$f":"Autopivot!L304","v":2157.29},{"$f":"LEFT(C303,20)&\":\"&Autopivot!D304&\"-\"&$D$6&\"-\"&Autopivot!H304","v":"St Mary's & St John':PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C305-3020000&Autopivot!D305,20)","v":"Q41173521PPFSMPRI"},{"$f":"Autopivot!A305","v":400135},{"$f":"Autopivot!B305","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F305","v":543965},{"$f":"Autopivot!E305","v":11334},{"$f":"IF(Autopivot!G305=0,\"\",Autopivot!G305)","v":20000978},{"$f":"Autopivot!L305","v":40920},{"$f":"LEFT(C304,20)&\":\"&Autopivot!D305&\"-\"&$D$6&\"-\"&Autopivot!H305","v":"St Mary's & St John':PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C306-3020000&Autopivot!D306,20)","v":"Q41173521PPFSMSEC"},{"$f":"Autopivot!A306","v":400135},{"$f":"Autopivot!B306","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F306","v":543965},{"$f":"Autopivot!E306","v":11333},{"$f":"IF(Autopivot!G306=0,\"\",Autopivot!G306)","v":20000978},{"$f":"Autopivot!L306","v":27115},{"$f":"LEFT(C305,20)&\":\"&Autopivot!D306&\"-\"&$D$6&\"-\"&Autopivot!H306","v":"St Mary's & St John':PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C307-3020000&Autopivot!D307,20)","v":"Q41173521UIFSM"},{"$f":"Autopivot!A307","v":400135},{"$f":"Autopivot!B307","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F307","v":543965},{"$f":"Autopivot!E307","v":11329},{"$f":"IF(Autopivot!G307=0,\"\",Autopivot!G307)","v":""},{"$f":"Autopivot!L307","v":18650},{"$f":"LEFT(C306,20)&\":\"&Autopivot!D307&\"-\"&$D$6&\"-\"&Autopivot!H307","v":"St Mary's & St John':UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C308-3020000&Autopivot!D308,20)","v":"Q41173521NDSecDELCon"},{"$f":"Autopivot!A308","v":400135},{"$f":"Autopivot!B308","v":"St Mary's & St John's CE School"},{"$f":"Autopivot!F308","v":543965},{"$f":"Autopivot!E308","v":11510},{"$f":"IF(Autopivot!G308=0,\"\",Autopivot!G308)","v":""},{"$f":"Autopivot!L308","v":-316.5},{"$f":"LEFT(C307,20)&\":\"&Autopivot!D308&\"-\"&$D$6&\"-\"&Autopivot!H308","v":"St Mary's & St John':NDSecDELConting-Q4-E23"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C309-3020000&Autopivot!D309,20)","v":"Q41175427PPFSMSEC"},{"$f":"Autopivot!A309","v":400140},{"$f":"Autopivot!B309","v":"JCoSS"},{"$f":"Autopivot!F309","v":543965},{"$f":"Autopivot!E309","v":11333},{"$f":"IF(Autopivot!G309=0,\"\",Autopivot!G309)","v":20000978},{"$f":"Autopivot!L309","v":19167.5},{"$f":"LEFT(C308,20)&\":\"&Autopivot!D309&\"-\"&$D$6&\"-\"&Autopivot!H309","v":"JCoSS:PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C310-3020000&Autopivot!D310,20)","v":"Q41175427NDSecDELCon"},{"$f":"Autopivot!A310","v":400140},{"$f":"Autopivot!B310","v":"JCoSS"},{"$f":"Autopivot!F310","v":543965},{"$f":"Autopivot!E310","v":10163},{"$f":"IF(Autopivot!G310=0,\"\",Autopivot!G310)","v":""},{"$f":"Autopivot!L310","v":-478.5},{"$f":"LEFT(C309,20)&\":\"&Autopivot!D310&\"-\"&$D$6&\"-\"&Autopivot!H310","v":"JCoSS:NDSecDELConting-Q4-E23"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C311-3020000&Autopivot!D311,20)","v":"Q41173524PEGRANT"},{"$f":"Autopivot!A311","v":400150},{"$f":"Autopivot!B311","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F311","v":543965},{"$f":"Autopivot!E311","v":10166},{"$f":"IF(Autopivot!G311=0,\"\",Autopivot!G311)","v":""},{"$f":"Autopivot!L311","v":1846.87},{"$f":"LEFT(C310,20)&\":\"&Autopivot!D311&\"-\"&$D$6&\"-\"&Autopivot!H311","v":"Beit Shvidler Primar:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C312-3020000&Autopivot!D312,20)","v":"Q41173524PPFSMPRI"},{"$f":"Autopivot!A312","v":400150},{"$f":"Autopivot!B312","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F312","v":543965},{"$f":"Autopivot!E312","v":11334},{"$f":"IF(Autopivot!G312=0,\"\",Autopivot!G312)","v":20000978},{"$f":"Autopivot!L312","v":6270},{"$f":"LEFT(C311,20)&\":\"&Autopivot!D312&\"-\"&$D$6&\"-\"&Autopivot!H312","v":"Beit Shvidler Primar:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C313-3020000&Autopivot!D313,20)","v":"Q41173524UIFSM"},{"$f":"Autopivot!A313","v":400150},{"$f":"Autopivot!B313","v":"Beit Shvidler Primary School"},{"$f":"Autopivot!F313","v":543965},{"$f":"Autopivot!E313","v":10166},{"$f":"IF(Autopivot!G313=0,\"\",Autopivot!G313)","v":""},{"$f":"Autopivot!L313","v":8052.87},{"$f":"LEFT(C312,20)&\":\"&Autopivot!D313&\"-\"&$D$6&\"-\"&Autopivot!H313","v":"Beit Shvidler Primar:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C314-3020000&Autopivot!D314,20)","v":"Q41172041PEGRANT"},{"$f":"Autopivot!A314","v":400155},{"$f":"Autopivot!B314","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F314","v":543965},{"$f":"Autopivot!E314","v":10166},{"$f":"IF(Autopivot!G314=0,\"\",Autopivot!G314)","v":""},{"$f":"Autopivot!L314","v":1852.08},{"$f":"LEFT(C313,20)&\":\"&Autopivot!D314&\"-\"&$D$6&\"-\"&Autopivot!H314","v":"Sacks Morasha Jewish:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C315-3020000&Autopivot!D315,20)","v":"Q41172041PPFSMPRI"},{"$f":"Autopivot!A315","v":400155},{"$f":"Autopivot!B315","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F315","v":543965},{"$f":"Autopivot!E315","v":11334},{"$f":"IF(Autopivot!G315=0,\"\",Autopivot!G315)","v":20000978},{"$f":"Autopivot!L315","v":1320},{"$f":"LEFT(C314,20)&\":\"&Autopivot!D315&\"-\"&$D$6&\"-\"&Autopivot!H315","v":"Sacks Morasha Jewish:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C316-3020000&Autopivot!D316,20)","v":"Q41172041UIFSM"},{"$f":"Autopivot!A316","v":400155},{"$f":"Autopivot!B316","v":"Sacks Morasha Jewish Primary School"},{"$f":"Autopivot!F316","v":543965},{"$f":"Autopivot!E316","v":10166},{"$f":"IF(Autopivot!G316=0,\"\",Autopivot!G316)","v":""},{"$f":"Autopivot!L316","v":9409},{"$f":"LEFT(C315,20)&\":\"&Autopivot!D316&\"-\"&$D$6&\"-\"&Autopivot!H316","v":"Sacks Morasha Jewish:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C317-3020000&Autopivot!D317,20)","v":"Q41171100DFC"},{"$f":"Autopivot!A317","v":400156},{"$f":"Autopivot!B317","v":"Pavilion"},{"$f":"Autopivot!F317","v":543965},{"$f":"Autopivot!E317","v":11340},{"$f":"IF(Autopivot!G317=0,\"\",Autopivot!G317)","v":20000350},{"$f":"Autopivot!L317","v":1666.56},{"$f":"LEFT(C316,20)&\":\"&Autopivot!D317&\"-\"&$D$6&\"-\"&Autopivot!H317","v":"Pavilion:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C318-3020000&Autopivot!D318,20)","v":"Q41171100PEGRANT"},{"$f":"Autopivot!A318","v":400156},{"$f":"Autopivot!B318","v":"Pavilion"},{"$f":"Autopivot!F318","v":543965},{"$f":"Autopivot!E318","v":10168},{"$f":"IF(Autopivot!G318=0,\"\",Autopivot!G318)","v":""},{"$f":"Autopivot!L318","v":208.33},{"$f":"LEFT(C317,20)&\":\"&Autopivot!D318&\"-\"&$D$6&\"-\"&Autopivot!H318","v":"Pavilion:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C319-3020000&Autopivot!D319,20)","v":"Q41171100PPFSMPRI"},{"$f":"Autopivot!A319","v":400156},{"$f":"Autopivot!B319","v":"Pavilion"},{"$f":"Autopivot!F319","v":543965},{"$f":"Autopivot!E319","v":11332},{"$f":"IF(Autopivot!G319=0,\"\",Autopivot!G319)","v":20000978},{"$f":"Autopivot!L319","v":660},{"$f":"LEFT(C318,20)&\":\"&Autopivot!D319&\"-\"&$D$6&\"-\"&Autopivot!H319","v":"Pavilion:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C320-3020000&Autopivot!D320,20)","v":"Q41171100PPFSMSEC"},{"$f":"Autopivot!A320","v":400156},{"$f":"Autopivot!B320","v":"Pavilion"},{"$f":"Autopivot!F320","v":543965},{"$f":"Autopivot!E320","v":11332},{"$f":"IF(Autopivot!G320=0,\"\",Autopivot!G320)","v":20000978},{"$f":"Autopivot!L320","v":11921.25},{"$f":"LEFT(C319,20)&\":\"&Autopivot!D320&\"-\"&$D$6&\"-\"&Autopivot!H320","v":"Pavilion:PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C321-3020000&Autopivot!D321,20)","v":"Q41171100UIFSM"},{"$f":"Autopivot!A321","v":400156},{"$f":"Autopivot!B321","v":"Pavilion"},{"$f":"Autopivot!F321","v":543965},{"$f":"Autopivot!E321","v":10168},{"$f":"IF(Autopivot!G321=0,\"\",Autopivot!G321)","v":""},{"$f":"Autopivot!L321","v":127.5},{"$f":"LEFT(C320,20)&\":\"&Autopivot!D321&\"-\"&$D$6&\"-\"&Autopivot!H321","v":"Pavilion:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C322-3020000&Autopivot!D322,20)","v":"Q41171102DFC"},{"$f":"Autopivot!A322","v":400157},{"$f":"Autopivot!B322","v":"Northgate"},{"$f":"Autopivot!F322","v":543965},{"$f":"Autopivot!E322","v":11340},{"$f":"IF(Autopivot!G322=0,\"\",Autopivot!G322)","v":20000350},{"$f":"Autopivot!L322","v":1033.75},{"$f":"LEFT(C321,20)&\":\"&Autopivot!D322&\"-\"&$D$6&\"-\"&Autopivot!H322","v":"Northgate:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C323-3020000&Autopivot!D323,20)","v":"Q41171102PPFSMSEC"},{"$f":"Autopivot!A323","v":400157},{"$f":"Autopivot!B323","v":"Northgate"},{"$f":"Autopivot!F323","v":543965},{"$f":"Autopivot!E323","v":11332},{"$f":"IF(Autopivot!G323=0,\"\",Autopivot!G323)","v":20000978},{"$f":"Autopivot!L323","v":467.5},{"$f":"LEFT(C322,20)&\":\"&Autopivot!D323&\"-\"&$D$6&\"-\"&Autopivot!H323","v":"Northgate:PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C324-3020000&Autopivot!D324,20)","v":"Q41172023DFC"},{"$f":"Autopivot!A324","v":400159},{"$f":"Autopivot!B324","v":"Edgware Primary School"},{"$f":"Autopivot!F324","v":543965},{"$f":"Autopivot!E324","v":11331},{"$f":"IF(Autopivot!G324=0,\"\",Autopivot!G324)","v":20000350},{"$f":"Autopivot!L324","v":2809.84},{"$f":"LEFT(C323,20)&\":\"&Autopivot!D324&\"-\"&$D$6&\"-\"&Autopivot!H324","v":"Edgware Primary Scho:DFC-Q4-CI01"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C325-3020000&Autopivot!D325,20)","v":"Q41172023PEGRANT"},{"$f":"Autopivot!A325","v":400159},{"$f":"Autopivot!B325","v":"Edgware Primary School"},{"$f":"Autopivot!F325","v":543965},{"$f":"Autopivot!E325","v":10166},{"$f":"IF(Autopivot!G325=0,\"\",Autopivot!G325)","v":""},{"$f":"Autopivot!L325","v":2184.37},{"$f":"LEFT(C324,20)&\":\"&Autopivot!D325&\"-\"&$D$6&\"-\"&Autopivot!H325","v":"Edgware Primary Scho:PEGRANT-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C326-3020000&Autopivot!D326,20)","v":"Q41172023PPFSMPRI"},{"$f":"Autopivot!A326","v":400159},{"$f":"Autopivot!B326","v":"Edgware Primary School"},{"$f":"Autopivot!F326","v":543965},{"$f":"Autopivot!E326","v":11334},{"$f":"IF(Autopivot!G326=0,\"\",Autopivot!G326)","v":20000978},{"$f":"Autopivot!L326","v":63360},{"$f":"LEFT(C325,20)&\":\"&Autopivot!D326&\"-\"&$D$6&\"-\"&Autopivot!H326","v":"Edgware Primary Scho:PPFSMPRI-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C327-3020000&Autopivot!D327,20)","v":"Q41172023UIFSM"},{"$f":"Autopivot!A327","v":400159},{"$f":"Autopivot!B327","v":"Edgware Primary School"},{"$f":"Autopivot!F327","v":543965},{"$f":"Autopivot!E327","v":10166},{"$f":"IF(Autopivot!G327=0,\"\",Autopivot!G327)","v":""},{"$f":"Autopivot!L327","v":19109.75},{"$f":"LEFT(C326,20)&\":\"&Autopivot!D327&\"-\"&$D$6&\"-\"&Autopivot!H327","v":"Edgware Primary Scho:UIFSM-Q4-I18"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C328-3020000&Autopivot!D328,20)","v":{"$error":"#VALUE!"}},{"$f":"Autopivot!A328","v":"(blank)"},{"$f":"Autopivot!B328","v":"(blank)"},{"$f":"Autopivot!F328","v":"(blank)"},{"$f":"Autopivot!E328","v":"(blank)"},{"$f":"IF(Autopivot!G328=0,\"\",Autopivot!G328)","v":"(blank)"},{"$f":"Autopivot!L328","v":0},{"$f":"LEFT(C327,20)&\":\"&Autopivot!D328&\"-\"&$D$6&\"-\"&Autopivot!H328","v":"(blank):(blank)-Q4-(blank)"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C329-3020000&Autopivot!D329,20)","v":"Q41174004PPFSMSEC"},{"$f":"Autopivot!A329","v":107953},{"$f":"Autopivot!B329","v":"Menorah High School (Girls)"},{"$f":"Autopivot!F329","v":543965},{"$f":"Autopivot!E329","v":11333},{"$f":"IF(Autopivot!G329=0,\"\",Autopivot!G329)","v":20000978},{"$f":"Autopivot!L329","v":2103.75},{"$f":"LEFT(C328,20)&\":\"&Autopivot!D329&\"-\"&$D$6&\"-\"&Autopivot!H329","v":"Menorah High School :PPFSMSEC-Q4-I05"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C330-3020000&Autopivot!D330,20)","v":"Q41174004NDSecDELCon"},{"$f":"Autopivot!A330","v":107953},{"$f":"Autopivot!B330","v":"Menorah High School (Girls)"},{"$f":"Autopivot!F330","v":543965},{"$f":"Autopivot!E330","v":10163},{"$f":"IF(Autopivot!G330=0,\"\",Autopivot!G330)","v":""},{"$f":"Autopivot!L330","v":-115.5},{"$f":"LEFT(C329,20)&\":\"&Autopivot!D330&\"-\"&$D$6&\"-\"&Autopivot!H330","v":"Menorah High School :NDSecDELConting-Q4-E23"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C331-3020000&Autopivot!D331,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A331","v":0},{"$f":"Autopivot!B331","v":0},{"$f":"Autopivot!F331","v":0},{"$f":"Autopivot!E331","v":0},{"$f":"IF(Autopivot!G331=0,\"\",Autopivot!G331)","v":""},{"$f":"Autopivot!L331","v":0},{"$f":"LEFT(C330,20)&\":\"&Autopivot!D331&\"-\"&$D$6&\"-\"&Autopivot!H331","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C332-3020000&Autopivot!D332,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A332","v":0},{"$f":"Autopivot!B332","v":0},{"$f":"Autopivot!F332","v":0},{"$f":"Autopivot!E332","v":0},{"$f":"IF(Autopivot!G332=0,\"\",Autopivot!G332)","v":""},{"$f":"Autopivot!L332","v":0},{"$f":"LEFT(C331,20)&\":\"&Autopivot!D332&\"-\"&$D$6&\"-\"&Autopivot!H332","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C333-3020000&Autopivot!D333,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A333","v":0},{"$f":"Autopivot!B333","v":0},{"$f":"Autopivot!F333","v":0},{"$f":"Autopivot!E333","v":0},{"$f":"IF(Autopivot!G333=0,\"\",Autopivot!G333)","v":""},{"$f":"Autopivot!L333","v":0},{"$f":"LEFT(C332,20)&\":\"&Autopivot!D333&\"-\"&$D$6&\"-\"&Autopivot!H333","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C334-3020000&Autopivot!D334,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A334","v":0},{"$f":"Autopivot!B334","v":0},{"$f":"Autopivot!F334","v":0},{"$f":"Autopivot!E334","v":0},{"$f":"IF(Autopivot!G334=0,\"\",Autopivot!G334)","v":""},{"$f":"Autopivot!L334","v":0},{"$f":"LEFT(C333,20)&\":\"&Autopivot!D334&\"-\"&$D$6&\"-\"&Autopivot!H334","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C335-3020000&Autopivot!D335,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A335","v":0},{"$f":"Autopivot!B335","v":0},{"$f":"Autopivot!F335","v":0},{"$f":"Autopivot!E335","v":0},{"$f":"IF(Autopivot!G335=0,\"\",Autopivot!G335)","v":""},{"$f":"Autopivot!L335","v":0},{"$f":"LEFT(C334,20)&\":\"&Autopivot!D335&\"-\"&$D$6&\"-\"&Autopivot!H335","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C336-3020000&Autopivot!D336,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A336","v":0},{"$f":"Autopivot!B336","v":0},{"$f":"Autopivot!F336","v":0},{"$f":"Autopivot!E336","v":0},{"$f":"IF(Autopivot!G336=0,\"\",Autopivot!G336)","v":""},{"$f":"Autopivot!L336","v":0},{"$f":"LEFT(C335,20)&\":\"&Autopivot!D336&\"-\"&$D$6&\"-\"&Autopivot!H336","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C337-3020000&Autopivot!D337,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A337","v":0},{"$f":"Autopivot!B337","v":0},{"$f":"Autopivot!F337","v":0},{"$f":"Autopivot!E337","v":0},{"$f":"IF(Autopivot!G337=0,\"\",Autopivot!G337)","v":""},{"$f":"Autopivot!L337","v":0},{"$f":"LEFT(C336,20)&\":\"&Autopivot!D337&\"-\"&$D$6&\"-\"&Autopivot!H337","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C338-3020000&Autopivot!D338,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A338","v":0},{"$f":"Autopivot!B338","v":0},{"$f":"Autopivot!F338","v":0},{"$f":"Autopivot!E338","v":0},{"$f":"IF(Autopivot!G338=0,\"\",Autopivot!G338)","v":""},{"$f":"Autopivot!L338","v":0},{"$f":"LEFT(C337,20)&\":\"&Autopivot!D338&\"-\"&$D$6&\"-\"&Autopivot!H338","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C339-3020000&Autopivot!D339,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A339","v":0},{"$f":"Autopivot!B339","v":0},{"$f":"Autopivot!F339","v":0},{"$f":"Autopivot!E339","v":0},{"$f":"IF(Autopivot!G339=0,\"\",Autopivot!G339)","v":""},{"$f":"Autopivot!L339","v":0},{"$f":"LEFT(C338,20)&\":\"&Autopivot!D339&\"-\"&$D$6&\"-\"&Autopivot!H339","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C340-3020000&Autopivot!D340,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A340","v":0},{"$f":"Autopivot!B340","v":0},{"$f":"Autopivot!F340","v":0},{"$f":"Autopivot!E340","v":0},{"$f":"IF(Autopivot!G340=0,\"\",Autopivot!G340)","v":""},{"$f":"Autopivot!L340","v":0},{"$f":"LEFT(C339,20)&\":\"&Autopivot!D340&\"-\"&$D$6&\"-\"&Autopivot!H340","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C341-3020000&Autopivot!D341,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A341","v":0},{"$f":"Autopivot!B341","v":0},{"$f":"Autopivot!F341","v":0},{"$f":"Autopivot!E341","v":0},{"$f":"IF(Autopivot!G341=0,\"\",Autopivot!G341)","v":""},{"$f":"Autopivot!L341","v":0},{"$f":"LEFT(C340,20)&\":\"&Autopivot!D341&\"-\"&$D$6&\"-\"&Autopivot!H341","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C342-3020000&Autopivot!D342,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A342","v":0},{"$f":"Autopivot!B342","v":0},{"$f":"Autopivot!F342","v":0},{"$f":"Autopivot!E342","v":0},{"$f":"IF(Autopivot!G342=0,\"\",Autopivot!G342)","v":""},{"$f":"Autopivot!L342","v":0},{"$f":"LEFT(C341,20)&\":\"&Autopivot!D342&\"-\"&$D$6&\"-\"&Autopivot!H342","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C343-3020000&Autopivot!D343,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A343","v":0},{"$f":"Autopivot!B343","v":0},{"$f":"Autopivot!F343","v":0},{"$f":"Autopivot!E343","v":0},{"$f":"IF(Autopivot!G343=0,\"\",Autopivot!G343)","v":""},{"$f":"Autopivot!L343","v":0},{"$f":"LEFT(C342,20)&\":\"&Autopivot!D343&\"-\"&$D$6&\"-\"&Autopivot!H343","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C344-3020000&Autopivot!D344,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A344","v":0},{"$f":"Autopivot!B344","v":0},{"$f":"Autopivot!F344","v":0},{"$f":"Autopivot!E344","v":0},{"$f":"IF(Autopivot!G344=0,\"\",Autopivot!G344)","v":""},{"$f":"Autopivot!L344","v":0},{"$f":"LEFT(C343,20)&\":\"&Autopivot!D344&\"-\"&$D$6&\"-\"&Autopivot!H344","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C345-3020000&Autopivot!D345,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A345","v":0},{"$f":"Autopivot!B345","v":0},{"$f":"Autopivot!F345","v":0},{"$f":"Autopivot!E345","v":0},{"$f":"IF(Autopivot!G345=0,\"\",Autopivot!G345)","v":""},{"$f":"Autopivot!L345","v":0},{"$f":"LEFT(C344,20)&\":\"&Autopivot!D345&\"-\"&$D$6&\"-\"&Autopivot!H345","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C346-3020000&Autopivot!D346,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A346","v":0},{"$f":"Autopivot!B346","v":0},{"$f":"Autopivot!F346","v":0},{"$f":"Autopivot!E346","v":0},{"$f":"IF(Autopivot!G346=0,\"\",Autopivot!G346)","v":""},{"$f":"Autopivot!L346","v":0},{"$f":"LEFT(C345,20)&\":\"&Autopivot!D346&\"-\"&$D$6&\"-\"&Autopivot!H346","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C347-3020000&Autopivot!D347,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A347","v":0},{"$f":"Autopivot!B347","v":0},{"$f":"Autopivot!F347","v":0},{"$f":"Autopivot!E347","v":0},{"$f":"IF(Autopivot!G347=0,\"\",Autopivot!G347)","v":""},{"$f":"Autopivot!L347","v":0},{"$f":"LEFT(C346,20)&\":\"&Autopivot!D347&\"-\"&$D$6&\"-\"&Autopivot!H347","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C348-3020000&Autopivot!D348,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A348","v":0},{"$f":"Autopivot!B348","v":0},{"$f":"Autopivot!F348","v":0},{"$f":"Autopivot!E348","v":0},{"$f":"IF(Autopivot!G348=0,\"\",Autopivot!G348)","v":""},{"$f":"Autopivot!L348","v":0},{"$f":"LEFT(C347,20)&\":\"&Autopivot!D348&\"-\"&$D$6&\"-\"&Autopivot!H348","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C349-3020000&Autopivot!D349,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A349","v":0},{"$f":"Autopivot!B349","v":0},{"$f":"Autopivot!F349","v":0},{"$f":"Autopivot!E349","v":0},{"$f":"IF(Autopivot!G349=0,\"\",Autopivot!G349)","v":""},{"$f":"Autopivot!L349","v":0},{"$f":"LEFT(C348,20)&\":\"&Autopivot!D349&\"-\"&$D$6&\"-\"&Autopivot!H349","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C350-3020000&Autopivot!D350,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A350","v":0},{"$f":"Autopivot!B350","v":0},{"$f":"Autopivot!F350","v":0},{"$f":"Autopivot!E350","v":0},{"$f":"IF(Autopivot!G350=0,\"\",Autopivot!G350)","v":""},{"$f":"Autopivot!L350","v":0},{"$f":"LEFT(C349,20)&\":\"&Autopivot!D350&\"-\"&$D$6&\"-\"&Autopivot!H350","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C351-3020000&Autopivot!D351,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A351","v":0},{"$f":"Autopivot!B351","v":0},{"$f":"Autopivot!F351","v":0},{"$f":"Autopivot!E351","v":0},{"$f":"IF(Autopivot!G351=0,\"\",Autopivot!G351)","v":""},{"$f":"Autopivot!L351","v":0},{"$f":"LEFT(C350,20)&\":\"&Autopivot!D351&\"-\"&$D$6&\"-\"&Autopivot!H351","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C352-3020000&Autopivot!D352,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A352","v":0},{"$f":"Autopivot!B352","v":0},{"$f":"Autopivot!F352","v":0},{"$f":"Autopivot!E352","v":0},{"$f":"IF(Autopivot!G352=0,\"\",Autopivot!G352)","v":""},{"$f":"Autopivot!L352","v":0},{"$f":"LEFT(C351,20)&\":\"&Autopivot!D352&\"-\"&$D$6&\"-\"&Autopivot!H352","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C353-3020000&Autopivot!D353,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A353","v":0},{"$f":"Autopivot!B353","v":0},{"$f":"Autopivot!F353","v":0},{"$f":"Autopivot!E353","v":0},{"$f":"IF(Autopivot!G353=0,\"\",Autopivot!G353)","v":""},{"$f":"Autopivot!L353","v":0},{"$f":"LEFT(C352,20)&\":\"&Autopivot!D353&\"-\"&$D$6&\"-\"&Autopivot!H353","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C354-3020000&Autopivot!D354,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A354","v":0},{"$f":"Autopivot!B354","v":0},{"$f":"Autopivot!F354","v":0},{"$f":"Autopivot!E354","v":0},{"$f":"IF(Autopivot!G354=0,\"\",Autopivot!G354)","v":""},{"$f":"Autopivot!L354","v":0},{"$f":"LEFT(C353,20)&\":\"&Autopivot!D354&\"-\"&$D$6&\"-\"&Autopivot!H354","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C355-3020000&Autopivot!D355,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A355","v":0},{"$f":"Autopivot!B355","v":0},{"$f":"Autopivot!F355","v":0},{"$f":"Autopivot!E355","v":0},{"$f":"IF(Autopivot!G355=0,\"\",Autopivot!G355)","v":""},{"$f":"Autopivot!L355","v":0},{"$f":"LEFT(C354,20)&\":\"&Autopivot!D355&\"-\"&$D$6&\"-\"&Autopivot!H355","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C356-3020000&Autopivot!D356,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A356","v":0},{"$f":"Autopivot!B356","v":0},{"$f":"Autopivot!F356","v":0},{"$f":"Autopivot!E356","v":0},{"$f":"IF(Autopivot!G356=0,\"\",Autopivot!G356)","v":""},{"$f":"Autopivot!L356","v":0},{"$f":"LEFT(C355,20)&\":\"&Autopivot!D356&\"-\"&$D$6&\"-\"&Autopivot!H356","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C357-3020000&Autopivot!D357,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A357","v":0},{"$f":"Autopivot!B357","v":0},{"$f":"Autopivot!F357","v":0},{"$f":"Autopivot!E357","v":0},{"$f":"IF(Autopivot!G357=0,\"\",Autopivot!G357)","v":""},{"$f":"Autopivot!L357","v":0},{"$f":"LEFT(C356,20)&\":\"&Autopivot!D357&\"-\"&$D$6&\"-\"&Autopivot!H357","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C358-3020000&Autopivot!D358,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A358","v":0},{"$f":"Autopivot!B358","v":0},{"$f":"Autopivot!F358","v":0},{"$f":"Autopivot!E358","v":0},{"$f":"IF(Autopivot!G358=0,\"\",Autopivot!G358)","v":""},{"$f":"Autopivot!L358","v":0},{"$f":"LEFT(C357,20)&\":\"&Autopivot!D358&\"-\"&$D$6&\"-\"&Autopivot!H358","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C359-3020000&Autopivot!D359,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A359","v":0},{"$f":"Autopivot!B359","v":0},{"$f":"Autopivot!F359","v":0},{"$f":"Autopivot!E359","v":0},{"$f":"IF(Autopivot!G359=0,\"\",Autopivot!G359)","v":""},{"$f":"Autopivot!L359","v":0},{"$f":"LEFT(C358,20)&\":\"&Autopivot!D359&\"-\"&$D$6&\"-\"&Autopivot!H359","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C360-3020000&Autopivot!D360,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A360","v":0},{"$f":"Autopivot!B360","v":0},{"$f":"Autopivot!F360","v":0},{"$f":"Autopivot!E360","v":0},{"$f":"IF(Autopivot!G360=0,\"\",Autopivot!G360)","v":""},{"$f":"Autopivot!L360","v":0},{"$f":"LEFT(C359,20)&\":\"&Autopivot!D360&\"-\"&$D$6&\"-\"&Autopivot!H360","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C361-3020000&Autopivot!D361,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A361","v":0},{"$f":"Autopivot!B361","v":0},{"$f":"Autopivot!F361","v":0},{"$f":"Autopivot!E361","v":0},{"$f":"IF(Autopivot!G361=0,\"\",Autopivot!G361)","v":""},{"$f":"Autopivot!L361","v":0},{"$f":"LEFT(C360,20)&\":\"&Autopivot!D361&\"-\"&$D$6&\"-\"&Autopivot!H361","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C362-3020000&Autopivot!D362,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A362","v":0},{"$f":"Autopivot!B362","v":0},{"$f":"Autopivot!F362","v":0},{"$f":"Autopivot!E362","v":0},{"$f":"IF(Autopivot!G362=0,\"\",Autopivot!G362)","v":""},{"$f":"Autopivot!L362","v":0},{"$f":"LEFT(C361,20)&\":\"&Autopivot!D362&\"-\"&$D$6&\"-\"&Autopivot!H362","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C363-3020000&Autopivot!D363,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A363","v":0},{"$f":"Autopivot!B363","v":0},{"$f":"Autopivot!F363","v":0},{"$f":"Autopivot!E363","v":0},{"$f":"IF(Autopivot!G363=0,\"\",Autopivot!G363)","v":""},{"$f":"Autopivot!L363","v":0},{"$f":"LEFT(C362,20)&\":\"&Autopivot!D363&\"-\"&$D$6&\"-\"&Autopivot!H363","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C364-3020000&Autopivot!D364,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A364","v":0},{"$f":"Autopivot!B364","v":0},{"$f":"Autopivot!F364","v":0},{"$f":"Autopivot!E364","v":0},{"$f":"IF(Autopivot!G364=0,\"\",Autopivot!G364)","v":""},{"$f":"Autopivot!L364","v":0},{"$f":"LEFT(C363,20)&\":\"&Autopivot!D364&\"-\"&$D$6&\"-\"&Autopivot!H364","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C365-3020000&Autopivot!D365,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A365","v":0},{"$f":"Autopivot!B365","v":0},{"$f":"Autopivot!F365","v":0},{"$f":"Autopivot!E365","v":0},{"$f":"IF(Autopivot!G365=0,\"\",Autopivot!G365)","v":""},{"$f":"Autopivot!L365","v":0},{"$f":"LEFT(C364,20)&\":\"&Autopivot!D365&\"-\"&$D$6&\"-\"&Autopivot!H365","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C366-3020000&Autopivot!D366,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A366","v":0},{"$f":"Autopivot!B366","v":0},{"$f":"Autopivot!F366","v":0},{"$f":"Autopivot!E366","v":0},{"$f":"IF(Autopivot!G366=0,\"\",Autopivot!G366)","v":""},{"$f":"Autopivot!L366","v":0},{"$f":"LEFT(C365,20)&\":\"&Autopivot!D366&\"-\"&$D$6&\"-\"&Autopivot!H366","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C367-3020000&Autopivot!D367,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A367","v":0},{"$f":"Autopivot!B367","v":0},{"$f":"Autopivot!F367","v":0},{"$f":"Autopivot!E367","v":0},{"$f":"IF(Autopivot!G367=0,\"\",Autopivot!G367)","v":""},{"$f":"Autopivot!L367","v":0},{"$f":"LEFT(C366,20)&\":\"&Autopivot!D367&\"-\"&$D$6&\"-\"&Autopivot!H367","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C368-3020000&Autopivot!D368,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A368","v":0},{"$f":"Autopivot!B368","v":0},{"$f":"Autopivot!F368","v":0},{"$f":"Autopivot!E368","v":0},{"$f":"IF(Autopivot!G368=0,\"\",Autopivot!G368)","v":""},{"$f":"Autopivot!L368","v":0},{"$f":"LEFT(C367,20)&\":\"&Autopivot!D368&\"-\"&$D$6&\"-\"&Autopivot!H368","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C369-3020000&Autopivot!D369,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A369","v":0},{"$f":"Autopivot!B369","v":0},{"$f":"Autopivot!F369","v":0},{"$f":"Autopivot!E369","v":0},{"$f":"IF(Autopivot!G369=0,\"\",Autopivot!G369)","v":""},{"$f":"Autopivot!L369","v":0},{"$f":"LEFT(C368,20)&\":\"&Autopivot!D369&\"-\"&$D$6&\"-\"&Autopivot!H369","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C370-3020000&Autopivot!D370,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A370","v":0},{"$f":"Autopivot!B370","v":0},{"$f":"Autopivot!F370","v":0},{"$f":"Autopivot!E370","v":0},{"$f":"IF(Autopivot!G370=0,\"\",Autopivot!G370)","v":""},{"$f":"Autopivot!L370","v":0},{"$f":"LEFT(C369,20)&\":\"&Autopivot!D370&\"-\"&$D$6&\"-\"&Autopivot!H370","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C371-3020000&Autopivot!D371,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A371","v":0},{"$f":"Autopivot!B371","v":0},{"$f":"Autopivot!F371","v":0},{"$f":"Autopivot!E371","v":0},{"$f":"IF(Autopivot!G371=0,\"\",Autopivot!G371)","v":""},{"$f":"Autopivot!L371","v":0},{"$f":"LEFT(C370,20)&\":\"&Autopivot!D371&\"-\"&$D$6&\"-\"&Autopivot!H371","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C372-3020000&Autopivot!D372,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A372","v":0},{"$f":"Autopivot!B372","v":0},{"$f":"Autopivot!F372","v":0},{"$f":"Autopivot!E372","v":0},{"$f":"IF(Autopivot!G372=0,\"\",Autopivot!G372)","v":""},{"$f":"Autopivot!L372","v":0},{"$f":"LEFT(C371,20)&\":\"&Autopivot!D372&\"-\"&$D$6&\"-\"&Autopivot!H372","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C373-3020000&Autopivot!D373,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A373","v":0},{"$f":"Autopivot!B373","v":0},{"$f":"Autopivot!F373","v":0},{"$f":"Autopivot!E373","v":0},{"$f":"IF(Autopivot!G373=0,\"\",Autopivot!G373)","v":""},{"$f":"Autopivot!L373","v":0},{"$f":"LEFT(C372,20)&\":\"&Autopivot!D373&\"-\"&$D$6&\"-\"&Autopivot!H373","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C374-3020000&Autopivot!D374,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A374","v":0},{"$f":"Autopivot!B374","v":0},{"$f":"Autopivot!F374","v":0},{"$f":"Autopivot!E374","v":0},{"$f":"IF(Autopivot!G374=0,\"\",Autopivot!G374)","v":""},{"$f":"Autopivot!L374","v":0},{"$f":"LEFT(C373,20)&\":\"&Autopivot!D374&\"-\"&$D$6&\"-\"&Autopivot!H374","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C375-3020000&Autopivot!D375,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A375","v":0},{"$f":"Autopivot!B375","v":0},{"$f":"Autopivot!F375","v":0},{"$f":"Autopivot!E375","v":0},{"$f":"IF(Autopivot!G375=0,\"\",Autopivot!G375)","v":""},{"$f":"Autopivot!L375","v":0},{"$f":"LEFT(C374,20)&\":\"&Autopivot!D375&\"-\"&$D$6&\"-\"&Autopivot!H375","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C376-3020000&Autopivot!D376,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A376","v":0},{"$f":"Autopivot!B376","v":0},{"$f":"Autopivot!F376","v":0},{"$f":"Autopivot!E376","v":0},{"$f":"IF(Autopivot!G376=0,\"\",Autopivot!G376)","v":""},{"$f":"Autopivot!L376","v":0},{"$f":"LEFT(C375,20)&\":\"&Autopivot!D376&\"-\"&$D$6&\"-\"&Autopivot!H376","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C377-3020000&Autopivot!D377,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A377","v":0},{"$f":"Autopivot!B377","v":0},{"$f":"Autopivot!F377","v":0},{"$f":"Autopivot!E377","v":0},{"$f":"IF(Autopivot!G377=0,\"\",Autopivot!G377)","v":""},{"$f":"Autopivot!L377","v":0},{"$f":"LEFT(C376,20)&\":\"&Autopivot!D377&\"-\"&$D$6&\"-\"&Autopivot!H377","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C378-3020000&Autopivot!D378,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A378","v":0},{"$f":"Autopivot!B378","v":0},{"$f":"Autopivot!F378","v":0},{"$f":"Autopivot!E378","v":0},{"$f":"IF(Autopivot!G378=0,\"\",Autopivot!G378)","v":""},{"$f":"Autopivot!L378","v":0},{"$f":"LEFT(C377,20)&\":\"&Autopivot!D378&\"-\"&$D$6&\"-\"&Autopivot!H378","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C379-3020000&Autopivot!D379,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A379","v":0},{"$f":"Autopivot!B379","v":0},{"$f":"Autopivot!F379","v":0},{"$f":"Autopivot!E379","v":0},{"$f":"IF(Autopivot!G379=0,\"\",Autopivot!G379)","v":""},{"$f":"Autopivot!L379","v":0},{"$f":"LEFT(C378,20)&\":\"&Autopivot!D379&\"-\"&$D$6&\"-\"&Autopivot!H379","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C380-3020000&Autopivot!D380,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A380","v":0},{"$f":"Autopivot!B380","v":0},{"$f":"Autopivot!F380","v":0},{"$f":"Autopivot!E380","v":0},{"$f":"IF(Autopivot!G380=0,\"\",Autopivot!G380)","v":""},{"$f":"Autopivot!L380","v":0},{"$f":"LEFT(C379,20)&\":\"&Autopivot!D380&\"-\"&$D$6&\"-\"&Autopivot!H380","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C381-3020000&Autopivot!D381,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A381","v":0},{"$f":"Autopivot!B381","v":0},{"$f":"Autopivot!F381","v":0},{"$f":"Autopivot!E381","v":0},{"$f":"IF(Autopivot!G381=0,\"\",Autopivot!G381)","v":""},{"$f":"Autopivot!L381","v":0},{"$f":"LEFT(C380,20)&\":\"&Autopivot!D381&\"-\"&$D$6&\"-\"&Autopivot!H381","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C382-3020000&Autopivot!D382,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A382","v":0},{"$f":"Autopivot!B382","v":0},{"$f":"Autopivot!F382","v":0},{"$f":"Autopivot!E382","v":0},{"$f":"IF(Autopivot!G382=0,\"\",Autopivot!G382)","v":""},{"$f":"Autopivot!L382","v":0},{"$f":"LEFT(C381,20)&\":\"&Autopivot!D382&\"-\"&$D$6&\"-\"&Autopivot!H382","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C383-3020000&Autopivot!D383,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A383","v":0},{"$f":"Autopivot!B383","v":0},{"$f":"Autopivot!F383","v":0},{"$f":"Autopivot!E383","v":0},{"$f":"IF(Autopivot!G383=0,\"\",Autopivot!G383)","v":""},{"$f":"Autopivot!L383","v":0},{"$f":"LEFT(C382,20)&\":\"&Autopivot!D383&\"-\"&$D$6&\"-\"&Autopivot!H383","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C384-3020000&Autopivot!D384,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A384","v":0},{"$f":"Autopivot!B384","v":0},{"$f":"Autopivot!F384","v":0},{"$f":"Autopivot!E384","v":0},{"$f":"IF(Autopivot!G384=0,\"\",Autopivot!G384)","v":""},{"$f":"Autopivot!L384","v":0},{"$f":"LEFT(C383,20)&\":\"&Autopivot!D384&\"-\"&$D$6&\"-\"&Autopivot!H384","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C385-3020000&Autopivot!D385,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A385","v":0},{"$f":"Autopivot!B385","v":0},{"$f":"Autopivot!F385","v":0},{"$f":"Autopivot!E385","v":0},{"$f":"IF(Autopivot!G385=0,\"\",Autopivot!G385)","v":""},{"$f":"Autopivot!L385","v":0},{"$f":"LEFT(C384,20)&\":\"&Autopivot!D385&\"-\"&$D$6&\"-\"&Autopivot!H385","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C386-3020000&Autopivot!D386,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A386","v":0},{"$f":"Autopivot!B386","v":0},{"$f":"Autopivot!F386","v":0},{"$f":"Autopivot!E386","v":0},{"$f":"IF(Autopivot!G386=0,\"\",Autopivot!G386)","v":""},{"$f":"Autopivot!L386","v":0},{"$f":"LEFT(C385,20)&\":\"&Autopivot!D386&\"-\"&$D$6&\"-\"&Autopivot!H386","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C387-3020000&Autopivot!D387,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A387","v":0},{"$f":"Autopivot!B387","v":0},{"$f":"Autopivot!F387","v":0},{"$f":"Autopivot!E387","v":0},{"$f":"IF(Autopivot!G387=0,\"\",Autopivot!G387)","v":""},{"$f":"Autopivot!L387","v":0},{"$f":"LEFT(C386,20)&\":\"&Autopivot!D387&\"-\"&$D$6&\"-\"&Autopivot!H387","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C388-3020000&Autopivot!D388,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A388","v":0},{"$f":"Autopivot!B388","v":0},{"$f":"Autopivot!F388","v":0},{"$f":"Autopivot!E388","v":0},{"$f":"IF(Autopivot!G388=0,\"\",Autopivot!G388)","v":""},{"$f":"Autopivot!L388","v":0},{"$f":"LEFT(C387,20)&\":\"&Autopivot!D388&\"-\"&$D$6&\"-\"&Autopivot!H388","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C389-3020000&Autopivot!D389,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A389","v":0},{"$f":"Autopivot!B389","v":0},{"$f":"Autopivot!F389","v":0},{"$f":"Autopivot!E389","v":0},{"$f":"IF(Autopivot!G389=0,\"\",Autopivot!G389)","v":""},{"$f":"Autopivot!L389","v":0},{"$f":"LEFT(C388,20)&\":\"&Autopivot!D389&\"-\"&$D$6&\"-\"&Autopivot!H389","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C390-3020000&Autopivot!D390,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A390","v":0},{"$f":"Autopivot!B390","v":0},{"$f":"Autopivot!F390","v":0},{"$f":"Autopivot!E390","v":0},{"$f":"IF(Autopivot!G390=0,\"\",Autopivot!G390)","v":""},{"$f":"Autopivot!L390","v":0},{"$f":"LEFT(C389,20)&\":\"&Autopivot!D390&\"-\"&$D$6&\"-\"&Autopivot!H390","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C391-3020000&Autopivot!D391,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A391","v":0},{"$f":"Autopivot!B391","v":0},{"$f":"Autopivot!F391","v":0},{"$f":"Autopivot!E391","v":0},{"$f":"IF(Autopivot!G391=0,\"\",Autopivot!G391)","v":""},{"$f":"Autopivot!L391","v":0},{"$f":"LEFT(C390,20)&\":\"&Autopivot!D391&\"-\"&$D$6&\"-\"&Autopivot!H391","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C392-3020000&Autopivot!D392,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A392","v":0},{"$f":"Autopivot!B392","v":0},{"$f":"Autopivot!F392","v":0},{"$f":"Autopivot!E392","v":0},{"$f":"IF(Autopivot!G392=0,\"\",Autopivot!G392)","v":""},{"$f":"Autopivot!L392","v":0},{"$f":"LEFT(C391,20)&\":\"&Autopivot!D392&\"-\"&$D$6&\"-\"&Autopivot!H392","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C393-3020000&Autopivot!D393,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A393","v":0},{"$f":"Autopivot!B393","v":0},{"$f":"Autopivot!F393","v":0},{"$f":"Autopivot!E393","v":0},{"$f":"IF(Autopivot!G393=0,\"\",Autopivot!G393)","v":""},{"$f":"Autopivot!L393","v":0},{"$f":"LEFT(C392,20)&\":\"&Autopivot!D393&\"-\"&$D$6&\"-\"&Autopivot!H393","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C394-3020000&Autopivot!D394,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A394","v":0},{"$f":"Autopivot!B394","v":0},{"$f":"Autopivot!F394","v":0},{"$f":"Autopivot!E394","v":0},{"$f":"IF(Autopivot!G394=0,\"\",Autopivot!G394)","v":""},{"$f":"Autopivot!L394","v":0},{"$f":"LEFT(C393,20)&\":\"&Autopivot!D394&\"-\"&$D$6&\"-\"&Autopivot!H394","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C395-3020000&Autopivot!D395,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A395","v":0},{"$f":"Autopivot!B395","v":0},{"$f":"Autopivot!F395","v":0},{"$f":"Autopivot!E395","v":0},{"$f":"IF(Autopivot!G395=0,\"\",Autopivot!G395)","v":""},{"$f":"Autopivot!L395","v":0},{"$f":"LEFT(C394,20)&\":\"&Autopivot!D395&\"-\"&$D$6&\"-\"&Autopivot!H395","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C396-3020000&Autopivot!D396,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A396","v":0},{"$f":"Autopivot!B396","v":0},{"$f":"Autopivot!F396","v":0},{"$f":"Autopivot!E396","v":0},{"$f":"IF(Autopivot!G396=0,\"\",Autopivot!G396)","v":""},{"$f":"Autopivot!L396","v":0},{"$f":"LEFT(C395,20)&\":\"&Autopivot!D396&\"-\"&$D$6&\"-\"&Autopivot!H396","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C397-3020000&Autopivot!D397,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A397","v":0},{"$f":"Autopivot!B397","v":0},{"$f":"Autopivot!F397","v":0},{"$f":"Autopivot!E397","v":0},{"$f":"IF(Autopivot!G397=0,\"\",Autopivot!G397)","v":""},{"$f":"Autopivot!L397","v":0},{"$f":"LEFT(C396,20)&\":\"&Autopivot!D397&\"-\"&$D$6&\"-\"&Autopivot!H397","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C398-3020000&Autopivot!D398,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A398","v":0},{"$f":"Autopivot!B398","v":0},{"$f":"Autopivot!F398","v":0},{"$f":"Autopivot!E398","v":0},{"$f":"IF(Autopivot!G398=0,\"\",Autopivot!G398)","v":""},{"$f":"Autopivot!L398","v":0},{"$f":"LEFT(C397,20)&\":\"&Autopivot!D398&\"-\"&$D$6&\"-\"&Autopivot!H398","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C399-3020000&Autopivot!D399,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A399","v":0},{"$f":"Autopivot!B399","v":0},{"$f":"Autopivot!F399","v":0},{"$f":"Autopivot!E399","v":0},{"$f":"IF(Autopivot!G399=0,\"\",Autopivot!G399)","v":""},{"$f":"Autopivot!L399","v":0},{"$f":"LEFT(C398,20)&\":\"&Autopivot!D399&\"-\"&$D$6&\"-\"&Autopivot!H399","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C400-3020000&Autopivot!D400,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A400","v":0},{"$f":"Autopivot!B400","v":0},{"$f":"Autopivot!F400","v":0},{"$f":"Autopivot!E400","v":0},{"$f":"IF(Autopivot!G400=0,\"\",Autopivot!G400)","v":""},{"$f":"Autopivot!L400","v":0},{"$f":"LEFT(C399,20)&\":\"&Autopivot!D400&\"-\"&$D$6&\"-\"&Autopivot!H400","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C401-3020000&Autopivot!D401,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A401","v":0},{"$f":"Autopivot!B401","v":0},{"$f":"Autopivot!F401","v":0},{"$f":"Autopivot!E401","v":0},{"$f":"IF(Autopivot!G401=0,\"\",Autopivot!G401)","v":""},{"$f":"Autopivot!L401","v":0},{"$f":"LEFT(C400,20)&\":\"&Autopivot!D401&\"-\"&$D$6&\"-\"&Autopivot!H401","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C402-3020000&Autopivot!D402,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A402","v":0},{"$f":"Autopivot!B402","v":0},{"$f":"Autopivot!F402","v":0},{"$f":"Autopivot!E402","v":0},{"$f":"IF(Autopivot!G402=0,\"\",Autopivot!G402)","v":""},{"$f":"Autopivot!L402","v":0},{"$f":"LEFT(C401,20)&\":\"&Autopivot!D402&\"-\"&$D$6&\"-\"&Autopivot!H402","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C403-3020000&Autopivot!D403,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A403","v":0},{"$f":"Autopivot!B403","v":0},{"$f":"Autopivot!F403","v":0},{"$f":"Autopivot!E403","v":0},{"$f":"IF(Autopivot!G403=0,\"\",Autopivot!G403)","v":""},{"$f":"Autopivot!L403","v":0},{"$f":"LEFT(C402,20)&\":\"&Autopivot!D403&\"-\"&$D$6&\"-\"&Autopivot!H403","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C404-3020000&Autopivot!D404,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A404","v":0},{"$f":"Autopivot!B404","v":0},{"$f":"Autopivot!F404","v":0},{"$f":"Autopivot!E404","v":0},{"$f":"IF(Autopivot!G404=0,\"\",Autopivot!G404)","v":""},{"$f":"Autopivot!L404","v":0},{"$f":"LEFT(C403,20)&\":\"&Autopivot!D404&\"-\"&$D$6&\"-\"&Autopivot!H404","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C405-3020000&Autopivot!D405,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A405","v":0},{"$f":"Autopivot!B405","v":0},{"$f":"Autopivot!F405","v":0},{"$f":"Autopivot!E405","v":0},{"$f":"IF(Autopivot!G405=0,\"\",Autopivot!G405)","v":""},{"$f":"Autopivot!L405","v":0},{"$f":"LEFT(C404,20)&\":\"&Autopivot!D405&\"-\"&$D$6&\"-\"&Autopivot!H405","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C406-3020000&Autopivot!D406,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A406","v":0},{"$f":"Autopivot!B406","v":0},{"$f":"Autopivot!F406","v":0},{"$f":"Autopivot!E406","v":0},{"$f":"IF(Autopivot!G406=0,\"\",Autopivot!G406)","v":""},{"$f":"Autopivot!L406","v":0},{"$f":"LEFT(C405,20)&\":\"&Autopivot!D406&\"-\"&$D$6&\"-\"&Autopivot!H406","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C407-3020000&Autopivot!D407,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A407","v":0},{"$f":"Autopivot!B407","v":0},{"$f":"Autopivot!F407","v":0},{"$f":"Autopivot!E407","v":0},{"$f":"IF(Autopivot!G407=0,\"\",Autopivot!G407)","v":""},{"$f":"Autopivot!L407","v":0},{"$f":"LEFT(C406,20)&\":\"&Autopivot!D407&\"-\"&$D$6&\"-\"&Autopivot!H407","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C408-3020000&Autopivot!D408,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A408","v":0},{"$f":"Autopivot!B408","v":0},{"$f":"Autopivot!F408","v":0},{"$f":"Autopivot!E408","v":0},{"$f":"IF(Autopivot!G408=0,\"\",Autopivot!G408)","v":""},{"$f":"Autopivot!L408","v":0},{"$f":"LEFT(C407,20)&\":\"&Autopivot!D408&\"-\"&$D$6&\"-\"&Autopivot!H408","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C409-3020000&Autopivot!D409,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A409","v":0},{"$f":"Autopivot!B409","v":0},{"$f":"Autopivot!F409","v":0},{"$f":"Autopivot!E409","v":0},{"$f":"IF(Autopivot!G409=0,\"\",Autopivot!G409)","v":""},{"$f":"Autopivot!L409","v":0},{"$f":"LEFT(C408,20)&\":\"&Autopivot!D409&\"-\"&$D$6&\"-\"&Autopivot!H409","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C410-3020000&Autopivot!D410,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A410","v":0},{"$f":"Autopivot!B410","v":0},{"$f":"Autopivot!F410","v":0},{"$f":"Autopivot!E410","v":0},{"$f":"IF(Autopivot!G410=0,\"\",Autopivot!G410)","v":""},{"$f":"Autopivot!L410","v":0},{"$f":"LEFT(C409,20)&\":\"&Autopivot!D410&\"-\"&$D$6&\"-\"&Autopivot!H410","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C411-3020000&Autopivot!D411,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A411","v":0},{"$f":"Autopivot!B411","v":0},{"$f":"Autopivot!F411","v":0},{"$f":"Autopivot!E411","v":0},{"$f":"IF(Autopivot!G411=0,\"\",Autopivot!G411)","v":""},{"$f":"Autopivot!L411","v":0},{"$f":"LEFT(C410,20)&\":\"&Autopivot!D411&\"-\"&$D$6&\"-\"&Autopivot!H411","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C412-3020000&Autopivot!D412,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A412","v":0},{"$f":"Autopivot!B412","v":0},{"$f":"Autopivot!F412","v":0},{"$f":"Autopivot!E412","v":0},{"$f":"IF(Autopivot!G412=0,\"\",Autopivot!G412)","v":""},{"$f":"Autopivot!L412","v":0},{"$f":"LEFT(C411,20)&\":\"&Autopivot!D412&\"-\"&$D$6&\"-\"&Autopivot!H412","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C413-3020000&Autopivot!D413,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A413","v":0},{"$f":"Autopivot!B413","v":0},{"$f":"Autopivot!F413","v":0},{"$f":"Autopivot!E413","v":0},{"$f":"IF(Autopivot!G413=0,\"\",Autopivot!G413)","v":""},{"$f":"Autopivot!L413","v":0},{"$f":"LEFT(C412,20)&\":\"&Autopivot!D413&\"-\"&$D$6&\"-\"&Autopivot!H413","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C414-3020000&Autopivot!D414,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A414","v":0},{"$f":"Autopivot!B414","v":0},{"$f":"Autopivot!F414","v":0},{"$f":"Autopivot!E414","v":0},{"$f":"IF(Autopivot!G414=0,\"\",Autopivot!G414)","v":""},{"$f":"Autopivot!L414","v":0},{"$f":"LEFT(C413,20)&\":\"&Autopivot!D414&\"-\"&$D$6&\"-\"&Autopivot!H414","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C415-3020000&Autopivot!D415,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A415","v":0},{"$f":"Autopivot!B415","v":0},{"$f":"Autopivot!F415","v":0},{"$f":"Autopivot!E415","v":0},{"$f":"IF(Autopivot!G415=0,\"\",Autopivot!G415)","v":""},{"$f":"Autopivot!L415","v":0},{"$f":"LEFT(C414,20)&\":\"&Autopivot!D415&\"-\"&$D$6&\"-\"&Autopivot!H415","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C416-3020000&Autopivot!D416,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A416","v":0},{"$f":"Autopivot!B416","v":0},{"$f":"Autopivot!F416","v":0},{"$f":"Autopivot!E416","v":0},{"$f":"IF(Autopivot!G416=0,\"\",Autopivot!G416)","v":""},{"$f":"Autopivot!L416","v":0},{"$f":"LEFT(C415,20)&\":\"&Autopivot!D416&\"-\"&$D$6&\"-\"&Autopivot!H416","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C417-3020000&Autopivot!D417,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A417","v":0},{"$f":"Autopivot!B417","v":0},{"$f":"Autopivot!F417","v":0},{"$f":"Autopivot!E417","v":0},{"$f":"IF(Autopivot!G417=0,\"\",Autopivot!G417)","v":""},{"$f":"Autopivot!L417","v":0},{"$f":"LEFT(C416,20)&\":\"&Autopivot!D417&\"-\"&$D$6&\"-\"&Autopivot!H417","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C418-3020000&Autopivot!D418,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A418","v":0},{"$f":"Autopivot!B418","v":0},{"$f":"Autopivot!F418","v":0},{"$f":"Autopivot!E418","v":0},{"$f":"IF(Autopivot!G418=0,\"\",Autopivot!G418)","v":""},{"$f":"Autopivot!L418","v":0},{"$f":"LEFT(C417,20)&\":\"&Autopivot!D418&\"-\"&$D$6&\"-\"&Autopivot!H418","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C419-3020000&Autopivot!D419,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A419","v":0},{"$f":"Autopivot!B419","v":0},{"$f":"Autopivot!F419","v":0},{"$f":"Autopivot!E419","v":0},{"$f":"IF(Autopivot!G419=0,\"\",Autopivot!G419)","v":""},{"$f":"Autopivot!L419","v":0},{"$f":"LEFT(C418,20)&\":\"&Autopivot!D419&\"-\"&$D$6&\"-\"&Autopivot!H419","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C420-3020000&Autopivot!D420,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A420","v":0},{"$f":"Autopivot!B420","v":0},{"$f":"Autopivot!F420","v":0},{"$f":"Autopivot!E420","v":0},{"$f":"IF(Autopivot!G420=0,\"\",Autopivot!G420)","v":""},{"$f":"Autopivot!L420","v":0},{"$f":"LEFT(C419,20)&\":\"&Autopivot!D420&\"-\"&$D$6&\"-\"&Autopivot!H420","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C421-3020000&Autopivot!D421,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A421","v":0},{"$f":"Autopivot!B421","v":0},{"$f":"Autopivot!F421","v":0},{"$f":"Autopivot!E421","v":0},{"$f":"IF(Autopivot!G421=0,\"\",Autopivot!G421)","v":""},{"$f":"Autopivot!L421","v":0},{"$f":"LEFT(C420,20)&\":\"&Autopivot!D421&\"-\"&$D$6&\"-\"&Autopivot!H421","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C422-3020000&Autopivot!D422,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A422","v":0},{"$f":"Autopivot!B422","v":0},{"$f":"Autopivot!F422","v":0},{"$f":"Autopivot!E422","v":0},{"$f":"IF(Autopivot!G422=0,\"\",Autopivot!G422)","v":""},{"$f":"Autopivot!L422","v":0},{"$f":"LEFT(C421,20)&\":\"&Autopivot!D422&\"-\"&$D$6&\"-\"&Autopivot!H422","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C423-3020000&Autopivot!D423,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A423","v":0},{"$f":"Autopivot!B423","v":0},{"$f":"Autopivot!F423","v":0},{"$f":"Autopivot!E423","v":0},{"$f":"IF(Autopivot!G423=0,\"\",Autopivot!G423)","v":""},{"$f":"Autopivot!L423","v":0},{"$f":"LEFT(C422,20)&\":\"&Autopivot!D423&\"-\"&$D$6&\"-\"&Autopivot!H423","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C424-3020000&Autopivot!D424,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A424","v":0},{"$f":"Autopivot!B424","v":0},{"$f":"Autopivot!F424","v":0},{"$f":"Autopivot!E424","v":0},{"$f":"IF(Autopivot!G424=0,\"\",Autopivot!G424)","v":""},{"$f":"Autopivot!L424","v":0},{"$f":"LEFT(C423,20)&\":\"&Autopivot!D424&\"-\"&$D$6&\"-\"&Autopivot!H424","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C425-3020000&Autopivot!D425,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A425","v":0},{"$f":"Autopivot!B425","v":0},{"$f":"Autopivot!F425","v":0},{"$f":"Autopivot!E425","v":0},{"$f":"IF(Autopivot!G425=0,\"\",Autopivot!G425)","v":""},{"$f":"Autopivot!L425","v":0},{"$f":"LEFT(C424,20)&\":\"&Autopivot!D425&\"-\"&$D$6&\"-\"&Autopivot!H425","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C426-3020000&Autopivot!D426,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A426","v":0},{"$f":"Autopivot!B426","v":0},{"$f":"Autopivot!F426","v":0},{"$f":"Autopivot!E426","v":0},{"$f":"IF(Autopivot!G426=0,\"\",Autopivot!G426)","v":""},{"$f":"Autopivot!L426","v":0},{"$f":"LEFT(C425,20)&\":\"&Autopivot!D426&\"-\"&$D$6&\"-\"&Autopivot!H426","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C427-3020000&Autopivot!D427,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A427","v":0},{"$f":"Autopivot!B427","v":0},{"$f":"Autopivot!F427","v":0},{"$f":"Autopivot!E427","v":0},{"$f":"IF(Autopivot!G427=0,\"\",Autopivot!G427)","v":""},{"$f":"Autopivot!L427","v":0},{"$f":"LEFT(C426,20)&\":\"&Autopivot!D427&\"-\"&$D$6&\"-\"&Autopivot!H427","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C428-3020000&Autopivot!D428,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A428","v":0},{"$f":"Autopivot!B428","v":0},{"$f":"Autopivot!F428","v":0},{"$f":"Autopivot!E428","v":0},{"$f":"IF(Autopivot!G428=0,\"\",Autopivot!G428)","v":""},{"$f":"Autopivot!L428","v":0},{"$f":"LEFT(C427,20)&\":\"&Autopivot!D428&\"-\"&$D$6&\"-\"&Autopivot!H428","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C429-3020000&Autopivot!D429,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A429","v":0},{"$f":"Autopivot!B429","v":0},{"$f":"Autopivot!F429","v":0},{"$f":"Autopivot!E429","v":0},{"$f":"IF(Autopivot!G429=0,\"\",Autopivot!G429)","v":""},{"$f":"Autopivot!L429","v":0},{"$f":"LEFT(C428,20)&\":\"&Autopivot!D429&\"-\"&$D$6&\"-\"&Autopivot!H429","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C430-3020000&Autopivot!D430,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A430","v":0},{"$f":"Autopivot!B430","v":0},{"$f":"Autopivot!F430","v":0},{"$f":"Autopivot!E430","v":0},{"$f":"IF(Autopivot!G430=0,\"\",Autopivot!G430)","v":""},{"$f":"Autopivot!L430","v":0},{"$f":"LEFT(C429,20)&\":\"&Autopivot!D430&\"-\"&$D$6&\"-\"&Autopivot!H430","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C431-3020000&Autopivot!D431,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A431","v":0},{"$f":"Autopivot!B431","v":0},{"$f":"Autopivot!F431","v":0},{"$f":"Autopivot!E431","v":0},{"$f":"IF(Autopivot!G431=0,\"\",Autopivot!G431)","v":""},{"$f":"Autopivot!L431","v":0},{"$f":"LEFT(C430,20)&\":\"&Autopivot!D431&\"-\"&$D$6&\"-\"&Autopivot!H431","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C432-3020000&Autopivot!D432,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A432","v":0},{"$f":"Autopivot!B432","v":0},{"$f":"Autopivot!F432","v":0},{"$f":"Autopivot!E432","v":0},{"$f":"IF(Autopivot!G432=0,\"\",Autopivot!G432)","v":""},{"$f":"Autopivot!L432","v":0},{"$f":"LEFT(C431,20)&\":\"&Autopivot!D432&\"-\"&$D$6&\"-\"&Autopivot!H432","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C433-3020000&Autopivot!D433,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A433","v":0},{"$f":"Autopivot!B433","v":0},{"$f":"Autopivot!F433","v":0},{"$f":"Autopivot!E433","v":0},{"$f":"IF(Autopivot!G433=0,\"\",Autopivot!G433)","v":""},{"$f":"Autopivot!L433","v":0},{"$f":"LEFT(C432,20)&\":\"&Autopivot!D433&\"-\"&$D$6&\"-\"&Autopivot!H433","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C434-3020000&Autopivot!D434,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A434","v":0},{"$f":"Autopivot!B434","v":0},{"$f":"Autopivot!F434","v":0},{"$f":"Autopivot!E434","v":0},{"$f":"IF(Autopivot!G434=0,\"\",Autopivot!G434)","v":""},{"$f":"Autopivot!L434","v":0},{"$f":"LEFT(C433,20)&\":\"&Autopivot!D434&\"-\"&$D$6&\"-\"&Autopivot!H434","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C435-3020000&Autopivot!D435,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A435","v":0},{"$f":"Autopivot!B435","v":0},{"$f":"Autopivot!F435","v":0},{"$f":"Autopivot!E435","v":0},{"$f":"IF(Autopivot!G435=0,\"\",Autopivot!G435)","v":""},{"$f":"Autopivot!L435","v":0},{"$f":"LEFT(C434,20)&\":\"&Autopivot!D435&\"-\"&$D$6&\"-\"&Autopivot!H435","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C436-3020000&Autopivot!D436,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A436","v":0},{"$f":"Autopivot!B436","v":0},{"$f":"Autopivot!F436","v":0},{"$f":"Autopivot!E436","v":0},{"$f":"IF(Autopivot!G436=0,\"\",Autopivot!G436)","v":""},{"$f":"Autopivot!L436","v":0},{"$f":"LEFT(C435,20)&\":\"&Autopivot!D436&\"-\"&$D$6&\"-\"&Autopivot!H436","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C437-3020000&Autopivot!D437,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A437","v":0},{"$f":"Autopivot!B437","v":0},{"$f":"Autopivot!F437","v":0},{"$f":"Autopivot!E437","v":0},{"$f":"IF(Autopivot!G437=0,\"\",Autopivot!G437)","v":""},{"$f":"Autopivot!L437","v":0},{"$f":"LEFT(C436,20)&\":\"&Autopivot!D437&\"-\"&$D$6&\"-\"&Autopivot!H437","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C438-3020000&Autopivot!D438,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A438","v":0},{"$f":"Autopivot!B438","v":0},{"$f":"Autopivot!F438","v":0},{"$f":"Autopivot!E438","v":0},{"$f":"IF(Autopivot!G438=0,\"\",Autopivot!G438)","v":""},{"$f":"Autopivot!L438","v":0},{"$f":"LEFT(C437,20)&\":\"&Autopivot!D438&\"-\"&$D$6&\"-\"&Autopivot!H438","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C439-3020000&Autopivot!D439,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A439","v":0},{"$f":"Autopivot!B439","v":0},{"$f":"Autopivot!F439","v":0},{"$f":"Autopivot!E439","v":0},{"$f":"IF(Autopivot!G439=0,\"\",Autopivot!G439)","v":""},{"$f":"Autopivot!L439","v":0},{"$f":"LEFT(C438,20)&\":\"&Autopivot!D439&\"-\"&$D$6&\"-\"&Autopivot!H439","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C440-3020000&Autopivot!D440,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A440","v":0},{"$f":"Autopivot!B440","v":0},{"$f":"Autopivot!F440","v":0},{"$f":"Autopivot!E440","v":0},{"$f":"IF(Autopivot!G440=0,\"\",Autopivot!G440)","v":""},{"$f":"Autopivot!L440","v":0},{"$f":"LEFT(C439,20)&\":\"&Autopivot!D440&\"-\"&$D$6&\"-\"&Autopivot!H440","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C441-3020000&Autopivot!D441,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A441","v":0},{"$f":"Autopivot!B441","v":0},{"$f":"Autopivot!F441","v":0},{"$f":"Autopivot!E441","v":0},{"$f":"IF(Autopivot!G441=0,\"\",Autopivot!G441)","v":""},{"$f":"Autopivot!L441","v":0},{"$f":"LEFT(C440,20)&\":\"&Autopivot!D441&\"-\"&$D$6&\"-\"&Autopivot!H441","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C442-3020000&Autopivot!D442,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A442","v":0},{"$f":"Autopivot!B442","v":0},{"$f":"Autopivot!F442","v":0},{"$f":"Autopivot!E442","v":0},{"$f":"IF(Autopivot!G442=0,\"\",Autopivot!G442)","v":""},{"$f":"Autopivot!L442","v":0},{"$f":"LEFT(C441,20)&\":\"&Autopivot!D442&\"-\"&$D$6&\"-\"&Autopivot!H442","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C443-3020000&Autopivot!D443,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A443","v":0},{"$f":"Autopivot!B443","v":0},{"$f":"Autopivot!F443","v":0},{"$f":"Autopivot!E443","v":0},{"$f":"IF(Autopivot!G443=0,\"\",Autopivot!G443)","v":""},{"$f":"Autopivot!L443","v":0},{"$f":"LEFT(C442,20)&\":\"&Autopivot!D443&\"-\"&$D$6&\"-\"&Autopivot!H443","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C444-3020000&Autopivot!D444,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A444","v":0},{"$f":"Autopivot!B444","v":0},{"$f":"Autopivot!F444","v":0},{"$f":"Autopivot!E444","v":0},{"$f":"IF(Autopivot!G444=0,\"\",Autopivot!G444)","v":""},{"$f":"Autopivot!L444","v":0},{"$f":"LEFT(C443,20)&\":\"&Autopivot!D444&\"-\"&$D$6&\"-\"&Autopivot!H444","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C445-3020000&Autopivot!D445,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A445","v":0},{"$f":"Autopivot!B445","v":0},{"$f":"Autopivot!F445","v":0},{"$f":"Autopivot!E445","v":0},{"$f":"IF(Autopivot!G445=0,\"\",Autopivot!G445)","v":""},{"$f":"Autopivot!L445","v":0},{"$f":"LEFT(C444,20)&\":\"&Autopivot!D445&\"-\"&$D$6&\"-\"&Autopivot!H445","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C446-3020000&Autopivot!D446,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A446","v":0},{"$f":"Autopivot!B446","v":0},{"$f":"Autopivot!F446","v":0},{"$f":"Autopivot!E446","v":0},{"$f":"IF(Autopivot!G446=0,\"\",Autopivot!G446)","v":""},{"$f":"Autopivot!L446","v":0},{"$f":"LEFT(C445,20)&\":\"&Autopivot!D446&\"-\"&$D$6&\"-\"&Autopivot!H446","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C447-3020000&Autopivot!D447,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A447","v":0},{"$f":"Autopivot!B447","v":0},{"$f":"Autopivot!F447","v":0},{"$f":"Autopivot!E447","v":0},{"$f":"IF(Autopivot!G447=0,\"\",Autopivot!G447)","v":""},{"$f":"Autopivot!L447","v":0},{"$f":"LEFT(C446,20)&\":\"&Autopivot!D447&\"-\"&$D$6&\"-\"&Autopivot!H447","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C448-3020000&Autopivot!D448,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A448","v":0},{"$f":"Autopivot!B448","v":0},{"$f":"Autopivot!F448","v":0},{"$f":"Autopivot!E448","v":0},{"$f":"IF(Autopivot!G448=0,\"\",Autopivot!G448)","v":""},{"$f":"Autopivot!L448","v":0},{"$f":"LEFT(C447,20)&\":\"&Autopivot!D448&\"-\"&$D$6&\"-\"&Autopivot!H448","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C449-3020000&Autopivot!D449,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A449","v":0},{"$f":"Autopivot!B449","v":0},{"$f":"Autopivot!F449","v":0},{"$f":"Autopivot!E449","v":0},{"$f":"IF(Autopivot!G449=0,\"\",Autopivot!G449)","v":""},{"$f":"Autopivot!L449","v":0},{"$f":"LEFT(C448,20)&\":\"&Autopivot!D449&\"-\"&$D$6&\"-\"&Autopivot!H449","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C450-3020000&Autopivot!D450,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A450","v":0},{"$f":"Autopivot!B450","v":0},{"$f":"Autopivot!F450","v":0},{"$f":"Autopivot!E450","v":0},{"$f":"IF(Autopivot!G450=0,\"\",Autopivot!G450)","v":""},{"$f":"Autopivot!L450","v":0},{"$f":"LEFT(C449,20)&\":\"&Autopivot!D450&\"-\"&$D$6&\"-\"&Autopivot!H450","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C451-3020000&Autopivot!D451,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A451","v":0},{"$f":"Autopivot!B451","v":0},{"$f":"Autopivot!F451","v":0},{"$f":"Autopivot!E451","v":0},{"$f":"IF(Autopivot!G451=0,\"\",Autopivot!G451)","v":""},{"$f":"Autopivot!L451","v":0},{"$f":"LEFT(C450,20)&\":\"&Autopivot!D451&\"-\"&$D$6&\"-\"&Autopivot!H451","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C452-3020000&Autopivot!D452,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A452","v":0},{"$f":"Autopivot!B452","v":0},{"$f":"Autopivot!F452","v":0},{"$f":"Autopivot!E452","v":0},{"$f":"IF(Autopivot!G452=0,\"\",Autopivot!G452)","v":""},{"$f":"Autopivot!L452","v":0},{"$f":"LEFT(C451,20)&\":\"&Autopivot!D452&\"-\"&$D$6&\"-\"&Autopivot!H452","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C453-3020000&Autopivot!D453,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A453","v":0},{"$f":"Autopivot!B453","v":0},{"$f":"Autopivot!F453","v":0},{"$f":"Autopivot!E453","v":0},{"$f":"IF(Autopivot!G453=0,\"\",Autopivot!G453)","v":""},{"$f":"Autopivot!L453","v":0},{"$f":"LEFT(C452,20)&\":\"&Autopivot!D453&\"-\"&$D$6&\"-\"&Autopivot!H453","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C454-3020000&Autopivot!D454,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A454","v":0},{"$f":"Autopivot!B454","v":0},{"$f":"Autopivot!F454","v":0},{"$f":"Autopivot!E454","v":0},{"$f":"IF(Autopivot!G454=0,\"\",Autopivot!G454)","v":""},{"$f":"Autopivot!L454","v":0},{"$f":"LEFT(C453,20)&\":\"&Autopivot!D454&\"-\"&$D$6&\"-\"&Autopivot!H454","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C455-3020000&Autopivot!D455,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A455","v":0},{"$f":"Autopivot!B455","v":0},{"$f":"Autopivot!F455","v":0},{"$f":"Autopivot!E455","v":0},{"$f":"IF(Autopivot!G455=0,\"\",Autopivot!G455)","v":""},{"$f":"Autopivot!L455","v":0},{"$f":"LEFT(C454,20)&\":\"&Autopivot!D455&\"-\"&$D$6&\"-\"&Autopivot!H455","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C456-3020000&Autopivot!D456,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A456","v":0},{"$f":"Autopivot!B456","v":0},{"$f":"Autopivot!F456","v":0},{"$f":"Autopivot!E456","v":0},{"$f":"IF(Autopivot!G456=0,\"\",Autopivot!G456)","v":""},{"$f":"Autopivot!L456","v":0},{"$f":"LEFT(C455,20)&\":\"&Autopivot!D456&\"-\"&$D$6&\"-\"&Autopivot!H456","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C457-3020000&Autopivot!D457,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A457","v":0},{"$f":"Autopivot!B457","v":0},{"$f":"Autopivot!F457","v":0},{"$f":"Autopivot!E457","v":0},{"$f":"IF(Autopivot!G457=0,\"\",Autopivot!G457)","v":""},{"$f":"Autopivot!L457","v":0},{"$f":"LEFT(C456,20)&\":\"&Autopivot!D457&\"-\"&$D$6&\"-\"&Autopivot!H457","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C458-3020000&Autopivot!D458,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A458","v":0},{"$f":"Autopivot!B458","v":0},{"$f":"Autopivot!F458","v":0},{"$f":"Autopivot!E458","v":0},{"$f":"IF(Autopivot!G458=0,\"\",Autopivot!G458)","v":""},{"$f":"Autopivot!L458","v":0},{"$f":"LEFT(C457,20)&\":\"&Autopivot!D458&\"-\"&$D$6&\"-\"&Autopivot!H458","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C459-3020000&Autopivot!D459,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A459","v":0},{"$f":"Autopivot!B459","v":0},{"$f":"Autopivot!F459","v":0},{"$f":"Autopivot!E459","v":0},{"$f":"IF(Autopivot!G459=0,\"\",Autopivot!G459)","v":""},{"$f":"Autopivot!L459","v":0},{"$f":"LEFT(C458,20)&\":\"&Autopivot!D459&\"-\"&$D$6&\"-\"&Autopivot!H459","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C460-3020000&Autopivot!D460,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A460","v":0},{"$f":"Autopivot!B460","v":0},{"$f":"Autopivot!F460","v":0},{"$f":"Autopivot!E460","v":0},{"$f":"IF(Autopivot!G460=0,\"\",Autopivot!G460)","v":""},{"$f":"Autopivot!L460","v":0},{"$f":"LEFT(C459,20)&\":\"&Autopivot!D460&\"-\"&$D$6&\"-\"&Autopivot!H460","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C461-3020000&Autopivot!D461,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A461","v":0},{"$f":"Autopivot!B461","v":0},{"$f":"Autopivot!F461","v":0},{"$f":"Autopivot!E461","v":0},{"$f":"IF(Autopivot!G461=0,\"\",Autopivot!G461)","v":""},{"$f":"Autopivot!L461","v":0},{"$f":"LEFT(C460,20)&\":\"&Autopivot!D461&\"-\"&$D$6&\"-\"&Autopivot!H461","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C462-3020000&Autopivot!D462,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A462","v":0},{"$f":"Autopivot!B462","v":0},{"$f":"Autopivot!F462","v":0},{"$f":"Autopivot!E462","v":0},{"$f":"IF(Autopivot!G462=0,\"\",Autopivot!G462)","v":""},{"$f":"Autopivot!L462","v":0},{"$f":"LEFT(C461,20)&\":\"&Autopivot!D462&\"-\"&$D$6&\"-\"&Autopivot!H462","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C463-3020000&Autopivot!D463,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A463","v":0},{"$f":"Autopivot!B463","v":0},{"$f":"Autopivot!F463","v":0},{"$f":"Autopivot!E463","v":0},{"$f":"IF(Autopivot!G463=0,\"\",Autopivot!G463)","v":""},{"$f":"Autopivot!L463","v":0},{"$f":"LEFT(C462,20)&\":\"&Autopivot!D463&\"-\"&$D$6&\"-\"&Autopivot!H463","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C464-3020000&Autopivot!D464,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A464","v":0},{"$f":"Autopivot!B464","v":0},{"$f":"Autopivot!F464","v":0},{"$f":"Autopivot!E464","v":0},{"$f":"IF(Autopivot!G464=0,\"\",Autopivot!G464)","v":""},{"$f":"Autopivot!L464","v":0},{"$f":"LEFT(C463,20)&\":\"&Autopivot!D464&\"-\"&$D$6&\"-\"&Autopivot!H464","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C465-3020000&Autopivot!D465,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A465","v":0},{"$f":"Autopivot!B465","v":0},{"$f":"Autopivot!F465","v":0},{"$f":"Autopivot!E465","v":0},{"$f":"IF(Autopivot!G465=0,\"\",Autopivot!G465)","v":""},{"$f":"Autopivot!L465","v":0},{"$f":"LEFT(C464,20)&\":\"&Autopivot!D465&\"-\"&$D$6&\"-\"&Autopivot!H465","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C466-3020000&Autopivot!D466,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A466","v":0},{"$f":"Autopivot!B466","v":0},{"$f":"Autopivot!F466","v":0},{"$f":"Autopivot!E466","v":0},{"$f":"IF(Autopivot!G466=0,\"\",Autopivot!G466)","v":""},{"$f":"Autopivot!L466","v":0},{"$f":"LEFT(C465,20)&\":\"&Autopivot!D466&\"-\"&$D$6&\"-\"&Autopivot!H466","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C467-3020000&Autopivot!D467,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A467","v":0},{"$f":"Autopivot!B467","v":0},{"$f":"Autopivot!F467","v":0},{"$f":"Autopivot!E467","v":0},{"$f":"IF(Autopivot!G467=0,\"\",Autopivot!G467)","v":""},{"$f":"Autopivot!L467","v":0},{"$f":"LEFT(C466,20)&\":\"&Autopivot!D467&\"-\"&$D$6&\"-\"&Autopivot!H467","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C468-3020000&Autopivot!D468,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A468","v":0},{"$f":"Autopivot!B468","v":0},{"$f":"Autopivot!F468","v":0},{"$f":"Autopivot!E468","v":0},{"$f":"IF(Autopivot!G468=0,\"\",Autopivot!G468)","v":""},{"$f":"Autopivot!L468","v":0},{"$f":"LEFT(C467,20)&\":\"&Autopivot!D468&\"-\"&$D$6&\"-\"&Autopivot!H468","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C469-3020000&Autopivot!D469,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A469","v":0},{"$f":"Autopivot!B469","v":0},{"$f":"Autopivot!F469","v":0},{"$f":"Autopivot!E469","v":0},{"$f":"IF(Autopivot!G469=0,\"\",Autopivot!G469)","v":""},{"$f":"Autopivot!L469","v":0},{"$f":"LEFT(C468,20)&\":\"&Autopivot!D469&\"-\"&$D$6&\"-\"&Autopivot!H469","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C470-3020000&Autopivot!D470,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A470","v":0},{"$f":"Autopivot!B470","v":0},{"$f":"Autopivot!F470","v":0},{"$f":"Autopivot!E470","v":0},{"$f":"IF(Autopivot!G470=0,\"\",Autopivot!G470)","v":""},{"$f":"Autopivot!L470","v":0},{"$f":"LEFT(C469,20)&\":\"&Autopivot!D470&\"-\"&$D$6&\"-\"&Autopivot!H470","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C471-3020000&Autopivot!D471,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A471","v":0},{"$f":"Autopivot!B471","v":0},{"$f":"Autopivot!F471","v":0},{"$f":"Autopivot!E471","v":0},{"$f":"IF(Autopivot!G471=0,\"\",Autopivot!G471)","v":""},{"$f":"Autopivot!L471","v":0},{"$f":"LEFT(C470,20)&\":\"&Autopivot!D471&\"-\"&$D$6&\"-\"&Autopivot!H471","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C472-3020000&Autopivot!D472,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A472","v":0},{"$f":"Autopivot!B472","v":0},{"$f":"Autopivot!F472","v":0},{"$f":"Autopivot!E472","v":0},{"$f":"IF(Autopivot!G472=0,\"\",Autopivot!G472)","v":""},{"$f":"Autopivot!L472","v":0},{"$f":"LEFT(C471,20)&\":\"&Autopivot!D472&\"-\"&$D$6&\"-\"&Autopivot!H472","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C473-3020000&Autopivot!D473,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A473","v":0},{"$f":"Autopivot!B473","v":0},{"$f":"Autopivot!F473","v":0},{"$f":"Autopivot!E473","v":0},{"$f":"IF(Autopivot!G473=0,\"\",Autopivot!G473)","v":""},{"$f":"Autopivot!L473","v":0},{"$f":"LEFT(C472,20)&\":\"&Autopivot!D473&\"-\"&$D$6&\"-\"&Autopivot!H473","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C474-3020000&Autopivot!D474,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A474","v":0},{"$f":"Autopivot!B474","v":0},{"$f":"Autopivot!F474","v":0},{"$f":"Autopivot!E474","v":0},{"$f":"IF(Autopivot!G474=0,\"\",Autopivot!G474)","v":""},{"$f":"Autopivot!L474","v":0},{"$f":"LEFT(C473,20)&\":\"&Autopivot!D474&\"-\"&$D$6&\"-\"&Autopivot!H474","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C475-3020000&Autopivot!D475,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A475","v":0},{"$f":"Autopivot!B475","v":0},{"$f":"Autopivot!F475","v":0},{"$f":"Autopivot!E475","v":0},{"$f":"IF(Autopivot!G475=0,\"\",Autopivot!G475)","v":""},{"$f":"Autopivot!L475","v":0},{"$f":"LEFT(C474,20)&\":\"&Autopivot!D475&\"-\"&$D$6&\"-\"&Autopivot!H475","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C476-3020000&Autopivot!D476,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A476","v":0},{"$f":"Autopivot!B476","v":0},{"$f":"Autopivot!F476","v":0},{"$f":"Autopivot!E476","v":0},{"$f":"IF(Autopivot!G476=0,\"\",Autopivot!G476)","v":""},{"$f":"Autopivot!L476","v":0},{"$f":"LEFT(C475,20)&\":\"&Autopivot!D476&\"-\"&$D$6&\"-\"&Autopivot!H476","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C477-3020000&Autopivot!D477,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A477","v":0},{"$f":"Autopivot!B477","v":0},{"$f":"Autopivot!F477","v":0},{"$f":"Autopivot!E477","v":0},{"$f":"IF(Autopivot!G477=0,\"\",Autopivot!G477)","v":""},{"$f":"Autopivot!L477","v":0},{"$f":"LEFT(C476,20)&\":\"&Autopivot!D477&\"-\"&$D$6&\"-\"&Autopivot!H477","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C478-3020000&Autopivot!D478,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A478","v":0},{"$f":"Autopivot!B478","v":0},{"$f":"Autopivot!F478","v":0},{"$f":"Autopivot!E478","v":0},{"$f":"IF(Autopivot!G478=0,\"\",Autopivot!G478)","v":""},{"$f":"Autopivot!L478","v":0},{"$f":"LEFT(C477,20)&\":\"&Autopivot!D478&\"-\"&$D$6&\"-\"&Autopivot!H478","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C479-3020000&Autopivot!D479,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A479","v":0},{"$f":"Autopivot!B479","v":0},{"$f":"Autopivot!F479","v":0},{"$f":"Autopivot!E479","v":0},{"$f":"IF(Autopivot!G479=0,\"\",Autopivot!G479)","v":""},{"$f":"Autopivot!L479","v":0},{"$f":"LEFT(C478,20)&\":\"&Autopivot!D479&\"-\"&$D$6&\"-\"&Autopivot!H479","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C480-3020000&Autopivot!D480,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A480","v":0},{"$f":"Autopivot!B480","v":0},{"$f":"Autopivot!F480","v":0},{"$f":"Autopivot!E480","v":0},{"$f":"IF(Autopivot!G480=0,\"\",Autopivot!G480)","v":""},{"$f":"Autopivot!L480","v":0},{"$f":"LEFT(C479,20)&\":\"&Autopivot!D480&\"-\"&$D$6&\"-\"&Autopivot!H480","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C481-3020000&Autopivot!D481,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A481","v":0},{"$f":"Autopivot!B481","v":0},{"$f":"Autopivot!F481","v":0},{"$f":"Autopivot!E481","v":0},{"$f":"IF(Autopivot!G481=0,\"\",Autopivot!G481)","v":""},{"$f":"Autopivot!L481","v":0},{"$f":"LEFT(C480,20)&\":\"&Autopivot!D481&\"-\"&$D$6&\"-\"&Autopivot!H481","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C482-3020000&Autopivot!D482,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A482","v":0},{"$f":"Autopivot!B482","v":0},{"$f":"Autopivot!F482","v":0},{"$f":"Autopivot!E482","v":0},{"$f":"IF(Autopivot!G482=0,\"\",Autopivot!G482)","v":""},{"$f":"Autopivot!L482","v":0},{"$f":"LEFT(C481,20)&\":\"&Autopivot!D482&\"-\"&$D$6&\"-\"&Autopivot!H482","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C483-3020000&Autopivot!D483,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A483","v":0},{"$f":"Autopivot!B483","v":0},{"$f":"Autopivot!F483","v":0},{"$f":"Autopivot!E483","v":0},{"$f":"IF(Autopivot!G483=0,\"\",Autopivot!G483)","v":""},{"$f":"Autopivot!L483","v":0},{"$f":"LEFT(C482,20)&\":\"&Autopivot!D483&\"-\"&$D$6&\"-\"&Autopivot!H483","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C484-3020000&Autopivot!D484,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A484","v":0},{"$f":"Autopivot!B484","v":0},{"$f":"Autopivot!F484","v":0},{"$f":"Autopivot!E484","v":0},{"$f":"IF(Autopivot!G484=0,\"\",Autopivot!G484)","v":""},{"$f":"Autopivot!L484","v":0},{"$f":"LEFT(C483,20)&\":\"&Autopivot!D484&\"-\"&$D$6&\"-\"&Autopivot!H484","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C485-3020000&Autopivot!D485,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A485","v":0},{"$f":"Autopivot!B485","v":0},{"$f":"Autopivot!F485","v":0},{"$f":"Autopivot!E485","v":0},{"$f":"IF(Autopivot!G485=0,\"\",Autopivot!G485)","v":""},{"$f":"Autopivot!L485","v":0},{"$f":"LEFT(C484,20)&\":\"&Autopivot!D485&\"-\"&$D$6&\"-\"&Autopivot!H485","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C486-3020000&Autopivot!D486,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A486","v":0},{"$f":"Autopivot!B486","v":0},{"$f":"Autopivot!F486","v":0},{"$f":"Autopivot!E486","v":0},{"$f":"IF(Autopivot!G486=0,\"\",Autopivot!G486)","v":""},{"$f":"Autopivot!L486","v":0},{"$f":"LEFT(C485,20)&\":\"&Autopivot!D486&\"-\"&$D$6&\"-\"&Autopivot!H486","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C487-3020000&Autopivot!D487,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A487","v":0},{"$f":"Autopivot!B487","v":0},{"$f":"Autopivot!F487","v":0},{"$f":"Autopivot!E487","v":0},{"$f":"IF(Autopivot!G487=0,\"\",Autopivot!G487)","v":""},{"$f":"Autopivot!L487","v":0},{"$f":"LEFT(C486,20)&\":\"&Autopivot!D487&\"-\"&$D$6&\"-\"&Autopivot!H487","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C488-3020000&Autopivot!D488,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A488","v":0},{"$f":"Autopivot!B488","v":0},{"$f":"Autopivot!F488","v":0},{"$f":"Autopivot!E488","v":0},{"$f":"IF(Autopivot!G488=0,\"\",Autopivot!G488)","v":""},{"$f":"Autopivot!L488","v":0},{"$f":"LEFT(C487,20)&\":\"&Autopivot!D488&\"-\"&$D$6&\"-\"&Autopivot!H488","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C489-3020000&Autopivot!D489,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A489","v":0},{"$f":"Autopivot!B489","v":0},{"$f":"Autopivot!F489","v":0},{"$f":"Autopivot!E489","v":0},{"$f":"IF(Autopivot!G489=0,\"\",Autopivot!G489)","v":""},{"$f":"Autopivot!L489","v":0},{"$f":"LEFT(C488,20)&\":\"&Autopivot!D489&\"-\"&$D$6&\"-\"&Autopivot!H489","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C490-3020000&Autopivot!D490,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A490","v":0},{"$f":"Autopivot!B490","v":0},{"$f":"Autopivot!F490","v":0},{"$f":"Autopivot!E490","v":0},{"$f":"IF(Autopivot!G490=0,\"\",Autopivot!G490)","v":""},{"$f":"Autopivot!L490","v":0},{"$f":"LEFT(C489,20)&\":\"&Autopivot!D490&\"-\"&$D$6&\"-\"&Autopivot!H490","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C491-3020000&Autopivot!D491,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A491","v":0},{"$f":"Autopivot!B491","v":0},{"$f":"Autopivot!F491","v":0},{"$f":"Autopivot!E491","v":0},{"$f":"IF(Autopivot!G491=0,\"\",Autopivot!G491)","v":""},{"$f":"Autopivot!L491","v":0},{"$f":"LEFT(C490,20)&\":\"&Autopivot!D491&\"-\"&$D$6&\"-\"&Autopivot!H491","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C492-3020000&Autopivot!D492,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A492","v":0},{"$f":"Autopivot!B492","v":0},{"$f":"Autopivot!F492","v":0},{"$f":"Autopivot!E492","v":0},{"$f":"IF(Autopivot!G492=0,\"\",Autopivot!G492)","v":""},{"$f":"Autopivot!L492","v":0},{"$f":"LEFT(C491,20)&\":\"&Autopivot!D492&\"-\"&$D$6&\"-\"&Autopivot!H492","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C493-3020000&Autopivot!D493,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A493","v":0},{"$f":"Autopivot!B493","v":0},{"$f":"Autopivot!F493","v":0},{"$f":"Autopivot!E493","v":0},{"$f":"IF(Autopivot!G493=0,\"\",Autopivot!G493)","v":""},{"$f":"Autopivot!L493","v":0},{"$f":"LEFT(C492,20)&\":\"&Autopivot!D493&\"-\"&$D$6&\"-\"&Autopivot!H493","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C494-3020000&Autopivot!D494,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A494","v":0},{"$f":"Autopivot!B494","v":0},{"$f":"Autopivot!F494","v":0},{"$f":"Autopivot!E494","v":0},{"$f":"IF(Autopivot!G494=0,\"\",Autopivot!G494)","v":""},{"$f":"Autopivot!L494","v":0},{"$f":"LEFT(C493,20)&\":\"&Autopivot!D494&\"-\"&$D$6&\"-\"&Autopivot!H494","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C495-3020000&Autopivot!D495,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A495","v":0},{"$f":"Autopivot!B495","v":0},{"$f":"Autopivot!F495","v":0},{"$f":"Autopivot!E495","v":0},{"$f":"IF(Autopivot!G495=0,\"\",Autopivot!G495)","v":""},{"$f":"Autopivot!L495","v":0},{"$f":"LEFT(C494,20)&\":\"&Autopivot!D495&\"-\"&$D$6&\"-\"&Autopivot!H495","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C496-3020000&Autopivot!D496,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A496","v":0},{"$f":"Autopivot!B496","v":0},{"$f":"Autopivot!F496","v":0},{"$f":"Autopivot!E496","v":0},{"$f":"IF(Autopivot!G496=0,\"\",Autopivot!G496)","v":""},{"$f":"Autopivot!L496","v":0},{"$f":"LEFT(C495,20)&\":\"&Autopivot!D496&\"-\"&$D$6&\"-\"&Autopivot!H496","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C497-3020000&Autopivot!D497,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A497","v":0},{"$f":"Autopivot!B497","v":0},{"$f":"Autopivot!F497","v":0},{"$f":"Autopivot!E497","v":0},{"$f":"IF(Autopivot!G497=0,\"\",Autopivot!G497)","v":""},{"$f":"Autopivot!L497","v":0},{"$f":"LEFT(C496,20)&\":\"&Autopivot!D497&\"-\"&$D$6&\"-\"&Autopivot!H497","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C498-3020000&Autopivot!D498,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A498","v":0},{"$f":"Autopivot!B498","v":0},{"$f":"Autopivot!F498","v":0},{"$f":"Autopivot!E498","v":0},{"$f":"IF(Autopivot!G498=0,\"\",Autopivot!G498)","v":""},{"$f":"Autopivot!L498","v":0},{"$f":"LEFT(C497,20)&\":\"&Autopivot!D498&\"-\"&$D$6&\"-\"&Autopivot!H498","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C499-3020000&Autopivot!D499,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A499","v":0},{"$f":"Autopivot!B499","v":0},{"$f":"Autopivot!F499","v":0},{"$f":"Autopivot!E499","v":0},{"$f":"IF(Autopivot!G499=0,\"\",Autopivot!G499)","v":""},{"$f":"Autopivot!L499","v":0},{"$f":"LEFT(C498,20)&\":\"&Autopivot!D499&\"-\"&$D$6&\"-\"&Autopivot!H499","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C500-3020000&Autopivot!D500,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A500","v":0},{"$f":"Autopivot!B500","v":0},{"$f":"Autopivot!F500","v":0},{"$f":"Autopivot!E500","v":0},{"$f":"IF(Autopivot!G500=0,\"\",Autopivot!G500)","v":""},{"$f":"Autopivot!L500","v":0},{"$f":"LEFT(C499,20)&\":\"&Autopivot!D500&\"-\"&$D$6&\"-\"&Autopivot!H500","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C501-3020000&Autopivot!D501,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A501","v":0},{"$f":"Autopivot!B501","v":0},{"$f":"Autopivot!F501","v":0},{"$f":"Autopivot!E501","v":0},{"$f":"IF(Autopivot!G501=0,\"\",Autopivot!G501)","v":""},{"$f":"Autopivot!L501","v":0},{"$f":"LEFT(C500,20)&\":\"&Autopivot!D501&\"-\"&$D$6&\"-\"&Autopivot!H501","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C502-3020000&Autopivot!D502,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A502","v":0},{"$f":"Autopivot!B502","v":0},{"$f":"Autopivot!F502","v":0},{"$f":"Autopivot!E502","v":0},{"$f":"IF(Autopivot!G502=0,\"\",Autopivot!G502)","v":""},{"$f":"Autopivot!L502","v":0},{"$f":"LEFT(C501,20)&\":\"&Autopivot!D502&\"-\"&$D$6&\"-\"&Autopivot!H502","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C503-3020000&Autopivot!D503,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A503","v":0},{"$f":"Autopivot!B503","v":0},{"$f":"Autopivot!F503","v":0},{"$f":"Autopivot!E503","v":0},{"$f":"IF(Autopivot!G503=0,\"\",Autopivot!G503)","v":""},{"$f":"Autopivot!L503","v":0},{"$f":"LEFT(C502,20)&\":\"&Autopivot!D503&\"-\"&$D$6&\"-\"&Autopivot!H503","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C504-3020000&Autopivot!D504,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A504","v":0},{"$f":"Autopivot!B504","v":0},{"$f":"Autopivot!F504","v":0},{"$f":"Autopivot!E504","v":0},{"$f":"IF(Autopivot!G504=0,\"\",Autopivot!G504)","v":""},{"$f":"Autopivot!L504","v":0},{"$f":"LEFT(C503,20)&\":\"&Autopivot!D504&\"-\"&$D$6&\"-\"&Autopivot!H504","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C505-3020000&Autopivot!D505,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A505","v":0},{"$f":"Autopivot!B505","v":0},{"$f":"Autopivot!F505","v":0},{"$f":"Autopivot!E505","v":0},{"$f":"IF(Autopivot!G505=0,\"\",Autopivot!G505)","v":""},{"$f":"Autopivot!L505","v":0},{"$f":"LEFT(C504,20)&\":\"&Autopivot!D505&\"-\"&$D$6&\"-\"&Autopivot!H505","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C506-3020000&Autopivot!D506,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A506","v":0},{"$f":"Autopivot!B506","v":0},{"$f":"Autopivot!F506","v":0},{"$f":"Autopivot!E506","v":0},{"$f":"IF(Autopivot!G506=0,\"\",Autopivot!G506)","v":""},{"$f":"Autopivot!L506","v":0},{"$f":"LEFT(C505,20)&\":\"&Autopivot!D506&\"-\"&$D$6&\"-\"&Autopivot!H506","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C507-3020000&Autopivot!D507,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A507","v":0},{"$f":"Autopivot!B507","v":0},{"$f":"Autopivot!F507","v":0},{"$f":"Autopivot!E507","v":0},{"$f":"IF(Autopivot!G507=0,\"\",Autopivot!G507)","v":""},{"$f":"Autopivot!L507","v":0},{"$f":"LEFT(C506,20)&\":\"&Autopivot!D507&\"-\"&$D$6&\"-\"&Autopivot!H507","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C508-3020000&Autopivot!D508,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A508","v":0},{"$f":"Autopivot!B508","v":0},{"$f":"Autopivot!F508","v":0},{"$f":"Autopivot!E508","v":0},{"$f":"IF(Autopivot!G508=0,\"\",Autopivot!G508)","v":""},{"$f":"Autopivot!L508","v":0},{"$f":"LEFT(C507,20)&\":\"&Autopivot!D508&\"-\"&$D$6&\"-\"&Autopivot!H508","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C509-3020000&Autopivot!D509,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A509","v":0},{"$f":"Autopivot!B509","v":0},{"$f":"Autopivot!F509","v":0},{"$f":"Autopivot!E509","v":0},{"$f":"IF(Autopivot!G509=0,\"\",Autopivot!G509)","v":""},{"$f":"Autopivot!L509","v":0},{"$f":"LEFT(C508,20)&\":\"&Autopivot!D509&\"-\"&$D$6&\"-\"&Autopivot!H509","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C510-3020000&Autopivot!D510,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A510","v":0},{"$f":"Autopivot!B510","v":0},{"$f":"Autopivot!F510","v":0},{"$f":"Autopivot!E510","v":0},{"$f":"IF(Autopivot!G510=0,\"\",Autopivot!G510)","v":""},{"$f":"Autopivot!L510","v":0},{"$f":"LEFT(C509,20)&\":\"&Autopivot!D510&\"-\"&$D$6&\"-\"&Autopivot!H510","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C511-3020000&Autopivot!D511,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A511","v":0},{"$f":"Autopivot!B511","v":0},{"$f":"Autopivot!F511","v":0},{"$f":"Autopivot!E511","v":0},{"$f":"IF(Autopivot!G511=0,\"\",Autopivot!G511)","v":""},{"$f":"Autopivot!L511","v":0},{"$f":"LEFT(C510,20)&\":\"&Autopivot!D511&\"-\"&$D$6&\"-\"&Autopivot!H511","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C512-3020000&Autopivot!D512,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A512","v":0},{"$f":"Autopivot!B512","v":0},{"$f":"Autopivot!F512","v":0},{"$f":"Autopivot!E512","v":0},{"$f":"IF(Autopivot!G512=0,\"\",Autopivot!G512)","v":""},{"$f":"Autopivot!L512","v":0},{"$f":"LEFT(C511,20)&\":\"&Autopivot!D512&\"-\"&$D$6&\"-\"&Autopivot!H512","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C513-3020000&Autopivot!D513,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A513","v":0},{"$f":"Autopivot!B513","v":0},{"$f":"Autopivot!F513","v":0},{"$f":"Autopivot!E513","v":0},{"$f":"IF(Autopivot!G513=0,\"\",Autopivot!G513)","v":""},{"$f":"Autopivot!L513","v":0},{"$f":"LEFT(C512,20)&\":\"&Autopivot!D513&\"-\"&$D$6&\"-\"&Autopivot!H513","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C514-3020000&Autopivot!D514,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A514","v":0},{"$f":"Autopivot!B514","v":0},{"$f":"Autopivot!F514","v":0},{"$f":"Autopivot!E514","v":0},{"$f":"IF(Autopivot!G514=0,\"\",Autopivot!G514)","v":""},{"$f":"Autopivot!L514","v":0},{"$f":"LEFT(C513,20)&\":\"&Autopivot!D514&\"-\"&$D$6&\"-\"&Autopivot!H514","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C515-3020000&Autopivot!D515,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A515","v":0},{"$f":"Autopivot!B515","v":0},{"$f":"Autopivot!F515","v":0},{"$f":"Autopivot!E515","v":0},{"$f":"IF(Autopivot!G515=0,\"\",Autopivot!G515)","v":""},{"$f":"Autopivot!L515","v":0},{"$f":"LEFT(C514,20)&\":\"&Autopivot!D515&\"-\"&$D$6&\"-\"&Autopivot!H515","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C516-3020000&Autopivot!D516,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A516","v":0},{"$f":"Autopivot!B516","v":0},{"$f":"Autopivot!F516","v":0},{"$f":"Autopivot!E516","v":0},{"$f":"IF(Autopivot!G516=0,\"\",Autopivot!G516)","v":""},{"$f":"Autopivot!L516","v":0},{"$f":"LEFT(C515,20)&\":\"&Autopivot!D516&\"-\"&$D$6&\"-\"&Autopivot!H516","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C517-3020000&Autopivot!D517,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A517","v":0},{"$f":"Autopivot!B517","v":0},{"$f":"Autopivot!F517","v":0},{"$f":"Autopivot!E517","v":0},{"$f":"IF(Autopivot!G517=0,\"\",Autopivot!G517)","v":""},{"$f":"Autopivot!L517","v":0},{"$f":"LEFT(C516,20)&\":\"&Autopivot!D517&\"-\"&$D$6&\"-\"&Autopivot!H517","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C518-3020000&Autopivot!D518,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A518","v":0},{"$f":"Autopivot!B518","v":0},{"$f":"Autopivot!F518","v":0},{"$f":"Autopivot!E518","v":0},{"$f":"IF(Autopivot!G518=0,\"\",Autopivot!G518)","v":""},{"$f":"Autopivot!L518","v":0},{"$f":"LEFT(C517,20)&\":\"&Autopivot!D518&\"-\"&$D$6&\"-\"&Autopivot!H518","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C519-3020000&Autopivot!D519,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A519","v":0},{"$f":"Autopivot!B519","v":0},{"$f":"Autopivot!F519","v":0},{"$f":"Autopivot!E519","v":0},{"$f":"IF(Autopivot!G519=0,\"\",Autopivot!G519)","v":""},{"$f":"Autopivot!L519","v":0},{"$f":"LEFT(C518,20)&\":\"&Autopivot!D519&\"-\"&$D$6&\"-\"&Autopivot!H519","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C520-3020000&Autopivot!D520,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A520","v":0},{"$f":"Autopivot!B520","v":0},{"$f":"Autopivot!F520","v":0},{"$f":"Autopivot!E520","v":0},{"$f":"IF(Autopivot!G520=0,\"\",Autopivot!G520)","v":""},{"$f":"Autopivot!L520","v":0},{"$f":"LEFT(C519,20)&\":\"&Autopivot!D520&\"-\"&$D$6&\"-\"&Autopivot!H520","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C521-3020000&Autopivot!D521,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A521","v":0},{"$f":"Autopivot!B521","v":0},{"$f":"Autopivot!F521","v":0},{"$f":"Autopivot!E521","v":0},{"$f":"IF(Autopivot!G521=0,\"\",Autopivot!G521)","v":""},{"$f":"Autopivot!L521","v":0},{"$f":"LEFT(C520,20)&\":\"&Autopivot!D521&\"-\"&$D$6&\"-\"&Autopivot!H521","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C522-3020000&Autopivot!D522,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A522","v":0},{"$f":"Autopivot!B522","v":0},{"$f":"Autopivot!F522","v":0},{"$f":"Autopivot!E522","v":0},{"$f":"IF(Autopivot!G522=0,\"\",Autopivot!G522)","v":""},{"$f":"Autopivot!L522","v":0},{"$f":"LEFT(C521,20)&\":\"&Autopivot!D522&\"-\"&$D$6&\"-\"&Autopivot!H522","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C523-3020000&Autopivot!D523,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A523","v":0},{"$f":"Autopivot!B523","v":0},{"$f":"Autopivot!F523","v":0},{"$f":"Autopivot!E523","v":0},{"$f":"IF(Autopivot!G523=0,\"\",Autopivot!G523)","v":""},{"$f":"Autopivot!L523","v":0},{"$f":"LEFT(C522,20)&\":\"&Autopivot!D523&\"-\"&$D$6&\"-\"&Autopivot!H523","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C524-3020000&Autopivot!D524,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A524","v":0},{"$f":"Autopivot!B524","v":0},{"$f":"Autopivot!F524","v":0},{"$f":"Autopivot!E524","v":0},{"$f":"IF(Autopivot!G524=0,\"\",Autopivot!G524)","v":""},{"$f":"Autopivot!L524","v":0},{"$f":"LEFT(C523,20)&\":\"&Autopivot!D524&\"-\"&$D$6&\"-\"&Autopivot!H524","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C525-3020000&Autopivot!D525,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A525","v":0},{"$f":"Autopivot!B525","v":0},{"$f":"Autopivot!F525","v":0},{"$f":"Autopivot!E525","v":0},{"$f":"IF(Autopivot!G525=0,\"\",Autopivot!G525)","v":""},{"$f":"Autopivot!L525","v":0},{"$f":"LEFT(C524,20)&\":\"&Autopivot!D525&\"-\"&$D$6&\"-\"&Autopivot!H525","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C526-3020000&Autopivot!D526,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A526","v":0},{"$f":"Autopivot!B526","v":0},{"$f":"Autopivot!F526","v":0},{"$f":"Autopivot!E526","v":0},{"$f":"IF(Autopivot!G526=0,\"\",Autopivot!G526)","v":""},{"$f":"Autopivot!L526","v":0},{"$f":"LEFT(C525,20)&\":\"&Autopivot!D526&\"-\"&$D$6&\"-\"&Autopivot!H526","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C527-3020000&Autopivot!D527,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A527","v":0},{"$f":"Autopivot!B527","v":0},{"$f":"Autopivot!F527","v":0},{"$f":"Autopivot!E527","v":0},{"$f":"IF(Autopivot!G527=0,\"\",Autopivot!G527)","v":""},{"$f":"Autopivot!L527","v":0},{"$f":"LEFT(C526,20)&\":\"&Autopivot!D527&\"-\"&$D$6&\"-\"&Autopivot!H527","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C528-3020000&Autopivot!D528,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A528","v":0},{"$f":"Autopivot!B528","v":0},{"$f":"Autopivot!F528","v":0},{"$f":"Autopivot!E528","v":0},{"$f":"IF(Autopivot!G528=0,\"\",Autopivot!G528)","v":""},{"$f":"Autopivot!L528","v":0},{"$f":"LEFT(C527,20)&\":\"&Autopivot!D528&\"-\"&$D$6&\"-\"&Autopivot!H528","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C529-3020000&Autopivot!D529,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A529","v":0},{"$f":"Autopivot!B529","v":0},{"$f":"Autopivot!F529","v":0},{"$f":"Autopivot!E529","v":0},{"$f":"IF(Autopivot!G529=0,\"\",Autopivot!G529)","v":""},{"$f":"Autopivot!L529","v":0},{"$f":"LEFT(C528,20)&\":\"&Autopivot!D529&\"-\"&$D$6&\"-\"&Autopivot!H529","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C530-3020000&Autopivot!D530,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A530","v":0},{"$f":"Autopivot!B530","v":0},{"$f":"Autopivot!F530","v":0},{"$f":"Autopivot!E530","v":0},{"$f":"IF(Autopivot!G530=0,\"\",Autopivot!G530)","v":""},{"$f":"Autopivot!L530","v":0},{"$f":"LEFT(C529,20)&\":\"&Autopivot!D530&\"-\"&$D$6&\"-\"&Autopivot!H530","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C531-3020000&Autopivot!D531,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A531","v":0},{"$f":"Autopivot!B531","v":0},{"$f":"Autopivot!F531","v":0},{"$f":"Autopivot!E531","v":0},{"$f":"IF(Autopivot!G531=0,\"\",Autopivot!G531)","v":""},{"$f":"Autopivot!L531","v":0},{"$f":"LEFT(C530,20)&\":\"&Autopivot!D531&\"-\"&$D$6&\"-\"&Autopivot!H531","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C532-3020000&Autopivot!D532,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A532","v":0},{"$f":"Autopivot!B532","v":0},{"$f":"Autopivot!F532","v":0},{"$f":"Autopivot!E532","v":0},{"$f":"IF(Autopivot!G532=0,\"\",Autopivot!G532)","v":""},{"$f":"Autopivot!L532","v":0},{"$f":"LEFT(C531,20)&\":\"&Autopivot!D532&\"-\"&$D$6&\"-\"&Autopivot!H532","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C533-3020000&Autopivot!D533,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A533","v":0},{"$f":"Autopivot!B533","v":0},{"$f":"Autopivot!F533","v":0},{"$f":"Autopivot!E533","v":0},{"$f":"IF(Autopivot!G533=0,\"\",Autopivot!G533)","v":""},{"$f":"Autopivot!L533","v":0},{"$f":"LEFT(C532,20)&\":\"&Autopivot!D533&\"-\"&$D$6&\"-\"&Autopivot!H533","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C534-3020000&Autopivot!D534,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A534","v":0},{"$f":"Autopivot!B534","v":0},{"$f":"Autopivot!F534","v":0},{"$f":"Autopivot!E534","v":0},{"$f":"IF(Autopivot!G534=0,\"\",Autopivot!G534)","v":""},{"$f":"Autopivot!L534","v":0},{"$f":"LEFT(C533,20)&\":\"&Autopivot!D534&\"-\"&$D$6&\"-\"&Autopivot!H534","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C535-3020000&Autopivot!D535,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A535","v":0},{"$f":"Autopivot!B535","v":0},{"$f":"Autopivot!F535","v":0},{"$f":"Autopivot!E535","v":0},{"$f":"IF(Autopivot!G535=0,\"\",Autopivot!G535)","v":""},{"$f":"Autopivot!L535","v":0},{"$f":"LEFT(C534,20)&\":\"&Autopivot!D535&\"-\"&$D$6&\"-\"&Autopivot!H535","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C536-3020000&Autopivot!D536,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A536","v":0},{"$f":"Autopivot!B536","v":0},{"$f":"Autopivot!F536","v":0},{"$f":"Autopivot!E536","v":0},{"$f":"IF(Autopivot!G536=0,\"\",Autopivot!G536)","v":""},{"$f":"Autopivot!L536","v":0},{"$f":"LEFT(C535,20)&\":\"&Autopivot!D536&\"-\"&$D$6&\"-\"&Autopivot!H536","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C537-3020000&Autopivot!D537,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A537","v":0},{"$f":"Autopivot!B537","v":0},{"$f":"Autopivot!F537","v":0},{"$f":"Autopivot!E537","v":0},{"$f":"IF(Autopivot!G537=0,\"\",Autopivot!G537)","v":""},{"$f":"Autopivot!L537","v":0},{"$f":"LEFT(C536,20)&\":\"&Autopivot!D537&\"-\"&$D$6&\"-\"&Autopivot!H537","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C538-3020000&Autopivot!D538,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A538","v":0},{"$f":"Autopivot!B538","v":0},{"$f":"Autopivot!F538","v":0},{"$f":"Autopivot!E538","v":0},{"$f":"IF(Autopivot!G538=0,\"\",Autopivot!G538)","v":""},{"$f":"Autopivot!L538","v":0},{"$f":"LEFT(C537,20)&\":\"&Autopivot!D538&\"-\"&$D$6&\"-\"&Autopivot!H538","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C539-3020000&Autopivot!D539,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A539","v":0},{"$f":"Autopivot!B539","v":0},{"$f":"Autopivot!F539","v":0},{"$f":"Autopivot!E539","v":0},{"$f":"IF(Autopivot!G539=0,\"\",Autopivot!G539)","v":""},{"$f":"Autopivot!L539","v":0},{"$f":"LEFT(C538,20)&\":\"&Autopivot!D539&\"-\"&$D$6&\"-\"&Autopivot!H539","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C540-3020000&Autopivot!D540,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A540","v":0},{"$f":"Autopivot!B540","v":0},{"$f":"Autopivot!F540","v":0},{"$f":"Autopivot!E540","v":0},{"$f":"IF(Autopivot!G540=0,\"\",Autopivot!G540)","v":""},{"$f":"Autopivot!L540","v":0},{"$f":"LEFT(C539,20)&\":\"&Autopivot!D540&\"-\"&$D$6&\"-\"&Autopivot!H540","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C541-3020000&Autopivot!D541,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A541","v":0},{"$f":"Autopivot!B541","v":0},{"$f":"Autopivot!F541","v":0},{"$f":"Autopivot!E541","v":0},{"$f":"IF(Autopivot!G541=0,\"\",Autopivot!G541)","v":""},{"$f":"Autopivot!L541","v":0},{"$f":"LEFT(C540,20)&\":\"&Autopivot!D541&\"-\"&$D$6&\"-\"&Autopivot!H541","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C542-3020000&Autopivot!D542,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A542","v":0},{"$f":"Autopivot!B542","v":0},{"$f":"Autopivot!F542","v":0},{"$f":"Autopivot!E542","v":0},{"$f":"IF(Autopivot!G542=0,\"\",Autopivot!G542)","v":""},{"$f":"Autopivot!L542","v":0},{"$f":"LEFT(C541,20)&\":\"&Autopivot!D542&\"-\"&$D$6&\"-\"&Autopivot!H542","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C543-3020000&Autopivot!D543,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A543","v":0},{"$f":"Autopivot!B543","v":0},{"$f":"Autopivot!F543","v":0},{"$f":"Autopivot!E543","v":0},{"$f":"IF(Autopivot!G543=0,\"\",Autopivot!G543)","v":""},{"$f":"Autopivot!L543","v":0},{"$f":"LEFT(C542,20)&\":\"&Autopivot!D543&\"-\"&$D$6&\"-\"&Autopivot!H543","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C544-3020000&Autopivot!D544,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A544","v":0},{"$f":"Autopivot!B544","v":0},{"$f":"Autopivot!F544","v":0},{"$f":"Autopivot!E544","v":0},{"$f":"IF(Autopivot!G544=0,\"\",Autopivot!G544)","v":""},{"$f":"Autopivot!L544","v":0},{"$f":"LEFT(C543,20)&\":\"&Autopivot!D544&\"-\"&$D$6&\"-\"&Autopivot!H544","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C545-3020000&Autopivot!D545,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A545","v":0},{"$f":"Autopivot!B545","v":0},{"$f":"Autopivot!F545","v":0},{"$f":"Autopivot!E545","v":0},{"$f":"IF(Autopivot!G545=0,\"\",Autopivot!G545)","v":""},{"$f":"Autopivot!L545","v":0},{"$f":"LEFT(C544,20)&\":\"&Autopivot!D545&\"-\"&$D$6&\"-\"&Autopivot!H545","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C546-3020000&Autopivot!D546,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A546","v":0},{"$f":"Autopivot!B546","v":0},{"$f":"Autopivot!F546","v":0},{"$f":"Autopivot!E546","v":0},{"$f":"IF(Autopivot!G546=0,\"\",Autopivot!G546)","v":""},{"$f":"Autopivot!L546","v":0},{"$f":"LEFT(C545,20)&\":\"&Autopivot!D546&\"-\"&$D$6&\"-\"&Autopivot!H546","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C547-3020000&Autopivot!D547,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A547","v":0},{"$f":"Autopivot!B547","v":0},{"$f":"Autopivot!F547","v":0},{"$f":"Autopivot!E547","v":0},{"$f":"IF(Autopivot!G547=0,\"\",Autopivot!G547)","v":""},{"$f":"Autopivot!L547","v":0},{"$f":"LEFT(C546,20)&\":\"&Autopivot!D547&\"-\"&$D$6&\"-\"&Autopivot!H547","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C548-3020000&Autopivot!D548,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A548","v":0},{"$f":"Autopivot!B548","v":0},{"$f":"Autopivot!F548","v":0},{"$f":"Autopivot!E548","v":0},{"$f":"IF(Autopivot!G548=0,\"\",Autopivot!G548)","v":""},{"$f":"Autopivot!L548","v":0},{"$f":"LEFT(C547,20)&\":\"&Autopivot!D548&\"-\"&$D$6&\"-\"&Autopivot!H548","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C549-3020000&Autopivot!D549,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A549","v":0},{"$f":"Autopivot!B549","v":0},{"$f":"Autopivot!F549","v":0},{"$f":"Autopivot!E549","v":0},{"$f":"IF(Autopivot!G549=0,\"\",Autopivot!G549)","v":""},{"$f":"Autopivot!L549","v":0},{"$f":"LEFT(C548,20)&\":\"&Autopivot!D549&\"-\"&$D$6&\"-\"&Autopivot!H549","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C550-3020000&Autopivot!D550,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A550","v":0},{"$f":"Autopivot!B550","v":0},{"$f":"Autopivot!F550","v":0},{"$f":"Autopivot!E550","v":0},{"$f":"IF(Autopivot!G550=0,\"\",Autopivot!G550)","v":""},{"$f":"Autopivot!L550","v":0},{"$f":"LEFT(C549,20)&\":\"&Autopivot!D550&\"-\"&$D$6&\"-\"&Autopivot!H550","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C551-3020000&Autopivot!D551,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A551","v":0},{"$f":"Autopivot!B551","v":0},{"$f":"Autopivot!F551","v":0},{"$f":"Autopivot!E551","v":0},{"$f":"IF(Autopivot!G551=0,\"\",Autopivot!G551)","v":""},{"$f":"Autopivot!L551","v":0},{"$f":"LEFT(C550,20)&\":\"&Autopivot!D551&\"-\"&$D$6&\"-\"&Autopivot!H551","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C552-3020000&Autopivot!D552,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A552","v":0},{"$f":"Autopivot!B552","v":0},{"$f":"Autopivot!F552","v":0},{"$f":"Autopivot!E552","v":0},{"$f":"IF(Autopivot!G552=0,\"\",Autopivot!G552)","v":""},{"$f":"Autopivot!L552","v":0},{"$f":"LEFT(C551,20)&\":\"&Autopivot!D552&\"-\"&$D$6&\"-\"&Autopivot!H552","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C553-3020000&Autopivot!D553,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A553","v":0},{"$f":"Autopivot!B553","v":0},{"$f":"Autopivot!F553","v":0},{"$f":"Autopivot!E553","v":0},{"$f":"IF(Autopivot!G553=0,\"\",Autopivot!G553)","v":""},{"$f":"Autopivot!L553","v":0},{"$f":"LEFT(C552,20)&\":\"&Autopivot!D553&\"-\"&$D$6&\"-\"&Autopivot!H553","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C554-3020000&Autopivot!D554,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A554","v":0},{"$f":"Autopivot!B554","v":0},{"$f":"Autopivot!F554","v":0},{"$f":"Autopivot!E554","v":0},{"$f":"IF(Autopivot!G554=0,\"\",Autopivot!G554)","v":""},{"$f":"Autopivot!L554","v":0},{"$f":"LEFT(C553,20)&\":\"&Autopivot!D554&\"-\"&$D$6&\"-\"&Autopivot!H554","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C555-3020000&Autopivot!D555,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A555","v":0},{"$f":"Autopivot!B555","v":0},{"$f":"Autopivot!F555","v":0},{"$f":"Autopivot!E555","v":0},{"$f":"IF(Autopivot!G555=0,\"\",Autopivot!G555)","v":""},{"$f":"Autopivot!L555","v":0},{"$f":"LEFT(C554,20)&\":\"&Autopivot!D555&\"-\"&$D$6&\"-\"&Autopivot!H555","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C556-3020000&Autopivot!D556,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A556","v":0},{"$f":"Autopivot!B556","v":0},{"$f":"Autopivot!F556","v":0},{"$f":"Autopivot!E556","v":0},{"$f":"IF(Autopivot!G556=0,\"\",Autopivot!G556)","v":""},{"$f":"Autopivot!L556","v":0},{"$f":"LEFT(C555,20)&\":\"&Autopivot!D556&\"-\"&$D$6&\"-\"&Autopivot!H556","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C557-3020000&Autopivot!D557,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A557","v":0},{"$f":"Autopivot!B557","v":0},{"$f":"Autopivot!F557","v":0},{"$f":"Autopivot!E557","v":0},{"$f":"IF(Autopivot!G557=0,\"\",Autopivot!G557)","v":""},{"$f":"Autopivot!L557","v":0},{"$f":"LEFT(C556,20)&\":\"&Autopivot!D557&\"-\"&$D$6&\"-\"&Autopivot!H557","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C558-3020000&Autopivot!D558,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A558","v":0},{"$f":"Autopivot!B558","v":0},{"$f":"Autopivot!F558","v":0},{"$f":"Autopivot!E558","v":0},{"$f":"IF(Autopivot!G558=0,\"\",Autopivot!G558)","v":""},{"$f":"Autopivot!L558","v":0},{"$f":"LEFT(C557,20)&\":\"&Autopivot!D558&\"-\"&$D$6&\"-\"&Autopivot!H558","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C559-3020000&Autopivot!D559,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A559","v":0},{"$f":"Autopivot!B559","v":0},{"$f":"Autopivot!F559","v":0},{"$f":"Autopivot!E559","v":0},{"$f":"IF(Autopivot!G559=0,\"\",Autopivot!G559)","v":""},{"$f":"Autopivot!L559","v":0},{"$f":"LEFT(C558,20)&\":\"&Autopivot!D559&\"-\"&$D$6&\"-\"&Autopivot!H559","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C560-3020000&Autopivot!D560,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A560","v":0},{"$f":"Autopivot!B560","v":0},{"$f":"Autopivot!F560","v":0},{"$f":"Autopivot!E560","v":0},{"$f":"IF(Autopivot!G560=0,\"\",Autopivot!G560)","v":""},{"$f":"Autopivot!L560","v":0},{"$f":"LEFT(C559,20)&\":\"&Autopivot!D560&\"-\"&$D$6&\"-\"&Autopivot!H560","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C561-3020000&Autopivot!D561,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A561","v":0},{"$f":"Autopivot!B561","v":0},{"$f":"Autopivot!F561","v":0},{"$f":"Autopivot!E561","v":0},{"$f":"IF(Autopivot!G561=0,\"\",Autopivot!G561)","v":""},{"$f":"Autopivot!L561","v":0},{"$f":"LEFT(C560,20)&\":\"&Autopivot!D561&\"-\"&$D$6&\"-\"&Autopivot!H561","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C562-3020000&Autopivot!D562,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A562","v":0},{"$f":"Autopivot!B562","v":0},{"$f":"Autopivot!F562","v":0},{"$f":"Autopivot!E562","v":0},{"$f":"IF(Autopivot!G562=0,\"\",Autopivot!G562)","v":""},{"$f":"Autopivot!L562","v":0},{"$f":"LEFT(C561,20)&\":\"&Autopivot!D562&\"-\"&$D$6&\"-\"&Autopivot!H562","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C563-3020000&Autopivot!D563,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A563","v":0},{"$f":"Autopivot!B563","v":0},{"$f":"Autopivot!F563","v":0},{"$f":"Autopivot!E563","v":0},{"$f":"IF(Autopivot!G563=0,\"\",Autopivot!G563)","v":""},{"$f":"Autopivot!L563","v":0},{"$f":"LEFT(C562,20)&\":\"&Autopivot!D563&\"-\"&$D$6&\"-\"&Autopivot!H563","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C564-3020000&Autopivot!D564,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A564","v":0},{"$f":"Autopivot!B564","v":0},{"$f":"Autopivot!F564","v":0},{"$f":"Autopivot!E564","v":0},{"$f":"IF(Autopivot!G564=0,\"\",Autopivot!G564)","v":""},{"$f":"Autopivot!L564","v":0},{"$f":"LEFT(C563,20)&\":\"&Autopivot!D564&\"-\"&$D$6&\"-\"&Autopivot!H564","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C565-3020000&Autopivot!D565,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A565","v":0},{"$f":"Autopivot!B565","v":0},{"$f":"Autopivot!F565","v":0},{"$f":"Autopivot!E565","v":0},{"$f":"IF(Autopivot!G565=0,\"\",Autopivot!G565)","v":""},{"$f":"Autopivot!L565","v":0},{"$f":"LEFT(C564,20)&\":\"&Autopivot!D565&\"-\"&$D$6&\"-\"&Autopivot!H565","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C566-3020000&Autopivot!D566,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A566","v":0},{"$f":"Autopivot!B566","v":0},{"$f":"Autopivot!F566","v":0},{"$f":"Autopivot!E566","v":0},{"$f":"IF(Autopivot!G566=0,\"\",Autopivot!G566)","v":""},{"$f":"Autopivot!L566","v":0},{"$f":"LEFT(C565,20)&\":\"&Autopivot!D566&\"-\"&$D$6&\"-\"&Autopivot!H566","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C567-3020000&Autopivot!D567,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A567","v":0},{"$f":"Autopivot!B567","v":0},{"$f":"Autopivot!F567","v":0},{"$f":"Autopivot!E567","v":0},{"$f":"IF(Autopivot!G567=0,\"\",Autopivot!G567)","v":""},{"$f":"Autopivot!L567","v":0},{"$f":"LEFT(C566,20)&\":\"&Autopivot!D567&\"-\"&$D$6&\"-\"&Autopivot!H567","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C568-3020000&Autopivot!D568,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A568","v":0},{"$f":"Autopivot!B568","v":0},{"$f":"Autopivot!F568","v":0},{"$f":"Autopivot!E568","v":0},{"$f":"IF(Autopivot!G568=0,\"\",Autopivot!G568)","v":""},{"$f":"Autopivot!L568","v":0},{"$f":"LEFT(C567,20)&\":\"&Autopivot!D568&\"-\"&$D$6&\"-\"&Autopivot!H568","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C569-3020000&Autopivot!D569,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A569","v":0},{"$f":"Autopivot!B569","v":0},{"$f":"Autopivot!F569","v":0},{"$f":"Autopivot!E569","v":0},{"$f":"IF(Autopivot!G569=0,\"\",Autopivot!G569)","v":""},{"$f":"Autopivot!L569","v":0},{"$f":"LEFT(C568,20)&\":\"&Autopivot!D569&\"-\"&$D$6&\"-\"&Autopivot!H569","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C570-3020000&Autopivot!D570,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A570","v":0},{"$f":"Autopivot!B570","v":0},{"$f":"Autopivot!F570","v":0},{"$f":"Autopivot!E570","v":0},{"$f":"IF(Autopivot!G570=0,\"\",Autopivot!G570)","v":""},{"$f":"Autopivot!L570","v":0},{"$f":"LEFT(C569,20)&\":\"&Autopivot!D570&\"-\"&$D$6&\"-\"&Autopivot!H570","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C571-3020000&Autopivot!D571,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A571","v":0},{"$f":"Autopivot!B571","v":0},{"$f":"Autopivot!F571","v":0},{"$f":"Autopivot!E571","v":0},{"$f":"IF(Autopivot!G571=0,\"\",Autopivot!G571)","v":""},{"$f":"Autopivot!L571","v":0},{"$f":"LEFT(C570,20)&\":\"&Autopivot!D571&\"-\"&$D$6&\"-\"&Autopivot!H571","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C572-3020000&Autopivot!D572,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A572","v":0},{"$f":"Autopivot!B572","v":0},{"$f":"Autopivot!F572","v":0},{"$f":"Autopivot!E572","v":0},{"$f":"IF(Autopivot!G572=0,\"\",Autopivot!G572)","v":""},{"$f":"Autopivot!L572","v":0},{"$f":"LEFT(C571,20)&\":\"&Autopivot!D572&\"-\"&$D$6&\"-\"&Autopivot!H572","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C573-3020000&Autopivot!D573,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A573","v":0},{"$f":"Autopivot!B573","v":0},{"$f":"Autopivot!F573","v":0},{"$f":"Autopivot!E573","v":0},{"$f":"IF(Autopivot!G573=0,\"\",Autopivot!G573)","v":""},{"$f":"Autopivot!L573","v":0},{"$f":"LEFT(C572,20)&\":\"&Autopivot!D573&\"-\"&$D$6&\"-\"&Autopivot!H573","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C574-3020000&Autopivot!D574,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A574","v":0},{"$f":"Autopivot!B574","v":0},{"$f":"Autopivot!F574","v":0},{"$f":"Autopivot!E574","v":0},{"$f":"IF(Autopivot!G574=0,\"\",Autopivot!G574)","v":""},{"$f":"Autopivot!L574","v":0},{"$f":"LEFT(C573,20)&\":\"&Autopivot!D574&\"-\"&$D$6&\"-\"&Autopivot!H574","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C575-3020000&Autopivot!D575,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A575","v":0},{"$f":"Autopivot!B575","v":0},{"$f":"Autopivot!F575","v":0},{"$f":"Autopivot!E575","v":0},{"$f":"IF(Autopivot!G575=0,\"\",Autopivot!G575)","v":""},{"$f":"Autopivot!L575","v":0},{"$f":"LEFT(C574,20)&\":\"&Autopivot!D575&\"-\"&$D$6&\"-\"&Autopivot!H575","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C576-3020000&Autopivot!D576,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A576","v":0},{"$f":"Autopivot!B576","v":0},{"$f":"Autopivot!F576","v":0},{"$f":"Autopivot!E576","v":0},{"$f":"IF(Autopivot!G576=0,\"\",Autopivot!G576)","v":""},{"$f":"Autopivot!L576","v":0},{"$f":"LEFT(C575,20)&\":\"&Autopivot!D576&\"-\"&$D$6&\"-\"&Autopivot!H576","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C577-3020000&Autopivot!D577,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A577","v":0},{"$f":"Autopivot!B577","v":0},{"$f":"Autopivot!F577","v":0},{"$f":"Autopivot!E577","v":0},{"$f":"IF(Autopivot!G577=0,\"\",Autopivot!G577)","v":""},{"$f":"Autopivot!L577","v":0},{"$f":"LEFT(C576,20)&\":\"&Autopivot!D577&\"-\"&$D$6&\"-\"&Autopivot!H577","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C578-3020000&Autopivot!D578,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A578","v":0},{"$f":"Autopivot!B578","v":0},{"$f":"Autopivot!F578","v":0},{"$f":"Autopivot!E578","v":0},{"$f":"IF(Autopivot!G578=0,\"\",Autopivot!G578)","v":""},{"$f":"Autopivot!L578","v":0},{"$f":"LEFT(C577,20)&\":\"&Autopivot!D578&\"-\"&$D$6&\"-\"&Autopivot!H578","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C579-3020000&Autopivot!D579,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A579","v":0},{"$f":"Autopivot!B579","v":0},{"$f":"Autopivot!F579","v":0},{"$f":"Autopivot!E579","v":0},{"$f":"IF(Autopivot!G579=0,\"\",Autopivot!G579)","v":""},{"$f":"Autopivot!L579","v":0},{"$f":"LEFT(C578,20)&\":\"&Autopivot!D579&\"-\"&$D$6&\"-\"&Autopivot!H579","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C580-3020000&Autopivot!D580,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A580","v":0},{"$f":"Autopivot!B580","v":0},{"$f":"Autopivot!F580","v":0},{"$f":"Autopivot!E580","v":0},{"$f":"IF(Autopivot!G580=0,\"\",Autopivot!G580)","v":""},{"$f":"Autopivot!L580","v":0},{"$f":"LEFT(C579,20)&\":\"&Autopivot!D580&\"-\"&$D$6&\"-\"&Autopivot!H580","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C581-3020000&Autopivot!D581,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A581","v":0},{"$f":"Autopivot!B581","v":0},{"$f":"Autopivot!F581","v":0},{"$f":"Autopivot!E581","v":0},{"$f":"IF(Autopivot!G581=0,\"\",Autopivot!G581)","v":""},{"$f":"Autopivot!L581","v":0},{"$f":"LEFT(C580,20)&\":\"&Autopivot!D581&\"-\"&$D$6&\"-\"&Autopivot!H581","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C582-3020000&Autopivot!D582,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A582","v":0},{"$f":"Autopivot!B582","v":0},{"$f":"Autopivot!F582","v":0},{"$f":"Autopivot!E582","v":0},{"$f":"IF(Autopivot!G582=0,\"\",Autopivot!G582)","v":""},{"$f":"Autopivot!L582","v":0},{"$f":"LEFT(C581,20)&\":\"&Autopivot!D582&\"-\"&$D$6&\"-\"&Autopivot!H582","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C583-3020000&Autopivot!D583,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A583","v":0},{"$f":"Autopivot!B583","v":0},{"$f":"Autopivot!F583","v":0},{"$f":"Autopivot!E583","v":0},{"$f":"IF(Autopivot!G583=0,\"\",Autopivot!G583)","v":""},{"$f":"Autopivot!L583","v":0},{"$f":"LEFT(C582,20)&\":\"&Autopivot!D583&\"-\"&$D$6&\"-\"&Autopivot!H583","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C584-3020000&Autopivot!D584,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A584","v":0},{"$f":"Autopivot!B584","v":0},{"$f":"Autopivot!F584","v":0},{"$f":"Autopivot!E584","v":0},{"$f":"IF(Autopivot!G584=0,\"\",Autopivot!G584)","v":""},{"$f":"Autopivot!L584","v":0},{"$f":"LEFT(C583,20)&\":\"&Autopivot!D584&\"-\"&$D$6&\"-\"&Autopivot!H584","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C585-3020000&Autopivot!D585,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A585","v":0},{"$f":"Autopivot!B585","v":0},{"$f":"Autopivot!F585","v":0},{"$f":"Autopivot!E585","v":0},{"$f":"IF(Autopivot!G585=0,\"\",Autopivot!G585)","v":""},{"$f":"Autopivot!L585","v":0},{"$f":"LEFT(C584,20)&\":\"&Autopivot!D585&\"-\"&$D$6&\"-\"&Autopivot!H585","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C586-3020000&Autopivot!D586,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A586","v":0},{"$f":"Autopivot!B586","v":0},{"$f":"Autopivot!F586","v":0},{"$f":"Autopivot!E586","v":0},{"$f":"IF(Autopivot!G586=0,\"\",Autopivot!G586)","v":""},{"$f":"Autopivot!L586","v":0},{"$f":"LEFT(C585,20)&\":\"&Autopivot!D586&\"-\"&$D$6&\"-\"&Autopivot!H586","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C587-3020000&Autopivot!D587,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A587","v":0},{"$f":"Autopivot!B587","v":0},{"$f":"Autopivot!F587","v":0},{"$f":"Autopivot!E587","v":0},{"$f":"IF(Autopivot!G587=0,\"\",Autopivot!G587)","v":""},{"$f":"Autopivot!L587","v":0},{"$f":"LEFT(C586,20)&\":\"&Autopivot!D587&\"-\"&$D$6&\"-\"&Autopivot!H587","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C588-3020000&Autopivot!D588,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A588","v":0},{"$f":"Autopivot!B588","v":0},{"$f":"Autopivot!F588","v":0},{"$f":"Autopivot!E588","v":0},{"$f":"IF(Autopivot!G588=0,\"\",Autopivot!G588)","v":""},{"$f":"Autopivot!L588","v":0},{"$f":"LEFT(C587,20)&\":\"&Autopivot!D588&\"-\"&$D$6&\"-\"&Autopivot!H588","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C589-3020000&Autopivot!D589,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A589","v":0},{"$f":"Autopivot!B589","v":0},{"$f":"Autopivot!F589","v":0},{"$f":"Autopivot!E589","v":0},{"$f":"IF(Autopivot!G589=0,\"\",Autopivot!G589)","v":""},{"$f":"Autopivot!L589","v":0},{"$f":"LEFT(C588,20)&\":\"&Autopivot!D589&\"-\"&$D$6&\"-\"&Autopivot!H589","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C590-3020000&Autopivot!D590,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A590","v":0},{"$f":"Autopivot!B590","v":0},{"$f":"Autopivot!F590","v":0},{"$f":"Autopivot!E590","v":0},{"$f":"IF(Autopivot!G590=0,\"\",Autopivot!G590)","v":""},{"$f":"Autopivot!L590","v":0},{"$f":"LEFT(C589,20)&\":\"&Autopivot!D590&\"-\"&$D$6&\"-\"&Autopivot!H590","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C591-3020000&Autopivot!D591,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A591","v":0},{"$f":"Autopivot!B591","v":0},{"$f":"Autopivot!F591","v":0},{"$f":"Autopivot!E591","v":0},{"$f":"IF(Autopivot!G591=0,\"\",Autopivot!G591)","v":""},{"$f":"Autopivot!L591","v":0},{"$f":"LEFT(C590,20)&\":\"&Autopivot!D591&\"-\"&$D$6&\"-\"&Autopivot!H591","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C592-3020000&Autopivot!D592,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A592","v":0},{"$f":"Autopivot!B592","v":0},{"$f":"Autopivot!F592","v":0},{"$f":"Autopivot!E592","v":0},{"$f":"IF(Autopivot!G592=0,\"\",Autopivot!G592)","v":""},{"$f":"Autopivot!L592","v":0},{"$f":"LEFT(C591,20)&\":\"&Autopivot!D592&\"-\"&$D$6&\"-\"&Autopivot!H592","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C593-3020000&Autopivot!D593,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A593","v":0},{"$f":"Autopivot!B593","v":0},{"$f":"Autopivot!F593","v":0},{"$f":"Autopivot!E593","v":0},{"$f":"IF(Autopivot!G593=0,\"\",Autopivot!G593)","v":""},{"$f":"Autopivot!L593","v":0},{"$f":"LEFT(C592,20)&\":\"&Autopivot!D593&\"-\"&$D$6&\"-\"&Autopivot!H593","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C594-3020000&Autopivot!D594,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A594","v":0},{"$f":"Autopivot!B594","v":0},{"$f":"Autopivot!F594","v":0},{"$f":"Autopivot!E594","v":0},{"$f":"IF(Autopivot!G594=0,\"\",Autopivot!G594)","v":""},{"$f":"Autopivot!L594","v":0},{"$f":"LEFT(C593,20)&\":\"&Autopivot!D594&\"-\"&$D$6&\"-\"&Autopivot!H594","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C595-3020000&Autopivot!D595,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A595","v":0},{"$f":"Autopivot!B595","v":0},{"$f":"Autopivot!F595","v":0},{"$f":"Autopivot!E595","v":0},{"$f":"IF(Autopivot!G595=0,\"\",Autopivot!G595)","v":""},{"$f":"Autopivot!L595","v":0},{"$f":"LEFT(C594,20)&\":\"&Autopivot!D595&\"-\"&$D$6&\"-\"&Autopivot!H595","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C596-3020000&Autopivot!D596,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A596","v":0},{"$f":"Autopivot!B596","v":0},{"$f":"Autopivot!F596","v":0},{"$f":"Autopivot!E596","v":0},{"$f":"IF(Autopivot!G596=0,\"\",Autopivot!G596)","v":""},{"$f":"Autopivot!L596","v":0},{"$f":"LEFT(C595,20)&\":\"&Autopivot!D596&\"-\"&$D$6&\"-\"&Autopivot!H596","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C597-3020000&Autopivot!D597,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A597","v":0},{"$f":"Autopivot!B597","v":0},{"$f":"Autopivot!F597","v":0},{"$f":"Autopivot!E597","v":0},{"$f":"IF(Autopivot!G597=0,\"\",Autopivot!G597)","v":""},{"$f":"Autopivot!L597","v":0},{"$f":"LEFT(C596,20)&\":\"&Autopivot!D597&\"-\"&$D$6&\"-\"&Autopivot!H597","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C598-3020000&Autopivot!D598,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A598","v":0},{"$f":"Autopivot!B598","v":0},{"$f":"Autopivot!F598","v":0},{"$f":"Autopivot!E598","v":0},{"$f":"IF(Autopivot!G598=0,\"\",Autopivot!G598)","v":""},{"$f":"Autopivot!L598","v":0},{"$f":"LEFT(C597,20)&\":\"&Autopivot!D598&\"-\"&$D$6&\"-\"&Autopivot!H598","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C599-3020000&Autopivot!D599,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A599","v":0},{"$f":"Autopivot!B599","v":0},{"$f":"Autopivot!F599","v":0},{"$f":"Autopivot!E599","v":0},{"$f":"IF(Autopivot!G599=0,\"\",Autopivot!G599)","v":""},{"$f":"Autopivot!L599","v":0},{"$f":"LEFT(C598,20)&\":\"&Autopivot!D599&\"-\"&$D$6&\"-\"&Autopivot!H599","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C600-3020000&Autopivot!D600,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A600","v":0},{"$f":"Autopivot!B600","v":0},{"$f":"Autopivot!F600","v":0},{"$f":"Autopivot!E600","v":0},{"$f":"IF(Autopivot!G600=0,\"\",Autopivot!G600)","v":""},{"$f":"Autopivot!L600","v":0},{"$f":"LEFT(C599,20)&\":\"&Autopivot!D600&\"-\"&$D$6&\"-\"&Autopivot!H600","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C601-3020000&Autopivot!D601,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A601","v":0},{"$f":"Autopivot!B601","v":0},{"$f":"Autopivot!F601","v":0},{"$f":"Autopivot!E601","v":0},{"$f":"IF(Autopivot!G601=0,\"\",Autopivot!G601)","v":""},{"$f":"Autopivot!L601","v":0},{"$f":"LEFT(C600,20)&\":\"&Autopivot!D601&\"-\"&$D$6&\"-\"&Autopivot!H601","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C602-3020000&Autopivot!D602,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A602","v":0},{"$f":"Autopivot!B602","v":0},{"$f":"Autopivot!F602","v":0},{"$f":"Autopivot!E602","v":0},{"$f":"IF(Autopivot!G602=0,\"\",Autopivot!G602)","v":""},{"$f":"Autopivot!L602","v":0},{"$f":"LEFT(C601,20)&\":\"&Autopivot!D602&\"-\"&$D$6&\"-\"&Autopivot!H602","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C603-3020000&Autopivot!D603,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A603","v":0},{"$f":"Autopivot!B603","v":0},{"$f":"Autopivot!F603","v":0},{"$f":"Autopivot!E603","v":0},{"$f":"IF(Autopivot!G603=0,\"\",Autopivot!G603)","v":""},{"$f":"Autopivot!L603","v":0},{"$f":"LEFT(C602,20)&\":\"&Autopivot!D603&\"-\"&$D$6&\"-\"&Autopivot!H603","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C604-3020000&Autopivot!D604,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A604","v":0},{"$f":"Autopivot!B604","v":0},{"$f":"Autopivot!F604","v":0},{"$f":"Autopivot!E604","v":0},{"$f":"IF(Autopivot!G604=0,\"\",Autopivot!G604)","v":""},{"$f":"Autopivot!L604","v":0},{"$f":"LEFT(C603,20)&\":\"&Autopivot!D604&\"-\"&$D$6&\"-\"&Autopivot!H604","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C605-3020000&Autopivot!D605,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A605","v":0},{"$f":"Autopivot!B605","v":0},{"$f":"Autopivot!F605","v":0},{"$f":"Autopivot!E605","v":0},{"$f":"IF(Autopivot!G605=0,\"\",Autopivot!G605)","v":""},{"$f":"Autopivot!L605","v":0},{"$f":"LEFT(C604,20)&\":\"&Autopivot!D605&\"-\"&$D$6&\"-\"&Autopivot!H605","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C606-3020000&Autopivot!D606,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A606","v":0},{"$f":"Autopivot!B606","v":0},{"$f":"Autopivot!F606","v":0},{"$f":"Autopivot!E606","v":0},{"$f":"IF(Autopivot!G606=0,\"\",Autopivot!G606)","v":""},{"$f":"Autopivot!L606","v":0},{"$f":"LEFT(C605,20)&\":\"&Autopivot!D606&\"-\"&$D$6&\"-\"&Autopivot!H606","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C607-3020000&Autopivot!D607,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A607","v":0},{"$f":"Autopivot!B607","v":0},{"$f":"Autopivot!F607","v":0},{"$f":"Autopivot!E607","v":0},{"$f":"IF(Autopivot!G607=0,\"\",Autopivot!G607)","v":""},{"$f":"Autopivot!L607","v":0},{"$f":"LEFT(C606,20)&\":\"&Autopivot!D607&\"-\"&$D$6&\"-\"&Autopivot!H607","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C608-3020000&Autopivot!D608,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A608","v":0},{"$f":"Autopivot!B608","v":0},{"$f":"Autopivot!F608","v":0},{"$f":"Autopivot!E608","v":0},{"$f":"IF(Autopivot!G608=0,\"\",Autopivot!G608)","v":""},{"$f":"Autopivot!L608","v":0},{"$f":"LEFT(C607,20)&\":\"&Autopivot!D608&\"-\"&$D$6&\"-\"&Autopivot!H608","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C609-3020000&Autopivot!D609,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A609","v":0},{"$f":"Autopivot!B609","v":0},{"$f":"Autopivot!F609","v":0},{"$f":"Autopivot!E609","v":0},{"$f":"IF(Autopivot!G609=0,\"\",Autopivot!G609)","v":""},{"$f":"Autopivot!L609","v":0},{"$f":"LEFT(C608,20)&\":\"&Autopivot!D609&\"-\"&$D$6&\"-\"&Autopivot!H609","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C610-3020000&Autopivot!D610,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A610","v":0},{"$f":"Autopivot!B610","v":0},{"$f":"Autopivot!F610","v":0},{"$f":"Autopivot!E610","v":0},{"$f":"IF(Autopivot!G610=0,\"\",Autopivot!G610)","v":""},{"$f":"Autopivot!L610","v":0},{"$f":"LEFT(C609,20)&\":\"&Autopivot!D610&\"-\"&$D$6&\"-\"&Autopivot!H610","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C611-3020000&Autopivot!D611,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A611","v":0},{"$f":"Autopivot!B611","v":0},{"$f":"Autopivot!F611","v":0},{"$f":"Autopivot!E611","v":0},{"$f":"IF(Autopivot!G611=0,\"\",Autopivot!G611)","v":""},{"$f":"Autopivot!L611","v":0},{"$f":"LEFT(C610,20)&\":\"&Autopivot!D611&\"-\"&$D$6&\"-\"&Autopivot!H611","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C612-3020000&Autopivot!D612,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A612","v":0},{"$f":"Autopivot!B612","v":0},{"$f":"Autopivot!F612","v":0},{"$f":"Autopivot!E612","v":0},{"$f":"IF(Autopivot!G612=0,\"\",Autopivot!G612)","v":""},{"$f":"Autopivot!L612","v":0},{"$f":"LEFT(C611,20)&\":\"&Autopivot!D612&\"-\"&$D$6&\"-\"&Autopivot!H612","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C613-3020000&Autopivot!D613,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A613","v":0},{"$f":"Autopivot!B613","v":0},{"$f":"Autopivot!F613","v":0},{"$f":"Autopivot!E613","v":0},{"$f":"IF(Autopivot!G613=0,\"\",Autopivot!G613)","v":""},{"$f":"Autopivot!L613","v":0},{"$f":"LEFT(C612,20)&\":\"&Autopivot!D613&\"-\"&$D$6&\"-\"&Autopivot!H613","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C614-3020000&Autopivot!D614,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A614","v":0},{"$f":"Autopivot!B614","v":0},{"$f":"Autopivot!F614","v":0},{"$f":"Autopivot!E614","v":0},{"$f":"IF(Autopivot!G614=0,\"\",Autopivot!G614)","v":""},{"$f":"Autopivot!L614","v":0},{"$f":"LEFT(C613,20)&\":\"&Autopivot!D614&\"-\"&$D$6&\"-\"&Autopivot!H614","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C615-3020000&Autopivot!D615,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A615","v":0},{"$f":"Autopivot!B615","v":0},{"$f":"Autopivot!F615","v":0},{"$f":"Autopivot!E615","v":0},{"$f":"IF(Autopivot!G615=0,\"\",Autopivot!G615)","v":""},{"$f":"Autopivot!L615","v":0},{"$f":"LEFT(C614,20)&\":\"&Autopivot!D615&\"-\"&$D$6&\"-\"&Autopivot!H615","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C616-3020000&Autopivot!D616,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A616","v":0},{"$f":"Autopivot!B616","v":0},{"$f":"Autopivot!F616","v":0},{"$f":"Autopivot!E616","v":0},{"$f":"IF(Autopivot!G616=0,\"\",Autopivot!G616)","v":""},{"$f":"Autopivot!L616","v":0},{"$f":"LEFT(C615,20)&\":\"&Autopivot!D616&\"-\"&$D$6&\"-\"&Autopivot!H616","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C617-3020000&Autopivot!D617,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A617","v":0},{"$f":"Autopivot!B617","v":0},{"$f":"Autopivot!F617","v":0},{"$f":"Autopivot!E617","v":0},{"$f":"IF(Autopivot!G617=0,\"\",Autopivot!G617)","v":""},{"$f":"Autopivot!L617","v":0},{"$f":"LEFT(C616,20)&\":\"&Autopivot!D617&\"-\"&$D$6&\"-\"&Autopivot!H617","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C618-3020000&Autopivot!D618,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A618","v":0},{"$f":"Autopivot!B618","v":0},{"$f":"Autopivot!F618","v":0},{"$f":"Autopivot!E618","v":0},{"$f":"IF(Autopivot!G618=0,\"\",Autopivot!G618)","v":""},{"$f":"Autopivot!L618","v":0},{"$f":"LEFT(C617,20)&\":\"&Autopivot!D618&\"-\"&$D$6&\"-\"&Autopivot!H618","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C619-3020000&Autopivot!D619,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A619","v":0},{"$f":"Autopivot!B619","v":0},{"$f":"Autopivot!F619","v":0},{"$f":"Autopivot!E619","v":0},{"$f":"IF(Autopivot!G619=0,\"\",Autopivot!G619)","v":""},{"$f":"Autopivot!L619","v":0},{"$f":"LEFT(C618,20)&\":\"&Autopivot!D619&\"-\"&$D$6&\"-\"&Autopivot!H619","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C620-3020000&Autopivot!D620,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A620","v":0},{"$f":"Autopivot!B620","v":0},{"$f":"Autopivot!F620","v":0},{"$f":"Autopivot!E620","v":0},{"$f":"IF(Autopivot!G620=0,\"\",Autopivot!G620)","v":""},{"$f":"Autopivot!L620","v":0},{"$f":"LEFT(C619,20)&\":\"&Autopivot!D620&\"-\"&$D$6&\"-\"&Autopivot!H620","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C621-3020000&Autopivot!D621,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A621","v":0},{"$f":"Autopivot!B621","v":0},{"$f":"Autopivot!F621","v":0},{"$f":"Autopivot!E621","v":0},{"$f":"IF(Autopivot!G621=0,\"\",Autopivot!G621)","v":""},{"$f":"Autopivot!L621","v":0},{"$f":"LEFT(C620,20)&\":\"&Autopivot!D621&\"-\"&$D$6&\"-\"&Autopivot!H621","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C622-3020000&Autopivot!D622,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A622","v":0},{"$f":"Autopivot!B622","v":0},{"$f":"Autopivot!F622","v":0},{"$f":"Autopivot!E622","v":0},{"$f":"IF(Autopivot!G622=0,\"\",Autopivot!G622)","v":""},{"$f":"Autopivot!L622","v":0},{"$f":"LEFT(C621,20)&\":\"&Autopivot!D622&\"-\"&$D$6&\"-\"&Autopivot!H622","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C623-3020000&Autopivot!D623,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A623","v":0},{"$f":"Autopivot!B623","v":0},{"$f":"Autopivot!F623","v":0},{"$f":"Autopivot!E623","v":0},{"$f":"IF(Autopivot!G623=0,\"\",Autopivot!G623)","v":""},{"$f":"Autopivot!L623","v":0},{"$f":"LEFT(C622,20)&\":\"&Autopivot!D623&\"-\"&$D$6&\"-\"&Autopivot!H623","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C624-3020000&Autopivot!D624,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A624","v":0},{"$f":"Autopivot!B624","v":0},{"$f":"Autopivot!F624","v":0},{"$f":"Autopivot!E624","v":0},{"$f":"IF(Autopivot!G624=0,\"\",Autopivot!G624)","v":""},{"$f":"Autopivot!L624","v":0},{"$f":"LEFT(C623,20)&\":\"&Autopivot!D624&\"-\"&$D$6&\"-\"&Autopivot!H624","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C625-3020000&Autopivot!D625,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A625","v":0},{"$f":"Autopivot!B625","v":0},{"$f":"Autopivot!F625","v":0},{"$f":"Autopivot!E625","v":0},{"$f":"IF(Autopivot!G625=0,\"\",Autopivot!G625)","v":""},{"$f":"Autopivot!L625","v":0},{"$f":"LEFT(C624,20)&\":\"&Autopivot!D625&\"-\"&$D$6&\"-\"&Autopivot!H625","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C626-3020000&Autopivot!D626,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A626","v":0},{"$f":"Autopivot!B626","v":0},{"$f":"Autopivot!F626","v":0},{"$f":"Autopivot!E626","v":0},{"$f":"IF(Autopivot!G626=0,\"\",Autopivot!G626)","v":""},{"$f":"Autopivot!L626","v":0},{"$f":"LEFT(C625,20)&\":\"&Autopivot!D626&\"-\"&$D$6&\"-\"&Autopivot!H626","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C627-3020000&Autopivot!D627,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A627","v":0},{"$f":"Autopivot!B627","v":0},{"$f":"Autopivot!F627","v":0},{"$f":"Autopivot!E627","v":0},{"$f":"IF(Autopivot!G627=0,\"\",Autopivot!G627)","v":""},{"$f":"Autopivot!L627","v":0},{"$f":"LEFT(C626,20)&\":\"&Autopivot!D627&\"-\"&$D$6&\"-\"&Autopivot!H627","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C628-3020000&Autopivot!D628,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A628","v":0},{"$f":"Autopivot!B628","v":0},{"$f":"Autopivot!F628","v":0},{"$f":"Autopivot!E628","v":0},{"$f":"IF(Autopivot!G628=0,\"\",Autopivot!G628)","v":""},{"$f":"Autopivot!L628","v":0},{"$f":"LEFT(C627,20)&\":\"&Autopivot!D628&\"-\"&$D$6&\"-\"&Autopivot!H628","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C629-3020000&Autopivot!D629,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A629","v":0},{"$f":"Autopivot!B629","v":0},{"$f":"Autopivot!F629","v":0},{"$f":"Autopivot!E629","v":0},{"$f":"IF(Autopivot!G629=0,\"\",Autopivot!G629)","v":""},{"$f":"Autopivot!L629","v":0},{"$f":"LEFT(C628,20)&\":\"&Autopivot!D629&\"-\"&$D$6&\"-\"&Autopivot!H629","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C630-3020000&Autopivot!D630,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A630","v":0},{"$f":"Autopivot!B630","v":0},{"$f":"Autopivot!F630","v":0},{"$f":"Autopivot!E630","v":0},{"$f":"IF(Autopivot!G630=0,\"\",Autopivot!G630)","v":""},{"$f":"Autopivot!L630","v":0},{"$f":"LEFT(C629,20)&\":\"&Autopivot!D630&\"-\"&$D$6&\"-\"&Autopivot!H630","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C631-3020000&Autopivot!D631,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A631","v":0},{"$f":"Autopivot!B631","v":0},{"$f":"Autopivot!F631","v":0},{"$f":"Autopivot!E631","v":0},{"$f":"IF(Autopivot!G631=0,\"\",Autopivot!G631)","v":""},{"$f":"Autopivot!L631","v":0},{"$f":"LEFT(C630,20)&\":\"&Autopivot!D631&\"-\"&$D$6&\"-\"&Autopivot!H631","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C632-3020000&Autopivot!D632,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A632","v":0},{"$f":"Autopivot!B632","v":0},{"$f":"Autopivot!F632","v":0},{"$f":"Autopivot!E632","v":0},{"$f":"IF(Autopivot!G632=0,\"\",Autopivot!G632)","v":""},{"$f":"Autopivot!L632","v":0},{"$f":"LEFT(C631,20)&\":\"&Autopivot!D632&\"-\"&$D$6&\"-\"&Autopivot!H632","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C633-3020000&Autopivot!D633,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A633","v":0},{"$f":"Autopivot!B633","v":0},{"$f":"Autopivot!F633","v":0},{"$f":"Autopivot!E633","v":0},{"$f":"IF(Autopivot!G633=0,\"\",Autopivot!G633)","v":""},{"$f":"Autopivot!L633","v":0},{"$f":"LEFT(C632,20)&\":\"&Autopivot!D633&\"-\"&$D$6&\"-\"&Autopivot!H633","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C634-3020000&Autopivot!D634,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A634","v":0},{"$f":"Autopivot!B634","v":0},{"$f":"Autopivot!F634","v":0},{"$f":"Autopivot!E634","v":0},{"$f":"IF(Autopivot!G634=0,\"\",Autopivot!G634)","v":""},{"$f":"Autopivot!L634","v":0},{"$f":"LEFT(C633,20)&\":\"&Autopivot!D634&\"-\"&$D$6&\"-\"&Autopivot!H634","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C635-3020000&Autopivot!D635,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A635","v":0},{"$f":"Autopivot!B635","v":0},{"$f":"Autopivot!F635","v":0},{"$f":"Autopivot!E635","v":0},{"$f":"IF(Autopivot!G635=0,\"\",Autopivot!G635)","v":""},{"$f":"Autopivot!L635","v":0},{"$f":"LEFT(C634,20)&\":\"&Autopivot!D635&\"-\"&$D$6&\"-\"&Autopivot!H635","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C636-3020000&Autopivot!D636,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A636","v":0},{"$f":"Autopivot!B636","v":0},{"$f":"Autopivot!F636","v":0},{"$f":"Autopivot!E636","v":0},{"$f":"IF(Autopivot!G636=0,\"\",Autopivot!G636)","v":""},{"$f":"Autopivot!L636","v":0},{"$f":"LEFT(C635,20)&\":\"&Autopivot!D636&\"-\"&$D$6&\"-\"&Autopivot!H636","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C637-3020000&Autopivot!D637,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A637","v":0},{"$f":"Autopivot!B637","v":0},{"$f":"Autopivot!F637","v":0},{"$f":"Autopivot!E637","v":0},{"$f":"IF(Autopivot!G637=0,\"\",Autopivot!G637)","v":""},{"$f":"Autopivot!L637","v":0},{"$f":"LEFT(C636,20)&\":\"&Autopivot!D637&\"-\"&$D$6&\"-\"&Autopivot!H637","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C638-3020000&Autopivot!D638,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A638","v":0},{"$f":"Autopivot!B638","v":0},{"$f":"Autopivot!F638","v":0},{"$f":"Autopivot!E638","v":0},{"$f":"IF(Autopivot!G638=0,\"\",Autopivot!G638)","v":""},{"$f":"Autopivot!L638","v":0},{"$f":"LEFT(C637,20)&\":\"&Autopivot!D638&\"-\"&$D$6&\"-\"&Autopivot!H638","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C639-3020000&Autopivot!D639,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A639","v":0},{"$f":"Autopivot!B639","v":0},{"$f":"Autopivot!F639","v":0},{"$f":"Autopivot!E639","v":0},{"$f":"IF(Autopivot!G639=0,\"\",Autopivot!G639)","v":""},{"$f":"Autopivot!L639","v":0},{"$f":"LEFT(C638,20)&\":\"&Autopivot!D639&\"-\"&$D$6&\"-\"&Autopivot!H639","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C640-3020000&Autopivot!D640,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A640","v":0},{"$f":"Autopivot!B640","v":0},{"$f":"Autopivot!F640","v":0},{"$f":"Autopivot!E640","v":0},{"$f":"IF(Autopivot!G640=0,\"\",Autopivot!G640)","v":""},{"$f":"Autopivot!L640","v":0},{"$f":"LEFT(C639,20)&\":\"&Autopivot!D640&\"-\"&$D$6&\"-\"&Autopivot!H640","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C641-3020000&Autopivot!D641,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A641","v":0},{"$f":"Autopivot!B641","v":0},{"$f":"Autopivot!F641","v":0},{"$f":"Autopivot!E641","v":0},{"$f":"IF(Autopivot!G641=0,\"\",Autopivot!G641)","v":""},{"$f":"Autopivot!L641","v":0},{"$f":"LEFT(C640,20)&\":\"&Autopivot!D641&\"-\"&$D$6&\"-\"&Autopivot!H641","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C642-3020000&Autopivot!D642,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A642","v":0},{"$f":"Autopivot!B642","v":0},{"$f":"Autopivot!F642","v":0},{"$f":"Autopivot!E642","v":0},{"$f":"IF(Autopivot!G642=0,\"\",Autopivot!G642)","v":""},{"$f":"Autopivot!L642","v":0},{"$f":"LEFT(C641,20)&\":\"&Autopivot!D642&\"-\"&$D$6&\"-\"&Autopivot!H642","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C643-3020000&Autopivot!D643,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A643","v":0},{"$f":"Autopivot!B643","v":0},{"$f":"Autopivot!F643","v":0},{"$f":"Autopivot!E643","v":0},{"$f":"IF(Autopivot!G643=0,\"\",Autopivot!G643)","v":""},{"$f":"Autopivot!L643","v":0},{"$f":"LEFT(C642,20)&\":\"&Autopivot!D643&\"-\"&$D$6&\"-\"&Autopivot!H643","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C644-3020000&Autopivot!D644,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A644","v":0},{"$f":"Autopivot!B644","v":0},{"$f":"Autopivot!F644","v":0},{"$f":"Autopivot!E644","v":0},{"$f":"IF(Autopivot!G644=0,\"\",Autopivot!G644)","v":""},{"$f":"Autopivot!L644","v":0},{"$f":"LEFT(C643,20)&\":\"&Autopivot!D644&\"-\"&$D$6&\"-\"&Autopivot!H644","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C645-3020000&Autopivot!D645,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A645","v":0},{"$f":"Autopivot!B645","v":0},{"$f":"Autopivot!F645","v":0},{"$f":"Autopivot!E645","v":0},{"$f":"IF(Autopivot!G645=0,\"\",Autopivot!G645)","v":""},{"$f":"Autopivot!L645","v":0},{"$f":"LEFT(C644,20)&\":\"&Autopivot!D645&\"-\"&$D$6&\"-\"&Autopivot!H645","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C646-3020000&Autopivot!D646,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A646","v":0},{"$f":"Autopivot!B646","v":0},{"$f":"Autopivot!F646","v":0},{"$f":"Autopivot!E646","v":0},{"$f":"IF(Autopivot!G646=0,\"\",Autopivot!G646)","v":""},{"$f":"Autopivot!L646","v":0},{"$f":"LEFT(C645,20)&\":\"&Autopivot!D646&\"-\"&$D$6&\"-\"&Autopivot!H646","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C647-3020000&Autopivot!D647,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A647","v":0},{"$f":"Autopivot!B647","v":0},{"$f":"Autopivot!F647","v":0},{"$f":"Autopivot!E647","v":0},{"$f":"IF(Autopivot!G647=0,\"\",Autopivot!G647)","v":""},{"$f":"Autopivot!L647","v":0},{"$f":"LEFT(C646,20)&\":\"&Autopivot!D647&\"-\"&$D$6&\"-\"&Autopivot!H647","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C648-3020000&Autopivot!D648,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A648","v":0},{"$f":"Autopivot!B648","v":0},{"$f":"Autopivot!F648","v":0},{"$f":"Autopivot!E648","v":0},{"$f":"IF(Autopivot!G648=0,\"\",Autopivot!G648)","v":""},{"$f":"Autopivot!L648","v":0},{"$f":"LEFT(C647,20)&\":\"&Autopivot!D648&\"-\"&$D$6&\"-\"&Autopivot!H648","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C649-3020000&Autopivot!D649,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A649","v":0},{"$f":"Autopivot!B649","v":0},{"$f":"Autopivot!F649","v":0},{"$f":"Autopivot!E649","v":0},{"$f":"IF(Autopivot!G649=0,\"\",Autopivot!G649)","v":""},{"$f":"Autopivot!L649","v":0},{"$f":"LEFT(C648,20)&\":\"&Autopivot!D649&\"-\"&$D$6&\"-\"&Autopivot!H649","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C650-3020000&Autopivot!D650,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A650","v":0},{"$f":"Autopivot!B650","v":0},{"$f":"Autopivot!F650","v":0},{"$f":"Autopivot!E650","v":0},{"$f":"IF(Autopivot!G650=0,\"\",Autopivot!G650)","v":""},{"$f":"Autopivot!L650","v":0},{"$f":"LEFT(C649,20)&\":\"&Autopivot!D650&\"-\"&$D$6&\"-\"&Autopivot!H650","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C651-3020000&Autopivot!D651,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A651","v":0},{"$f":"Autopivot!B651","v":0},{"$f":"Autopivot!F651","v":0},{"$f":"Autopivot!E651","v":0},{"$f":"IF(Autopivot!G651=0,\"\",Autopivot!G651)","v":""},{"$f":"Autopivot!L651","v":0},{"$f":"LEFT(C650,20)&\":\"&Autopivot!D651&\"-\"&$D$6&\"-\"&Autopivot!H651","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C652-3020000&Autopivot!D652,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A652","v":0},{"$f":"Autopivot!B652","v":0},{"$f":"Autopivot!F652","v":0},{"$f":"Autopivot!E652","v":0},{"$f":"IF(Autopivot!G652=0,\"\",Autopivot!G652)","v":""},{"$f":"Autopivot!L652","v":0},{"$f":"LEFT(C651,20)&\":\"&Autopivot!D652&\"-\"&$D$6&\"-\"&Autopivot!H652","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C653-3020000&Autopivot!D653,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A653","v":0},{"$f":"Autopivot!B653","v":0},{"$f":"Autopivot!F653","v":0},{"$f":"Autopivot!E653","v":0},{"$f":"IF(Autopivot!G653=0,\"\",Autopivot!G653)","v":""},{"$f":"Autopivot!L653","v":0},{"$f":"LEFT(C652,20)&\":\"&Autopivot!D653&\"-\"&$D$6&\"-\"&Autopivot!H653","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C654-3020000&Autopivot!D654,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A654","v":0},{"$f":"Autopivot!B654","v":0},{"$f":"Autopivot!F654","v":0},{"$f":"Autopivot!E654","v":0},{"$f":"IF(Autopivot!G654=0,\"\",Autopivot!G654)","v":""},{"$f":"Autopivot!L654","v":0},{"$f":"LEFT(C653,20)&\":\"&Autopivot!D654&\"-\"&$D$6&\"-\"&Autopivot!H654","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C655-3020000&Autopivot!D655,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A655","v":0},{"$f":"Autopivot!B655","v":0},{"$f":"Autopivot!F655","v":0},{"$f":"Autopivot!E655","v":0},{"$f":"IF(Autopivot!G655=0,\"\",Autopivot!G655)","v":""},{"$f":"Autopivot!L655","v":0},{"$f":"LEFT(C654,20)&\":\"&Autopivot!D655&\"-\"&$D$6&\"-\"&Autopivot!H655","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C656-3020000&Autopivot!D656,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A656","v":0},{"$f":"Autopivot!B656","v":0},{"$f":"Autopivot!F656","v":0},{"$f":"Autopivot!E656","v":0},{"$f":"IF(Autopivot!G656=0,\"\",Autopivot!G656)","v":""},{"$f":"Autopivot!L656","v":0},{"$f":"LEFT(C655,20)&\":\"&Autopivot!D656&\"-\"&$D$6&\"-\"&Autopivot!H656","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C657-3020000&Autopivot!D657,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A657","v":0},{"$f":"Autopivot!B657","v":0},{"$f":"Autopivot!F657","v":0},{"$f":"Autopivot!E657","v":0},{"$f":"IF(Autopivot!G657=0,\"\",Autopivot!G657)","v":""},{"$f":"Autopivot!L657","v":0},{"$f":"LEFT(C656,20)&\":\"&Autopivot!D657&\"-\"&$D$6&\"-\"&Autopivot!H657","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C658-3020000&Autopivot!D658,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A658","v":0},{"$f":"Autopivot!B658","v":0},{"$f":"Autopivot!F658","v":0},{"$f":"Autopivot!E658","v":0},{"$f":"IF(Autopivot!G658=0,\"\",Autopivot!G658)","v":""},{"$f":"Autopivot!L658","v":0},{"$f":"LEFT(C657,20)&\":\"&Autopivot!D658&\"-\"&$D$6&\"-\"&Autopivot!H658","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C659-3020000&Autopivot!D659,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A659","v":0},{"$f":"Autopivot!B659","v":0},{"$f":"Autopivot!F659","v":0},{"$f":"Autopivot!E659","v":0},{"$f":"IF(Autopivot!G659=0,\"\",Autopivot!G659)","v":""},{"$f":"Autopivot!L659","v":0},{"$f":"LEFT(C658,20)&\":\"&Autopivot!D659&\"-\"&$D$6&\"-\"&Autopivot!H659","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C660-3020000&Autopivot!D660,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A660","v":0},{"$f":"Autopivot!B660","v":0},{"$f":"Autopivot!F660","v":0},{"$f":"Autopivot!E660","v":0},{"$f":"IF(Autopivot!G660=0,\"\",Autopivot!G660)","v":""},{"$f":"Autopivot!L660","v":0},{"$f":"LEFT(C659,20)&\":\"&Autopivot!D660&\"-\"&$D$6&\"-\"&Autopivot!H660","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C661-3020000&Autopivot!D661,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A661","v":0},{"$f":"Autopivot!B661","v":0},{"$f":"Autopivot!F661","v":0},{"$f":"Autopivot!E661","v":0},{"$f":"IF(Autopivot!G661=0,\"\",Autopivot!G661)","v":""},{"$f":"Autopivot!L661","v":0},{"$f":"LEFT(C660,20)&\":\"&Autopivot!D661&\"-\"&$D$6&\"-\"&Autopivot!H661","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C662-3020000&Autopivot!D662,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A662","v":0},{"$f":"Autopivot!B662","v":0},{"$f":"Autopivot!F662","v":0},{"$f":"Autopivot!E662","v":0},{"$f":"IF(Autopivot!G662=0,\"\",Autopivot!G662)","v":""},{"$f":"Autopivot!L662","v":0},{"$f":"LEFT(C661,20)&\":\"&Autopivot!D662&\"-\"&$D$6&\"-\"&Autopivot!H662","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C663-3020000&Autopivot!D663,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A663","v":0},{"$f":"Autopivot!B663","v":0},{"$f":"Autopivot!F663","v":0},{"$f":"Autopivot!E663","v":0},{"$f":"IF(Autopivot!G663=0,\"\",Autopivot!G663)","v":""},{"$f":"Autopivot!L663","v":0},{"$f":"LEFT(C662,20)&\":\"&Autopivot!D663&\"-\"&$D$6&\"-\"&Autopivot!H663","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C664-3020000&Autopivot!D664,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A664","v":0},{"$f":"Autopivot!B664","v":0},{"$f":"Autopivot!F664","v":0},{"$f":"Autopivot!E664","v":0},{"$f":"IF(Autopivot!G664=0,\"\",Autopivot!G664)","v":""},{"$f":"Autopivot!L664","v":0},{"$f":"LEFT(C663,20)&\":\"&Autopivot!D664&\"-\"&$D$6&\"-\"&Autopivot!H664","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C665-3020000&Autopivot!D665,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A665","v":0},{"$f":"Autopivot!B665","v":0},{"$f":"Autopivot!F665","v":0},{"$f":"Autopivot!E665","v":0},{"$f":"IF(Autopivot!G665=0,\"\",Autopivot!G665)","v":""},{"$f":"Autopivot!L665","v":0},{"$f":"LEFT(C664,20)&\":\"&Autopivot!D665&\"-\"&$D$6&\"-\"&Autopivot!H665","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C666-3020000&Autopivot!D666,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A666","v":0},{"$f":"Autopivot!B666","v":0},{"$f":"Autopivot!F666","v":0},{"$f":"Autopivot!E666","v":0},{"$f":"IF(Autopivot!G666=0,\"\",Autopivot!G666)","v":""},{"$f":"Autopivot!L666","v":0},{"$f":"LEFT(C665,20)&\":\"&Autopivot!D666&\"-\"&$D$6&\"-\"&Autopivot!H666","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C667-3020000&Autopivot!D667,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A667","v":0},{"$f":"Autopivot!B667","v":0},{"$f":"Autopivot!F667","v":0},{"$f":"Autopivot!E667","v":0},{"$f":"IF(Autopivot!G667=0,\"\",Autopivot!G667)","v":""},{"$f":"Autopivot!L667","v":0},{"$f":"LEFT(C666,20)&\":\"&Autopivot!D667&\"-\"&$D$6&\"-\"&Autopivot!H667","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C668-3020000&Autopivot!D668,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A668","v":0},{"$f":"Autopivot!B668","v":0},{"$f":"Autopivot!F668","v":0},{"$f":"Autopivot!E668","v":0},{"$f":"IF(Autopivot!G668=0,\"\",Autopivot!G668)","v":""},{"$f":"Autopivot!L668","v":0},{"$f":"LEFT(C667,20)&\":\"&Autopivot!D668&\"-\"&$D$6&\"-\"&Autopivot!H668","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C669-3020000&Autopivot!D669,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A669","v":0},{"$f":"Autopivot!B669","v":0},{"$f":"Autopivot!F669","v":0},{"$f":"Autopivot!E669","v":0},{"$f":"IF(Autopivot!G669=0,\"\",Autopivot!G669)","v":""},{"$f":"Autopivot!L669","v":0},{"$f":"LEFT(C668,20)&\":\"&Autopivot!D669&\"-\"&$D$6&\"-\"&Autopivot!H669","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C670-3020000&Autopivot!D670,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A670","v":0},{"$f":"Autopivot!B670","v":0},{"$f":"Autopivot!F670","v":0},{"$f":"Autopivot!E670","v":0},{"$f":"IF(Autopivot!G670=0,\"\",Autopivot!G670)","v":""},{"$f":"Autopivot!L670","v":0},{"$f":"LEFT(C669,20)&\":\"&Autopivot!D670&\"-\"&$D$6&\"-\"&Autopivot!H670","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C671-3020000&Autopivot!D671,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A671","v":0},{"$f":"Autopivot!B671","v":0},{"$f":"Autopivot!F671","v":0},{"$f":"Autopivot!E671","v":0},{"$f":"IF(Autopivot!G671=0,\"\",Autopivot!G671)","v":""},{"$f":"Autopivot!L671","v":0},{"$f":"LEFT(C670,20)&\":\"&Autopivot!D671&\"-\"&$D$6&\"-\"&Autopivot!H671","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C672-3020000&Autopivot!D672,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A672","v":0},{"$f":"Autopivot!B672","v":0},{"$f":"Autopivot!F672","v":0},{"$f":"Autopivot!E672","v":0},{"$f":"IF(Autopivot!G672=0,\"\",Autopivot!G672)","v":""},{"$f":"Autopivot!L672","v":0},{"$f":"LEFT(C671,20)&\":\"&Autopivot!D672&\"-\"&$D$6&\"-\"&Autopivot!H672","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C673-3020000&Autopivot!D673,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A673","v":0},{"$f":"Autopivot!B673","v":0},{"$f":"Autopivot!F673","v":0},{"$f":"Autopivot!E673","v":0},{"$f":"IF(Autopivot!G673=0,\"\",Autopivot!G673)","v":""},{"$f":"Autopivot!L673","v":0},{"$f":"LEFT(C672,20)&\":\"&Autopivot!D673&\"-\"&$D$6&\"-\"&Autopivot!H673","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C674-3020000&Autopivot!D674,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A674","v":0},{"$f":"Autopivot!B674","v":0},{"$f":"Autopivot!F674","v":0},{"$f":"Autopivot!E674","v":0},{"$f":"IF(Autopivot!G674=0,\"\",Autopivot!G674)","v":""},{"$f":"Autopivot!L674","v":0},{"$f":"LEFT(C673,20)&\":\"&Autopivot!D674&\"-\"&$D$6&\"-\"&Autopivot!H674","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C675-3020000&Autopivot!D675,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A675","v":0},{"$f":"Autopivot!B675","v":0},{"$f":"Autopivot!F675","v":0},{"$f":"Autopivot!E675","v":0},{"$f":"IF(Autopivot!G675=0,\"\",Autopivot!G675)","v":""},{"$f":"Autopivot!L675","v":0},{"$f":"LEFT(C674,20)&\":\"&Autopivot!D675&\"-\"&$D$6&\"-\"&Autopivot!H675","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C676-3020000&Autopivot!D676,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A676","v":0},{"$f":"Autopivot!B676","v":0},{"$f":"Autopivot!F676","v":0},{"$f":"Autopivot!E676","v":0},{"$f":"IF(Autopivot!G676=0,\"\",Autopivot!G676)","v":""},{"$f":"Autopivot!L676","v":0},{"$f":"LEFT(C675,20)&\":\"&Autopivot!D676&\"-\"&$D$6&\"-\"&Autopivot!H676","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C677-3020000&Autopivot!D677,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A677","v":0},{"$f":"Autopivot!B677","v":0},{"$f":"Autopivot!F677","v":0},{"$f":"Autopivot!E677","v":0},{"$f":"IF(Autopivot!G677=0,\"\",Autopivot!G677)","v":""},{"$f":"Autopivot!L677","v":0},{"$f":"LEFT(C676,20)&\":\"&Autopivot!D677&\"-\"&$D$6&\"-\"&Autopivot!H677","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C678-3020000&Autopivot!D678,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A678","v":0},{"$f":"Autopivot!B678","v":0},{"$f":"Autopivot!F678","v":0},{"$f":"Autopivot!E678","v":0},{"$f":"IF(Autopivot!G678=0,\"\",Autopivot!G678)","v":""},{"$f":"Autopivot!L678","v":0},{"$f":"LEFT(C677,20)&\":\"&Autopivot!D678&\"-\"&$D$6&\"-\"&Autopivot!H678","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C679-3020000&Autopivot!D679,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A679","v":0},{"$f":"Autopivot!B679","v":0},{"$f":"Autopivot!F679","v":0},{"$f":"Autopivot!E679","v":0},{"$f":"IF(Autopivot!G679=0,\"\",Autopivot!G679)","v":""},{"$f":"Autopivot!L679","v":0},{"$f":"LEFT(C678,20)&\":\"&Autopivot!D679&\"-\"&$D$6&\"-\"&Autopivot!H679","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C680-3020000&Autopivot!D680,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A680","v":0},{"$f":"Autopivot!B680","v":0},{"$f":"Autopivot!F680","v":0},{"$f":"Autopivot!E680","v":0},{"$f":"IF(Autopivot!G680=0,\"\",Autopivot!G680)","v":""},{"$f":"Autopivot!L680","v":0},{"$f":"LEFT(C679,20)&\":\"&Autopivot!D680&\"-\"&$D$6&\"-\"&Autopivot!H680","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C681-3020000&Autopivot!D681,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A681","v":0},{"$f":"Autopivot!B681","v":0},{"$f":"Autopivot!F681","v":0},{"$f":"Autopivot!E681","v":0},{"$f":"IF(Autopivot!G681=0,\"\",Autopivot!G681)","v":""},{"$f":"Autopivot!L681","v":0},{"$f":"LEFT(C680,20)&\":\"&Autopivot!D681&\"-\"&$D$6&\"-\"&Autopivot!H681","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C682-3020000&Autopivot!D682,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A682","v":0},{"$f":"Autopivot!B682","v":0},{"$f":"Autopivot!F682","v":0},{"$f":"Autopivot!E682","v":0},{"$f":"IF(Autopivot!G682=0,\"\",Autopivot!G682)","v":""},{"$f":"Autopivot!L682","v":0},{"$f":"LEFT(C681,20)&\":\"&Autopivot!D682&\"-\"&$D$6&\"-\"&Autopivot!H682","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C683-3020000&Autopivot!D683,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A683","v":0},{"$f":"Autopivot!B683","v":0},{"$f":"Autopivot!F683","v":0},{"$f":"Autopivot!E683","v":0},{"$f":"IF(Autopivot!G683=0,\"\",Autopivot!G683)","v":""},{"$f":"Autopivot!L683","v":0},{"$f":"LEFT(C682,20)&\":\"&Autopivot!D683&\"-\"&$D$6&\"-\"&Autopivot!H683","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C684-3020000&Autopivot!D684,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A684","v":0},{"$f":"Autopivot!B684","v":0},{"$f":"Autopivot!F684","v":0},{"$f":"Autopivot!E684","v":0},{"$f":"IF(Autopivot!G684=0,\"\",Autopivot!G684)","v":""},{"$f":"Autopivot!L684","v":0},{"$f":"LEFT(C683,20)&\":\"&Autopivot!D684&\"-\"&$D$6&\"-\"&Autopivot!H684","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C685-3020000&Autopivot!D685,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A685","v":0},{"$f":"Autopivot!B685","v":0},{"$f":"Autopivot!F685","v":0},{"$f":"Autopivot!E685","v":0},{"$f":"IF(Autopivot!G685=0,\"\",Autopivot!G685)","v":""},{"$f":"Autopivot!L685","v":0},{"$f":"LEFT(C684,20)&\":\"&Autopivot!D685&\"-\"&$D$6&\"-\"&Autopivot!H685","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C686-3020000&Autopivot!D686,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A686","v":0},{"$f":"Autopivot!B686","v":0},{"$f":"Autopivot!F686","v":0},{"$f":"Autopivot!E686","v":0},{"$f":"IF(Autopivot!G686=0,\"\",Autopivot!G686)","v":""},{"$f":"Autopivot!L686","v":0},{"$f":"LEFT(C685,20)&\":\"&Autopivot!D686&\"-\"&$D$6&\"-\"&Autopivot!H686","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C687-3020000&Autopivot!D687,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A687","v":0},{"$f":"Autopivot!B687","v":0},{"$f":"Autopivot!F687","v":0},{"$f":"Autopivot!E687","v":0},{"$f":"IF(Autopivot!G687=0,\"\",Autopivot!G687)","v":""},{"$f":"Autopivot!L687","v":0},{"$f":"LEFT(C686,20)&\":\"&Autopivot!D687&\"-\"&$D$6&\"-\"&Autopivot!H687","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C688-3020000&Autopivot!D688,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A688","v":0},{"$f":"Autopivot!B688","v":0},{"$f":"Autopivot!F688","v":0},{"$f":"Autopivot!E688","v":0},{"$f":"IF(Autopivot!G688=0,\"\",Autopivot!G688)","v":""},{"$f":"Autopivot!L688","v":0},{"$f":"LEFT(C687,20)&\":\"&Autopivot!D688&\"-\"&$D$6&\"-\"&Autopivot!H688","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C689-3020000&Autopivot!D689,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A689","v":0},{"$f":"Autopivot!B689","v":0},{"$f":"Autopivot!F689","v":0},{"$f":"Autopivot!E689","v":0},{"$f":"IF(Autopivot!G689=0,\"\",Autopivot!G689)","v":""},{"$f":"Autopivot!L689","v":0},{"$f":"LEFT(C688,20)&\":\"&Autopivot!D689&\"-\"&$D$6&\"-\"&Autopivot!H689","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C690-3020000&Autopivot!D690,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A690","v":0},{"$f":"Autopivot!B690","v":0},{"$f":"Autopivot!F690","v":0},{"$f":"Autopivot!E690","v":0},{"$f":"IF(Autopivot!G690=0,\"\",Autopivot!G690)","v":""},{"$f":"Autopivot!L690","v":0},{"$f":"LEFT(C689,20)&\":\"&Autopivot!D690&\"-\"&$D$6&\"-\"&Autopivot!H690","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C691-3020000&Autopivot!D691,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A691","v":0},{"$f":"Autopivot!B691","v":0},{"$f":"Autopivot!F691","v":0},{"$f":"Autopivot!E691","v":0},{"$f":"IF(Autopivot!G691=0,\"\",Autopivot!G691)","v":""},{"$f":"Autopivot!L691","v":0},{"$f":"LEFT(C690,20)&\":\"&Autopivot!D691&\"-\"&$D$6&\"-\"&Autopivot!H691","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C692-3020000&Autopivot!D692,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A692","v":0},{"$f":"Autopivot!B692","v":0},{"$f":"Autopivot!F692","v":0},{"$f":"Autopivot!E692","v":0},{"$f":"IF(Autopivot!G692=0,\"\",Autopivot!G692)","v":""},{"$f":"Autopivot!L692","v":0},{"$f":"LEFT(C691,20)&\":\"&Autopivot!D692&\"-\"&$D$6&\"-\"&Autopivot!H692","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C693-3020000&Autopivot!D693,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A693","v":0},{"$f":"Autopivot!B693","v":0},{"$f":"Autopivot!F693","v":0},{"$f":"Autopivot!E693","v":0},{"$f":"IF(Autopivot!G693=0,\"\",Autopivot!G693)","v":""},{"$f":"Autopivot!L693","v":0},{"$f":"LEFT(C692,20)&\":\"&Autopivot!D693&\"-\"&$D$6&\"-\"&Autopivot!H693","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C694-3020000&Autopivot!D694,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A694","v":0},{"$f":"Autopivot!B694","v":0},{"$f":"Autopivot!F694","v":0},{"$f":"Autopivot!E694","v":0},{"$f":"IF(Autopivot!G694=0,\"\",Autopivot!G694)","v":""},{"$f":"Autopivot!L694","v":0},{"$f":"LEFT(C693,20)&\":\"&Autopivot!D694&\"-\"&$D$6&\"-\"&Autopivot!H694","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C695-3020000&Autopivot!D695,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A695","v":0},{"$f":"Autopivot!B695","v":0},{"$f":"Autopivot!F695","v":0},{"$f":"Autopivot!E695","v":0},{"$f":"IF(Autopivot!G695=0,\"\",Autopivot!G695)","v":""},{"$f":"Autopivot!L695","v":0},{"$f":"LEFT(C694,20)&\":\"&Autopivot!D695&\"-\"&$D$6&\"-\"&Autopivot!H695","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C696-3020000&Autopivot!D696,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A696","v":0},{"$f":"Autopivot!B696","v":0},{"$f":"Autopivot!F696","v":0},{"$f":"Autopivot!E696","v":0},{"$f":"IF(Autopivot!G696=0,\"\",Autopivot!G696)","v":""},{"$f":"Autopivot!L696","v":0},{"$f":"LEFT(C695,20)&\":\"&Autopivot!D696&\"-\"&$D$6&\"-\"&Autopivot!H696","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C697-3020000&Autopivot!D697,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A697","v":0},{"$f":"Autopivot!B697","v":0},{"$f":"Autopivot!F697","v":0},{"$f":"Autopivot!E697","v":0},{"$f":"IF(Autopivot!G697=0,\"\",Autopivot!G697)","v":""},{"$f":"Autopivot!L697","v":0},{"$f":"LEFT(C696,20)&\":\"&Autopivot!D697&\"-\"&$D$6&\"-\"&Autopivot!H697","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C698-3020000&Autopivot!D698,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A698","v":0},{"$f":"Autopivot!B698","v":0},{"$f":"Autopivot!F698","v":0},{"$f":"Autopivot!E698","v":0},{"$f":"IF(Autopivot!G698=0,\"\",Autopivot!G698)","v":""},{"$f":"Autopivot!L698","v":0},{"$f":"LEFT(C697,20)&\":\"&Autopivot!D698&\"-\"&$D$6&\"-\"&Autopivot!H698","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C699-3020000&Autopivot!D699,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A699","v":0},{"$f":"Autopivot!B699","v":0},{"$f":"Autopivot!F699","v":0},{"$f":"Autopivot!E699","v":0},{"$f":"IF(Autopivot!G699=0,\"\",Autopivot!G699)","v":""},{"$f":"Autopivot!L699","v":0},{"$f":"LEFT(C698,20)&\":\"&Autopivot!D699&\"-\"&$D$6&\"-\"&Autopivot!H699","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C700-3020000&Autopivot!D700,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A700","v":0},{"$f":"Autopivot!B700","v":0},{"$f":"Autopivot!F700","v":0},{"$f":"Autopivot!E700","v":0},{"$f":"IF(Autopivot!G700=0,\"\",Autopivot!G700)","v":""},{"$f":"Autopivot!L700","v":0},{"$f":"LEFT(C699,20)&\":\"&Autopivot!D700&\"-\"&$D$6&\"-\"&Autopivot!H700","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C701-3020000&Autopivot!D701,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A701","v":0},{"$f":"Autopivot!B701","v":0},{"$f":"Autopivot!F701","v":0},{"$f":"Autopivot!E701","v":0},{"$f":"IF(Autopivot!G701=0,\"\",Autopivot!G701)","v":""},{"$f":"Autopivot!L701","v":0},{"$f":"LEFT(C700,20)&\":\"&Autopivot!D701&\"-\"&$D$6&\"-\"&Autopivot!H701","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C702-3020000&Autopivot!D702,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A702","v":0},{"$f":"Autopivot!B702","v":0},{"$f":"Autopivot!F702","v":0},{"$f":"Autopivot!E702","v":0},{"$f":"IF(Autopivot!G702=0,\"\",Autopivot!G702)","v":""},{"$f":"Autopivot!L702","v":0},{"$f":"LEFT(C701,20)&\":\"&Autopivot!D702&\"-\"&$D$6&\"-\"&Autopivot!H702","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C703-3020000&Autopivot!D703,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A703","v":0},{"$f":"Autopivot!B703","v":0},{"$f":"Autopivot!F703","v":0},{"$f":"Autopivot!E703","v":0},{"$f":"IF(Autopivot!G703=0,\"\",Autopivot!G703)","v":""},{"$f":"Autopivot!L703","v":0},{"$f":"LEFT(C702,20)&\":\"&Autopivot!D703&\"-\"&$D$6&\"-\"&Autopivot!H703","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C704-3020000&Autopivot!D704,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A704","v":0},{"$f":"Autopivot!B704","v":0},{"$f":"Autopivot!F704","v":0},{"$f":"Autopivot!E704","v":0},{"$f":"IF(Autopivot!G704=0,\"\",Autopivot!G704)","v":""},{"$f":"Autopivot!L704","v":0},{"$f":"LEFT(C703,20)&\":\"&Autopivot!D704&\"-\"&$D$6&\"-\"&Autopivot!H704","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C705-3020000&Autopivot!D705,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A705","v":0},{"$f":"Autopivot!B705","v":0},{"$f":"Autopivot!F705","v":0},{"$f":"Autopivot!E705","v":0},{"$f":"IF(Autopivot!G705=0,\"\",Autopivot!G705)","v":""},{"$f":"Autopivot!L705","v":0},{"$f":"LEFT(C704,20)&\":\"&Autopivot!D705&\"-\"&$D$6&\"-\"&Autopivot!H705","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C706-3020000&Autopivot!D706,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A706","v":0},{"$f":"Autopivot!B706","v":0},{"$f":"Autopivot!F706","v":0},{"$f":"Autopivot!E706","v":0},{"$f":"IF(Autopivot!G706=0,\"\",Autopivot!G706)","v":""},{"$f":"Autopivot!L706","v":0},{"$f":"LEFT(C705,20)&\":\"&Autopivot!D706&\"-\"&$D$6&\"-\"&Autopivot!H706","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C707-3020000&Autopivot!D707,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A707","v":0},{"$f":"Autopivot!B707","v":0},{"$f":"Autopivot!F707","v":0},{"$f":"Autopivot!E707","v":0},{"$f":"IF(Autopivot!G707=0,\"\",Autopivot!G707)","v":""},{"$f":"Autopivot!L707","v":0},{"$f":"LEFT(C706,20)&\":\"&Autopivot!D707&\"-\"&$D$6&\"-\"&Autopivot!H707","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C708-3020000&Autopivot!D708,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A708","v":0},{"$f":"Autopivot!B708","v":0},{"$f":"Autopivot!F708","v":0},{"$f":"Autopivot!E708","v":0},{"$f":"IF(Autopivot!G708=0,\"\",Autopivot!G708)","v":""},{"$f":"Autopivot!L708","v":0},{"$f":"LEFT(C707,20)&\":\"&Autopivot!D708&\"-\"&$D$6&\"-\"&Autopivot!H708","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C709-3020000&Autopivot!D709,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A709","v":0},{"$f":"Autopivot!B709","v":0},{"$f":"Autopivot!F709","v":0},{"$f":"Autopivot!E709","v":0},{"$f":"IF(Autopivot!G709=0,\"\",Autopivot!G709)","v":""},{"$f":"Autopivot!L709","v":0},{"$f":"LEFT(C708,20)&\":\"&Autopivot!D709&\"-\"&$D$6&\"-\"&Autopivot!H709","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C710-3020000&Autopivot!D710,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A710","v":0},{"$f":"Autopivot!B710","v":0},{"$f":"Autopivot!F710","v":0},{"$f":"Autopivot!E710","v":0},{"$f":"IF(Autopivot!G710=0,\"\",Autopivot!G710)","v":""},{"$f":"Autopivot!L710","v":0},{"$f":"LEFT(C709,20)&\":\"&Autopivot!D710&\"-\"&$D$6&\"-\"&Autopivot!H710","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C711-3020000&Autopivot!D711,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A711","v":0},{"$f":"Autopivot!B711","v":0},{"$f":"Autopivot!F711","v":0},{"$f":"Autopivot!E711","v":0},{"$f":"IF(Autopivot!G711=0,\"\",Autopivot!G711)","v":""},{"$f":"Autopivot!L711","v":0},{"$f":"LEFT(C710,20)&\":\"&Autopivot!D711&\"-\"&$D$6&\"-\"&Autopivot!H711","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C712-3020000&Autopivot!D712,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A712","v":0},{"$f":"Autopivot!B712","v":0},{"$f":"Autopivot!F712","v":0},{"$f":"Autopivot!E712","v":0},{"$f":"IF(Autopivot!G712=0,\"\",Autopivot!G712)","v":""},{"$f":"Autopivot!L712","v":0},{"$f":"LEFT(C711,20)&\":\"&Autopivot!D712&\"-\"&$D$6&\"-\"&Autopivot!H712","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C713-3020000&Autopivot!D713,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A713","v":0},{"$f":"Autopivot!B713","v":0},{"$f":"Autopivot!F713","v":0},{"$f":"Autopivot!E713","v":0},{"$f":"IF(Autopivot!G713=0,\"\",Autopivot!G713)","v":""},{"$f":"Autopivot!L713","v":0},{"$f":"LEFT(C712,20)&\":\"&Autopivot!D713&\"-\"&$D$6&\"-\"&Autopivot!H713","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C714-3020000&Autopivot!D714,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A714","v":0},{"$f":"Autopivot!B714","v":0},{"$f":"Autopivot!F714","v":0},{"$f":"Autopivot!E714","v":0},{"$f":"IF(Autopivot!G714=0,\"\",Autopivot!G714)","v":""},{"$f":"Autopivot!L714","v":0},{"$f":"LEFT(C713,20)&\":\"&Autopivot!D714&\"-\"&$D$6&\"-\"&Autopivot!H714","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C715-3020000&Autopivot!D715,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A715","v":0},{"$f":"Autopivot!B715","v":0},{"$f":"Autopivot!F715","v":0},{"$f":"Autopivot!E715","v":0},{"$f":"IF(Autopivot!G715=0,\"\",Autopivot!G715)","v":""},{"$f":"Autopivot!L715","v":0},{"$f":"LEFT(C714,20)&\":\"&Autopivot!D715&\"-\"&$D$6&\"-\"&Autopivot!H715","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C716-3020000&Autopivot!D716,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A716","v":0},{"$f":"Autopivot!B716","v":0},{"$f":"Autopivot!F716","v":0},{"$f":"Autopivot!E716","v":0},{"$f":"IF(Autopivot!G716=0,\"\",Autopivot!G716)","v":""},{"$f":"Autopivot!L716","v":0},{"$f":"LEFT(C715,20)&\":\"&Autopivot!D716&\"-\"&$D$6&\"-\"&Autopivot!H716","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C717-3020000&Autopivot!D717,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A717","v":0},{"$f":"Autopivot!B717","v":0},{"$f":"Autopivot!F717","v":0},{"$f":"Autopivot!E717","v":0},{"$f":"IF(Autopivot!G717=0,\"\",Autopivot!G717)","v":""},{"$f":"Autopivot!L717","v":0},{"$f":"LEFT(C716,20)&\":\"&Autopivot!D717&\"-\"&$D$6&\"-\"&Autopivot!H717","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C718-3020000&Autopivot!D718,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A718","v":0},{"$f":"Autopivot!B718","v":0},{"$f":"Autopivot!F718","v":0},{"$f":"Autopivot!E718","v":0},{"$f":"IF(Autopivot!G718=0,\"\",Autopivot!G718)","v":""},{"$f":"Autopivot!L718","v":0},{"$f":"LEFT(C717,20)&\":\"&Autopivot!D718&\"-\"&$D$6&\"-\"&Autopivot!H718","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C719-3020000&Autopivot!D719,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A719","v":0},{"$f":"Autopivot!B719","v":0},{"$f":"Autopivot!F719","v":0},{"$f":"Autopivot!E719","v":0},{"$f":"IF(Autopivot!G719=0,\"\",Autopivot!G719)","v":""},{"$f":"Autopivot!L719","v":0},{"$f":"LEFT(C718,20)&\":\"&Autopivot!D719&\"-\"&$D$6&\"-\"&Autopivot!H719","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C720-3020000&Autopivot!D720,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A720","v":0},{"$f":"Autopivot!B720","v":0},{"$f":"Autopivot!F720","v":0},{"$f":"Autopivot!E720","v":0},{"$f":"IF(Autopivot!G720=0,\"\",Autopivot!G720)","v":""},{"$f":"Autopivot!L720","v":0},{"$f":"LEFT(C719,20)&\":\"&Autopivot!D720&\"-\"&$D$6&\"-\"&Autopivot!H720","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C721-3020000&Autopivot!D721,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A721","v":0},{"$f":"Autopivot!B721","v":0},{"$f":"Autopivot!F721","v":0},{"$f":"Autopivot!E721","v":0},{"$f":"IF(Autopivot!G721=0,\"\",Autopivot!G721)","v":""},{"$f":"Autopivot!L721","v":0},{"$f":"LEFT(C720,20)&\":\"&Autopivot!D721&\"-\"&$D$6&\"-\"&Autopivot!H721","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C722-3020000&Autopivot!D722,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A722","v":0},{"$f":"Autopivot!B722","v":0},{"$f":"Autopivot!F722","v":0},{"$f":"Autopivot!E722","v":0},{"$f":"IF(Autopivot!G722=0,\"\",Autopivot!G722)","v":""},{"$f":"Autopivot!L722","v":0},{"$f":"LEFT(C721,20)&\":\"&Autopivot!D722&\"-\"&$D$6&\"-\"&Autopivot!H722","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C723-3020000&Autopivot!D723,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A723","v":0},{"$f":"Autopivot!B723","v":0},{"$f":"Autopivot!F723","v":0},{"$f":"Autopivot!E723","v":0},{"$f":"IF(Autopivot!G723=0,\"\",Autopivot!G723)","v":""},{"$f":"Autopivot!L723","v":0},{"$f":"LEFT(C722,20)&\":\"&Autopivot!D723&\"-\"&$D$6&\"-\"&Autopivot!H723","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C724-3020000&Autopivot!D724,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A724","v":0},{"$f":"Autopivot!B724","v":0},{"$f":"Autopivot!F724","v":0},{"$f":"Autopivot!E724","v":0},{"$f":"IF(Autopivot!G724=0,\"\",Autopivot!G724)","v":""},{"$f":"Autopivot!L724","v":0},{"$f":"LEFT(C723,20)&\":\"&Autopivot!D724&\"-\"&$D$6&\"-\"&Autopivot!H724","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C725-3020000&Autopivot!D725,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A725","v":0},{"$f":"Autopivot!B725","v":0},{"$f":"Autopivot!F725","v":0},{"$f":"Autopivot!E725","v":0},{"$f":"IF(Autopivot!G725=0,\"\",Autopivot!G725)","v":""},{"$f":"Autopivot!L725","v":0},{"$f":"LEFT(C724,20)&\":\"&Autopivot!D725&\"-\"&$D$6&\"-\"&Autopivot!H725","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C726-3020000&Autopivot!D726,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A726","v":0},{"$f":"Autopivot!B726","v":0},{"$f":"Autopivot!F726","v":0},{"$f":"Autopivot!E726","v":0},{"$f":"IF(Autopivot!G726=0,\"\",Autopivot!G726)","v":""},{"$f":"Autopivot!L726","v":0},{"$f":"LEFT(C725,20)&\":\"&Autopivot!D726&\"-\"&$D$6&\"-\"&Autopivot!H726","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C727-3020000&Autopivot!D727,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A727","v":0},{"$f":"Autopivot!B727","v":0},{"$f":"Autopivot!F727","v":0},{"$f":"Autopivot!E727","v":0},{"$f":"IF(Autopivot!G727=0,\"\",Autopivot!G727)","v":""},{"$f":"Autopivot!L727","v":0},{"$f":"LEFT(C726,20)&\":\"&Autopivot!D727&\"-\"&$D$6&\"-\"&Autopivot!H727","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C728-3020000&Autopivot!D728,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A728","v":0},{"$f":"Autopivot!B728","v":0},{"$f":"Autopivot!F728","v":0},{"$f":"Autopivot!E728","v":0},{"$f":"IF(Autopivot!G728=0,\"\",Autopivot!G728)","v":""},{"$f":"Autopivot!L728","v":0},{"$f":"LEFT(C727,20)&\":\"&Autopivot!D728&\"-\"&$D$6&\"-\"&Autopivot!H728","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C729-3020000&Autopivot!D729,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A729","v":0},{"$f":"Autopivot!B729","v":0},{"$f":"Autopivot!F729","v":0},{"$f":"Autopivot!E729","v":0},{"$f":"IF(Autopivot!G729=0,\"\",Autopivot!G729)","v":""},{"$f":"Autopivot!L729","v":0},{"$f":"LEFT(C728,20)&\":\"&Autopivot!D729&\"-\"&$D$6&\"-\"&Autopivot!H729","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C730-3020000&Autopivot!D730,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A730","v":0},{"$f":"Autopivot!B730","v":0},{"$f":"Autopivot!F730","v":0},{"$f":"Autopivot!E730","v":0},{"$f":"IF(Autopivot!G730=0,\"\",Autopivot!G730)","v":""},{"$f":"Autopivot!L730","v":0},{"$f":"LEFT(C729,20)&\":\"&Autopivot!D730&\"-\"&$D$6&\"-\"&Autopivot!H730","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C731-3020000&Autopivot!D731,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A731","v":0},{"$f":"Autopivot!B731","v":0},{"$f":"Autopivot!F731","v":0},{"$f":"Autopivot!E731","v":0},{"$f":"IF(Autopivot!G731=0,\"\",Autopivot!G731)","v":""},{"$f":"Autopivot!L731","v":0},{"$f":"LEFT(C730,20)&\":\"&Autopivot!D731&\"-\"&$D$6&\"-\"&Autopivot!H731","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C732-3020000&Autopivot!D732,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A732","v":0},{"$f":"Autopivot!B732","v":0},{"$f":"Autopivot!F732","v":0},{"$f":"Autopivot!E732","v":0},{"$f":"IF(Autopivot!G732=0,\"\",Autopivot!G732)","v":""},{"$f":"Autopivot!L732","v":0},{"$f":"LEFT(C731,20)&\":\"&Autopivot!D732&\"-\"&$D$6&\"-\"&Autopivot!H732","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C733-3020000&Autopivot!D733,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A733","v":0},{"$f":"Autopivot!B733","v":0},{"$f":"Autopivot!F733","v":0},{"$f":"Autopivot!E733","v":0},{"$f":"IF(Autopivot!G733=0,\"\",Autopivot!G733)","v":""},{"$f":"Autopivot!L733","v":0},{"$f":"LEFT(C732,20)&\":\"&Autopivot!D733&\"-\"&$D$6&\"-\"&Autopivot!H733","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C734-3020000&Autopivot!D734,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A734","v":0},{"$f":"Autopivot!B734","v":0},{"$f":"Autopivot!F734","v":0},{"$f":"Autopivot!E734","v":0},{"$f":"IF(Autopivot!G734=0,\"\",Autopivot!G734)","v":""},{"$f":"Autopivot!L734","v":0},{"$f":"LEFT(C733,20)&\":\"&Autopivot!D734&\"-\"&$D$6&\"-\"&Autopivot!H734","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C735-3020000&Autopivot!D735,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A735","v":0},{"$f":"Autopivot!B735","v":0},{"$f":"Autopivot!F735","v":0},{"$f":"Autopivot!E735","v":0},{"$f":"IF(Autopivot!G735=0,\"\",Autopivot!G735)","v":""},{"$f":"Autopivot!L735","v":0},{"$f":"LEFT(C734,20)&\":\"&Autopivot!D735&\"-\"&$D$6&\"-\"&Autopivot!H735","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C736-3020000&Autopivot!D736,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A736","v":0},{"$f":"Autopivot!B736","v":0},{"$f":"Autopivot!F736","v":0},{"$f":"Autopivot!E736","v":0},{"$f":"IF(Autopivot!G736=0,\"\",Autopivot!G736)","v":""},{"$f":"Autopivot!L736","v":0},{"$f":"LEFT(C735,20)&\":\"&Autopivot!D736&\"-\"&$D$6&\"-\"&Autopivot!H736","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C737-3020000&Autopivot!D737,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A737","v":0},{"$f":"Autopivot!B737","v":0},{"$f":"Autopivot!F737","v":0},{"$f":"Autopivot!E737","v":0},{"$f":"IF(Autopivot!G737=0,\"\",Autopivot!G737)","v":""},{"$f":"Autopivot!L737","v":0},{"$f":"LEFT(C736,20)&\":\"&Autopivot!D737&\"-\"&$D$6&\"-\"&Autopivot!H737","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C738-3020000&Autopivot!D738,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A738","v":0},{"$f":"Autopivot!B738","v":0},{"$f":"Autopivot!F738","v":0},{"$f":"Autopivot!E738","v":0},{"$f":"IF(Autopivot!G738=0,\"\",Autopivot!G738)","v":""},{"$f":"Autopivot!L738","v":0},{"$f":"LEFT(C737,20)&\":\"&Autopivot!D738&\"-\"&$D$6&\"-\"&Autopivot!H738","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C739-3020000&Autopivot!D739,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A739","v":0},{"$f":"Autopivot!B739","v":0},{"$f":"Autopivot!F739","v":0},{"$f":"Autopivot!E739","v":0},{"$f":"IF(Autopivot!G739=0,\"\",Autopivot!G739)","v":""},{"$f":"Autopivot!L739","v":0},{"$f":"LEFT(C738,20)&\":\"&Autopivot!D739&\"-\"&$D$6&\"-\"&Autopivot!H739","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C740-3020000&Autopivot!D740,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A740","v":0},{"$f":"Autopivot!B740","v":0},{"$f":"Autopivot!F740","v":0},{"$f":"Autopivot!E740","v":0},{"$f":"IF(Autopivot!G740=0,\"\",Autopivot!G740)","v":""},{"$f":"Autopivot!L740","v":0},{"$f":"LEFT(C739,20)&\":\"&Autopivot!D740&\"-\"&$D$6&\"-\"&Autopivot!H740","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C741-3020000&Autopivot!D741,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A741","v":0},{"$f":"Autopivot!B741","v":0},{"$f":"Autopivot!F741","v":0},{"$f":"Autopivot!E741","v":0},{"$f":"IF(Autopivot!G741=0,\"\",Autopivot!G741)","v":""},{"$f":"Autopivot!L741","v":0},{"$f":"LEFT(C740,20)&\":\"&Autopivot!D741&\"-\"&$D$6&\"-\"&Autopivot!H741","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C742-3020000&Autopivot!D742,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A742","v":0},{"$f":"Autopivot!B742","v":0},{"$f":"Autopivot!F742","v":0},{"$f":"Autopivot!E742","v":0},{"$f":"IF(Autopivot!G742=0,\"\",Autopivot!G742)","v":""},{"$f":"Autopivot!L742","v":0},{"$f":"LEFT(C741,20)&\":\"&Autopivot!D742&\"-\"&$D$6&\"-\"&Autopivot!H742","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C743-3020000&Autopivot!D743,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A743","v":0},{"$f":"Autopivot!B743","v":0},{"$f":"Autopivot!F743","v":0},{"$f":"Autopivot!E743","v":0},{"$f":"IF(Autopivot!G743=0,\"\",Autopivot!G743)","v":""},{"$f":"Autopivot!L743","v":0},{"$f":"LEFT(C742,20)&\":\"&Autopivot!D743&\"-\"&$D$6&\"-\"&Autopivot!H743","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C744-3020000&Autopivot!D744,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A744","v":0},{"$f":"Autopivot!B744","v":0},{"$f":"Autopivot!F744","v":0},{"$f":"Autopivot!E744","v":0},{"$f":"IF(Autopivot!G744=0,\"\",Autopivot!G744)","v":""},{"$f":"Autopivot!L744","v":0},{"$f":"LEFT(C743,20)&\":\"&Autopivot!D744&\"-\"&$D$6&\"-\"&Autopivot!H744","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C745-3020000&Autopivot!D745,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A745","v":0},{"$f":"Autopivot!B745","v":0},{"$f":"Autopivot!F745","v":0},{"$f":"Autopivot!E745","v":0},{"$f":"IF(Autopivot!G745=0,\"\",Autopivot!G745)","v":""},{"$f":"Autopivot!L745","v":0},{"$f":"LEFT(C744,20)&\":\"&Autopivot!D745&\"-\"&$D$6&\"-\"&Autopivot!H745","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C746-3020000&Autopivot!D746,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A746","v":0},{"$f":"Autopivot!B746","v":0},{"$f":"Autopivot!F746","v":0},{"$f":"Autopivot!E746","v":0},{"$f":"IF(Autopivot!G746=0,\"\",Autopivot!G746)","v":""},{"$f":"Autopivot!L746","v":0},{"$f":"LEFT(C745,20)&\":\"&Autopivot!D746&\"-\"&$D$6&\"-\"&Autopivot!H746","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C747-3020000&Autopivot!D747,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A747","v":0},{"$f":"Autopivot!B747","v":0},{"$f":"Autopivot!F747","v":0},{"$f":"Autopivot!E747","v":0},{"$f":"IF(Autopivot!G747=0,\"\",Autopivot!G747)","v":""},{"$f":"Autopivot!L747","v":0},{"$f":"LEFT(C746,20)&\":\"&Autopivot!D747&\"-\"&$D$6&\"-\"&Autopivot!H747","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C748-3020000&Autopivot!D748,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A748","v":0},{"$f":"Autopivot!B748","v":0},{"$f":"Autopivot!F748","v":0},{"$f":"Autopivot!E748","v":0},{"$f":"IF(Autopivot!G748=0,\"\",Autopivot!G748)","v":""},{"$f":"Autopivot!L748","v":0},{"$f":"LEFT(C747,20)&\":\"&Autopivot!D748&\"-\"&$D$6&\"-\"&Autopivot!H748","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C749-3020000&Autopivot!D749,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A749","v":0},{"$f":"Autopivot!B749","v":0},{"$f":"Autopivot!F749","v":0},{"$f":"Autopivot!E749","v":0},{"$f":"IF(Autopivot!G749=0,\"\",Autopivot!G749)","v":""},{"$f":"Autopivot!L749","v":0},{"$f":"LEFT(C748,20)&\":\"&Autopivot!D749&\"-\"&$D$6&\"-\"&Autopivot!H749","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C750-3020000&Autopivot!D750,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A750","v":0},{"$f":"Autopivot!B750","v":0},{"$f":"Autopivot!F750","v":0},{"$f":"Autopivot!E750","v":0},{"$f":"IF(Autopivot!G750=0,\"\",Autopivot!G750)","v":""},{"$f":"Autopivot!L750","v":0},{"$f":"LEFT(C749,20)&\":\"&Autopivot!D750&\"-\"&$D$6&\"-\"&Autopivot!H750","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C751-3020000&Autopivot!D751,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A751","v":0},{"$f":"Autopivot!B751","v":0},{"$f":"Autopivot!F751","v":0},{"$f":"Autopivot!E751","v":0},{"$f":"IF(Autopivot!G751=0,\"\",Autopivot!G751)","v":""},{"$f":"Autopivot!L751","v":0},{"$f":"LEFT(C750,20)&\":\"&Autopivot!D751&\"-\"&$D$6&\"-\"&Autopivot!H751","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C752-3020000&Autopivot!D752,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A752","v":0},{"$f":"Autopivot!B752","v":0},{"$f":"Autopivot!F752","v":0},{"$f":"Autopivot!E752","v":0},{"$f":"IF(Autopivot!G752=0,\"\",Autopivot!G752)","v":""},{"$f":"Autopivot!L752","v":0},{"$f":"LEFT(C751,20)&\":\"&Autopivot!D752&\"-\"&$D$6&\"-\"&Autopivot!H752","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C753-3020000&Autopivot!D753,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A753","v":0},{"$f":"Autopivot!B753","v":0},{"$f":"Autopivot!F753","v":0},{"$f":"Autopivot!E753","v":0},{"$f":"IF(Autopivot!G753=0,\"\",Autopivot!G753)","v":""},{"$f":"Autopivot!L753","v":0},{"$f":"LEFT(C752,20)&\":\"&Autopivot!D753&\"-\"&$D$6&\"-\"&Autopivot!H753","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C754-3020000&Autopivot!D754,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A754","v":0},{"$f":"Autopivot!B754","v":0},{"$f":"Autopivot!F754","v":0},{"$f":"Autopivot!E754","v":0},{"$f":"IF(Autopivot!G754=0,\"\",Autopivot!G754)","v":""},{"$f":"Autopivot!L754","v":0},{"$f":"LEFT(C753,20)&\":\"&Autopivot!D754&\"-\"&$D$6&\"-\"&Autopivot!H754","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C755-3020000&Autopivot!D755,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A755","v":0},{"$f":"Autopivot!B755","v":0},{"$f":"Autopivot!F755","v":0},{"$f":"Autopivot!E755","v":0},{"$f":"IF(Autopivot!G755=0,\"\",Autopivot!G755)","v":""},{"$f":"Autopivot!L755","v":0},{"$f":"LEFT(C754,20)&\":\"&Autopivot!D755&\"-\"&$D$6&\"-\"&Autopivot!H755","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C756-3020000&Autopivot!D756,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A756","v":0},{"$f":"Autopivot!B756","v":0},{"$f":"Autopivot!F756","v":0},{"$f":"Autopivot!E756","v":0},{"$f":"IF(Autopivot!G756=0,\"\",Autopivot!G756)","v":""},{"$f":"Autopivot!L756","v":0},{"$f":"LEFT(C755,20)&\":\"&Autopivot!D756&\"-\"&$D$6&\"-\"&Autopivot!H756","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C757-3020000&Autopivot!D757,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A757","v":0},{"$f":"Autopivot!B757","v":0},{"$f":"Autopivot!F757","v":0},{"$f":"Autopivot!E757","v":0},{"$f":"IF(Autopivot!G757=0,\"\",Autopivot!G757)","v":""},{"$f":"Autopivot!L757","v":0},{"$f":"LEFT(C756,20)&\":\"&Autopivot!D757&\"-\"&$D$6&\"-\"&Autopivot!H757","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C758-3020000&Autopivot!D758,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A758","v":0},{"$f":"Autopivot!B758","v":0},{"$f":"Autopivot!F758","v":0},{"$f":"Autopivot!E758","v":0},{"$f":"IF(Autopivot!G758=0,\"\",Autopivot!G758)","v":""},{"$f":"Autopivot!L758","v":0},{"$f":"LEFT(C757,20)&\":\"&Autopivot!D758&\"-\"&$D$6&\"-\"&Autopivot!H758","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C759-3020000&Autopivot!D759,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A759","v":0},{"$f":"Autopivot!B759","v":0},{"$f":"Autopivot!F759","v":0},{"$f":"Autopivot!E759","v":0},{"$f":"IF(Autopivot!G759=0,\"\",Autopivot!G759)","v":""},{"$f":"Autopivot!L759","v":0},{"$f":"LEFT(C758,20)&\":\"&Autopivot!D759&\"-\"&$D$6&\"-\"&Autopivot!H759","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C760-3020000&Autopivot!D760,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A760","v":0},{"$f":"Autopivot!B760","v":0},{"$f":"Autopivot!F760","v":0},{"$f":"Autopivot!E760","v":0},{"$f":"IF(Autopivot!G760=0,\"\",Autopivot!G760)","v":""},{"$f":"Autopivot!L760","v":0},{"$f":"LEFT(C759,20)&\":\"&Autopivot!D760&\"-\"&$D$6&\"-\"&Autopivot!H760","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C761-3020000&Autopivot!D761,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A761","v":0},{"$f":"Autopivot!B761","v":0},{"$f":"Autopivot!F761","v":0},{"$f":"Autopivot!E761","v":0},{"$f":"IF(Autopivot!G761=0,\"\",Autopivot!G761)","v":""},{"$f":"Autopivot!L761","v":0},{"$f":"LEFT(C760,20)&\":\"&Autopivot!D761&\"-\"&$D$6&\"-\"&Autopivot!H761","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C762-3020000&Autopivot!D762,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A762","v":0},{"$f":"Autopivot!B762","v":0},{"$f":"Autopivot!F762","v":0},{"$f":"Autopivot!E762","v":0},{"$f":"IF(Autopivot!G762=0,\"\",Autopivot!G762)","v":""},{"$f":"Autopivot!L762","v":0},{"$f":"LEFT(C761,20)&\":\"&Autopivot!D762&\"-\"&$D$6&\"-\"&Autopivot!H762","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C763-3020000&Autopivot!D763,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A763","v":0},{"$f":"Autopivot!B763","v":0},{"$f":"Autopivot!F763","v":0},{"$f":"Autopivot!E763","v":0},{"$f":"IF(Autopivot!G763=0,\"\",Autopivot!G763)","v":""},{"$f":"Autopivot!L763","v":0},{"$f":"LEFT(C762,20)&\":\"&Autopivot!D763&\"-\"&$D$6&\"-\"&Autopivot!H763","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C764-3020000&Autopivot!D764,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A764","v":0},{"$f":"Autopivot!B764","v":0},{"$f":"Autopivot!F764","v":0},{"$f":"Autopivot!E764","v":0},{"$f":"IF(Autopivot!G764=0,\"\",Autopivot!G764)","v":""},{"$f":"Autopivot!L764","v":0},{"$f":"LEFT(C763,20)&\":\"&Autopivot!D764&\"-\"&$D$6&\"-\"&Autopivot!H764","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C765-3020000&Autopivot!D765,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A765","v":0},{"$f":"Autopivot!B765","v":0},{"$f":"Autopivot!F765","v":0},{"$f":"Autopivot!E765","v":0},{"$f":"IF(Autopivot!G765=0,\"\",Autopivot!G765)","v":""},{"$f":"Autopivot!L765","v":0},{"$f":"LEFT(C764,20)&\":\"&Autopivot!D765&\"-\"&$D$6&\"-\"&Autopivot!H765","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C766-3020000&Autopivot!D766,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A766","v":0},{"$f":"Autopivot!B766","v":0},{"$f":"Autopivot!F766","v":0},{"$f":"Autopivot!E766","v":0},{"$f":"IF(Autopivot!G766=0,\"\",Autopivot!G766)","v":""},{"$f":"Autopivot!L766","v":0},{"$f":"LEFT(C765,20)&\":\"&Autopivot!D766&\"-\"&$D$6&\"-\"&Autopivot!H766","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C767-3020000&Autopivot!D767,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A767","v":0},{"$f":"Autopivot!B767","v":0},{"$f":"Autopivot!F767","v":0},{"$f":"Autopivot!E767","v":0},{"$f":"IF(Autopivot!G767=0,\"\",Autopivot!G767)","v":""},{"$f":"Autopivot!L767","v":0},{"$f":"LEFT(C766,20)&\":\"&Autopivot!D767&\"-\"&$D$6&\"-\"&Autopivot!H767","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C768-3020000&Autopivot!D768,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A768","v":0},{"$f":"Autopivot!B768","v":0},{"$f":"Autopivot!F768","v":0},{"$f":"Autopivot!E768","v":0},{"$f":"IF(Autopivot!G768=0,\"\",Autopivot!G768)","v":""},{"$f":"Autopivot!L768","v":0},{"$f":"LEFT(C767,20)&\":\"&Autopivot!D768&\"-\"&$D$6&\"-\"&Autopivot!H768","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C769-3020000&Autopivot!D769,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A769","v":0},{"$f":"Autopivot!B769","v":0},{"$f":"Autopivot!F769","v":0},{"$f":"Autopivot!E769","v":0},{"$f":"IF(Autopivot!G769=0,\"\",Autopivot!G769)","v":""},{"$f":"Autopivot!L769","v":0},{"$f":"LEFT(C768,20)&\":\"&Autopivot!D769&\"-\"&$D$6&\"-\"&Autopivot!H769","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C770-3020000&Autopivot!D770,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A770","v":0},{"$f":"Autopivot!B770","v":0},{"$f":"Autopivot!F770","v":0},{"$f":"Autopivot!E770","v":0},{"$f":"IF(Autopivot!G770=0,\"\",Autopivot!G770)","v":""},{"$f":"Autopivot!L770","v":0},{"$f":"LEFT(C769,20)&\":\"&Autopivot!D770&\"-\"&$D$6&\"-\"&Autopivot!H770","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C771-3020000&Autopivot!D771,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A771","v":0},{"$f":"Autopivot!B771","v":0},{"$f":"Autopivot!F771","v":0},{"$f":"Autopivot!E771","v":0},{"$f":"IF(Autopivot!G771=0,\"\",Autopivot!G771)","v":""},{"$f":"Autopivot!L771","v":0},{"$f":"LEFT(C770,20)&\":\"&Autopivot!D771&\"-\"&$D$6&\"-\"&Autopivot!H771","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C772-3020000&Autopivot!D772,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A772","v":0},{"$f":"Autopivot!B772","v":0},{"$f":"Autopivot!F772","v":0},{"$f":"Autopivot!E772","v":0},{"$f":"IF(Autopivot!G772=0,\"\",Autopivot!G772)","v":""},{"$f":"Autopivot!L772","v":0},{"$f":"LEFT(C771,20)&\":\"&Autopivot!D772&\"-\"&$D$6&\"-\"&Autopivot!H772","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C773-3020000&Autopivot!D773,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A773","v":0},{"$f":"Autopivot!B773","v":0},{"$f":"Autopivot!F773","v":0},{"$f":"Autopivot!E773","v":0},{"$f":"IF(Autopivot!G773=0,\"\",Autopivot!G773)","v":""},{"$f":"Autopivot!L773","v":0},{"$f":"LEFT(C772,20)&\":\"&Autopivot!D773&\"-\"&$D$6&\"-\"&Autopivot!H773","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C774-3020000&Autopivot!D774,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A774","v":0},{"$f":"Autopivot!B774","v":0},{"$f":"Autopivot!F774","v":0},{"$f":"Autopivot!E774","v":0},{"$f":"IF(Autopivot!G774=0,\"\",Autopivot!G774)","v":""},{"$f":"Autopivot!L774","v":0},{"$f":"LEFT(C773,20)&\":\"&Autopivot!D774&\"-\"&$D$6&\"-\"&Autopivot!H774","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C775-3020000&Autopivot!D775,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A775","v":0},{"$f":"Autopivot!B775","v":0},{"$f":"Autopivot!F775","v":0},{"$f":"Autopivot!E775","v":0},{"$f":"IF(Autopivot!G775=0,\"\",Autopivot!G775)","v":""},{"$f":"Autopivot!L775","v":0},{"$f":"LEFT(C774,20)&\":\"&Autopivot!D775&\"-\"&$D$6&\"-\"&Autopivot!H775","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C776-3020000&Autopivot!D776,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A776","v":0},{"$f":"Autopivot!B776","v":0},{"$f":"Autopivot!F776","v":0},{"$f":"Autopivot!E776","v":0},{"$f":"IF(Autopivot!G776=0,\"\",Autopivot!G776)","v":""},{"$f":"Autopivot!L776","v":0},{"$f":"LEFT(C775,20)&\":\"&Autopivot!D776&\"-\"&$D$6&\"-\"&Autopivot!H776","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C777-3020000&Autopivot!D777,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A777","v":0},{"$f":"Autopivot!B777","v":0},{"$f":"Autopivot!F777","v":0},{"$f":"Autopivot!E777","v":0},{"$f":"IF(Autopivot!G777=0,\"\",Autopivot!G777)","v":""},{"$f":"Autopivot!L777","v":0},{"$f":"LEFT(C776,20)&\":\"&Autopivot!D777&\"-\"&$D$6&\"-\"&Autopivot!H777","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C778-3020000&Autopivot!D778,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A778","v":0},{"$f":"Autopivot!B778","v":0},{"$f":"Autopivot!F778","v":0},{"$f":"Autopivot!E778","v":0},{"$f":"IF(Autopivot!G778=0,\"\",Autopivot!G778)","v":""},{"$f":"Autopivot!L778","v":0},{"$f":"LEFT(C777,20)&\":\"&Autopivot!D778&\"-\"&$D$6&\"-\"&Autopivot!H778","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C779-3020000&Autopivot!D779,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A779","v":0},{"$f":"Autopivot!B779","v":0},{"$f":"Autopivot!F779","v":0},{"$f":"Autopivot!E779","v":0},{"$f":"IF(Autopivot!G779=0,\"\",Autopivot!G779)","v":""},{"$f":"Autopivot!L779","v":0},{"$f":"LEFT(C778,20)&\":\"&Autopivot!D779&\"-\"&$D$6&\"-\"&Autopivot!H779","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C780-3020000&Autopivot!D780,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A780","v":0},{"$f":"Autopivot!B780","v":0},{"$f":"Autopivot!F780","v":0},{"$f":"Autopivot!E780","v":0},{"$f":"IF(Autopivot!G780=0,\"\",Autopivot!G780)","v":""},{"$f":"Autopivot!L780","v":0},{"$f":"LEFT(C779,20)&\":\"&Autopivot!D780&\"-\"&$D$6&\"-\"&Autopivot!H780","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C781-3020000&Autopivot!D781,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A781","v":0},{"$f":"Autopivot!B781","v":0},{"$f":"Autopivot!F781","v":0},{"$f":"Autopivot!E781","v":0},{"$f":"IF(Autopivot!G781=0,\"\",Autopivot!G781)","v":""},{"$f":"Autopivot!L781","v":0},{"$f":"LEFT(C780,20)&\":\"&Autopivot!D781&\"-\"&$D$6&\"-\"&Autopivot!H781","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C782-3020000&Autopivot!D782,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A782","v":0},{"$f":"Autopivot!B782","v":0},{"$f":"Autopivot!F782","v":0},{"$f":"Autopivot!E782","v":0},{"$f":"IF(Autopivot!G782=0,\"\",Autopivot!G782)","v":""},{"$f":"Autopivot!L782","v":0},{"$f":"LEFT(C781,20)&\":\"&Autopivot!D782&\"-\"&$D$6&\"-\"&Autopivot!H782","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C783-3020000&Autopivot!D783,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A783","v":0},{"$f":"Autopivot!B783","v":0},{"$f":"Autopivot!F783","v":0},{"$f":"Autopivot!E783","v":0},{"$f":"IF(Autopivot!G783=0,\"\",Autopivot!G783)","v":""},{"$f":"Autopivot!L783","v":0},{"$f":"LEFT(C782,20)&\":\"&Autopivot!D783&\"-\"&$D$6&\"-\"&Autopivot!H783","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C784-3020000&Autopivot!D784,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A784","v":0},{"$f":"Autopivot!B784","v":0},{"$f":"Autopivot!F784","v":0},{"$f":"Autopivot!E784","v":0},{"$f":"IF(Autopivot!G784=0,\"\",Autopivot!G784)","v":""},{"$f":"Autopivot!L784","v":0},{"$f":"LEFT(C783,20)&\":\"&Autopivot!D784&\"-\"&$D$6&\"-\"&Autopivot!H784","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C785-3020000&Autopivot!D785,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A785","v":0},{"$f":"Autopivot!B785","v":0},{"$f":"Autopivot!F785","v":0},{"$f":"Autopivot!E785","v":0},{"$f":"IF(Autopivot!G785=0,\"\",Autopivot!G785)","v":""},{"$f":"Autopivot!L785","v":0},{"$f":"LEFT(C784,20)&\":\"&Autopivot!D785&\"-\"&$D$6&\"-\"&Autopivot!H785","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C786-3020000&Autopivot!D786,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A786","v":0},{"$f":"Autopivot!B786","v":0},{"$f":"Autopivot!F786","v":0},{"$f":"Autopivot!E786","v":0},{"$f":"IF(Autopivot!G786=0,\"\",Autopivot!G786)","v":""},{"$f":"Autopivot!L786","v":0},{"$f":"LEFT(C785,20)&\":\"&Autopivot!D786&\"-\"&$D$6&\"-\"&Autopivot!H786","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C787-3020000&Autopivot!D787,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A787","v":0},{"$f":"Autopivot!B787","v":0},{"$f":"Autopivot!F787","v":0},{"$f":"Autopivot!E787","v":0},{"$f":"IF(Autopivot!G787=0,\"\",Autopivot!G787)","v":""},{"$f":"Autopivot!L787","v":0},{"$f":"LEFT(C786,20)&\":\"&Autopivot!D787&\"-\"&$D$6&\"-\"&Autopivot!H787","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C788-3020000&Autopivot!D788,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A788","v":0},{"$f":"Autopivot!B788","v":0},{"$f":"Autopivot!F788","v":0},{"$f":"Autopivot!E788","v":0},{"$f":"IF(Autopivot!G788=0,\"\",Autopivot!G788)","v":""},{"$f":"Autopivot!L788","v":0},{"$f":"LEFT(C787,20)&\":\"&Autopivot!D788&\"-\"&$D$6&\"-\"&Autopivot!H788","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C789-3020000&Autopivot!D789,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A789","v":0},{"$f":"Autopivot!B789","v":0},{"$f":"Autopivot!F789","v":0},{"$f":"Autopivot!E789","v":0},{"$f":"IF(Autopivot!G789=0,\"\",Autopivot!G789)","v":""},{"$f":"Autopivot!L789","v":0},{"$f":"LEFT(C788,20)&\":\"&Autopivot!D789&\"-\"&$D$6&\"-\"&Autopivot!H789","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C790-3020000&Autopivot!D790,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A790","v":0},{"$f":"Autopivot!B790","v":0},{"$f":"Autopivot!F790","v":0},{"$f":"Autopivot!E790","v":0},{"$f":"IF(Autopivot!G790=0,\"\",Autopivot!G790)","v":""},{"$f":"Autopivot!L790","v":0},{"$f":"LEFT(C789,20)&\":\"&Autopivot!D790&\"-\"&$D$6&\"-\"&Autopivot!H790","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C791-3020000&Autopivot!D791,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A791","v":0},{"$f":"Autopivot!B791","v":0},{"$f":"Autopivot!F791","v":0},{"$f":"Autopivot!E791","v":0},{"$f":"IF(Autopivot!G791=0,\"\",Autopivot!G791)","v":""},{"$f":"Autopivot!L791","v":0},{"$f":"LEFT(C790,20)&\":\"&Autopivot!D791&\"-\"&$D$6&\"-\"&Autopivot!H791","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C792-3020000&Autopivot!D792,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A792","v":0},{"$f":"Autopivot!B792","v":0},{"$f":"Autopivot!F792","v":0},{"$f":"Autopivot!E792","v":0},{"$f":"IF(Autopivot!G792=0,\"\",Autopivot!G792)","v":""},{"$f":"Autopivot!L792","v":0},{"$f":"LEFT(C791,20)&\":\"&Autopivot!D792&\"-\"&$D$6&\"-\"&Autopivot!H792","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C793-3020000&Autopivot!D793,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A793","v":0},{"$f":"Autopivot!B793","v":0},{"$f":"Autopivot!F793","v":0},{"$f":"Autopivot!E793","v":0},{"$f":"IF(Autopivot!G793=0,\"\",Autopivot!G793)","v":""},{"$f":"Autopivot!L793","v":0},{"$f":"LEFT(C792,20)&\":\"&Autopivot!D793&\"-\"&$D$6&\"-\"&Autopivot!H793","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C794-3020000&Autopivot!D794,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A794","v":0},{"$f":"Autopivot!B794","v":0},{"$f":"Autopivot!F794","v":0},{"$f":"Autopivot!E794","v":0},{"$f":"IF(Autopivot!G794=0,\"\",Autopivot!G794)","v":""},{"$f":"Autopivot!L794","v":0},{"$f":"LEFT(C793,20)&\":\"&Autopivot!D794&\"-\"&$D$6&\"-\"&Autopivot!H794","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C795-3020000&Autopivot!D795,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A795","v":0},{"$f":"Autopivot!B795","v":0},{"$f":"Autopivot!F795","v":0},{"$f":"Autopivot!E795","v":0},{"$f":"IF(Autopivot!G795=0,\"\",Autopivot!G795)","v":""},{"$f":"Autopivot!L795","v":0},{"$f":"LEFT(C794,20)&\":\"&Autopivot!D795&\"-\"&$D$6&\"-\"&Autopivot!H795","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C796-3020000&Autopivot!D796,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A796","v":0},{"$f":"Autopivot!B796","v":0},{"$f":"Autopivot!F796","v":0},{"$f":"Autopivot!E796","v":0},{"$f":"IF(Autopivot!G796=0,\"\",Autopivot!G796)","v":""},{"$f":"Autopivot!L796","v":0},{"$f":"LEFT(C795,20)&\":\"&Autopivot!D796&\"-\"&$D$6&\"-\"&Autopivot!H796","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C797-3020000&Autopivot!D797,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A797","v":0},{"$f":"Autopivot!B797","v":0},{"$f":"Autopivot!F797","v":0},{"$f":"Autopivot!E797","v":0},{"$f":"IF(Autopivot!G797=0,\"\",Autopivot!G797)","v":""},{"$f":"Autopivot!L797","v":0},{"$f":"LEFT(C796,20)&\":\"&Autopivot!D797&\"-\"&$D$6&\"-\"&Autopivot!H797","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C798-3020000&Autopivot!D798,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A798","v":0},{"$f":"Autopivot!B798","v":0},{"$f":"Autopivot!F798","v":0},{"$f":"Autopivot!E798","v":0},{"$f":"IF(Autopivot!G798=0,\"\",Autopivot!G798)","v":""},{"$f":"Autopivot!L798","v":0},{"$f":"LEFT(C797,20)&\":\"&Autopivot!D798&\"-\"&$D$6&\"-\"&Autopivot!H798","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C799-3020000&Autopivot!D799,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A799","v":0},{"$f":"Autopivot!B799","v":0},{"$f":"Autopivot!F799","v":0},{"$f":"Autopivot!E799","v":0},{"$f":"IF(Autopivot!G799=0,\"\",Autopivot!G799)","v":""},{"$f":"Autopivot!L799","v":0},{"$f":"LEFT(C798,20)&\":\"&Autopivot!D799&\"-\"&$D$6&\"-\"&Autopivot!H799","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C800-3020000&Autopivot!D800,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A800","v":0},{"$f":"Autopivot!B800","v":0},{"$f":"Autopivot!F800","v":0},{"$f":"Autopivot!E800","v":0},{"$f":"IF(Autopivot!G800=0,\"\",Autopivot!G800)","v":""},{"$f":"Autopivot!L800","v":0},{"$f":"LEFT(C799,20)&\":\"&Autopivot!D800&\"-\"&$D$6&\"-\"&Autopivot!H800","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C801-3020000&Autopivot!D801,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A801","v":0},{"$f":"Autopivot!B801","v":0},{"$f":"Autopivot!F801","v":0},{"$f":"Autopivot!E801","v":0},{"$f":"IF(Autopivot!G801=0,\"\",Autopivot!G801)","v":""},{"$f":"Autopivot!L801","v":0},{"$f":"LEFT(C800,20)&\":\"&Autopivot!D801&\"-\"&$D$6&\"-\"&Autopivot!H801","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C802-3020000&Autopivot!D802,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A802","v":0},{"$f":"Autopivot!B802","v":0},{"$f":"Autopivot!F802","v":0},{"$f":"Autopivot!E802","v":0},{"$f":"IF(Autopivot!G802=0,\"\",Autopivot!G802)","v":""},{"$f":"Autopivot!L802","v":0},{"$f":"LEFT(C801,20)&\":\"&Autopivot!D802&\"-\"&$D$6&\"-\"&Autopivot!H802","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C803-3020000&Autopivot!D803,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A803","v":0},{"$f":"Autopivot!B803","v":0},{"$f":"Autopivot!F803","v":0},{"$f":"Autopivot!E803","v":0},{"$f":"IF(Autopivot!G803=0,\"\",Autopivot!G803)","v":""},{"$f":"Autopivot!L803","v":0},{"$f":"LEFT(C802,20)&\":\"&Autopivot!D803&\"-\"&$D$6&\"-\"&Autopivot!H803","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C804-3020000&Autopivot!D804,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A804","v":0},{"$f":"Autopivot!B804","v":0},{"$f":"Autopivot!F804","v":0},{"$f":"Autopivot!E804","v":0},{"$f":"IF(Autopivot!G804=0,\"\",Autopivot!G804)","v":""},{"$f":"Autopivot!L804","v":0},{"$f":"LEFT(C803,20)&\":\"&Autopivot!D804&\"-\"&$D$6&\"-\"&Autopivot!H804","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C805-3020000&Autopivot!D805,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A805","v":0},{"$f":"Autopivot!B805","v":0},{"$f":"Autopivot!F805","v":0},{"$f":"Autopivot!E805","v":0},{"$f":"IF(Autopivot!G805=0,\"\",Autopivot!G805)","v":""},{"$f":"Autopivot!L805","v":0},{"$f":"LEFT(C804,20)&\":\"&Autopivot!D805&\"-\"&$D$6&\"-\"&Autopivot!H805","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C806-3020000&Autopivot!D806,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A806","v":0},{"$f":"Autopivot!B806","v":0},{"$f":"Autopivot!F806","v":0},{"$f":"Autopivot!E806","v":0},{"$f":"IF(Autopivot!G806=0,\"\",Autopivot!G806)","v":""},{"$f":"Autopivot!L806","v":0},{"$f":"LEFT(C805,20)&\":\"&Autopivot!D806&\"-\"&$D$6&\"-\"&Autopivot!H806","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C807-3020000&Autopivot!D807,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A807","v":0},{"$f":"Autopivot!B807","v":0},{"$f":"Autopivot!F807","v":0},{"$f":"Autopivot!E807","v":0},{"$f":"IF(Autopivot!G807=0,\"\",Autopivot!G807)","v":""},{"$f":"Autopivot!L807","v":0},{"$f":"LEFT(C806,20)&\":\"&Autopivot!D807&\"-\"&$D$6&\"-\"&Autopivot!H807","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C808-3020000&Autopivot!D808,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A808","v":0},{"$f":"Autopivot!B808","v":0},{"$f":"Autopivot!F808","v":0},{"$f":"Autopivot!E808","v":0},{"$f":"IF(Autopivot!G808=0,\"\",Autopivot!G808)","v":""},{"$f":"Autopivot!L808","v":0},{"$f":"LEFT(C807,20)&\":\"&Autopivot!D808&\"-\"&$D$6&\"-\"&Autopivot!H808","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C809-3020000&Autopivot!D809,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A809","v":0},{"$f":"Autopivot!B809","v":0},{"$f":"Autopivot!F809","v":0},{"$f":"Autopivot!E809","v":0},{"$f":"IF(Autopivot!G809=0,\"\",Autopivot!G809)","v":""},{"$f":"Autopivot!L809","v":0},{"$f":"LEFT(C808,20)&\":\"&Autopivot!D809&\"-\"&$D$6&\"-\"&Autopivot!H809","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C810-3020000&Autopivot!D810,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A810","v":0},{"$f":"Autopivot!B810","v":0},{"$f":"Autopivot!F810","v":0},{"$f":"Autopivot!E810","v":0},{"$f":"IF(Autopivot!G810=0,\"\",Autopivot!G810)","v":""},{"$f":"Autopivot!L810","v":0},{"$f":"LEFT(C809,20)&\":\"&Autopivot!D810&\"-\"&$D$6&\"-\"&Autopivot!H810","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C811-3020000&Autopivot!D811,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A811","v":0},{"$f":"Autopivot!B811","v":0},{"$f":"Autopivot!F811","v":0},{"$f":"Autopivot!E811","v":0},{"$f":"IF(Autopivot!G811=0,\"\",Autopivot!G811)","v":""},{"$f":"Autopivot!L811","v":0},{"$f":"LEFT(C810,20)&\":\"&Autopivot!D811&\"-\"&$D$6&\"-\"&Autopivot!H811","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C812-3020000&Autopivot!D812,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A812","v":0},{"$f":"Autopivot!B812","v":0},{"$f":"Autopivot!F812","v":0},{"$f":"Autopivot!E812","v":0},{"$f":"IF(Autopivot!G812=0,\"\",Autopivot!G812)","v":""},{"$f":"Autopivot!L812","v":0},{"$f":"LEFT(C811,20)&\":\"&Autopivot!D812&\"-\"&$D$6&\"-\"&Autopivot!H812","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C813-3020000&Autopivot!D813,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A813","v":0},{"$f":"Autopivot!B813","v":0},{"$f":"Autopivot!F813","v":0},{"$f":"Autopivot!E813","v":0},{"$f":"IF(Autopivot!G813=0,\"\",Autopivot!G813)","v":""},{"$f":"Autopivot!L813","v":0},{"$f":"LEFT(C812,20)&\":\"&Autopivot!D813&\"-\"&$D$6&\"-\"&Autopivot!H813","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C814-3020000&Autopivot!D814,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A814","v":0},{"$f":"Autopivot!B814","v":0},{"$f":"Autopivot!F814","v":0},{"$f":"Autopivot!E814","v":0},{"$f":"IF(Autopivot!G814=0,\"\",Autopivot!G814)","v":""},{"$f":"Autopivot!L814","v":0},{"$f":"LEFT(C813,20)&\":\"&Autopivot!D814&\"-\"&$D$6&\"-\"&Autopivot!H814","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C815-3020000&Autopivot!D815,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A815","v":0},{"$f":"Autopivot!B815","v":0},{"$f":"Autopivot!F815","v":0},{"$f":"Autopivot!E815","v":0},{"$f":"IF(Autopivot!G815=0,\"\",Autopivot!G815)","v":""},{"$f":"Autopivot!L815","v":0},{"$f":"LEFT(C814,20)&\":\"&Autopivot!D815&\"-\"&$D$6&\"-\"&Autopivot!H815","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C816-3020000&Autopivot!D816,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A816","v":0},{"$f":"Autopivot!B816","v":0},{"$f":"Autopivot!F816","v":0},{"$f":"Autopivot!E816","v":0},{"$f":"IF(Autopivot!G816=0,\"\",Autopivot!G816)","v":""},{"$f":"Autopivot!L816","v":0},{"$f":"LEFT(C815,20)&\":\"&Autopivot!D816&\"-\"&$D$6&\"-\"&Autopivot!H816","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C817-3020000&Autopivot!D817,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A817","v":0},{"$f":"Autopivot!B817","v":0},{"$f":"Autopivot!F817","v":0},{"$f":"Autopivot!E817","v":0},{"$f":"IF(Autopivot!G817=0,\"\",Autopivot!G817)","v":""},{"$f":"Autopivot!L817","v":0},{"$f":"LEFT(C816,20)&\":\"&Autopivot!D817&\"-\"&$D$6&\"-\"&Autopivot!H817","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C818-3020000&Autopivot!D818,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A818","v":0},{"$f":"Autopivot!B818","v":0},{"$f":"Autopivot!F818","v":0},{"$f":"Autopivot!E818","v":0},{"$f":"IF(Autopivot!G818=0,\"\",Autopivot!G818)","v":""},{"$f":"Autopivot!L818","v":0},{"$f":"LEFT(C817,20)&\":\"&Autopivot!D818&\"-\"&$D$6&\"-\"&Autopivot!H818","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C819-3020000&Autopivot!D819,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A819","v":0},{"$f":"Autopivot!B819","v":0},{"$f":"Autopivot!F819","v":0},{"$f":"Autopivot!E819","v":0},{"$f":"IF(Autopivot!G819=0,\"\",Autopivot!G819)","v":""},{"$f":"Autopivot!L819","v":0},{"$f":"LEFT(C818,20)&\":\"&Autopivot!D819&\"-\"&$D$6&\"-\"&Autopivot!H819","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C820-3020000&Autopivot!D820,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A820","v":0},{"$f":"Autopivot!B820","v":0},{"$f":"Autopivot!F820","v":0},{"$f":"Autopivot!E820","v":0},{"$f":"IF(Autopivot!G820=0,\"\",Autopivot!G820)","v":""},{"$f":"Autopivot!L820","v":0},{"$f":"LEFT(C819,20)&\":\"&Autopivot!D820&\"-\"&$D$6&\"-\"&Autopivot!H820","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C821-3020000&Autopivot!D821,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A821","v":0},{"$f":"Autopivot!B821","v":0},{"$f":"Autopivot!F821","v":0},{"$f":"Autopivot!E821","v":0},{"$f":"IF(Autopivot!G821=0,\"\",Autopivot!G821)","v":""},{"$f":"Autopivot!L821","v":0},{"$f":"LEFT(C820,20)&\":\"&Autopivot!D821&\"-\"&$D$6&\"-\"&Autopivot!H821","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C822-3020000&Autopivot!D822,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A822","v":0},{"$f":"Autopivot!B822","v":0},{"$f":"Autopivot!F822","v":0},{"$f":"Autopivot!E822","v":0},{"$f":"IF(Autopivot!G822=0,\"\",Autopivot!G822)","v":""},{"$f":"Autopivot!L822","v":0},{"$f":"LEFT(C821,20)&\":\"&Autopivot!D822&\"-\"&$D$6&\"-\"&Autopivot!H822","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C823-3020000&Autopivot!D823,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A823","v":0},{"$f":"Autopivot!B823","v":0},{"$f":"Autopivot!F823","v":0},{"$f":"Autopivot!E823","v":0},{"$f":"IF(Autopivot!G823=0,\"\",Autopivot!G823)","v":""},{"$f":"Autopivot!L823","v":0},{"$f":"LEFT(C822,20)&\":\"&Autopivot!D823&\"-\"&$D$6&\"-\"&Autopivot!H823","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C824-3020000&Autopivot!D824,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A824","v":0},{"$f":"Autopivot!B824","v":0},{"$f":"Autopivot!F824","v":0},{"$f":"Autopivot!E824","v":0},{"$f":"IF(Autopivot!G824=0,\"\",Autopivot!G824)","v":""},{"$f":"Autopivot!L824","v":0},{"$f":"LEFT(C823,20)&\":\"&Autopivot!D824&\"-\"&$D$6&\"-\"&Autopivot!H824","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C825-3020000&Autopivot!D825,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A825","v":0},{"$f":"Autopivot!B825","v":0},{"$f":"Autopivot!F825","v":0},{"$f":"Autopivot!E825","v":0},{"$f":"IF(Autopivot!G825=0,\"\",Autopivot!G825)","v":""},{"$f":"Autopivot!L825","v":0},{"$f":"LEFT(C824,20)&\":\"&Autopivot!D825&\"-\"&$D$6&\"-\"&Autopivot!H825","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C826-3020000&Autopivot!D826,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A826","v":0},{"$f":"Autopivot!B826","v":0},{"$f":"Autopivot!F826","v":0},{"$f":"Autopivot!E826","v":0},{"$f":"IF(Autopivot!G826=0,\"\",Autopivot!G826)","v":""},{"$f":"Autopivot!L826","v":0},{"$f":"LEFT(C825,20)&\":\"&Autopivot!D826&\"-\"&$D$6&\"-\"&Autopivot!H826","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C827-3020000&Autopivot!D827,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A827","v":0},{"$f":"Autopivot!B827","v":0},{"$f":"Autopivot!F827","v":0},{"$f":"Autopivot!E827","v":0},{"$f":"IF(Autopivot!G827=0,\"\",Autopivot!G827)","v":""},{"$f":"Autopivot!L827","v":0},{"$f":"LEFT(C826,20)&\":\"&Autopivot!D827&\"-\"&$D$6&\"-\"&Autopivot!H827","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C828-3020000&Autopivot!D828,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A828","v":0},{"$f":"Autopivot!B828","v":0},{"$f":"Autopivot!F828","v":0},{"$f":"Autopivot!E828","v":0},{"$f":"IF(Autopivot!G828=0,\"\",Autopivot!G828)","v":""},{"$f":"Autopivot!L828","v":0},{"$f":"LEFT(C827,20)&\":\"&Autopivot!D828&\"-\"&$D$6&\"-\"&Autopivot!H828","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C829-3020000&Autopivot!D829,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A829","v":0},{"$f":"Autopivot!B829","v":0},{"$f":"Autopivot!F829","v":0},{"$f":"Autopivot!E829","v":0},{"$f":"IF(Autopivot!G829=0,\"\",Autopivot!G829)","v":""},{"$f":"Autopivot!L829","v":0},{"$f":"LEFT(C828,20)&\":\"&Autopivot!D829&\"-\"&$D$6&\"-\"&Autopivot!H829","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C830-3020000&Autopivot!D830,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A830","v":0},{"$f":"Autopivot!B830","v":0},{"$f":"Autopivot!F830","v":0},{"$f":"Autopivot!E830","v":0},{"$f":"IF(Autopivot!G830=0,\"\",Autopivot!G830)","v":""},{"$f":"Autopivot!L830","v":0},{"$f":"LEFT(C829,20)&\":\"&Autopivot!D830&\"-\"&$D$6&\"-\"&Autopivot!H830","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C831-3020000&Autopivot!D831,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A831","v":0},{"$f":"Autopivot!B831","v":0},{"$f":"Autopivot!F831","v":0},{"$f":"Autopivot!E831","v":0},{"$f":"IF(Autopivot!G831=0,\"\",Autopivot!G831)","v":""},{"$f":"Autopivot!L831","v":0},{"$f":"LEFT(C830,20)&\":\"&Autopivot!D831&\"-\"&$D$6&\"-\"&Autopivot!H831","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C832-3020000&Autopivot!D832,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A832","v":0},{"$f":"Autopivot!B832","v":0},{"$f":"Autopivot!F832","v":0},{"$f":"Autopivot!E832","v":0},{"$f":"IF(Autopivot!G832=0,\"\",Autopivot!G832)","v":""},{"$f":"Autopivot!L832","v":0},{"$f":"LEFT(C831,20)&\":\"&Autopivot!D832&\"-\"&$D$6&\"-\"&Autopivot!H832","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C833-3020000&Autopivot!D833,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A833","v":0},{"$f":"Autopivot!B833","v":0},{"$f":"Autopivot!F833","v":0},{"$f":"Autopivot!E833","v":0},{"$f":"IF(Autopivot!G833=0,\"\",Autopivot!G833)","v":""},{"$f":"Autopivot!L833","v":0},{"$f":"LEFT(C832,20)&\":\"&Autopivot!D833&\"-\"&$D$6&\"-\"&Autopivot!H833","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C834-3020000&Autopivot!D834,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A834","v":0},{"$f":"Autopivot!B834","v":0},{"$f":"Autopivot!F834","v":0},{"$f":"Autopivot!E834","v":0},{"$f":"IF(Autopivot!G834=0,\"\",Autopivot!G834)","v":""},{"$f":"Autopivot!L834","v":0},{"$f":"LEFT(C833,20)&\":\"&Autopivot!D834&\"-\"&$D$6&\"-\"&Autopivot!H834","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C835-3020000&Autopivot!D835,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A835","v":0},{"$f":"Autopivot!B835","v":0},{"$f":"Autopivot!F835","v":0},{"$f":"Autopivot!E835","v":0},{"$f":"IF(Autopivot!G835=0,\"\",Autopivot!G835)","v":""},{"$f":"Autopivot!L835","v":0},{"$f":"LEFT(C834,20)&\":\"&Autopivot!D835&\"-\"&$D$6&\"-\"&Autopivot!H835","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C836-3020000&Autopivot!D836,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A836","v":0},{"$f":"Autopivot!B836","v":0},{"$f":"Autopivot!F836","v":0},{"$f":"Autopivot!E836","v":0},{"$f":"IF(Autopivot!G836=0,\"\",Autopivot!G836)","v":""},{"$f":"Autopivot!L836","v":0},{"$f":"LEFT(C835,20)&\":\"&Autopivot!D836&\"-\"&$D$6&\"-\"&Autopivot!H836","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C837-3020000&Autopivot!D837,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A837","v":0},{"$f":"Autopivot!B837","v":0},{"$f":"Autopivot!F837","v":0},{"$f":"Autopivot!E837","v":0},{"$f":"IF(Autopivot!G837=0,\"\",Autopivot!G837)","v":""},{"$f":"Autopivot!L837","v":0},{"$f":"LEFT(C836,20)&\":\"&Autopivot!D837&\"-\"&$D$6&\"-\"&Autopivot!H837","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C838-3020000&Autopivot!D838,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A838","v":0},{"$f":"Autopivot!B838","v":0},{"$f":"Autopivot!F838","v":0},{"$f":"Autopivot!E838","v":0},{"$f":"IF(Autopivot!G838=0,\"\",Autopivot!G838)","v":""},{"$f":"Autopivot!L838","v":0},{"$f":"LEFT(C837,20)&\":\"&Autopivot!D838&\"-\"&$D$6&\"-\"&Autopivot!H838","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C839-3020000&Autopivot!D839,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A839","v":0},{"$f":"Autopivot!B839","v":0},{"$f":"Autopivot!F839","v":0},{"$f":"Autopivot!E839","v":0},{"$f":"IF(Autopivot!G839=0,\"\",Autopivot!G839)","v":""},{"$f":"Autopivot!L839","v":0},{"$f":"LEFT(C838,20)&\":\"&Autopivot!D839&\"-\"&$D$6&\"-\"&Autopivot!H839","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C840-3020000&Autopivot!D840,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A840","v":0},{"$f":"Autopivot!B840","v":0},{"$f":"Autopivot!F840","v":0},{"$f":"Autopivot!E840","v":0},{"$f":"IF(Autopivot!G840=0,\"\",Autopivot!G840)","v":""},{"$f":"Autopivot!L840","v":0},{"$f":"LEFT(C839,20)&\":\"&Autopivot!D840&\"-\"&$D$6&\"-\"&Autopivot!H840","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C841-3020000&Autopivot!D841,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A841","v":0},{"$f":"Autopivot!B841","v":0},{"$f":"Autopivot!F841","v":0},{"$f":"Autopivot!E841","v":0},{"$f":"IF(Autopivot!G841=0,\"\",Autopivot!G841)","v":""},{"$f":"Autopivot!L841","v":0},{"$f":"LEFT(C840,20)&\":\"&Autopivot!D841&\"-\"&$D$6&\"-\"&Autopivot!H841","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C842-3020000&Autopivot!D842,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A842","v":0},{"$f":"Autopivot!B842","v":0},{"$f":"Autopivot!F842","v":0},{"$f":"Autopivot!E842","v":0},{"$f":"IF(Autopivot!G842=0,\"\",Autopivot!G842)","v":""},{"$f":"Autopivot!L842","v":0},{"$f":"LEFT(C841,20)&\":\"&Autopivot!D842&\"-\"&$D$6&\"-\"&Autopivot!H842","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C843-3020000&Autopivot!D843,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A843","v":0},{"$f":"Autopivot!B843","v":0},{"$f":"Autopivot!F843","v":0},{"$f":"Autopivot!E843","v":0},{"$f":"IF(Autopivot!G843=0,\"\",Autopivot!G843)","v":""},{"$f":"Autopivot!L843","v":0},{"$f":"LEFT(C842,20)&\":\"&Autopivot!D843&\"-\"&$D$6&\"-\"&Autopivot!H843","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C844-3020000&Autopivot!D844,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A844","v":0},{"$f":"Autopivot!B844","v":0},{"$f":"Autopivot!F844","v":0},{"$f":"Autopivot!E844","v":0},{"$f":"IF(Autopivot!G844=0,\"\",Autopivot!G844)","v":""},{"$f":"Autopivot!L844","v":0},{"$f":"LEFT(C843,20)&\":\"&Autopivot!D844&\"-\"&$D$6&\"-\"&Autopivot!H844","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C845-3020000&Autopivot!D845,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A845","v":0},{"$f":"Autopivot!B845","v":0},{"$f":"Autopivot!F845","v":0},{"$f":"Autopivot!E845","v":0},{"$f":"IF(Autopivot!G845=0,\"\",Autopivot!G845)","v":""},{"$f":"Autopivot!L845","v":0},{"$f":"LEFT(C844,20)&\":\"&Autopivot!D845&\"-\"&$D$6&\"-\"&Autopivot!H845","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C846-3020000&Autopivot!D846,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A846","v":0},{"$f":"Autopivot!B846","v":0},{"$f":"Autopivot!F846","v":0},{"$f":"Autopivot!E846","v":0},{"$f":"IF(Autopivot!G846=0,\"\",Autopivot!G846)","v":""},{"$f":"Autopivot!L846","v":0},{"$f":"LEFT(C845,20)&\":\"&Autopivot!D846&\"-\"&$D$6&\"-\"&Autopivot!H846","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C847-3020000&Autopivot!D847,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A847","v":0},{"$f":"Autopivot!B847","v":0},{"$f":"Autopivot!F847","v":0},{"$f":"Autopivot!E847","v":0},{"$f":"IF(Autopivot!G847=0,\"\",Autopivot!G847)","v":""},{"$f":"Autopivot!L847","v":0},{"$f":"LEFT(C846,20)&\":\"&Autopivot!D847&\"-\"&$D$6&\"-\"&Autopivot!H847","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C848-3020000&Autopivot!D848,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A848","v":0},{"$f":"Autopivot!B848","v":0},{"$f":"Autopivot!F848","v":0},{"$f":"Autopivot!E848","v":0},{"$f":"IF(Autopivot!G848=0,\"\",Autopivot!G848)","v":""},{"$f":"Autopivot!L848","v":0},{"$f":"LEFT(C847,20)&\":\"&Autopivot!D848&\"-\"&$D$6&\"-\"&Autopivot!H848","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C849-3020000&Autopivot!D849,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A849","v":0},{"$f":"Autopivot!B849","v":0},{"$f":"Autopivot!F849","v":0},{"$f":"Autopivot!E849","v":0},{"$f":"IF(Autopivot!G849=0,\"\",Autopivot!G849)","v":""},{"$f":"Autopivot!L849","v":0},{"$f":"LEFT(C848,20)&\":\"&Autopivot!D849&\"-\"&$D$6&\"-\"&Autopivot!H849","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C850-3020000&Autopivot!D850,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A850","v":0},{"$f":"Autopivot!B850","v":0},{"$f":"Autopivot!F850","v":0},{"$f":"Autopivot!E850","v":0},{"$f":"IF(Autopivot!G850=0,\"\",Autopivot!G850)","v":""},{"$f":"Autopivot!L850","v":0},{"$f":"LEFT(C849,20)&\":\"&Autopivot!D850&\"-\"&$D$6&\"-\"&Autopivot!H850","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C851-3020000&Autopivot!D851,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A851","v":0},{"$f":"Autopivot!B851","v":0},{"$f":"Autopivot!F851","v":0},{"$f":"Autopivot!E851","v":0},{"$f":"IF(Autopivot!G851=0,\"\",Autopivot!G851)","v":""},{"$f":"Autopivot!L851","v":0},{"$f":"LEFT(C850,20)&\":\"&Autopivot!D851&\"-\"&$D$6&\"-\"&Autopivot!H851","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C852-3020000&Autopivot!D852,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A852","v":0},{"$f":"Autopivot!B852","v":0},{"$f":"Autopivot!F852","v":0},{"$f":"Autopivot!E852","v":0},{"$f":"IF(Autopivot!G852=0,\"\",Autopivot!G852)","v":""},{"$f":"Autopivot!L852","v":0},{"$f":"LEFT(C851,20)&\":\"&Autopivot!D852&\"-\"&$D$6&\"-\"&Autopivot!H852","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C853-3020000&Autopivot!D853,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A853","v":0},{"$f":"Autopivot!B853","v":0},{"$f":"Autopivot!F853","v":0},{"$f":"Autopivot!E853","v":0},{"$f":"IF(Autopivot!G853=0,\"\",Autopivot!G853)","v":""},{"$f":"Autopivot!L853","v":0},{"$f":"LEFT(C852,20)&\":\"&Autopivot!D853&\"-\"&$D$6&\"-\"&Autopivot!H853","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C854-3020000&Autopivot!D854,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A854","v":0},{"$f":"Autopivot!B854","v":0},{"$f":"Autopivot!F854","v":0},{"$f":"Autopivot!E854","v":0},{"$f":"IF(Autopivot!G854=0,\"\",Autopivot!G854)","v":""},{"$f":"Autopivot!L854","v":0},{"$f":"LEFT(C853,20)&\":\"&Autopivot!D854&\"-\"&$D$6&\"-\"&Autopivot!H854","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C855-3020000&Autopivot!D855,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A855","v":0},{"$f":"Autopivot!B855","v":0},{"$f":"Autopivot!F855","v":0},{"$f":"Autopivot!E855","v":0},{"$f":"IF(Autopivot!G855=0,\"\",Autopivot!G855)","v":""},{"$f":"Autopivot!L855","v":0},{"$f":"LEFT(C854,20)&\":\"&Autopivot!D855&\"-\"&$D$6&\"-\"&Autopivot!H855","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C856-3020000&Autopivot!D856,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A856","v":0},{"$f":"Autopivot!B856","v":0},{"$f":"Autopivot!F856","v":0},{"$f":"Autopivot!E856","v":0},{"$f":"IF(Autopivot!G856=0,\"\",Autopivot!G856)","v":""},{"$f":"Autopivot!L856","v":0},{"$f":"LEFT(C855,20)&\":\"&Autopivot!D856&\"-\"&$D$6&\"-\"&Autopivot!H856","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C857-3020000&Autopivot!D857,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A857","v":0},{"$f":"Autopivot!B857","v":0},{"$f":"Autopivot!F857","v":0},{"$f":"Autopivot!E857","v":0},{"$f":"IF(Autopivot!G857=0,\"\",Autopivot!G857)","v":""},{"$f":"Autopivot!L857","v":0},{"$f":"LEFT(C856,20)&\":\"&Autopivot!D857&\"-\"&$D$6&\"-\"&Autopivot!H857","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C858-3020000&Autopivot!D858,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A858","v":0},{"$f":"Autopivot!B858","v":0},{"$f":"Autopivot!F858","v":0},{"$f":"Autopivot!E858","v":0},{"$f":"IF(Autopivot!G858=0,\"\",Autopivot!G858)","v":""},{"$f":"Autopivot!L858","v":0},{"$f":"LEFT(C857,20)&\":\"&Autopivot!D858&\"-\"&$D$6&\"-\"&Autopivot!H858","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C859-3020000&Autopivot!D859,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A859","v":0},{"$f":"Autopivot!B859","v":0},{"$f":"Autopivot!F859","v":0},{"$f":"Autopivot!E859","v":0},{"$f":"IF(Autopivot!G859=0,\"\",Autopivot!G859)","v":""},{"$f":"Autopivot!L859","v":0},{"$f":"LEFT(C858,20)&\":\"&Autopivot!D859&\"-\"&$D$6&\"-\"&Autopivot!H859","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C860-3020000&Autopivot!D860,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A860","v":0},{"$f":"Autopivot!B860","v":0},{"$f":"Autopivot!F860","v":0},{"$f":"Autopivot!E860","v":0},{"$f":"IF(Autopivot!G860=0,\"\",Autopivot!G860)","v":""},{"$f":"Autopivot!L860","v":0},{"$f":"LEFT(C859,20)&\":\"&Autopivot!D860&\"-\"&$D$6&\"-\"&Autopivot!H860","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C861-3020000&Autopivot!D861,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A861","v":0},{"$f":"Autopivot!B861","v":0},{"$f":"Autopivot!F861","v":0},{"$f":"Autopivot!E861","v":0},{"$f":"IF(Autopivot!G861=0,\"\",Autopivot!G861)","v":""},{"$f":"Autopivot!L861","v":0},{"$f":"LEFT(C860,20)&\":\"&Autopivot!D861&\"-\"&$D$6&\"-\"&Autopivot!H861","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C862-3020000&Autopivot!D862,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A862","v":0},{"$f":"Autopivot!B862","v":0},{"$f":"Autopivot!F862","v":0},{"$f":"Autopivot!E862","v":0},{"$f":"IF(Autopivot!G862=0,\"\",Autopivot!G862)","v":""},{"$f":"Autopivot!L862","v":0},{"$f":"LEFT(C861,20)&\":\"&Autopivot!D862&\"-\"&$D$6&\"-\"&Autopivot!H862","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C863-3020000&Autopivot!D863,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A863","v":0},{"$f":"Autopivot!B863","v":0},{"$f":"Autopivot!F863","v":0},{"$f":"Autopivot!E863","v":0},{"$f":"IF(Autopivot!G863=0,\"\",Autopivot!G863)","v":""},{"$f":"Autopivot!L863","v":0},{"$f":"LEFT(C862,20)&\":\"&Autopivot!D863&\"-\"&$D$6&\"-\"&Autopivot!H863","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C864-3020000&Autopivot!D864,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A864","v":0},{"$f":"Autopivot!B864","v":0},{"$f":"Autopivot!F864","v":0},{"$f":"Autopivot!E864","v":0},{"$f":"IF(Autopivot!G864=0,\"\",Autopivot!G864)","v":""},{"$f":"Autopivot!L864","v":0},{"$f":"LEFT(C863,20)&\":\"&Autopivot!D864&\"-\"&$D$6&\"-\"&Autopivot!H864","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C865-3020000&Autopivot!D865,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A865","v":0},{"$f":"Autopivot!B865","v":0},{"$f":"Autopivot!F865","v":0},{"$f":"Autopivot!E865","v":0},{"$f":"IF(Autopivot!G865=0,\"\",Autopivot!G865)","v":""},{"$f":"Autopivot!L865","v":0},{"$f":"LEFT(C864,20)&\":\"&Autopivot!D865&\"-\"&$D$6&\"-\"&Autopivot!H865","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C866-3020000&Autopivot!D866,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A866","v":0},{"$f":"Autopivot!B866","v":0},{"$f":"Autopivot!F866","v":0},{"$f":"Autopivot!E866","v":0},{"$f":"IF(Autopivot!G866=0,\"\",Autopivot!G866)","v":""},{"$f":"Autopivot!L866","v":0},{"$f":"LEFT(C865,20)&\":\"&Autopivot!D866&\"-\"&$D$6&\"-\"&Autopivot!H866","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C867-3020000&Autopivot!D867,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A867","v":0},{"$f":"Autopivot!B867","v":0},{"$f":"Autopivot!F867","v":0},{"$f":"Autopivot!E867","v":0},{"$f":"IF(Autopivot!G867=0,\"\",Autopivot!G867)","v":""},{"$f":"Autopivot!L867","v":0},{"$f":"LEFT(C866,20)&\":\"&Autopivot!D867&\"-\"&$D$6&\"-\"&Autopivot!H867","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C868-3020000&Autopivot!D868,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A868","v":0},{"$f":"Autopivot!B868","v":0},{"$f":"Autopivot!F868","v":0},{"$f":"Autopivot!E868","v":0},{"$f":"IF(Autopivot!G868=0,\"\",Autopivot!G868)","v":""},{"$f":"Autopivot!L868","v":0},{"$f":"LEFT(C867,20)&\":\"&Autopivot!D868&\"-\"&$D$6&\"-\"&Autopivot!H868","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C869-3020000&Autopivot!D869,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A869","v":0},{"$f":"Autopivot!B869","v":0},{"$f":"Autopivot!F869","v":0},{"$f":"Autopivot!E869","v":0},{"$f":"IF(Autopivot!G869=0,\"\",Autopivot!G869)","v":""},{"$f":"Autopivot!L869","v":0},{"$f":"LEFT(C868,20)&\":\"&Autopivot!D869&\"-\"&$D$6&\"-\"&Autopivot!H869","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C870-3020000&Autopivot!D870,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A870","v":0},{"$f":"Autopivot!B870","v":0},{"$f":"Autopivot!F870","v":0},{"$f":"Autopivot!E870","v":0},{"$f":"IF(Autopivot!G870=0,\"\",Autopivot!G870)","v":""},{"$f":"Autopivot!L870","v":0},{"$f":"LEFT(C869,20)&\":\"&Autopivot!D870&\"-\"&$D$6&\"-\"&Autopivot!H870","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C871-3020000&Autopivot!D871,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A871","v":0},{"$f":"Autopivot!B871","v":0},{"$f":"Autopivot!F871","v":0},{"$f":"Autopivot!E871","v":0},{"$f":"IF(Autopivot!G871=0,\"\",Autopivot!G871)","v":""},{"$f":"Autopivot!L871","v":0},{"$f":"LEFT(C870,20)&\":\"&Autopivot!D871&\"-\"&$D$6&\"-\"&Autopivot!H871","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C872-3020000&Autopivot!D872,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A872","v":0},{"$f":"Autopivot!B872","v":0},{"$f":"Autopivot!F872","v":0},{"$f":"Autopivot!E872","v":0},{"$f":"IF(Autopivot!G872=0,\"\",Autopivot!G872)","v":""},{"$f":"Autopivot!L872","v":0},{"$f":"LEFT(C871,20)&\":\"&Autopivot!D872&\"-\"&$D$6&\"-\"&Autopivot!H872","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C873-3020000&Autopivot!D873,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A873","v":0},{"$f":"Autopivot!B873","v":0},{"$f":"Autopivot!F873","v":0},{"$f":"Autopivot!E873","v":0},{"$f":"IF(Autopivot!G873=0,\"\",Autopivot!G873)","v":""},{"$f":"Autopivot!L873","v":0},{"$f":"LEFT(C872,20)&\":\"&Autopivot!D873&\"-\"&$D$6&\"-\"&Autopivot!H873","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C874-3020000&Autopivot!D874,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A874","v":0},{"$f":"Autopivot!B874","v":0},{"$f":"Autopivot!F874","v":0},{"$f":"Autopivot!E874","v":0},{"$f":"IF(Autopivot!G874=0,\"\",Autopivot!G874)","v":""},{"$f":"Autopivot!L874","v":0},{"$f":"LEFT(C873,20)&\":\"&Autopivot!D874&\"-\"&$D$6&\"-\"&Autopivot!H874","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C875-3020000&Autopivot!D875,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A875","v":0},{"$f":"Autopivot!B875","v":0},{"$f":"Autopivot!F875","v":0},{"$f":"Autopivot!E875","v":0},{"$f":"IF(Autopivot!G875=0,\"\",Autopivot!G875)","v":""},{"$f":"Autopivot!L875","v":0},{"$f":"LEFT(C874,20)&\":\"&Autopivot!D875&\"-\"&$D$6&\"-\"&Autopivot!H875","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C876-3020000&Autopivot!D876,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A876","v":0},{"$f":"Autopivot!B876","v":0},{"$f":"Autopivot!F876","v":0},{"$f":"Autopivot!E876","v":0},{"$f":"IF(Autopivot!G876=0,\"\",Autopivot!G876)","v":""},{"$f":"Autopivot!L876","v":0},{"$f":"LEFT(C875,20)&\":\"&Autopivot!D876&\"-\"&$D$6&\"-\"&Autopivot!H876","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C877-3020000&Autopivot!D877,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A877","v":0},{"$f":"Autopivot!B877","v":0},{"$f":"Autopivot!F877","v":0},{"$f":"Autopivot!E877","v":0},{"$f":"IF(Autopivot!G877=0,\"\",Autopivot!G877)","v":""},{"$f":"Autopivot!L877","v":0},{"$f":"LEFT(C876,20)&\":\"&Autopivot!D877&\"-\"&$D$6&\"-\"&Autopivot!H877","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C878-3020000&Autopivot!D878,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A878","v":0},{"$f":"Autopivot!B878","v":0},{"$f":"Autopivot!F878","v":0},{"$f":"Autopivot!E878","v":0},{"$f":"IF(Autopivot!G878=0,\"\",Autopivot!G878)","v":""},{"$f":"Autopivot!L878","v":0},{"$f":"LEFT(C877,20)&\":\"&Autopivot!D878&\"-\"&$D$6&\"-\"&Autopivot!H878","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C879-3020000&Autopivot!D879,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A879","v":0},{"$f":"Autopivot!B879","v":0},{"$f":"Autopivot!F879","v":0},{"$f":"Autopivot!E879","v":0},{"$f":"IF(Autopivot!G879=0,\"\",Autopivot!G879)","v":""},{"$f":"Autopivot!L879","v":0},{"$f":"LEFT(C878,20)&\":\"&Autopivot!D879&\"-\"&$D$6&\"-\"&Autopivot!H879","v":"0:-Q4-"}]
[{"$f":"LEFT($D$6&\"117\"&Autopivot!C880-3020000&Autopivot!D880,20)","v":"Q4117-3020000"},{"$f":"Autopivot!A880","v":0},{"$f":"Autopivot!B880","v":0},{"$f":"Autopivot!F880","v":0},{"$f":"Autopivot!E880","v":0},{"$f":"IF(Autopivot!G880=0,\"\",Autopivot!G880)","v":""},{"$f":"Autopivot!L880","v":0},{"$f":"LEFT(C879,20)&\":\"&Autopivot!D880&\"-\"&$D$6&\"-\"&Autopivot!H880","v":"0:-Q4-"}]

{"sheet":"Tabs","index":72,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"User Reports",null,null,null,"Background sheets"]
["Choose","1617TRANS","Tabs","DFCfinal",null,null,{"$f":"HYPERLINK(\"#\"&A3&\"!h10\",A3)","v":"Choose"},null,null,null,{"$f":"HYPERLINK(\"#\"&B3&\"!h10\",B3)","v":"1617TRANS"},{"$f":"HYPERLINK(\"#\"&C3&\"!h10\",C3)","v":"Tabs"},{"$f":"HYPERLINK(\"#\"&D3&\"!h10\",D3)","v":"DFCfinal"}]
["BarnetReport","Autopay1","1516Funding","Exclusions",null,null,"BarnetReport",null,null,null,{"$f":"HYPERLINK(\"#\"&B4&\"!h10\",B4)","v":"Autopay1"},{"$f":"HYPERLINK(\"#\"&C4&\"!h10\",C4)","v":"1516Funding"},{"$f":"HYPERLINK(\"#\"&D4&\"!h10\",D4)","v":"Exclusions"}]
["BudgetShare","Autopay2","1617TRANS Draft","NicoleAdj",null,null,"BudgetShare",null,null,null,"Autopay2","1617TRANS Draft","NicoleAdj"]
["CFR","Autopay3","CombosOWORK16","NicoleAll",null,null,"CFR",null,null,null,"Autopay3","CombosOWORK16","NicoleAll"]
["EarlyYears","Autopay4","EY BUDMON Jul15","NicoleAprilBCD",null,null,"EarlyYears",null,null,null,"Autopay4","EY BUDMON Jul15","NicoleAprilBCD"]
["Grants","Autopivot","EY SUMA adj","NicoleBCD",null,null,"Grants",null,null,null,"Autopivot","EY SUMA adj","NicoleBCD"]
["Growth","BudMon","EY SUMAdata","NNDRfromR&B",null,null,"Growth",null,null,null,"BudMon","EY SUMAdata","NNDRfromR&B"]
["HighNeeds","BulgeProt","EYData","sheet2",null,null,"HighNeeds",null,null,null,"BulgeProt","EYData","sheet2"]
["HNRates","CostCentres","FY1617","TransDec15",null,null,"HNRates",null,null,null,"CostCentres","FY1617","TransDec15"]
["Home",null,"HNPlaceList","CBNotes",null,null,"Home",null,null,null,0,"HNPlaceList","CBNotes"]
["MFG",null,"HNTopUPs1617Est",null,null,null,"MFG",null,null,null,0,"HNTopUPs1617Est",0]
["News",null,"NEWISB",null,null,null,"News",null,null,null,0,"NEWISB",0]
["NotionalSEN",null,"NOTES",null,null,null,"NotionalSEN",null,null,null,0,"NOTES",0]
["Payments",null,"Oct14CEnsus",null,null,null,"Payments",null,null,null,0,"Oct14CEnsus",0]
["PupilPremium",null,"Oct15Census",null,null,null,"PupilPremium",null,null,null,0,"Oct15Census",0]
["Pupils",null,"OCT15CEnsusDraft",null,null,null,"Pupils",null,null,null,0,"OCT15CEnsusDraft",0]
["SixthForm","Rates","Prov14-15 UIFSM",null,null,null,"SixthForm",null,null,null,"Rates","Prov14-15 UIFSM",0]
["Compare","Recoup","Schooldata1516",null,null,null,"Compare",null,null,null,"Recoup","Schooldata1516",0]
["TopUps","RunCost","Schooldata1617",null,null,null,"TopUps",null,null,null,"RunCost","Schooldata1617",0]
[null,"Schools","Sheet1",null,null,null,null,null,null,null,"Schools","Sheet1",0]
[null,"SpecJuly","Sheet5",null,null,null,null,null,null,null,"SpecJuly","Sheet5",0]
[null,"SummerLAC","Top-ups 1617 Estimate",null,null,null,null,null,null,null,"SummerLAC","Top-ups 1617 Estimate",0]
[null,"SummerSchools","TRANSeoy16",null,null,null,null,null,null,null,"SummerSchools","TRANSeoy16",0]
[null,"UIFSMAdj","UIFSMdata",null,null,null,null,null,null,null,"UIFSMAdj","UIFSMdata",0]